{"text_format":"1","workbook":"xlsx","n_sheets":41,"sheets":["indice","AUX1","AUX2","Pob","AltJub","BajJub","NJub","PmAltJub","PMBajJub","PmJub","AltViu","BajViu","NViu","PmAltViu","PmBajViu","PmViu","NInc","PmInc","Orf","Fam","series","IRP17","IRP18","IRP19","IRP20","IRP21","IRP22","IRP23","IRP24","IRP25","Iter_Consol","Iter_Consol_MEySS","Iter_sintopes","Iter_0,5","Iter_IPC_C","Sintesis","Transparencia","Guía","Supuestos","Resultados","Datos"],"not_rendered":{"charts":168,"images":0,"macros":1,"external_links":0,"defined_names":355,"comments":6,"pivot_tables":0},"unopened":[],"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":"indice","index":0,"n_rows":16,"n_cols":1,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[]
["AUX1"]
["AUX2"]
["Pob"]
[]
["AltJuB"]
["BajJub"]
["NJub"]
["PmAltJub"]
["PMBajJub"]
["PmJub"]
[]
["Iter_Consol"]
[]
[]
["Sintesis"]

{"sheet":"AUX1","index":1,"n_rows":64,"n_cols":7,"rows_kept":64,"cut":false,"hidden":true,"merged":[[1,1,1,2]]}
["indice"]
[null,"VAR. AUXILIARES"]
["año","Revaloriz","PIBn","Var %","Empleo EETC ","Deflactor C","IPC"]
[{"$f":"A5-1","v":1990},0.08,null,null,null,null,6.7085213279999998]
[{"$f":"A6-1","v":1991},6.7000000000000004E-2,null,{"$f":"100*(C5/C4-1)","v":{"$error":"#DIV/0!"}},null,null,5.9294734350000002]
[{"$f":"A7-1","v":1992},5.7000000000000002E-2,null,{"$error":"#DIV/0!"},null,null,5.920291991]
[{"$f":"A8-1","v":1993},5.0999999999999997E-2,null,{"$error":"#DIV/0!"},null,null,4.5955221939999999]
[{"$f":"A9-1","v":1994},3.5000000000000003E-2,null,{"$error":"#DIV/0!"},null,null,4.6733657319999997]
[1995,4.3999999999999997E-2,459337,{"$error":"#DIV/0!"},10590.475,null,4.6935763369999997]
[{"$f":"A9+1","v":1996},4.3999999999999997E-2,487992,6.2383391714579961,10812.075000000001,null,3.53578869]
[{"$f":"A10+1","v":1997},2.5999999999999999E-2,518049,6.1593222839718687,11402.7,null,1.997882186]
[1998,2.1000000000000001E-2,554042,6.9477983742850524,11942.325000000001,null,1.860362903]
[1999,1.7999999999999999E-2,594316,7.2691240014294944,12594.349999999999,null,2.2773402969999998]
[2000,2.9000000000000001E-2,646250,8.7384489059692214,13283.474999999999,null,3.4343260459999998]
[2001,4.1000000000000002E-2,699528,8.2441779497098633,13813.3,null,3.5945556000000001]
[2002,2.7E-2,749288,7.113367870907239,14246.424999999999,null,3.5362426400000002]
[2003,3.9E-2,803472,7.2313983408248905,14744.525000000001,null,3.039233684]
[2004,2.8000000000000001E-2,861420,7.2121990560965354,15202.550000000001,null,3.0392016499999999]
[2005,3.5000000000000003E-2,930566,8.026978709572564,15831.900000000001,null,3.3684539880000002]
[2006,3.4000000000000002E-2,1007974,8.318378277306504,16505.55,null,3.5153749109999999]
[2007,2.5999999999999999E-2,1080807,7.2256824084748317,17116.449999999997,null,2.7870304730000002]
[2008,4.1000000000000002E-2,1116207,3.2753303781341225,17160.899999999998,null,4.0756607640000002]
[2009,2.4E-2,1079034,-3.3302962622524301,16132.025,null,-0.28799683500000001]
[2010,0.01,1080913,0.17413723756618538,15739.849999999999,null,1.7998813300000001]
[2011,1.2999999999999999E-2,1070400,-0.97260371556268099,15303.3,null,3.196146412]
[2012,0.01,1039800,-2.8587443946188396,14462.82625,null,2.4460001849999999]
[2013,0.02,1025599.9999999999,-1.3656472398538289,13883.352999999999,null,1.408546292]
[{"$f":"A27+1","v":2014},2.5000000000000001E-3,1037000,1.1115444617784798,14068.1985,0.15113117000422616,-0.15087031300000001]
[2015,2.5000000000000001E-3,1075600,3.7222757955641228,14537.838250000001,-0.21185047306794269,-0.50046132099999996]
[2016,2.5000000000000001E-3,1113900,3.5608032725920502,14984.538499999999,-0.21358377070748169,-0.20267174099999999]
[2017,{"$f":"B30","v":2.5000000000000001E-3},{"$f":"Datos!C22","v":1165014.5654997812},4.5887930244888464,15377.530898799405,1.9578530104472085,{"$f":"+F31","v":1.9578530104472085}]
[2018,{"$f":"B31","v":2.5000000000000001E-3},{"$f":"Datos!C23","v":1216154.2704288375},4.3896193612925183,15758.380429182538,1.8238614337239536,{"$f":"+F32","v":1.8238614337239536}]
[2019,2.5000000000000001E-3,{"$f":"Datos!C24","v":1268224.5841398179},4.2815549784337437,16115.375835677012,1.879889436214667,{"$f":"+F33","v":1.879889436214667}]
[2020,2.5000000000000001E-3,{"$f":"Datos!C25","v":1321219.0899417379},4.1786373221793349,16437.997248165699,1.8768715964058322,{"$f":"+F34","v":1.8768715964058322}]
[2021,2.5000000000000001E-3,{"$f":"Datos!C26","v":1371776.6492841439},3.8265840788476169,16914.699168362502,2,{"$f":"+F35","v":2}]
[2022,2.5000000000000001E-3,{"$f":"Datos!C27","v":1419377.2429007229},3.4699959094229404,null,{"$f":"F35","v":2},1.8]
[2023,2.5000000000000001E-3,{"$f":"Datos!C28","v":1465751.7018869517},3.2672398559423943,null,{"$f":"F36","v":2},1.8]
[2024,2.5000000000000001E-3,{"$f":"Datos!C29","v":1513641.3256801562},3.2672398559423943,null,2,1.8]
[2025,2.5000000000000001E-3,{"$f":"Datos!C30","v":1563095.6183487931},3.2672398559423943,null,2,1.8]
[2026,2.5000000000000001E-3,{"$f":"Datos!C31","v":1614165.7013779741},3.2672398559423943,null,2,1.8]
[2027,2.5000000000000001E-3,{"$f":"Datos!C32","v":1666904.3665143475},3.2672398559423943,null,2,1.8]
[2028,2.5000000000000001E-3,{"$f":"Datos!C33","v":1721366.1303375484},3.2672398559423943,null,2,1.8]
[2029,2.5000000000000001E-3,{"$f":"Datos!C34","v":1777607.2906146301},3.2672398559423943,null,2,1.8]
[2030,{"$f":"B43","v":2.5000000000000001E-3},{"$f":"Datos!C35","v":1835685.984495729},3.2672398559423943,null,2,1.8]
[2031,null,{"$f":"C44*'AUX2'!D45/'AUX2'!D44","v":1895662.2486111219},3.2672398559423943,null,2,1.8]
[2032,null,{"$f":"C45*'AUX2'!D46/'AUX2'!D45","v":1957598.0811317982},3.2672398559423943,null,2,1.8]
[2033,null,{"$f":"C46*'AUX2'!D47/'AUX2'!D46","v":2021557.5058576998},3.2672398559423943,null,2,1.8]
[2034,null,{"$f":"C47*'AUX2'!D48/'AUX2'!D47","v":2087606.6383998776},3.2672398559423943,null,2,1.8]
[2035,null,{"$f":"C48*'AUX2'!D49/'AUX2'!D48","v":2155813.7545249774},3.2672398559423943,null,2,1.8]
[2036,null,{"$f":"C49*'AUX2'!D50/'AUX2'!D49","v":2226249.3607327058},3.2672398559423943,null,2,1.8]
[2037,null,{"$f":"C50*'AUX2'!D51/'AUX2'!D50","v":2298986.2671392276},3.2672398559423943,null,2,1.8]
[2038,null,{"$f":"C51*'AUX2'!D52/'AUX2'!D51","v":2374099.6627418427},3.2672398559423943,null,2,1.8]
[2039,null,{"$f":"C52*'AUX2'!D53/'AUX2'!D52","v":2451667.1931427382},3.2672398559423943,null,2,1.8]
[2040,null,{"$f":"C53*'AUX2'!D54/'AUX2'!D53","v":2531769.0408121618},3.2672398559423943,null,2,1.8]
[2041,null,{"$f":"C54*'AUX2'!D55/'AUX2'!D54","v":2614488.0079739871},3.2672398559423943,null,2,1.8]
[2042,null,{"$f":"C55*'AUX2'!D56/'AUX2'!D55","v":2699909.6021993477},3.2672398559423943,null,2,1.8]
[2043,null,{"$f":"C56*'AUX2'!D57/'AUX2'!D56","v":2788122.1247968208},3.2672398559423943,null,2,1.8]
[2044,null,{"$f":"C57*'AUX2'!D58/'AUX2'!D57","v":2879216.7620905302},3.2672398559423943,null,2,1.8]
[2045,null,{"$f":"C58*'AUX2'!D59/'AUX2'!D58","v":2973287.6796805258},3.2672398559423721,null,2,1.8]
[2046,null,{"$f":"C59*'AUX2'!D60/'AUX2'!D59","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,2,1.8]
[2047,null,{"$f":"C60*'AUX2'!D61/'AUX2'!D60","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,2,1.8]
[2048,null,{"$f":"C61*'AUX2'!D62/'AUX2'!D61","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,2,1.8]
[2049,null,{"$f":"C62*'AUX2'!D63/'AUX2'!D62","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,2,1.8]
[2050,null,{"$f":"C63*'AUX2'!D64/'AUX2'!D63","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,2,1.8]

{"sheet":"AUX2","index":2,"n_rows":64,"n_cols":30,"rows_kept":64,"cut":false,"hidden":true,"merged":[[1,1,1,2],[1,10,1,15],[1,17,1,20],[1,3,1,8]]}
["indice",null,null,"MODELO"]
[null,"AGREGADO",null,"CONSOLIDADO",null,null,null,null,null,null,"DGOSS CONSOL",null,null,null,null,null,null,"CONSOLIDADO AIREF"]
[null,"Ingresos","G sin pensiones","Ingresos","G pensiones","% var","G sin pensiones","% var","G total","% var","Ingresos","G pensiones","% var","G sin pensiones","% var","G total","% var","Ingresos","G pensiones","G sin pensiones","G total","Criterios de Proyección:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[2000,64615.819999999992,9277.0900000000111,62364.359999999993,null,null,7025.6300000000119,null,null,null,null,null,null,null,null,null,null,62364.359999999993,null,7025.6300000000119,null,"Cotizaciones totales modelos macro hasta 2020 y PIB nominal después"]
[2001,70410.780000000013,12593.349999999999,67941.790000000008,null,null,10124.36,null,null,null,null,null,null,null,null,null,null,67941.790000000008,null,10124.36,null,"Cotizaciones cese de actividad como el empleo"]
[2002,74847.210000000006,11754.890000000007,72387.680000000008,null,null,9295.3600000000079,null,null,null,null,null,null,null,null,null,null,72387.680000000008,null,9295.3600000000079,null,"Resto de ingresos como el deflactor del PIB (incluidas TR por complemento a mínimos)"]
[2003,81026.83,12264.229999999996,78442.150000000009,null,null,9679.5500000000029,null,null,null,null,null,null,null,null,null,null,78442.150000000009,null,9679.5500000000029,null,"Ingresos patrimoniales como del deflactor del PIB una vez agotados los intereses del Fondo de Reserva"]
[2004,87378.82,14051.14,84442.48000000001,null,null,11114.800000000003,null,null,null,null,null,null,null,null,null,null,84442.48000000001,null,11114.800000000003,null,"Eliminaciones como el empleo"]
[2005,94300.909999999989,15062.910000000018,91323.859999999986,null,null,12085.860000000015,null,null,null,null,null,null,null,null,null,null,91323.859999999986,null,12085.860000000015,null,"Gasto en prestaciones contributivas SIN PENSIONES como empleo"]
[2006,102700.9,16198.780000000013,99600.409999999989,null,null,13098.290000000008,null,null,null,null,null,null,null,null,null,null,99600.409999999989,null,13098.290000000008,null,"Resto de gastos como tasa de referencia de la regla de gasto hasta 2020 y PIB nominal después"]
[2007,112418.29000000001,18004.490000000005,108271.66,null,null,13857.86,null,null,null,null,null,null,null,null,null,null,108271.66,null,13857.86]
[2008,119459.63,20106.330000000016,114213.96,null,null,14860.660000000018,null,null,null,null,null,null,null,null,null,null,114213.96,null,14860.660000000018,null,"Z:\\DIVISIÓN ANÁLISIS PRESUPUESTARIO\\7 - ADMON CENTRAL Y SS\\SEGURIDAD SOCIAL\\00- Indice revalorizacion pensiones\\2017"]
[2009,117379.79,18819.669999999998,112987.31999999999,null,null,14427.199999999997,null,null,null,null,null,null,null,null,null,null,112987.31999999999,null,14427.199999999997]
[2010,116385.41,17926.229999999996,112301.8,null,null,13842.619999999995,null,null,null,null,null,null,null,null,null,null,112301.8,null,13842.619999999995,null,null,"DGOSS otros I",null,"AIREF otros I",null,"DGOSS otros G",null,"AIReF otros G"]
[2011,116078.60000000002,16844.739999999991,{"$f":"K25","v":112368.69},{"$f":"Iter_Consol!S25","v":100777.52704068003},null,13131.909999999989,null,null,null,112368.69,null,null,null,null,null,null,112365.77000000002,99533.71,13131.909999999989,{"$f":"S25+T25","v":112665.62},null,4362.7700000000004,null,null,null,{"$f":"N25","v":0},null,{"$f":"G25","v":13131.909999999989}]
[2012,113132.8,15499.86,109581.52,{"$f":"Iter_Consol!S26","v":105562.10460795999},null,{"$f":"I26-E26","v":9729.9953920400003},null,{"$f":"P26","v":115292.09999999999},null,109581.52,103503.79,null,11788.31,null,{"$f":"L26+N26","v":115292.09999999999},null,109580.33,103503.79,11947.39,115451.18,null,4856.04,{"$f":"((W26/W25)-1)*100","v":11.30634894803071},4854.8600000000006,null,{"$f":"N26","v":11788.31},null,{"$f":"G26","v":9729.9953920400003}]
[2013,113573.94,14749.959999999992,109838.87,{"$f":"Iter_Consol!S27","v":110573.27209879999},{"$f":"100*(E27/E26-1)","v":4.7471273043017126},{"$f":"I27-E27","v":9308.4879012000165},{"$f":"100*(G27/G26-1)","v":-4.3320420396582566},119881.76000000001,3.9808972167217238,109838.87,108630.07,{"$f":"100*(L27/L26-1)","v":4.9527461748019252},11251.689999999999,{"$f":"100*(N27/N26-1)","v":-4.5521368202906203},119881.76000000001,{"$f":"100*(P27/P26-1)","v":3.9808972167217238},110210.11,108564.3,11386.12999999999,119950.43,null,4238.28,{"$f":"((W27/W26)-1)*100","v":-12.721476758840545},4246.95,-12.52167930692133,11251.689999999999,-4.5521368202906203,9308.4879012000165,{"$f":"((AC27/AC26)-1)*100","v":-4.3320420396582566}]
[2014,113986.44,15247.709999999963,110514.87,{"$f":"Iter_Consol!S28","v":114012.549791},{"$f":"100*(E28/E27-1)","v":3.110406002209043},9923.0002089999907,6.6016340604659662,123935.54999999999,3.3814902283716641,110514.87,112170.4,3.2590699794264877,11765.15,4.5634033642946159,123935.54999999999,3.3814902283716641,110489.66,112170.40000000001,11750.929999999964,123921.32999999997,null,3984,-5.9996036127863084,3902.55,-8.1093490622682118,11765.15,4.5634033642946159,9923.0002089999907,6.6016340604659662]
[2015,117946.94375622999,19283.907999999996,111342.24,{"$f":"Iter_Consol!S29","v":117080.14281544002},{"$f":"100*(E29/E28-1)","v":2.6905748797507956},10870.397184559988,9.5474851920362305,127950.54000000001,3.2395789585796919,111342.24,115515.5,2.9821592862288249,12435.04,5.6938500571603434,127950.54000000001,3.2395789585796919,111230.60075622999,115533,12567.565000000002,128100.565,null,3616.21,-9.231676706827308,3443.1169193400001,-11.772637907522011,12435.04,5.6938500571603434,10870.397184559988,9.5474851920362305]
[2016,117933.63131193527,17323.659999999974,{"$f":"K30","v":113551.49},{"$f":"Iter_Consol!S30","v":120754.81357142},{"$f":"100*(E30/E29-1)","v":3.1385943573476682},11495.156428579998,5.7473451375576357,132249.97,3.3602281006395174,113551.49,119069.86,3.076955040665541,13180.11,5.9916976543702205,132249.97,3.3602281006395174,113481.58131193527,119077.63,12871.609999999986,131949.24,null,2891.71,-20.034787802699515,2666.39,-22.558830778505435,13180.11,5.9916976543702205,11495.156428579998,5.7473451375576357]
[2017,121189.24452384774,18201.758014743289,{"$f":"+Datos!H22","v":118762.13285232315},{"$f":"Iter_Consol!S31","v":124378.30243530261},{"$f":"100*(E31/E30-1)","v":3.0006993151784567},{"$f":"I31-E31","v":12362.107564697391},7.5418820222569849,{"$f":"P31","v":136740.41},{"$f":"100*(I31/I30-1)","v":3.3954185396034564},120034.13,122777.09,{"$f":"100*(L31/L30-1)","v":3.1134915250593087},13963.32,{"$f":"100*(N31/N30-1)","v":5.9423631517490971},136740.41,{"$f":"100*(P31/P30-1)","v":3.3954185396034564},117086.33452384773,122828.57907525673,14098.848014743286,{"$f":"S31+T31","v":136927.42709000001},null,2438.19,-15.683453734987252,2330.61472,-12.592879511249288,13963.32,5.9423631517490971,12362.107564697391,7.5418820222569849]
[2018,125832.46791850679,18645.250934104679,{"$f":"+Datos!H23","v":123975.33842989267},{"$f":"Iter_Consol!S32","v":128075.83746549221},{"$f":"100*(E32/E31-1)","v":2.9728135517148813},{"$f":"G31*T32/T31","v":12661.859540290943},{"$f":"100*(G32/G31-1)","v":2.4247643375111538},{"$f":"E32+G32","v":140737.69700578315},2.9232667985880312,124471.3,126128.83,{"$f":"100*(L32/L31-1)","v":2.7299392745014694},14165,{"$f":"100*(N32/N31-1)","v":1.4443556403491487},140293.83000000002,{"$f":"100*(P32/P31-1)","v":2.5986612150716848},121627.9288378068,null,14440.71185340468,null,null,1802.72,-26.063186216004496,2050.6184151999996,-12.013839198612819,14165,1.4443556403491487,12661.859540290943,2.4247643375111538]
[2019,130873.00305058176,19077.568653485934,{"$f":"+Datos!H24","v":129283.41070446782},{"$f":"Iter_Consol!S33","v":131801.24491276982},{"$f":"100*(E33/E32-1)","v":2.9087511907008645},12957.421269990498,2.3342679545532485,144758.66618276032,2.8570662036710326,129264.65,129453.09,2.6356067839525599,14362.85,1.3967525591246144,143815.94,2.5105238056441825,126573.23115970391,null,14777.796762608079,null,null,1563.04,-13.295464631223929,2085.4789282583997,1.7000000000000126,14362.85,1.3967525591246144,12957.421269990498,2.3342679545532485]
[2020,136033.03833851303,19489.954739826939,{"$f":"+Datos!H25","v":134685.69555555112},{"$f":"Iter_Consol!S34","v":135556.23895239714},{"$f":"100*(E34/E33-1)","v":2.8489822247980134},13243.530689432968,2.2080737631422265,148799.76964183009,2.7916141849274823,134487.35,132889.69,2.654706813101182,14559.67,1.3703408446095189,147449.36000000002,2.5264376118530496,131647.18501437979,null,15104.101415693709,null,null,1620.96,3.7055993448664282,2120.9320700387925,1.6999999999999904,14559.67,1.3703408446095189,13243.530689432968,2.2080737631422265]
[2021,140896.1985613264,19895.349460443394,{"$f":"+Datos!H26","v":139839.55693816501},{"$f":"Iter_Consol!S35","v":139380.86718158235},{"$f":"100*(E35/E34-1)","v":2.821432830198467},13538.573392385555,2.2278251160621654,152919.44057396791,2.768600342630978,139139.54999999999,136475.12,2.6980497885125576,14714.69,1.0647219339449343,151189.81,2.5367692338576386,136441.44348147104,null,15440.594380588034,null,null,1672.72,3.1931694798144283,2159.1088472994907,1.8000000000000016,14714.69,1.0647219339449343,13538.573392385555,2.2278251160621654]
[2022,145490.70515082785,20243.770889398587,{"$f":"+Datos!H27","v":144691.9838436745},{"$f":"Iter_Consol!S36","v":143328.76698979893},{"$f":"100*(E36/E35-1)","v":2.8324546173710718},13795.829670465902,1.9001727185305572,{"$f":"E36+G36","v":157124.59666026483},2.7499159495439462,143288.6,140181.28,2.715630511993683,14826.49,0.75978494959798581,{"$f":"L36+N36","v":155007.76999999999},2.5252760090114457,140980.92660401619,null,15733.992342586929,null,null,1719.09,2.7721316179635469,2197.9728065508816,1.8000000000000016,14826.49,0.75978494959798581,13795.829670465902,{"$f":"((AC36/AC35)-1)*100","v":1.9001727185305572}]
[2023,149968.94630909842,20560.150950055526,{"$f":"+Datos!H28","v":149419.41800816878},null,null,14032.15237151944,null,null,null,null,null,null,null,null,null,null,145412.31114875645,null,16003.51578971356]
[2024,154478.2400379944,20867.198344274235,{"$f":"+Datos!H29","v":154301.30878584884},null,null,14262.972406860514,null,null,null,null,null,null,null,null,null,null,149877.80520070202,null,16266.763506981835]
[2025,159127.74419442122,21180.796516178518,{"$f":"+Datos!H30","v":159342.70264474084},null,null,14499.140755258386,null,null,null,null,null,null,null,null,null,null,154483.05859484125,null,16536.110916598558]
[2026,163980.83347298112,21509.418154360603,{"$f":"+Datos!H31","v":164548.8109330856},null,null,14746.494262818458,null,null,null,null,null,null,null,null,null,null,159289.63019611343,null,16818.214877492905]
[2027,169062.66912895895,21855.71660358979,{"$f":"+Datos!H32","v":169925.01526637067},null,null,15006.910907145331,null,null,null,null,null,null,null,null,null,null,164322.16972788301,null,17115.217202513842]
[2028,174373.5488290771,22218.778542922591,{"$f":"+Datos!H33","v":175476.87309036974},null,null,15279.828574437486,null,null,null,null,null,null,null,null,null,null,169581.24709319393,null,17426.47680703942]
[2029,179901.91181350837,22596.138915705011,{"$f":"+Datos!H34","v":181210.12342593976},null,null,15563.613653928132,null,null,null,null,null,null,null,null,null,null,175055.90347372086,null,17750.130575917494]
[2030,185634.0538508241,22985.185933996658,{"$f":"+Datos!H35","v":187130.69280151447},null,null,15856.521495558209,null,null,null,null,null,null,null,null,null,null,180733.05667172908,null,18084.188754901639]
[2031,191559.83302803605,23383.920144193526,{"$f":"+Datos!H36","v":193244.70137942667},null,null,16157.219648318751,null,null,null,null,null,null,null,null,null,null,186603.04458208109,null,18427.131698238562]
[2032,197674.91608045605,23791.201375302597,{"$f":"+Datos!H37","v":199558.46928239215},null,null,16464.961791388185,null,null,null,null,null,null,null,null,null,null,192661.8229403749,null,18778.10823522144]
[2033,203980.65219934273,24206.672105491249,{"$f":"+Datos!H38","v":206078.52312669501},null,null,16779.539182165543,null,null,null,null,null,null,null,null,null,null,198910.86039105611,null,19136.880297204632]
[2034,210482.70733842443,24630.531275139736,{"$f":"+Datos!H39","v":212811.60276882787},null,null,17101.12791868945,null,null,null,null,null,null,null,null,null,null,205355.82478535335,null,19503.648722068669]
[2035,217189.35973508132,25063.284825563489,{"$f":"+Datos!H40","v":219764.66827256081},null,null,17430.118602331615,null,null,null,null,null,null,null,null,null,null,212004.93389590934,null,19878.8589863915]
[2036,224110.02159636357,25505.544388573118,{"$f":"+Datos!H41","v":226944.90710364151},null,null,17766.97790202318,null,null,null,null,null,null,null,null,null,null,218867.52052875829,null,20263.043320967827]
[2037,231254.23631442786,25957.899674504253,{"$f":"+Datos!H42","v":234359.74155956312},null,null,18112.160175035293,null,null,null,null,null,null,null,null,null,null,225953.05655520284,null,20656.719915279238]
[2038,238631.17098853277,26420.85997639511,{"$f":"+Datos!H43","v":242016.83644208076},null,null,18466.066500685884,null,null,null,null,null,null,null,null,null,null,233270.65720802403,null,21060.346195886355]
[2039,246249.49629759087,26894.845666452966,{"$f":"+Datos!H44","v":249924.10698040735},null,null,18829.038284550152,null,null,null,null,null,null,null,null,null,null,240828.96216323899,null,21474.311532101081]
[2040,254117.50354583553,27380.207682352422,{"$f":"+Datos!H45","v":258089.72701327933},null,null,19201.370410956526,null,null,null,null,null,null,null,null,null,null,248636.248099747,null,21898.952236263904]
[2041,262243.32224969845,27877.256856767672,{"$f":"+Datos!H46","v":266522.13743835012},null,null,19583.331432817897,null,null,null,null,null,null,null,null,null,null,256700.63998295565,null,22334.574590024851]
[2042,270635.14154740574,28386.291332259916,{"$f":"+Datos!H47","v":275230.05493764544},null,null,19975.182614680441,null,null,null,null,null,null,null,null,null,null,265030.32677787752,null,22781.476562731703]
[2043,279301.38305961201,28907.616446841912,{"$f":"+Datos!H48","v":284222.48098810035},null,null,20377.191862108473,null,null,null,null,null,null,null,null,null,null,273633.73031051061,null,23239.963697740535]
[2044,288250.80893809348,29441.556006096478,{"$f":"+Datos!H49","v":293508.71116649185},null,null,20789.641713025168,null,null,null,null,null,null,null,null,null,null,282519.61115844914,null,23710.358226452139]
[2045,297492.57195806818,29988.456462315378,{"$f":"+Datos!H50","v":303098.34475838632},null,null,21212.832395651472,null,null,null,null,null,null,null,null,null,null,291697.1180516106,null,24193.002555857776]
[2046,307036.22520366841,30548.686502351742,{"$f":"+Supuestos!#REF!","v":{"$error":"#REF!"}},null,null,21647.081665583661,null,null,null,null,null,null,null,null,null,null,301175.79778404458,null,24688.25908272792]
[2047,316891.71042003593,31122.63445072564,{"$f":"+Supuestos!#REF!","v":{"$error":"#REF!"}},null,null,22092.723090229141,null,null,null,null,null,null,null,null,null,null,310965.58420634043,null,25196.508237030124]
[2048,327063.54459094658,31707.365718618603,{"$f":"+Supuestos!#REF!","v":{"$error":"#REF!"}},null,null,22547.538789838243,null,null,null,null,null,null,null,null,null,null,321073.58981789165,null,25715.220551249084]
[2049,337561.88212877506,32303.082902764672,{"$f":"+Supuestos!#REF!","v":{"$error":"#REF!"}},null,null,23011.717632223641,null,null,null,null,null,null,null,null,null,null,331510.15840435826,null,26244.611427052503]
[2050,348397.20339004492,32909.992406280195,{"$f":"+Supuestos!#REF!","v":{"$error":"#REF!"}},null,null,23485.452373358188,null,null,null,null,null,null,null,null,null,null,342285.96997845831,null,26784.900700512102]

{"sheet":"Pob","index":3,"n_rows":121,"n_cols":78,"rows_kept":121,"cut":false,"hidden":true,"merged":[[6,0,6,36],[1,0,1,36],[2,0,2,36],[3,0,3,36],[4,0,4,36],[5,0,5,36]]}
["indice"]
["Proyecciones de población 2016-2066"]
["Resultados nacionales"]
[""]
["Población residente en España a 1 de enero, por sexo, edad y año"]
["Unidades: personas"]
[""]
[null,{"$f":"C8-1","v":1990},1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,{"$f":"O8-1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,{"$f":"AB8-1","v":2015},"2016","2017","2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058","2059","2060","2061","2062","2063","2064","2065","2066"]
["    Total",38853226.922392003,38881415.634974003,39051336.1875,39264034.422665998,39458488.789912999,39639726.455032997,39808373.925025001,39971328.680728003,40143449.022652,40303567.581973001,40470181.729502,40665544.967937,41035270.859351002,41827835.630978003,42547454.177776001,43296335.061774001,44009968.595973998,44784658.800205,45668938.282191001,46239270.703734003,46486621.011706002,46667174.570246004,46818215.790188998,46727890.063161999,46512198.940872997,46449564.792117,46445827.945162997,46443249.442638002,46439791.154073,46427974.710749,46408170.872863002,46380938.427332997,46347104.869381003,46307561.899535999,46263361.413117997,46215418.150491998,46164576.608797997,46111531.211171001,46056817.798357002,46000857.711038001,45943951.545703001,45886176.931054004,45827810.225550003,45768636.341084003,45708547.709370002,45647623.004138999,45585655.186007001,45522041.033946998,45456971.087494001,45390119.810503997,45321186.916637003,45247159.858171001,45168873.306768999,45085045.426683001,44993982.601576999,44895206.609777004,44787906.526920997,44672133.411738999,44547230.420286,44412284.495146997,44268081.120599002,44115209.133353002,43953623.853538997,43783125.368197002,43604483.170821004,43418584.182285003,43225660.065678999,43026345.232159004,42820765.784644,42610025.567198001,42395138.205608003,42176904.015891001,41956735.091973998,41735272.496729001,41513017.46243,41290170.327813998,41068643.327527002]
["    0 años",401254.99999699998,390638.99999899999,390956.046875,395546.61016600003,384355.13207499997,368535.29787499999,362924.80487400002,361026.28571500001,367200.58620800002,365367.21739100001,379648.588239,395790.09090700001,411693.17663900001,419433.457031,443075.961549,455203.85320100002,466983.63872699998,483683.20792700001,493917.52656600002,519524.91520599998,493973.86625100003,484003.63509499998,475602.77295000001,453294.39381500002,424880.56128600001,426459.03263700003,419394.54234500002,405220.15640699997,394879.94042200001,384870.58356699999,375498.80323800002,366968.95811299997,359399.77726499998,352869.49000200001,347424.55114900001,343026.93036900001,339608.64159299998,337123.56846099999,335529.447093,334752.71040500002,334739.15888599999,335457.04087199998,336807.046241,338673.14775300003,340939.41830600001,343464.41535600001,346095.63265699998,348627.307829,350845.92144200002,352655.08071000001,353892.53315099998,354385.94153200003,354117.13037000003,353029.47950700001,351076.72827800002,348419.83267099998,345137.915048,341293.54797199997,337126.00239899999,332749.59199400002,328276.11663300003,323875.58365400002,319624.65530400001,315599.86429400003,311888.66570399998,308514.352541,305493.20433600002,302848.44881199999,300594.373808,298740.29127599997,297271.356096,296171.898506,295418.13837399997,294983.14016900002,294835.35335500003,294931.48930000002,295222.654286]
["    1 año",404169.210533,396614.99999899999,390591.734375,391798.703125,396256.22033799998,384692.26415200002,368961.59574199998,363677.60975599999,361470.571428,367272.17241599999,367441.43478100002,381203.17647000001,398109.98094600003,417814.840944,425499.05443000002,448586.97060300002,461564.525693,473622.06053299998,490146.18671799998,498193.84120099997,520784.87754100002,494926.83342799998,483549.04341500002,475616.577598,453015.54041399999,426471.20216500002,429529.76391600003,418893.99690899998,406233.63524600002,395969.79092399997,386033.47199599998,376729.30546599999,368260.44862699998,360744.92587600002,354260.47305600002,348853.36720400001,344486.03590900003,341091.422379,338623.95561599999,337041.67500500003,336271.80317500001,336260.87753499998,336977.65311499999,338323.40643600002,340182.670063,342440.196887,344955.20566699997,347575.95423700003,350097.49692100001,352306.94686500001,354108.36538199999,355339.99989899999,355830.06737499998,355560.55564099998,354474.89353499998,352526.96144400002,349877.22145800001,346604.45894699998,342771.05156200001,338615.496438,334251.67857500003,329791.03596100002,325403.05311400001,321164.12356099999,317150.53288800002,313449.47031399998,310084.15716499998,307070.81851399998,304432.62328900001,302183.82894400001,300333.72585400002,298867.52613299998,297769.62015999999,297016.31334200001,296580.76146399998,296431.52190699999,296525.44873200002]
["    2 años",414876.08,398517.31579000002,397716.390625,392577.015625,392994.359375,397347.83050600003,385343.396228,369645.893621,364683.41463100002,362150.857143,367586.75861999998,369738.65217299998,384738.16131599998,406441.422877,424036.62255600002,430776.60155399999,454642.22939400002,468035.67784900003,480227.77138400002,494118.168642,499803.31990900001,520875.47885100002,494158.01880600001,481415.03908299998,472651.80872700003,452559.83490700001,427406.41325099999,430248.38071200001,419527.64876000001,407076.50396599999,396883.71733999997,387015.52037799999,377774.476471,369362.53730800003,361897.006253,355455.106142,350082.90808199998,345743.25506200001,342369.963208,339917.967948,338345.58612400002,337580.78952599998,337570.81338100001,338284.88877999998,339624.859061,341475.80379699997,343723.14002799999,346226.740452,348835.61973799998,351345.65318899998,353544.60414200003,355336.99100099999,356561.57797500002,357047.15486000001,356775.87587300001,355691.236126,353747.26797400002,351103.930291,347839.67257,344016.67499999999,339872.64021699998,335521.01661300001,331072.86861399998,326697.13757999998,322469.938746,318467.29940100003,314776.129082,311419.57105600002,308413.79060499999,305781.89085700002,303538.092963,301691.66080399998,300227.86193700001,299131.14546099998,298377.90225899999,297941.38031400001,297790.24666900001]
["    3 años",425083.90322600002,412231.44,399805.921875,399941.859375,394623.296875,394258.015625,398494.44068100001,385997.528292,370382.19149200001,365718.21951800003,362863.142857,367937.34482599999,373696.74761999998,393825.24221300002,414086.90578500001,429194.85011100001,436170.70833400002,461357.82665499998,475054.12205000001,484408.292273,496163.97221600002,501252.51432000002,521120.95336799999,492831.34169099998,479519.870528,472390.74965299998,453586.73404100002,427651.22570700001,430822.15545600001,420096.05760100001,407839.87075300002,397714.72702300001,387911.42782099999,378730.54877400002,370372.86977300001,362954.99196900002,356553.63867299998,351214.67255299998,346901.32414099999,343548.22647499997,341110.78943300003,339547.59368699999,338787.317668,338777.85039400001,339488.86672699999,340822.759036,342665.14373100002,344902.08256900002,347394.09244199999,349990.93070299999,352489.29210299999,354677.60613500001,356460.84247999999,357678.29328400001,358159.33138699998,357886.27087200002,356802.687645,354862.76999,352225.96320100001,348970.38335999998,345158.00938399998,341025.73606000002,336686.57328999997,332251.20538,327888.01832199999,323672.84587299998,319681.452093,316000.459905,312652.932348,309654.97360000003,307029.61784299999,304791.04736500001,302948.497882,301487.29214099998,300391.937768,299638.91153300001,299201.55459199997]
["    4 años",445275.24324099999,422807.12903299998,413533.5,402494.828125,402204.328125,396699.578125,395539.671875,399656.05084400001,386703.66037599999,371145.48936200002,366787.02438999998,363582.428572,370317.78436699999,382556.71001099999,401915.45284699998,420083.63248600002,433996.01990700001,442187.15611899999,467904.06096500001,479172.06905699999,485963.43886599998,497390.41261300002,502162.65389100002,519608.541432,490544.09844099998,478811.82041300001,472843.89998500003,453545.579646,428067.42285500001,431216.99537199998,420490.84108400001,408417.32413600001,398358.261872,388618.42144300003,379496.42872800003,371191.90225300001,363820.74814600003,357459.19790500001,352152.90165999997,347865.45784599998,344532.27090599999,342109.20173299999,340555.08929899998,339799.28672799998,339790.30093999999,340498.22376099997,341825.99163200002,343659.76179700001,345886.23468599998,348366.5773,350951.29158899997,353437.911341,355615.56959799997,357389.69008199999,358600.11916900001,359076.83857600001,358802.315581,357720.22546400002,355784.91920800001,353155.30106700002,349909.14765300002,346108.226005,341988.58666099998,337662.788497,333241.118961,328891.38120200002,324689.11801699997,320709.81914899999,317039.80693600001,313702.06088900001,310712.62225999997,308094.45197699999,305861.69051599997,304023.54380099999,302565.39160999999,301471.80201400002,300719.340791]
["    5 años",472314.51162900002,443968.89189799997,424377,415627.5,405203.734375,404476.796875,398796.859375,396842.328125,400831.66101699998,387423.792456,371925.78723399999,367860.829264,366191.79000500002,379573.77146299998,390405.305444,407838.18799399998,426306.69316700002,439707.50592899998,448726.66613600001,471465.530371,480714.34126299998,486888.78799400001,498183.08033600001,501018.38601399999,517577.72328500001,489530.74780200003,478774.75461399998,472879.04285600001,453642.81628700002,428414.85466000001,431544.09390699997,420822.449219,408916.20932999998,398920.096357,389240.74101599999,380174.90887500002,371921.100653,364594.55484400003,358271.032748,352995.97543699999,348733.32321100001,345419.19300000003,343009.86482299998,341464.42446000001,340712.85434899997,340704.23204199999,341409.03220199997,342730.71642399998,344555.97168900003,346772.11487400002,349240.95087300002,351813.70819400001,354288.75440199999,356455.93987399997,358221.13314699999,359424.74323899997,359897.367447,359621.61706000002,358541.28065700002,356610.87404099997,353988.75143399998,350752.35400400002,346963.23362700001,342856.58739100001,338544.52417500003,334136.93044500001,329801.01783700002,325612.03740999999,321645.201932,317986.52865699999,314658.91262999998,311678.33200699999,309067.67239299999,306841.03074999998,305007.58234800003,303552.76391600003,302461.20388400002]
["    6 años",483157.71428299998,473030.93023499998,445668.890625,426724,417742.5,407910.640625,406770.265625,400905.140625,398151.984375,402036.27118699998,388165.924528,372719.08509900002,370600.90473100002,375546.57005799998,387904.59073699999,396321.51894400001,414286.368143,433376.21643999999,446111.35412199999,452558.24264200003,472615.46036000003,481639.37751899997,487772.57611000002,497160.63628999999,499065.64126,516353.98351300001,489084.486401,478723.850447,472977.69624600001,453701.31169200002,428706.64731500001,431816.55417999998,421102.63931200001,409350.61349999998,399414.44504999998,389792.71486200002,380780.41508100001,372574.97362800001,365290.98920499999,359003.77428200003,353758.56600300001,349519.623823,346223.72619999998,343827.54430399998,342290.399516,341542.86343299999,341534.54337099998,342236.26776100002,343552.00328900001,345368.95209600002,347575.02383800002,350032.64447100001,352593.74689900002,355057.51795499999,357214.52581700002,358971.071406,360168.12494800001,360636.89591100003,360360.130986,359281.74025999999,357356.40348699997,354741.92543800001,351515.41891000001,347738.22092599998,343644.67969600001,339346.46064100001,334953.05156200001,330631.07422100002,326455.49125000002,322501.24027200002,318854.03434900002,315536.68460400001,312565.10688099999,309962.11108,307741.75011000002,305913.16846299998,304461.85909599997]
["    7 años",516087.43636400002,483689.81632300001,474259.71875,447953.359375,429068,419868.5,410647.546875,409054.734375,403013.421875,399473.640625,403224.881353,388902.05660200003,375154.52007899998,378948.21903699997,383478.62702199997,394121.64858699997,402373.33915700001,421495.547379,441275.36219399999,449676.94829199999,453929.92508399999,473198.91858100001,482425.258814,486932.08373900002,495565.08117800002,498243.12401799997,515810.095263,488902.76248899999,478759.24687899998,473088.53933900001,453779.78289500001,429002.50547999999,432094.09215699998,421389.50425599999,409780.11205499998,399900.55941300001,390333.277451,381371.58012,373211.87546499999,365968.15428700001,359715.30353899999,354498.36425300001,350281.89302199997,347003.28282800002,344619.56939600001,343090.29681799997,342346.58708799997,342338.53979499999,343037.311055,344347.34765800001,346156.34473900002,348352.77536099998,350799.66025900003,353349.605178,355802.58591199998,357949.86933800002,359698.17000300001,360889.00333799998,361354.17250099999,361076.550973,360000.17165999999,358079.87329199997,355472.92628000001,352256.12787000003,348490.60619800002,344409.88604999997,340125.20509,335745.66453000001,331437.313134,327274.834806,323332.90051100001,319696.927883,316389.64672600001,313426.91274599999,310831.46198700002,308617.30422400002,306793.55396200001]
["    8 años",539244.48112999997,516966.49090799998,485578.625,475628.78125,450258.828125,431410,421996.5,413376.453125,411384.203125,405130.703125,400815.296875,404425.49152400001,391292.57646700001,383427.06611299998,386144.28623099998,389470.38406499999,400716.58913799998,409288.621973,429546.91119100002,446353.943707,450795.40713599999,454669.11301600002,473952.69452600001,481848.24035600002,485609.24248199997,495017.73194799997,498218.07961700001,515618.00529599999,488869.47434399999,478850.17857500003,473249.71174599999,453913.54164700001,429339.677945,432414.00028199999,421719.34656799998,410242.83347399998,400416.68414899998,390900.76867399999,381986.81823500001,373870.27668900002,366664.56049900001,360444.15529800003,355253.91575699998,351058.67679900001,347796.40547599999,345424.47883699997,343902.65125900001,343162.56053399999,343154.766114,343850.72969200002,345155.352403,346956.79771200003,349144.07178599999,351580.760549,354120.10817299999,356562.84243800002,358700.90010600002,360441.38851999998,361626.34527400002,362088.14155399997,361809.76980399998,360735.38303999999,358819.97209200001,356220.29529699998,353012.84951799997,349258.56273399998,345190.17181500001,340918.50634700002,336552.29768800002,332257.045881,328107.16866899998,324177.08198800002,320551.92060000001,317254.33655000001,314300.12815300003,311711.960586,309503.80214099999]
["    9 años",567695.515839,538112.35444999998,518949.421875,487734.375,476987.84375,452564.296875,433758,424137.5,416123.359375,413683.671875,407257.984375,402145.953125,407157.51101999998,399665.73295199999,390930.37326199998,391740.420943,396125.51652499998,408301.885198,416963.58870600001,435094.91947999998,448594.12051099999,451443.57520899997,455476.11061500001,473571.78317900002,480680.55388100003,485230.53987500002,495316.28400099999,498422.21635200002,515608.79746099998,488955.02179500001,479051.21296199999,473516.00631500001,454155.57749300002,429771.40849900001,432829.480086,422144.61281299999,410791.72865499998,401015.55183299998,391547.70945099997,382678.44918400003,374602.30977300002,367432.16856999998,361242.13448200002,356076.88634099998,351901.51835600002,348654.53235499997,346293.62355900003,344778.74313299998,344042.01025200001,344034.412832,344727.69693400001,346027.19004299998,347821.49604200001,350000.12147499999,352427.184029,354956.52814000001,357389.59040699998,359518.94106099999,361252.057065,362431.46961299999,362890.08661900001,362611.01186299999,361538.51330599998,359627.72560900002,357034.92309699999,353836.31971800001,350092.65429400001,346035.91929599998,341776.55938400002,337422.95647099998,333140.09186300001,329002.132025,325083.25191200001,321468.318806,318179.91121799999,315233.77322799998,312652.502851]
["    10 años",595179.75022000005,567571.50225899997,540575,521159.328125,489893.125,478356.90625,454883.765625,436128,426269.5,418861.265625,415984.140625,409385.265625,404988.22892199998,415433.22936100001,407175.377889,396609.14435299998,397749.013515,403548.60603199998,416754.06216500001,422324.419651,437683.44910199998,450232.82517600001,452070.38922499999,454993.46659899998,472464.36799499998,480429.64203500003,485583.384609,495588.06076099997,498765.88890899997,515754.83925000002,489190.40340399998,479394.08540799998,473919.65689300001,454538.060291,430330.803785,433373.75247399998,422698.64281300001,411460.814985,401731.48321500001,392308.70542299998,383481.34154599998,375443.08304599999,368306.30299699999,362144.75845299999,357002.96382499998,352846.255634,349613.63420199999,347263.09182199999,345754.76429999998,345021.22011300002,345013.84643500001,345704.65414900001,346999.37049100001,348787.01296299999,350957.55706000002,353375.61978000001,355895.60872100003,358319.62682300003,360440.84139999998,362167.07618999999,363341.32730800001,363797.007958,363517.32566500001,362446.65756600001,360540.27363100002,357953.99205300002,354763.76096699998,351030.14095600002,346984.42360400001,342736.69168699998,338394.99818499997,334123.83591199998,329997.13506100001,326088.84384099999,322483.57773399999,319203.84612599999,316265.34219]
["    11 años",629063.48719400004,595963.82146000001,570665,543778,523362.234375,492067.875,479727.96875,457199.234375,438499,428402.5,421594.171875,418299.609375,412798.68656100001,413237.59479599999,422931.841067,412872.65596200002,402784.91991,404686.95165,411978.21161499998,422972.90924800001,424808.15463499998,439362.41769600002,451616.569785,451692.93578699999,453946.74865299999,471933.30946700001,480591.49017100001,486155.76057599997,496132.59384599997,499280.33881400002,516086.36006600002,489606.00868199999,479909.365467,474491.31840799999,455091.56382799998,431048.77175100002,434077.65565600002,423412.25023300003,412281.11218699999,402595.55942900002,393214.897001,384426.689747,376423.83751600003,369318.24264399998,363183.33414699999,358063.47270599997,353924.22050900001,350705.04097799998,348364.20282000001,346862.01457499998,346131.46280099999,346124.30546499998,346812.79916300002,348103.04519199999,349884.448898,352047.42447799997,354457.05716299999,356968.28217100003,359383.82831999997,361497.42557800002,363217.22270799999,364386.653681,364839.607288,364559.38762200001,363490.47580700001,361588.26916600001,359008.15623700002,355825.83570599998,352101.70028300001,348066.38187099999,343829.62322399998,339499.16776799998,335239.04834699997,331122.973039,327224.67670700001,323628.53776099999,320357.00055699999]
["    12 años",641856.50104700006,630239.64102400001,598954,574419,546996,525580.140625,494242.625,481083.03125,459502.703125,440860,430526.5,424341.078125,421913.94934300001,420730.39048300002,420914.46346100001,428597.63966300001,419074.11245800002,409473.38880100002,412643.59311800002,418191.97505499999,425854.47397400002,426368.52411900001,440863.11078599998,451288.39965099999,450926.68854399998,453983.26825700002,472347.57789299998,481304.49846700003,486914.24845499999,496870.36219700001,499990.39135699999,516627.43894000002,490226.591334,480622.249014,475256.45462500001,455841.91839000001,431952.00904199999,434967.85105,424312.38878799998,413280.07758899999,403635.57933500002,394294.41434299998,385542.93653900002,377573.30456000002,370496.98061799997,364387.08770799998,359287.84269700001,355165.01818000001,351958.50764000003,349626.83717999997,348130.47753099998,347402.80440199998,347395.91998499999,348082.30873699998,349368.42281199998,351144.03231699998,353299.96262200002,355701.73915199999,358204.79246800003,360612.44088299997,362718.946536,364432.76328700001,365597.73873899999,366048.21059700003,365767.572507,364700.40508200001,362802.22566200001,360228.01646299998,357053.24141100002,353338.13447599998,349312.70470300002,345086.37458300003,340766.59540400002,336516.96563699999,332410.98413300002,328522.18457699998,324934.72164599999]
["    13 años",668060.28649700002,642475.07157699997,633589.84375,602342,578164,550196,527768.046875,496399.375,482451.09375,461818.171875,443230,432666.5,428317.50910800003,429943.96407799999,427951.28467800003,426752.089378,434623.150372,425798.00377499999,417355.06875099998,418279.589179,421234.12450500001,428100.40553599998,428021.34429899999,440837.463468,450406.43989400001,451132.75346899999,454806.08463300002,473295.47703299997,482311.69209600001,487907.26963400003,497843.95031699998,500938.78600800002,517420.43859199999,491094.81117100001,481575.80506400001,476258.378792,456832.29522999999,433084.14701399999,436087.94312900002,425442.61900100001,414501.56564500002,404895.46143899998,395591.228619,386874.093322,378935.52306099999,371886.57046000002,365800.07442100003,360720.11803800002,356612.66990799998,353418.02197599999,351094.93951200001,349604.04524800001,348879.07620700001,348872.45318700001,349556.87128999998,350839.11107799999,352609.285148,354758.60357199999,357153.005083,359648.38471000001,362048.61559200002,364148.46315999998,365856.66762999998,367017.46753700002,367465.62452999997,367184.61558899999,366119.11704400001,364224.75977,361656.14217000001,358488.50770299998,354781.940512,350765.86174899997,346549.39243000001,342239.70815399999,337999.99707600003,333903.56086500001,330023.74335399998]
["    14 años",673527.99069300003,669210.04092699999,645976.40625,637383.65625,605737,581877,553388,529947.953125,498539.125,483805.15625,464121.640625,445563,436065.97087299998,436638.61109000002,437249.63218299998,433533.03954000003,432873.02169199998,441224.17098400003,433766.13478099997,422987.25381999998,420873.362371,423345.483679,429966.60997699999,427889.66512899997,440098.48909500003,450530.29482900002,452107.45745500003,456110.05738399999,474637.14458099997,483596.46279000002,489178.73773200001,499096.90058700001,502168.78538800002,518507.36932300002,492253.45380000002,482813.45306099998,477540.87577099999,458106.69341800001,434490.38777999999,437483.04995399999,426848.30072499998,415991.69374299998,406421.73233299999,397152.26434200001,388467.45992200001,380558.13838999998,373534.96915399999,367470.52622699999,362408.76766100002,358315.84536400001,355132.42146699998,352817.48432699998,351331.80008900003,350609.44243,350603.12786100002,351285.74670100003,352564.38871999999,354329.49013400002,356472.62285099999,358860.11599199998,361348.30249700003,363741.58092199999,365835.19605099998,367538.15815799998,368695.07761500002,369141.11890100001,368859.83645399997,367795.99933800002,365905.34623999998,363342.11030599999,360181.32659000001,356482.93673000002,352475.80332599999,348268.76189800003,343968.72626099997,339738.49452800001,335651.18153599999]
["    15 años",670179.40649299999,674420.855813,672370.65625,650045.09375,641126.46875,609107,585567,556553,532103.859375,500650.875,485134.21875,466391.109375,449249.92806900002,444274.11819900002,444591.99921699998,443543.22210999997,439755.561323,439839.56610200001,449269.74265899998,439812.40334000002,425869.61796599999,422657.77234199998,425477.71304599999,430215.43139099999,427036.026488,440337.811354,451531.98608100001,453783.631353,457827.58171,476311.69516300003,485218.89792299998,490788.94555900001,500689.69045699999,503740.89007199998,519947.47940299998,493762.40911399998,484395.95331999997,479165.20672999998,459726.11457899999,436232.92654999997,439215.27231999999,428591.51685499999,417813.34479800001,408277.53262100002,399040.90162600001,390386.63113200001,382504.93155600003,375506.11345399998,369462.50371100003,364417.94361999998,360338.75760700001,357165.95328399999,354858.72807700001,353377.98410599999,352658.11000500002,352652.09779799997,353333.019379,354608.25685900002,356368.55358800001,358505.82329899998,360886.76556500001,363368.12814799999,365754.80965700001,367842.51381500001,369540.50703400001,370693.75539800001,371137.80837599997,370856.29305400001,369794.06910600001,367906.97847899998,365348.90517799999,362194.68647700001,358504.12793100002,354505.55874499999,350307.54268700001,346016.74363300001,341795.58685199998]
["    16 años",662786.49651099998,670681.91521300003,677200.734375,675914.84375,654070.78125,644879.28125,612447,589224,559671,534207.765625,502715.625,486409.28125,469882.64314499998,457474.70762499998,452095.85227899998,451087.87205100001,450136.03877899999,446659.56652699999,448683.58666600002,456013.62624999997,443250.44099799998,428008.922043,424446.88551300002,426017.23823299998,429583.79831599997,427394.48141100002,441429.666042,453449.84257199999,455865.212719,459937.24543700001,478379.98093199998,487239.06926999998,492797.77335700003,502681.95949099999,505714.531915,521798.15288299997,495680.41454600001,486383.36972900003,481192.237845,461751.60343000002,438374.94076799997,441347.725118,430735.72541000001,420031.36623799999,410528.38988600002,401323.32043199998,392698.39554499998,384843.24655799998,377867.84435199999,371844.28319400002,366816.29479199997,362750.36881100002,359587.83978400001,357288.10416400002,355812.19538400002,355094.80083199998,355089.17265800002,355768.55400499998,357040.60737799999,358796.37182599999,360928.088376,363302.81290700001,365777.69125600002,368158.10417800001,370240.20057799999,371933.492692,373083.29114500002,373525.51783299999,373243.86844699999,372183.29207700002,370299.73050499998,367746.72947399999,364598.93605199998,360916.02404400002,356925.80681799998,352736.58630000002,348454.78482100001]
["    17 años",668569.27075000003,663154.49950100004,673421.296875,680304.015625,679395.03125,658042.46875,648533.09375,615723,592834,562731,536292.671875,504748.375,489405.60660499998,478118.86360099999,465850.33115300001,459840.13227,459281.85436100001,458670.63389599998,456920.91288000002,456417.26356599998,460327.04791899998,446187.70900700003,430624.312936,425121.18280399998,425640.21097399999,430208.54428600002,428671.49624200002,443781.25792800001,455896.010197,458390.01301200001,462488.56677899999,480891.08502,489705.41726999998,495253.58958799997,505121.98426900001,508137.76101299998,524105.45901499997,498054.44886,488823.85767400003,483670.80328400002,464231.72421499999,440966.80489700002,443930.65832799999,433331.25380599999,422697.29493799998,413226.31071599998,404051.97569799999,395455.62237,387626.32531500002,380673.73057000001,374669.71132300003,369657.895678,365604.93391999998,362452.474177,360160.10500699998,358688.98839100002,357974.09882999997,357968.93731399998,358646.91067100002,359915.95367299998,361667.39346200001,363793.788267,366162.54073200002,368631.18326800002,371005.56689800002,373082.27720800001,374771.06520800001,375917.579019,376358.104956,376076.40436300001,375017.515488,373137.47781900002,370589.50578299997,367448.06147900003,363772.689793,359790.69965299999,355610.13782200002]
["    18 años",659320.72791799996,668824.32438999997,665457.015625,676592.453125,683430.296875,682889.21875,661981.15625,652145.90625,618954,596383,565763,538310.578125,508931.22245399997,500141.64736800001,488242.101868,475809.31961300003,470525.99593199999,471564.45037799998,473860.69985600002,466841.01270899997,462413.383225,464552.49855999998,450268.08655399998,432387.848765,425659.211213,427490.46094700001,433196.74318200001,431463.128631,446656.24179100001,458818.67148999998,461387.567744,465511.10317800002,483873.736133,492645.51207400003,498183.406632,508036.198538,511036.31124299997,526892.88413599995,500908.361921,491741.96277899999,486625.72355599998,467190.72837700002,444034.19436600001,446989.37037600001,436403.25884099997,425837.214263,416397.64895,407253.49324600003,398685.19561900001,390881.28598799999,383951.09347000002,377966.27633199998,372970.36166900001,368930.156587,365787.61307999998,363502.50665300002,362036.12587300001,361323.72432899999,361319.04381300003,361995.64924399997,363261.74308500002,365008.93681500002,367130.10031299997,369492.978428,371955.48441700003,374323.93473899999,376395.34963900002,378079.71555800003,379223.01623299997,379661.90000800003,379380.19208100002,378323.02094999998,376446.52322199999,373903.58390299999,370768.48239700001,367100.63547799998,363126.851111]
["    19 años",654926.99711,659432.10398799996,670607.203125,668176.234375,679701.609375,686519.578125,686318.40625,665891.84375,655740.71875,622172,599898,568786,543489.16076300002,522083.096579,512367.09701500001,500936.945878,489288.79113099998,486619.551874,490892.33445899998,484267.87480400002,472476.32955999998,466679.60779699998,468594.73961799999,451867.13712199999,432651.134823,427864.19758400001,430799.82829999999,436371.30077899998,434866.50369300001,449992.862463,462199.42762899998,464840.147918,468987.15672799997,487309.14624500001,496039.47721400001,501566.85473399999,511403.63244900003,514388.66473399999,530136.79790100001,504219.650914,495116.10772700002,490035.91251300002,470607.67733999999,447558.05304899998,450504.56266300002,439932.69311400002,429433.20488600002,420025.04377500003,410911.057883,402370.81365600001,394592.29593299999,387684.51711399999,381718.921271,376738.93395799998,372711.51746200002,369578.922854,367301.110399,365839.49537299998,365129.60736000002,365125.425048,365800.66845599998,367063.80846299999,368806.74300100002,370922.65430400003,373279.63205199997,375735.97250700003,378098.46273899998,380164.565275,381844.50354300003,382984.60237899999,383421.87768999999,383140.21785199997,382084.84479100001,380211.99369099998,377674.21454199997,374545.602319,370885.44353599998]
["    20 años",647058.00858499995,654271.42816000001,661208.40625,672708.046875,670861.453125,682885.765625,689594.859375,689751.59375,669754.53125,659360.53125,625378,603430,575443.30732100003,560141.15415900003,536828.485904,527756.79489300004,516610.92470799998,507844.64437699999,508931.84565600002,502908.98524000001,489985.83329400001,477383.150264,471225.090861,470393.87304099998,451986.409186,435372.09714799997,431466.36861900002,434341.41261599999,440095.17064500001,438669.31837400002,453728.55583700002,465975.16124500002,468684.40527599998,472852.92476700002,491131.91674499999,499820.64938100002,505336.470546,515155.88354399998,518125.70526900003,533766.05287699995,507918.528384,498877.18100699998,493832.578806,474414.39686699997,451472.05316900002,454409.58370999998,443853.33500299999,433420.03618599998,424043.88186600001,414960.66584500001,406449.05113199999,398696.46117199998,391811.58188800002,385865.636841,380901.94504600001,376887.62407999998,373765.22379600001,371494.88977299997,370038.16634599998,369330.86103600002,369327.18942499999,370001.02593399998,371261.11702200002,372999.656586,375110.14761500002,377461.03636899998,379911.01431499998,382267.357502,384327.99171500001,386003.38514799997,387140.219361,387575.89418100001,387294.36165400001,386240.94350699999,384371.97774399997,381839.66339200002,378717.90395000001]
["    21 años",643911.45841199998,646212.14408500004,655858.015625,663394.09375,674877.890625,673601.671875,686053.921875,692644.140625,693176.78125,673610.21875,662931.34375,628538,611067.571735,594196.29249400005,576966.25164499995,554207.98145900003,545161.86387999996,535670.903835,531805.72051500005,521792.81192599999,508399.23976899998,495028.38186199998,482019.585693,472820.52685000002,470140.75315399998,454361.68369199999,438875.314449,435191.53743000003,438300.42486199999,444093.05614100001,442744.09889999998,457734.43708,470016.42436499998,472791.17456700001,476979.34777599998,495211.67161000002,503858.05313700001,509361.15052999998,519161.28339900001,522115.74958100001,537647.67063199996,511874.67259199999,502896.05779400002,497887.38482899999,478484.376062,455652.10812799999,458580.31950899999,448042.14877299999,437675.88056700001,428333.350615,419282.47793599998,410800.97693399998,403075.67814099998,396214.923129,390289.70377600001,385343.22524699999,381342.76484399999,378231.17748999997,375968.79931700003,374517.31037899997,373812.80469800002,373809.73972399998,374482.14669899998,375739.06321200001,377472.99825300003,379577.79341699998,381922.27468799998,384365.55302699999,386715.42802499997,388770.32637899998,390440.97624699998,391574.44405699999,392008.543107,391727.29081199999,390676.11928899999,388811.47696499998,386285.18337300001]
["    22 años",653565.43041999999,642789.20834200003,648039.546875,657928.234375,665630.78125,677066.734375,676321.890625,689206.078125,695720.421875,696560.96875,677452.90625,666509.15625,636434.65690599999,632142.00833500002,612446.48663399997,596798.89440200001,572865.43535599997,565834.25448500004,560746.173847,545265.024967,526664.97059100005,512590.97064900002,499445.10487899999,483688.191452,471979.94722799998,472175.37853500003,457814.64834199997,442749.01198499999,439213.9914,442405.06625700003,448232.71312899998,446958.03659099998,461876.35094400001,474187.74738000002,477024.10622100002,481229.36755700002,499409.823049,508012.16987699998,513500.63454200001,523278.49135099998,526216.85707000003,541638.52699200006,515946.33062099997,507031.09382200002,502058.61212499999,482677.06107400003,459958.82919199998,462876.90539000003,452359.79277399997,442061.74264399998,432754.87037000002,423738.329363,415288.81862199999,407592.52864099998,400757.42876799998,394854.26077200001,389926.10335500003,385940.39848199999,382840.31469600002,380586.38527500001,379140.43421099999,378438.85407900001,378436.35131900001,379107.11722000001,380360.50242799998,382089.35813000001,384187.89033299999,386525.33817300003,388961.26763000002,391304.05218599999,393352.67406599998,395018.14413999999,396147.95495599997,396580.37686199998,396299.49595200003,395250.87038899999,393391.07067799999]
["    23 años",645363.666387,651626.63292,644685.640625,650467.203125,660067.453125,667896.46875,679257.578125,679030.109375,692405.234375,698730.703125,699971.15625,681317.59375,675214.56320199999,659215.33222099999,651701.61705400003,633485.50715199998,616983.74955099996,594073.37448700005,591803.48627600004,574630.26320499997,550030.73959400004,530194.976089,516939.97782199999,500066.69082000002,482901.91417100001,473646.639891,475743.57246400003,461549.901594,446626.50288799999,443216.35216100002,446484.257422,452342.60298299999,451139.70459199999,465982.06545599998,478315.64912100002,481209.45533500001,485429.15833200002,503551.274378,512107.694686,517579.63520000002,527331.69512499997,530253.48024199996,545562.61520100001,519960.40371699998,511110.16019999998,506174.82217300002,486823.49817899999,464225.33965400001,467132.51272,456640.78264500003,446413.01755799999,437144.86026699998,428165.617165,419750.883715,412086.14950200001,405278.97686900001,399399.835349,394491.66289500002,390522.07535300002,387434.56900700001,385189.88519499998,383750.00455499999,383051.636077,383049.74632699997,383718.69232700003,384968.16797200002,386691.40345699998,388783.00423100003,391112.66742700001,393540.46159600001,395875.40100299998,397917.09561999998,399576.86920800002,400702.69487299997,401133.35743400001,400853.01605400001,399807.37542300002]
["    24 años",644034.23322099994,641624.66662699997,653389.515625,647243.609375,652974.859375,662207.671875,670097.15625,681429.421875,681808.328125,695575.390625,701774.984375,703350.34375,690461.84109799995,699218.67777499999,680087.15406500001,674411.763316,654444.40353000001,639089.32881800004,620073.623349,606204.300407,578951.69467200001,553069.42527799995,534183.21654499997,516665.92797399999,497607.55714799999,483744.36004699999,476731.48507,479116.64143399999,465178.52999200003,450344.872699,447054.108519,450392.04210600001,456275.64662100002,455141.05759699998,469902.82695900003,482249.82307300001,485195.727082,489426.46724199998,507482.61011000001,515990.76813099999,521443.77451999998,531165.73912499996,534070.18787899998,549264.22685500002,523762.294482,514978.54637200001,510081.17219900002,490770.13050999999,468298.65105799999,471193.89248600003,460732.43540999998,450577.05637399998,441350.99192599999,432412.332138,424035.466893,416405.11377,409628.38699799997,403775.45734099997,398889.10442400002,394937.12746500003,391863.365468,389628.77946200001,388195.52065999998,387500.63423000003,387499.35886099999,388166.22314199997,389411.29874599999,391128.23724699998,393212.08381699998,395533.04547299998,397951.748356,400277.92527399998,402311.898124,403965.33864199999,405086.76402399997,405515.54060100002,405235.905715]
["    25 años",652729.62403499999,641087.46189100004,643181.609375,655862.734375,649815.578125,655454.515625,664319.890625,672305.84375,683623.265625,684517.546875,698753.546875,704778.265625,712159.26610300003,715101.91044400004,720640.12163199997,703213.05269399995,696048.91593999998,676476.34445400001,665323.18233900005,634831.91701199999,609716.65385,580841.43969000003,555641.36063100002,532641.01623099996,512335.50264700002,497426.92055899999,486560.00509200001,479696.88653000002,482317.79103000002,468518.49066100002,453778.728627,450601.05538999999,454001.50986699999,459904.53974600002,458834.26797099999,473511.108694,485861.94618099998,488853.99220899999,493092.08522299997,511074.40908700001,519532.09236100002,524963.738992,534651.11129399994,537537.55177400005,552614.409613,527223.44901400001,518507.47167499998,513648.73695799999,494388.74542499997,472050.417686,474932.63750000001,464506.62222600001,454425.46449099999,445244.915064,436350.16695099999,428014.300422,420421.18814400001,413677.45410899998,407852.94320099999,402990.25846899999,399057.391841,395998.539391,393774.893247,392348.789406,391657.628814,391656.93375500001,392321.40968600003,393561.54163699999,395271.44649900001,397346.65072199999,399657.92512899998,402066.51057099999,404382.93954699999,406408.33419099997,408054.75081,409171.31735899998,409598.05205]
["    26 años",625943.85632999998,649106.37486500002,642688.5625,645856.140625,658377.953125,652424.546875,657872.171875,666458.109375,674578.53125,685833.109375,687274.765625,701888.703125,713286.42817700002,736992.055115,735973.01903299999,743964.80271800002,724177.828905,717795.61900199996,702789.75439100002,679558.95425099996,637614.53689900006,610791.03437400004,582468.09667,552537.79567799997,526425.39774799999,511371.51428200002,499355.32292900002,489018.92008100002,482500.46862300002,485135.933816,471474.43774299999,456832.23465599999,453760.33572899998,457215.08602599998,463131.32101299998,462120.85162899998,476708.84937499999,489053.52454000001,492085.45792299998,496327.17482800002,514228.08883600001,522633.45845099998,528041.61905800004,537690.11799900001,540558.24582199997,555516.70023900003,530247.57305500004,521600.62261600001,516781.298197,497583.59165700001,475384.65715599997,478253.02816599997,467867.89672299998,457862.64637700003,448731.12496300001,439883.69966400001,431592.041776,424039.109666,417330.997753,411537.20037999999,406700.12770900002,402787.97424100002,399745.30700600002,397533.56074300001,396115.27088099997,395428.21307300002,395428.20407799998,396090.13134800002,397324.92798199999,399027.21902999998,401093.05232900003,403393.81461499998,405791.416363,408097.267972,410113.37719500001,411752.21969100001,412863.59830399998]
["    27 años",604867.95701300004,622277.83661,651050.125,645236.4375,648531.671875,660847.171875,654953.515625,660336.828125,668653.328125,676836.21875,688049.953125,689992.984375,710457.96918000001,736946.63931200001,757135.37525100005,758535.20757700002,763803.03176599997,744887.10140399996,743321.32277299999,715830.35759399994,681832.88901499996,637916.80995100003,611130.81812099996,577925.02477500006,545446.51135699998,524168.05184500001,512283.21379000001,500948.12853599997,491198.96446300001,484903.925024,487550.413795,474023.87600300001,459481.11313999997,456506.72404300002,460007.35934700002,465930.74181199999,464974.87072300003,479471.47412299999,491800.60492100002,494865.90381699998,499107.45129900001,516920.78879899997,525272.48922800005,530655.20217499998,540261.02805099997,543110.45295599999,557950.56917100004,532811.33059699996,524233.34953800001,519453.31119600002,500327.14761300001,478271.30672400002,481124.93062699999,470784.94072499999,460855.928136,451775.82254999998,442978.05099700001,434732.80020599999,427222.05981300003,420551.36308799998,414789.833575,409979.67403499997,406089.286631,403063.616262,400864.34669999999,399454.22278399998,398771.4069,398772.015892,399431.12089600001,400660.12937500002,402354.20790699997,404409.95654699998,406699.41911299998,409085.21902000002,411379.70751799998,413385.84779700002,415016.56285799999]
["    28 años",594369.08360899996,601313.13671300001,623901.375,654049.875,647748.3125,651150.203125,663293.390625,657497.484375,662808.484375,670795.546875,679101.90625,690248.796875,697917.03641199996,733699.84985100001,756307.81599799998,777936.71129200002,777732.46727100003,783370.22956799995,768770.67191799998,755908.040699,716715.06296400004,681192.22612999997,637173.21782699996,605870.80661800003,568986.25763799995,542542.375351,524105.83225600002,513384.59557100001,502488.83266900002,492991.17529799999,486899.15105400002,489553.34705500002,476157.94641799998,461715.585815,458830.30391700001,462368.8395,468293.88526399998,467387.462298,481791.42255399999,494096.719706,497189.34281900001,501427.48337999999,519148.70610000001,527446.26378899999,532802.28257100005,542362.63901399996,545193.48077799997,559916.79914200003,534913.81297299999,526404.33723099995,521663.34385599999,502616.71616399998,480706.12634299998,483544.56461900001,473253.36843500001,463400.30799100001,454373.463682,445627.14511799999,437430.00213600002,429963.01751199999,423331.14191300003,417603.114986,412820.92252299999,408953.17802499997,405945.20762,403758.94833099999,402357.36217699997,401679.00583600003,401680.29880699998,402336.49614900001,403559.49887000001,405245.03975200001,407290.29318600002,409567.99018099997,411941.49837099999,414224.15610600001,416219.93408799998]
["    29 años",602283.56897599995,591265.86908900004,603027.4375,626589.625,657032.625,650199.1875,653734.734375,665693.609375,660095.453125,665308.140625,672952.765625,681363.59375,697524.09577799996,719515.12152299995,752103.61192199995,776084.98697199998,796093.67665399995,795992.78125200002,805977.01343599998,780100.17629800003,756406.59069300001,715182.62219599995,679500.68104900001,630658.50740999996,596113.97900699999,564830.60021099995,541861.74278199999,524292.248639,514280.03482599999,503712.25986400002,494443.03330800001,488534.07871799998,491193.38147000002,477923.87286900001,463581.15810900001,460776.56794600002,464345.82548300002,470267.95776999998,469405.81455700001,483717.62531600002,495992.557065,499106.97179500002,503338.97960700002,520965.80074500002,529209.57819999999,534538.20218799997,544051.37245000002,546863.881467,561473.47846999997,536609.56571,528166.91355699999,523463.95676099998,504502.01154799998,482735.91416500002,485558.89839500003,475318.58841500001,465539.84514400002,456566.78720600001,447872.44519599999,439723.913397,432301.15188100003,425708.51968700002,420014.36713799997,415260.45780799998,411415.61540000001,408425.54319,406252.43020599999,404859.45801499998,404185.57698499999,404187.50606400002,404840.68101100001,406057.50410899997,407734.28563100001,409768.78339599998,412034.42971400003,414395.35071899998,416665.89496100001]
["    30 años",585784.09741599998,600359.36699600006,592944.28125,605675.5625,629228.875,659916.375,652632.0625,656202.265625,668208.828125,662756.421875,667783.796875,675127.984375,688493.21026800002,718536.09270399995,736868.71805599995,771188.90552000003,792818.63495500002,813429.27162300004,817295.46384700004,816375.11147600005,779875.79114800005,754073.06861900003,712602.41720899998,671705.38188500004,619820.29227800004,591236.50101999997,563691.594515,541281.75011300005,524603.24137399998,514936.04534200003,504662.16085799999,495599.27022599999,489854.583025,492516.91876299999,479367.50245299999,465122.834424,462391.110262,465985.01221100002,471900.70058499998,471078.20976699999,485299.74928699998,497539.58080699999,500671.25612799998,504895.29015800002,522427.43134399998,530618.77463899995,535920.17811600002,545385.734314,548180.73307399999,562681.08806500002,537957.01347699994,529579.22287599999,524913.28029699996,506039.37299900001,484415.40101899998,487223.22403899999,477035.07306299999,467328.49483899999,458409.12971499999,449766.67966700002,441666.69201100001,434288.10765999998,427734.696986,422074.42404399998,417348.83089899999,413526.94897500001,410554.851134,408394.97489800001,407010.72119900002,406341.42867400002,406344.10948699998,406994.375589,408205.12982500001,409873.26072600001,411897.10827999999,414150.80684500001,416499.24085599999]
["    31 años",578213.43086800002,584061.01391600003,602110.765625,595627.21875,608462.6875,631800.125,662762.125,654997.9375,658911.796875,670781.046875,665411.390625,670281.453125,681850.87220800004,708183.75909299997,734696.82033899997,753884.64131099998,787082.91573200002,808438.27385200001,833064.65270199999,827313.70517500001,816108.75478399999,777432.222649,750842.49342299998,704228.72413800005,660077.41234699998,614534.06829299999,589301.28102800006,562879.86642700003,541089.34158600005,524784.39962899999,515423.43461599998,505411.86779699998,496534.52434399998,490936.67726600001,493600.63094300003,480564.49643100001,466414.76408300002,463748.526036,467362.09055600001,473268.84662099998,472481.66313200002,486616.31095200003,498818.212848,501963.41330299998,506178.25661899999,523617.55084600003,531758.540485,537033.45052499999,546452.03723899997,549230.49023800006,563627.27660999994,539040.61011400004,530724.80210600002,526094.28327699995,507309.03427499998,485822.36238499999,488615.51409000001,478479.34653099999,468841.73106899997,459974.811239,451383.05110899999,443330.49021999998,435995.07446799998,429480.00011299999,423852.85523400002,419154.96542899997,415355.56340899999,412401.07796000002,410254.187072,408878.50610900001,408213.74959199998,408217.21188700001,408864.67389799998,410069.52789700002,411729.22910400003,413742.68650399998,415984.72241799999]
["    32 años",568269.42017399997,576225.34726800001,585898.234375,604530.484375,598240.15625,611174.8125,634323.375,665529.875,657589.8125,661630.328125,673377.265625,668072.359375,676974.62870500004,701000.388424,723599.446948,751511.09756799997,768653.35360699997,802094.84960800002,826739.42315100005,841948.06919900002,827030.48407400004,813588.56802100001,774154.47145099996,742006.51689600002,692694.50947299995,654106.90238099999,612556.10408700001,587822.05925000005,562234.81315499998,540869.77106900001,524898.05940100003,515808.04203000001,506029.82271799998,497318.57348199998,491851.51362099999,494516.01735799998,481585.49931300001,467526.22492900002,464918.501942,468547.60804600001,474443.75263300003,473687.80329900002,487739.93471399997,499902.66298999998,503058.26082600001,507263.16498399997,524613.02614600002,532706.24403099995,537955.71961999999,547328.79706000001,550091.68973900005,564391.34282400005,539937.05408599996,531679.61418699997,527082.46006499999,508384.202751,487028.09127199999,489807.19050000003,479721.61971599999,470148.98148800002,461332.33472300001,452789.16961699998,444782.08055999997,437488.05828,431009.748165,425414.37791699998,420743.064793,416965.23313100002,414027.64922700002,411893.21987500001,410525.766129,409865.36057399999,409869.565114,410514.320267,411713.48841599998,413365.07013900002,415368.52093]
["    33 años",531512.78425799997,566732.63145400002,577837.234375,588471.515625,606960.203125,600797.09375,613827.9375,636870.625,668499.625,660237.6875,664331.859375,675945.484375,674740.49263800005,694740.31630800001,715855.72638799995,739071.30369299999,765587.02999199997,782579.05396000005,819874.37008400005,835057.92371100001,841398.74569300003,824678.91347399994,810100.84202600003,765298.00899799995,729807.07249199995,686418.28980999999,651483.48093299998,610648.47697199997,586744.03422999999,561635.14886299998,540649.24966700003,524974.84973400005,516124.77206400002,506554.33055499999,497991.869122,492641.52830900002,495306.06875999999,482473.70701000001,468500.10626600002,465944.86237500003,469586.44734399999,475471.21977700002,474743.140793,488717.87835399999,500841.60789300001,504005.357969,508200.25102600001,525465.30814199999,533513.89487600001,538739.50365299999,548069.35678300005,550817.98053399997,565027.50473399996,540699.31133399997,532496.57402599999,527930.779324,509316.59022700001,488083.48329599999,490849.467664,480812.53732800001,471300.71722499997,462531.80697999999,454034.78298800002,446070.87280900002,438816.16314299998,432372.77869499999,426807.60720500001,422161.56920700002,418404.27032499999,415482.79433300003,413360.26403800002,412000.69591000001,411344.50024199998,411349.49038999999,411991.75663700001,413185.607204,414829.560466]
["    34 años",518988.68854499998,530289.969178,568238.59375,580100.515625,591010.796875,609357.921875,603269.03125,616477.0625,639574.875,671606.375,662841.5625,667076.390625,682113.29064000002,691553.17202299996,708990.49448800005,731267.36782100005,752318.89147999999,778834.87642300001,798411.50753499998,827876.43511700002,834601.68166400003,839112.39289999998,821755.90151,801538.55847000005,753808.41541100002,723568.32427300001,683371.43566099997,648814.02477999998,609264.66859899997,585783.59817300003,561101.39881499996,540453.85284399998,525045.20164600003,516408.19159900001,507023.178358,498594.262415,493348.372653,496013.00994800002,483271.44024299999,469378.32848700002,466870.28458899999,470522.19152200001,476395.537931,475692.396358,489595.46753000002,501681.433097,504851.74881899997,509036.93227699999,526222.71262999997,534230.02445300005,539433.56351799995,548722.92108,551458.57339499996,565585.17974499997,541375.44136599998,533223.46974299999,528686.83340899996,510152.46172999998,489033.92046499997,491787.74886499997,481796.81556299998,472341.31966500002,463617.11459700001,455163.29720500001,447239.81852199999,440021.920522,433611.24191099999,428074.35360500001,423451.992623,419713.93404600001,416807.55701300001,414696.18584200001,413344.020181,412691.78512900003,412697.527787,413337.47743899998,414526.35972499999]
["    35 años",499076.23984900001,517827.812645,531711.34375,570302.90625,582344.796875,593519.078125,611619.640625,605758.96875,619325.1875,642406.125,674719.125,665495.4375,673199.38932299998,698022.33822999999,705260.35064600001,723475.68162799999,744364.27489899995,764980.311369,794161.68477199995,805521.72894499998,827660.23485899996,832655.54049100005,836294.52231000003,813390.79616699996,790449.80655199999,747764.83689000004,720138.46458499995,680553.60089500004,646882.50278700003,608030.59484000003,584927.45358900004,560626.74213999999,540281.83368399995,525111.36316199997,516664.18149799999,507445.19155699998,499136.51215000002,493984.46417200001,496649.42347500002,483991.875268,470174.277191,467708.91165999998,471369.551714,477231.79478499998,476551.171454,490388.18403800001,502438.12010599999,505613.89280099998,509789.92973199999,526902.05576000002,534871.44654699997,540054.79510300001,549306.53992699995,552030.56186899997,566081.17672999995,541982.31167099997,533877.45125100005,529367.97117599996,510908.973275,489896.85521000001,492639.563693,482691.95628899999,473288.56516599999,464606.12007499998,456192.65565899998,448306.93661600002,441123.41987300001,434743.293198,429232.83416000003,424632.61003799998,420912.554152,418020.31990100001,415919.41925099998,414574.22309500002,413925.74909599999,413932.26112699998,414570.11733899999]
["    36 años",503237.68253799999,498136.03425899998,519082.265625,533686.15625,572367.21875,584551.078125,595886.359375,613935.359375,608471.90625,622220.3125,645220.375,677742.875,671268.10080899997,687227.98258800001,710695.78164199996,719260.43814400001,735530.67724999995,756614.73276100005,779757.34562000004,801263.51276800002,805443.23947799997,826069.71709699999,830178.65935600002,828437.86353900004,803226.48188800004,784375.44252499996,744485.60622099997,716681.24468500004,678352.71542899997,645149.85285200004,606921.26893499994,584157.34547599999,560199.46416900004,540126.65091600001,525170.78151400003,516893.68813099997,507824.16790100001,499624.35346200003,494557.12835100002,497222.829891,484643.26332199998,470896.60022899997,468470.08309600002,472138.31005799997,477989.98295899999,477329.849827,491106.08498400002,503121.89839300001,506302.33769499999,510469.86831799999,527513.71189200005,535448.30348300003,540613.24597100005,549830.13574699999,552543.75912299997,566524.72996999999,542529.48459799995,534468.35751200002,529984.17358499998,511596.14462699997,490682.82352199999,493415.364856,483508.47095799999,474153.27162800002,465509.78067100001,457133.95018699998,449283.44385600003,442131.99007200002,435780.358824,430294.556461,425714.99350799999,422011.75098299998,419132.736836,417041.637652,415702.984215,415058.06586999999,415065.34743800003]
["    37 años",506296.43607900001,502760.240368,499241.96875,520814.984375,535590.96875,574400.53125,586718.359375,598317.640625,616433.078125,611256.84375,625078.4375,647949.625,683751.03518600005,684583.30473900004,698474.38371600001,723475.92291099997,731033.10886299994,747159.92286299996,770936.32131899998,786314.18258999998,801499.76307700004,804343.32425499998,823812.90621399996,822595.516191,818130.88422500005,797239.84650900005,781076.89697300002,741414.79758799996,714083.81692600006,676366.95029800001,643585.97521399998,605916.37195099995,583457.81358299998,559808.95201100002,539981.49241399998,525219.50248599995,517095.23214400001,508160.62016499997,500059.56813299999,495069.14175200003,497735.75456999999,485228.57149,471548.47188000003,469157.32144099998,472832.05244,478673.55145600002,478032.017727,491752.06179499999,503735.43144900003,506919.787426,511079.29031900002,528059.56945900002,535962.01626099995,541110.03640900005,550294.444013,552998.65239199996,566915.48224200006,543017.23480700003,534996.769309,530536.15672199999,512215.010954,491393.64144500002,494116.80055500002,484248.206358,474937.69074400002,466330.60242399998,457989.93667099997,450172.33176899998,443050.83753399999,436725.83527099999,431263.07936700003,426702.834776,423015.320466,420148.681163,418066.76623399998,416734.25597100001,416092.69265400001]
["    38 años",475499.86545500002,505763.06229899998,503812.984375,500732.53125,522545.703125,537433.78125,576343.84375,588847.640625,600840.921875,618913.796875,614023.78125,627910.5625,653426.29053300002,696514.78450299997,695158.12790099997,709421.70041000005,734692.76432700001,742378.29187700001,760709.27775500005,777260.98702899995,786487.50385500002,800305.07473800005,802219.21421999997,816751.49768999999,813312.56234199996,812507.44291500002,793894.94597700005,777700.40989500005,738697.28820299997,711712.14195299998,674546.99517100002,642149.07717599999,604984.21048999997,582802.572774,559434.25150200003,539829.65724299999,525244.07631200005,517258.035202,508446.02852200001,500435.23732900003,495514.83171100001,498182.52563699998,485743.07224900002,472125.93002299999,469767.21104800003,473447.51640700002,479279.14440799999,478654.59480299999,492322.28293400002,504274.53688799997,507462.162434,511614.00680600002,528534.62335000001,536407.11438200006,541539.44425099995,550693.30875700002,553388.917044,567246.18930900004,543439.466609,535457.10463199997,531018.62217700004,512761.01140299998,492025.91331700003,494740.32791599998,484908.05293900002,475639.293107,467066.494917,458758.94996900001,450972.33367199998,443879.05852700002,437579.14116100001,432138.09989200003,427596.06329700002,423923.38018899999,421068.417281,418995.17687800003,417668.480178]
["    39 años",470928.22196900001,474481.69506499998,506596.828125,505169.765625,502196.09375,524195.421875,539261.59375,578319.15625,591078.921875,603415.203125,621345.515625,616763.71875,633222.01615799998,665035.22112700006,706500.76392699999,705497.182531,718824.08237600001,745137.24772600003,755776.15021400002,766951.10917099996,777182.47626400006,785994.30659499997,798714.10981699999,795946.01462899998,807650.11737800005,807902.55064899998,809422.74696500006,790597.728152,774711.01942799997,736161.34154399997,709493.89653400006,672831.30119300005,640785.15673799999,604080.70453900006,582153.08060700004,559042.33096100006,539642.65095000004,525219.51495400001,517359.949379,508660.75927099999,500733.67818500003,495878.05853699998,498547.34801399999,486172.433708,472615.97363600001,470287.62426999997,473973.004526,479795.21040400001,479186.59298999998,492805.23153599998,504727.49685599998,507918.13658599998,512062.846724,528927.06519999995,536771.57224999997,541889.47553099995,551014.52714000002,553702.466457,567504.08539899997,543784.97246399999,535838.95318499999,531421.697178,513225.33739300002,492572.26186799997,495278.60804399999,485481.32998099999,476252.15496900002,467712.152352,459436.27483900002,451679.28506199998,444612.99175699998,438337.066979,432916.80672200001,428392.21158399998,424733.754846,421890.01433999999,419825.13832099998]
["    40 años",489459.40374899999,469614.60313900001,475108.765625,507645.421875,506476.546875,503586.65625,525769.140625,540994.40625,580263.46875,593301.203125,605892.484375,623709.234375,621518.71584099997,643990.167105,674205.52900900005,716342.61644500005,714420.374664,727666.67699599999,757737.55308300001,761227.07239800005,767255.95633900003,776260.96604800003,784673.00587800005,792697.36820200004,787984.13954400003,802552.35534899996,804457.75664899999,805929.31539700006,787516.19692500005,771906.78149700002,733774.41070300003,707400.02477500006,671197.28212900006,639475.64690699999,603193.18866600003,581499.63214100001,558626.502615,539416.12288100005,525143.283161,517399.95169700001,508805.053174,500955.957765,496160.55238200002,498831.77306099999,486518.65127500001,473020.92209200002,470721.13756499998,474411.09312699997,480224.21752800001,479630.63762499997,493202.98131100001,505096.18881399999,508289.59555500001,512427.62497800001,529238.18801899999,537056.41561699996,542160.98129699996,551258.71657299995,553939.82118700002,567689.13664599997,544054.42463400005,536143.31701200001,531746.58469000005,513609.646771,493035.07640000002,495733.98832100001,485970.66528700001,476779.30259600002,468270.90045100002,460025.52850299998,452297.078759,445256.78451299999,439003.99033399997,433603.78167400003,429096.038459,425451.35411499999,422618.50860499998]
["    41 años",518720.98268700001,488668.05767900002,469902.046875,476064.484375,508679.015625,507757.328125,504914.21875,527290.859375,542773.21875,582245.78125,595511.484375,608304.765625,628254.73636800004,631165.08936900005,652581.70899800002,683079.603626,724752.108075,722793.25251400005,737540.277856,762945.31692899996,761391.45157300006,766630.46482999995,774612.55261799996,778723.40986699995,784778.29155099997,783091.86039499997,799100.93162799999,801137.21177199995,802879.22577799996,784616.82574899995,769261.54605,731514.80125000002,705411.83788400004,669631.64100399998,638210.66010099999,602316.66032000002,580839.74309200002,558186.78092299995,539152.08182199998,525018.91580399999,517382.91198400001,508884.88140299998,501108.802081,496369.64312199998,499043.18646400003,486789.42115200002,473348.67969700001,471075.94201499998,474770.16884,480574.62236199999,479995.33917599998,493524.005535,505389.11907399999,508585.22045999998,512717.068317,529476.60705200001,537270.16370599996,542362.48199400003,551434.35312600003,554109.45419199998,567809.58812800003,544256.32210999995,536378.88558600005,532002.09416500002,513922.859872,493423.58860100002,496115.69977299997,486385.38232500001,477230.24471,468752.36299499997,460536.44492799998,452835.55163599999,445820.36784899997,439589.92697700002,434209.115277,429717.69916399999,426086.38844499999]
["    42 años",476394.86345100001,517221.56895699998,489212.171875,470464.703125,476907.203125,509616.609375,508979.109375,506180.78125,528876.578125,544535.03125,584136.09375,597604.765625,612575.54540800001,637416.75017100002,638834.56797600002,660948.077361,690794.08640599996,733006.48771200003,732263.42085600004,742485.52687900001,763192.25698299997,760698.08853299997,765406.49932099995,768528.561063,771101.43332199997,780072.505932,779976.03219699999,795790.633394,798173.93403700006,800016.673266,781896.23858,766774.14587500005,729383.75963400002,703532.13341500005,668140.47678499995,636997.95741499995,601461.71548899997,580185.24624699994,557736.22942900006,538864.44524799997,524861.00158000004,517324.11051299999,508915.99673999997,501208.13450699998,496521.412067,499197.49981900002,487000.35663699999,473614.44810600003,471367.190053,475065.382851,480861.54670000001,480295.73826800002,493783.27679099998,505621.35865000001,508820.05483400001,512946.14365400001,529657.32564199995,537427.70767799998,542508.75632000004,551556.17274199997,554225.95514700003,567879.90763899998,544404.72472399997,536559.56186100002,532201.99187499995,514178.361714,493750.948095,496436.81535200001,486738.33925399999,477617.73259799997,469169.14117999998,460981.48403200001,453307.03253199998,446315.95045399998,440106.97649500001,434744.80888999999,430269.10743199999]
["    43 años",456479.79674000002,475139.69478100003,517471.734375,489926.578125,470957.359375,477744.921875,510507.203125,510090.890625,507501.34375,530436.296875,546211.84375,585931.40625,601529.74279599998,621007.98525100003,644697.61767599999,646360.59322200005,667937.00234500004,697957.57553599996,741792.85330299998,736506.84803999995,742499.23375799996,762814.12118999998,759410.66119000001,760504.02012899995,761183.69371100003,767032.854085,776895.89209700003,777082.84798399999,792876.81365999999,795334.26303399995,797270.17355800001,779285.42607699998,764379.92750600004,727323.02440600004,701707.30327699997,666677.01185300003,635795.85632599995,600592.95505300001,579504.53952600004,557247.00453899999,538528.53803900001,524647.43239800003,517203.58334399998,508880.40016399999,501237.59685099998,496600.89770799997,499280.50256200001,487138.569915,473806.56630300003,471584.18531099998,475286.77969499998,481075.63099999999,480523.26126599999,493972.50294999999,505785.08823699999,508986.98455699999,513108.33555700001,529774.12837699999,537523.28578000003,542594.57869400003,551619.42447199998,554285.123594,567896.18372199999,544496.62211300002,536683.03199399996,532344.56595199998,514375.06350799999,494016.79530599999,496697.38887000002,487030.06463600002,477942.82104399998,469522.73309699999,461362.55972100003,453713.82385099999,446746.197231,440558.14223900001,435214.18247300002]
["    44 años",489320.461075,455190.54239000002,475132.96875,518059.015625,490622.984375,471378.015625,478487.640625,511331.796875,511133.671875,508727.90625,531854.015625,547808.65625,589369.20030300005,609372.64982000005,627787.80042500002,651739.10657599999,652985.20122499997,674885.53457699995,705995.86001199996,745554.68552900001,736718.62908300001,741818.86101400002,761984.76953499997,754215.59839599999,753771.55987600004,756918.39462899999,764383.25810700003,774153.47710999998,774387.31067200005,790098.33577899996,792624.62331599998,794646.79700999998,776791.14463,762086.51141200005,725340.89599999995,699946.01715600002,665251.49722599995,634615.00493599998,599722.31314700004,578809.91746300005,556731.80432200001,538157.19643300003,524391.20312199998,517034.585127,508791.44872300001,501210.421157,496621.28644300002,499305.10070100002,487216.52235599997,473936.93740699999,471738.66304700001,475445.969912,481228.43026300002,480689.36409400002,494103.06447500002,505891.83058299997,509097.40449400002,513214.96521400003,529838.41199000005,537568.25902100001,542631.18657000002,551635.366347,554298.08671800001,567869.52594299999,544542.61751100002,536759.68253200001,532440.04608200002,514522.76872200001,494230.588651,496906.85000600002,487269.74733099999,478214.55991399998,469822.02017600002,461688.39625500003,454064.50647999998,447119.56097400002,440951.76475899998]
["    45 años",462485.45092600002,488160.20872499997,455216.421875,475365.53125,518529.296875,491200.390625,471763.671875,479176.359375,512125.390625,512192.453125,509862.46875,533204.734375,550914.609864,596374.50803100003,615403.83865499997,634458.16454999999,657890.237264,659160.42418099998,682709.27737400006,709316.978473,745554.43376199994,736244.686628,741083.36470300006,757200.75256499997,747544.38648099999,749696.87828199996,754163.86533099995,761576.83566800004,771431.45674699999,771792.67441400001,787427.18860600004,790017.31879000005,792119.59764099994,774387.05251399998,759869.56495899998,723415.88675800001,698228.70172899996,663847.60743800004,633441.26484399999,598838.63381999999,578091.81286900002,556182.63418000005,537743.72047199996,524086.58916799998,516812.213132,508644.94594100001,501122.93777800002,496579.316483,499268.11932699999,487231.355025,474002.981975,471828.27839400002,475540.768469,481317.82046800002,480792.06325000001,494172.900356,505939.52525800001,509149.41875800001,513264.20928800001,529848.275853,537560.70309199998,542616.71758199995,551602.14219899999,554263.06103400001,567798.04518400005,544541.17020699999,536788.20396499999,532487.29498899996,514620.56881600001,494391.76112500002,497064.69822700002,487457.05627399997,478432.83102899999,470067.05385000003,461959.20800699998,454359.44900899997,447436.55466999998]
["    46 años",461024.45327100001,461058.77870600001,487728.09375,455509.328125,475430.09375,518767.578125,491673.796875,472093.328125,479810.078125,512852.984375,513095.234375,510935.03125,535986.96242899995,557269.56527100003,601999.568218,621523.21390900004,639968.67440799996,663684.75252700003,666103.03919399995,685698.40727800003,709162.66188000003,744772.18018999998,735175.33770999999,736754.07176099997,751119.57820400002,743748.28740699997,747037.99153899995,751223.937836,758997.24724000006,768798.92041200004,769278.19558599999,784842.54353799997,787492.64573500003,789670.11285899999,772055.67076300003,757713.54403400002,721534.85960900004,696543.85912399995,662456.47201300005,632267.45160000003,597937.021144,577346.51855200005,555596.937913,537286.45683799998,523732.60784000001,516536.04774200002,508440.922142,500975.465448,496475.515441,499170.03483900003,487183.62939800002,474005.30325599998,471853.68437700003,475571.82101100002,481344.374733,480831.910752,494182.37100500002,505928.41288000002,509143.24020200002,513256.189839,529803.633393,537500.359696,542550.79715700005,551519.22150700004,554179.40813800006,567680.84479400003,544491.51976900001,536767.87482499995,532485.58528600005,514667.804557,494499.83118199999,497170.36818699999,487591.45818399999,478597.17502700002,470257.41865000001,462174.62405300001,454598.32281099999]
["    47 años",401303.53553300002,459607.20761099999,460748.328125,487426.40625,455719.234375,475489.65625,519019.859375,492195.203125,472322.984375,480399.796875,513466.578125,513943.015625,513340.57328999997,541807.61158300005,562315.49322299997,607385.88682400004,626760.62639600004,645495.05979199999,670206.99044900003,668816.34566300001,685159.10468999995,708413.98019699997,743770.87910200004,730876.32136099995,731379.50041600002,747477.90195199999,741080.19057099998,744116.33597500005,748540.04556100001,756455.60495800001,766208.82031099999,766796.90275999997,782295.19429500005,785001.05279600003,787248.49642700003,769748.01135100005,755570.83672999998,719653.23293299996,694848.98999000003,661039.13214600005,631057.18524799997,596984.54122200003,576543.00257999997,554945.71703499998,536758.02555100003,523303.17956000002,516180.90176699997,508155.066551,500744.38841900002,496286.82427500002,498987.63452999998,487051.012628,473922.42933299998,471793.70606400003,475517.80248499999,481286.58611199999,480787.68846600002,494109.47957099997,505836.08688800002,509056.35770300002,513168.35859399999,529681.104223,537363.64701099996,542409.67211199994,551362.59299799998,554023.14262699999,567493.34475799999,544370.556094,536676.18456700002,532412.836243,514643.518446,494535.11141299998,497204.24885899998,487653.99903499999,478689.33490000002,470375.47717700002,462317.60835200001]
["    48 años",371728.02922500001,399824.647933,459149.328125,460614.921875,486960.71875,455723.140625,475403.21875,519215.140625,492647.609375,472509.640625,480859.515625,513962.171875,515917.85451500001,518233.61337199999,546293.95728199999,567153.730828,611817.82901900006,631594.48634199996,651362.72317699995,672438.44919499999,668402.17456499999,684501.48184699996,707417.11729900003,739628.90354800003,725474.10010899999,727994.77069200005,744856.75143099995,738098.28860700002,741420.82912600006,745869.08482999995,753913.46095500002,763622.02896100003,764310.96342100005,779746.72810299997,782504.69051300001,784817.898728,767428.53691499995,753408.11915399996,717741.004281,693116.32224699995,659570.95305999997,629788.30466200004,595961.95391799998,575663.69803500001,554213.00387699995,536143.88464900001,522784.71395499998,515733.85732299997,507775.08091299998,500417.95789600001,496001.80413900001,498709.53699400002,486822.62220899999,473744.03653500002,471638.21466,475368.657947,481134.23995700001,480649.15931800002,493943.66051000002,505651.51562399999,508877.84347700002,512989.65202899999,529469.11846599996,537138.64028599998,542181.34256899997,551119.90220200003,553781.85321700003,567222.63520200003,544166.236943,536501.47062899999,532257.59602099995,514536.901495,494487.59887799999,497156.23375499999,487634.96086499997,478699.94675200002,470412.19254600001]
["    49 años",466766.69723699999,370339.432745,399227.921875,458890.921875,460433.515625,486461.03125,455781.046875,475209.78125,519303.421875,492937.015625,472540.296875,481259.234375,515560.27576799999,520308.85221099999,522174.85207199998,550797.61700800003,571165.67232899996,616051.98669000005,636878.30954699998,653313.86666699999,671724.860307,667591.02805900003,683535.13028200006,703717.04333899997,734348.16158099996,722090.49179700005,725754.66127100005,742074.48378600006,735282.60842800001,738708.68559899996,743179.68557600002,751340.36468500004,761007.21822399995,761789.67582899996,777165.30771199998,779971.84954700002,782346.70974600001,765066.48337399994,751195.78863299999,715770.85872100003,691320.09123200004,658028.69981400005,628439.41255400004,594850.275027,574690.92034199997,553382.48277799995,535428.79868200002,522162.79752999998,515181.02008500003,507287.57278400002,499983.160095,495607.69513599999,498322.747347,486485.96199699998,473458.13449000003,471375.29134200001,475112.22898999997,480874.87149699999,480403.88005899999,493671.737953,505360.985162,508593.76513700001,512705.91237199999,529152.68158500001,536809.95431299997,541850.11690899997,550775.018438,553439.23578600003,566851.71329900005,543862.60498499998,536228.11104600003,532004.42475500004,514333.306255,494343.58707299997,497012.49019899999,487520.93716500001,478616.04507699999]
["    50 años",311135.530448,464559.38531699998,369809.515625,398746.828125,458434.515625,460178.109375,485791.34375,455682.953125,474947.34375,519305.703125,493101.421875,472460.953125,482608.25782499998,519453.57570699998,523975.26248999999,526024.64080099994,554329.51371800003,574965.50562099996,620629.46745800006,638317.63951600005,652384.35172100004,670578.77866199997,666359.51558799995,679545.53736900003,698440.97227899998,730730.73279200005,719687.55623800005,723107.47395500005,739233.77821100003,732415.50306599995,735937.72288400005,740430.75729900005,748697.03789100004,758325.18666500004,759195.30494399997,774512.79602200002,777365.27102800005,779798.34100500005,762626.79296600004,748900.35202899994,713711.92579300003,689431.30125300004,656386.16837299999,626986.30114700005,593627.83631899999,573604.43574900005,552435.42775899998,534595.17336100002,521420.78392399999,514506.377637,506677.13443999999,499425.019967,495089.89312899997,497812.42736500001,486026.75691200001,473050.94917799998,470991.25735099998,474734.522405,480494.230752,480037.74529599998,493278.78646099998,504949.17562499997,508188.43613400002,512301.26070300001,528715.04243599996,536360.55137300002,541398.54991599999,550310.12309300003,552977.25132599997,566361.84224100003,543441.84915499995,535838.49207100004,531635.80282400001,514015.900861,494087.03102300002,496756.83832600003,487296.05167199997]
["    51 años",356800.62058599998,309516.64720800001,463598.6875,369450.734375,398205.734375,457936.109375,459776.703125,485019.65625,455517.859375,474651.90625,519180.984375,493099.828125,473493.06377000001,486122.46043400001,522696.56986300001,527426.17641399999,529137.60505500005,557659.76718600001,579152.87737300002,621674.376911,637505.74613900005,651358.79904299998,669301.20570100006,662720.99277400004,674746.258164,695017.01330899994,728122.33163999999,716985.296386,720452.17335699999,736326.66909099999,729489.22867500002,733100.28681800002,737614.02777799999,745975.72182199999,755567.24277899996,756519.38624300004,771780.00448500004,774675.63706199999,777163.63876799995,760100.36897399998,746513.46897799999,711557.04872800002,687443.51726600004,654638.18113699998,625424.69564100006,592291.56464899995,572401.76134199998,551369.91850399994,533641.58966699999,520557.53608599998,513708.98431700002,505942.97250199999,498742.85751499998,494447.71351500001,497177.811705,485444.27304100001,472521.82157199999,470485.41866299999,474234.80905699998,479991.40274400002,479549.66808600002,492763.50862099999,504414.44258999999,507660.19056900003,511773.83443400002,528154.01686500001,535787.918037,540823.98776299995,549722.24391900003,552392.76628900005,565749.51015800005,542900.72025899997,535329.43390499998,531148.52917700005,513581.66085400002,493715.19678900001,496386.36226600001]
["    52 años",405192.14250900003,354789.80293599999,308853.9375,462753.3125,368996.953125,397605.640625,457381.703125,459253.296875,484123.96875,455252.765625,474208.46875,518996.265625,494027.95542499999,476607.19244800002,489125.31007800001,525714.63919400005,530230.43495100003,532021.08637300006,561415.65769899997,579827.37959400006,620660.80958700005,636129.08319200005,650102.126758,665531.79923200002,658247.75112000003,671387.57744999998,692311.38592000003,725216.43162100005,714254.01513099996,717716.55691799999,733355.04282900004,726504.58272900002,730197.56688299996,734730.39403099997,743177.94697599998,752734.20978799998,753762.90616100002,768967.25587700005,771903.07405599998,774442.59756899998,757486.92268399999,744035.02394999994,709306.48314899998,685357.12285199994,652785.73168099998,623755.83657799999,590843.27393899998,571084.841763,550188.059136,532570.21678100002,519575.21696400002,512790.94694400002,505087.10815699998,497938.541921,493682.85070100002,496420.24035799998,484739.688372,471871.76240399998,469858.55309100001,473613.53574000002,479366.487165,478939.50955199997,492125.24720099999,503755.71440200001,507007.60002200003,511121.86125399999,527467.253547,535089.29176099994,540123.25596900005,549007.76986700005,551681.81264999998,565010.17380400002,542234.81782700005,534696.399064,530537.87802499998,513025.941582,493223.61213999998]
["    53 años",460107.15621300001,403024.02035900002,353961.9375,308246.0625,461749.9375,368372.171875,396873.546875,456601.296875,458709.890625,483170.28125,454798.671875,473614.03125,519553.2499,496760.40928199998,479221.21363299998,491773.41401399998,528150.16797299997,532649.70785799995,535167.65223999997,561978.068462,578687.60724000004,619243.29353999998,634651.143148,646205.79059400002,660497.65990199998,654920.37555500004,668801.75491999998,689344.536938,722219.09409399994,711355.13956299995,714813.63329699996,730228.23605299997,723371.232204,727139.48566000001,731689.48441799998,740213.34000299999,749734.57399399998,750835.028513,765981.96557600005,768955.26411600003,771543.23548200005,754697.14722000004,741378.22993200005,706878.65073899995,683094.24994899996,650756.047226,621911.22903599998,589219.42664900003,569593.16347399994,548832.49349200004,531326.31944899994,518421.15424200002,511700.90067900001,504059.542151,496963.27777099999,492747.40587900003,495491.74114,483866.67195300001,471056.13794699998,469066.54101300001,472826.36375100003,478574.78708899999,478162.97742000001,491318.39919999999,502926.48671099998,506183.95409999997,510298.46924300003,526606.318295,534215.75633500004,539247.068784,548116.78917999996,550794.41838699998,564092.68720000004,541395.58502600004,533891.77437200001,529756.85643000004,512303.72527400003]
["    54 años",443595.35403500003,457231.87945299997,401938.859375,353321.0625,307545.1875,460612.5625,367658.390625,395981.453125,455760.890625,457976.484375,482056.59375,454324.578125,473875.338774,521814.36605000001,499042.82864899997,481834.53102599998,493814.83434599999,530210.59770699998,535147.297792,535368.06719700003,560714.72248300002,577214.06657300005,617872.91770300001,630954.115231,641439.13993499998,656941.62044800003,652136.77378699998,665879.93563099997,686367.74442500004,719083.17203100002,708318.041279,711773.30787200003,726975.87696300005,720118.42389600002,723956.29490199999,728521.99230200006,737113.83997299999,746600.53632800002,747768.50490599999,762857.38863399997,765865.71167400002,768499.42162499996,751764.24592500005,738576.19169699994,704305.80888799997,680686.46118600003,648579.91428100003,619920.80022800004,587449.090356,567955.127064,547330.87407699996,529936.91027999995,517121.77270999999,510464.89176700002,502885.870299,495842.20849599998,491666.10975200002,494416.876727,482849.08120299998,470098.08535399998,468132.17194899998,471895.96401400003,477638.822292,477242.19458499999,490365.19170899998,501948.912442,505211.22681800002,509325.35564299999,525592.98479200003,533188.81954399997,538216.69714599999,547070.33466099994,549751.26378699997,563017.57991500001,540402.63768000004,532934.64532799996,528824.07073899999]
["    55 años",444099.30098300002,440920.47914499999,455307.15625,401076.890625,352577.1875,306899.3125,459378.1875,366844.609375,395082.359375,454819.484375,457044.078125,480829.90625,454638.32487999997,476260.99010499998,523728.60316499998,501190.58350800001,483549.57249400002,495689.497776,532501.83954700001,535193.68570599996,534068.44918400003,559147.48714800004,575605.78092100006,614251.27604200004,626464.40267700003,637967.88321300002,654229.17660899996,649368.40370999998,662963.95118600002,683347.98643399996,715906.19409300003,705238.89466999995,708692.03477200004,723694.65601899999,716841.13888700004,720743.11069100001,725322.95676800003,733975.13454700005,743427.72167799994,744658.27897300001,759688.70594200003,762728.93669799995,765404.54363900004,748778.58658500004,735716.50239000004,701670.64460799994,678212.805605,646332.31356200005,617855.52506999997,585599.24972199998,566234.88031299994,545744.55033,528460.73941399995,515733.81956500001,509138.24052599998,501619.904438,494627.607655,490490.06687099999,493245.889853,481735.36347699998,469044.10630699998,467100.906785,470867.01471900003,476602.80192,476220.60814099998,489308.83961899998,500866.20150099997,504131.69018099998,508244.148613,524468.80688799999,532049.63607999997,537072.47527299996,545908.3334,548591.39734999998,561823.567163,539292.56818099995,531860.21331599995]
["    56 años",464070.26579999999,441117.328713,439336.5625,453362.34375,400082.921875,351781.3125,306059.4375,457944.8125,365906.828125,393991.265625,453674.078125,456003.671875,480373.27326599997,456558.92594699998,478249.34945899999,525625.39507299999,502735.25880000001,485139.23249199998,497508.97272600001,532326.81877200003,533598.94314800005,532477.74105499999,557616.27363499999,572251.785041,609658.77922599996,622817.09498699999,635054.34706499998,651290.24168600002,646443.16750400001,659891.13323000004,680165.17848100001,712557.74397900002,701986.31672,705434.43221700005,720243.156204,713397.008546,717355.45899099996,721945.37754500005,730647.75092699996,740063.61895599996,741351.36603899999,756319.51512500003,759387.65930000006,762101.43718699994,745586.86501199997,732649.98926900001,698832.92295499996,675539.21423100005,643887.16345200001,615596.75549100002,583559.35632599995,564326.97112100001,543973.22956799995,526802.20542400004,514165.03825400001,507630.74084500002,500173.66807999997,493233.741652,489134.96156700002,491894.86400100001,480444.58455299999,467816.62903200003,465896.32209799998,469663.41749999998,475390.21182700002,475022.23419500003,488071.97177399998,499599.25672,502866.86856600002,506976.33815600001,523153.24825499998,530716.85242999997,535733.235812,544548.70470700006,547233.20083600003,560427.54643700004,537987.238656]
["    57 años",461776.47230600001,460768.18083000003,439185.328125,437685.4375,451263.53125,398874.953125,350812.4375,305111.5625,456392.4375,364879.046875,392734.171875,452410.671875,455715.43080500001,481568.207169,458076.41012100002,480080.10984400002,526959.05182199995,504123.51910500001,486496.18064699997,497196.72964600002,530693.896527,531777.44718599995,530778.35594499996,553959.62889399996,568208.42602400004,606019.80544300005,619736.69283299998,632064.21827199997,648102.03225000005,643366.21277700004,656671.30399100005,676832.34783800005,709053.559794,698578.59104299999,702021.27580800001,716643.62027700001,709809.87521299999,713819.01202899998,718416.58681500005,727160.72069999995,736538.41758699995,737879.03775400005,752781.903575,755874.92460599996,758623.44614699995,742222.56458300003,729409.83554300002,695824.89148400002,672697.38402999996,641275.62792999996,613174.76645500003,581358.93556999997,562260.38494699995,542045.40931000002,524989.16587999999,512442.96359499998,505969.738197,498574.260091,491687.33571900002,487627.38328200002,490390.03191100003,479002.57070600003,466440.880275,464543.34910599998,468309.64793099998,474025.41777100001,473671.42886400002,486678.57948800002,498172.26104200003,501440.31705999997,505545.29444999999,521669.45718700002,529213.62163099996,534221.62203099998,543014.01313500002,545698.83299200004,558851.45669999998]
["    58 años",443241.51065200003,458268.92461599997,458385.65625,437447.921875,436050.3125,449045.71875,397545.984375,349705.5625,304084.6875,454686.0625,363589.265625,391406.078125,451902.75832199998,457052.45325800002,482432.79627599998,459578.90399100003,481367.72906099999,527845.83183799998,505144.25731999998,486039.46488799999,495616.14382400003,528631.55608300003,530112.50062800001,527648.82873299997,549898.97866400005,565024.43420200003,602863.16557900002,616532.70375500002,628901.82695999998,644772.88870000001,640146.63421100006,653315.91654999997,673363.481424,705410.21910999995,695034.93712599995,698474.07285,712919.68620400003,706105.33829300001,710161.81649999996,714766.75714100001,723546.74528300005,732886.92027,734278.27218600002,749115.24263899995,752232.08876700001,755014.07845100004,738730.33627500001,726042.22592400003,692693.30762600002,669734.72918999998,638545.279797,610637.30057399999,579045.546905,560082.90948899998,540008.86847800005,523069.56546299998,510615.72403600003,504203.84944100003,496870.67043599999,490037.79478400003,486017.19257900002,488782.30655099999,477460.16293699999,464967.56910000002,463093.26721700002,466858.10379099997,472561.89707299997,472222.14653099998,485184.48015100003,496642.42498200003,499910.41936,504010.34787499998,520078.85681999999,527602.49634099996,532601.434136,541369.35935200006,544054.33499799995]
["    59 años",453477.04814500001,439833.64438200003,455462.359375,456061.84375,435476.515625,434135.1875,446587.90625,395943.015625,348511.6875,302949.8125,452740.6875,362284.484375,390768.72803300002,452707.26973200002,457915.13981999998,483358.31865099998,460625.76749599999,482381.11099399999,528531.42043900001,504289.68525400001,484247.11449499999,493856.28360199998,526710.48098400002,526831.70091100002,523572.06431599997,546545.243793,561727.94538599998,599910.50297699997,613328.93395700003,625611.58799000003,641320.54190900002,636799.31821900001,649836.585066,669767.22198399995,701633.55029200006,691359.376162,694794.63005100004,709070.93975999998,702281.45592500002,706380.773957,710991.42263000004,719800.41995200003,729102.53173100005,730541.96780500002,745311.59616800002,748450.62501199997,751264.86182400002,735102.01773900003,722539.94374999998,689432.74214800005,666646.98242100002,635693.26330500003,607983.02129399998,576619.38560100005,557795.75906700001,537865.75864200003,521046.60427200003,508687.14580200001,502337.35564199998,495067.66564999998,488290.48116800003,484310.07039100002,487077.87486600003,475824.14412000001,463404.26306999999,461554.11431899999,465317.47053300001,471008.596303,470683.476073,483599.32877600001,495019.33421300002,498287.653085,502382.336496,518392.73533300002,525894.90741600003,530884.88074399997,539627.21516000002]
["    60 años",428564.72675899998,449312.29259500001,436936.59375,452780.390625,453441.03125,433383.109375,431910.0625,443944.09375,394290.046875,347112.8125,301614.9375,450672.3125,361819.64214299998,391579.26649299997,453447.34060699999,459058.67866899999,483708.70368899999,461470.47174100002,483160.50353099999,527523.293129,502561.94129300001,482307.40207900002,492122.500642,523550.21005599998,522650.03714700002,520355.95736,543435.03200300003,558683.28159699996,596694.70102100004,609982.33061599999,622180.27674999996,637733.38223800005,633315.65050400002,646226.300132,666038.18172300002,697719.26789999998,687549.94024100003,690982.877278,705098.34219899995,698340.917716,702480.26836400002,707096.53401299997,715929.28825999994,725194.01652399998,726680.31911899999,741382.15671500005,744543.06398700003,747389.32418500003,731352.32253699994,718918.595233,686059.57795900002,663451.29900100001,632737.57273500005,605230.43842799996,574099.53554399998,555418.52172800002,535636.15927399998,518940.70574800001,506678.10711400001,500391.61846899998,493187.040546,486467.53170200001,482528.60980899999,485299.66115,474117.70558299997,461774.28067200002,459949.53129800002,463711.65204000002,469389.88947699999,469080.27389900002,481948.39284500002,493328.97510099999,496598.21236599999,500687.91081500001,516638.34820200002,524118.73639999999,529100.17394300003]
["    61 años",428943.10792500002,425034.24667899997,445806.515625,433913.90625,449890.421875,450746.21875,430983.703125,429575.9375,441198.28125,392426.078125,345436.9375,300170.0625,449450.42197600001,362440.86785500002,392194.29632800003,454119.01354299998,459621.76474900002,483815.97577700001,461855.95877799997,482136.750948,525737.96735100006,500564.12508999999,480468.27963900001,489024.10977799998,519581.74534099997,519436.97726900002,517348.99969899998,540397.36646599998,555594.30355199997,593339.72303800005,606501.54043699999,618616.80706100003,634020.38525399996,629705.51072699996,642495.20872600004,662187.102342,693679.11106699996,683619.25586999999,687052.06877699995,701015.83851200005,694298.26249600004,698476.12176000001,703098.88654199999,711951.64556900004,721180.84456999996,722714.16767500003,737349.39836600004,740533.110201,743412.90500799997,727507.467022,715205.85297500005,682602.33981699997,660176.97331699997,629707.87232099997,602409.73547299998,571516.36047099996,552981.99229199998,533351.069105,516783.297104,504620.34470700001,498398.91427000001,491261.527596,484602.22270699998,480706.556514,483482.543901,472375.808647,460112.71050500002,458315.26309099997,462077.65893500001,467743.83498400002,467451.02075299999,480272.07305900002,491612.94400399999,494885.10334799998,498971.03872999997,514861.73407599999,522321.051805]
["    62 años",403385.62947099999,424388.58684499998,421447.828125,442070.734375,430675.21875,446763.453125,447767.40625,428441.296875,427020.8125,438100.46875,390357.109375,343717.0625,299527.48524900002,449313.58324000001,362843.31692499999,392665.37287299999,454023.16196599999,459879.87604399998,483216.927624,460692.31141000002,480069.62763,523412.61455699999,498623.64551,477357.58193400002,485115.82610900002,516159.81724900001,516191.104528,514519.99822900002,537310.65605899994,552371.52036800003,589844.32260800002,602884.20454299997,614917.91814199998,630177.06870399998,625964.16463899997,638637.60063400003,658207.572162,689505.74084300001,679559.74158300005,682994.24961099995,696814.40612499998,690144.10298800003,694358.81819300004,698988.72641899996,707857.66549299995,717052.79702699999,718633.25504900003,733202.61337200005,736409.97146699997,739324.72778399999,723556.792563,711391.328828,679051.29194599995,656814.73842099996,626595.62166800001,599512.96301900002,568862.64228399994,550479.39176000003,531004.16975999996,514568.45741600002,502508.24667800002,496353.84595699998,489285.947483,482689.57559000002,478839.07209999999,481621.73845,470593.89757500001,458415.25425699999,456647.12533000001,460411.38349500002,466066.32822199998,465791.66014400002,478566.276641,489867.04317600001,493144.25262099999,497227.67490699998,513058.77177300001]
["    63 años",408272.57368199999,399171.66135100002,420225.703125,417625.421875,438106.953125,427208.53125,443321.484375,444511.59375,425546.890625,424273.6875,434803.65625,388103.140625,342726.68227699999,299707.55385600001,448791.70211800002,362931.357418,392527.527069,453581.45675100002,459438.74175799999,481257.61436499999,458353.763752,477697.21024799999,520838.19698800001,495147.132132,473601.12860300002,481700.44478299998,512764.08536999999,513231.58677499997,511473.89821399999,534071.04854999995,549003.04339200002,586201.24109899998,599127.31172,611084.92528099997,626208.63970599999,622100.84048899997,634666.233611,654116.39767199999,685220.58792600001,675395.50445300003,678836.52858599997,692524.0172,685910.29907099996,690163.12422500004,694803.42882100004,703687.80969400005,712852.96112400002,714482.85585000005,728989.94509599998,732223.83021599997,735176.88165700005,719552.50443299999,707527.60393999994,675457.426553,653414.71654299996,623449.32141600002,596586.99966099998,566183.26309300005,547954.562424,528638.08371000004,512337.74245800002,500382.69965800003,494297.17113600002,487300.77085199999,480769.73145199998,476966.23714600003,479757.845554,468811.63675200002,456720.450465,454983.63013300003,458751.83621400001,464397.09884200001,464142.01801100001,476872.20019,488133.77383700002,491418.46661499998,495501.06430999999]
["    64 años",391627.70981299999,403805.36767200002,394648.671875,415906.546875,413441.015625,433939.171875,423480.84375,439573.515625,440958.78125,422418.484375,420967.5625,431147.84375,386273.12105700001,342227.67579900002,299606.74635600002,447912.84933499998,362459.700916,391947.49701200001,452421.69001600001,457590.71474000002,478523.36474300001,455807.80025899998,475189.91252700001,517209.786563,490943.48221500003,470183.18282300001,478566.03187200002,509639.76031600003,510028.92320299998,508267.92091500002,530672.38758600003,545479.27097099996,582398.31569900003,595215.49464299995,607099.625505,622093.82876399998,618092.21526800003,630555.17653499998,649885.56970300002,680793.39979199995,671094.61624100001,674545.40226400003,688108.66738799994,681559.33172999998,685850.41102,690503.21215799998,699401.354208,708539.28956099995,710220.08266499999,724667.04465900001,727929.54526200006,730923.29042900004,715448.29619000002,703568.03665899998,671774.47162900004,649930.84322200005,620223.66388999997,593587.02920899994,563434.26246400003,545363.92355399998,526209.74905300001,510048.42057299998,498201.280011,492186.58584399999,485263.84902600001,478800.62050600001,475046.05295899999,477848.527007,466986.98478599999,454986.541768,453282.96846,457056.84087100002,462693.66641399998,462459.64377999998,475146.65243199997,486369.54479499999,489663.77020700002]
["    65 años",383853.97430900001,386694.67283300002,398703.09375,390035.078125,411242.390625,409056.609375,429116.390625,419478.15625,435613.546875,436944.96875,419030.078125,417620.4375,428216.18408699997,385226.82632599998,341702.961174,299361.71156099997,446574.85205599997,361466.67629899998,390933.65163799998,450431.86524100002,455036.59905100003,475733.88355199998,453242.964515,471947.85293200001,512867.23452100001,487255.774164,466993.64065299998,475378.68000200001,506092.54472599999,506511.31546499999,504757.22411399998,526964.34395600006,541646.35563699994,578273.72518800001,590984.03941900004,602795.11084600003,617662.622477,613770.37850200001,626134.17363400001,645341.45517299999,676045.11311000003,666481.35325599997,669945.39566599997,683390.66076400003,676915.77276399999,681246.02763799997,685913.80790100002,694824.062362,703937.12053099996,705671.65836400003,720059.42830300005,723353.56685900001,726391.746667,711076.35195599997,699348.94439199998,667846.43861700001,646212.71221200004,616775.16758600005,590375.82129999995,560485.14382300002,542581.37805099995,523597.52080900001,507582.75401600002,495849.26890700002,489909.39478600002,483064.60374200001,476673.68238200003,472971.44609300001,475787.27634899999,465015.92776200001,453112.17855200003,451444.89608899999,455226.55408700003,460856.19776700001,460645.46416500001,473289.71762100002,484473.64313400001]
["    66 años",371661.22851599997,378775.42489899998,381266.25,393654.40625,385161.484375,406364.234375,404293.203125,424182.609375,415081.46875,431273.578125,432646.15625,415177.671875,414818.42138499999,425923.77649000002,383708.35755399999,340621.398797,298339.22572300001,444576.81740300002,360130.71019200003,388737.455204,447288.18287399999,451975.210387,472709.18651099998,449740.911135,467624.144791,508606.85396899999,483377.949288,463569.91710700002,471933.75834100001,502360.12981700001,502821.12518700003,501090.25978600001,523110.25290999998,537679.16165400005,574022.53316200001,586638.35123899998,598386.57122100005,613140.47536000004,609363.66694799997,621640.29270200001,640733.17029899999,671241.49965699995,661820.04194100003,665305.22128399997,678646.14327500004,672254.58967899997,676628.86433999997,681317.96633299999,690244.41991099995,699340.10739999998,701132.96092600003,715469.43065700005,718800.41101899999,721888.02314900002,706735.34543500002,695162.94439099997,663950.43139499996,642526.72744799999,613356.15871900006,587192.54200200003,557560.58704799996,539822.58945299999,521007.66622000001,505138.70520099998,493518.57976200001,487654.10855300003,480887.67729899997,474569.71119,470920.7867,473752.51608999999,463071.10353899997,451263.52490000002,449633.77585400001,453425.60941400001,459050.74400900002,458864.61602399999,471470.46174499998]
["    67 años",368108.18677799997,366471.46121600003,372937.828125,375504.75,387871.71875,379846.890625,401182.078125,399299.796875,418899.828125,410428.78125,426327.609375,428135.34375,411714.78996899998,411924.04350999999,422842.67978599999,381518.48572499998,338815.11605800001,296986.85855,441642.153108,357556.56513,385551.15957900003,443625.02304499998,448580.86811500002,468280.37390100001,445264.63442700001,463244.06542699999,503797.86336800002,479363.22840700002,459711.24753499997,468058.91207299998,498184.81587499997,498693.029966,496995.58040600002,518821.43255600001,533276.07396900002,569319.80921700003,581842.06387399998,593527.52347799996,608169.29874300002,604513.58475499996,616705.454226,635679.91954000003,665983.65777299996,656715.70799200004,660226.489711,673468.16339700005,667171.39643600001,671592.27435800002,676306.32094000001,685248.84372700006,694330.10351499997,696185.836503,710472.23669699999,713844.44466000004,716986.70085699996,702009.315435,690602.54181199998,659697.99538500002,638497.82589199999,609608.96647600003,583695.42570899997,554336.32487200003,536774.32342699997,518138.35805699998,502424.43777999998,490924.86368499999,485140.912327,478458.22062699997,472218.66461799998,468627.30459999997,471477.867692,460892.873677,449188.31852799997,447599.72207100003,451404.16431399999,457026.36086800002,456867.62197400001]
["    68 años",340395.96963399998,361979.16953800002,360082.46875,366769.421875,369230.25,382065.03125,374315.296875,395613.921875,393977.390625,413251.046875,405112.09375,421189.640625,423805.546951,408303.383584,408368.07589899999,419286.80635799997,378713.711373,336437.89756800001,294700.37322900002,437569.76274500001,354224.84980600001,381817.68629799999,439887.75597900001,444214.81685300003,462995.01691300003,440597.56552399998,458371.52880299999,498924.37089800002,474855.82292200002,455445.14385200001,463780.901839,493603.96042999998,494170.73101599998,492521.87238900003,514155.54162799998,528502.09189200005,564241.76394500001,576678.34841500001,588307.82591300004,602845.59433899994,599320.16458500002,611435.68185299996,630295.56584399997,660395.28705499996,651293.02676899999,654837.92695200001,667990.43128799996,661800.80242800002,666274.37149799999,671020.49518299999,679983.39035899995,689057.109773,690982.43947800004,705224.68249399995,708644.92355299997,711848.53744600003,697056.22547800001,685823.07667400001,655236.55070899997,634268.217711,605668.78780299996,580012.86155599996,550933.26548900001,533552.98172399995,515101.28395000001,499547.36882600002,488172.63863300002,482472.89972400002,475877.60005200002,469720.097885,466189.64388300001,469062.28217399999,458577.247485,446979.10578899999,445434.55839000002,449254.37878299999,454876.38267999998]
["    69 años",320982.70057400002,334195.99566399999,355117.90625,353420.03125,360060.015625,362711.75,375743.34375,368323.703125,389670.765625,388082.984375,407001.265625,399490.40625,416148.83338700002,419203.84474199999,404167.00132799998,404478.015357,414830.24211300001,375312.40049700002,333437.853741,291608.55369700002,432844.409186,350470.515679,378038.12435300002,434709.88240900001,438683.02728799998,457808.93495800003,435591.99746599997,453552.222366,493636.49507,469945.32488799997,450797.81733400002,459125.70146299998,488644.19413399999,489280.055934,487693.70758599997,509137.446268,523381.949471,558814.50431800005,571172.94991800003,582753.06029599998,597194.70081900002,593808.12520899996,605855.32583700004,624604.65652600001,654501.93101599999,645576.46948500001,649163.32094600005,662236.36646699999,656165.00161100004,660697.16418099997,665482.04258699995,674469.71222999995,683542.55054900004,685543.87112599995,699748.04578299995,703222.689641,706494.279339,691895.58631499996,680843.45445299998,650583.62540200003,629854.29828700004,601550.60292099998,576158.63701499999,547363.85758399998,530170.06403100002,511906.91323399998,496517.15740999999,485270.783375,479658.39513899997,473153.55033599999,467081.22344500001,463614.48938400001,466512.31319900003,456130.02817499998,444640.99920899997,443143.03760799998,446980.97074199998]
["    70 años",273013.34280699998,314137.52865400002,327060.78125,347717.59375,346264.59375,353069.609375,355781.25,368895.65625,361844.109375,383004.609375,381589.578125,400525.484375,394078.68093799998,410975.38053800003,413884.87144999998,399640.430016,399691.729414,410074.31991700002,371099.447032,329391.62145099998,287944.075702,427708.09941899998,346387.37450500001,373352.90712699998,428771.86664000002,433115.95034099999,451960.995307,430582.98076300003,448228.76233300002,487920.75173399999,464631.68848200003,445771.48864200001,454097.11509199999,483310.92916599999,484027.055788,482517.37512600003,503774.81091200002,517924.11044900003,553047.59825799998,565336.40465899999,576874.62186700001,591228.48352000001,587990.10137699998,599977.71559399995,618621.79365500004,648318.913604,639581.55882699997,643219.286922,656222.53550200001,650280.913741,654878.05910900002,659709.12929900002,668726.598703,677805.53075100004,679889.44141500001,694061.49230599997,697597.36905199999,700942.89207499998,686546.20860500005,675681.38891500002,645755.39303000004,625271.37187200005,597269.12033900002,572146.33615500003,543640.93509200006,526637.85693999997,508567.17917199997,493345.07408400002,482230.420599,476708.47298800002,470297.06350400002,464312.74672300002,460912.63455800002,463838.318639,453561.41950100003,442183.75125799997,440734.73204500001]
["    71 años",269734.490574,267007.90611699998,306582.15625,319511.71875,339821.28125,338740.15625,345627.203125,348214.75,361680.96875,355015.515625,375905.453125,374927.171875,393851.57006400003,388168.06872699998,405105.19017900003,407947.74287700001,394109.12568200001,394424.09495399997,404449.578179,366159.61571099999,324995.96954600001,283928.486049,422244.04000199999,341556.46428800002,367722.625482,422625.85924700001,426910.483832,446135.617455,425085.56936299999,442523.32068499998,481807.75072800001,458940.94135899999,440386.99998700002,448712.68874700001,477617.64318299998,478422.84585699998,477001.67438899999,498072.89364600001,512130.977954,546940.20223900001,559164.75888900005,570665.90095899999,584937.68231099995,581855.20658100001,593789.24198000005,612330.17510600004,641826.65039600001,633287.73443299998,636982.73173300002,649923.836809,644121.95488700003,648789.11656200001,653671.87716499995,662722.64597800002,671813.00967099995,673985.20837999997,688129.88881200005,691732.45166799997,695157.97416300001,680971.78658099996,670301.96335800004,640719.761573,620488.89970099996,592795.54565800005,567949.37267700001,539739.95425199997,522932.97776699997,505059.697506,490009.996904,479030.84499800002,473602.468949,467287.59951899998,461394.48121400003,458063.64606599999,461019.94944,450851.46995399997,439588.25779100001]
["    72 años",252653.26876199999,262712.498654,260132.78125,298766.34375,311340.65625,331611.96875,330549.71875,337711.796875,340387.25,353678.28125,347576.921875,368420.296875,368215.63146499998,387330.41838799999,381666.96180799999,398722.64039800002,401198.37819900003,388165.20857399999,388475.22898199997,397984.89143800002,360552.12015600002,319879.11826900003,279578.76680500002,415665.64610700001,336029.16516099998,362104.67771700001,416252.44711900002,420731.12397399999,439782.97285600001,419068.66302500002,436299.53415999998,475152.71766999998,452740.71093499998,434522.46569600003,442852.07526999997,471439.28432500002,472345.839079,471028.810597,491911.73310999997,505882.27421,540366.40510600002,552532.58280500001,564002.15190299996,578197.39747099997,575282.85273200006,587169.828569,605608.98428900004,634901.00057999999,626575.99417099997,630337.277245,643224.02057399997,637576.12225799996,642320.42720100004,647262.46440499998,656351.26031200006,665459.46083300002,667727.99500600004,681850.02008699998,685526.83708099998,689040.14802299999,675077.80719199998,664614.47339199996,635392.66449,615427.918726,588057.12299800001,563500.33985800005,535599.30602699996,518997.764249,501330.8358,486461.67328500003,475624.668053,470295.03932899999,464081.90477800003,458285.07396299997,455027.80580799998,458018.10931099998,447963.40851699997]
["    73 años",242680.34203900001,245583.609822,255005.640625,253054.71875,290269.53125,303086.59375,322920.65625,321931.28125,329229.390625,331857.75,345072.59375,339764.328125,360795.80100199999,361065.03161800001,379804.37272699998,374740.273842,391439.74061099999,394157.95588600001,381521.11108800001,381714.859964,390794.40432099998,354441.752125,314520.27095500001,274762.27647600003,408285.92826199997,330528.71369100001,356104.96542899997,409491.323408,413967.01929999999,432883.06697500002,412543.49557799997,429564.76422000001,467958.905585,446032.48936299997,428177.16029500001,436511.78878599999,464768.00066999998,465786.18303499999,464587.09662500001,485275.813945,499159.39064699999,533302.93087000004,545413.42831500003,556854.00300599996,570975.14749700006,568239.157855,580082.61760300002,598417.68195200001,627497.09475799999,619400.88581100001,623235.26873699995,636072.72302699997,630592.13610300003,635419.05906500004,640426.04881900002,649555.55582400004,658685.92489699996,661057.71219700004,675159.53311800002,678916.75884200004,682524.96696300001,668800.71177699999,658556.58178300003,629715.37222100003,610031.94840700005,583000.42638700001,558748.86792400002,531171.94692599995,514787.09587000002,497337.45115799998,482658.82367499999,471971.742295,466746.50953799998,460640.91421900003,454946.14966499998,451766.93421600002,454794.40759399999]
["    74 años",239790.471353,234861.76314900001,237768.359375,247062.609375,245203.65625,281474.71875,294101.53125,313575.34375,312828.84375,319968.984375,322476.25,336215.90625,331801.17185799999,352738.74281899998,352894.75099999999,371834.94319800002,366678.39594800002,383783.47219499998,386198.20460699999,374176.33912199998,374286.53033400001,383005.93911699997,347863.28844999999,308302.43663900002,269148.80690700002,400652.57886100002,324498.042824,349721.706565,402198.11737699999,406693.08346599998,425458.56205499999,405530.005909,422337.458185,460242.83489499998,438830.563899,421364.47804900003,429703.58271500003,457614.11728100001,458751.85584500001,457682.23278100003,478169.27612599998,491964.52554100001,525749.49225999997,537805.37573900004,549217.79482900002,563265.21015499998,560717.33723199996,572519.265136,590746.494573,619602.51098999998,611749.23960199999,615663.05575699999,628454.32325300004,623154.06183499994,628068.09664100001,633145.12852100004,642316.97505999997,651472.69903200003,653953.90538799996,668036.13096800004,671879.46247000003,675588.26785299997,662116.86664400005,652104.09127400001,623664.30365000002,604277.98298299999,577603.889555,553674.23337899998,526438.61975399998,510282.52314300003,493062.19019200001,478584.73617599998,468056.14403999998,462941.40841700003,456949.67448400002,451363.09175700002,448266.878149]
["    75 años",233305.30727700001,231023.78162299999,226716.671875,229691.390625,238462.578125,237102.59375,271994.90625,284597.46875,303719.03125,302911.40625,309912.578125,312923.75,327046.02102500002,323371.90482300002,343688.129831,344499.90885100001,362715.18823899998,358325.27264400001,375046.20870100003,377334.78747600003,365894.22872499999,366384.23937600001,374868.60123099998,340134.297372,301272.16490600002,263505.55060700001,392474.68276200001,318032.08021300001,342804.62475700001,394375.05701400002,398899.86939499999,417502.26389499998,398024.32913000003,414614.41578600003,452001.91871699999,431135.36258199997,414086.06121399999,422430.15008400002,449979.949288,451246.85829499998,450319.70337599999,470597.41167,484303.37406599999,517711.77849900001,529714.11961299996,541099.40272899996,555073.65431999997,552723.84190700005,564485.99915100005,582601.03937999997,611222.80390599999,603626.877156,607625.73468700005,620373.82240599999,615266.51806399995,620272.00534300006,625423.54897,634639.04871400003,643822.94190400001,646419.54759099998,660482.76292899996,664417.32327399997,668232.84651199996,655028.85597599996,645260.31308999995,617243.82446799998,598170.83678999997,571872.61572799995,548282.22477099998,521405.54590600001,505490.460914,488511.51310099999,474246.16461600002,463884.48535999999,458886.11624300003,453014.36111699999,447542.027152]
["    76 años",221222.91205099999,223860.47246700001,221948.90625,218273.078125,221080.421875,229744.546875,228430.53125,261907.09375,274505.40625,292961.71875,292417.96875,299796.171875,303212.96457900002,317497.83935899998,314175.424046,334165.26036199997,335004.19068399997,353476.66078400001,349031.848031,365497.43705900002,367946.92347899999,357207.11001100001,357810.11393799999,365911.23021200002,331882.87459800002,294024.48009500001,257348.483267,383628.36881100002,310963.36865900003,335283.970355,385871.247233,390426.867141,408838.75733499997,389854.04321500001,406210.71650099999,443028.76700400002,422745.75072900002,406146.60880500003,414489.48810299998,441647.50385799998,443050.40646199998,442277.45578399999,462326.710854,475934.45483900001,508930.31062900001,520873.811438,532227.16665000003,546121.82704400003,543982.00976299995,555700.99193699996,573691.44822699996,602054.62933300005,594736.02184900001,598825.58105599997,611528.82696900005,606631.96486599999,611733.08357599995,616963.65112699999,626222.21560600004,635435.32258399995,638154.89323199994,652195.71255599998,656227.92704800004,660157.42479800002,647244.81976999994,637740.85543899995,610185.26600900001,591453.443631,565564.31084199995,542343.73535800003,515858.12771999999,500205.84455799998,483490.241041,469456.41636799998,459276.90883799997,454405.31014199997,448664.47979399998]
["    77 años",212975.47028499999,211182.70172099999,214116.46875,212596.59375,209266.484375,212087.453125,220299.515625,219094.46875,251440.28125,263403.34375,281372.40625,281439.53125,289391.11259500001,293292.812263,306839.17696999997,304478.95467200002,323774.66681700002,325231.22497099999,343189.37999799999,339174.66460900003,355304.18128999998,357894.53332799999,347690.33667599998,347939.80176300002,356134.42944799998,323280.22604099999,286267.46095199999,250968.87282600001,374031.388844,303332.91435600002,327171.67586000002,376701.47859299998,381291.38969899999,399487.91489900002,381040.38099799998,397149.80506300001,433349.42894299998,413688.20615300001,397573.28525100002,405909.955954,432647.172012,434193.29239299998,433586.46958400001,453389.54406799999,466891.00040100003,499440.023055,511320.12582000002,522637.34575400001,536446.56085999997,534528.51472199999,546201.36922999995,564055.64905600005,592136.90759900003,585114.96814000001,589300.98502200004,601957.81179199996,597288.37704000005,602489.15311499999,607803.19788300002,617104.22433300002,626347.52145200002,629197.24842900003,643212.20763199998,647348.237004,651398.38523200003,638800.18410299998,629580.04274900001,602521.22548699996,584157.16576200002,558708.99693899998,535887.43840700004,509823.73305500002,494455.12387200003,478023.959798,464240.227908,454257.55519400002,449522.702368]
["    78 años",195199.64003400001,202271.49575500001,200889.515625,204074.03125,202598.28125,199900.890625,202605.484375,210407.484375,209264.40625,239994.46875,251650.28125,269780.09375,270335.002133,278718.09811899997,282434.18414999999,295951.56781799998,293669.85993600002,312856.02202600002,314589.33480900002,332045.08742699999,328518.68505799997,344543.59583599999,347178.58486100001,336964.22941799997,337452.76701000001,345893.59743800003,313672.60954199999,278142.18574799999,243951.91005000001,363666.17920800002,295081.848749,318407.58376900002,366799.40084199997,371430.26136900001,389387.167984,371527.58358999999,387376.25632799999,422906.00620399998,403911.17030900001,388319.46574100002,396646.42973099998,422932.63005600002,424631.75362199999,424205.63381299999,443744.662488,457132.54686900001,489199.27753199998,501012.39742699999,512290.36360899999,526009.16118399997,524326.93389600003,535951.64313900005,553658.54005199997,581434.36549600004,574730.91107999999,579020.51974100003,591630.27299800003,587207.18995799997,592512.992233,597916.17337700003,607260.096853,616535.57392899995,619524.00348499999,633510.46284399997,637757.64234599995,641936.44134799996,629677.50011200004,620762.19795099995,594238.40172700002,576270.53731499997,551297.14618200005,528905.58827900002,503296.34693300002,488233.56673299999,472109.153215,458595.18452900002,448824.90888100001]
["    79 años",187585.81487,184206.66286400001,191212.265625,190439.734375,193632.59375,192318.96875,189791.296875,192439.515625,200256.453125,198783.34375,227927.65625,239726.21875,258097.00349800001,259186.516821,266914.70662999997,271264.476731,283817.01505400002,282611.99232299998,300988.56293999997,303042.50859500002,320126.52019200003,317209.26764799998,333074.69629499997,335155.87999400002,325496.00649100001,326362.13465700002,334366.22760099999,303667.751215,269347.88397700002,236379.663317,352499.68285799999,286180.75200400001,308954.632652,356116.13692600001,360789.68565499998,378475.70261400001,361254.854039,376823.895281,411622.58523000003,393339.943447,378312.37768199999,386622.70943699998,412421.035584,414280.74048500002,414048.40853999997,433300.61807600001,446563.84607600002,478104.90925899998,489844.53982300003,501077.33042299998,514697.38350499998,513265.46398599999,524837.69639099995,542382.68146500003,569823.48974999995,563462.38951500005,567863.01499199995,580422.82847499999,576267.20843600004,581683.24304199999,587181.46855500003,596567.91746400006,605876.84649999999,609013.18423999997,622966.56770300004,627333.05253700004,631648.53652299999,619757.91899200005,611171.134494,585226.74335300003,567688.25151199999,543229.76665500004,521304.50218399998,496188.404431,481457.668358,465666.66508399998,452445.65889700002]
["    80 años",166042.41909800001,175439.11640999999,172787.65625,180116.984375,179392.953125,182636.15625,181569.65625,179044.703125,181926.546875,188955.421875,187467.28125,215596.84375,227695.75060900001,245732.16430199999,246914.92394800001,254907.19733200001,258547.55930399999,271703.77460200002,270722.61798699998,288367.810428,290652.57792399998,307636.72216599999,305042.74627300003,320047.98162899999,322394.71866900002,313631.093154,314224.24018299999,322335.66576200002,292796.31218399998,259869.93141799999,228213.75857899999,340476.10792699998,276588.32166999998,298770.35038999998,344604.44724399998,349324.08049999998,366707.56033900002,350180.46017400001,365450.63892200001,399454.23907900002,381933.26612500002,367513.71781599999,375800.56121800002,401072.16101799998,403100.75475700002,403076.16813499999,422017.428174,435144.20160999999,466113.579188,477772.58854800003,488953.69429900002,502465.83439799998,501299.32977299998,512814.02421499998,530181.19100800005,557255.14871900005,551261.26358300005,555780.14252700005,568286.32036600006,564419.91954799998,569951.16237000003,575550.02563399996,584978.00504299998,594321.04526299995,597614.47063200001,611529.25696100004,616023.00605299999,620483.21081600001,608991.280913,600757.87999299995,575440.01900600002,558365.95548999996,534464.91729799996,513044.50353599997,488462.68379099999,474091.72925099998,458662.35790200002]
["    81 años",151688.56547100001,154320.202728,163299.15625,161609.84375,168433.703125,168177.171875,171136.71875,170345.34375,168089.109375,170670.578125,176949.390625,176302.21875,203225.729211,215635.08921400001,232456.00370299999,234392.38299300001,241523.580583,245928.36173,258130.89343,257818.900295,274896.05818599998,277571.37180000002,294100.35862499999,291324.04482900002,306438.04725499998,309081.09033400001,300230.24978200003,301304.92129799997,309252.67984400003,281094.67550200003,249660.06057199999,219408.52585800001,327521.38358299999,266241.78012499999,287782.90308700001,332176.90036899998,336941.13089600002,353982.07174699998,338205.43427799997,353150.46931299998,386281.75969899999,369574.67171600001,355809.75829500001,364061.54669400002,388757.677899,390960.642506,391155.79235499998,409754.28392900003,422726.88128500001,453066.49535400001,464632.64190500003,475750.62585399998,489139.926393,488253.63844200002,499701.12154099997,516868.133929,543533.18868400005,537933.26341500005,542576.26934799994,555020.51471799996,551466.80813100003,557116.51220600004,562820.18450199999,572285.83604099997,581660.89058400004,585120.06604499999,598986.315848,603614.71707500005,608226.65055599995,597168.91203699994,589317.255886,564682.49120499997,548114.72439999995,524822.99200199998,503954.15033899999,479957.12166,465979.57692100003]
["    82 años",133545.965298,139259.50935099999,142305.8125,151545.34375,149950.03125,156786.421875,156351.390625,159286.28125,158722.03125,156412.515625,158696.609375,165099.359375,164990.00296300001,190944.56669599999,202400.24256000001,219078.135274,220495.092126,228433.535497,232471.13606799999,244229.79834400001,244068.45784399999,260972.01715100001,263832.35256199999,279261.90387400001,277426.74473400001,292233.120826,293938.56001100002,286146.94057999999,287355.87769499997,295206.28901100002,268515.34670699999,238669.913672,209916.85766199999,313554.45094800001,255069.44619399999,275909.018966,318731.08233,323531.16404100001,340178.25944200001,325209.18210799998,339791.54277300002,371955.44941200002,356116.75799399999,343053.57985600003,351251.153605,375307.57927300001,377686.39071100001,378110.39873700001,396321.736768,409113.10533200001,438747.13140999997,450199.18633400003,461234.16326900001,474476.43765099999,473883.07782900002,485245.28075600002,502178.17680299998,528376.65014200006,523198.61063700001,527966.694701,540332.96186100005,537115.62237500004,542882.873226,548690.99652000004,558184.47895300004,567583.72854299995,571215.02231100004,585015.553021,589782.97166499996,594552.08013899997,583969.95484899997,576533.989604,552653.67251599999,536643.98287499999,514026.577147,493768.54325599998,470420.56565599999]
["    83 años",117316.28211099999,121509.137898,127179.609375,130654.1875,139172.53125,138207.21875,144660.140625,144095.609375,147072.84375,146375.71875,144131.921875,146711.640625,153279.85106300001,153845.00969199999,177520.73498899999,189031.475702,204211.78419400001,207037.28336599999,214035.02742500001,218248.66435100001,229792.90374899999,230007.721188,246365.006566,248484.10695300001,263923.05334899999,262716.30008700001,276038.084844,278349.04605399998,271121.29923,272511.701466,280236.06404799997,255092.733722,226926.86742200001,199759.40751700001,298603.629105,243091.84536000001,263166.33509100002,304281.86670999997,309104.35048999998,325301.50105199998,311192.38204599998,325370.59436300001,356466.365345,341545.991087,329228.71519900003,337348.06180800003,360695.03303200001,363245.79521700001,363902.767513,381676.74445400003,394253.91096900002,423098.18609099998,434409.04713000002,445335.06767999998,458399.50152400002,458107.57741099998,469360.38046999997,486018.24063399999,511682.96195199998,506951.63033399999,511841.264623,524106.85034499998,521246.80269600003,527125.77729899995,533033.40384699998,542539.22335500002,551949.25903099997,555754.9423,569465.70176199998,574372.43978999997,579299.714928,569234.99129799998,562247.92736199999,539197.614558,523800.22374699998,501926.91472399997,482343.08163999999]
["    84 años",105358.520015,105819.468871,109793.421875,115682.140625,119011.5625,126836.71875,126412.40625,132366.859375,132119.828125,134269.40625,133382.40625,132181.328125,135131.94611399999,141351.75271599999,141463.48291399999,164368.84813,174766.23403699999,189883.42164700001,192362.79588600001,199251.373448,203775.07677399999,215033.323366,215287.51545400001,230089.34197099999,233077.36558000001,247903.38922799999,246348.98577900001,259324.257442,261742.13889599999,255201.335219,256760.016064,264321.68999400001,240805.118651,214407.64868400001,188911.936361,282627.97800800001,230272.954508,249510.83647099999,288772.48229100002,293597.936774,309280.49385899998,296082.37127300003,309807.65732699999,339721.70718899998,325768.89103599999,314241.98456100002,322252.73126099998,344809.912457,347523.21751400002,348412.51255599997,365689.53929500002,378011.27125699999,405967.33172999998,417102.13596099999,427885.43670299998,440732.34903899999,440747.02442099998,451858.55309200002,468190.75094699999,493240.29779799999,488979.26615099999,493982.40057200001,506116.13083600003,503633.09571600001,509612.75761899998,515610.13149599999,525106.15207700001,534506.98777799995,538485.40173299995,552073.54266000004,557115.88871900004,562197.65115199995,552695.42132299999,546191.77295200003,524056.29589900002,509331.53031100001,488281.76896000002]
["    85 años",87358.863505000001,93498.217145000002,94714.703125,98832.328125,104101.671875,107360.9375,114395.90625,114098.59375,119749.578125,119556.046875,121108.96875,120989.09375,120320.765719,123532.879026,128817.653213,129680.63847000001,150378.775306,161107.31413300001,174642.20247300001,177486.17822900001,184417.77978099999,188873.42134599999,199246.04272,199080.75288099999,213940.19736799999,217094.277084,230068.550162,229406.55496199999,241746.36874199999,244280.21400599999,238432.19021999999,240140.567518,247499.55059500001,225679.76437300001,201132.56284999999,177389.490574,265638.87630800001,216617.60422499999,234942.42425099999,272196.66146700003,276999.887666,292096.81098900002,279856.12609899999,293071.73102299997,321681.05362399999,308741.71622900001,298044.798381,305909.797319,327585.88601700001,330447.31242799998,331563.76532200002,348273.83521599998,360290.33345699997,387246.53299899999,398161.069411,408758.83511400002,421339.07235199999,421659.876078,432588.60625700001,448532.305842,472871.01808100002,469100.15599100001,474200.15895000001,486161.22536500002,484070.13121000002,490131.92695400002,496201.001269,505655.99549599999,515018.72312400001,519161.90535800002,532584.81646899995,537751.71511500003,542979.32225299999,534084.92381399998,528100.54410099995,506974.250107,492987.56693299999]
["    86 años",75862.209346999996,76875.990615000002,82482.515625,84152.546875,87706.234375,92799.203125,95712.3125,102281.09375,101887.78125,106841.296875,106478.265625,108641.53125,108723.83084900001,108599.029626,111013.124943,116664.10409199999,117294.70567900001,137086.97829200001,146423.13818099999,159163.06447099999,162463.681064,169266.72162699999,173568.75419400001,182301.54248100001,183220.97977500001,197118.68955800001,199478.31109,212197.22486700001,211755.446704,223436.29664099999,226060.95718699999,220908.67952199999,222747.65245200001,229863.428938,209802.66608299999,187177.405765,165257.68805,247731.20677600001,202203.334099,219541.84085800001,254643.494145,259397.431465,273838.59585699998,262594.967313,275245.12971100002,302430.255191,290543.04014200001,280710.910699,288391.21285499999,309096.593995,312087.29035199998,313420.90961600002,329493.55531099997,341152.62390900002,366996.80743699998,377644.12648899999,388010.26999100001,400271.077399,400892.87531600002,411593.78017899999,427083.35617599997,450611.79893699999,447345.59196200001,452522.207971,464264.80400300003,462576.12723400001,468696.76358899998,474815.365131,484193.36129999999,493484.13737900002,497779.16147300001,510988.22720700002,516264.07939600002,521622.64834000001,513377.59673400002,507942.91372800001,487916.14730900002]
["    87 años",64165.500938999998,65415.601337,66873.5625,72426.734375,73612.390625,77318.140625,81521.734375,84269.6875,90323.28125,89671.96875,93606.015625,93963.484375,96408.899067999999,96826.709113000004,96308.067683999994,99258.068788999997,104088.079811,105625.590658,123308.07827699999,131948.69150700001,143846.405248,147747.901606,153678.497653,156833.49049600001,165932.01072300001,167036.48493400001,178766.04976600001,181703.825098,193500.39216799999,193306.50560199999,204240.241327,206903.225962,202430.66472500001,204357.81414,211164.109994,192928.02256799999,172309.546095,152301.161815,228558.17581099999,186735.235093,202976.03205000001,235712.53033800001,240369.951298,254049.370841,243850.18465700001,255844.80414399999,281426.70481000002,270642.445641,261717.38978999999,269150.758248,288745.83369399997,291834.33840499999,293366.27632,308690.26658,319909.01737900003,344469.05173100001,354772.80046200001,364833.00293399999,376690.06290299998,377600.67394499999,388000.112616,402930.40866900003,425494.19039599999,422750.09085699997,427966.09443499998,439415.72399000003,438139.53902099998,444279.33575000003,450408.12786800001,459649.97821299999,468812.44589199999,473235.413673,486152.77813599998,491508.549084,496972.99235299998,489436.49410800001,484596.74265099998]
["    88 años",49565.504946000001,54850.214419000004,55893,57776.4375,62407.953125,63660.234375,67085.046875,70639.265625,73219.0625,78174.46875,77454.15625,81586.734375,82263.678356000004,84596.948858999996,84574.324668000001,85033.820563000001,87029.080696999998,92366.096678999995,93661.018379999994,109650.040524,117762.532572,128873.43686099999,132690.69000999999,137182.40000200001,140639.466243,149270.57734799999,149567.92899300001,160842.09688699999,163680.330078,174556.55847799999,174586.93429999999,184727.14695299999,187394.01111699999,183581.53269399999,185566.85099499999,192020.14721200001,175627.14806000001,157042.19917099999,138974.816628,208802.0816,170773.02635,185850.88704199999,216103.07178900001,220626.89120300001,233474.13181300001,224332.47183900001,235611.87325800001,259478.30203399999,249809.99532399999,241803.948492,248941.615888,267334.029981,270487.23386899999,272192.30525999999,286688.61836099997,297403.289567,320559.66701199999,330458.59058999998,340151.75664899999,351537.10670499998,352713.47159899998,362749.90759299998,377038.51800899999,398520.98176499997,396294.718444,401511.09367899998,412602.81084300001,411731.424634,417848.30716800003,423946.067178,432996.03610799997,441976.34408000001,446495.61206900002,459051.19775300001,464451.93032300001,469988.64198700001,463189.02230200003]
["    89 años",43877.395925999997,41693.072136000003,46271.15625,47472,48886.3125,53262.171875,54509.078125,57331.953125,60490.796875,62466.4375,66209.65625,66427.34375,70293.508126999994,71192.865755000006,72699.611051,73375.777595000007,73678.311719000005,76226.725858999998,80766.670509999996,82063.547313999996,96217.157603,103898.88432700001,114012.90698499999,116418.539836,121448.950994,124903.413785,131441.99744400001,132653.93654200001,142856.74865600001,145587.75430299999,155498.04837800001,155722.864711,165018.83412799999,167647.13777299999,164464.84634600001,166471.60965,172521.02280400001,157978.27954399999,141440.285971,125331.13552700001,188537.14524099999,154374.773827,168223.237207,195873.730431,200221.78331299999,212163.00156599999,204084.53156,214587.01376100001,236623.42927699999,228076.798522,220997.92164399999,227786.96012,244882.284908,248060.47635000001,249906.83246400001,263493.04414000001,273634.71371699998,295262.21139499999,304690.21731799998,313949.79371400003,324789.10126099997,326203.21529299999,335809.74560600001,349369.26443500002,369645.28348500002,367927.70619499998,373101.96303799999,383763.47472300002,383285.78946599999,389332.13354000001,395353.39319999999,404149.81124299997,412887.91759000003,417466.48868399998,429581.48287900002,434987.72292500001,440554.99079100002]
["    90 años",26592.339861,35617.217076000001,34372.265625,38658.34375,39498,40925.1875,44432.390625,45630.921875,48152.859375,50531.328125,52131.8125,55713.84375,56211.370922000002,59882.910974999999,60124.221335000002,62191.964181000003,62390.751401000001,63470.746199000001,65636.226760000005,69616.835286999994,70854.767731999993,83605.515853000004,90569.819566999999,98406.671239000003,101542.75589499999,106015.629504,108230.902059,114813.29627399999,116012.10673699999,125136.818115,127722.535208,136634.551324,137015.95851999999,145428.23476799999,147973.55177600001,145378.682168,147366.78708899999,152965.893453,140248.40731899999,125737.527892,111572.896934,168058.45937600001,137776.544111,150343.87231000001,175309.06252899999,179438.22834500001,190408.95203499999,183381.02184599999,193051.12014799999,213163.47082300001,205725.93273500001,199566.117658,205954.25242999999,221669.802864,224829.119786,226779.18872999999,239379.109142,248881.00132899999,268867.21086200001,277758.37437899999,286517.44434400002,296737.002614,298353.01007299998,307461.724904,320206.59214299999,339157.43245800002,337928.47580499999,343012.58935299999,353169.63770000002,353064.89815000002,358987.77087900002,364881.75708900002,373359.11911099998,381790.86901000002,386385.101937,397977.84822799999,403343.864772]
["    91 años",21257.507823,21384.249620999999,28565.25,28043.984375,31635.53125,32380,33513.0625,36569.609375,37704.765625,39610.765625,41256.859375,43011.1875,46244.093983999999,46592.312639999996,49322.452363999997,50377.253412999999,51877.690017000001,52791.552267999999,53469.655510999997,55540.496783000002,59214.519454000001,60576.764067999997,71564.201673000003,76630.213613999993,84238.783892000007,87043.217298999996,90090.603558000003,92997.698671000006,98788.772326000006,99997.353348999997,108055.07686099999,110474.043512,118390.14299199999,118900.11127199999,126421.681312,128853.20829900001,126799.498121,128739.491685,133862.41003,122907.003405,110356.76601000001,98076.146322000001,147936.629231,121448.050007,132725.56019799999,155006.81477299999,158887.64681100001,168860.04232099999,162845.039773,171659.97257899999,189820.71497299999,183452.10363900001,178181.81299000001,184135.94355299999,198440.26179700001,201542.86782700001,203560.63185400001,215137.09451699999,223959.44243699999,242252.735896,250565.65407300001,258780.487009,268333.36334899999,270114.78353700001,278681.04267699999,290560.85094999999,308119.548909,307347.81292200001,312304.12334400002,321905.269768,322145.66062899999,327902.23628999997,333629.18274600001,341739.28629399999,349817.01381700003,354387.96006499999,365399.95866100001]
["    92 años",15661.184095000001,16542.009902999998,16786.796875,22674.75,22398.703125,25463.71875,25976,26878.9375,29523.828125,30231.609375,31680.671875,33416.390625,35060.881675999997,37636.598547000001,37606.906219999997,40621.413247999997,41091.133014999999,43182.502934999997,43733.792321000001,44378.926797,46323.926080999998,49852.658328999998,51156.186702999999,59413.866710000002,64413.198688999997,71131.592260999998,72483.329436,76070.477408999999,78658.156327000004,83716.509495000006,84902.606574000005,91919.876942999996,94148.893643000003,101085.88423,101687.925357,108324.944336,110611.243368,109040.232987,110900.758999,115529.281152,106239.177129,95548.833031999995,85059.928683999999,128493.868525,105647.781945,115646.032135,135286.352595,138891.80042000001,147852.86030199999,142795.35225699999,150742.82655600001,166953.38560199999,161596.07631199999,157169.04909700001,162661.2659,175541.48089800001,178550.09915699999,180598.13623100001,191126.76975100001,199238.37841899999,215810.65987800001,223510.17953200001,231143.13610999999,239990.549096,241896.67364600001,249881.39588200001,260855.312156,276973.46587299998,276619.20393299998,281408.48566300003,290408.537075,290958.59777400002,296506.377867,302025.95088100003,309723.55442900001,317402.38042599999,321909.45363800001]
["    93 años",12515.67798,11997.364055,12631.390625,12910.953125,17524.25,17622.421875,20055.90625,20406,21279.8125,23292.046875,23727.453125,25149.578125,26518.795541,27806.838985999999,29571.681156999999,30062.617292999999,32430.982015000001,33420.140715000001,35006.192672999998,35515.584853,36416.889797000003,38212.968528999998,41292.073268,41603.457667000002,49092.472116999998,53186.159842000001,57875.299875999997,59961.988707999997,63058.959178999998,65339.416874000002,69686.866467,70822.590121999994,76837.183864000006,78858.893456000005,84845.258186999999,85507.189283999993,91277.569774999996,93393.458601000006,92247.673492999995,94002.868711999996,98127.612255999993,90395.817567999999,81451.214590999996,72647.828628999996,109922.517699,90535.874603999997,99282.843198000002,116358.236991,119669.08428700001,127622.478617,123460.721423,130544.018258,144834.69542100001,140423.94987400001,136789.223413,141802.740448,153270.415595,156153.75744399999,158198.74572499999,167675.57814900001,175060.70021800001,189914.16674700001,196980.39822599999,204008.73017900001,212128.4651,214123.33786999999,221503.07867399999,231551.89791500001,246210.41219800001,246234.10435199999,250828.09615200001,259198.30016000001,260025.151778,265332.486301,270616.04706700001,277870.73180399998,285120.292158]
["    94 años",8401.157991,9438.9149799999996,8866.734375,9485.859375,9583.109375,13277.75,13547.140625,15346.09375,15613,16221.6875,17793.265625,18363.296875,19799.87816,20448.857563000001,21359.857316000001,23046.040744999998,23271.160744000001,25822.395685,26619.730006000002,27916.901038,28630.248508000001,29457.244277000002,30971.345261999999,32909.364138999998,33791.667709000001,39785.182618999999,42468.215971999998,47062.733763999997,48847.677208000001,51509.589021,53499.811184999999,57195.599634999999,58267.322427999999,63365.238837999997,65182.434208999999,70294.135844000004,70995.342453000005,75962.047223999994,77900.356526000003,77115.810966000005,78754.529332999999,82396.002441000004,76059.454964999997,68678.506152000002,61386.583766999996,93054.898799000002,76797.518150999997,84385.957227999999,99099.836196999997,102119.38726,109126.13946000001,105763.847543,112037.397814,124541.72186000001,120975.417227,118052.54631799999,122603.465624,132751.264605,135492.46398,137508.816093,145993.966747,152683.68314899999,165920.326351,172376.94633199999,178820.122841,186238.51090200001,188291.70496500001,195086.04114300001,204252.33369199999,217522.61147500001,217874.14961600001,222267.18289699999,230023.68918700001,231089.679283,236149.09732599999,241192.69511100001,248010.25855599999]
["    95 años",5727.0767340000002,6382.2935109999999,6834.265625,6481.015625,6776.328125,6922.265625,9689.25,9990.859375,11428.28125,11507,12014.5625,13572.484375,14104.096765,15047.351757,15112.201647,16331.989401999999,17447.897033000001,17987.596958999999,20098.566621999998,20793.336469999998,21972.452568000001,22699.45204,23451.093055000001,24057.632481000001,25942.468534,26870.553667,30941.899207999999,33997.787420000001,37778.092174999998,39318.327141000002,41588.381169,43316.044209,46436.297147999998,47438.055325000001,51728.010927000003,53353.192475999997,57689.627187999999,58412.083651000001,62661.664446000002,64426.656811000001,63939.219496999998,65459.348352000001,68658.154347000003,63528.045588000001,57501.201105,51520.083491999998,78259.093406,64735.640487999997,71290.453599,83907.769950999995,86653.081090000007,92804.787133000005,90132.518502000006,95674.885980000006,106578.34617400001,103741.133647,101435.110474,105557.97644100001,114517.170021,117112.315443,119084.241997,126669.46825999999,132720.92614699999,144494.92861900001,150388.877099,156290.001667,163061.383994,165148.09428600001,171399.982464,179757.35850999999,191760.88540999999,192388.26284700001,196584.800777,203770.75335700001,205036.21530800001,209855.00978399999,214666.99183899999]
["    96 años",3701.0807279999999,4305.9902039999997,4610.90625,4780.984375,4479.296875,4677.796875,4732.421875,6859.75,7222.578125,8300.46875,8392,8877.4375,10207.210913999999,10444.583804,10877.065148,11184.864685,12036.031283,13184.471129,13585.42978,15315.301202000001,15999.593640999999,17197.729976999999,17645.595270000002,17872.483198999998,18669.065713,20141.155677999999,20523.979810000001,24225.108185000001,26683.629529000002,29753.824541999998,31065.040380999999,32973.437778,34453.753719,37052.693242000001,37973.277974999997,41535.629553999999,42972.087368,46605.912862999998,47327.314785000002,50922.330763999998,52512.082618,52266.787361000002,53661.574721999998,56445.652183999999,52371.457627999996,47535.209273,42709.767512999999,65025.227611000002,53932.864907000003,59544.358131000001,70259.673242999997,72739.415538999994,78100.044246999998,76032.560266999993,80896.921809000007,90332.078802999997,88135.155270000003,86371.044188,90087.120041999995,97948.535222000006,100391.83556599999,102305.16340799999,109052.296159,114503.034556,124921.620992,130282.25625999999,135668.14999800001,141827.82752200001,143926.26928099999,149662.26811100001,157258.36494199999,168078.06752300001,168940.846265,172939.13965,179582.17626199999,181015.171566,185595.12651999999]
["    97 años",2618.1433830000001,2677.8713779999998,2962.328125,3194.59375,3260.703125,2961.578125,3008.265625,3065.578125,4688.25,4999.296875,5812.65625,6152,6625.7774079999999,7364.7395729999998,7396.8211430000001,7977.9024149999996,7923.9024129999998,8828.0134429999998,9636.9070470000006,9944.6449150000008,11622.352676,12255.561831000001,13280.811153000001,13101.696027,13646.984269,14327.579403,15034.357516,15794.604221,18701.248361000002,20677.609697,23152.487602000001,24267.502369000002,25864.824757999999,27131.057668000001,29288.265807,30130.853594,33078.030400000003,34346.867725999997,37383.823722000001,38095.148694000003,41131.109247,42561.64271,42506.981592999997,43785.396777000002,46208.042509999999,43011.153442000003,39165.547643999998,35302.993796000002,53888.547486000003,44835.349021000002,49641.995546999999,58740.874830000001,60985.532208999997,65665.176166000005,64100.018249000001,68381.441793999998,76560.420297000004,74895.738851000002,73584.055567999996,76944.987020999994,83865.047552000004,86168.366647000003,88021.545295000004,94046.967871000001,98976.762015,108230.09826100001,113127.479748,118065.018981,123693.533992,125793.988432,131081.921757,138020.76284800001,147819.47043799999,148876.75264799999,152700.86369599999,158872.610521,160444.870299]
["    98 años",1671.133812,1936.9131829999999,1833.921875,1972.921875,2159.28125,2054.421875,1845.859375,1808.734375,1948.734375,3055.75,3365.015625,4212.84375,4549.0346040000004,4602.1118560000004,5032.0377909999997,5218.7998340000004,5441.1482770000002,5660.2783360000003,6309.1193050000002,6939.5362080000004,7328.5680490000004,8762.6828640000003,9313.6694729999999,9708.226154,9823.9674799999993,10170.447502999999,10390.543583999999,11330.515853999999,11949.874152,14203.487192000001,15767.500706999999,17731.591584000002,18663.659213999999,19980.027730999998,21045.959498,22812.027720999999,23565.746799,25972.937609000001,27076.296772999998,29584.181636000001,30262.075792,32797.304072999999,34066.175670999997,34149.515456000001,35303.880891000001,37391.179089999998,34928.324481000003,31919.500849,28874.536649000001,44196.526008000001,36899.199951000002,40982.855644000003,48643.587779000001,50658.856606000001,54714.807809999998,53570.433968999998,57314.112063,64355.967348999999,63139.691914000003,62207.845331999997,65230.082833,71287.099166999993,73442.678014000005,75220.195380000005,80575.283234999995,85014.084503999999,93194.446259000004,97650.025244999997,102158.50646800001,107282.743455,109361.067941,114219.12513,120536.816456,129382.667898,130593.63202200001,134235.28917900001,139954.51297700001]
["    99 años",1374.2882460000001,1215.5764320000001,1298.28125,1186.828125,1253.515625,1343.96875,1200.140625,1063.140625,1062.203125,1221.890625,2016.25,2463.734375,3094.2616889999999,3107.3774100000001,3069.3755500000002,3501.5221660000002,3469.4545619999999,3790.8576859999998,3872.3584300000002,4454.3362090000001,5009.013113,5380.6899400000002,6530.1112240000002,6625.940654,7184.2208190000001,7266.9361090000002,7298.0744260000001,7719.5382200000004,8453.7194070000005,8963.085943,10701.127727999999,11937.863595000001,13491.323732999999,14272.376177,15355.113003,16253.520102,17700.455916999999,18373.131955000001,20340.541829000002,21301.560504000001,23375.559744999999,24017.993836000001,26139.463330999999,27265.580924000002,27447.312118000002,28490.034502999999,30292.391924,28412.478179000002,26069.158216,23675.653387999999,36348.347805999998,30465.708299999998,33951.999019000003,40431.385842000003,42248.098642999998,45782.729200000002,44971.119124999997,48266.00189,54364.857638000001,53503.913546000003,52875.674591000003,55609.445238,60948.586831000001,62970.125362999999,64673.180638999998,69467.261589999995,73490.752307000002,80774.486229000002,84855.700433000005,88999.603709999996,93696.124838000003,95746.979657999997,100240.540188,106036.26748900001,114081.490043,115411.607688,118896.88924800001]
["    100 y más años",3226.3971849999998,2940.2904410000001,2870.125,2798.09375,2648.515625,2505.21875,2405.0625,2138.796875,1944.8125,1842.359375,1997.75,3087,4268.6889760000004,4720.9983350000002,4837.0106159999996,5064.9608680000001,5385.0789150000001,5734.9068889999999,6366.4405640000004,6895.8273300000001,7825.9983570000004,9288.7962050000006,10763.273149000001,12086.042587,13604.610557,15479.120564999999,16463.858401000001,15674.213341000001,15458.865999,15822.79608,16417.318235999999,17975.005039,19837.161103999999,22116.206977999998,24160.711436000001,26256.279392,28264.919962,30581.928967,32592.155494999999,35261.896206999998,37703.081232999997,40736.773789999999,43210.778113,46302.733231999999,49147.593599,51199.783367999997,53298.560021999998,55941.388681999997,56483.562778,55310.089346000001,52953.250382999999,59877.280362999998,60600.861175999999,63448.261379000003,69730.183237000005,75196.439358999996,81275.749435000005,84852.937319000004,89504.852285999994,96767.702036000002,101117.048266,103660.942071,107252.674294,113299.290234,118776.124241,123662.249855,130228.93293,137413.13562099999,147215.17395200001,156627.91950600001,165826.23063800001,175258.94552400001,183070.00548699999,191434.95722000001,201051.23427099999,213039.947312,222104.336048]
[]
[]
["Pob+65",{"$f":"((SUM(B75:B110))/1000)*1000","v":5210690.3343570009},5348084.3666700004,5492773.953125,5633028.375,5785398.515625,5936360.71875,6100512.296875,6249190.859375,6412569.125,6565768.84375,6691691.859375,6826651.828125,6980546.7876540003,7092838.3845720012,7146674.6444920022,7169882.3937529996,7324149.8710379992,7407159.4192979997,7506291.6439110013,7657965.8108720016,7810399.8000200009,7982996.0454900004,8128038.02403,8262078.7060489981,8440022.4232090022,8592012.9735250063,8699893.4001129996,8825802.8613169994,8976790.1817070022,9123937.575325001,9265369.6089470014,9425275.7207520008,{"$f":"((SUM(AH75:AH110))/1000)*1000","v":9596252.5966729969},9800392.5230500009,10013831.8518,10235781.964200003,10469415.882927001,10695903.049003001,10931525.260729,11182879.192008,11461092.284685005,11725208.849652005,11988181.168725001,12259384.110155003,12518349.165501999,12775828.841683,13031904.361119997,13290324.112177001,13551774.718307,13808887.996407,14074581.635307999,14335365.637375999,14592537.907472003,14827247.656517003,15042338.885464998,15218341.380539,15365164.586170003,15475768.728225999,15553073.637406999,15593075.118689997,15608867.691865996,15600021.163187001,15569455.752376001,15521158.397671996,{"$f":"((SUM(BN75:BN110))/1000)*1000","v":15461486.949113997},15390161.241006002,15307597.569503997,15216830.580756003,15124184.122393001,15016804.248534998,14894296.152626,14767443.183720998,14642814.634569997,14522600.340839,14401171.907037998,14291367.657206999,14193394.917244002]
["Pob55_65",{"$f":"((SUM(B65:B75))/1000)*1000","v":4711312.3198450003},4729315.3856610004,4765445.46875,4737966.515625,4672247.5,4541833.578125,4566963.84375,4481074.15625,4434606.359375,4432602.171875,4431992.5625,4474365.671875,4501412.0520950006,4554643.6197799994,4698988.6623489996,4865882.2944660001,5054153.0901179994,5107341.1458289996,5281210.1440240005,5414678.9340989999,5478507.8109980002,5561413.5508589996,5641308.891933999,5769179.8930159993,5882562.104843,5973466.6152859991,6108910.2215969991,6261016.7437850004,6416934.9386320002,6561533.6680830009,6737168.6475719996,6902623.4711239999,{"$f":"((SUM(AH65:AH75))/1000)*1000","v":7048357.9147319999},7193568.1450479999,7294563.9180350006,7386150.9395010006,7470060.3020529998,7547465.6288740002,7637885.8156669987,7716911.5149839986,7791685.852403,7838882.3612800008,7898306.265550999,7937659.6640530005,7950758.9402710004,7936594.072829999,7895144.602837,7817811.9184710002,7703995.6712320009,7549952.4277589992,7376149.3440309986,7169035.3502669996,6943056.4069229998,6703138.5937269991,6473740.0974540012,6250303.3814560007,6052937.5118530001,5874505.6903579999,5729506.4333830001,5600430.6428730004,5489409.4675740004,5395124.0297600003,5324240.240057,5275633.7006030008,{"$f":"((SUM(BN65:BN75))/1000)*1000","v":5238800.2950340007},5221371.9988580002,5222622.6900179991,5233714.048463,5252760.6197870001,5285348.8079029992,5336290.6574039999,5404048.3299559997,5482156.0556819998,5558985.0548379989,5643246.6526730005,5704959.0621199999,5746498.9340019999]
["Pob60_70",{"$f":"((SUM(B70:B80))/1000)*1000","v":4118809.1502680001},4243966.4079459999,4314233.640625,4389398.28125,4445385.09375,4485154.609375,4517895.0625,4561840.28125,4544101.921875,4487317.5,4364886.984375,4395949.40625,4328579.8094190005,4306826.2024330003,4331557.349524999,4361594.1196519993,4429305.7351259999,4475550.2475590007,4532038.0106469998,4664496.5080599999,4808135.940967001,4971119.5706129996,5006088.8092840007,5144535.56482,5248098.143995,5298465.5238669999,5368399.2283569993,5437843.3929260001,5565561.1129760006,5688274.1213160008,5783175.143604001,5916163.6901549995,{"$f":"((SUM(AH70:AH80))/1000)*1000","v":6062443.8105139993},6212296.4763739994,6351964.7718510004,6521648.8247170001,6681484.8542489996,6822634.7887200005,6963011.8236020003,7060970.3020079993,7150397.3067180002,7232661.2412599996,7309296.0478920005,7398246.0936819995,7476577.8262129994,7551042.2340239994,7599229.4124720003,7659137.9520389996,7699534.9967660001,7714900.8475099998,7703794.6352150012,7666165.5478290003,7593857.7212409982,7486161.416518,7339647.4822920002,7173979.4276919989,6976205.0166889997,6760202.9043979999,6530710.4185439991,6311402.3121850006,6097757.5629329989,5909105.2969690003,5738640.9976519998,5600372.6575779989,{"$f":"((SUM(BN70:BN80))/1000)*1000","v":5477237.5974630006},5371274.4004010009,5281419.2851139996,5214190.4682399994,5168515.2524500005,5134183.5339399995,5118729.6271090005,5121437.4609640008,5133663.9611470001,5153600.8831639998,5186771.4154099999,5237758.0189550007,5305048.6443580007]
["Pob60_65",{"$f":"((SUM(B70:B75))/1000)*1000","v":2444647.721959},2488406.8279749998,2517768.40625,2552332.078125,2596797.03125,2601097.09375,2606579.890625,2605524.59375,2564628.359375,2461276.5,2312210.28125,2331430.859375,2268013.536789,2230495.773569,2298586.363508,2416048.983399,2598915.7104449999,2612161.9536240003,2731027.4733449998,2859632.5498330002,2900283.26382,2915523.0357849998,2920485.4998210003,2974236.6733949999,3004759.4539360004,2995092.1536480002,3035298.8941249996,3111850.6733849999,3217195.0267750002,3304543.8589520003,3402958.7948870002,3517879.2498679999,{"$f":"((SUM(AH70:AH75))/1000)*1000","v":3605425.9369559996},3690683.024675,3758789.8597180001,3845533.7509749997,3909857.6948259999,3962549.8267000001,4032950.4838220002,4083881.3652569996,4119569.1949220002,4129267.5314809992,4157351.3551200004,4191247.505231,4213288.4417869998,4256586.1709070001,4298693.8406349998,4338971.255531,4354322.3473040005,4348313.3232779996,4307988.0787190003,4231274.3293670006,4121333.4847949999,3981854.8643380003,3827643.0252490002,3667674.448473,3520504.169613,3379316.626501,3256230.2201659996,3154067.5716790003,3075223.071056,3008111.5462949998,2956497.9851619997,2924032.4188569998,{"$f":"((SUM(BN70:BN75))/1000)*1000","v":2892382.296848},2854603.2891630004,2822133.7202730002,2800073.7792400001,2787609.3853420001,2772221.5920409998,2780612.725046,2812291.5441060006,2848839.6715230001,2885628.099076,2932679.5299869999,2987285.8744140002,3034118.475172]
["Pob60_70",{"$f":"((SUM(B70:B80))/1000)*1000","v":4118809.1502680001},4243966.4079459999,4314233.640625,4389398.28125,4445385.09375,4485154.609375,4517895.0625,4561840.28125,4544101.921875,4487317.5,4364886.984375,4395949.40625,4328579.8094190005,4306826.2024330003,4331557.349524999,4361594.1196519993,4429305.7351259999,4475550.2475590007,4532038.0106469998,4664496.5080599999,4808135.940967001,4971119.5706129996,5006088.8092840007,5144535.56482,5248098.143995,5298465.5238669999,5368399.2283569993,5437843.3929260001,5565561.1129760006,5688274.1213160008,5783175.143604001,5916163.6901549995,{"$f":"((SUM(AH70:AH80))/1000)*1000","v":6062443.8105139993},6212296.4763739994,6351964.7718510004,6521648.8247170001,6681484.8542489996,6822634.7887200005,6963011.8236020003,7060970.3020079993,7150397.3067180002,7232661.2412599996,7309296.0478920005,7398246.0936819995,7476577.8262129994,7551042.2340239994,7599229.4124720003,7659137.9520389996,7699534.9967660001,7714900.8475099998,7703794.6352150012,7666165.5478290003,7593857.7212409982,7486161.416518,7339647.4822920002,7173979.4276919989,6976205.0166889997,6760202.9043979999,6530710.4185439991,6311402.3121850006,6097757.5629329989,5909105.2969690003,5738640.9976519998,5600372.6575779989,{"$f":"((SUM(BN70:BN80))/1000)*1000","v":5477237.5974630006},5371274.4004010009,5281419.2851139996,5214190.4682399994,5168515.2524500005,5134183.5339399995,5118729.6271090005,5121437.4609640008,5133663.9611470001,5153600.8831639998,5186771.4154099999,5237758.0189550007,5305048.6443580007]
["Pob0_25",{"$f":"((SUM(B10:B35))/1000)*1000","v":15079292.431735},14796163.686811998,14596617.140625,14413745.578916,14205798.805538001,13986391.517533001,13753735.440650001,13508982.055728,13260998.616402,12997649.128847999,12747238.729502,12497129.264812,12314777.265397998,12315324.631307,12305517.277607001,12282794.123221999,12291373.380622998,12348129.446477,12480681.928963998,12524308.501249997,12461878.245162001,12390893.156413002,12335807.261001,12231884.018514,12094475.321010999,12019100.610442,11978222.162078001,11934053.623894,11890994.362769999,11836346.754034001,11787064.899553001,11744853.797922,{"$f":"((SUM(AH10:AH35))/1000)*1000","v":11699005.241577001},11643915.961487001,11578138.529061999,11509607.653774003,11423609.605803998,11323366.814128,11219046.71507,11110174.732137999,10983809.742479,10850226.377325002,10713075.973828999,10568634.692097999,10424109.437368,10267681.067348,10139803.074568998,10023629.286650002,9914952.7312470004,9827711.5940760002,9764277.2459309995,9698704.1768350005,9643510.8200749997,9597472.2534339987,9558793.3151150011,9526458.946291998,9499264.892616,9475890.528376,9455152.8116920013,9435917.4023740012,9417122.9198889975,9397913.0326829981,9377565.8865540009,9355476.3988589998,{"$f":"((SUM(BN10:BN35))/1000)*1000","v":9331165.6006719992},9304240.8550390005,9274370.5259869993,9241271.7740289997,9204765.6914799977,9164788.576506,9121366.2813559975,9074638.0664489996,9024857.8863239996,8972441.5981639978,8917971.3436729982,8862072.8514849991,8805472.4516180027]
[]
["Pob 65+",{"$f":"B113/1000","v":5210.6903343570011},{"$f":"C113/1000","v":5348.0843666700002},5492.7739531249999,5633.0283749999999,5785.3985156250001,5936.3607187500002,6100.5122968750002,6249.1908593750004,6412.569125,6565.7688437500001,6691.6918593749997,6826.6518281250001,6980.5467876540006,7092.8383845720009,7146.6746444920018,7169.8823937529996,7324.1498710379992,7407.1594192980001,7506.2916439110013,7657.9658108720014,7810.3998000200008,7982.9960454900001,8128.0380240300001,8262.0787060489984,8440.0224232090022,8592.0129735250066,8699.8934001130001,8825.802861316999,8976.7901817070015,9123.9375753250006,9265.3696089470013,9425.2757207520008,9596.2525966729972,9800.3925230500008,10013.8318518,10235.781964200003,10469.415882927,10695.903049003002,10931.525260729,11182.879192008,11461.092284685004,11725.208849652005,11988.181168725001,12259.384110155002,12518.349165501999,12775.828841683,13031.904361119996,13290.324112177001,13551.774718307001,13808.887996407,14074.581635307999,14335.365637375999,14592.537907472004,14827.247656517004,15042.338885464998,15218.341380538999,15365.164586170004,15475.768728225999,15553.073637406998,15593.075118689998,15608.867691865995,15600.021163187001,15569.455752376001,15521.158397671996,15461.486949113996,{"$f":"BO113/1000","v":15390.161241006002},15307.597569503996,15216.830580756003,15124.184122393001,15016.804248534998,14894.296152626001,14767.443183720998,14642.814634569997,14522.600340839001,14401.171907037997,14291.367657207,14193.394917244002]
[null,null,{"$f":"C120/B120-1","v":2.6367721644689368E-2},{"$f":"D120/C120-1","v":2.7054469700726003E-2},2.5534351690406742E-2,2.704941826695495E-2,2.6093656766649209E-2,2.7651887393993269E-2,2.4371488043088085E-2,2.6143907155580015E-2,2.3890536813511609E-2,1.9178715946551517E-2,2.0168288018361569E-2,2.2543255962603981E-2,1.6086361188295761E-2,7.5902279173740705E-3,3.2473493499363126E-3,2.1516040126322133E-2,1.1333676907438361E-2,1.3383298374101349E-2,2.0206271506121976E-2,1.9905284629449405E-2,2.2098259998106329E-2,1.8168865137035972E-2,1.6491148493980479E-2,2.1537402812408901E-2,1.8008311198089988E-2,1.2555896612401529E-2,1.4472529192411043E-2,1.7107488436181928E-2,1.6391983174326441E-2,1.550120575183378E-2,1.725847090337207E-2,1.814025191268942E-2,2.1272879628843722E-2,2.1778651033415253E-2,2.2164353834252637E-2,2.2825214482307121E-2,2.1633218950194433E-2,2.202920226992533E-2,2.2993491327507387E-2,2.4878485039508735E-2,2.3044624230094346E-2,2.2427943283995333E-2,2.262252610408666E-2,2.1123822617849397E-2,2.0568181377346617E-2,2.0043750007162853E-2,1.9829776515854824E-2,1.9672252077769237E-2,1.8972664720633858E-2,1.9240770072878499E-2,1.8528721408939575E-2,1.7939707755028733E-2,1.6084230894806817E-2,1.4506483868801823E-2,1.1700474003019989E-2,9.6477797389116215E-3,7.1983701466855621E-3,4.9952225662304173E-3,2.5719341536962759E-3,1.0127940163044968E-3,-5.6676299995828128E-4,-1.9593185477931874E-3,-3.1020579956133609E-3,-3.8445228783278163E-3,-4.6131208688231506E-3,{"$f":"BP120/BO120-1","v":-5.364704775283391E-3},-5.9295384749871172E-3,-6.0884201786518544E-3,-7.0998787762055482E-3,-8.1580670481836703E-3,-8.5168824095549489E-3,-8.4394128083313813E-3,-8.2097804780771888E-3,-8.3613423871160553E-3,-7.6246746125803178E-3,-6.8553788771636981E-3]

{"sheet":"AltJub","index":4,"n_rows":64,"n_cols":18,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["indice"]
[null,"NACHO","NACHO"]
["año","AltJub","Var %","Pob60_70","Var %","NACHO",null,null,null,"Resumen"]
[1990,213400,null,{"$f":"TRANSPOSE(Pob!B117:BJ117)","v":4118809.1502680001}]
[{"$f":"A4+1","v":1991},226340,{"$f":"100*(B5/B4-1)","v":6.0637300843486397},4243966.4079459999,{"$f":"100*(D5/D4-1)","v":3.0386758189525853},null,null,null,null,"Estadísticas de la regresión"]
[{"$f":"A5+1","v":1992},229915,1.5794821949279836,4314233.640625,1.6556971927826458,null,null,null,null,"Coeficiente de correlación múltiple",0.90268753249018108]
[1993,238928,3.9201444011917497,4389398.28125,1.7422477984783136,null,null,null,null,"Coeficiente de determinación R^2",0.8148447813132117]
[1994,246298,3.0846112636442768,4445385.09375,1.2755008525691558,null,null,null,null,"R^2  ajustado",0.80743857256574014]
[1995,249505,1.3020812186863129,4485154.609375,0.89462475772714711,null,null,null,null,"Error típico",18188.340365011903]
[1996,239927,-3.8388008256347583,4517895.0625,0.72997379079340341,null,null,null,null,"Observaciones",27]
[1997,226313,-5.6742259103810699,4561840.28125,0.97269232999144251]
[1998,211462,-6.5621506497638205,4544101.921875,-0.38884218388591796,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[1999,196338,-7.152112436276969,4487317.5,-1.2496291423756078,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2000,207478,5.6738889058664199,4364886.984375,-2.7283675742801772,null,null,null,null,"Regresión",1,36396957805.828636,36396957805.828636,110.02184911293494,1.2125606700869795E-10]
[2001,197892,-4.6202488938586246,4395949.40625,0.71164321060761537,null,null,null,null,"Residuos",25,8270393130.8380356,330815725.2335214]
[2002,187753,-5.1235017080023422,4328579.8094190005,-1.5325380391142729,null,null,null,null,"Total",26,44667350936.666672]
[2003,190574,1.5025059519688133,4306826.2024330003,-0.50255760419767315]
[2004,187104,-1.8208150114915944,4331557.349524999,0.57423136968071109,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95.0%","Superior 95.0%"]
[2005,265270,41.776765862835653,4361594.1196519993,0.69344043500414454,null,null,"qué pasó aquí?",null,"Intercepción",-147808.68954618854,37844.750918055011,-3.9056589344778017,6.3103472618358206E-4,-225751.41308126861,-69865.966011108496,-225751.41308126861,-69865.966011108496]
[2006,235129,-11.362385494024952,4429305.7351259999,1.5524510905064126,null,null,null,null,"Variable X 1",0.15064152147601029,1.4361679264296512E-2,10.489130045572653,1.2125606700869795E-10,0.12106308934891401,0.18021995360310658,0.12106308934891401,0.18021995360310658]
[2007,231784,-1.4226233259189591,4475550.2475590007,1.0440578094726094]
[2008,269772,16.389397024816212,4532038.0106469998,1.2621411885344713]
[2009,287904,6.7212312619545411,4664496.5080599999,2.9227137350088084]
[2010,288172,9.3086584417023666E-2,4808135.940967001,3.0794198829134034]
[2011,286143,-0.70409338867065685,4971119.5706129996,3.3897467053150665]
[2012,308400,7.7782786928214165,5006088.8092840007,0.70344794918479892]
[2013,314204,1.8819714656290509,5144535.56482,2.7655673083394783]
[2014,298496,-4.9992998179526627,5248098.143995,2.013059835433828,null,null,null,null,null,null,null,"X1: altajubi(t-1)"]
[2015,289721,-2.9397378859348233,5298465.5238669999,0.9597263330456407,null,null,null,null,null,null,null,"X2: pob+65 (t)"]
[2016,307511,6.1403902375043673,5368399.2283569993,1.3198859967094689]
[2017,{"$f":"B30*(1+C31%)","v":315432.5662072525},{"$f":"F31*0.8","v":2.5760269412321879},5437843.3929260001,1.2935730301536053,3.2200336765402349,null,null,null,null,null,null,"Datos históricos añadidos (estadísticas SS)"]
[2018,{"$f":"B31*(1+C32%)","v":322355.76533103926},{"$f":"F32*0.8","v":2.1948269980588897},5565561.1129760006,2.3486833073594227,2.7435337475736121,null,null,null,null,null,null,"Proyecciones en base a regresión"]
[2019,329029.57281206251,2.0703235985773936,5688274.1213160008,2.2048631907732874,2.5879044982217421]
[2020,335565.7400096943,1.9864983994509033,5783175.143604001,1.6683623233340938,2.483122999313629]
[2021,343544.70812894939,2.3777660136057279,5916163.6901549995,2.2995766728261646,2.9722075170071598]
[2022,354569.84121806419,3.2092280358970093,6062443.8105139993,2.472550254186201,4.0115350448712617]
[2023,367791.44590022275,{"$f":"F37","v":3.7289140657699393},6212296.4763739994,2.4718194600024557,3.7289140657699393]
[2024,380263.97113583249,3.3911950304013652,6351964.7718510004,2.2482554721619197,3.3911950304013652]
[2025,391006.78169525199,2.825092928822885,6521648.8247170001,2.67136325468873,2.825092928822885]
[2026,398998.29182073427,2.0438290330500637,6681484.8542489996,2.4508530561508035,2.0438290330500637]
[{"$f":"A40+1","v":2027},408129.61799776531,2.2885627242568747,6822634.7887200005,2.1125533852140554,2.2885627242568747]
[2028,416348.86652557307,2.0138819054913064,6963011.8236020003,2.0575194075181713,2.0138819054913064]
[2029,427758.31684504257,2.740358203609687,7060970.3020079993,1.4068406156364288,2.740358203609687]
[2030,436459.94451475923,2.034239271814986,7150397.3067180002,{"$f":"100*(D44/D43-1)","v":1.2664973917900335},2.034239271814986]
[2031,444896.08176392049,1.9328548599208295,7232661.2412599996,{"$f":"100*(D45/D44-1)","v":1.1504806098636022},1.9328548599208295]
[2032,450901.73627479927,1.3499005176821566,7309296.0478920005,1.0595658233628402,1.3499005176821566]
[2033,456558.83168539155,1.2546182361880729,7398246.0936819995,1.216944083358773,1.2546182361880729]
[2034,461970.84310121805,1.1853919013784151,7476577.8262129994,1.0587878740326628,1.1853919013784151]
[2035,467009.74030018062,1.0907392261244007,7551042.2340239994,0.99596913911503826,1.0907392261244007]
[2036,473602.83797084703,1.4117687709101081,7599229.4124720003,0.63815268084286281,1.4117687709101081]
[2037,480465.73214520904,1.4490821473465068,7659137.9520389996,0.78835019072691637,1.4490821473465068]
[2038,487379.76502261742,1.4390272635133039,7699534.9967660001,0.5274359200730494,1.4390272635133039]
[2039,494589.36876303452,1.4792579129916459,7714900.8475099998,0.19956855511993332,1.4792579129916459]
[2040,499823.53494519828,1.0582852185550293,7703794.6352150012,-0.14395793950590097,1.0582852185550293]
[2041,504048.06935887155,0.84520518109186449,7666165.5478290003,-0.48844873426393542,0.84520518109186449]
[2042,503368.84106282284,-0.13475466673499303,7593857.7212409982,-0.94320721535264829,-0.13475466673499303]
[2043,500031.44724912266,-0.6630116013246885,7486161.416518,-1.418202824919379,-0.6630116013246885]
[2044,490774.91753363394,-1.851189513462137,7339647.4822920002,-1.9571303111728389,-1.851189513462137]
[2045,479761.20407293993,-2.2441475852194954,7173979.4276919989,-2.2571663693617516,-2.2441475852194954]
[2046,465099.01780732122,-3.0561425436537686,6976205.0166889997,-2.7568299156194631,-3.0561425436537686]
[2047,450757.09537838056,-3.083627760934597,6760202.9043979999,-3.0962695587968492,-3.083627760934597]
[2048,435067.56729040673,-3.4807057390418858,6530710.4185439991,-3.3947573630474848,-3.4807057390418858]
[2049,421286.56529758894,-3.1675544280732382,6311402.3121850006,-3.3581048967700644,-3.1675544280732382]
[2050,407950.47521217691,-3.1655626321697827,6097757.5629329989,-3.3850599072021148,-3.1655626321697827]

{"sheet":"BajJub","index":5,"n_rows":86,"n_cols":21,"rows_kept":86,"cut":false,"hidden":true,"merged":[]}
["indice"]
[]
["año","BajJub","Var%","BajJub(-1)","N(-1)","Var%","Pob+65","BajJub","Var%","Pob+65(-1)","Dummy"]
[1990,140129,null,null,null,null,{"$f":"TRANSPOSE(Pob!$B$113:$BJ$113)","v":5210690.3343570009},{"$f":"+B4","v":140129},null,null,null,null,"Resumen"]
[{"$f":"A4+1","v":1991},144198,{"$f":"100*(B5/B4-1)","v":2.9037529704772025},{"$f":"B4","v":140129},{"$f":"NJub!B4","v":2803825},null,5348084.3666700004,144198,{"$f":"100*(H5/H4-1)","v":2.9037529704772025},{"$f":"G4","v":5210690.3343570009},0]
[{"$f":"A5+1","v":1992},146816,{"$f":"100*(B6/B5-1)","v":1.8155591617082134},{"$f":"B5","v":144198},{"$f":"NJub!B5","v":2877618},{"$f":"100*(E6/E5-1)","v":2.6318689647178317},5492773.953125,146816,{"$f":"100*(H6/H5-1)","v":1.8155591617082134},{"$f":"G5","v":5348084.3666700004},0,null,"Estadísticas de la regresión"]
[1993,154622,5.3168591979075863,146816,{"$f":"NJub!B6","v":2963822},2.9956721149228205,5633028.375,154622,5.3168591979075863,5492773.953125,0,null,"Coeficiente de correlación múltiple",0.99940443341915641]
[1994,161384,4.3732457218248477,154622,{"$f":"NJub!B7","v":3058267},3.1865948764804308,5785398.515625,161384,4.3732457218248477,5633028.375,0,null,"Coeficiente de determinación R^2",0.99880922153786511]
[1995,160856,-0.32716997967580097,161384,{"$f":"NJub!B8","v":3176361},3.861467949005104,5936360.71875,160856,-0.32716997967580097,5785398.515625,0,null,"R^2  ajustado",0.95709293910194282]
[1996,155009,-3.6349281344805306,160856,{"$f":"NJub!B9","v":3265191},2.7965964825786394,6100512.296875,155009,-3.6349281344805306,5936360.71875,0,null,"Error típico",7757.1824889951813]
[1997,160981,3.8526795218342125,155009,{"$f":"NJub!B10","v":3350335},2.6076269351471337,6249190.859375,160981,3.8526795218342125,6100512.296875,0,null,"Observaciones",26]
[1998,212408,31.946006050403476,160981,{"$f":"NJub!B11","v":3502531},4.5427099081136735,6412569.125,212408,31.946006050403476,6249190.859375,1]
[1999,221018,4.0535196414447583,212408,{"$f":"NJub!B12","v":4400863},25.648081344604812,6565768.84375,221018,4.0535196414447583,6412569.125,1,null,"ANÁLISIS DE VARIANZA"]
[2000,213946,-3.1997393877421731,221018,{"$f":"NJub!B13","v":4450248},1.1221662660255483,6691691.859375,213946,-3.1997393877421731,6565768.84375,1,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2001,205754,-3.8290035803427047,213946,{"$f":"NJub!B14","v":4493404},0.96974370866522719,6826651.828125,205754,-3.8290035803427047,6691691.859375,1,null,"Regresión",2,1211353311835.9783,605676655917.98914,10065.44125509753,1.4445906712455733E-34]
[2002,211886,2.9802579779736993,205754,{"$f":"NJub!B15","v":4545617},1.1619921111033049,6980546.7876540003,211886,2.9802579779736993,6826651.828125,1,null,"Residuos",24,1444173124.0217633,60173880.167573474]
[2003,217146,2.482466986964682,211886,{"$f":"NJub!B16","v":4575293},0.65284866718864354,7092838.3845720012,217146,2.482466986964682,6980546.7876540003,1,null,"Total",26,1212797484960]
[2004,209819,-3.3742274782864956,217146,{"$f":"NJub!B17","v":4603381},0.61390603836737334,7146674.6444920022,209819,-3.3742274782864956,7092838.3845720012,1]
[2005,226135,7.7762261758944629,209819,{"$f":"NJub!B18","v":4619622},0.35280590505109011,7169882.3937529996,226135,7.7762261758944629,7146674.6444920022,1,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[2006,215848,-4.5490525571008522,226135,{"$f":"NJub!B19","v":4777953},3.4273583423059195,7324149.8710379992,215848,-4.5490525571008522,7169882.3937529996,1,null,"Intercepción",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2007,224885,4.1867425225158517,215848,{"$f":"NJub!B20","v":4843473},1.3712985456324045,7407159.4192979997,224885,4.1867425225158517,7324149.8710379992,1,null,"Variable X 1",2.7463863638482099E-2,5.091121089542685E-4,53.944628610177226,1.4518793966664475E-26,2.6413107889103973E-2,2.8514619387860225E-2,2.6413107889103973E-2,2.8514619387860225E-2]
[2008,232927,3.576049981101459,224885,{"$f":"NJub!B21","v":4900756},1.1826844084812604,7506291.6439110013,232927,3.576049981101459,7407159.4192979997,1,null,"Variable X 2",30814.181791939543,4158.0496561771797,7.4107296304559842,1.1895038270925547E-7,22232.389087377556,39395.974496501527,22232.389087377556,39395.974496501527]
[2009,244146,4.8165305009724158,232927,{"$f":"NJub!B22","v":4995691},1.937150105004215,7657965.8108720016,244146,4.8165305009724158,7506291.6439110013,1]
[2010,240624,-1.4425794401710434,244146,{"$f":"NJub!B23","v":5097112},2.0301696001614244,7810399.8000200009,240624,-1.4425794401710434,7657965.8108720016,1]
[2011,245951,2.2138273821397769,240624,{"$f":"NJub!B24","v":5203364},2.0845529782355099,7982996.0454900004,245951,2.2138273821397769,7810399.8000200009,1]
[2012,259529.99999999997,5.5210184142369778,245951,{"$f":"NJub!B25","v":5296851},1.7966646192732139,8128038.02403,259529.99999999997,5.5210184142369778,7982996.0454900004,1]
[2013,256718.00000000003,-1.0834970908950581,259529.99999999997,{"$f":"NJub!B26","v":5402863},2.0014155580362791,8262078.7060489981,256718.00000000003,-1.0834970908950581,8128038.02403,1]
[2014,257207,0.19048138424262451,256718.00000000003,{"$f":"NJub!B27","v":5523066},2.2248019244611505,8440022.4232090022,257207,0.19048138424262451,8262078.7060489981,1,null,"BajJub=N(-1)"]
[2015,277366,7.8376560513516269,257207,{"$f":"NJub!B28","v":5621781},1.7873224763202078,8592012.9735250063,277366,7.8376560513516269,8440022.4232090022,1]
[2016,263878,-4.8628887462774824,277366,{"$f":"NJub!B29","v":5686975},1.1596680838332096,8699893.4001129996,263878,-4.8628887462774824,8592012.9735250063,1,null,"Estadísticas de la regresión"]
[2017,{"$f":"$N$44+$N$45*E31","v":271826.07465695974},3.0120262609841353,263878,{"$f":"NJub!B30","v":5784326},1.7118239485842679,8825802.8613169994,{"$f":"+$N$79+$N$78*G30","v":269748.05234070343},2.2245326782465602,8699893.4001129996,1,null,"Coeficiente de correlación múltiple",0.98722852677214912]
[2018,276441.4592082426,1.6979182578814145,271826.07465695974,{"$f":"NJub!B31","v":5888644.5138665494},1.8034687855862375,8976790.1817070022,{"$f":"+$N$79+$N$78*G31","v":273206.02978321008},1.2819286043033395,8825802.8613169994,1,null,"Coeficiente de determinación R^2",0.97462016407270802]
[2019,281210.15624473791,1.7250296139202037,276441.4592082426,{"$f":"NJub!B32","v":5996428.2494143788},1.8303658047963411,9123937.575325001,277352.7455504011,1.517798040724605,8976790.1817070022,1,null,"R^2  ajustado",0.97356267090907078]
[2020,286090.65989756037,1.7355360553105159,281210.15624473791,{"$f":"NJub!B33","v":6106739.07667604},1.8396088917170594,9265369.6089470014,281394.0015687258,1.4570816706014122,9123937.575325001,1,null,"Error típico",6537.0498644898316]
[2021,291081.54639698402,1.7445122120417045,286090.65989756037,{"$f":"NJub!B34","v":6219544.815117009},1.8472336385193966,9425275.7207520008,285278.29094012047,1.3803739062454801,9265369.6089470014,1,null,"Observaciones",26]
[2022,296253.59457456879,1.7768382233791735,{"$f":"B35","v":291081.54639698402},{"$f":"NJub!B35","v":6336445.2323058378},1.8795654772788994,9596252.5966729969,289669.95239473297,1.5394306521326895,9425275.7207520008,1]
[2023,301719.12874393468,1.8448836636782762,296253.59457456879,{"$f":"NJub!B36","v":6459979.1211291691},1.9495771571338416,9800392.5230500009,294365.66131502716,1.6210548872861219,9596252.5966729969,1,null,"ANÁLISIS DE VARIANZA"]
[2024,307561.8757984027,1.9364854587746949,301719.12874393468,{"$f":"NJub!B37","v":6592038.9057143647},2.0442757183728011,10013831.8518,299972.16025304521,1.9046035848651721,9800392.5230500009,1,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2025,313708.39780640521,1.9984668099863434,307561.8757984027,{"$f":"NJub!B38","v":6730964.7165971519},2.1074786248964417,10235781.964200003,305834.05797783518,1.9541472514799763,10013831.8518,1,null,"Regresión",1,39384144789.814003,39384144789.814003,921.63259072103824,1.1649999016644067E-20]
[2026,320070.86700209405,2.0281475536447768,313708.39780640521,{"$f":"NJub!B39","v":6874771.4403145686},2.1364949865629201,10469415.882927001,311929.69586478884,1.9931193822093629,10235781.964200003,1,null,"Residuos",24,1025592502.3398366,42733020.930826522]
[{"$f":"A40+1","v":2027},326517.21564656531,2.0140379238042572,320070.86700209405,{"$f":"NJub!B40","v":7020474.0362705141},2.1193809455471779,10695903.049003001,318346.21780870715,2.0570410669395356,10469415.882927001,1,null,"Total",25,40409737292.153839]
[2028,333083.67590931826,2.0110609634319321,326517.21564656531,{"$f":"NJub!B41","v":7168891.436459573},2.1140652244033165,10931525.260729,324566.46133781841,1.9539241181903977,10695903.049003001,1]
[2029,339738.57854387048,1.9979672124082137,333083.67590931826,{"$f":"NJub!B42","v":7319307.8416473269},2.0981822157714047,11182879.192008,331037.58976066124,1.9937760655151182,10931525.260729,1,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[2030,346611.96832654392,2.0231407961182946,339738.57854387048,{"$f":"NJub!B43","v":7474662.5687317085},2.1225330378974228,11461092.284685005,337940.77412930771,2.0853173724583396,11182879.192008,1,null,"Intercepción",15909.000395951007,6596.4555028022251,2.4117498237034631,2.3886817691976179E-2,2294.5853718742219,29523.415420027792,2294.5853718742219,29523.415420027792]
[2031,353564.92699033406,{"$f":"100*(B45/B44-1)","v":2.0059776635409587},null,{"$f":"NJub!B44","v":7631815.7391171595},2.1024784589321888,11725208.849652005,345581.61850658891,2.261001028055154,11461092.284685005,1,null,"Variable X 1",4.4243196918881941E-2,1.4573624945533829E-3,30.358402308439072,1.1649999016643986E-20,4.1235348562602581E-2,4.7251045275161302E-2,4.1235348562602581E-2,4.7251045275161302E-2]
[2032,360553.0719532629,1.9764813841730122,null,{"$f":"NJub!B45","v":7789764.2023744909},2.0696053030704098,11988181.168725001,352835.31584684266,2.0989823971541588,11725208.849652005,1]
[2033,367485.99951152864,1.9228591010769236,null,{"$f":"NJub!B46","v":7946464.6228024475},2.0116195607075005,12259384.110155003,360057.58761786338,2.0469242863873971,11988181.168725001,1]
[2034,374349.67866386706,1.8677389509972553,null,{"$f":"NJub!B47","v":8101599.8668699767},1.9522548885748225,12518349.165501999,367505.90520129696,2.0686461942689638,12259384.110155003,1]
[2035,381123.26512144494,1.8094276137097909,null,{"$f":"NJub!B48","v":8254698.8047698978},1.8897370941015179,12775828.841683,374618.1214813469,1.9352658499879993,12518349.165501999,1]
[2036,387805.1213146426,1.7532008157697954,null,{"$f":"NJub!B49","v":8405724.4235887304},1.8295715251483768,13031904.361119997,381689.54330798192,1.8876347461977083,12775828.841683,1]
[2037,394465.81491801667,1.7175362668740979,null,{"$f":"NJub!B50","v":8556271.7182515953},1.7910091632362901,13290324.112177001,388722.40137379954,1.8425597947656858,13031904.361119997,1]
[2038,401118.98877547192,1.6866287535810986,null,{"$f":"NJub!B51","v":8706649.0490230042},1.7575099964466379,13551774.718307,395819.64141682914,1.8257862212074594,13290324.112177001,1]
[2039,407764.05696222174,1.6566326632991846,null,{"$f":"NJub!B52","v":8856843.172628792},1.7250508520570529,13808887.996407,403000.1208635834,1.8140786094019701,13551774.718307,1]
[2040,414410.41370083124,1.6299515921348817,null,{"$f":"NJub!B53","v":9007066.4205282442},1.6961263169218421,14074581.635307999,410061.47993332183,1.7521977548311307,13808887.996407,1]
[2041,420975.9295847069,1.5843028231948386,null,{"$f":"NJub!B54","v":9155462.4755401202},1.6475514677416259,14335365.637375999,417358.4900320989,1.779491724012594,14074581.635307999,1]
[2042,427405.50932181801,1.5273034122055051,null,{"$f":"NJub!B55","v":9300786.0548668932},1.5872882414735612,14592537.907472003,424520.66186489444,1.7160719151166015,14335365.637375999,1]
[2043,433488.16044890904,1.423156930462266,null,{"$f":"NJub!B56","v":9438268.2340648212},1.4781780635195529,14827247.656517003,431583.64109081106,1.6637539371792576,14592537.907472003,1]
[2044,439110.66582357837,1.297037817329727,null,{"$f":"NJub!B57","v":9565350.0402231328},1.3464525801422544,15042338.885464998,438029.70963858295,1.4935850050942001,14827247.656517003,1]
[2045,444038.4380511482,1.1222164732271889,null,{"$f":"NJub!B58","v":9676729.2481181845},1.1644028438760001,15218341.380539,443936.97515041067,1.3485992803323299,15042338.885464998,1]
[2046,448217.57207397651,0.94116492283196074,null,{"$f":"NJub!B59","v":9771187.4770407137},0.97613797493505405,15365164.586170003,448770.70767512306,1.0888330540781643,15218341.380539,1]
[2047,451534.14432264969,0.73994694882819623,null,{"$f":"NJub!B60","v":9846149.7871729117},0.7671770734962946,15475768.728225999,452803.06019457296,0.89853291457895335,15365164.586170003,1]
[2048,454037.77990653948,0.55447314790457725,null,{"$f":"NJub!B61","v":9902737.8223567195},0.57472246925929227,15553073.637406999,455840.69235199882,0.67085062457850064,15475768.728225999,1]
[{"$f":"A62+1","v":2049},455712.86605196062,0.36893100520531963,null,{"$f":"NJub!B62","v":9940598.6972951274},0.38232734843219873,15593075.118689997,457963.79437774583,0.46575526524244015,15553073.637406999,1]
[2050,456684.30379147001,0.21316882007860194,null,{"$f":"NJub!B63","v":9962555.4682149701},0.22087976376932161,15608867.691865996,459062.39505970204,0.23988810806516714,15593075.118689997,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dependent Variable: BAJJUB"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Method: Least Squares"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Date: 24/05/17   Time: 11:25"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sample (adjusted): 1991 2016"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Included observations: 26 after adjustments"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Variable","Coefficient","Std. Error","t-Statistic","Prob.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"POB65(-1)",2.7463999999999999E-2,5.0900000000000001E-4,53.944629999999997,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"DUMMY",30814.18,4158.05,7.4107289999999999,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"R-squared",0.96426199999999995,"    Mean dependent var",null,212348.4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted R-squared",0.96277299999999999,"    S.D. dependent var",null,40204.35]
[null,null,null,null,null,null,null,null,null,null,null,null,"S.E. of regression",7757.1819999999998,"    Akaike info criterion",null,20.82443]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum squared resid",1440000000,"    Schwarz criterion",null,20.921209999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,"Log likelihood",-268.7176,"    Hannan-Quinn criter.",null,20.8523]
[null,null,null,null,null,null,null,null,null,null,null,null,"Durbin-Watson stat",1.402345]

{"sheet":"NJub","index":6,"n_rows":64,"n_cols":5,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["indice"]
[]
["año","Njub","Var %","Pop65+","Var %"]
[1990,2803825,null,{"$f":"TRANSPOSE(Pob!$B$113:$BJ$113)","v":5210690.3343570009}]
[{"$f":"A4+1","v":1991},2877618,{"$f":"100*(B5/B4-1)","v":2.6318689647178317},5348084.3666700004,{"$f":"100*(D5/D4-1)","v":2.636772164468959}]
[{"$f":"A5+1","v":1992},2963822,2.9956721149228205,5492773.953125,2.7054469700726003]
[1993,3058267,3.1865948764804308,5633028.375,2.5534351690406742]
[1994,3176361,3.861467949005104,5785398.515625,2.704941826695495]
[1995,3265191,2.7965964825786394,5936360.71875,2.6093656766649209]
[1996,3350335,2.6076269351471337,6100512.296875,2.7651887393993269]
[1997,3502531,4.5427099081136735,6249190.859375,2.4371488043087863]
[1998,4400863,25.648081344604812,6412569.125,2.6143907155580237]
[1999,4450248,1.1221662660255483,6565768.84375,2.3890536813511609]
[2000,4493404,0.96974370866522719,6691691.859375,1.9178715946551739]
[2001,4545617,1.1619921111033049,6826651.828125,2.0168288018361569]
[2002,4575293,0.65284866718864354,6980546.7876540003,2.2543255962603981]
[2003,4603381,0.61390603836737334,7092838.3845720012,1.6086361188295983]
[2004,4619622,0.35280590505109011,7146674.6444920022,0.75902279173740705]
[2005,4777953,3.4273583423059195,7169882.3937529996,0.32473493499363126]
[2006,4843473,1.3712985456324045,7324149.8710379992,2.1516040126322133]
[2007,4900756,1.1826844084812604,7407159.4192979997,1.1333676907438361]
[2008,4995691,1.937150105004215,7506291.6439110013,1.3383298374101571]
[2009,5097112,2.0301696001614244,7657965.8108720016,2.0206271506121976]
[2010,5203364,2.0845529782355099,7810399.8000200009,1.9905284629449405]
[2011,5296851,1.7966646192732139,7982996.0454900004,2.2098259998106329]
[2012,5402863,2.0014155580362791,8128038.02403,1.8168865137035972]
[2013,5523066,2.2248019244611505,8262078.7060489981,1.6491148493980479]
[2014,5621781,1.7873224763202078,8440022.4232090022,2.1537402812408901]
[2015,5686975,1.1596680838332096,8592012.9735250063,1.8008311198089766]
[2016,5784326,1.7118239485842679,8699893.4001129996,1.2555896612401529]
[2017,{"$f":"B30+AltJub!B31-BajJub!H31+NInc!V31","v":5888644.5138665494},1.8034687855862375,8825802.8613169994,1.4472529192411043]
[2018,{"$f":"B31+AltJub!B32-BajJub!H32+NInc!V32","v":5996428.2494143788},1.8303658047963411,8976790.1817070022,1.7107488436181928]
[2019,{"$f":"B32+AltJub!B33-BajJub!H33+NInc!V33","v":6106739.07667604},1.8396088917170594,9123937.575325001,1.6391983174326219]
[2020,{"$f":"B33+AltJub!B34-BajJub!H34+NInc!V34","v":6219544.815117009},1.8472336385193966,9265369.6089470014,1.550120575183378]
[2021,{"$f":"B34+AltJub!B35-BajJub!H35+NInc!V35","v":6336445.2323058378},1.8795654772788994,9425275.7207520008,1.725847090337207]
[2022,{"$f":"B35+AltJub!B36-BajJub!H36+NInc!V36","v":6459979.1211291691},1.9495771571338416,9596252.5966729969,1.814025191268942]
[2023,{"$f":"B36+AltJub!B37-BajJub!H37+NInc!V37","v":6592038.9057143647},2.0442757183728011,9800392.5230500009,2.1272879628843722]
[2024,{"$f":"B37+AltJub!B38-BajJub!H38+NInc!V38","v":6730964.7165971519},2.1074786248964417,10013831.8518,2.1778651033415475]
[2025,{"$f":"B38+AltJub!B39-BajJub!H39+NInc!V39","v":6874771.4403145686},2.1364949865629201,10235781.964200003,2.2164353834252415]
[2026,{"$f":"B39+AltJub!B40-BajJub!H40+NInc!V40","v":7020474.0362705141},2.1193809455471779,10469415.882927001,2.2825214482307343]
[{"$f":"A40+1","v":2027},{"$f":"B40+AltJub!B41-BajJub!H41+NInc!V41","v":7168891.436459573},2.1140652244033165,10695903.049003001,2.1633218950194211]
[2028,{"$f":"B41+AltJub!B42-BajJub!H42+NInc!V42","v":7319307.8416473269},2.0981822157714047,10931525.260729,2.202920226992533]
[2029,{"$f":"B42+AltJub!B43-BajJub!H43+NInc!V43","v":7474662.5687317085},2.1225330378974228,11182879.192008,2.2993491327507387]
[2030,{"$f":"B43+AltJub!B44-BajJub!H44+NInc!V44","v":7631815.7391171595},2.1024784589321888,11461092.284685005,2.4878485039508735]
[2031,{"$f":"B44+AltJub!B45-BajJub!H45+NInc!V45","v":7789764.2023744909},2.0696053030704098,11725208.849652005,2.3044624230094568]
[2032,{"$f":"B45+AltJub!B46-BajJub!H46+NInc!V46","v":7946464.6228024475},2.0116195607075005,11988181.168725001,2.2427943283995333]
[2033,{"$f":"B46+AltJub!B47-BajJub!H47+NInc!V47","v":8101599.8668699767},1.9522548885748225,12259384.110155003,2.262252610408666]
[2034,{"$f":"B47+AltJub!B48-BajJub!H48+NInc!V48","v":8254698.8047698978},1.8897370941015179,12518349.165501999,2.1123822617849397]
[2035,{"$f":"B48+AltJub!B49-BajJub!H49+NInc!V49","v":8405724.4235887304},1.8295715251483768,12775828.841683,2.0568181377346617]
[2036,{"$f":"B49+AltJub!B50-BajJub!H50+NInc!V50","v":8556271.7182515953},1.7910091632362901,13031904.361119997,2.0043750007162853]
[2037,{"$f":"B50+AltJub!B51-BajJub!H51+NInc!V51","v":8706649.0490230042},1.7575099964466379,13290324.112177001,1.9829776515854824]
[2038,{"$f":"B51+AltJub!B52-BajJub!H52+NInc!V52","v":8856843.172628792},1.7250508520570529,13551774.718307,1.9672252077769015]
[2039,{"$f":"B52+AltJub!B53-BajJub!H53+NInc!V53","v":9007066.4205282442},1.6961263169218421,13808887.996407,1.8972664720633858]
[2040,{"$f":"B53+AltJub!B54-BajJub!H54+NInc!V54","v":9155462.4755401202},1.6475514677416259,14074581.635307999,1.9240770072878499]
[2041,{"$f":"B54+AltJub!B55-BajJub!H55+NInc!V55","v":9300786.0548668932},1.5872882414735612,14335365.637375999,1.8528721408939575]
[2042,{"$f":"B55+AltJub!B56-BajJub!H56+NInc!V56","v":9438268.2340648212},1.4781780635195529,14592537.907472003,1.7939707755028511]
[2043,{"$f":"B56+AltJub!B57-BajJub!H57+NInc!V57","v":9565350.0402231328},1.3464525801422544,14827247.656517003,1.6084230894806817]
[2044,{"$f":"B57+AltJub!B58-BajJub!H58+NInc!V58","v":9676729.2481181845},1.1644028438760001,15042338.885464998,1.4506483868802045]
[2045,{"$f":"B58+AltJub!B59-BajJub!H59+NInc!V59","v":9771187.4770407137},0.97613797493505405,15218341.380539,1.1700474003020211]
[2046,{"$f":"B59+AltJub!B60-BajJub!H60+NInc!V60","v":9846149.7871729117},0.7671770734962946,15365164.586170003,0.96477797389113995]
[2047,{"$f":"B60+AltJub!B61-BajJub!H61+NInc!V61","v":9902737.8223567195},0.57472246925929227,15475768.728225999,0.71983701466855621]
[2048,{"$f":"B61+AltJub!B62-BajJub!H62+NInc!V62","v":9940598.6972951274},0.38232734843219873,15553073.637406999,0.49952225662306393]
[2049,{"$f":"B62+AltJub!B63-BajJub!H63+NInc!V63","v":9962555.4682149701},0.22087976376932161,15593075.118689997,0.25719341536960538]
[2050,{"$f":"B63+AltJub!B64-BajJub!H64+NInc!V64","v":9970077.5483674444},7.5503520923647649E-2,15608867.691865996,0.10127940163047189]

{"sheet":"PmAltJub","index":7,"n_rows":77,"n_cols":8,"rows_kept":77,"cut":false,"hidden":true,"merged":[]}
["indice"]
[]
["año","PmAltJub","Var %","AGEING","Var %","Nacho","Var %"]
[1990,352.42]
[{"$f":"A4+1","v":1991},390.37,{"$f":"100*(B5/B4-1)","v":10.768401339311051}]
[{"$f":"A5+1","v":1992},425.16,8.9120577913261769]
[1993,485.81,14.265217800357499]
[1994,500.41,3.0052901340030136]
[1995,535.58000000000004,7.0282368457864619]
[1996,554.83000000000004,3.5942342880615374]
[1997,573.42999999999995,3.3523782059369456]
[1998,598.20000000000005,4.3196205290968459]
[1999,619.88,3.6242059511868874]
[2000,644.86,4.0298122217203414]
[2001,669.99,3.8969698849362633]
[2002,715.34,6.7687577426528867]
[2003,772.96,8.0549109514356907]
[2004,856.13,10.759935831090871]
[2005,800.12,-6.5422307359863545,null,null,{"$f":"AVERAGE(C18:C20)","v":6.517634938382173},null,"Cambio en la norma de concurrencia de Pensiones SOVI"]
[2006,922.82,15.335199720042002]
[2007,994.34,7.7501571270670366]
[2008,1051.7,5.7686505621819428]
[2009,1110.04,5.5472092802129724]
[2010,1172.18,5.597996468595734]
[2011,1202.07,2.5499496664334709,{"$f":"B25","v":1202.07},null,{"$f":"B25","v":1202.07}]
[2012,1251.97,4.1511725606661942,{"$f":"B26","v":1251.97},{"$f":"100*(D26/D25-1)","v":4.1511725606661942},{"$f":"B26","v":1251.97},{"$f":"100*(F26/F25-1)","v":4.1511725606661942}]
[2013,1295.6400000000001,3.4881027500659023,1296.1800955479182,3.5312424058019154,{"$f":"B27","v":1295.6400000000001},3.4881027500659023]
[2014,1314.68,1.469544009138346,1311.8272845807167,1.2071770802948523,1308.77667,1.0139135871075178]
[2015,1342.94,2.1495725195484816,1327.574261708786,1.2003849373435127,1318.80548,0.7662735919643282]
[2016,1332.37,-0.78707909511968044,1343.4202882531736,1.1936075443336192,1344.1659500000001,1.9229879147908857]
[2017,{"$f":"B30*D31/D30","v":1348.1831945303327},1.186847086795173,1359.3646328077216,1.186847086795173,1365.0383300000001,1.5528127311958739]
[2018,{"$f":"B31*D32/D31","v":1364.0931800915823},1.1801056136730992,1375.4065711497722,1.1801056136730992,1380.6666700000001,1.1449011838370771]
[2019,1373.0632243475704,0.65758295598148386,1384.4510103371024,0.65758295598148386,1404.89786,1.7550354858642203]
[2020,1381.5624123020543,0.61899465398052023,1393.0206880780681,0.61899465398049802,1438.2609500000001,2.3747697928730549]
[2021,1390.5131968957494,0.64787406735977715,1402.0457078690827,0.64787406735977715,1475.9254800000001,2.6187549623731377]
[2022,1399.4271808961801,0.64105713058535407,1411.0336218534435,0.64105713058537628,1489.88381,0.94573406239994995]
[2023,1408.3034470469984,0.6342785299578102,1419.983505167346,0.6342785299578102,1508.32476,1.2377441701309611]
[2024,1417.9511557364583,0.68505894164285763,1429.7112291393485,0.68505894164285763,1527.0138099999999,1.2390600814641495]
[2025,1427.569907974648,0.67835568237144539,1439.4097565037177,0.67835568237144539,1550.3538100000001,1.5284734065371675]
[2026,1437.1587971047104,0.67169313926394025,1449.0781730840492,0.67169313926396246,1550.15119,-1.3069274812826936E-2]
[{"$f":"A40+1","v":2027},1444.4275949324017,0.50577555120108197,1456.4072562012998,0.50577555120108197,1544.68643,-0.35253077475624339]
[2028,1477.8466121204713,2.3136512557165201,1490.1034409727476,2.3136512557165201,1546.1828599999999,9.6875972426313517E-2]
[2029,1517.2822330707961,2.6684515582940715,1529.8661294635785,2.6684515582940715,1567.5666699999999,1.3830065352037346]
[2030,1556.6807800720846,{"$f":"100*(B44/B43-1)","v":2.596652497640517},1569.5914365248509,{"$f":"100*(D44/D43-1)","v":2.596652497640517},1580.11607,{"$f":"100*(F44/F43-1)","v":0.80056563080663778}]
[2031,1600.2127760572846,{"$f":"100*(B45/B44-1)","v":2.7964626108625934},1613.4844741905692,{"$f":"100*(D45/D44-1)","v":2.7964626108625712}]
[2032,1644.7374120097998,2.7824197268452089,1658.3783844900322,2.7824197268452089]
[2033,1693.1567794909929,2.9438965227906344,1707.1993280857457,2.9438965227906344]
[2034,1742.1017250644006,2.8907509432246403,1756.5502087651091,2.8907509432246403]
[2035,1791.8918137740375,2.8580471503635296,1806.7532419514248,2.8580471503635296]
[2036,1842.7421839624776,2.8378035882278274,1858.0253502819446,2.8378035882278052]
[2037,1897.3120599612491,2.9613407927433943,1913.0478129193573,2.9613407927433943]
[2038,1950.9641044929801,2.8277923101815317,1967.1448318631867,2.8277923101815317]
[2039,2003.7937365162004,2.7078730921576755,2020.4126174489802,2.7078730921576755]
[2040,2061.8759415458044,2.8986119664484944,2078.9765393499915,2.8986119664484944]
[2041,2121.1778851041481,2.8761159856147689,2138.7703159354169,2.8761159856147467]
[2042,2181.4946311580443,2.8435496370892377,2199.5873114923706,2.8435496370892377]
[2043,2244.2989307548951,2.8789573304386806,2262.9124916359797,2.8789573304387028]
[2044,2307.9674403789923,2.8368996995726148,2327.1090493127922,2.8368996995726148]
[2045,2375.5306515704269,2.9273901359865073,2395.2326100760242,2.9273901359865073]
[2046,2444.9433435598658,2.921986796657472,2465.2209906916796,2.921986796657472]
[2047,2517.2620509716894,2.9578888853320828,2538.1394883742219,2.9578888853320606]
[2048,2590.9520449276438,2.9273866790114011,2612.4406456516167,2.9273866790114011]
[2049,2667.1457651928872,2.94076150171938,2689.2662944142089,2.94076150171938]
[2050,2746.1071880196055,2.9605214629507826,2768.8826002562423,2.9605214629507604]
[null,null,null,2850.8104598800473,2.9588780548595039]
[null,null,null,2934.1533598928954,2.9234809253630534]
[null,null,null,3021.639266218584,2.9816405482255393]
[null,null,null,3111.6483600856636,2.9788166599953314]
[null,null,null,3206.0386457449372,3.0334496297864222]
[null,null,null,3303.1576384386308,3.02925209035112]
[null,null,null,3404.1277153532683,3.0567743948897608]
[null,null,null,3507.982633842621,3.050852587608488]
[null,null,null,3614.8458716174173,3.0462875369978493]
[null,null,null,3728.4850997996587,3.1436811476389437]
[null,null,null,3850.4547350372382,3.2712920119791544]
[null,null,null,3973.4119561849639,3.1933168835585946]
[null,null,null,4101.0864463382204,3.2132205661313362]

{"sheet":"PMBajJub","index":8,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["indice"]
[]
["año","PmBajJub","Var %","PmJub(t-1)","PmBajJub/PmJub"]
[1990,262.22000000000003]
[{"$f":"A4+1","v":1991},288.05,{"$f":"100*(B5/B4-1)","v":9.8505072076881852},{"$f":"PmJub!B4","v":299.68},{"$f":"100*B5/D5","v":96.119193806727168},null,null,null,"Resumen PmBajJub con PMJub(t-1)"]
[{"$f":"A5+1","v":1992},309.14,7.3216455476479592,{"$f":"PmJub!B5","v":331.63},93.218345746765976]
[1993,338.34,9.4455586465678856,{"$f":"PmJub!B6","v":357.85},94.547994969959475,null,null,null,"Estadísticas de la regresión"]
[1994,353.7,4.5398120234084072,{"$f":"PmJub!B7","v":385.15},91.834350253148131,null,null,null,"Coeficiente de correlación múltiple",0.99705433617901729]
[1995,373.77,5.6743002544529242,{"$f":"PmJub!B8","v":411.31},90.873064112226785,null,null,null,"Coeficiente de determinación R^2",0.99411734929338091]
[1996,397.56,6.3648767958905283,{"$f":"PmJub!B9","v":439.02},90.556238895722288,null,null,null,"R^2  ajustado",0.99387223884727183]
[1997,416.19,4.686085119227279,{"$f":"PmJub!B10","v":467.51},89.022694701717612,null,null,null,"Error típico",17.988655875986979]
[1998,431.92,3.7795237751988342,{"$f":"PmJub!B11","v":487.18},88.657169834558061,null,null,null,"Observaciones",26]
[1999,447.52,3.6117799592517041,{"$f":"PmJub!B12","v":492.63},90.84302620628057]
[2000,471.89,5.4455666785842016,{"$f":"PmJub!B13","v":509.77},92.56919787355082,null,null,null,"ANÁLISIS DE VARIANZA"]
[2001,502.05,6.391320011019519,{"$f":"PmJub!B14","v":535.33000000000004},93.78327386845497,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2002,516.63,2.90409321780698,{"$f":"PmJub!B15","v":564.98},91.442174944245807,null,null,null,"Regresión",1,1312421.2702961459,1312421.2702961459,4055.7934803431231,2.7756900783466507E-28]
[2003,542.32000000000005,4.9726109594874668,{"$f":"PmJub!B16","v":588.35},92.176425597008588,null,null,null,"Residuos",24,7766.2017653923394,323.59174022468079]
[2004,573.86,5.8157545360672636,{"$f":"PmJub!B17","v":620.12},92.540153518673804,null,null,null,"Total",25,1320187.4720615384]
[2005,608.51,6.0380580629421754,{"$f":"PmJub!B18","v":648.91},93.774175155260366]
[2006,657.01,7.9702880807217547,{"$f":"PmJub!B19","v":688.68},95.401347505372598,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95.0%","Superior 95.0%"]
[2007,702.08,6.8598651466492244,{"$f":"PmJub!B20","v":729.32},96.265013985630446,null,null,null,"Intercepción",-39.38600282486891,10.82470543989141,-3.6385288305142112,1.3060933341965382E-3,-61.727096812307849,-17.044908837429968,-61.727096812307849,-17.044908837429968]
[2008,763.3,8.719804010938903,{"$f":"PmJub!B21","v":770.62},99.050115491422488,null,null,null,"Variable X 1",1.0132469604788577,1.5910264266186129E-2,63.685111920629616,2.7756900783466507E-28,0.98040978894475428,1.046084132012961,0.98040978894475428,1.046084132012961]
[2009,808.69,5.9465478841870922,{"$f":"PmJub!B22","v":822.24},98.352062658104686]
[2010,847.2,4.7620225302649866,{"$f":"PmJub!B23","v":862.55},98.220393020694459]
[2011,874.55,3.2282813975448521,{"$f":"PmJub!B24","v":893.21},97.910905610102887]
[2012,897.85,2.6642273169058539,{"$f":"PmJub!B25","v":923.73},97.198315525099318]
[2013,941.07,4.8137216684301487,{"$f":"PmJub!B26","v":956.36},98.4012296624702]
[2014,950.68,1.0211780207635801,{"$f":"PmJub!B27","v":988.45},96.178865901158375]
[2015,943.86,-0.7173812428998172,{"$f":"PmJub!B28","v":1008.73},93.569141395616271]
[2016,963.3,{"$f":"100*(B30/B29-1)","v":2.0596274871273135},{"$f":"PmJub!B29","v":1030.6300000000001},93.467102645954412]
[2017,{"$f":"$J$21+$J$22*D30","v":1004.8967120534562},{"$f":"100*(B31/B30-1)","v":4.318147207874623},{"$f":"PmJub!B30","v":1052.01},95.521593145830963]
[2018,{"$f":"$J$21+$J$22*D31","v":1026.5599320684942},2.155765836945589,{"$f":"PmJub!B31","v":1072.8479580723385},95.685499920509386]
[2019,1047.6739297478771,2.0567720422166369,{"$f":"PmJub!B32","v":1093.4854747297104},95.810502650420929]
[2020,1068.5848307727908,1.9959359903081619,{"$f":"PmJub!B33","v":1113.5482755819428},95.962146788323665]
[2021,1088.9134027550081,1.9023826089235918,{"$f":"PmJub!B34","v":1133.0083451292012},96.108153786884529]
[2022,1108.6312590744747,1.8107827738715887,{"$f":"PmJub!B35","v":1151.9682450594173},96.238005155888004]
[2023,1127.8423200497496,1.7328630072467099,{"$f":"PmJub!B36","v":1170.5504350426249},{"$f":"100*B37/D37","v":96.351450248162934}]
[2024,1146.6706675692753,1.6694131072059193,{"$f":"PmJub!B37","v":1188.8208561161066},96.454454148412538]
[2025,1165.1831161886494,1.6144520953533137,{"$f":"PmJub!B38","v":1206.7788940977198},96.553156662540857]
[2026,1183.3790435896829,1.5616367202910597,{"$f":"PmJub!B39","v":1224.3585164231754},96.652984213054737]
[{"$f":"A40+1","v":2027},1201.1915424773172,1.5052234517861196,{"$f":"PmJub!B40","v":1241.4812375249696},96.754707696753073]
[2028,1218.5410875888372,1.4443612444805076,{"$f":"PmJub!B41","v":1258.0641341671289},96.858423548934795]
[2029,1235.3436572074402,1.3789087450346571,{"$f":"PmJub!B42","v":1275.6062236106184},96.843652401662439]
[2030,1253.1181260165042,1.4388278682908595,{"$f":"PmJub!B43","v":1294.5603005269995},96.798745141989542]
[2031,{"$f":"$J$21+$J$22*D44","v":1272.3232868407099},1.5325898193856879,{"$f":"PmJub!B44","v":1314.7810995175246},96.770731440207413]
[2032,1292.8119499563134,1.6103346788911344,{"$f":"PmJub!B45","v":1336.4153436877659},96.737287255986502]
[2033,1314.7327821040678,1.6955932491570236,{"$f":"PmJub!B46","v":1359.3553951265094},96.717369631045685]
[2034,1337.9767194976032,1.7679590643762788,{"$f":"PmJub!B47","v":1383.7225679009325},96.69400142307974]
[2035,1362.6666832467506,1.8453208781105124,{"$f":"PmJub!B48","v":1409.4529249958116},96.680538887157226]
[2036,1388.7378893651726,1.9132489580139689,{"$f":"PmJub!B49","v":1436.4918589813792},96.675653306516537]
[2037,1416.1350070406374,1.9728069555291494,{"$f":"PmJub!B50","v":1464.8857586373076},96.672044129774321]
[2038,1444.9050395631484,2.0315882581444678,{"$f":"PmJub!B51","v":1494.7773701006788},96.663561307850728]
[2039,1475.1926240222244,2.0961643588863987,{"$f":"PmJub!B52","v":1526.0386001814636},96.668106812423147]
[2040,1506.8679703824098,2.1472007007342642,{"$f":"PmJub!B53","v":1558.55495347891},96.683659887569078]
[2041,1539.815066526904,2.1864620386172984,{"$f":"PmJub!B54","v":1592.4385952364016},96.695412377788713]
[2042,1574.147563547637,2.2296506747508937,{"$f":"PmJub!B55","v":1627.6294615603554},96.714123252509381]
[2043,1609.8046018870009,2.2651649162422904,{"$f":"PmJub!B56","v":1663.8363063723102},96.752582914654894]
[2044,1646.4910773412437,2.2789396558587915,{"$f":"PmJub!B57","v":1700.9681319687822},96.797291283494886]
[2045,1684.1147867639002,2.2850843190362902,{"$f":"PmJub!B58","v":1738.6614710059853},96.862719675353219]
[2046,1722.3074479736451,2.2678181742667114,{"$f":"PmJub!B59","v":1776.9450413760201},96.925195088753838]
[2047,1761.0981592873613,2.2522524279480205,{"$f":"PmJub!B60","v":1815.6229506273328},96.996909996035669]
[2048,1800.2884332739311,2.2253316080023788,{"$f":"PmJub!B61","v":1854.7866122734049},97.061754778751848]
[{"$f":"A62+1","v":2049},1839.9708943980361,2.2042279665120068,{"$f":"PmJub!B62","v":1894.3408202830265},97.129876244926876]
[2050,1880.0490754379337,2.1781964683202037,{"$f":"PmJub!B63","v":1934.459910124707},97.187285484594739]

{"sheet":"PmJub","index":9,"n_rows":64,"n_cols":9,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["indice"]
[null,"Necesaria aproximación para PmAltViu"]
["año","PmJub","%var","PmJub"]
[1990,299.68,null,308.07]
[{"$f":"A4+1","v":1991},331.63,{"$f":"100*(B5/B4-1)","v":10.661372130272294},335.32]
[{"$f":"A5+1","v":1992},357.85,7.9064017127521646,361.88]
[1993,385.15,7.6288947883191183,392.82]
[1994,411.31,6.7921588991302073,416.39]
[1995,439.02,6.7370110135907213,443.96]
[1996,467.51,6.4894537834267352,472.57]
[1997,487.18,4.2073966332270896,478.9]
[1998,492.63,1.1186830329652286,496.63]
[1999,509.77,3.4792846558268753,513.73,null,null,null,null," "]
[2000,535.33000000000004,5.0140259332640325,539.17999999999995]
[2001,564.98,5.538639717557392,569.16]
[2002,588.35,4.136429608127723,592.34]
[2003,620.12,5.3998470298291856,625.28]
[2004,648.91,4.6426498097142499,654.9]
[2005,688.68,6.1287389622597832,688.68]
[2006,729.32,5.9011442179241591,729.32]
[2007,770.62,5.662809192124163,770.62]
[2008,822.24,6.698502504476922,822.24]
[2009,862.55,4.9024615683985084,862.55]
[2010,893.21,3.5545765462871914,893.21]
[2011,923.73,3.4168896452122066,923.74]
[2012,956.36,3.5324174812986442,956.36]
[2013,988.45,3.3554310092433814,988.45]
[2014,1008.73,2.051697101522576,1008.73]
[2015,1030.6300000000001,{"$f":"100*(B29/B28-1)","v":2.1710467617697571},1030.6300000000001]
[2016,1052.01,{"$f":"100*(B30/B29-1)","v":2.0744593112950183},1052.0999999999999]
[2017,{"$f":"(AltJub!B31*PmAltJub!B31+NJub!B30*PmJub!B30*(1+Iter_Consol!AD31)-BajJub!B31*PMBajJub!B31)/(AltJub!B31+NJub!B30-BajJub!B31)","v":1072.8479580723385},{"$f":"100*(B31/B30-1)","v":1.9807756649022901}]
[2018,{"$f":"(AltJub!B32*PmAltJub!B32+NJub!B31*PmJub!B31*(1+Iter_Consol!AD32)-BajJub!B32*PMBajJub!B32)/(AltJub!B32+NJub!B31-BajJub!B32)","v":1093.4854747297104},1.9236198850070663]
[2019,{"$f":"(AltJub!B33*PmAltJub!B33+NJub!B32*PmJub!B32*(1+Iter_Consol!AD33)-BajJub!B33*PMBajJub!B33)/(AltJub!B33+NJub!B32-BajJub!B33)","v":1113.5482755819428},1.8347569598207603]
[2020,{"$f":"(AltJub!B34*PmAltJub!B34+NJub!B33*PmJub!B33*(1+Iter_Consol!AD34)-BajJub!B34*PMBajJub!B34)/(AltJub!B34+NJub!B33-BajJub!B34)","v":1133.0083451292012},1.7475730486034458]
[2021,{"$f":"(AltJub!B35*PmAltJub!B35+NJub!B34*PmJub!B34*(1+Iter_Consol!AD35)-BajJub!B35*PMBajJub!B35)/(AltJub!B35+NJub!B34-BajJub!B35)","v":1151.9682450594173},1.6734122049254729]
[2022,{"$f":"(AltJub!B36*PmAltJub!B36+NJub!B35*PmJub!B35*(1+Iter_Consol!AD36)-BajJub!B36*PMBajJub!B36)/(AltJub!B36+NJub!B35-BajJub!B36)","v":1170.5504350426249},1.6130817896155891]
[2023,{"$f":"(AltJub!B37*PmAltJub!B37+NJub!B36*PmJub!B36*(1+Iter_Consol!AD37)-BajJub!B37*PMBajJub!B37)/(AltJub!B37+NJub!B36-BajJub!B37)","v":1188.8208561161066},1.5608401420837748]
[2024,{"$f":"(AltJub!B38*PmAltJub!B38+NJub!B37*PmJub!B37*(1+Iter_Consol!AD38)-BajJub!B38*PMBajJub!B38)/(AltJub!B38+NJub!B37-BajJub!B38)","v":1206.7788940977198},1.5105756169421891]
[2025,{"$f":"(AltJub!B39*PmAltJub!B39+NJub!B38*PmJub!B38*(1+Iter_Consol!AD39)-BajJub!B39*PMBajJub!B39)/(AltJub!B39+NJub!B38-BajJub!B39)","v":1224.3585164231754},1.4567392926273737]
[2026,{"$f":"(AltJub!B40*PmAltJub!B40+NJub!B39*PmJub!B39*(1+Iter_Consol!AD40)-BajJub!B40*PMBajJub!B40)/(AltJub!B40+NJub!B39-BajJub!B40)","v":1241.4812375249696},1.3985054926408669]
[{"$f":"A40+1","v":2027},{"$f":"(AltJub!B41*PmAltJub!B41+NJub!B40*PmJub!B40*(1+Iter_Consol!AD41)-BajJub!B41*PMBajJub!B41)/(AltJub!B41+NJub!B40-BajJub!B41)","v":1258.0641341671289},1.3357347772100958]
[2028,{"$f":"(AltJub!B42*PmAltJub!B42+NJub!B41*PmJub!B41*(1+Iter_Consol!AD42)-BajJub!B42*PMBajJub!B42)/(AltJub!B42+NJub!B41-BajJub!B42)","v":1275.6062236106184},1.3943716355210078]
[2029,{"$f":"(AltJub!B43*PmAltJub!B43+NJub!B42*PmJub!B42*(1+Iter_Consol!AD43)-BajJub!B43*PMBajJub!B43)/(AltJub!B43+NJub!B42-BajJub!B43)","v":1294.5603005269995},1.4858877736368736]
[2030,{"$f":"(AltJub!B44*PmAltJub!B44+NJub!B43*PmJub!B43*(1+Iter_Consol!AD44)-BajJub!B44*PMBajJub!B44)/(AltJub!B44+NJub!B43-BajJub!B44)","v":1314.7810995175246},1.5619820090492009]
[2031,{"$f":"(AltJub!B45*PmAltJub!B45+NJub!B44*PmJub!B44*(1+Iter_Consol!AD45)-BajJub!B45*PMBajJub!B45)/(AltJub!B45+NJub!B44-BajJub!B45)","v":1336.4153436877659},1.6454635815939422]
[2032,{"$f":"(AltJub!B46*PmAltJub!B46+NJub!B45*PmJub!B45*(1+Iter_Consol!AD46)-BajJub!B46*PMBajJub!B46)/(AltJub!B46+NJub!B45-BajJub!B46)","v":1359.3553951265094},1.7165360714462841]
[2033,{"$f":"(AltJub!B47*PmAltJub!B47+NJub!B46*PmJub!B46*(1+Iter_Consol!AD47)-BajJub!B47*PMBajJub!B47)/(AltJub!B47+NJub!B46-BajJub!B47)","v":1383.7225679009325},1.7925535045347996]
[2034,{"$f":"(AltJub!B48*PmAltJub!B48+NJub!B47*PmJub!B47*(1+Iter_Consol!AD48)-BajJub!B48*PMBajJub!B48)/(AltJub!B48+NJub!B47-BajJub!B48)","v":1409.4529249958116},1.8595025976855473]
[2035,{"$f":"(AltJub!B49*PmAltJub!B49+NJub!B48*PmJub!B48*(1+Iter_Consol!AD49)-BajJub!B49*PMBajJub!B49)/(AltJub!B49+NJub!B48-BajJub!B49)","v":1436.4918589813792},1.9183992246954995]
[2036,{"$f":"(AltJub!B50*PmAltJub!B50+NJub!B49*PmJub!B49*(1+Iter_Consol!AD50)-BajJub!B50*PMBajJub!B50)/(AltJub!B50+NJub!B49-BajJub!B50)","v":1464.8857586373076},1.9766140321924697]
[2037,{"$f":"(AltJub!B51*PmAltJub!B51+NJub!B50*PmJub!B50*(1+Iter_Consol!AD51)-BajJub!B51*PMBajJub!B51)/(AltJub!B51+NJub!B50-BajJub!B51)","v":1494.7773701006788},2.0405421574428706]
[2038,{"$f":"(AltJub!B52*PmAltJub!B52+NJub!B51*PmJub!B51*(1+Iter_Consol!AD52)-BajJub!B52*PMBajJub!B52)/(AltJub!B52+NJub!B51-BajJub!B52)","v":1526.0386001814636},2.0913636174916928]
[2039,{"$f":"(AltJub!B53*PmAltJub!B53+NJub!B52*PmJub!B52*(1+Iter_Consol!AD53)-BajJub!B53*PMBajJub!B53)/(AltJub!B53+NJub!B52-BajJub!B53)","v":1558.55495347891},2.1307687298066869]
[2040,{"$f":"(AltJub!B54*PmAltJub!B54+NJub!B53*PmJub!B53*(1+Iter_Consol!AD54)-BajJub!B54*PMBajJub!B54)/(AltJub!B54+NJub!B53-BajJub!B54)","v":1592.4385952364016},2.1740421588509751]
[2041,{"$f":"(AltJub!B55*PmAltJub!B55+NJub!B54*PmJub!B54*(1+Iter_Consol!AD55)-BajJub!B55*PMBajJub!B55)/(AltJub!B55+NJub!B54-BajJub!B55)","v":1627.6294615603554},2.2098727341338664]
[2042,{"$f":"(AltJub!B56*PmAltJub!B56+NJub!B55*PmJub!B55*(1+Iter_Consol!AD56)-BajJub!B56*PMBajJub!B56)/(AltJub!B56+NJub!B55-BajJub!B56)","v":1663.8363063723102},2.2245139736684516]
[2043,{"$f":"(AltJub!B57*PmAltJub!B57+NJub!B56*PmJub!B56*(1+Iter_Consol!AD57)-BajJub!B57*PMBajJub!B57)/(AltJub!B57+NJub!B56-BajJub!B57)","v":1700.9681319687822},2.23169944388526]
[2044,{"$f":"(AltJub!B58*PmAltJub!B58+NJub!B57*PmJub!B57*(1+Iter_Consol!AD58)-BajJub!B58*PMBajJub!B58)/(AltJub!B58+NJub!B57-BajJub!B58)","v":1738.6614710059853},2.2159932528291959]
[2045,{"$f":"(AltJub!B59*PmAltJub!B59+NJub!B58*PmJub!B58*(1+Iter_Consol!AD59)-BajJub!B59*PMBajJub!B59)/(AltJub!B59+NJub!B58-BajJub!B59)","v":1776.9450413760201},2.201899047540512]
[2046,{"$f":"(AltJub!B60*PmAltJub!B60+NJub!B59*PmJub!B59*(1+Iter_Consol!AD60)-BajJub!B60*PMBajJub!B60)/(AltJub!B60+NJub!B59-BajJub!B60)","v":1815.6229506273328},2.1766519701341691]
[2047,{"$f":"(AltJub!B61*PmAltJub!B61+NJub!B60*PmJub!B60*(1+Iter_Consol!AD61)-BajJub!B61*PMBajJub!B61)/(AltJub!B61+NJub!B60-BajJub!B61)","v":1854.7866122734049},2.1570371553488288]
[2048,{"$f":"(AltJub!B62*PmAltJub!B62+NJub!B61*PmJub!B61*(1+Iter_Consol!AD62)-BajJub!B62*PMBajJub!B62)/(AltJub!B62+NJub!B61-BajJub!B62)","v":1894.3408202830265},2.1325476336676807]
[2049,{"$f":"(AltJub!B63*PmAltJub!B63+NJub!B62*PmJub!B62*(1+Iter_Consol!AD63)-BajJub!B63*PMBajJub!B63)/(AltJub!B63+NJub!B62-BajJub!B63)","v":1934.459910124707},2.1178390610664399]
[2050,{"$f":"(AltJub!B64*PmAltJub!B64+NJub!B63*PmJub!B63*(1+Iter_Consol!AD64)-BajJub!B64*PMBajJub!B64)/(AltJub!B64+NJub!B63-BajJub!B64)","v":1975.2253073609163},2.107327064409481]

{"sheet":"AltViu","index":10,"n_rows":69,"n_cols":18,"rows_kept":69,"cut":false,"hidden":true,"merged":[]}
["indice"]
[null,"NACHO","NACHO"]
["año","AltViu","Var %","AltViu(-1)","Muj65+","Var%"]
[1990,117354,null,null,3074173.080012999]
[{"$f":"A4+1","v":1991},119934,{"$f":"100*(B5/B4-1)","v":2.1984764047241701},{"$f":"B4","v":117354},3150160.8727419996,{"$f":"100*(E5/E4-1)","v":2.4718124435817224}]
[{"$f":"A5+1","v":1992},119638,-0.24680240799106468,{"$f":"B5","v":119934},3228047.0625,2.4724511827932671,null,null,null,"Estadísticas de la regresión"]
[1993,160934,34.517461007372233,119638,3304287.9375,2.3618266253204512,null,null,null,"Coeficiente de correlación múltiple",0.9955160991742088]
[1994,118886,-26.127480830651074,160934,3387821.625,2.5280389929698721,null,null,null,"Coeficiente de determinación R^2",0.99105230371503306]
[1995,120193,1.0993725081170247,118886,3470350.125,2.4360343942252172,null,null,null,"R^2  ajustado",0.95105230371503313]
[1996,120453,0.2163187540039857,120193,3560364.375,2.5938088883754817,null,null,null,"Error típico",12330.353962156918]
[1997,123023,2.1336122803085056,120453,3640109.46875,2.2398014739713368,null,null,null,"Observaciones",26]
[1998,123064,3.3327101436309015E-2,123023,3728865.515625,2.4382796077140556]
[1999,127629,3.7094519924592007,123064,3812215.859375,2.2352735275846802,null,null,null,"ANÁLISIS DE VARIANZA"]
[2000,126546,-0.84855322849822779,127629,3881389.609375,1.8145286770655522,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2001,119188,-5.8144864318113605,126546,3954543.390625,1.8847317227135951,null,null,null,"Regresión",1,420994514975.19806,420994514975.19806,2769.0152642420803,2.6223843840309467E-26]
[2002,117110,-1.7434641071248813,119188,4040544.9613650008,2.1747534985678385,null,null,null,"Residuos",25,3800940720.80197,152037628.83207881]
[2003,129160,10.289471437110409,117110,4102870.8494130005,1.5425119295527923,null,null,null,"Total",26,424795455696]
[2004,127287,-1.4501393620315883,129160,4133443.8628919991,0.74516148816559102]
[2005,132486,4.0844705272337301,127287,4149317.1020449996,0.38401971042845151,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[2006,128813,-2.7723684011895622,132486,4230547.6235840013,1.9576841090059638,null,null,null,"Intercepción",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2007,131454,2.050258902439972,128813,4273846.8804620011,1.023490591067211,null,null,null,"Variable X 1",0.99945868519577608,1.8993376246182692E-2,52.621433506149195,3.9520760847950807E-27,0.96034109456981409,1.0385762758217381,0.96034109456981409,1.0385762758217381]
[2008,130138,-1.0011106546776838,131454,4326529.3606120003,1.2326712122242567]
[2009,129615,-0.40188108008422097,130138,4405183.2637820011,1.8179445142809447]
[2010,127439,-1.6788180380357232,129615,4485263.0904100006,1.8178546006562435]
[2011,128883,1.1330911259504584,127439,4576444.4532530019,2.0329100212194362]
[2012,131978,2.4014028227151707,128883,4652631.2744100001,1.6647600978275445,null,null,null,"Propuesta","Modelización de altas en viudedad, para poder calcular posteriormente numpenv (siguiente pestaña)"]
[2013,129510,-1.8700086378032665,131978,4721283.6452600025,1.4755601035396415,null,100,null,null,"Regresión AR(1) sin intercepto"]
[2014,129705,0.15056752374333904,129510,4813375.6374480007,1.9505710545574928]
[2015,132581,2.2173393469796743,129705,4892781.6420909995,1.649694738661589]
[2016,130831,-1.319947805492494,132581,4947182.3843540018,1.1118571447172432]
[2017,{"$f":"B30*(1+C31%)","v":132404.15700763027},1.2024344441533552,130831,5011195.9916089987,1.2939407178002238]
[2018,{"$f":"B31*(1+C32%)","v":134230.86918653571},1.3796486607291047,132404.15700763027,5087065.9583040001,1.5140091671138389]
[2019,{"$f":"B32*(1+C33%)","v":136002.79342543974},1.3200571892607371,134230.86918653571,5161981.4129420007,1.472665289816244,null,null,null,"Estadísticas de la regresión"]
[2020,137685.32574646903,1.2371307078715921,136002.79342543974,5234842.6329899989,1.4114971407165999,null,null,null,"Coeficiente de correlación múltiple",0.99603818329505367]
[2021,139652.80534659958,1.4289682574840423,137685.32574646903,5316549.180230001,1.5608214605170145,null,null,null,"Coeficiente de determinación R^2",0.99209206258171101]
[2022,141707.46658718077,1.4712638500041564,139652.80534659958,5404071.4306290001,1.646222905723449,null,null,null,"R^2  ajustado",0.95009589852261567]
[2023,143799.71337392266,1.4764548665858079,141707.46658718077,5508875.1725380011,1.9393478279172705,null,null,null,"Error típico",11830.849291889272]
[2024,145993.57275427761,1.525635433396344,143799.71337392266,5618300.495920999,1.9863460317359971,null,null,null,"Observaciones",26]
[2025,148154.7144644045,1.48029921410604,145993.57275427761,5732290.2169259982,2.0289003959072405]
[2026,150674.08393642283,1.7004990230153227,148154.7144644045,5852766.7810670016,2.1017178053069685,null,null,null,"ANÁLISIS DE VARIANZA"]
[{"$f":"A40+1","v":2027},153142.53890552436,1.6382744162845464,150674.08393642283,5969926.3714850005,2.0017812908075472,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2028,155545.16484868209,1.5688821409967302,153142.53890552436,6091862.1703990018,2.0425008840380343,null,null,null,"Regresión",2,421436199816.78247,210718099908.39124,1505.4626916302,4.1382222940468506E-25]
[2029,158301.00230281879,1.7717281387805484,155545.16484868209,6221542.1526270006,2.1287412387320126,null,null,null,"Residuos",24,3359255879.217525,139968994.96739689]
[2030,160990.2425791758,1.698814434044249,158301.00230281879,6365858.1026419988,{"$f":"100*(E44/E43-1)","v":2.3196170093304325},null,null,null,"Total",26,424795455696]
[2031,163690.23206112752,1.6771137422343152]
[2032,166322.8182411282,1.608273228556234,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[2033,169071.23686432047,1.6524603492514833,null,null,null,null,null,null,"Intercepción",0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[2034,171773.67328288834,1.5984010460256881,null,null,null,null,null,null,"Variable X 1",0.74773544978402129,0.14287132845634995,5.2336284533986781,2.302567540906413E-5,0.45286352048507544,1.0426073790829671,0.45286352048507544,1.0426073790829671]
[2035,174415.95770620267,1.5382359664410483,null,null,null,null,null,null,"Variable X 2",7.8710345987251205E-3,4.4308953835768836E-3,1.7763982033742243,8.8347681846032533E-2,-1.2738840101634667E-3,1.7015953207613708E-2,-1.2738840101634667E-3,1.7015953207613708E-2]
[2036,176876.05525038918,1.4104773304805418]
[2037,179344.40024156816,1.3955224112640607]
[2038,181827.61015011714,1.3846040942478322,null,null,null,null,null,null,"Resumen"]
[2039,184076.18695991277,1.2366531177191442]
[2040,186148.8352016354,1.1259730418981428,null,null,null,null,null,null,"Estadísticas de la regresión"]
[2041,188168.23876619653,1.084832769634958,null,null,null,null,null,null,"Coeficiente de correlación múltiple",0.27416064471852186]
[2042,190110.43270438959,1.0321582169912746,null,null,null,null,null,null,"Coeficiente de determinación R^2",7.5164059112475562E-2]
[2043,191910.12348748132,0.94665545572143461,null,null,null,null,null,null,"R^2  ajustado",3.8170621476974587E-2]
[2044,193530.03885134563,0.84410104815026976,null,null,null,null,null,null,"Error típico",8286.6227444854849]
[2045,195029.96948844063,0.77503763549964244,null,null,null,null,null,null,"Observaciones",27]
[2046,196415.31812235003,0.71032602709375503]
[2047,197523.24296261184,0.56407252288319665,null,null,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[2048,198441.9857453896,0.46513147971738444,null,null,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2049,199061.93008302839,0.31240583252085674,null,null,null,null,null,null,"Regresión",1,139521350.22735953,139521350.22735953,2.0318214233852094,0.16640271482589652]
[2050,199512.05398095123,0.22612254273586263,null,null,null,null,null,null,"Residuos",25,1716702912.7356033,68668116.509424135]
[null,null,null,null,null,null,null,null,null,"Total",26,1856224262.9629629]
[]
[null,null,null,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95.0%","Superior 95.0%"]
[null,null,null,null,null,null,null,null,null,"Intercepción",115559.60412067945,8306.0692359783316,13.912670462717163,2.8347014620374938E-13,98452.934307343938,132666.27393401496,98452.934307343938,132666.27393401496]
[null,null,null,null,null,null,null,null,null,"Variable X 1",5.5416415098398106E-2,3.887726099490376E-2,1.4254197358621119,0.16640271482589625,-2.4652802746058217E-2,0.13548563294285443,-2.4652802746058217E-2,0.13548563294285443]

{"sheet":"BajViu","index":11,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["indice"]
[]
["año","BajViu","Var %","BajViu(-1)","pob+65","BajViu","Var %"]
[1990,59277,null,null,{"$f":"BajJub!G4","v":5210690.3343570009},59277,null,null,"Resumen"]
[{"$f":"A4+1","v":1991},63918,{"$f":"100*(B5/B4-1)","v":7.8293435902626607},{"$f":"B4","v":59277},{"$f":"BajJub!G5","v":5348084.3666700004},63918,{"$f":"F5/F4*100-100","v":7.8293435902626669}]
[{"$f":"A5+1","v":1992},68221,6.7320629556619327,{"$f":"B5","v":63918},{"$f":"BajJub!G6","v":5492773.953125},68221,6.7320629556619309,null,"Estadísticas de la regresión"]
[1993,75059,10.02330660647015,68221,{"$f":"BajJub!G7","v":5633028.375},75059,10.023306606470157,null,"Coeficiente de correlación múltiple",0.97214737685915986]
[1994,82875,10.413141661892645,75059,{"$f":"BajJub!G8","v":5785398.515625},82875,10.413141661892638,null,"Coeficiente de determinación R^2",0.94507052233414535]
[1995,82134,-0.89411764705882302,82875,{"$f":"BajJub!G9","v":5936360.71875},82134,-0.89411764705882035,null,"R^2  ajustado",0.94029404601537547]
[1996,78213,-4.7739060559573332,82134,{"$f":"BajJub!G10","v":6100512.296875},78213,-4.7739060559573261,null,"Error típico",4334.5481876105841]
[1997,82191,5.0861110045644642,78213,{"$f":"BajJub!G11","v":6249190.859375},82191,5.086111004564458,null,"Observaciones",26]
[1998,86601,5.3655509727342343,82191,{"$f":"BajJub!G12","v":6412569.125},86601,5.3655509727342405]
[1999,91956,6.1835313679980519,86601,{"$f":"BajJub!G13","v":6565768.84375},91956,6.1835313679980572,null,"ANÁLISIS DE VARIANZA"]
[2000,90386,-1.7073382922267122,91956,{"$f":"BajJub!G14","v":6691691.859375},90386,-1.7073382922267086,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2001,88340,-2.2636248976611428,90386,{"$f":"BajJub!G15","v":6826651.828125},88340,-2.2636248976611455,null,"Regresión",2,7434884991.1750183,3717442495.5875092,197.85935473401861,3.2193107252910389E-15]
[2002,93781,6.1591577994113633,88340,{"$f":"BajJub!G16","v":6980546.7876540003},93781,6.1591577994113607,null,"Residuos",23,432131083.78651863,18788307.990718201]
[2003,99434,6.0278734498459219,93781,{"$f":"BajJub!G17","v":7092838.3845720012},99434,6.0278734498459272,null,"Total",25,7867016074.9615374]
[2004,95818,-3.6365830601202798,99434,{"$f":"BajJub!G18","v":7146674.6444920022},95818,-3.6365830601202731]
[2005,103853,8.3856895364127872,95818,{"$f":"BajJub!G19","v":7169882.3937529996},103853,8.3856895364127837,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[2006,99733,-3.9671458696426631,103853,{"$f":"BajJub!G20","v":7324149.8710379992},99733,-3.967145869642664,null,"Intercepción",3318.2634096122274,4889.8606684751703,0.6786008098359535,0.50416220552350444,-6797.1840761177118,13433.710895342167,-6797.1840761177118,13433.710895342167]
[2007,103459,3.7359750533925595,99733,{"$f":"BajJub!G21","v":7407159.4192979997},103459,3.7359750533925649,null,"Variable X 1",0.362619270639917,0.16659898124886893,2.1765995681463921,4.0029890001166371E-2,1.7983020191383814E-2,0.70725552108845013,1.7983020191383814E-2,0.70725552108845013]
[2008,106900,3.3259552093099609,103459,{"$f":"BajJub!G22","v":7506291.6439110013},106900,3.3259552093099671,null,"Variable X 2",8.7785329371733844E-3,2.4782403817436424E-3,3.5422443286139083,1.7392128042400304E-3,3.6519021110315896E-3,1.390516376331518E-2,3.6519021110315896E-3,1.390516376331518E-2]
[2009,110143,3.0336763330215177,106900,{"$f":"BajJub!G23","v":7657965.8108720016},110143,3.0336763330215177]
[2010,107754,-2.1689984837892529,110143,{"$f":"BajJub!G24","v":7810399.8000200009},107754,-2.1689984837892524]
[2011,110629,2.6681144087458364,107754,{"$f":"BajJub!G25","v":7982996.0454900004},110629,2.6681144087458364]
[2012,119878,8.3603756700322727,110629,{"$f":"BajJub!G26","v":8128038.02403},119878,8.3603756700322691,null,"Propuesta","Modelización de bajas en viudedad, para poder calcular posteriormente numpenv (siguiente pestaña)"]
[2013,115345,-3.7813443667728874,119878,{"$f":"BajJub!G27","v":8262078.7060489981},115345,-3.7813443667728848]
[2014,118333,2.590489401361129,115345,{"$f":"BajJub!G28","v":8440022.4232090022},118333,2.5904894013611255]
[2015,134287,13.482291499412668,118333,{"$f":"BajJub!G29","v":8592012.9735250063},134287,13.482291499412668]
[2016,125864,-6.2723867537438416,134287,{"$f":"BajJub!G30","v":8699893.4001129996},125864,{"$f":"F30/F29*100-100","v":-6.2723867537438451},null,"Dependent Variable: BAJVIU"]
[2017,{"$f":"$J$20+$J$21*B30+$J$22*E31","v":126436.57640450512},{"$f":"B31/B30*100-100","v":0.45491673910341035},125864,{"$f":"BajJub!G31","v":8825802.8613169994},{"$f":"E30*$J$38+$J$39","v":128723.65706037477},{"$f":"F31/F30*100-100","v":2.272021436133258},null,"Method: Least Squares"]
[2018,{"$f":"$J$20+$J$21*B31+$J$22*E32","v":127969.65080783158},{"$f":"B32/B31*100-100","v":1.2125244505369466},126436.57640450512,{"$f":"BajJub!G32","v":8976790.1817070022},{"$f":"E31*$J$38+$J$39","v":130924.05080437587},1.7093934357140625,null,"Date: 24/05/17   Time: 11:35"]
[2019,{"$f":"$J$20+$J$21*B32+$J$22*E33","v":129817.31137129737},1.4438271510487795,127969.65080783158,{"$f":"BajJub!G33","v":9123937.575325001},133562.70521551155,2.0154084714949079,null,"Sample (adjusted): 1991 2016"]
[2020,131728.87446273363,1.4725024507470437,129817.31137129737,{"$f":"BajJub!G34","v":9265369.6089470014},136134.25306637972,1.9253487316828597,null,"Included observations: 26 after adjustments"]
[2021,133825.78514606794,1.5918383056765038,131728.87446273363,{"$f":"BajJub!G35","v":9425275.7207520008},138605.91928595779,1.8156093443821675]
[2022,136087.09150542313,1.6897389071074826,133825.78514606794,{"$f":"BajJub!G36","v":9596252.5966729969},141400.43849586195,2.0161615205904724,null,"Variable","Coefficient","Std. Error","t-Statistic","Prob.  "]
[2023,138699.13383563861,1.9193902238048679,136087.09150542313,{"$f":"BajJub!G37","v":9800392.5230500009},144388.43037945728,2.1131418794594339]
[2024,141519.99489782198,2.0337986144355824,138699.13383563861,{"$f":"BajJub!G38","v":10013831.8518},147955.97973282181,2.470800010768798,null,"POB65(-1)",1.7475999999999998E-2,7.6400000000000003E-4,22.88185,0]
[2025,144491.28985088022,2.0995584088336869,141519.99489782198,{"$f":"BajJub!G39","v":10235781.964200003},151686.04544205678,2.5210645193054688,null,"C",-23315.68,5332.2240000000002,-4.3726000000000003,2.0000000000000001E-4]
[2026,147619.70171040011,2.1651214151029592,144491.28985088022,{"$f":"BajJub!G40","v":10469415.882927001},155564.84560635925,2.5571239285713716]
[{"$f":"A40+1","v":2027},150742.3491844057,2.1153324643153724,147619.70171040011,{"$f":"BajJub!G41","v":10695903.049003001},159647.83197003225,2.6246202011504352,null,"R-squared",0.95617099999999999,"    Mean dependent var",null,97504.04]
[2028,153943.09868026149,2.1233246749659429,150742.3491844057,{"$f":"BajJub!G42","v":10931525.260729},163605.92168437643,2.479263053874206,null,"Adjusted R-squared",0.95434399999999997,"    S.D. dependent var",null,17739.240000000002]
[2029,157310.27089257052,2.187283639978304,153943.09868026149,{"$f":"BajJub!G43","v":11182879.192008},167723.65545649998,2.5168610828569769,null,"S.E. of regression",3790.37,"    Akaike info criterion",null,19.392119999999998]
[2030,160973.575221935,2.3287127462047152,157310.27089257052,{"$f":"BajJub!G44","v":11461092.284685005},172116.31675953179,2.6189873402628479,null,"Sum squared resid",345000000,"    Schwarz criterion",null,19.488900000000001]
[2031,{"$f":"$J$20+$J$21*B44+$J$22*E45","v":164620.51593079709},2.2655524074892668,{"$f":"B44","v":160973.575221935},{"$f":"BajJub!G45","v":11725208.849652005},176978.36876715513,2.8248640798049536,null,"Log likelihood",-250.0975,"    Hannan-Quinn criter.",null,19.419989999999999]
[2032,168251.47807525884,2.2056559134999532,164620.51593079709,{"$f":"BajJub!G46","v":11988181.168725001},181594.06985651844,2.6080594603265013,null,"F-statistic",523.57899999999995,"    Durbin-Watson stat",null,1.9788330000000001]
[2033,171948.89887380629,2.1975562062483505,168251.47807525884,{"$f":"BajJub!G47","v":12259384.110155003},186189.77410463811,2.5307567872402643,null,"Prob(F-statistic)",0]
[2034,175562.98817496496,2.1018391654901336,171948.89887380629,{"$f":"BajJub!G48","v":12518349.165501999},190929.31670906884,2.5455439898472036]
[2035,179133.82041938632,2.0339322550506438,175562.98817496496,{"$f":"BajJub!G49","v":12775828.841683},195454.99001631292,2.3703396551406115]
[2036,182676.64038521732,1.9777504647288708,179133.82041938632,{"$f":"BajJub!G50","v":13031904.361119997},199954.70483725209,2.3021744395288266]
[2037,186229.88147350558,1.9450987716849824,182676.64038521732,{"$f":"BajJub!G51","v":13290324.112177001},204429.88061493306,2.2380947631732084]
[2038,189813.50792270456,1.9243025989407698,186229.88147350558,{"$f":"BajJub!G52","v":13551774.718307},208946.02418440525,2.2091406382899805]
[2039,193370.07731234451,1.8737177498917816,189813.50792270456,{"$f":"BajJub!G53","v":13808887.996407},213515.1349771331,2.1867421553307054]
[2040,196992.15827068588,1.8731341522353091,193370.07731234451,{"$f":"BajJub!G54","v":14074581.635307999},218008.44662520871,2.1044464358729584]
[2041,200594.89557764016,1.8288734630765191,196992.15827068588,{"$f":"BajJub!G55","v":14335365.637375999},222651.70865864257,2.129854189281204]
[2042,204158.91279576055,1.77672378345288,200594.89557764016,{"$f":"BajJub!G56","v":14592537.907472003},227209.16987878294,2.0469015250754694]
[2043,207511.70138261071,1.6422445343859522,204158.91279576055,{"$f":"BajJub!G57","v":14827247.656517003},231703.51247098073,1.9780639111509117]
[2044,210615.67257240126,1.4958053782554828,207511.70138261071,{"$f":"BajJub!G58","v":15042338.885464998},235805.30004529114,1.7702742313084912]
[2045,213286.27604136223,1.2679984525097154,210615.67257240126,{"$f":"BajJub!G59","v":15218341.380539},239564.23436238628,1.5940838973395302]
[2046,215543.58067001842,1.0583449955394286,213286.27604136223,{"$f":"BajJub!G60","v":15365164.586170003},242640.05396629957,1.2839227074524615]
[2047,217333.06493210021,0.83021923293617306,215543.58067001842,{"$f":"BajJub!G61","v":15475768.728225999},245205.93630790693,1.0574850687940227]
[2048,218660.59010148852,0.61082521879633589,217333.06493210021,{"$f":"BajJub!G62","v":15553073.637406999},247138.85429447755,0.78828352024211767]
[2049,219493.13063114678,0.38074557892295502,218660.59010148852,{"$f":"BajJub!G63","v":15593075.118689997},248489.83488732472,0.54664840002753579]
[2050,219933.66149457786,0.20070371321614289,219493.13063114678,{"$f":"BajJub!G64","v":15608867.691865996},249188.90077422635,0.28132574808084598]

{"sheet":"NViu","index":12,"n_rows":64,"n_cols":4,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["indice"]
[]
["año","NViu","Var %","Nviu"]
[1990,{"$f":"1541.042*(1000)","v":1541042},null,1570974]
[{"$f":"A4+1","v":1991},{"$f":"1595.91*(1000)","v":1595910},{"$f":"100*(B5/B4-1)","v":3.5604480604681799},1626859]
[{"$f":"A5+1","v":1992},{"$f":"1652.008*(1000)","v":1652008},3.5151105012187323,1678159]
[1993,{"$f":"1710.623*(1000)","v":1710623},3.5481063045699646,1763609]
[1994,{"$f":"1777.766*(1000)","v":1777766},3.9250612203857838,1799337]
[1995,{"$f":"1817.536*(1000)","v":1817536},2.2370773206372485,1837241]
[1996,{"$f":"1856.946*(1000)","v":1856946},2.1683201873305302,1879340]
[1997,{"$f":"1897.528*(1000)","v":1897528},2.1854162695091883,1920188]
[1998,{"$f":"1936.732*(1000)","v":1936732},2.0660564692589478,1956655]
[1999,{"$f":"1973.263*(1000)","v":1973263},1.8862186404727144,1992332]
[2000,{"$f":"2009.571*(1000)","v":2009571},1.8399980134427008,2028497]
[2001,{"$f":"2042.438*(1000)","v":2042438},1.6355232037086553,2058491]
[2002,{"$f":"2073.304*(1000)","v":2073304},1.5112331439191884,2091794]
[2003,{"$f":"2106.219*(1000)","v":2106219},1.5875626536195453,2121893]
[2004,{"$f":"2136.349*(1000)","v":2136349},1.4305255056572985]
[2005,2183358,2.2004363519256387]
[2006,2212486,1.3340917980468658]
[2007,2240408,1.2620192850937739]
[2008,2263259,1.0199481523008203]
[2009,2282687,0.85840816274231901]
[2010,2302060,0.84869279055779234]
[2011,2319896,0.77478432360580385]
[2012,2331812,0.51364371506308348]
[2013,2345930,0.60545189749430239]
[2014,2356966,0.47043176906387263]
[2015,2354686,-9.6734530748432412E-2]
[2016,2359077,0.18647921633712095]
[2017,{"$f":"B30+AltViu!B31-BajViu!F31","v":2362757.4999472555},0.15601440509382947]
[2018,{"$f":"B31+AltViu!B32-BajViu!F32","v":2366064.3183294153},0.13995589400239705]
[2019,{"$f":"B32+AltViu!B33-BajViu!F33","v":2368504.4065393438},0.1031285663295689]
[2020,{"$f":"B33+AltViu!B34-BajViu!F34","v":2370055.4792194334},6.5487430625310594E-2]
[2021,{"$f":"B34+AltViu!B35-BajViu!F35","v":2371102.3652800755},4.4171373616408438E-2]
[2022,{"$f":"B35+AltViu!B36-BajViu!F36","v":2371409.3933713944},1.2948748894814344E-2]
[2023,{"$f":"B36+AltViu!B37-BajViu!F37","v":2370820.6763658598},-2.4825616664092554E-2]
[2024,{"$f":"B37+AltViu!B38-BajViu!F38","v":2368858.269387316},-8.2773319724538386E-2]
[2025,{"$f":"B38+AltViu!B39-BajViu!F39","v":2365326.9384096637},-0.1490731219882413]
[2026,{"$f":"B39+AltViu!B40-BajViu!F40","v":2360436.1767397276},-0.20676894980211635]
[{"$f":"A40+1","v":2027},{"$f":"B40+AltViu!B41-BajViu!F41","v":2353930.8836752195},-0.2755970751767256]
[2028,{"$f":"B41+AltViu!B42-BajViu!F42","v":2345870.1268395251},-0.34243812728728118]
[2029,{"$f":"B42+AltViu!B43-BajViu!F43","v":2336447.4736858439},-0.40166985571259417]
[2030,{"$f":"B43+AltViu!B44-BajViu!F44","v":2325321.3995054876},-0.47619620409460328]
[2031,{"$f":"B44+AltViu!B45-BajViu!F45","v":2312033.26279946},-0.57145376586882346]
[2032,{"$f":"B45+AltViu!B46-BajViu!F46","v":2296762.0111840698},-0.66051176084289676]
[2033,{"$f":"B46+AltViu!B47-BajViu!F47","v":2279643.4739437522},-0.74533352419444698]
[2034,{"$f":"B47+AltViu!B48-BajViu!F48","v":2260487.8305175714},-0.840291196633558]
[2035,{"$f":"B48+AltViu!B49-BajViu!F49","v":2239448.7982074614},-0.93072973125861713]
[2036,{"$f":"B49+AltViu!B50-BajViu!F50","v":2216370.1486205985},-1.0305504464016235]
[2037,{"$f":"B50+AltViu!B51-BajViu!F51","v":2191284.6682472336},-1.1318272080580671]
[2038,{"$f":"B51+AltViu!B52-BajViu!F52","v":2164166.2542129452},-1.2375577864093712]
[2039,{"$f":"B52+AltViu!B53-BajViu!F53","v":2134727.3061957248},-1.360290502631778]
[2040,{"$f":"B53+AltViu!B54-BajViu!F54","v":2102867.6947721513},-1.4924440855328847]
[2041,{"$f":"B54+AltViu!B55-BajViu!F55","v":2068384.2248797053},-1.6398306930185735]
[2042,{"$f":"B55+AltViu!B56-BajViu!F56","v":2031285.487705312},-1.7936095590049717]
[2043,{"$f":"B56+AltViu!B57-BajViu!F57","v":1991492.0987218125},-1.9590249240865165]
[2044,{"$f":"B57+AltViu!B58-BajViu!F58","v":1949216.8375278667},-2.1227933176877323]
[2045,{"$f":"B58+AltViu!B59-BajViu!F59","v":1904682.5726539213},-2.2847260508187972]
[2046,{"$f":"B59+AltViu!B60-BajViu!F60","v":1858457.8368099718},-2.426899710619046]
[2047,{"$f":"B60+AltViu!B61-BajViu!F61","v":1810775.1434646768},-2.5657129476309271]
[2048,{"$f":"B61+AltViu!B62-BajViu!F62","v":1762078.274915589},-2.6892830247223776]
[2049,{"$f":"B62+AltViu!B63-BajViu!F63","v":1712650.3701112927},-2.8050913235772246]
[2050,{"$f":"B63+AltViu!B64-BajViu!F64","v":1662973.5233180176},-2.9005830763956242]

{"sheet":"PmAltViu","index":13,"n_rows":64,"n_cols":17,"rows_kept":64,"cut":false,"hidden":true,"merged":[[7,8,7,9]]}
["indice"]
[]
["año","PmAltViu","Var %","PmAltViu(-1)","PmJub","PmJub(-1)","Ratio"]
[1990,199.45,null,null,{"$f":"PmJub!B4","v":299.68},null,{"$f":"100*B4/E4","v":66.554324612920453}]
[1991,229.44,{"$f":"100*(B5/B4-1)","v":15.036349962396599},{"$f":"B4","v":199.45},{"$f":"PmJub!B5","v":331.63},{"$f":"E4","v":299.68},{"$f":"100*B5/E5","v":69.18553809968941},null,"Resumen"]
[1992,250.84,9.3270571827057225,{"$f":"B5","v":229.44},{"$f":"PmJub!B6","v":357.85},{"$f":"E5","v":331.63},70.096409109962266]
[1993,267.93,6.8131079572635977,250.84,{"$f":"PmJub!B7","v":385.15},357.85,69.565104504738414]
[1994,282.56,5.4603814429141861,267.93,{"$f":"PmJub!B8","v":411.31},385.15,68.697576037538596,null,"Estadísticas de la regresión"]
[1995,298.97000000000003,5.8076160815402122,282.56,{"$f":"PmJub!B9","v":439.02},411.31,68.099403216254402,null,"R^2",0.99714198620541739]
[1996,315.27999999999997,5.4553968625614457,298.97000000000003,{"$f":"PmJub!B10","v":467.51},439.02,67.438129665675589,null,"R^2  ajustado",0.99675225705161064]
[1997,322.67,2.3439482364882247,315.27999999999997,{"$f":"PmJub!B11","v":487.18},467.51,66.232193439796376,null,"Error típico",8.5607074218215384]
[1998,332.33,2.9937707255090151,322.67,{"$f":"PmJub!B12","v":492.63},487.18,67.460365791770698,null,"Observaciones",26]
[1999,340.59,2.4854812987091135,332.33,{"$f":"PmJub!B13","v":509.77},492.63,66.812484061439477]
[2000,358.52,5.2643941395813076,340.59,{"$f":"PmJub!B14","v":535.33000000000004},509.77,66.971774419516933,null,"ANÁLISIS DE VARIANZA"]
[2001,374.87,4.5604150396072907,358.52,{"$f":"PmJub!B15","v":564.98},535.33000000000004,66.35102127508938,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2002,394.63,5.2711606690319268,374.87,{"$f":"PmJub!B16","v":588.35},564.98,67.074020565989628,null,"Regresión",3,562515.73129948147,187505.24376649383,2558.5511796223195,4.0147728019151523E-28]
[2003,427.1,8.2279603679396018,394.63,{"$f":"PmJub!B17","v":620.12},588.35,68.873766367799774,null,"Residuos",22,1612.2856543646678,73.285711562030357]
[2004,468,9.576211660032774,427.1,{"$f":"PmJub!B18","v":648.91},620.12,72.120941270746329,null,"Total",25,564128.01695384609]
[2005,483.37,3.2841880341880403,468,{"$f":"PmJub!B19","v":688.68},648.91,70.187895684497889]
[2006,504.9,4.4541448579762832,483.37,{"$f":"PmJub!B20","v":729.32},688.68,69.228870728898144,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[2007,529.39,4.8504654387007351,504.9,{"$f":"PmJub!B21","v":770.62},729.32,68.696633879214133,null,"Intercepción",0.99798257270123258,7.251830422564395,0.13761802393999245,0.89179407847868108,-14.041393233662138,16.037358379064603,-14.041393233662138,16.037358379064603]
[2008,566.64,7.0364003853491841,529.39,{"$f":"PmJub!B22","v":822.24},770.62,68.914185639229416,null,"Variable X 1",0.63496186709205871,0.17194086842909459,3.6929083404851237,1.2717035778094016E-3,0.27837833078492985,0.99154540339918751,0.27837833078492985,0.99154540339918751]
[2009,595.28,5.0543554990823081,566.64,{"$f":"PmJub!B23","v":862.55},822.24,69.013970204625821,null,"Variable X 2",0.96325262543439016,0.26003599383083076,3.7043049742607734,1.2371244113780456E-3,0.42397098114297282,1.5025342697258075,0.42397098114297282,1.5025342697258075]
[2010,608.46,2.2140841284773671,595.28,{"$f":"PmJub!B24","v":893.21},862.55,68.120598739378195,null,"Variable X 3",-0.72999078908909576,0.20406422007153657,-3.5772600842675448,1.6810837254157148E-3,-1.1531940792182955,-0.30678749895989593,-1.1531940792182955,-0.30678749895989593]
[2011,619.66999999999996,1.8423561121519771,608.46,{"$f":"PmJub!B25","v":923.73},893.21,67.08345512216772]
[2012,632.91,2.1366211047815886,619.66999999999996,{"$f":"PmJub!B26","v":956.36},923.73,66.179053912752522]
[2013,647.07000000000005,2.2372849220268387,632.91,{"$f":"PmJub!B27","v":988.45},956.36,65.463098791036472]
[2014,650.37,0.50999119106123203,647.07000000000005,{"$f":"PmJub!B28","v":1008.73},988.45,64.474140751241663]
[2015,656.42,0.93023970970369518,650.37,{"$f":"PmJub!B29","v":1030.6300000000001},1008.73,63.69114037045302]
[2016,696.05,6.0372931964291165,656.42,{"$f":"PmJub!B30","v":1052.01},1030.6300000000001,66.163819735553844]
[2017,{"$f":"$J$21+$J$22*D31+$J$23*E31+$J$24*F31","v":708.42919243761366},1.7784918378871861,696.05,{"$f":"PmJub!B31","v":1072.8479580723385},1052.01,66.03258058210767]
[2018,{"$f":"$J$21+$J$22*D32+$J$23*E32+$J$24*F32","v":720.95713222732024},1.7684110033071354,708.42919243761366,{"$f":"PmJub!B32","v":1093.4854747297104},1072.8479580723385,65.932026431857963]
[2019,733.17224479193521,1.6942911053362764,720.95713222732024,{"$f":"PmJub!B33","v":1113.5482755819428},1093.4854747297104,65.841083037803443]
[2020,745.02767872977665,1.6170052838273774,733.17224479193521,{"$f":"PmJub!B34","v":1133.0083451292012},1113.5482755819428,65.756592343970638]
[2021,756.61292905935738,1.555009385602002,745.02767872977665,{"$f":"PmJub!B35","v":1151.9682450594173},1133.0083451292012,65.68001612061208]
[2022,768.02791221589337,1.5086952281832433,756.61292905935738,{"$f":"PmJub!B36","v":1170.5504350426249},1151.9682450594173,65.612543400398295]
[2023,779.31019477176949,1.4689938186393192,768.02791221589337,{"$f":"PmJub!B37","v":1188.8208561161066},1170.5504350426249,65.553206840413793]
[2024,790.43490210552716,1.427506968135539,779.31019477176949,{"$f":"PmJub!B38","v":1206.7788940977198},1188.8208561161066,65.499563007896057]
[2025,801.32308208747327,1.3774923087205071,790.43490210552716,{"$f":"PmJub!B39","v":1224.3585164231754},1206.7788940977198,65.448401864222575]
[2026,811.89720486068063,1.3195829509442536,801.32308208747327,{"$f":"PmJub!B40","v":1241.4812375249696},1224.3585164231754,65.397460736441545]
[2027,822.08545963903293,1.2548700398716806,811.89720486068063,{"$f":"PmJub!B41","v":1258.0641341671289},1241.4812375249696,65.345274323655588]
[2028,833.34671482235831,1.3698399663059524,822.08545963903293,{"$f":"PmJub!B42","v":1275.6062236106184},1258.0641341671289,65.329464485016445]
[2029,845.94918307662772,1.5122719067724111,833.34671482235831,{"$f":"PmJub!B43","v":1294.5603005269995},1275.6062236106184,65.346448731067383]
[2030,859.59270600068703,1.6128064423963639,845.94918307662772,{"$f":"PmJub!B44","v":1314.7810995175246},1294.5603005269995,65.379149906864754]
[2031,{"$f":"$J$21+$J$22*D45+$J$23*E45+$J$24*F45","v":874.33406827542933},1.7149240764649409,{"$f":"B44","v":859.59270600068703},{"$f":"PmJub!B45","v":1336.4153436877659},{"$f":"E44","v":1314.7810995175246},65.423827435470145]
[2032,889.99853699166908,1.7915885111439156,874.33406827542933,{"$f":"PmJub!B46","v":1359.3553951265094},1336.4153436877659,65.472100981277293]
[2033,906.67059419260147,1.8732679333705926,889.99853699166908,{"$f":"PmJub!B47","v":1383.7225679009325},1359.3553951265094,65.524015812504572]
[2034,924.25373710470626,1.939308832196418,906.67059419260147,{"$f":"PmJub!B48","v":1409.4529249958116},1383.7225679009325,65.575353437749811]
[2035,942.68076282883294,1.9937193634564698,924.25373710470626,{"$f":"PmJub!B49","v":1436.4918589813792},1409.4529249958116,65.623815194977212]
[2036,961.99354712121908,2.0487088581750079,942.68076282883294,{"$f":"PmJub!B50","v":1464.8857586373076},1436.4918589813792,65.670209533342856]
[2037,982.32231669966791,2.1131918856714726,961.99354712121908,{"$f":"PmJub!B51","v":1494.7773701006788},1464.8857586373076,65.716964703145379]
[2038,1003.5221710972176,2.1581362896014866,982.32231669966791,{"$f":"PmJub!B52","v":1526.0386001814636},1494.7773701006788,65.759946765297229]
[2039,1025.484322896315,2.1885068842161015,1003.5221710972176,{"$f":"PmJub!B53","v":1558.55495347891},1526.0386001814636,65.797123201032619]
[2040,1048.3313202883089,2.2279226392721618,1025.484322896315,{"$f":"PmJub!B54","v":1592.4385952364016},1558.55495347891,65.831820669523609]
[2041,1072.0012404038719,2.2578663498342699,1048.3313202883089,{"$f":"PmJub!B55","v":1627.6294615603554},1592.4385952364016,65.862732625654203]
[2042,1096.2180671216288,2.2590297291664729,1072.0012404038719,{"$f":"PmJub!B56","v":1663.8363063723102},1627.6294615603554,65.884970950762053]
[2043,1120.9314939076492,2.2544261518067321,1096.2180671216288,{"$f":"PmJub!B57","v":1700.9681319687822},1663.8363063723102,65.899617567216211]
[2044,1145.8258946434303,2.2208672761077963,1120.9314939076492,{"$f":"PmJub!B58","v":1738.6614710059853},1700.9681319687822,65.902759896120443]
[2045,1170.9938491775276,2.1964902915664553,1145.8258946434303,{"$f":"PmJub!B59","v":1776.9450413760201},1738.6614710059853,65.899272172803975]
[2046,1196.2844844684566,2.1597581668505228,1170.9938491775276,{"$f":"PmJub!B60","v":1815.6229506273328},1776.9450413760201,65.888376441546811]
[2047,1221.8330558802497,2.1356601831332034,1196.2844844684566,{"$f":"PmJub!B61","v":1854.7866122734049},1815.6229506273328,65.874588903930771]
[2048,1247.5670069290286,2.1061757107430079,1221.8330558802497,{"$f":"PmJub!B62","v":1894.3408202830265},1854.7866122734049,65.857579247151222]
[2049,1273.6776956379153,2.0929287616510583,1247.5670069290286,{"$f":"PmJub!B63","v":1934.459910124707},1894.3408202830265,65.841514159670865]
[2050,1300.2377971551596,2.0853078929000013,1273.6776956379153,{"$f":"PmJub!B64","v":1975.2253073609163},1934.459910124707,65.827315613548791]

{"sheet":"PmBajViu","index":14,"n_rows":64,"n_cols":15,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["indice"]
[]
["año","PmBajViu","Var %","PmVIu(-1)"]
[1990,166.3]
[1991,189.7,{"$f":"100*(B5/B4-1)","v":14.070956103427523},{"$f":"PmViu!B4","v":182.48},null,null,"Resumen"]
[1992,209.01,10.179230363732206,{"$f":"PmViu!B5","v":207.39}]
[1993,225.49,7.8847902014257842,{"$f":"PmViu!B6","v":228.09},null,null,"Estadísticas de la regresión"]
[1994,236.17,4.7363519446538493,{"$f":"PmViu!B7","v":243.07},null,null,"Coeficiente de correlación múltiple",0.99931035474603047]
[1995,247.22,4.6788330439937464,{"$f":"PmViu!B8","v":256.77999999999997},null,null,"Coeficiente de determinación R^2",0.99862118510263731]
[1996,257.45999999999998,4.1420597039074414,{"$f":"PmViu!B9","v":271.33999999999997},null,null,"R^2  ajustado",0.99856373448191382]
[1997,266.18,3.3869338926435288,{"$f":"PmViu!B10","v":286.74},null,null,"Error típico",4.8585092572429867]
[1998,272.18,2.2541137576076231,{"$f":"PmViu!B11","v":296.52},null,null,"Observaciones",26]
[1999,278.77999999999997,2.4248658975677628,{"$f":"PmViu!B12","v":305.67}]
[2000,294.92,5.7895114427147121,{"$f":"PmViu!B13","v":314.81},null,null,"ANÁLISIS DE VARIANZA"]
[2001,309.87,5.0691713006917105,{"$f":"PmViu!B14","v":331.52},null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2002,323.14999999999998,4.2856681834317456,{"$f":"PmViu!B15","v":348.84},null,null,"Regresión",1,410310.0162455964,410310.0162455964,17382.252315597536,7.6148263366255727E-36]
[2003,345.22,6.829645675382956,{"$f":"PmViu!B16","v":367.61},null,null,"Residuos",24,566.52269286517924,23.605112202715802]
[2004,373.76,8.2671919355773014,{"$f":"PmViu!B17","v":395.83},null,null,"Total",25,410876.53893846157]
[2005,394.64,5.5864726027397227,{"$f":"PmViu!B18","v":432.09}]
[2006,413.04,4.6624771944050458,{"$f":"PmViu!B19","v":454.9},null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[2007,434.11,5.1012008522177021,{"$f":"PmViu!B20","v":478.81},null,null,"Intercepción",21.62247984699178,2.8681762800630937,7.5387555490543745,8.8813487040952556E-8,15.702854948073941,27.542104745909619,15.702854948073941,27.542104745909619]
[2008,463.62,6.7978162216949523,{"$f":"PmViu!B21","v":500.6},null,null,"Variable X 1",0.87370457589290751,6.6269178267361045E-3,131.84176999569425,7.6148263366254645E-36,0.86002728972227971,0.88738186206353531,0.86002728972227971,0.88738186206353531]
[2009,486.86,5.0127259393468737,{"$f":"PmViu!B22","v":531.51}]
[2010,505.11,3.7485108655465726,{"$f":"PmViu!B23","v":556.52}]
[2011,520.6,3.0666587475995266,{"$f":"PmViu!B24","v":574.25}]
[2012,536.02,2.9619669611986144,{"$f":"PmViu!B25","v":588.83000000000004}]
[2013,551.32000000000005,2.8543711055557752,{"$f":"PmViu!B26","v":603.95000000000005}]
[2014,559.75,1.5290575346441182,{"$f":"PmViu!B27","v":619.89}]
[2015,566.9,1.2773559624832398,{"$f":"PmViu!B28","v":626.24}]
[2016,574.5,1.3406244487564001,{"$f":"PmViu!B29","v":632.97}]
[2017,{"$f":"$H$21+$H$22*D31","v":581.86806504680089},1.2825178497477552,{"$f":"PmViu!B30","v":641.23}]
[2018,{"$f":"$H$21+$H$22*D32","v":589.32479894693802},1.2815162659833179,{"$f":"PmViu!B31","v":649.76461696994841}]
[2019,597.11718868720709,1.3222572262686416,{"$f":"PmViu!B32","v":658.68340938019242}]
[2020,605.22693171229866,1.3581493178786763,{"$f":"PmViu!B33","v":667.9654290111456}]
[2021,613.62744265482206,1.38799357767454,{"$f":"PmViu!B34","v":677.58024753711959}]
[2022,622.30991667396961,1.4149422622924623,{"$f":"PmViu!B35","v":687.51778736318045}]
[2023,631.26423606161643,1.4388842516771305,{"$f":"PmViu!B36","v":697.76646824996158}]
[2024,640.48708072729187,1.4610117505176046,{"$f":"PmViu!B37","v":708.32249018248956}]
[2025,649.97202524427257,1.480895525044823,{"$f":"PmViu!B38","v":719.1784989281083}]
[2026,659.7047362991284,1.4974046077133929,{"$f":"PmViu!B39","v":730.31808926951101}]
[2027,669.67781966007828,1.5117495467590336,{"$f":"PmViu!B40","v":741.73279812662963}]
[2028,679.86281432741862,1.5208797974688881,{"$f":"PmViu!B41","v":753.3900504157474}]
[2029,690.31873021977708,1.5379449606612861,{"$f":"PmViu!B42","v":765.35738603565403}]
[2030,701.13390798518685,1.5666933681441009,{"$f":"PmViu!B43","v":777.73591541940675}]
[2031,{"$f":"$H$21+$H$22*D45","v":712.37160452793069},1.6027889130390216,{"$f":"PmViu!B44","v":790.59803936016692}]
[2032,724.09187238471327,1.6452463548921603,{"$f":"PmViu!B45","v":804.01249108694742}]
[2033,736.34415915202658,1.6920900833981012,{"$f":"PmViu!B46","v":818.03586592711213}]
[2034,749.1911839640768,1.7447038388740399,{"$f":"PmViu!B47","v":832.73994916820175}]
[2035,762.67903954080271,1.8003222495704962,{"$f":"PmViu!B48","v":848.17749630813933}]
[2036,776.85176382767554,1.858281603675116,{"$f":"PmViu!B49","v":864.39891104937317}]
[2037,791.75261757124099,1.9181077314089467,{"$f":"PmViu!B50","v":881.45370755005206}]
[2038,807.44315285943253,1.9817471947643606,{"$f":"PmViu!B51","v":899.41233535299807}]
[2039,823.97612220428482,2.0475706910515479,{"$f":"PmViu!B52","v":918.33517243206006}]
[2040,841.38572668969618,2.1128773050895555,{"$f":"PmViu!B53","v":938.26136369369897}]
[2041,859.72484357884878,2.1796325166229202,{"$f":"PmViu!B54","v":959.25142989589392}]
[2042,879.04402083343098,2.247134929143213,{"$f":"PmViu!B55","v":981.36322579079172}]
[2043,899.37286329709286,2.3126080130080329,{"$f":"PmViu!B56","v":1004.6306356505675}]
[2044,920.72617964552524,2.3742451234465056,{"$f":"PmViu!B57","v":1029.070608769181}]
[2045,943.09007374586304,2.4289408289604353,{"$f":"PmViu!B58","v":1054.667240305055}]
[2046,966.4486838525745,2.4768164523175651,{"$f":"PmViu!B59","v":1081.4023756714223}]
[2047,990.77151872255217,2.5167228510280637,{"$f":"PmViu!B60","v":1109.2411160661607}]
[2048,1016.0233167154158,2.5487004335189134,{"$f":"PmViu!B61","v":1138.1431027211545}]
[2049,1042.1625730107933,2.5727024041023006,{"$f":"PmViu!B62","v":1168.060831226426}]
[2050,1069.1533933009223,2.5898857806947451,{"$f":"PmViu!B63","v":1198.9532186933736}]

{"sheet":"PmViu","index":15,"n_rows":64,"n_cols":3,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["indice"]
[]
["año","PmViu","Var %"]
[1990,182.48]
[{"$f":"A4+1","v":1991},207.39,{"$f":"100*(B5/B4-1)","v":13.65081104778605}]
[{"$f":"A5+1","v":1992},228.09,9.9811948502820833]
[1993,243.07,6.5675829716340006]
[1994,256.77999999999997,5.6403505163121759]
[1995,271.33999999999997,5.6702235376586918]
[1996,286.74,5.6755362276111221]
[1997,296.52,3.4107553881565167]
[1998,305.67,3.0857952246054365]
[1999,314.81,2.9901527791408977]
[2000,331.52,5.3079635335599118]
[2001,348.84,5.2244208494208522]
[2002,367.61,5.3806902878110519]
[2003,395.83,7.676613802671306]
[2004,432.09,9.1604981936689978]
[2005,454.9,5.2789928024254307]
[2006,478.81,5.2561002418114011]
[2007,500.6,4.5508656878511244]
[2008,531.51,6.1745904914102923]
[2009,556.52,4.7054617975202717]
[2010,574.25,3.1858693308416619]
[2011,588.83000000000004,2.5389638659120584]
[2012,603.95000000000005,2.5678039502063488]
[2013,619.89,2.6392913320639089]
[2014,626.24,1.0243752923905891]
[2015,632.97,1.0746678589678149]
[2016,641.23,1.3049591607817046]
[2017,{"$f":"(AltViu!B31*PmAltViu!B31+NViu!B30*PmViu!B30*(1+Iter_Consol!AD31)-BajViu!B31*PmBajViu!B31)/(AltViu!B31+NViu!B30-BajViu!B31)","v":649.76461696994841},1.3309759321847636]
[2018,{"$f":"(AltViu!B32*PmAltViu!B32+NViu!B31*PmViu!B31*(1+Iter_Consol!AD32)-BajViu!B32*PmBajViu!B32)/(AltViu!B32+NViu!B31-BajViu!B32)","v":658.68340938019242},1.3726189726727567]
[2019,{"$f":"(AltViu!B33*PmAltViu!B33+NViu!B32*PmViu!B32*(1+Iter_Consol!AD33)-BajViu!B33*PmBajViu!B33)/(AltViu!B33+NViu!B32-BajViu!B33)","v":667.9654290111456},1.4091776866958616]
[2020,{"$f":"(AltViu!B34*PmAltViu!B34+NViu!B33*PmViu!B33*(1+Iter_Consol!AD34)-BajViu!B34*PmBajViu!B34)/(AltViu!B34+NViu!B33-BajViu!B34)","v":677.58024753711959},1.4394185849120555]
[2021,{"$f":"(AltViu!B35*PmAltViu!B35+NViu!B34*PmViu!B34*(1+Iter_Consol!AD35)-BajViu!B35*PmBajViu!B35)/(AltViu!B35+NViu!B34-BajViu!B35)","v":687.51778736318045},1.4666218299872247]
[2022,{"$f":"(AltViu!B36*PmAltViu!B36+NViu!B35*PmViu!B35*(1+Iter_Consol!AD36)-BajViu!B36*PmBajViu!B36)/(AltViu!B36+NViu!B35-BajViu!B36)","v":697.76646824996158},1.4906786522698834]
[2023,{"$f":"(AltViu!B37*PmAltViu!B37+NViu!B36*PmViu!B36*(1+Iter_Consol!AD37)-BajViu!B37*PmBajViu!B37)/(AltViu!B37+NViu!B36-BajViu!B37)","v":708.32249018248956},1.5128302108014857]
[2024,{"$f":"(AltViu!B38*PmAltViu!B38+NViu!B37*PmViu!B37*(1+Iter_Consol!AD38)-BajViu!B38*PmBajViu!B38)/(AltViu!B38+NViu!B37-BajViu!B38)","v":719.1784989281083},1.5326364609461685]
[2025,{"$f":"(AltViu!B39*PmAltViu!B39+NViu!B38*PmViu!B38*(1+Iter_Consol!AD39)-BajViu!B39*PmBajViu!B39)/(AltViu!B39+NViu!B38-BajViu!B39)","v":730.31808926951101},1.5489326165903927]
[2026,{"$f":"(AltViu!B40*PmAltViu!B40+NViu!B39*PmViu!B39*(1+Iter_Consol!AD40)-BajViu!B40*PmBajViu!B40)/(AltViu!B40+NViu!B39-BajViu!B40)","v":741.73279812662963},1.562977697640755]
[{"$f":"A40+1","v":2027},{"$f":"(AltViu!B41*PmAltViu!B41+NViu!B40*PmViu!B40*(1+Iter_Consol!AD41)-BajViu!B41*PmBajViu!B41)/(AltViu!B41+NViu!B40-BajViu!B41)","v":753.3900504157474},1.571624218122758]
[2028,{"$f":"(AltViu!B42*PmAltViu!B42+NViu!B41*PmViu!B41*(1+Iter_Consol!AD42)-BajViu!B42*PmBajViu!B42)/(AltViu!B42+NViu!B41-BajViu!B42)","v":765.35738603565403},1.588464781729293]
[2029,{"$f":"(AltViu!B43*PmAltViu!B43+NViu!B42*PmViu!B42*(1+Iter_Consol!AD43)-BajViu!B43*PmBajViu!B43)/(AltViu!B43+NViu!B42-BajViu!B43)","v":777.73591541940675},1.6173528353688793]
[2030,{"$f":"(AltViu!B44*PmAltViu!B44+NViu!B43*PmViu!B43*(1+Iter_Consol!AD44)-BajViu!B44*PmBajViu!B44)/(AltViu!B44+NViu!B43-BajViu!B44)","v":790.59803936016692},1.653790661554333]
[2031,{"$f":"(AltViu!B45*PmAltViu!B45+NViu!B44*PmViu!B44*(1+Iter_Consol!AD45)-BajViu!B45*PmBajViu!B45)/(AltViu!B45+NViu!B44-BajViu!B45)","v":804.01249108694742},1.6967474062592913]
[2032,{"$f":"(AltViu!B46*PmAltViu!B46+NViu!B45*PmViu!B45*(1+Iter_Consol!AD46)-BajViu!B46*PmBajViu!B46)/(AltViu!B46+NViu!B45-BajViu!B46)","v":818.03586592711213},1.7441737529732215]
[2033,{"$f":"(AltViu!B47*PmAltViu!B47+NViu!B46*PmViu!B46*(1+Iter_Consol!AD47)-BajViu!B47*PmBajViu!B47)/(AltViu!B47+NViu!B46-BajViu!B47)","v":832.73994916820175},1.7974863760313209]
[2034,{"$f":"(AltViu!B48*PmAltViu!B48+NViu!B47*PmViu!B47*(1+Iter_Consol!AD48)-BajViu!B48*PmBajViu!B48)/(AltViu!B48+NViu!B47-BajViu!B48)","v":848.17749630813933},1.8538256937664199]
[2035,{"$f":"(AltViu!B49*PmAltViu!B49+NViu!B48*PmViu!B48*(1+Iter_Consol!AD49)-BajViu!B49*PmBajViu!B49)/(AltViu!B49+NViu!B48-BajViu!B49)","v":864.39891104937317},1.9125023726567658]
[2036,{"$f":"(AltViu!B50*PmAltViu!B50+NViu!B49*PmViu!B49*(1+Iter_Consol!AD50)-BajViu!B50*PmBajViu!B50)/(AltViu!B50+NViu!B49-BajViu!B50)","v":881.45370755005206},1.97302382993223]
[2037,{"$f":"(AltViu!B51*PmAltViu!B51+NViu!B50*PmViu!B50*(1+Iter_Consol!AD51)-BajViu!B51*PmBajViu!B51)/(AltViu!B51+NViu!B50-BajViu!B51)","v":899.41233535299807},2.0373875166809219]
[2038,{"$f":"(AltViu!B52*PmAltViu!B52+NViu!B51*PmViu!B51*(1+Iter_Consol!AD52)-BajViu!B52*PmBajViu!B52)/(AltViu!B52+NViu!B51-BajViu!B52)","v":918.33517243206006},2.1039112246148184]
[2039,{"$f":"(AltViu!B53*PmAltViu!B53+NViu!B52*PmViu!B52*(1+Iter_Consol!AD53)-BajViu!B53*PmBajViu!B53)/(AltViu!B53+NViu!B52-BajViu!B53)","v":938.26136369369897},2.1698168446350197]
[2040,{"$f":"(AltViu!B54*PmAltViu!B54+NViu!B53*PmViu!B53*(1+Iter_Consol!AD54)-BajViu!B54*PmBajViu!B54)/(AltViu!B54+NViu!B53-BajViu!B54)","v":959.25142989589392},2.2371235792511213]
[2041,{"$f":"(AltViu!B55*PmAltViu!B55+NViu!B54*PmViu!B54*(1+Iter_Consol!AD55)-BajViu!B55*PmBajViu!B55)/(AltViu!B55+NViu!B54-BajViu!B55)","v":981.36322579079172},2.3051095057838644]
[2042,{"$f":"(AltViu!B56*PmAltViu!B56+NViu!B55*PmViu!B55*(1+Iter_Consol!AD56)-BajViu!B56*PmBajViu!B56)/(AltViu!B56+NViu!B55-BajViu!B56)","v":1004.6306356505675},2.3709274250649282]
[2043,{"$f":"(AltViu!B57*PmAltViu!B57+NViu!B56*PmViu!B56*(1+Iter_Consol!AD57)-BajViu!B57*PmBajViu!B57)/(AltViu!B57+NViu!B56-BajViu!B57)","v":1029.070608769181},2.4327322153367303]
[2044,{"$f":"(AltViu!B58*PmAltViu!B58+NViu!B57*PmViu!B57*(1+Iter_Consol!AD58)-BajViu!B58*PmBajViu!B58)/(AltViu!B58+NViu!B57-BajViu!B58)","v":1054.667240305055},2.4873542512781288]
[2045,{"$f":"(AltViu!B59*PmAltViu!B59+NViu!B58*PmViu!B58*(1+Iter_Consol!AD59)-BajViu!B59*PmBajViu!B59)/(AltViu!B59+NViu!B58-BajViu!B59)","v":1081.4023756714223},2.5349356028764536]
[2046,{"$f":"(AltViu!B60*PmAltViu!B60+NViu!B59*PmViu!B59*(1+Iter_Consol!AD60)-BajViu!B60*PmBajViu!B60)/(AltViu!B60+NViu!B59-BajViu!B60)","v":1109.2411160661607},2.574318405529108]
[2047,{"$f":"(AltViu!B61*PmAltViu!B61+NViu!B60*PmViu!B60*(1+Iter_Consol!AD61)-BajViu!B61*PmBajViu!B61)/(AltViu!B61+NViu!B60-BajViu!B61)","v":1138.1431027211545},2.6055639514601214]
[2048,{"$f":"(AltViu!B62*PmAltViu!B62+NViu!B61*PmViu!B61*(1+Iter_Consol!AD62)-BajViu!B62*PmBajViu!B62)/(AltViu!B62+NViu!B61-BajViu!B62)","v":1168.060831226426},2.6286438351857511]
[2049,{"$f":"(AltViu!B63*PmAltViu!B63+NViu!B62*PmViu!B62*(1+Iter_Consol!AD63)-BajViu!B63*PmBajViu!B63)/(AltViu!B63+NViu!B62-BajViu!B63)","v":1198.9532186933736},2.6447584441738003]
[{"$f":"A63+1","v":2050},{"$f":"(AltViu!B64*PmAltViu!B64+NViu!B63*PmViu!B63*(1+Iter_Consol!AD64)-BajViu!B64*PmBajViu!B64)/(AltViu!B64+NViu!B63-BajViu!B64)","v":1230.7977987648385},2.6560319097495233]

{"sheet":"NInc","index":16,"n_rows":66,"n_cols":39,"rows_kept":66,"cut":false,"hidden":true,"merged":[]}
["indice"]
[null,null,null,"check",null,null,null,null,"NACHO","NACHO",null,null,null,null,"mortalidad",null,null,null,null,null,null,"datos DGOSS",null,null,null,"mortalidad"]
["año","NInc","%Var","Nincm65","%Var",null,null,null,"AltInc","%Var","AltInc(-1)",null,null,null,"BajIncMort","%Var","BajInc(-1)","Pop55_65",null,"Pop64",null,"BajIncM65","%Var","BajIncTot","%Var","BajIncMort","%Var","BajTot64","BajMort64"]
[1990,1567871,null,{"$f":"B4","v":1567871},null,null,null,null,86235,null,null,null,null,null,63226,null,null,{"$f":"TRANSPOSE(Pob!B114:BJ114)","v":4711312.3198450003},null,{"$f":"TRANSPOSE(Pob!B74:BJ74)","v":391627.70981299999},null,{"$f":"V5/(1+S5%)","v":45219.699838635999},null,{"$f":"O4+V4","v":108445.69983863601},null,63226,null,null,null,null,"Resumen BajInc"]
[1991,1588784,{"$f":"100*(B5/B4-1)","v":1.3338469810335152},1588784,{"$f":"100*(D5/D4-1)","v":1.3338469810335152},null,null,null,87027,{"$f":"100*(I5/I4-1)","v":0.91842059488607131},{"$f":"I4","v":86235},null,null,null,65783,{"$f":"100*(O5/O4-1)","v":4.0442223136051725},{"$f":"O4","v":63226},4729315.3856610004,{"$f":"100*(R5/R4-1)","v":0.38212422768424403},403805.36767200002,3.1094985247123619,45392.495267405524,{"$f":"100*(V5/V4-1)","v":0.38212422768424403},{"$f":"O5+V5","v":111175.49526740552},2.5172002512145353,65783,{"$f":"100*(Z5/Z4-1)","v":4.0442223136051725}]
[1992,1613374,{"$f":"100*(B6/B5-1)","v":1.5477245490891134},1613374,1.5477245490891134,null,null,null,93644,7.6033874544681579,87027,null,null,null,67506,{"$f":"100*(O6/O5-1)","v":2.6192177310247367},65783,4765445.46875,0.76396011140520415,394648.671875,-2.2676013074788393,45739.275824819997,0.76396011140520415,113245.27582482,1.8617237120789332,67506,{"$f":"100*(Z6/Z5-1)","v":2.6192177310247367},null,null,null,"Estadísticas de la regresión"]
[1993,1638414,1.5520269943608778,1638414,1.5520269943608778,null,null,null,97004,3.5880568963307935,93644,null,null,null,70881,4.9995555950582249,67506,4737966.515625,-0.57662926383685864,415906.546875,5.386531493696034,45475.529775347029,-0.57662926383685864,116356.52977534704,2.7473587113160169,70881,4.9995555950582249,null,null,null,"Coeficiente de correlación múltiple",0.86425881617779565]
[1994,1658166,1.205556104867278,1658166,1.205556104867278,null,null,null,88694,-8.5666570450703023,97004,null,null,null,75391,6.3627770488565272,70881,4672247.5,-1.3870721839901123,413441.015625,-0.59280895396460753,44844.751351311046,-1.3870721839901234,120235.75135131105,3.3339096511848076,75391,6.3627770488565272,null,null,null,"Coeficiente de determinación R^2",0.74694330134104481]
[1995,1672280,0.85118136543627099,1672280,0.85118136543627099,null,null,null,86708,-2.2391593568899859,88694,null,null,null,77295,2.5255003912934004,75391,4541833.578125,-2.7912460090138591,433939.171875,4.957939700059244,43593.024018965385,-2.7912460090138702,120888.02401896539,0.54249477407803948,77295,2.5255003912934004,null,null,null,"R^2  ajustado",0.73112725767486009]
[1996,1684042,0.70335111344990153,1684042,0.70335111344990153,null,null,null,91962,6.0594178161184731,86708,null,null,null,74842,-3.1735558574293332,77295,4566963.84375,0.55330661488866006,423480.84375,-2.4100908152197453,43834.227104492325,0.55330661488866006,118676.22710449233,-1.8296245078222695,74842,-3.1735558574293332,null,null,null,"Error típico",1119.5966775184063]
[1997,1626580,-3.4121476780270332,1626580,-3.4121476780270332,null,null,null,100912,9.7322807246471363,91962,null,null,null,74471,-0.49571096443173923,74842,4481074.15625,-1.8806736912870936,439573.515625,3.8000944110001544,43009.848327559099,-1.8806736912871047,117480.8483275591,-1.0072605155207026,74471,-0.49571096443173923,null,null,null,"Observaciones",18]
[1998,804549,-50.537385188555128,804549,-50.537385188555128,null,null,null,86406,-14.374900903757727,100912,null,null,null,28336,-61.950289374387346,74471,4434606.359375,-1.0369789754581249,440958.78125,0.31513855493099374,42563.845243025884,-1.0369789754581249,70899.845243025891,-39.649869529930918,28336,-61.950289374387346]
[1999,798017,-0.81188342785833978,798017,-0.81188342785833978,null,null,null,82510,-4.5089461379996809,86406,null,null,null,27792,-1.9198193111236606,28336,4432602.171875,-4.5194259367875578E-2,422418.484375,-4.2045419352900071,42544.608828409808,-4.5194259367875578E-2,70336.608828409808,-0.79441134558962956,27792,-1.9198193111236606,null,null,null,"ANÁLISIS DE VARIANZA"]
[2000,792618,-0.67655200327813025,792618,-0.67655200327813025,null,null,null,78257,-5.154526724033448,82510,null,null,null,26623,-4.2062464018422618,27792,4431992.5625,-1.3752855576976142E-2,420967.5625,-0.34347973127804021,42538.757729801844,-1.3752855576987244E-2,69161.757729801844,-1.670326616789386,26623,-4.2062464018422618,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2001,788618,-0.50465671988271232,788618,-0.50465671988271232,null,null,null,80929,3.4143910448905634,78257,null,null,null,25379,-4.6726514667768448,26623,4474365.671875,0.95607356685405431,431147.84375,2.4183053890286299,42945.459548124563,0.95607356685405431,68324.459548124563,-1.2106375100361166,25379,-4.6726514667768448,null,null,null,"Regresión",1,59198810.919480383,59198810.919480383,47.226937223120956,3.7526575537756782E-6]
[2002,787388,-0.15596904965394787,787388,-0.15596904965394787,null,null,null,79853,-1.3295604789383297,80929,null,null,null,24426,-3.7550730919263975,25379,4501412.0520950006,0.60447406858159525,386273.12105700001,-10.408198334634488,43205.053714726178,0.60447406858159525,67631.053714726178,-1.0148720355555585,24426,-3.7550730919263975,null,null,null,"Residuos",16,20055947.524964068,1253496.7203102543]
[2003,796720,1.1851844325796224,796720,1.1851844325796224,null,null,null,85825,7.4787421887718697,79853,null,null,null,24809,1.5680013100794143,24426,4554643.6197799994,1.182552653899438,342227.67579900002,-11.402668955446282,43715.976224048347,1.182552653899438,68524.976224048354,1.3217633915520777,24809,1.5680013100794143,null,null,null,"Total",17,79254758.444444448]
[2004,815097,2.3065819861431969,{"$f":"B18","v":815097},2.3065819861431969,null,null,null,83702,-2.4736382173026539,85825,null,null,null,23932,-3.535007456971262,24809,4698988.6623489996,3.16918412545244,299606.74635600002,-12.453969230715423,45101.416002827449,3.16918412545244,69033.416002827449,0.74197731512770648,23932,-3.535007456971262]
[2005,845667,3.750473869981108,{"$f":"B19","v":845667},3.750473869981108,null,null,null,86125,2.8947934338486636,83702,null,null,null,24400,1.9555406986461632,23932,4865882.2944660001,3.5516925898172236,447912.84933499998,49.500254844989058,46703.279652902514,3.5516925898172236,71103.279652902507,2.9983503206480133,24400,1.9555406986461632,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[2006,878333,3.8627497584746706,{"$f":"D19+I20-X20","v":873204.67630293511},3.2563262256816383,null,null,null,99873,15.962844702467338,86125,null,null,null,23825,-2.3565573770491843,24400,5054153.0901179994,3.8692016012413788,362459.700916,-19.078074796440692,48510.323697064858,3.8692016012413788,72335.323697064858,1.7327527649592112,23825,-2.3565573770491843,null,null,null,"Intercepción",1632.8084231152352,3714.5745725110382,0.43956808276202219,0.66612921130629066,-6241.7378975034426,9507.354743733913,-6241.7378975034426,9507.354743733913]
[2007,902484,2.7496405121975487,896729.84772931575,2.6941188091186064,null,null,null,98808,-1.0663542699227979,99873,null,null,null,26262,10.228751311647422,23825,5107341.1458289996,1.0523633685531664,391947.49701200001,8.1354688594288191,49020.828573619336,1.0523633685531664,75282.828573619336,4.0747794105386426,26262,10.228751311647422,null,null,null,"Variable X 1",2.9372676884383865E-2,4.2741389534702284E-3,6.8721857675066484,3.7526575537756854E-6,2.0311907067314339E-2,3.8433446701453391E-2,2.0311907067314339E-2,3.8433446701453391E-2]
[2008,916291,1.5298886185239891,915629.20516590751,2.1075865250218317,null,null,null,97396,-1.4290340863088002,98808,null,null,null,27807,5.8830249029015347,26262,5281210.1440240005,3.4042957623262371,452421.69001600001,15.429156574547154,50689.64256340827,{"$f":"100*(V22/V21-1)","v":3.4042957623262371},78496.64256340827,4.2689867672096593,27807,5.8830249029015347]
[2009,930831,1.5868321308405209,933365.51430527749,1.9370624090301103,null,null,null,98056,0.67764589921557317,97396,null,null,null,28349,1.9491494947315502,27807,5414678.9340989999,2.5272387660246309,457590.71474000002,1.1425236318393983,51970.690860630042,2.5272387660246309,80319.690860630042,2.3224538498562541,28349,1.9491494947315502]
[2010,935514,0.50309884393622273,942364.18678240536,0.96411023754459091,null,null,null,90949,-7.247899159663862,98056,null,null,null,29367,3.5909555892624123,28349,5478507.8109980002,1.1788118497116695,478523.36474300001,4.5745355682957456,52583.327522872169,1.1788118497116695,81950.327522872161,2.0301829411564665,29367,3.5909555892624123,54368,1774]
[2011,941490,0.63879321955631063,946595.12074404082,0.44897015622817893,null,null,null,86851,-4.5058219441665104,90949,null,null,null,29241,-0.42905301869444745,29367,5561413.5508589996,1.5132905294862997,455807.80025899998,-4.747012613730961,53379.066038364559,1.5132905294862997,82620.066038364559,0.81724934571552055,29241,-0.42905301869444745,58836,1632]
[2012,940843,-6.8720857364390486E-2,946304.21033267665,-3.0732295676261234E-2,null,null,null,84136,-3.1260434537310977,86851,null,null,null,30281,3.5566499093738324,29241,5641308.891933999,1.4366013306573722,475189.91252700001,4.2522555026453412,54145.910411364181,1.4366013306573722,84426.910411364181,2.1869316494622648,30281,3.5566499093738324,62737,1850,null,"Resumen BajInc"]
[2013,932045,-0.93511882428842785,941351.9798256699,-0.52332330903037683,null,null,null,79481,-5.5327089474184632,84136,null,null,null,29060,-4.0322314322512431,30281,5769179.8930159993,2.2666902935386535,517209.786563,8.8427537976434767,55373.230507006709,2.2666902935386535,84433.230507006709,7.4858781539344221E-3,29060,-4.0322314322512431,58966,1813]
[2014,928967,-0.33024156558963957,937317.49423435028,-0.4285841723163708,null,null,null,81573,2.6320755903926685,79481,null,null,null,29146,0.29593943565038305,29060,5882562.104843,1.9653090028317166,490943.48221500003,-5.0784623629314352,56461.485591319673,1.9653090028317166,85607.485591319681,1.3907499183221761,29146,0.29593943565038305,55173,1590,null,"Estadísticas de la regresión"]
[2015,934846,0.63285348134003439,937917.49703752832,6.4012760550058445E-2,null,null,null,86957,6.6002231130398492,81573,null,null,null,29023,-0.4220133122898484,29146,5973466.6152859991,1.54532172925399,470183.18282300001,-4.2286536320505386,57333.997196821947,1.54532172925399,86356.997196821947,0.87552110697461938,29023,-0.4220133122898484,55897,1654,null,"Coeficiente de correlación múltiple",0.90929155173872189]
[2016,943155,0.8888094937561819,940959.49703752832,0.32433556358724136,null,null,null,89674,3.1245328150695251,86957,null,null,null,27998,-3.5316817696309788,29023,6108910.2215969991,2.2674204952347399,478566.03187200002,1.782890021431438,{"$f":"AB30-AC30","v":58634},2.2674204952347399,86632,0.31844877902744706,27998,-3.5316817696309788,60230,1596,null,"Coeficiente de determinación R^2",0.82681112606341267]
[2017,{"$f":"B30+I31-X31","v":946532.77262050181},0.35813547301364324,{"$f":"B30+I31-X31","v":946532.77262050181},0.59229707554044886,null,null,null,{"$f":"I30*(1+J31%)","v":90887.045767074917},1.3527285133649869,89674,null,null,null,{"$f":"$AF$42+$AF$43*Q31+$AF$44*R31","v":28875.273146573109},3.1333421907747239,27998,6261016.7437850004,2.4899125485631668,509639.76031600003,6.4930911043663775,{"$f":"V30*(1+W31%)","v":58634},0,{"$f":"O31+V31","v":87509.273146573105},{"$f":"100*(X31/X30-1)","v":1.0126433033672333},{"$f":"R30*$AF$56+$AF$57+$AF$58","v":29774.216259782152},6.3440826479825407,null,null,null,"R^2  ajustado",0.80371927620520112]
[2018,{"$f":"B31+I32-X32","v":950243.66030116798},0.39205062814597902,950243.66030116798,0.39205062814597902,null,null,null,91999.72902786317,1.2242484629105821,90887.045767074917,null,null,null,29654.841347196889,2.6997777533276812,{"$f":"O31","v":28875.273146573109},6416934.9386320002,2.490301515353277,510028.92320299998,7.6360385767126893E-2,{"$f":"V31*(1+W32%)","v":58634},0,{"$f":"O32+V32","v":88288.841347196896},0.8908406761853227,{"$f":"R31*$AF$56+$AF$57+$AF$58","v":30151.592541330581},1.2674600004775716,null,null,null,"Error típico",956.59264646659869]
[2019,954318.78801299178,0.42885081817143345,954318.78801299178,0.42885081817143345,null,null,null,93063.218182768484,1.1559698774582516,91999.72902786317,null,null,null,30354.090470944673,2.357959415668498,29654.841347196889,6561533.6680830009,2.2533924815174577,508267.92091500002,-0.34527498498335696,58634,0,88988.090470944677,0.79200169928379527,30538.425582745986,1.2829605629790519,null,null,null,"Observaciones",18]
[2020,958684.61612577678,0.45748110250194429,958684.61612577678,0.45748110250194429,null,null,null,94030.541433449136,1.0394259618025536,93063.218182768484,null,null,null,31030.713320664094,2.2290994038088208,30354.090470944673,6737168.6475719996,2.6767366956193861,530672.38758600003,4.4080032890265297,58634,0,89664.713320664101,0.76035213941392232,30897.175030513921,1.1747476856522221]
[2021,963190.77062951343,0.47003513229897376,963190.77062951343,0.47003513229897376,null,null,null,94820.75856596684,0.84038347591244289,94030.541433449136,null,null,null,31680.604062230239,2.0943467681529881,31030.713320664094,6902623.4711239999,2.455850999241771,545479.27097099996,2.7902117636750656,58634,0,90314.604062230239,0.72480100309020301,31332.925414626126,1.4103243538668542,null,null,null,"ANÁLISIS DE VARIANZA"]
[2022,967777.55498483067,0.47620725770860517,967777.55498483067,0.47620725770860517,null,null,null,95511.419901032641,0.72838621575179729,94820.75856596684,null,null,null,32290.635545715293,1.925567714197518,31680.604062230239,7048357.9147319999,2.1112906450374336,582398.31569900003,6.7681847308846299,58634,0,90924.635545715297,0.675451650172465,31743.418831858638,1.3101024299534192,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2023,972275.41585408873,0.46476185008532678,972275.41585408873,0.46476185008532678,null,null,null,96004.165344470151,0.51590212348229247,{"$f":"I36","v":95511.419901032641},null,null,null,32872.304475211968,1.8013548499941301,32290.635545715293,7193568.1450479999,2.0601994403901092,595215.49464299995,2.2007582437144624,58634,0,91506.304475211975,0.63972643498166892,32104.985986450087,1.1390302868970359,null,null,null,"Regresión",2,65528716.075334877,32764358.037667438,35.805322273451047,1.9449118102621936E-6]
[2024,976619.06108254532,0.44675049452329585,976619.06108254532,0.44675049452329585,null,null,null,96364.270794358265,0.37509356869676047,96004.165344470151,null,null,null,33386.625565901755,1.5646030873120553,32872.304475211968,7294563.9180350006,1.4039732570897412,607099.625505,1.9966097940927963,58634,0,92020.625565901748,0.56206082590637418,32465.252567864085,1.1221514987299841,null,null,null,"Residuos",15,13726042.369109567,915069.49127397116]
[2025,980734.69064047839,0.42141605892589418,980734.69064047839,0.42141605892589418,null,null,null,96593.484354237924,0.23786156216425436,96364.270794358265,null,null,null,33843.854796304811,1.3694981827394814,33386.625565901755,7386150.9395010006,1.2555517025433227,622093.82876399998,2.4698093408519917,58634,0,92477.854796304804,0.49687689862052409,32715.823080644834,0.77181137666175736,null,null,null,"Total",17,79254758.444444448]
[2026,984534.45616284281,0.38744071751790621,984534.45616284281,0.38744071751790621,null,null,null,96686.772761668472,9.6578364528632221E-2,96593.484354237924,null,null,null,34253.007239304134,1.2089416098192141,33843.854796304811,7470060.3020529998,1.1360363907980009,618092.21526800003,-0.64324918701580414,58634,0,92887.007239304134,0.442432887203692,32943.050480901977,0.69454893339233603]
[2027,988000.37676499109,0.35203649607717935,988000.37676499109,0.35203649607717935,null,null,null,96721.553396564908,3.597248507007933E-2,96686.772761668472,null,null,null,34621.632794416677,1.0761845012240423,34253.007239304134,7547465.6288740002,1.0362075229797929,630555.17653499998,2.0163595268055667,58634,0,93255.632794416684,0.39685373236630905,33151.229609393486,0.63193640374075155,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[2028,990995.70942180476,0.30317120592819879,990995.70942180476,0.30317120592819879,null,null,null,96605.328583896917,-0.1201643362689464,96721.553396564908,null,null,null,34975.995927083204,1.0235309662335546,34621.632794416677,7637885.8156669987,1.1980205176037151,649885.56970300002,3.0656148561373442,58634,0,93609.995927083204,0.37999112980950933,33343.272225236389,0.57929258765256897,null,null,null,"Intercepción",2613.1529888236664,2928.1066711310468,0.89243777031329174,0.38625166653246179,-3627.958644709146,8854.2646223564789,-3627.958644709146,8854.2646223564789]
[2029,993363.35395884328,0.23891572027288088,993363.35395884328,0.23891572027288088,null,null,null,96309.798179574733,-0.30591522088301293,96605.328583896917,null,null,null,35308.153642536134,0.94967335925302265,34975.995927083204,7716911.5149839986,1.0346541074874427,680793.39979199995,4.7558880408938631,58634,0,93942.153642536141,0.35483146021251244,33567.604708669824,0.67279684464696121,null,null,null,"Variable X 1",0.6974186334109802,0.13752732340437349,5.0711278031664335,1.3802215582442033E-4,0.40428608243867625,0.99055118438328416,0.40428608243867625,0.99055118438328416]
[2030,994953.83570111613,0.16011077275341901,994953.83570111613,0.16011077275341901,null,null,null,95844.732883408447,-0.48288471677528921,96309.798179574733,null,null,null,35620.251141135544,0.8839247210690182,35308.153642536134,7791685.852403,0.9689671479815587,671094.61624100001,-1.4246294917023561,58634,0,94254.251141135552,0.33222306121167833,33763.667468675296,0.58408326035499503,null,null,null,"Variable X 2",1.0758305775487834E-3,5.1674183318441049E-4,2.0819498412176163,5.4885487102282138E-2,-2.5578567963853091E-5,2.1772397230614199E-3,-2.5578567963853091E-5,2.1772397230614199E-3]
[2031,995750.90028574492,8.0110710268987972E-2,995750.90028574492,8.0110710268987972E-2,null,null,null,95319.753784131928,-0.54773912293660798,95844.732883408447,null,null,null,35888.689199503162,0.75361079657749741,35620.251141135544,7838882.3612800008,0.60572910370153554,674545.40226400003,0.5142026086170759,58634,0,94522.689199503162,0.28480207005798786,33949.182599811844,0.54945195544489067]
[2032,995658.30352326855,-9.2991894307892231E-3,995658.30352326855,-9.2991894307892231E-3,null,null,null,94681.236194101075,-0.66986911388471349,95319.753784131928,null,null,null,36139.832956577469,0.69978526013645403,35888.689199503162,7898306.265550999,0.75806602947023904,688108.66738799994,2.010726791477202,58634,0,94773.832956577477,0.26569679640011667,34066.277138335674,0.34491121599045105]
[2033,994544.25604067789,-0.11189054303554213,994544.25604067789,-0.11189054303554213,null,null,null,93877.275399274076,-0.84912367766178942,94681.236194101075,null,null,null,36357.322881864849,0.6018011360171327,36139.832956577469,7937659.6640530005,0.49825110826158259,681559.33172999998,-0.95178799053071694,58634,0,94991.322881864849,0.22948309517778487,34213.707844832024,0.43277610258869448]
[2034,992374.3300368723,-0.21818295069584437,992374.3300368723,-0.21818295069584437,null,null,null,92987.171006432953,-0.94815746308717364,93877.275399274076,null,null,null,36523.097010238518,0.45595801679985115,36357.322881864849,7950758.9402710004,0.16502693202282703,685850.41102,0.62959732047216388,58634,0,95157.097010238518,0.17451502236665029,34311.343626515489,0.28537036127820326,null,null,null,"Dependent Variable: BAJINCMORT"]
[2035,989045.58481870336,-0.33543241873711382,989045.58481870336,-0.33543241873711382,null,null,null,91928.726760614925,-1.1382691121389232,92987.171006432953,null,null,null,36623.471978783818,0.27482600535535529,36523.097010238518,7936594.072829999,-0.17815742556670511,690503.21215799998,0.67839882622222625,58634,0,95257.471978783811,0.10548342866585347,34343.842930812345,9.4718833079276976E-2,null,null,null,"Method: Least Squares"]
[2036,984466.55724454229,-0.46297437089316551,984466.55724454229,-0.46297437089316551,null,null,null,90703.855170772702,-1.3324143964615343,91928.726760614925,null,null,null,36648.882744933697,6.9383826210134281E-2,36623.471978783818,7895144.602837,-0.52225765375725208,699401.354208,1.2886460038601388,58634,0,95282.882744933697,2.6675877096082878E-2,34308.699894691221,-0.10232703483975536,null,null,null,"Date: 24/05/17   Time: 11:51"]
[2037,978518.67495721544,-0.60417311726409517,978518.67495721544,-0.60417311726409517,null,null,null,89269.525532924032,-1.581332607250463,90703.855170772702,null,null,null,36583.407820250999,-0.17865462676825983,36648.882744933697,7817811.9184710002,-0.97949674459681946,708539.28956099995,1.3065366971368952,58634,0,95217.407820250999,-6.8716355757170167E-2,34205.863759638596,-0.29973777895482279,null,null,null,"Sample (adjusted): 1991 2016"]
[2038,971129.55238312739,-0.75513352613439944,971129.55238312739,-0.75513352613439944,null,null,null,87660.174814666505,-1.8027996773254618,89269.525532924032,null,null,null,36415.297388754538,-0.45952643975228913,36583.407820250999,7703995.6712320009,-1.4558580895261408,710220.08266499999,0.23721946386932036,58634,0,95049.297388754538,-0.17655430382416126,34014.001369726546,-0.56090497015438556,null,null,null,"Included observations: 26 after adjustments"]
[2039,962267.13040570694,-0.91258905216839992,962267.13040570694,-0.91258905216839992,null,null,null,85903.907632344621,-2.0034949576989036,87660.174814666505,null,null,null,36132.329609765089,-0.77705744365781371,36415.297388754538,7549952.4277589992,-1.999524013859777,724667.04465900001,2.0341528417205268,58634,0,94766.329609765089,-0.29770633425316717,33731.623260326589,-0.830181978093536]
[2040,951910.76836805698,-1.0762460558414344,951910.76836805698,-1.0762460558414344,null,null,null,84025.637898446017,-2.1864776418987875,85903.907632344621,null,null,null,35747.999936096079,-1.0636725553537008,36132.329609765089,7376149.3440309986,-2.3020421041194505,727929.54526200006,0.45020684009926537,58634,0,94381.999936096079,-0.40555509034867487,33349.441973270077,-1.1330059158641603,null,null,null,"Variable","Coefficient","Std. Error","t-Statistic","Prob.  "]
[2041,940089.87528756773,-1.2418068450633091,940089.87528756773,-1.2418068450633091,null,null,null,82070.248612287847,-2.3271341165198578,84025.637898446017,null,null,null,35257.14169277699,-1.3731068708642713,35747.999936096079,7169035.3502669996,-2.8078877487967557,730923.29042900004,0.41126853367690064,58634,0,93891.14169277699,-0.52007612007738402,32918.236522540901,-1.2929915021510419]
[2042,926901.32809384516,-1.4029028011484868,926901.32809384516,-1.4029028011484868,null,null,null,80117.145756668629,-2.3797940040927168,82070.248612287847,null,null,null,34671.69295039124,-1.6605110745709917,35257.14169277699,6943056.4069229998,-3.1521527277108996,715448.29619000002,-2.1171844489887959,58634,0,93305.69295039124,-0.62353991210524207,32404.386704012421,-1.5609882934543573,null,null,null,"POB55_65(-1)",2.4810000000000001E-3,1.1130000000000001E-3,2.2291300000000001,3.5900000000000001E-2]
[2043,912502.80371418525,-1.5534042236480805,912502.80371418525,-1.5534042236480805,null,null,null,78240.754789349608,-2.3420591804630519,80117.145756668629,null,null,null,34005.279169009496,-1.9220687675541526,34671.69295039124,6703138.5937269991,-3.4555071878254684,703568.03665899998,-1.6605336254578273,58634,0,92639.279169009504,-0.71422628170829672,31843.732945575957,-1.7301785821703053,null,null,null,"DUMMY",-46091.19,1238.3920000000001,-37.218589999999999,0]
[2044,897079.83929517271,-1.6901826883420012,897079.83929517271,-1.6901826883420012,null,null,null,76504.751444565205,-2.2187967760003091,78240.754789349608,null,null,null,33293.715863577796,-2.092508348174893,34005.279169009496,6473740.0974540012,-3.4222550088353509,671774.47162900004,-4.5189041248912538,58634,0,91927.715863577789,-0.76810108175987546,31248.496851036682,-1.8692409446988911,null,null,null,"C",60709.2,5298.4,11.458019999999999,0]
[2045,880859.2346255607,-1.8081561929154888,880859.2346255607,-1.8081561929154888,null,null,null,74970.473634688562,-2.0054673479834473,76504.751444565205,null,null,null,32557.078304300489,-2.2125423377063247,33293.715863577796,6250303.3814560007,-3.4514316706330872,649930.84322200005,-3.2516312139743708,58634,0,91191.078304300492,-0.80132259608242107,30679.359181783373,-1.8213281488911881]
[2046,864035.87066346197,-1.9098810911882036,864035.87066346197,-1.9098810911882036,null,null,null,73641.637344807925,-1.772479518211012,74970.473634688562,null,null,null,31831.001306906695,-2.2301663269885141,32557.078304300489,6052937.5118530001,-3.1577006355973825,620223.66388999997,-4.5708215946066222,58634,0,90465.001306906692,-0.79621494875947718,30125.012689392333,-1.8069037528013143,null,null,null,"R-squared",0.98499099999999995,"    Mean dependent var",null,39316.35]
[2047,846793.8892385154,-1.995516854144852,846793.8892385154,-1.995516854144852,null,null,null,72524.677845114667,-1.5167499528335959,73641.637344807925,null,null,null,31132.659270061122,-2.1939053381083817,31831.001306906695,5874505.6903579999,-2.947855006690403,593587.02920899994,-4.2946821012821212,58634,0,89766.659270061122,-0.77194719146292945,29635.347966907291,-1.6254423775146298,null,null,null,"Adjusted R-squared",0.98368599999999995,"    S.D. dependent var",null,20611.87]
[2048,829300.94995754247,-2.0657847798953299,829300.94995754247,-2.0657847798953299,null,null,null,71630.68860572236,-1.2326690251579286,72524.677845114667,null,null,null,30489.627886695278,-2.0654560144954259,31132.659270061122,5729506.4333830001,-2.4682801348374084,563434.26246400003,-5.0797549914762712,58634,0,89123.627886695278,-0.71633654253668855,29192.658617778194,-1.4937882613135889,null,null,null,"S.E. of regression",2632.7139999999999,"    Akaike info criterion",null,18.697590000000002]
[2049,811684.80751634645,-2.1242158762868835,811684.80751634645,-2.1242158762868835,null,null,null,70920.159694619972,-0.99193365990568605,71630.68860572236,null,null,null,29902.302135815964,-1.9263132795910742,30489.627886695278,5600430.6428730004,-2.2528256493079213,545363.92355399998,-3.2071778579767507,58634,0,88536.30213581596,-0.6590011704034282,28832.91546122322,-1.2323069346479198,null,null,null,"Sum squared resid",159000000,"    Schwarz criterion",null,18.842749999999999]
[2050,794052.74987900036,-2.1722788789527714,794052.74987900036,-2.1722788789527714,null,null,null,70375.192600782539,-0.76842338791119902,70920.159694619972,null,null,null,29373.250238128567,-1.7692681161619261,29902.302135815964,5489409.4675740004,-1.9823685423242088,526209.74905300001,-3.5121821729932168,58634,0,88007.250238128559,-0.59755364175457792,28512.678424967911,-1.1106647771571665,null,null,null,"Log likelihood",-240.0686,"    Hannan-Quinn criter.",null,18.73939]
[null,null,null,null,null,null,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-statistic",754.69169999999997,"    Durbin-Watson stat",null,0.38162200000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prob(F-statistic)",0]

{"sheet":"PmInc","index":17,"n_rows":84,"n_cols":27,"rows_kept":84,"cut":false,"hidden":true,"merged":[]}
["indice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"mort"]
["año","PmInc","%Var","PmInc_form","PmJub","Ratio",null,"PmAltInc","%Var","PmAltInc(-1)","PmJubAlt","Ratio",null,"PmBajInc","%Var","PmBajInc65","PmBajIncTot"]
[1990,275.99,null,null,{"$f":"PmJub!B4","v":299.68},{"$f":"100*B4/E4","v":92.094901227976507},null,343.19,null,null,{"$f":"PmAltJub!B4","v":352.42},null,null,284.39999999999998,null,null,null,null,"Resumen de PmBajInc"]
[1991,306.25,{"$f":"100*(B5/B4-1)","v":10.964165368310441},{"$f":"(H5*NInc!I5+PmInc!B4*NInc!B4*(1+Iter_Consol!AD5)-PmInc!N5*NInc!O5)/(NInc!I5+NInc!B4-NInc!O5)","v":298.11050995581189},{"$f":"PmJub!B5","v":331.63},{"$f":"100*B5/E5","v":92.346892621294813},null,374.96,{"$f":"100*(H5/H4-1)","v":9.257262740755845},{"$f":"H4","v":343.19},{"$f":"PmAltJub!B5","v":390.37},{"$f":"100*H5/K5","v":96.052463047877652},null,313.27999999999997,{"$f":"100*(N5/N4-1)","v":10.154711673699012},{"$f":"P6/(1+O6%)","v":250.96589556787509},{"$f":"(N5*NInc!O5+PmInc!P5*NInc!V5)/(NInc!O5+NInc!V5)","v":287.83740868323224}]
[1992,331.09,{"$f":"100*(B6/B5-1)","v":8.1110204081632489},{"$f":"(H6*NInc!I6+PmInc!B5*NInc!B5*(1+Iter_Consol!AD6)-PmInc!N6*NInc!O6)/(NInc!I6+NInc!B5-NInc!O6)","v":328.63861878158821},{"$f":"PmJub!B6","v":357.85},92.522006427273993,null,418.53,{"$f":"100*(H6/H5-1)","v":11.619906123319822},374.96,{"$f":"PmAltJub!B6","v":425.16},{"$f":"100*H6/K6","v":98.440587073101881},null,337.25,{"$f":"100*(N6/N5-1)","v":7.6513023493360643},270.1680550314922,{"$f":"(N6*NInc!O6+PmInc!P6*NInc!V6)/(NInc!O6+NInc!V6)","v":310.15589332374168},null,"Estadísticas de la regresión"]
[1993,356.43,7.653508109577456,{"$f":"(H7*NInc!I7+PmInc!B6*NInc!B6*(1+Iter_Consol!AD7)-PmInc!N7*NInc!O7)/(NInc!I7+NInc!B6-NInc!O7)","v":353.28151825264695},{"$f":"PmJub!B7","v":385.15},92.543165000649097,null,449.34,7.3614794638377168,418.53,{"$f":"PmAltJub!B7","v":485.81},92.492949918692489,null,363.97,7.9229058561897769,291.57321568513635,{"$f":"(N7*NInc!O7+PmInc!P7*NInc!V7)/(NInc!O7+NInc!V7)","v":335.6752224992747},null,"Coeficiente de correlación múltiple",0.99914531454013378]
[1994,377.19,5.8244255534045886,{"$f":"(H8*NInc!I8+PmInc!B7*NInc!B7*(1+Iter_Consol!AD8)-PmInc!N8*NInc!O8)/(NInc!I8+NInc!B7-NInc!O8)","v":372.93732180555139},{"$f":"PmJub!B8","v":411.31},91.704553742918961,null,455.68,1.4109582943873322,449.34,{"$f":"PmAltJub!B8","v":500.41},91.061329709638088,null,382.65,5.1322911228947277,306.53760195048329,{"$f":"(N8*NInc!O8+PmInc!P8*NInc!V8)/(NInc!O8+NInc!V8)","v":354.26209102183253},null,"Coeficiente de determinación R^2",0.99829135956750292]
[1995,400.1,6.0738619793738069,{"$f":"(H9*NInc!I9+PmInc!B8*NInc!B8*(1+Iter_Consol!AD9)-PmInc!N9*NInc!O9)/(NInc!I9+NInc!B8-NInc!O9)","v":397.9572923716118},{"$f":"PmJub!B9","v":439.02},91.134800236891266,null,482.18,5.8154845505618002,455.68,{"$f":"PmAltJub!B9","v":535.58000000000004},90.029500728182526,null,402.96,5.3077224617796848,322.80776710300989,{"$f":"(N9*NInc!O9+PmInc!P9*NInc!V9)/(NInc!O9+NInc!V9)","v":374.05657269851611},null,"R^2  ajustado",0.99822016621614884]
[1996,424.78,6.1684578855285999,{"$f":"(H10*NInc!I10+PmInc!B9*NInc!B9*(1+Iter_Consol!AD10)-PmInc!N10*NInc!O10)/(NInc!I10+NInc!B9-NInc!O10)","v":422.4698419628271},{"$f":"PmJub!B10","v":467.51},90.860088554255526,null,512.48,6.2839603467584659,482.18,{"$f":"PmAltJub!B10","v":554.83000000000004},92.367031342933871,null,426.59,5.864105618423654,341.73755551040546,{"$f":"(N10*NInc!O10+PmInc!P10*NInc!V10)/(NInc!O10+NInc!V10)","v":395.24891836236662},null,"Error típico",10.410374445546934]
[1997,444.29,4.5929657705165106,{"$f":"(H11*NInc!I11+PmInc!B10*NInc!B10*(1+Iter_Consol!AD11)-PmInc!N11*NInc!O11)/(NInc!I11+NInc!B10-NInc!O11)","v":441.12503014046911},{"$f":"PmJub!B11","v":487.18},91.196272424976399,null,531.04999999999995,3.6235560412113621,512.48,{"$f":"PmAltJub!B11","v":573.42999999999995},92.609385626841984,null,443.11,3.8725708525750857,354.97158447740401,{"$f":"(N11*NInc!O11+PmInc!P11*NInc!V11)/(NInc!O11+NInc!V11)","v":410.8424437350954},null,"Observaciones",26]
[1998,487.52,9.7301312205991586,{"$f":"(H12*NInc!I12+PmInc!B11*NInc!B11*(1+Iter_Consol!AD12)-PmInc!N12*NInc!O12)/(NInc!I12+NInc!B11-NInc!O12)","v":457.49654099795208},{"$f":"PmJub!B12","v":492.63},98.962710350567363,null,541.9,2.0431221165615243,531.04999999999995,{"$f":"PmAltJub!B12","v":598.20000000000005},90.588431962554324,null,492.35,11.112364875538816,394.41732214901464,{"$f":"(N12*NInc!O12+PmInc!P12*NInc!V12)/(NInc!O12+NInc!V12)","v":433.55732802735594}]
[1999,508.77,4.3587955365933739,{"$f":"(H13*NInc!I13+PmInc!B12*NInc!B12*(1+Iter_Consol!AD13)-PmInc!N13*NInc!O13)/(NInc!I13+NInc!B12-NInc!O13)","v":502.4648956525038},{"$f":"PmJub!B13","v":509.77},99.8038331012025,null,567.57000000000005,4.7370363535707893,541.9,{"$f":"PmAltJub!B13","v":619.88},91.561269923210958,null,517.15,5.0370671270437706,414.28438742634899,{"$f":"(N13*NInc!O13+PmInc!P13*NInc!V13)/(NInc!O13+NInc!V13)","v":454.92952446474692},null,"ANÁLISIS DE VARIANZA"]
[2000,536.41999999999996,5.4346757867012485,{"$f":"(H14*NInc!I14+PmInc!B13*NInc!B13*(1+Iter_Consol!AD14)-PmInc!N14*NInc!O14)/(NInc!I14+NInc!B13-NInc!O14)","v":529.60911606484308},{"$f":"PmJub!B14","v":535.33000000000004},100.20361272486127,null,596.53,5.1024543228147978,567.57000000000005,{"$f":"PmAltJub!B14","v":644.86},92.505349998449276,null,543.92999999999995,5.1783815140674871,435.73761356050278,{"$f":"(N14*NInc!O14+PmInc!P14*NInc!V14)/(NInc!O14+NInc!V14)","v":477.38499209347441},null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2001,571.20000000000005,6.4837254390216703,{"$f":"(H15*NInc!I15+PmInc!B14*NInc!B14*(1+Iter_Consol!AD15)-PmInc!N15*NInc!O15)/(NInc!I15+NInc!B14-NInc!O15)","v":564.57735583040142},{"$f":"PmJub!B15","v":564.98},101.10092392651069,null,631.29999999999995,5.8287093691851144,596.53,{"$f":"PmAltJub!B15","v":669.99},94.225286944581256,null,584.83000000000004,7.5193499163495492,468.50224944126796,{"$f":"(N15*NInc!O15+PmInc!P15*NInc!V15)/(NInc!O15+NInc!V15)","v":511.71198722705469},null,"Regresión",1,1519674.5005090686,1519674.5005090686,14022.255457578578,9.9876371036889932E-35]
[2002,599.48,4.9509803921568674,{"$f":"(H16*NInc!I16+PmInc!B15*NInc!B15*(1+Iter_Consol!AD16)-PmInc!N16*NInc!O16)/(NInc!I16+NInc!B15-NInc!O16)","v":592.42559557037839},{"$f":"PmJub!B16","v":588.35},101.89173111243308,null,659.27,4.4305401552352297,631.29999999999995,{"$f":"PmAltJub!B16","v":715.34},92.161769228618553,null,623.59,6.6275669852777774,499.55254985052119,{"$f":"(N16*NInc!O16+PmInc!P16*NInc!V16)/(NInc!O16+NInc!V16)","v":544.35059144441504},null,"Residuos",24,2601.0215063159189,108.37589609649662]
[2003,634.75,5.8834323080002582,{"$f":"(H17*NInc!I17+PmInc!B16*NInc!B16*(1+Iter_Consol!AD17)-PmInc!N17*NInc!O17)/(NInc!I17+NInc!B16-NInc!O17)","v":628.61652284920865},{"$f":"PmJub!B17","v":620.12},102.35922079597498,null,691.7,4.9190771611024475,659.27,{"$f":"PmAltJub!B17","v":772.96},89.487166218174281,null,664.14,6.5026700235731649,532.03680376164641,{"$f":"(N17*NInc!O17+PmInc!P17*NInc!V17)/(NInc!O17+NInc!V17)","v":579.86386443455694},null,"Total",25,1522275.5220153846]
[2004,665.1,4.7814100039385687,{"$f":"(H18*NInc!I18+PmInc!B17*NInc!B17*(1+Iter_Consol!AD18)-PmInc!N18*NInc!O18)/(NInc!I18+NInc!B17-NInc!O18)","v":658.10970853133131},{"$f":"PmJub!B18","v":648.91},102.4949530751568,null,723.39,4.5814659534480162,691.7,{"$f":"PmAltJub!B18","v":856.13},84.49534533306857,null,700.44,5.4657150600777138,561.11641947000282,{"$f":"(N18*NInc!O18+PmInc!P18*NInc!V18)/(NInc!O18+NInc!V18)","v":609.41609986112428}]
[2005,702.69,5.6517816869643633,{"$f":"(H19*NInc!I19+PmInc!B18*NInc!B18*(1+Iter_Consol!AD19)-PmInc!N19*NInc!O19)/(NInc!I19+NInc!B18-NInc!O19)","v":692.96882316422261},{"$f":"PmJub!B19","v":688.68},102.03432653772435,null,750.17,3.702014127925457,723.39,{"$f":"PmAltJub!B19","v":800.12},93.757186422036696,null,741.53,5.8663126035063629,594.03326270571529,{"$f":"(N19*NInc!O19+PmInc!P19*NInc!V19)/(NInc!O19+NInc!V19)","v":644.64865495694528},null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[2006,736.57,4.8214717727589784,{"$f":"(H20*NInc!I20+PmInc!B19*NInc!B19*(1+Iter_Consol!AD20)-PmInc!N20*NInc!O20)/(NInc!I20+NInc!B19-NInc!O20)","v":729.95384470668262},{"$f":"PmJub!B20","v":729.32},100.99407667416223,null,772.28,2.9473319380940444,750.17,{"$f":"PmAltJub!B20","v":922.82},83.686959537071147,null,787.68,6.2236187342386673,631.00362813107733,{"$f":"(N20*NInc!O20+PmInc!P20*NInc!V20)/(NInc!O20+NInc!V20)","v":682.60793939966095},null,"Intercepción",-25.532683427520965,6.3406867778902356,-4.026800932124984,4.9239500793213278E-4,-38.619217748142461,-12.446149106899469,-38.619217748142461,-12.446149106899469]
[2007,765.74,3.9602481773626241,{"$f":"(H21*NInc!I21+PmInc!B20*NInc!B20*(1+Iter_Consol!AD21)-PmInc!N21*NInc!O21)/(NInc!I21+NInc!B20-NInc!O21)","v":758.9075707982405},{"$f":"PmJub!B21","v":770.62},99.36674366094833,null,800.6,3.6670637592583155,772.28,{"$f":"PmAltJub!B21","v":994.34},80.515718969366617,null,809.19,2.7308043875685639,648.2351028937976,{"$f":"(N21*NInc!O21+PmInc!P21*NInc!V21)/(NInc!O21+NInc!V21)","v":704.38333201711612},null,"Variable X 1",1.1481143816975494,9.6956341500931305E-3,118.4156047891433,9.9876371036889932E-35,1.1281035763211007,1.1681251870739982,1.1281035763211007,1.1681251870739982]
[2008,806.5,5.3229555723874888,{"$f":"(H22*NInc!I22+PmInc!B21*NInc!B21*(1+Iter_Consol!AD22)-PmInc!N22*NInc!O22)/(NInc!I22+NInc!B21-NInc!O22)","v":799.3062429617529},{"$f":"PmJub!B22","v":822.24},98.085717065576958,null,837.37,4.5928053959530368,800.6,{"$f":"PmAltJub!B22","v":1051.7},79.620614243605587,null,862.17,6.5472880287694935,690.67692218384479,{"$f":"(N22*NInc!O22+PmInc!P22*NInc!V22)/(NInc!O22+NInc!V22)","v":751.42739327541722}]
[2009,836.19,3.6813391196528267,{"$f":"(H23*NInc!I23+PmInc!B22*NInc!B22*(1+Iter_Consol!AD23)-PmInc!N23*NInc!O23)/(NInc!I23+NInc!B22-NInc!O23)","v":827.5231271625297},{"$f":"PmJub!B23","v":862.55},96.943945278534585,null,864.68,3.2614017698269437,837.37,{"$f":"PmAltJub!B23","v":1110.04},77.896292025512594,null,902.16,4.6382963916628883,722.71256494354634,{"$f":"(N23*NInc!O23+PmInc!P23*NInc!V23)/(NInc!O23+NInc!V23)","v":786.04890603134493}]
[2010,854.21,2.1550126167497741,{"$f":"(H24*NInc!I24+PmInc!B23*NInc!B23*(1+Iter_Consol!AD24)-PmInc!N24*NInc!O24)/(NInc!I24+NInc!B23-NInc!O24)","v":847.02796814320266},{"$f":"PmJub!B24","v":893.21},95.633725551661982,null,895.89,3.6094277651848028,864.68,{"$f":"PmAltJub!B24","v":1172.18},76.429387977955599,null,919.87,1.9630664183736934,736.89989260732023,{"$f":"(N24*NInc!O24+PmInc!P24*NInc!V24)/(NInc!O24+NInc!V24)","v":802.46745415612747},null,"Resumen de PmAltInc"]
[2011,873.26,2.2301307640978152,{"$f":"(H25*NInc!I25+PmInc!B24*NInc!B24*(1+Iter_Consol!AD25)-PmInc!N25*NInc!O25)/(NInc!I25+NInc!B24-NInc!O25)","v":867.8278680821528},{"$f":"PmJub!B25","v":923.73},94.536282246976924,null,921.51,2.8597260824431592,895.89,{"$f":"PmAltJub!B25","v":1202.07},76.660261049689296,null,946.87,2.9351973648450214,758.52935883667612,{"$f":"(N25*NInc!O25+PmInc!P25*NInc!V25)/(NInc!O25+NInc!V25)","v":825.18712071379036}]
[2012,891.24,2.0589515150127191,{"$f":"(H26*NInc!I26+PmInc!B25*NInc!B25*(1+Iter_Consol!AD26)-PmInc!N26*NInc!O26)/(NInc!I26+NInc!B25-NInc!O26)","v":884.61777558936842},{"$f":"PmJub!B26","v":956.36},93.190848634405455,null,943.46,2.3819600438411026,921.51,{"$f":"PmAltJub!B26","v":1251.97},75.358035735680559,null,966.49,2.0720901496509514,774.24677096334142,{"$f":"(N26*NInc!O26+PmInc!P26*NInc!V26)/(NInc!O26+NInc!V26)","v":843.19773920433352},null,"Estadísticas de la regresión"]
[2013,910.66,2.1789865804945796,{"$f":"(H27*NInc!I27+PmInc!B26*NInc!B26*(1+Iter_Consol!AD27)-PmInc!N27*NInc!O27)/(NInc!I27+NInc!B26-NInc!O27)","v":909.87412946137465},{"$f":"PmJub!B27","v":988.45},92.130102686023562,null,955.24,1.2485955949377736,943.46,{"$f":"PmAltJub!B27","v":1295.6400000000001},73.727269920656965,null,1007.75,4.2690560688677603,807.29979972716467,{"$f":"(N27*NInc!O27+PmInc!P27*NInc!V27)/(NInc!O27+NInc!V27)","v":876.29020534057065},null,"Coeficiente de correlación múltiple",0.99812748305552579]
[2014,918.56,0.86750269035644756,{"$f":"(H28*NInc!I28+PmInc!B27*NInc!B27*(1+Iter_Consol!AD28)-PmInc!N28*NInc!O28)/(NInc!I28+NInc!B27-NInc!O28)","v":913.02817244091227},{"$f":"PmJub!B28","v":1008.73},91.061037145717876,null,949.29,-0.62288011389808329,955.24,{"$f":"PmAltJub!B28","v":1314.68},72.206924879058022,null,1011.59,0.38104688662863317,{"$f":"P29/(1+O29%)","v":810.37599047978426},{"$f":"(N28*NInc!O28+PmInc!P28*NInc!V28)/(NInc!O28+NInc!V28)","v":878.88148951374785},null,"Coeficiente de determinación R^2",0.99625847243075882]
[2015,925.18,0.72069325901411574,{"$f":"(H29*NInc!I29+PmInc!B28*NInc!B28*(1+Iter_Consol!AD29)-PmInc!N29*NInc!O29)/(NInc!I29+NInc!B28-NInc!O29)","v":919.3465459339892},{"$f":"PmJub!B29","v":1030.6300000000001},89.768394089052322,null,941.18,-0.85432270433692947,949.29,{"$f":"PmAltJub!B29","v":1342.94},70.083548036397758,null,1033.0899999999999,2.1253669965104249,{"$f":"P30/(1+O30%)","v":827.59945432908603},{"$f":"(N29*NInc!O29+PmInc!P29*NInc!V29)/(NInc!O29+NInc!V29)","v":896.66105096397246},null,"R^2  ajustado",0.99610257544870706]
[2016,931.54,0.68743379666660331,{"$f":"(H30*NInc!I30+PmInc!B29*NInc!B29*(1+Iter_Consol!AD30)-PmInc!N30*NInc!O30)/(NInc!I30+NInc!B29-NInc!O30)","v":925.31359580189894},{"$f":"PmJub!B30","v":1052.01},88.548587941179264,null,936.4,-0.50787309547588588,{"$f":"H29","v":941.18},{"$f":"PmAltJub!B30","v":1332.37},70.280777862005309,null,1033.5899999999999,4.8398493838863743E-2,828,{"$f":"(N30*NInc!O30+PmInc!P30*NInc!V30)/(NInc!O30+NInc!V30)","v":894.44321751777625},null,"Error típico",12.045441022894744]
[2017,{"$f":"(H31*NInc!I31+PmInc!B30*NInc!B30*(1+Iter_Consol!AD31)-NInc!X31*PmInc!Q31)/(NInc!I31+NInc!B30-NInc!X31)","v":942.87192284947389},1.2164719549857095,null,{"$f":"PmJub!B31","v":1072.8479580723385},87.884952919479687,null,{"$f":"$T$83+$T$84*K31","v":999.68510675778043},6.7583411744746247,{"$f":"H30","v":936.4},{"$f":"PmAltJub!B31","v":1348.1831945303327},74.150539096880024,null,{"$f":"$T$20+$T$21*B30","v":1043.9817876990141},1.0054071439365986,{"$f":"P30*(1+$O31%)","v":836.32477115179506},{"$f":"(N31*NInc!O31+PmInc!P31*NInc!V31)/(NInc!O31+NInc!V31)","v":904.84497316010322},null,"Observaciones",26]
[2018,{"$f":"(H32*NInc!I32+PmInc!B31*NInc!B31*(1+Iter_Consol!AD32)-NInc!X32*PmInc!Q32)/(NInc!I32+NInc!B31-NInc!X32)","v":954.02504245227067},1.1828880818818721,null,{"$f":"PmJub!B32","v":1093.4854747297104},87.246247389622454,null,1009.3403312050499,0.96582657698920382,999.68510675778043,{"$f":"PmAltJub!B32","v":1364.0931800915823},73.993503225145147,null,{"$f":"$T$20+$T$21*B31","v":1056.9921312947822},1.2462232338787738,{"$f":"P31*(1+$O32%)","v":846.74724476057224},{"$f":"(N32*NInc!O32+PmInc!P32*NInc!V32)/(NInc!O32+NInc!V32)","v":917.36521481313036}]
[2019,{"$f":"(H33*NInc!I33+PmInc!B32*NInc!B32*(1+Iter_Consol!AD33)-NInc!X33*PmInc!Q33)/(NInc!I33+NInc!B32-NInc!X33)","v":964.60359234146767},1.1088335649979797,null,{"$f":"PmJub!B33","v":1113.5482755819428},86.624317372981764,null,1014.7839433478822,0.53932375181453551,1009.3403312050499,{"$f":"PmAltJub!B33","v":1373.0632243475704},73.906570750234053,null,1069.7971883115461,1.2114619056887488,857.00526506831568,{"$f":"(N33*NInc!O33+PmInc!P33*NInc!V33)/(NInc!O33+NInc!V33)","v":929.58919461920618},null,"ANÁLISIS DE VARIANZA"]
[2020,{"$f":"(H34*NInc!I34+PmInc!B33*NInc!B33*(1+Iter_Consol!AD34)-NInc!X34*PmInc!Q34)/(NInc!I34+NInc!B33-NInc!X34)","v":974.61956159138686},1.0383508136857067,null,{"$f":"PmJub!B34","v":1133.0083451292012},86.020510420887263,null,1019.941808953992,0.50827229184307043,1014.7839433478822,{"$f":"PmAltJub!B34","v":1381.5624123020543},73.825243063358599,null,1081.9425735768382,1.1352979235682126,866.73482804750654,{"$f":"(N34*NInc!O34+PmInc!P34*NInc!V34)/(NInc!O34+NInc!V34)","v":941.21284296096178},null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2021,{"$f":"(H35*NInc!I35+PmInc!B34*NInc!B34*(1+Iter_Consol!AD35)-NInc!X35*PmInc!Q35)/(NInc!I35+NInc!B34-NInc!X35)","v":984.13961959846381},0.97679734557474251,null,{"$f":"PmJub!B35","v":1151.9682450594173},85.431141337381476,null,1025.3737330684787,0.53257196310616539,1019.941808953992,{"$f":"PmAltJub!B35","v":1390.5131968957494},73.740668938459123,null,1093.4420519193109,1.0628547783692488,875.94696058319994,{"$f":"(N35*NInc!O35+PmInc!P35*NInc!V35)/(NInc!O35+NInc!V35)","v":952.24000250751828},null,"Regresión",1,927213.46741738112,927213.46741738112,6390.4923579615597,1.2152077114637871E-30]
[2022,{"$f":"(H36*NInc!I36+PmInc!B35*NInc!B35*(1+Iter_Consol!AD36)-NInc!X36*PmInc!Q36)/(NInc!I36+NInc!B35-NInc!X36)","v":993.20448616853366},0.92109558334501074,null,{"$f":"PmJub!B36","v":1170.5504350426249},84.849354323837119,null,1030.7833241653525,0.52757262278264605,1025.3737330684787,{"$f":"PmAltJub!B36","v":1399.4271808961801},73.65751774988739,null,1104.3721674318308,0.99960628853941191,884.70298148545942,{"$f":"(N36*NInc!O36+PmInc!P36*NInc!V36)/(NInc!O36+NInc!V36)","v":962.71547591500132},null,"Residuos",24,3482.2235864648542,145.0926494360356]
[2023,{"$f":"(H37*NInc!I37+PmInc!B36*NInc!B36*(1+Iter_Consol!AD37)-NInc!X37*PmInc!Q37)/(NInc!I37+NInc!B36-NInc!X37)","v":1001.8485812847288},0.87032380910212481,null,{"$f":"PmJub!B37","v":1188.8208561161066},84.272460070879077,null,1036.1700255932024,0.52258329190681962,1030.7833241653525,{"$f":"PmAltJub!B37","v":1408.3034470469984},73.575764354329735,null,1114.7796711090973,0.94239097871042787,893.04034257136061,{"$f":"(N37*NInc!O37+PmInc!P37*NInc!V37)/(NInc!O37+NInc!V37)","v":972.69696037080496},null,"Total",25,930695.691003846]
[2024,{"$f":"(H38*NInc!I38+PmInc!B37*NInc!B37*(1+Iter_Consol!AD38)-NInc!X38*PmInc!Q38)/(NInc!I38+NInc!B37-NInc!X38)","v":1010.1616617340225},0.82977413998364113,null,{"$f":"PmJub!B38","v":1206.7788940977198},83.707269548271029,null,1042.024889033524,0.5650485244417025,1036.1700255932024,{"$f":"PmAltJub!B38","v":1417.9511557364583},73.488066554190652,null,1124.7040810287626,0.89025752593707708,900.99070143075642,{"$f":"(N38*NInc!O38+PmInc!P38*NInc!V38)/(NInc!O38+NInc!V38)","v":982.15766582366905}]
[2025,{"$f":"(H39*NInc!I39+PmInc!B38*NInc!B38*(1+Iter_Consol!AD39)-NInc!X39*PmInc!Q39)/(NInc!I39+NInc!B38-NInc!X39)","v":1018.1773125808861},0.7935017879320494,null,{"$f":"PmJub!B39","v":1224.3585164231754},83.160062916487533,null,1047.862179796917,0.5601872685408793,1042.024889033524,{"$f":"PmAltJub!B39","v":1427.569907974648},73.401811984364528,null,1134.2484482488053,0.84861141530778728,908.63661137395957,{"$f":"(N39*NInc!O39+PmInc!P39*NInc!V39)/(NInc!O39+NInc!V39)","v":991.2031270477745},null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95.0%","Superior 95.0%"]
[2026,{"$f":"(H40*NInc!I40+PmInc!B39*NInc!B39*(1+Iter_Consol!AD40)-NInc!X40*PmInc!Q40)/(NInc!I40+NInc!B39-NInc!X40)","v":1025.9258501905865},0.76102045429193854,null,{"$f":"PmJub!B40","v":1241.4812375249696},82.637241641757171,null,1053.6813476644372,0.55533714067703688,1047.862179796917,{"$f":"PmAltJub!B40","v":1437.1587971047104},73.316974421140927,null,1143.4513322647558,0.81136403846608918,916.00896207898472,{"$f":"(N40*NInc!O40+PmInc!P40*NInc!V40)/(NInc!O40+NInc!V40)","v":999.88059691836406},null,"Intercepción",44.238491750923913,8.5383108977272446,5.1811760289379318,2.6284619384564906E-5,26.61628417037176,61.86069933147607,26.61628417037176,61.86069933147607]
[2027,{"$f":"(H41*NInc!I41+PmInc!B40*NInc!B40*(1+Iter_Consol!AD41)-NInc!X41*PmInc!Q41)/(NInc!I41+NInc!B40-NInc!X41)","v":1033.3007824317149},0.71885626429613048,null,{"$f":"PmJub!B41","v":1258.0641341671289},82.134189694215138,null,1058.0925317109595,0.41864497803818512,1053.6813476644372,{"$f":"PmAltJub!B41","v":1444.4275949324017},73.253414392188873,null,1152.3475397315769,0.77801365180982796,923.13563685576071,{"$f":"(N41*NInc!O41+PmInc!P41*NInc!V41)/(NInc!O41+NInc!V41)","v":1008.2317334204619},null,"Variable X 1",0.96837209648634759,1.2113652383933769E-2,79.940555151697353,1.2152077114637698E-30,0.94337074675508481,0.99337344621761037,0.94337074675508481,0.99337344621761037]
[2028,{"$f":"(H42*NInc!I42+PmInc!B41*NInc!B41*(1+Iter_Consol!AD42)-NInc!X42*PmInc!Q42)/(NInc!I42+NInc!B41-NInc!X42)","v":1041.8863728918789},0.83088976667171632,null,{"$f":"PmJub!B42","v":1275.6062236106184},81.677742990529424,null,1078.3733868076392,1.9167373824938716,1058.0925317109595,{"$f":"PmAltJub!B42","v":1477.8466121204713},72.969236317451617,null,1160.8148055016613,0.73478403677216253,929.91869015313193,{"$f":"(N42*NInc!O42+PmInc!P42*NInc!V42)/(NInc!O42+NInc!V42)","v":1016.1896221196293}]
[2029,{"$f":"(H43*NInc!I43+PmInc!B42*NInc!B42*(1+Iter_Consol!AD43)-NInc!X43*PmInc!Q43)/(NInc!I43+NInc!B42-NInc!X43)","v":1051.9080229883527},0.96187553242084167,null,{"$f":"PmJub!B43","v":1294.5603005269995},81.256008125703687,null,1102.3055123288723,2.2192800577247596,1078.3733868076392,{"$f":"PmAltJub!B43","v":1517.2822330707961},72.649998022974202,null,1170.6720453843409,0.84916558920176133,937.81523967746807,{"$f":"(N43*NInc!O43+PmInc!P43*NInc!V43)/(NInc!O43+NInc!V43)","v":1025.3344581945717}]
[2030,{"$f":"(H44*NInc!I44+PmInc!B43*NInc!B43*(1+Iter_Consol!AD44)-NInc!X44*PmInc!Q44)/(NInc!I44+NInc!B43-NInc!X44)","v":1063.2083238311391},1.0742670077449779,null,{"$f":"PmJub!B44","v":1314.7810995175246},80.865805282818314,null,1126.2151389422515,2.1690562503733357,1102.3055123288723,{"$f":"PmAltJub!B44","v":1556.6807800720846},72.347211667256545,null,1182.178045988443,0.98285430573552546,947.03259714048204,{"$f":"(N44*NInc!O44+PmInc!P44*NInc!V44)/(NInc!O44+NInc!V44)","v":1035.8979781843284}]
[2031,{"$f":"(H45*NInc!I45+PmInc!B44*NInc!B44*(1+Iter_Consol!AD45)-NInc!X45*PmInc!Q45)/(NInc!I45+NInc!B44-NInc!X45)","v":1075.8979628456532},1.1935232945495144,null,{"$f":"PmJub!B45","v":1336.4153436877659},80.506256376612001,null,1152.6332139465717,2.34573964519178,{"$f":"H44","v":1126.2151389422515},{"$f":"PmAltJub!B45","v":1600.2127760572846},72.029996959936128,null,1195.1520839035552,1.0974690283868549,957.42598658282645,{"$f":"(N45*NInc!O45+PmInc!P45*NInc!V45)/(NInc!O45+NInc!V45)","v":1047.6866223477189}]
[2032,{"$f":"(H46*NInc!I46+PmInc!B45*NInc!B45*(1+Iter_Consol!AD46)-NInc!X46*PmInc!Q46)/(NInc!I46+NInc!B45-NInc!X46)","v":1089.8865375321559},1.3001767053730795,null,{"$f":"PmJub!B46","v":1359.3553951265094},80.176717688366168,null,1179.6536880946785,2.344238724094172,1152.6332139465717,{"$f":"PmAltJub!B46","v":1644.7374120097998},71.722919384024436,null,1209.7212409546692,1.2190211812649565,969.09721215420609,{"$f":"(N46*NInc!O46+PmInc!P46*NInc!V46)/(NInc!O46+NInc!V46)","v":1060.8536805263539}]
[2033,{"$f":"(H47*NInc!I47+PmInc!B46*NInc!B46*(1+Iter_Consol!AD47)-NInc!X47*PmInc!Q47)/(NInc!I47+NInc!B46-NInc!X47)","v":1105.2560626134236},1.4101949654382606,null,{"$f":"PmJub!B47","v":1383.7225679009325},79.875553687764551,null,1209.037741199314,2.4909050343491224,1179.6536880946785,{"$f":"PmAltJub!B47","v":1693.1567794909929},71.407311823940034,null,1225.781724731693,1.3276185647818739,981.9631266535489,{"$f":"(N47*NInc!O47+PmInc!P47*NInc!V47)/(NInc!O47+NInc!V47)","v":1075.2831397452192},null,"Resumen"]
[2034,{"$f":"(H48*NInc!I48+PmInc!B47*NInc!B47*(1+Iter_Consol!AD48)-NInc!X48*PmInc!Q48)/(NInc!I48+NInc!B47-NInc!X48)","v":1121.8972409816356},1.505640089307736,null,{"$f":"PmJub!B48","v":1409.4529249958116},79.598063978260882,null,1238.7407496182307,2.4567478257091047,1209.037741199314,{"$f":"PmAltJub!B48","v":1742.1017250644006},71.106108891111845,null,1243.427697517358,1.4395689240290777,996.09916267027768,{"$f":"(N48*NInc!O48+PmInc!P48*NInc!V48)/(NInc!O48+NInc!V48)","v":1091.0285410922377}]
[2035,{"$f":"(H49*NInc!I49+PmInc!B48*NInc!B48*(1+Iter_Consol!AD49)-NInc!X49*PmInc!Q49)/(NInc!I49+NInc!B48-NInc!X49)","v":1139.722868903491},1.5888824101446541,null,{"$f":"PmJub!B49","v":1436.4918589813792},79.340712011530087,null,1268.9566464140066,2.4392429816398886,1238.7407496182307,{"$f":"PmAltJub!B49","v":1791.8918137740375},70.816588181256435,null,1262.5336737302964,1.5365570713187227,1011.4047947916345,{"$f":"(N49*NInc!O49+PmInc!P49*NInc!V49)/(NInc!O49+NInc!V49)","v":1107.9558712565017},null,"Estadísticas de la regresión"]
[2036,{"$f":"(H50*NInc!I50+PmInc!B49*NInc!B49*(1+Iter_Consol!AD50)-NInc!X50*PmInc!Q50)/(NInc!I50+NInc!B49-NInc!X50)","v":1158.6678746587086},1.6622466980454886,null,{"$f":"PmJub!B50","v":1464.8857586373076},79.096125266214983,null,1299.8159916664588,2.4318675771673348,1268.9566464140066,{"$f":"PmAltJub!B50","v":1842.7421839624776},70.537050867932265,null,1282.9995335101676,1.6210149642506222,1027.7998178643552,{"$f":"(N50*NInc!O50+PmInc!P50*NInc!V50)/(NInc!O50+NInc!V50)","v":1125.9578939616183},null,"Coeficiente de correlación múltiple",0.99860777527299471]
[2037,{"$f":"(H51*NInc!I51+PmInc!B50*NInc!B50*(1+Iter_Consol!AD51)-NInc!X51*PmInc!Q51)/(NInc!I51+NInc!B50-NInc!X51)","v":1178.8163350552143},1.7389332039986494,null,{"$f":"PmJub!B51","v":1494.7773701006788},78.862334862335828,null,1332.932577398069,2.5477902983138678,1299.8159916664588,{"$f":"PmAltJub!B51","v":1897.3120599612491},70.25373450824388,null,1304.7505670790761,1.6953266934867539,1045.2243825322178,{"$f":"(N51*NInc!O51+PmInc!P51*NInc!V51)/(NInc!O51+NInc!V51)","v":1144.9367404577204},null,"Coeficiente de determinación R^2",0.99721748883567984]
[2038,{"$f":"(H52*NInc!I52+PmInc!B51*NInc!B51*(1+Iter_Consol!AD52)-NInc!X52*PmInc!Q52)/(NInc!I52+NInc!B51-NInc!X52)","v":1199.993643968322},1.7964892649808606,null,{"$f":"PmJub!B52","v":1526.0386001814636},78.634553793438045,null,1365.4921626984139,2.442703093347931,1332.932577398069,{"$f":"PmAltJub!B52","v":1950.9641044929801},69.990634863744987,null,1327.8833042293677,1.7729624139638078,1063.7558179760993,{"$f":"(N52*NInc!O52+PmInc!P52*NInc!V52)/(NInc!O52+NInc!V52)","v":1164.9483698906904},null,"R^2  ajustado",0.99710155087049979]
[2039,{"$f":"(H53*NInc!I53+PmInc!B52*NInc!B52*(1+Iter_Consol!AD53)-NInc!X53*PmInc!Q53)/(NInc!I53+NInc!B52-NInc!X53)","v":1222.0572727894066},1.8386454738311242,null,{"$f":"PmJub!B53","v":1558.55495347891},78.409636443142787,null,1397.5526540600908,2.3479073873496681,1365.4921626984139,{"$f":"PmAltJub!B53","v":2003.7937365162004},69.745334990909711,null,1352.1972771581582,1.8310323543755169,1083.2335311747936,{"$f":"(N53*NInc!O53+PmInc!P53*NInc!V53)/(NInc!O53+NInc!V53)","v":1185.783527180407},null,"Error típico",13.28493607307896]
[2040,{"$f":"(H54*NInc!I54+PmInc!B53*NInc!B53*(1+Iter_Consol!AD54)-NInc!X54*PmInc!Q54)/(NInc!I54+NInc!B53-NInc!X54)","v":1245.2105549475232},1.8946151439586778,null,{"$f":"PmJub!B54","v":1592.4385952364016},78.195200660950348,null,1432.8007517905519,2.5221302129877055,1397.5526540600908,{"$f":"PmAltJub!B54","v":2061.8759415458044},69.490153258996273,null,1377.5288467200821,1.8733634499813467,1103.5264322257644,{"$f":"(N54*NInc!O54+PmInc!P54*NInc!V54)/(NInc!O54+NInc!V54)","v":1207.3072199020696},null,"Observaciones",26]
[2041,{"$f":"(H55*NInc!I55+PmInc!B54*NInc!B54*(1+Iter_Consol!AD55)-NInc!X55*PmInc!Q55)/(NInc!I55+NInc!B54-NInc!X55)","v":1269.4305427584818},1.9450515990831141,null,{"$f":"PmJub!B55","v":1627.6294615603554},77.992600449829652,null,1468.7890669911437,2.5117459741431425,1432.8007517905519,{"$f":"PmAltJub!B55","v":2121.1778851041481},69.244030748464425,null,1404.1114629493172,1.9297320918199912,1124.8215359301412,{"$f":"(N55*NInc!O55+PmInc!P55*NInc!V55)/(NInc!O55+NInc!V55)","v":1229.6979316448815}]
[2042,{"$f":"(H56*NInc!I56+PmInc!B55*NInc!B55*(1+Iter_Consol!AD56)-NInc!X56*PmInc!Q56)/(NInc!I56+NInc!B55-NInc!X56)","v":1294.7053189507455},1.9910326198187667,null,{"$f":"PmJub!B56","v":1663.8363063723102},77.814464920146676,null,1505.3932310136272,2.4921321138009489,1468.7890669911437,{"$f":"PmAltJub!B56","v":2181.4946311580443},69.007423145226383,null,1431.9187792796179,1.9804208614529584,1147.0977362818173,{"$f":"(N56*NInc!O56+PmInc!P56*NInc!V56)/(NInc!O56+NInc!V56)","v":1252.9350912852292},null,"ANÁLISIS DE VARIANZA"]
[2043,{"$f":"(H57*NInc!I57+PmInc!B56*NInc!B56*(1+Iter_Consol!AD57)-NInc!X57*PmInc!Q57)/(NInc!I57+NInc!B56-NInc!X57)","v":1321.1223673567138},2.0403908147513583,null,{"$f":"PmJub!B57","v":1700.9681319687822},77.668848847131741,null,1543.5070059461498,2.5318152192606469,1505.3932310136272,{"$f":"PmAltJub!B57","v":2244.2989307548951},68.774572976647718,null,1460.937113320143,2.0265349166748159,1170.3440724359548,{"$f":"(N57*NInc!O57+PmInc!P57*NInc!V57)/(NInc!O57+NInc!V57)","v":1277.0126213331262},null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2044,{"$f":"(H58*NInc!I58+PmInc!B57*NInc!B57*(1+Iter_Consol!AD58)-NInc!X58*PmInc!Q58)/(NInc!I58+NInc!B57-NInc!X58)","v":1348.6948004042476},2.0870461153950748,null,{"$f":"PmJub!B58","v":1738.6614710059853},77.570868331481236,null,1582.1452402976029,2.503275605656774,1543.5070059461498,{"$f":"PmAltJub!B58","v":2307.9674403789923},68.55145408974218,null,1491.2669065170353,2.0760505651036931,1194.6410071654191,{"$f":"(N58*NInc!O58+PmInc!P58*NInc!V58)/(NInc!O58+NInc!V58)","v":1302.070831979589},null,"Regresión",1,1518039.7733802055,1518039.7733802055,8601.3023196275408,3.4762683391588039E-32]
[2045,{"$f":"(H59*NInc!I59+PmInc!B58*NInc!B58*(1+Iter_Consol!AD59)-NInc!X59*PmInc!Q59)/(NInc!I59+NInc!B58-NInc!X59)","v":1377.6143121300902},2.1442591546415368,null,{"$f":"PmJub!B59","v":1776.9450413760201},77.527119863161417,null,1623.1470354230748,2.5915316799713928,1582.1452402976029,{"$f":"PmAltJub!B59","v":2375.5306515704269},68.327766444522084,null,1522.9232134373015,2.1227794154033752,1220.0006005534942,{"$f":"(N59*NInc!O59+PmInc!P59*NInc!V59)/(NInc!O59+NInc!V59)","v":1328.1501631114832},null,"Residuos",24,4235.7486351790712,176.48952646579463]
[2046,{"$f":"(H60*NInc!I60+PmInc!B59*NInc!B59*(1+Iter_Consol!AD60)-NInc!X60*PmInc!Q60)/(NInc!I60+NInc!B59-NInc!X60)","v":1407.956766385397},2.2025362242637403,null,{"$f":"PmJub!B60","v":1815.6229506273328},77.546759689225169,null,1665.2712169986726,2.5952166166275825,1623.1470354230748,{"$f":"PmAltJub!B60","v":2444.9433435598658},68.110830518224532,null,1556.1261207614125,2.1802088924214758,1246.5991621343569,{"$f":"(N60*NInc!O60+PmInc!P60*NInc!V60)/(NInc!O60+NInc!V60)","v":1355.5092697145847},null,"Total",25,1522275.5220153846]
[2047,{"$f":"(H61*NInc!I61+PmInc!B60*NInc!B60*(1+Iter_Consol!AD61)-NInc!X61*PmInc!Q61)/(NInc!I61+NInc!B60-NInc!X61)","v":1439.8572888336416},2.2657316765586355,null,{"$f":"PmJub!B61","v":1854.7866122734049},77.629269011641938,null,1709.1589596436588,2.6354711591115798,1665.2712169986726,{"$f":"PmAltJub!B61","v":2517.2620509716894},67.897538080467456,null,1590.9627288679303,2.2386751074824351,1274.5064672671433,{"$f":"(N61*NInc!O61+PmInc!P61*NInc!V61)/(NInc!O61+NInc!V61)","v":1384.2590752666758}]
[2048,{"$f":"(H62*NInc!I62+PmInc!B61*NInc!B61*(1+Iter_Consol!AD62)-NInc!X62*PmInc!Q62)/(NInc!I62+NInc!B61-NInc!X62)","v":1473.3707360140299},2.3275533929849379,null,{"$f":"PmJub!B62","v":1894.3408202830265},77.777489680758663,null,1753.8788890504827,2.6164874340387501,1709.1589596436588,{"$f":"PmAltJub!B62","v":2590.9520449276438},67.692448900553174,null,1627.5881774744253,2.3020934395211246,1303.8467970363727,{"$f":"(N62*NInc!O62+PmInc!P62*NInc!V62)/(NInc!O62+NInc!V62)","v":1414.6003026457961},null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[2049,{"$f":"(H63*NInc!I63+PmInc!B62*NInc!B62*(1+Iter_Consol!AD63)-NInc!X63*PmInc!Q63)/(NInc!I63+NInc!B62-NInc!X63)","v":1508.6038493072774},2.3913270728157077,null,{"$f":"PmJub!B63","v":1934.459910124707},77.985790318602341,null,1800.1182440644297,2.6364052445480013,1753.8788890504827,{"$f":"PmAltJub!B63","v":2667.1457651928872},67.492308352867468,null,1666.0654481624902,2.364066735098258,1334.6706054417537,{"$f":"(N63*NInc!O63+PmInc!P63*NInc!V63)/(NInc!O63+NInc!V63)","v":1446.5960922108463},null,"Intercepción",33.539435034213056,7.4951602628736973,4.4748122598987363,1.5791065773907125E-4,18.070184548496499,49.008685519929614,18.070184548496499,49.008685519929614]
[2050,{"$f":"(H64*NInc!I64+PmInc!B63*NInc!B63*(1+Iter_Consol!AD64)-NInc!X64*PmInc!Q64)/(NInc!I64+NInc!B63-NInc!X64)","v":1545.6718537491513},{"$f":"100*(B64/B63-1)","v":2.4571065796295644},null,{"$f":"PmJub!B64","v":1975.2253073609163},78.252938942662283,null,1848.0372228172826,2.6619906170529228,1800.1182440644297,{"$f":"PmAltJub!B64","v":2746.1071880196055},67.296616493328543,null,1706.5170922464467,2.4279744909523782,1367.0760672801191,{"$f":"(N64*NInc!O64+PmInc!P64*NInc!V64)/(NInc!O64+NInc!V64)","v":1480.3677124621333},null,"Variable X 1",0.99280361503321857,1.0704866203820917E-2,92.743206326002891,3.4762683391588039E-32,0.97070985707273216,1.014897372993705,0.97070985707273216,1.014897372993705]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resumen de PmAltInc"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadísticas de la regresión"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadísticas de la regresión"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R^2",0.97196968529304184]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R^2  ajustado",0.97084847270476349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error típico",34.366892481558644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observaciones",27]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regresión",1,1023871.0965956913,1023871.0965956913,866.89152035435768,6.3050544580409012E-21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residuos",25,29527.0824709753,1181.0832988390121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",26,1053398.1790666666]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercepción",181.51897523523439,18.395855092683124,9.8673844907287194,4.1950248010505875E-10,143.63200246099041,219.40594800947838,143.63200246099041,219.40594800947838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 1",0.60686569513839028,2.0611529060682483E-2,29.443021590087501,6.3050544580408109E-21,0.56441545640671975,0.64931593387006081,0.56441545640671975,0.64931593387006081]

{"sheet":"Orf","index":18,"n_rows":109,"n_cols":34,"rows_kept":109,"cut":false,"hidden":true,"merged":[]}
["indice"]
[]
["año","NOrf","%Var","PmOrf",null,"AltOrf","%Var","AltOrf(-1)","Pop 0_25",null,"PmAltOrf","PmAltOrf(-1)",null,"BajOrfMort","%Var","BajOrf(-1)","Pop 0_25","%Var","PmBajOrf","PmOrf(-1)","PmBajOrf(-1)","BajReg24"]
[1990,163336,null,154.12,null,18378,null,null,{"$f":"TRANSPOSE(Pob!B118:BJ118)","v":15079292.431735},null,172.64,null,null,17519,null,null,{"$f":"I4","v":15079292.431735},null,107.35]
[1991,164209,{"$f":"100*(B5/B4-1)","v":0.53448106969682385},168.48,null,18840,{"$f":"100*(F5/F4-1)","v":2.5138752856676438},{"$f":"F4","v":18378},14796163.686811998,null,187.53,{"$f":"K4","v":172.64},null,17631,{"$f":"100*(N5/N4-1)","v":0.6393058964552667},{"$f":"N4","v":17519},{"$f":"I5","v":14796163.686811998},{"$f":"100*(Q5/Q4-1)","v":-1.8775996699098796},119.2,{"$f":"D4","v":154.12},{"$f":"S4","v":107.35},{"$f":"V6/(1+R6%)","v":25532.729253816658},{"$f":"N5+V5","v":43163.729253816658},null,null,"Resumen AltOrf"]
[1992,166069,{"$f":"100*(B6/B5-1)","v":1.1327028360199609},178.99,null,19084,{"$f":"100*(F6/F5-1)","v":1.29511677282379},{"$f":"F5","v":18840},14596617.140625,null,201.02,{"$f":"K5","v":187.53},null,17873,{"$f":"100*(N6/N5-1)","v":1.3725823833021344},{"$f":"N5","v":17631},14596617.140625,-1.348637054920232,130.83000000000001,{"$f":"D5","v":168.48},{"$f":"S5","v":119.2},25188.38540596723,43061.38540596723]
[1993,167066,0.60035286537523103,188.68,null,18632,-2.3684762104380641,19084,14413745.578916,null,206.59,201.02,null,18293,2.3499132770100184,17873,14413745.578916,-1.2528352285135713,139.25,178.99,130.83000000000001,24872.816440107501,43165.816440107505,null,null,"Estadísticas de la regresión"]
[1994,168183,0.6685980390983115,196.38,null,18552,-0.4293688278230956,18632,14205798.805538001,null,215.99,206.59,null,18607,1.7165035806046003,18293,14205798.805538001,-1.4426976821498627,148.80000000000001,188.68,139.25,24513.976893840681,43120.976893840678,null,null,"Coeficiente de correlación múltiple",0.7972225758279613]
[1995,168749,0.33653817567769195,205.15,null,18325,-1.2235877533419592,18552,13986391.517533001,null,221.86,215.99,null,18024,-3.1332294297844898,18607,13986391.517533001,-1.5444910279840518,157.11000000000001,196.38,148.80000000000001,24135.360720113229,42159.360720113225,null,null,"Coeficiente de determinación R^2",0.63556383540976946]
[1996,175640,4.0835797545466956,206.22,null,18901,3.143246930422916,18325,13753735.440650001,null,213.98,221.86,null,19843,10.092099422991563,18024,13753735.440650001,-1.6634460474765578,162.33000000000001,205.15,157.11000000000001,23733.882016170297,43576.882016170297,null,null,"R^2  ajustado",0.60387373414105372]
[1997,207630,18.21339102710089,180.5,null,23653,25.141526903338441,18901,13508982.055728,null,181.38,213.98,null,16995,-14.352668447311389,19843,13508982.055728,-1.7795411724920829,164.76,206.22,162.33000000000001,23311.527813861852,40306.527813861852,null,null,"Error típico",2156.551659232638]
[1998,222738,7.2764051437653521,185.58,null,25334,7.1069208979833487,23653,13260998.616402,null,186.75,181.38,null,6211,-63.453957046190055,16995,13260998.616402,-1.8356930100506763,178,180.5,164.76,22883.599727246772,29094.599727246772,null,null,"Observaciones",26]
[1999,242680,8.953119808923482,189.99,null,28279,11.62469408699771,25334,12997649.128847999,null,188.02,186.75,null,7867,26.662373208823055,6211,12997649.128847999,-1.9858948422502243,175.47,185.58,178,22429.155500542191,30296.155500542191]
[2000,258990,6.7207845722762505,199.1,null,27082,-4.2328229428197588,28279,12747238.729502,null,196,188.02,null,20227,157.11198678022117,7867,12747238.729502,-1.926582237015606,178.19,189.99,175.47,21997.039374756136,42224.039374756132,null,null,"ANÁLISIS DE VARIANZA"]
[2001,257809,-0.45600216224565004,210.57,null,23214,-14.282549294734515,27082,12497129.264812,null,204.32,196,null,26728,32.140208632026493,20227,12497129.264812,-1.9620677857954516,187.13,199.1,178.19,21565.442551355303,48293.4425513553,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2002,267269,3.6693831479894135,219.65,null,30255,30.330834841044197,23214,12314777.265397998,null,209.12,204.32,null,11911,-55.436246632744691,26728,12314777.265397998,-1.4591511022251202,216.85,210.57,187.13,21250.770158667478,33161.770158667481,null,null,"Regresión",2,186545715.02901736,93272857.51450868,20.055594963882132,9.0917372213957973E-6]
[2003,271300,1.5082183118880321,232.6,null,24244,-19.867790447859857,30255,12315324.631307,null,217.39,209.12,null,23436,96.759298127781037,11911,12315324.631307,4.4447893551513573E-3,218.88,219.65,216.85,21251.714710637378,44687.714710637374,null,null,"Residuos",23,106966446.355598,4650715.0589390434]
[2004,266562,-1.7464061924069241,248.46,null,23239,-4.1453555518891294,24244,12305517.277607001,null,260.76,217.39,null,21699,-7.4116743471582147,23436,12305517.277607001,-7.9635364828856137E-2,235.76,232.6,218.88,21234.790830095175,42933.790830095175,null,null,"Total",25,293512161.38461536]
[2005,260720,-2.1916102070062449,271.36,null,22901,-1.4544515684840165,23239,12282794.123221999,null,282.62,260.76,null,20054,-7.5809945158763048,21699,12282794.123221999,-0.18465826240683381,255.58,248.46,235.76,21195.579034322596,41249.579034322596]
[2006,258387,-0.89482970236268722,287.92,null,22638,-1.1484214663115111,22901,12291373.380622998,null,253.46,282.62,null,18458,-7.9585120175526107,20054,12291373.380622998,6.9847766843045278E-2,268.52999999999997,271.36,255.58,21210.383672947522,39668.383672947522,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[2007,256966,-0.54995026839586014,302.87,null,22147,-2.1689195158582919,22638,12348129.446477,null,263.67,253.46,null,17462,-5.3960342398959753,18458,12348129.446477,0.4617552823143134,282.18,287.92,268.52999999999997,{"$f":"V22/(1+R22%)","v":21308.32373995649},{"$f":"N21+V21","v":38770.32373995649},null,null,"Intercepción",34499.348651764565,14445.888219460125,2.3881777380286198,2.5531137177058148E-2,4615.7520473154909,64382.945256213643,4615.7520473154909,64382.945256213643]
[2008,261012,1.5745273693795969,326.33999999999997,null,23565,6.4026730482683814,22147,12480681.928963998,null,281.47000000000003,263.67,null,17137,-1.8611842858779037,17462,12480681.928963998,1.0734620418545893,305.10000000000002,302.87,282.18,21537.060507060414,38674.060507060414,null,null,"Variable X 1",0.42732074977055662,0.20282641807913548,2.1068298391180562,4.6244786192963676E-2,7.7423364171171905E-3,0.84689916312399605,7.7423364171171905E-3,0.84689916312399605]
[2009,266436,2.0780653763045276,341.48,null,24312,3.1699554423933796,23565,12524308.501249997,null,301.67,281.47000000000003,null,17812,3.9388457723055437,17137,12524308.501249997,0.34955279314308196,316.05,326.33999999999997,305.10000000000002,21612.343903623758,39424.343903623754,null,null,"Variable X 2",-1.6125920675251601E-3,8.0763034429680791E-4,-1.996695739471281,5.7826440325247745E-2,-3.2833027256601085E-3,5.8118590609788304E-5,-3.2833027256601085E-3,5.8118590609788304E-5]
[2010,270488,1.5208155054121875,351.45,null,23651,-2.7188219809147762,24312,12461878.245162001,null,297.61,301.67,null,18602,4.4352122164832641,17812,12461878.245162001,-0.49847267880510637,314.05,341.48,316.05,21504.612274014791,40106.612274014791]
[2011,275077,1.6965632486468873,360.86,null,23528,-0.52006257663523847,23651,12390893.156413002,null,305.99,297.61,null,19403,4.3059886033759875,18602,12390893.156413002,-0.56961789669672802,310.41000000000003,351.45,314.05,21382.11815388676,40785.11815388676]
[2012,295221,7.3230404577627306,365.36,null,25235,7.2551853111186615,23528,12335807.261001,null,309.2,305.99,null,4305,-77.812709374838946,19403,12335807.261001,-0.44456759263953316,503.57,360.86,310.41000000000003,21287.060185954684,25592.060185954684]
[2013,315546,6.8846728383143541,369.65,null,26383,4.5492371705963874,25235,12231884.018514,null,315.20999999999998,309.2,null,4909,14.030197444831582,4305,12231884.018514,-0.84245189867344639,518.91,365.36,503.57,21107.726943246351,26016.726943246351,null,null,"Resumen AltOrf"]
[2014,336331,6.5869952399967069,367.95,null,27930,5.8636243035287805,26383,12094475.321010999,null,313.42,315.20999999999998,null,5073,3.340802607455684,4909,12094475.321010999,-1.1233649476648178,528.29999999999995,369.65,518.91,20870.61013751712,25943.61013751712]
[2015,338208,0.55808117598437068,372.21,null,27773,-0.56211958467597967,27930,12019100.610442,null,318.85000000000002,313.42,null,23214,357.59905381431105,5073,12019100.610442,-0.62321604342815418,336.79,367.95,528.29999999999995,{"$f":"V30/(1+R30%)","v":20740.541146778771},43954.541146778771,null,null,"Estadísticas de la regresión"]
[2016,338531,9.5503358879733824E-2,376.82,null,27831,0.20883591977820526,27773,11978222.162078001,null,321.45,318.85000000000002,null,25216,8.624106142844834,23214,11978222.162078001,{"$f":"100*(Q30/Q29-1)","v":-0.34011237353720469},332.85,372.21,336.79,20670,{"$f":"N30+V30","v":45886},null,null,"Coeficiente de correlación múltiple",0.95828176945837185]
[2017,{"$f":"B30+F31-N31","v":340555.33379767835},0.59797590107799614,{"$f":"(F31*K31+B30*D30*(1+series!W31)-Orf!N31*Orf!S31)/(Orf!B30+Orf!F31-Orf!N31)","v":361.48546640688824},null,{"$f":"$AA$21+$AA$22*H31+$AA$23*I31","v":27147.352231317574},-2.456425456082878,27831,11934053.623894,null,{"$f":"$AA$43+$AA$44*K30","v":324.17081113216386},null,null,{"$f":"N30*(1+R31%)","v":25123.018433639194},-0.36874034882934392,25216,11934053.623894,-0.36874034882934392,{"$f":"$AA$85+$AA$86*T31+$AA$87*U31","v":389.40444482082427},376.82,332.85,null,null,null,null,"Coeficiente de determinación R^2",0.91830394967626805]
[2018,{"$f":"B31+F32-N32","v":342447.61410872004},0.55564547762034788,{"$f":"(F32*K32+B31*D31*(1+series!W32)-Orf!N32*Orf!S32)/(Orf!B31+Orf!F32-Orf!N32)","v":347.02849126014905},null,{"$f":"$AA$21+$AA$22*H32+$AA$23*I32","v":26924.652377147289},-0.82033729209648465,27147.352231317574,11890994.362769999,null,{"$f":"$AA$43+$AA$44*K31","v":326.78806686648954},null,null,{"$f":"N31*(1+R32%)","v":25032.372066105596},-0.36081001880022834,25123.018433639194,11890994.362769999,-0.36081001880022834,{"$f":"$AA$85+$AA$86*T32+$AA$87*U32","v":399.34847087448895},{"$f":"D31","v":361.48546640688824},{"$f":"S31","v":389.40444482082427},null,null,null,null,"R^2  ajustado",0.91489994757944582]
[2019,344447.89607310056,0.5841132722114617,{"$f":"(F33*K33+B32*D32*(1+series!W33)-Orf!N33*Orf!S33)/(Orf!B32+Orf!F33-Orf!N33)","v":334.2791665630624},null,26917.612408846337,-2.6146923653236342E-2,26924.652377147289,11836346.754034001,null,329.30570857189264,null,null,24917.330444465824,-0.45957139553522985,25032.372066105596,11836346.754034001,-0.45957139553522985,391.44654727441082,347.02849126014905,399.34847087448895,null,null,null,null,"Error típico",14.726260270502946]
[2020,346628.38712419331,0.63303944542891788,{"$f":"(F34*K34+B33*D33*(1+series!W34)-Orf!N34*Orf!S34)/(Orf!B33+Orf!F34-Orf!N34)","v":323.99462511906978},null,26994.075611922603,0.28406383863055495,26917.612408846337,11787064.899553001,null,331.72752760686672,null,null,24813.58456082984,-0.41636034753885776,24917.330444465824,11787064.899553001,-0.41636034753885776,377.83739172342257,334.2791665630624,391.44654727441082,null,null,null,null,"Observaciones",26]
[2021,348998.48263755307,0.68375689972286491,{"$f":"(F35*K35+B34*D34*(1+series!W35)-Orf!N35*Orf!S35)/(Orf!B34+Orf!F35-Orf!N35)","v":315.11903057791136},null,27094.819212842656,0.37320633745117071,26994.075611922603,11744853.797922,null,334.05717102895312,null,null,24724.723699482896,-0.35811376276210227,24813.58456082984,11744853.797922,-0.35811376276210227,363.97742072258148,323.99462511906978,377.83739172342257]
[2022,351582.08126325224,0.74028935775698468,{"$f":"(F36*K36+B35*D35*(1+series!W36)-Orf!N36*Orf!S36)/(Orf!B35+Orf!F36-Orf!N36)","v":308.44172688114202},null,27211.804062191834,0.43176095190082808,27094.819212842656,11699005.241577001,null,336.2981470869056,null,null,24628.205436492612,-0.39037145233014048,24724.723699482896,11699005.241577001,-0.39037145233012938,351.17367437916357,315.11903057791136,363.97742072258148,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[2023,354420.47788633854,0.80732118454041046,{"$f":"(F37*K37+B36*D36*(1+series!W37)-Orf!N37*Orf!S37)/(Orf!B36+Orf!F37-Orf!N37)","v":302.89563568961745},null,27350.630651806325,0.51017047343573374,27211.804062191834,11643915.961487001,null,338.45383050382031,null,null,24512.234028719988,-0.47088858370810671,24628.205436492612,11643915.961487001,-0.47088858370811781,340.59448480588946,308.44172688114202,351.17367437916357,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2024,357562.74176990113,0.8865920790757098,{"$f":"(F38*K38+B37*D37*(1+series!W38)-Orf!N38*Orf!S38)/(Orf!B37+Orf!F38-Orf!N38)","v":298.06512071309055},null,27516.026299919209,0.60472334337915434,27350.630651806325,11578138.529061999,null,340.52746755918758,null,null,24373.76241635668,-0.56490816871717087,24512.234028719988,11578138.529061999,-0.56490816871715976,331.82962100133432,302.89563568961745,340.59448480588946,null,null,null,null,"Regresión",1,58503.463406535906,58503.463406535906,269.77185194261739,1.4816880648153272E-14]
[2025,361030.46302478603,0.96982175428010908,{"$f":"(F39*K39+B38*D38*(1+series!W39)-Orf!N39*Orf!S39)/(Orf!B38+Orf!F39-Orf!N39)","v":293.78651426373796},null,27697.215638149573,0.65848657162714819,27516.026299919209,11509607.653774003,null,342.52218097751802,null,null,24229.494383264668,-0.59189890599408157,24373.76241635668,11509607.653774003,-0.59189890599408157,324.37462218860736,298.06512071309055,331.82962100133432,null,null,null,null,"Residuos",24,5204.7057973102446,216.86274155459353]
[2026,364895.32913169509,1.0705096945361481,{"$f":"(F40*K40+B39*D39*(1+series!W40)-Orf!N40*Orf!S40)/(Orf!B39+Orf!F40-Orf!N40)","v":290.23990284750056},null,27913.321371991675,0.78024353301580085,27697.215638149573,11423609.605803998,null,344.44097463090543,null,null,24048.45526508259,-0.74718487855496285,24229.494383264668,11423609.605803998,-0.74718487855496285,317.89424986704319,293.78651426373796,324.37462218860736,null,null,null,null,"Total",25,63708.169203846148]
[2027,369225.2189281442,1.1866114610873613,{"$f":"(F41*K41+B40*D40*(1+series!W41)-Orf!N41*Orf!S41)/(Orf!B40+Orf!F41-Orf!N41)","v":287.32906694914618},null,28167.318566890099,0.90994973874118923,27913.321371991675,11323366.814128,null,346.28673806260747,null,null,23837.428770440965,-0.87750540446573932,24048.45526508259,11323366.814128,-0.87750540446573932,312.4027429597453,290.23990284750056,317.89424986704319]
[2028,374051.48261438537,1.3071327306005243,{"$f":"(F42*K42+B41*D41*(1+series!W42)-Orf!N42*Orf!S42)/(Orf!B41+Orf!F42-Orf!N42)","v":284.96200901715281},null,28444.082602878076,0.98257146959421782,28167.318566890099,11219046.71507,null,348.06225083845709,null,null,23617.818916636901,-0.92128163619888959,23837.428770440965,11219046.71507,-0.92128163619888959,307.82681894502969,287.32906694914618,312.4027429597453,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[2029,379400.77168152225,1.430094336145582,{"$f":"(F43*K43+B42*D42*(1+series!W43)-Orf!N43*Orf!S43)/(Orf!B42+Orf!F43-Orf!N43)","v":283.0560705950362},null,28737.915714297862,1.0330201733771416,28444.082602878076,11110174.732137999,null,349.77018673265684,null,null,23388.626647160989,-0.97042097868937915,23617.818916636901,11110174.732137999,-0.97042097868937915,304.06179781056511,284.96200901715281,307.82681894502969,null,null,null,null,"Intercepción",14.955354809809734,14.496406326379352,1.0316594660150513,0.31251660045978236,-14.963757355980018,44.874466975599489,-14.963757355980018,44.874466975599489]
[2030,385345.41465327964,1.5668505220509887,{"$f":"(F44*K44+B43*D43*(1+series!W44)-Orf!N44*Orf!S44)/(Orf!B43+Orf!F44-Orf!N44)","v":281.5435510716672},null,29067.251879714178,1.1459987867264321,28737.915714297862,10983809.742479,null,351.41311775425993,null,null,23122.608907956819,-1.1373807586793849,{"$f":"N43","v":23388.626647160989},{"$f":"I44","v":10983809.742479},-1.137380758679396,300.99815649496702,283.0560705950362,304.06179781056511,null,null,null,null,"Variable X 1",0.96193951259092914,5.856652381960973E-2,16.424732933677113,1.4816880648153111E-14,0.84106414832008314,1.0828148768617751,0.84106414832008314,1.0828148768617751]
[2031,391927.41880703642,1.7080790126123624,{"$f":"(F45*K45+B44*D44*(1+series!W45)-Orf!N45*Orf!S45)/(Orf!B44+Orf!F45-Orf!N45)","v":285.91720095436898},null,29423.399531847092,1.2252539511018012,29067.251879714178,10850226.377325002,null,352.99351802040132,null,null,22841.395378090307,-1.2161842592500194,23122.608907956819,10850226.377325002,-1.2161842592500083,{"$f":"$AA$85+$AA$86*T45+$AA$87*U45","v":298.53671669714322},{"$f":"D44","v":281.5435510716672},{"$f":"S44","v":300.99815649496702}]
[2032,399171.50258948334,1.8483227849933836,{"$f":"(F46*K46+B45*D45*(1+series!W46)-Orf!N46*Orf!S46)/(Orf!B45+Orf!F46-Orf!N46)","v":290.17733678824794},null,29796.756466321087,1.2689116159738223,29423.399531847092,10713075.973828999,null,354.51376748211192,null,null,22552.67268387412,-1.2640326452784567,22841.395378090307,10713075.973828999,-1.2640326452784678,301.14512404898989,285.91720095436898,298.53671669714322]
[2033,407112.12551654212,1.9892760068158211,{"$f":"(F47*K47+B46*D46*(1+series!W47)-Orf!N47*Orf!S47)/(Orf!B46+Orf!F47-Orf!N47)","v":294.20941168501821},null,30189.224496635125,1.3171501762537119,29796.756466321087,10568634.692097999,null,355.97615550832643,null,null,22248.601569576382,-1.3482708615514039,22552.67268387412,10568634.692097999,-1.3482708615514039,305.67982701933977,290.17733678824794,301.14512404898989,null,null,null,null,"Resumen de BajOrf"]
[2034,415757.76634628669,2.1236510258138441,{"$f":"(F48*K48+B47*D47*(1+series!W48)-Orf!N48*Orf!S48)/(Orf!B47+Orf!F48-Orf!N48)","v":297.98209686927873},null,30589.994508944546,1.3275266887166737,30189.224496635125,10424109.437368,null,357.38288433348202,null,null,21944.353679200016,-1.3674921968687026,22248.601569576382,10424109.437368,-1.3674921968687026,310.79468101726297,294.20941168501821,305.67982701933977]
[2035,425156.22544566554,2.2605612835505884,{"$f":"(F49*K49+B48*D48*(1+series!W49)-Orf!N49*Orf!S49)/(Orf!B48+Orf!F49-Orf!N49)","v":301.50150223933571},null,31013.506999720306,1.3844804406614841,30589.994508944546,10267681.067348,null,358.73607237389979,null,null,21615.047900341426,-1.5006401358301225,21944.353679200016,10267681.067348,-1.5006401358301225,315.9277772774463,297.98209686927873,310.79468101726297,null,null,null,null,"Estadísticas de la regresión"]
[2036,435211.07810039044,2.3649783427691862,{"$f":"(F50*K50+B49*D49*(1+series!W50)-Orf!N50*Orf!S50)/(Orf!B49+Orf!F50-Orf!N50)","v":304.77542899376704},null,31400.697711582256,1.2484583309634756,31013.506999720306,10139803.074568998,null,360.03775741794323,null,null,21345.845056857357,-1.24544180852737,21615.047900341426,10139803.074568998,-1.24544180852737,320.86030768896933,301.50150223933571,315.9277772774463,null,null,null,null,"Coeficiente de correlación múltiple",0.34160921290459678]
[2037,445863.290001316,2.4475966805395544,{"$f":"(F51*K51+B50*D50*(1+series!W51)-Orf!N51*Orf!S51)/(Orf!B50+Orf!F51-Orf!N51)","v":307.81890412370279},null,31753.493265731824,1.1235277553066636,31400.697711582256,10023629.286650002,null,361.2898996947572,null,null,21101.281364806317,-1.1457203563485785,21345.845056857357,10023629.286650002,-1.1457203563485785,325.51151713861901,304.77542899376704,320.86030768896933,null,null,null,null,"Coeficiente de determinación R^2",0.11669685434129812]
[2038,457070.29057859431,2.5135508638186366,{"$f":"(F52*K52+B51*D51*(1+series!W52)-Orf!N52*Orf!S52)/(Orf!B51+Orf!F52-Orf!N52)","v":310.6497085401939},null,32079.50107761558,1.0266832979777485,31753.493265731824,9914952.7312470004,null,362.49438482621019,null,null,20872.500500337304,-1.0842036581275249,21101.281364806317,9914952.7312470004,-1.0842036581275249,329.8615695384691,307.81890412370279,325.51151713861901,null,null,null,null,"R^2  ajustado",7.9892556605518875E-2]
[2039,468740.94143638917,2.5533601939039308,{"$f":"(F53*K53+B52*D52*(1+series!W53)-Orf!N53*Orf!S53)/(Orf!B52+Orf!F53-Orf!N53)","v":313.28183207580543},null,32359.495345984629,0.87281366281728445,32079.50107761558,9827711.5940760002,null,363.65302666648302,null,null,20688.844488189814,-0.87989463526194633,20872.500500337304,9827711.5940760002,-0.87989463526194633,333.91715406837272,310.6497085401939,329.8615695384691,null,null,null,null,"Error típico",6018.699011616869]
[2040,480767.07244107052,2.565624194854621,{"$f":"(F54*K54+B53*D53*(1+series!W54)-Orf!N54*Orf!S54)/(Orf!B53+Orf!F54-Orf!N54)","v":315.72732467221169},null,32581.436433302806,0.6858607804145489,32359.495345984629,9764277.2459309995,null,364.76757003358261,null,null,20555.30542862149,-0.64546407917829285,20688.844488189814,9764277.2459309995,-0.64546407917829285,337.6924147346142,313.28183207580543,333.91715406837272,null,null,null,null,"Observaciones",26]
[2041,493131.82748478005,2.57188059509319,{"$f":"(F55*K55+B54*D54*(1+series!W55)-Orf!N55*Orf!S55)/(Orf!B54+Orf!F55-Orf!N55)","v":318.00388352076658},null,32782.019076207987,0.61563474439130239,32581.436433302806,9698704.1768350005,null,365.83969333689186,null,null,20417.26403249849,-0.67156090967536164,20555.30542862149,9698704.1768350005,-0.67156090967536164,341.20287317504028,315.72732467221169,337.6924147346142]
[2042,505787.49052830884,2.5663853635404132,{"$f":"(F56*K56+B55*D55*(1+series!W56)-Orf!N56*Orf!S56)/(Orf!B55+Orf!F56-Orf!N56)","v":320.12577473195597},null,32956.736570856454,0.53296746073603352,32782.019076207987,9643510.8200749997,null,366.87101110471451,null,null,20301.073527327666,-0.56907970130514185,20417.26403249849,9643510.8200749997,-0.56907970130513075,344.46923369812635,318.00388352076658,341.20287317504028,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[2043,518688.9736739028,2.5507714973571183,{"$f":"(F57*K57+B56*D56*(1+series!W57)-Orf!N57*Orf!S57)/(Orf!B56+Orf!F57-Orf!N57)","v":322.10590053718812},null,33105.638409033178,0.45181002025667105,32956.736570856454,9597472.2534339987,null,367.86307641562018,null,null,20204.155263439156,-0.47740462472610767,20301.073527327666,9597472.2534339987,-0.47740462472610767,347.51144957392819,320.12577473195597,344.46923369812635,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2044,531797.8841280418,2.5273161990099435,{"$f":"(F58*K58+B57*D57*(1+series!W58)-Orf!N58*Orf!S58)/(Orf!B57+Orf!F58-Orf!N58)","v":323.95620864482095},null,33231.640603278589,0.38060644742325955,33105.638409033178,9558793.3151150011,null,368.81738323725108,null,null,20122.730149139668,-0.40301172327076307,20204.155263439156,9558793.3151150011,-0.40301172327076307,350.34805576655305,322.10590053718812,347.51144957392819,null,null,null,null,"Regresión",1,114859220.51995206,114859220.51995206,3.170739873345048,8.7632186702506484E-2]
[2045,545080.84890063445,2.4977468261973224,{"$f":"(F59*K59+B58*D58*(1+series!W59)-Orf!N59*Orf!S59)/(Orf!B58+Orf!F59-Orf!N59)","v":325.68765921321994},null,33337.626102068672,0.31892948065774807,33231.640603278589,9526458.946291998,null,369.7353686761129,null,null,20054.661329476083,-0.33826831229705201,20122.730149139668,9526458.946291998,-0.33826831229705201,352.99623904820419,323.95620864482095,350.34805576655305,null,null,null,null,"Residuos",24,869393707.01850915,36224737.792437881]
[2046,558510.20405693317,2.4637363766098597,{"$f":"(F60*K60+B59*D59*(1+series!W60)-Orf!N60*Orf!S60)/(Orf!B59+Orf!F60-Orf!N60)","v":327.31033937982545},null,33426.768820118232,0.26739371836685955,33337.626102068672,9499264.892616,null,370.61841514173727,null,null,19997.413663819578,-0.28545815217713155,20054.661329476083,9499264.892616,-0.28545815217713155,355.4718388265735,325.68765921321994,352.99623904820419,null,null,null,null,"Total",25,984252927.53846121]
[2047,572064.5516925964,2.4268755588002788,{"$f":"(F61*K61+B60*D60*(1+series!W61)-Orf!N61*Orf!S61)/(Orf!B60+Orf!F61-Orf!N61)","v":328.83356967616226},null,33502.554667588614,0.226722025925441,33426.768820118232,9475890.528376,null,371.46785242847511,null,null,19948.207031925416,-0.24606497980881326,19997.413663819578,9475890.528376,-0.24606497980880215,357.7894414527874,327.31033937982545,355.4718388265735]
[2048,585728.3817540966,2.3885119294793533,{"$f":"(F62*K62+B61*D61*(1+series!W62)-Orf!N62*Orf!S62)/(Orf!B61+Orf!F62-Orf!N62)","v":330.26594919067134},null,33568.38101017486,0.19648156159843833,33502.554667588614,9455152.8116920013,null,372.28495971805626,null,null,19904.55094867466,-0.218847153435342,19948.207031925416,9455152.8116920013,-0.2188471534353309,359.96250510678703,328.83356967616226,357.7894414527874,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[2049,599491.85314132541,2.3498044171960775,{"$f":"(F63*K63+B62*D62*(1+series!W63)-Orf!N63*Orf!S63)/(Orf!B62+Orf!F63-Orf!N63)","v":331.61541125874368},null,33627.528840725274,0.17620102242192903,33568.38101017486,9435917.4023740012,null,373.07096750593041,null,null,19864.057453496527,-0.20343837588975289,19904.55094867466,9435917.4023740012,-0.20343837588975289,362.0034466011283,330.26594919067134,359.96250510678703,null,null,null,null,"Intercepción",10947.010806157426,3496.3567036918721,3.13097653754786,4.5369372234998814E-3,3730.8852344692677,18163.136377845585,3730.8852344692677,18163.136377845585]
[2050,613350.47273359727,2.3117277607115128,{"$f":"(F64*K64+B63*D63*(1+series!W64)-Orf!N64*Orf!S64)/(Orf!B63+Orf!F64-Orf!N64)","v":332.88927318953768},null,33683.111769391937,0.16528995909848021,33627.528840725274,9417122.9198889975,null,373.82705945429075,null,null,19824.492177120017,-0.19918023530256512,19864.057453496527,9417122.9198889975,-0.19918023530256512,363.92372165421716,331.61541125874368,362.0034466011283,null,null,null,null,"Variable X 1",0.35492709883437862,0.19932365954560771,1.7806571464897618,8.7632186702506054E-2,-5.6456715400235391E-2,0.76631091306899268,-5.6456715400235391E-2,0.76631091306899268]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resumen de PmBajOrf"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resumen"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadísticas de la regresión"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de correlación múltiple",0.91928427293776382]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de determinación R^2",0.84508357447071303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R^2  ajustado",0.8316125809464272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error típico",48.080694352566319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observaciones",26]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regresión",2,290049.07888784254,145024.53944392127,62.733574397996463,4.8542359106198662E-10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residuos",23,53170.322896772763,2311.7531694249028]
[null,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",25,343219.4017846153]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[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,"Intercepción",-52.382400646269346,40.73024075287956,-1.2860812918854647,0.21121160929911131,-136.63932315391375,31.874521861375058,-136.63932315391375,31.874521861375058]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 1",0.8205635245951739,0.30375015093394159,2.701442360019195,1.2737196918869733E-2,0.19220846319974083,1.4489185859906071,0.19220846319974083,1.4489185859906071]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 2",0.3983238639902062,0.19341670803892969,2.0594077317768953,5.0950037703243529E-2,-1.7890810767249854E-3,0.79843680905713743,-1.7890810767249854E-3,0.79843680905713743]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resumen"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadísticas de la regresión"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de correlación múltiple",0.34189939792700275]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de determinación R^2",0.11689519830284698]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R^2  ajustado",4.0103476416138005E-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,"Error típico",6147.4578924020543]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observaciones",26]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regresión",2,115054441.14476609,57527220.572383046,1.5222369733459391,0.23940919745343389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residuos",23,869198486.39369512,37791238.538856313]
[null,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",25,984252927.53846121]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[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,"Intercepción",12234.373717164404,18264.105852829223,0.66985889239517438,0.50961761996893751,-25547.807852789869,50016.555287118674,-25547.807852789869,50016.555287118674]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 1",0.35677146358275774,0.20519869624944453,1.7386634033437409,9.546460514812731E-2,-6.7714381061722451E-2,0.78125730822723793,-6.7714381061722451E-2,0.78125730822723793]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 2",-1.0223562597186096E-4,1.4224433324605832E-3,-7.1873250511154535E-2,0.94332412435420732,-3.0447838510562803E-3,2.840312599112558E-3,-3.0447838510562803E-3,2.840312599112558E-3]

{"sheet":"Fam","index":19,"n_rows":82,"n_cols":22,"rows_kept":82,"cut":false,"hidden":true,"merged":[]}
["indice"]
[]
["año","Nfam","PmFam",null,"AltFam","AltFam(-1)",null,"PmAltFam","PmAltFam(-1)","BajFam","BajFam(-1)","PmBajFam"]
[1990,20046,186.16,null,4071,null,null,147,null,3283,null,131.72,null,"Resumen AltFam"]
[1991,26844,202.85,null,4465,{"$f":"E4","v":4071},null,158.11000000000001,{"$f":"H4","v":147},3724,{"$f":"J4","v":3283},141.66999999999999]
[1992,27361,216.22,null,4380,{"$f":"E5","v":4465},null,161.61000000000001,{"$f":"H5","v":158.11000000000001},4109,{"$f":"J5","v":3724},147.94999999999999,null,"Estadísticas de la regresión"]
[1993,31276,213.39,null,4811,4380,null,164.88,161.61000000000001,4381,4109,153.85,null,"Coeficiente de correlación múltiple",0.91121705031980715]
[1994,41949,192.71,null,5640,4811,null,164,164.88,5732,4381,155.52000000000001,null,"Coeficiente de determinación R^2",0.83031651279352992]
[1995,42317,202.56,null,7049,5640,null,172.12,164,6180,5732,157.77000000000001,null,"R^2  ajustado",0.8232463674932603]
[1996,43248,212.05,null,7567,7049,null,173.65,172.12,7138,6180,160.62,null,"Error típico",754.32221459323671]
[1997,45007,215.94,null,9987,7567,null,182.16,173.65,8099,7138,156.13999999999999,null,"Observaciones",26]
[1998,45850,223.63,null,9190,9987,null,187.69,182.16,10011,8099,175.65]
[1999,45072,231.99,null,8750,9190,null,193.37,187.69,9409,10011,176.84,null,"ANÁLISIS DE VARIANZA"]
[2000,44306,245.55,null,7897,8750,null,208.99,193.37,8525,9409,182.44,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2001,43441,262.18,null,6801,7897,null,222.59,208.99,7734,8525,193.91,null,"Regresión",1,66823486.533092327,66823486.533092327,117.43980887661102,1.0000248907379961E-10]
[2002,42529,277.26,null,6041,6801,null,232.28,222.59,6884,7734,207.56,null,"Residuos",24,13656048.082292279,569002.00342884497]
[2003,41836,299.63,null,5811,6041,null,248.74,232.28,6293,6884,220.87,null,"Total",25,80479534.615384609]
[2004,41006,327.23,null,4905,5811,null,264.14,248.74,5946,6293,229.89]
[2005,39570,354.79,null,4580,4905,null,278.63,264.14,5473,5946,241.14,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[2006,38700,379.69,null,4066,4580,null,302.54000000000002,278.63,4920,5473,258.14,null,"Intercepción",582.05993113168461,485.19753836183475,1.1996349633118193,0.24199051621580908,-419.33857039876477,1583.4584326621339,-419.33857039876477,1583.4584326621339]
[2007,37932,402.99,null,3637,4066,null,332.05,302.54000000000002,4379,4920,282.95,null,"Variable X 1",0.90108477082333538,8.3149182147462877E-2,10.8369649291954,1.0000248907379924E-10,0.72947329338864009,1.0726962482580307,0.72947329338864009,1.0726962482580307]
[2008,37674,432.11,null,3629,3637,null,353.15,332.05,3893,4379,306.37]
[2009,37810,449.69,null,3978,3629,null,360.31,353.15,3874,3893,325.38]
[2010,37628,462.81,null,3887,3978,null,362.65,360.31,3976,3874,321.95999999999998]
[2011,38121,474.29,null,4407,3887,null,358.37,362.65,3921,3976,333.75,null,"Resumen PmAltFam"]
[2012,37609,489.02,null,4749,4407,null,366.92,358.37,4479,3921,327.72]
[2013,38030,504.34,null,4594,4749,null,368.23,366.92,4356,4479,327.64999999999998,null,"Estadísticas de la regresión"]
[2014,38687,511.88,null,4739,4594,null,382.48,368.23,4134,4356,333.48,null,"Coeficiente de correlación múltiple",0.99599000991973941]
[2015,39273,521.21,null,4862,4739,null,404.17,382.48,4238,4134,342.36,null,"Coeficiente de determinación R^2",0.99199609985992254]
[2016,40252,529.47,null,4912,4862,null,413.25,404.17,3908,4238,345.64,null,"R^2  ajustado",0.99166260402075268]
[2017,{"$f":"B30+E31-J31","v":41190.773228114012},{"$f":"(E31*H31+B30*C30*(1+series!W31)-Fam!J31*Fam!L31)/(Fam!E31+Fam!B30-Fam!J31)","v":518.73640624691552},null,{"$f":"$O$20+$O$21*E30","v":5008.1883254159084},4912,null,{"$f":"$O$41+$O$42*H30","v":426.0961494486109},413.25,{"$f":"$O$61+$O$62*J30","v":4069.4150973018959},3908,{"$f":"$O$81+$O$82*C30","v":368.15469944913866},null,"Error típico",8.1735404579100965]
[2018,{"$f":"B31+E32-J32","v":42068.064197349253},{"$f":"(E32*H32+B31*C31*(1+series!W32)-Fam!J32*Fam!L32)/(Fam!E32+Fam!B31-Fam!J32)","v":512.21562507942554},null,{"$f":"$O$20+$O$21*E31","v":5094.8621605791823},null,null,{"$f":"$O$41+$O$42*H31","v":439.16022505445676},426.0961494486109,{"$f":"$O$61+$O$62*J31","v":4217.5711913439472},null,{"$f":"$O$81+$O$82*C31","v":361.35997252178953},null,"Observaciones",26]
[2019,42887.469424009025,{"$f":"(E33*H33+B32*C32*(1+series!W33)-Fam!J33*Fam!L33)/(Fam!E33+Fam!B32-Fam!J33)","v":508.86874703635044},null,5172.9626334736604,null,null,452.44592378604921,439.16022505445676,4353.5574068138885,null,357.23209807402014]
[2020,43652.433798981801,{"$f":"(E34*H34+B33*C33*(1+series!W34)-Fam!J34*Fam!L34)/(Fam!E34+Fam!B33-Fam!J34)","v":509.00146786577415},null,5243.3377801929755,null,null,465.95700532844734,452.44592378604921,4478.3734052201962,null,355.11341137085509,null,"ANÁLISIS DE VARIANZA"]
[2021,44366.248818526881,{"$f":"(E35*H35+B34*C34*(1+series!W35)-Fam!J35*Fam!L35)/(Fam!E35+Fam!B34-Fam!J35)","v":510.79798001274639},null,5306.7517531462081,null,null,479.69729314720098,465.95700532844734,4592.9367336011292,null,355.19742813301792,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2022,45032.052367364551,{"$f":"(E36*H36+B35*C35*(1+series!W36)-Fam!J36*Fam!L36)/(Fam!E36+Fam!B35-Fam!J36)","v":515.55613396323793},null,5363.8931184317689,null,null,493.67067557034346,479.69729314720098,4698.0895695941017,null,356.33468092468746,null,"Regresión",1,198719.26773472823,198719.26773472823,2974.5381601434724,1.1182582864032794E-26]
[2023,45652.829787389484,{"$f":"(E37*H37+B36*C36*(1+series!W37)-Fam!J37*Fam!L37)/(Fam!E37+Fam!B36-Fam!J37)","v":521.67992156927369},null,5415.3823324746409,null,null,507.88110688873905,493.67067557034346,4794.6049124497067,null,359.34675288451791,null,"Residuos",24,1603.3623268102365,66.806763617093182]
[2024,46231.416000998048,{"$f":"(E38*H38+B37*C37*(1+series!W38)-Fam!J38*Fam!L38)/(Fam!E38+Fam!B37-Fam!J38)","v":528.62088724845898},null,5461.7784791103359,null,null,522.33260847509769,507.88110688873905,4883.1922655017679,null,363.22331701590588,null,"Total",25,200322.63006153845]
[2025,46770.498489400321,{"$f":"(E39*H39+B38*C38*(1+series!W39)-Fam!J39*Fam!L39)/(Fam!E39+Fam!B38-Fam!J39)","v":536.21515697083214},null,5503.5853402686471,null,null,537.0292699219724,522.33260847509769,4964.5028518663767,null,367.61718243387116]
[2026,47272.620953863101,{"$f":"(E40*H40+B39*C39*(1+series!W40)-Fam!J40*Fam!L40)/(Fam!E40+Fam!B39-Fam!J40)","v":544.87674647172673},null,5541.2568661743271,null,null,551.97525019906243,537.0292699219724,5039.1344017115462,null,372.42461134940396,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[2027,47740.187512035067,{"$f":"(E41*H41+B40*C40*(1+series!W41)-Fam!J41*Fam!L41)/(Fam!E41+Fam!B40-Fam!J41)","v":554.51803682189609},null,5575.2021044616122,null,null,567.17477883014953,551.97525019906243,5107.6355462896445,null,377.90768968916882,null,"Intercepción",5.8356452630874287,5.0999602758384395,1.1442530818787684,0.26380305929652542,-4.6901554145755942,16.36144594075045,-4.6901554145755942,16.36144594075045]
[2028,48175.467302725308,{"$f":"(E42*H42+B41*C41*(1+series!W42)-Fam!J42*Fam!L42)/(Fam!E42+Fam!B41-Fam!J42)","v":565.06295175403102},null,5605.7896417242537,null,null,582.63215708999951,567.17477883014953,5170.5098510340113,null,384.01095171525964,null,"Variable X 1",1.0169643174483327,1.8646440622305194E-2,54.539326729832958,1.1182582864032794E-26,0.97847995546847466,1.0554486794281908,0.97847995546847466,1.0554486794281908]
[2029,48580.599391086078,{"$f":"(E43*H43+B42*C42*(1+series!W43)-Fam!J43*Fam!L43)/(Fam!E43+Fam!B42-Fam!J43)","v":576.4453980867163},null,5633.3516057286115,null,null,598.3517592215685,582.63215708999951,5228.2195173678401,null,390.68623858415134]
[2030,48957.597882394926,{"$f":"(E44*H44+B43*C43*(1+series!W44)-Fam!J44*Fam!L44)/(Fam!E44+Fam!B43-Fam!J44)","v":588.60793658207797},null,5658.1872717469187,null,null,614.33803367385894,598.3517592215685,5281.1887804380658,null,397.89171108245387]
[2031,49308.357166812544,{"$f":"(E45*H45+B44*C44*(1+series!W45)-Fam!J45*Fam!L45)/(Fam!E45+Fam!B44-Fam!J45)","v":613.22765915463617},null,5680.5663121692696,null,null,630.59550436077416,614.33803367385894,5329.8070277516545,null,405.59100823496675,null,"Resumen de BajFam"]
[2032,49634.657229852019,{"$f":"(E46*H46+B45*C45*(1+series!W46)-Fam!J46*Fam!L46)/(Fam!E46+Fam!B45-Fam!J46)","v":637.91663805405744},null,5700.7317246794901,null,null,647.12877194132921,630.59550436077416,5374.4316616400183,null,421.17612313271974]
[2033,49938.168974047745,{"$f":"(E47*H47+B46*C46*(1+series!W47)-Fam!J47*Fam!L47)/(Fam!E47+Fam!B46-Fam!J47)","v":662.70603555589787},null,5718.9024707898207,null,null,663.94251512157894,647.12877194132921,5415.3907265940925,null,436.80507962163506,null,"Estadísticas de la regresión"]
[2034,50220.459506647952,{"$f":"(E48*H48+B47*C47*(1+series!W48)-Fam!J48*Fam!L48)/(Fam!E48+Fam!B47-Fam!J48)","v":687.62461260146677},null,5735.2758533843362,null,null,681.0414919786333,663.94251512157894,5452.9853207841306,null,452.49760447335228,null,"Coeficiente de correlación múltiple",0.93071116180933522]
[2035,50482.997356243286,{"$f":"(E49*H49+B48*C48*(1+series!W49)-Fam!J49*Fam!L49)/(Fam!E49+Fam!B48-Fam!J49)","v":712.69900728581831},null,5750.0296590871185,null,null,698.43054130713244,681.0414919786333,5487.4918094917803,null,468.2719043339273,null,"Coeficiente de determinación R^2",0.86622326671648253]
[2036,50727.157588235052,{"$f":"(E50*H50+B49*C49*(1+series!W50)-Fam!J50*Fam!L50)/(Fam!E50+Fam!B49-Fam!J50)","v":737.95397966466794},null,5763.3240887175816,null,null,716.11458398856485,698.43054130713244,5519.1638567258124,null,484.14484201612549,null,"R^2  ajustado",0.8606492361630026]
[2037,50954.226795073111,{"$f":"(E51*H51+B50*C50*(1+series!W51)-Fam!J51*Fam!L51)/(Fam!E51+Fam!B50-Fam!J51)","v":763.4126273518076},null,5775.303496794375,null,null,734.09862438381492,716.11458398856485,5548.2342899563137,null,500.13209147045796,null,"Error típico",702.37712338497272]
[2038,51165.407942373589,{"$f":"(E52*H52+B51*C51*(1+series!W52)-Fam!J52*Fam!L52)/(Fam!E52+Fam!B51-Fam!J52)","v":789.09657574377013},null,5786.0979589758517,null,null,752.3877517493338,734.09862438381492,5574.916811675369,null,516.24827426561842,null,"Observaciones",26]
[2039,51361.825056464135,{"$f":"(E53*H53+B52*C52*(1+series!W53)-Fam!J53*Fam!L53)/(Fam!E53+Fam!B52-Fam!J53)","v":815.02614616803805},null,5795.8246844568084,null,null,770.98714167733419,752.3877517493338,5599.4075703662602,null,532.50708000711211]
[2040,51544.527742692138,{"$f":"(E54*H54+B53*C53*(1+series!W54)-Fam!J54*Fam!L54)/(Fam!E54+Fam!B53-Fam!J54)","v":841.22050479073312},null,5804.5892886576776,null,null,789.9020575604186,770.98714167733419,5621.8866024296767,null,548.92137278074506,null,"ANÁLISIS DE VARIANZA"]
[2041,51714.495527050683,{"$f":"(E55*H55+B54*C54*(1+series!W55)-Fam!J55*Fam!L55)/(Fam!E55+Fam!B54-Fam!J55)","v":867.69779472727123},null,5812.4869400253756,null,null,809.13785208105219,789.9020575604186,5642.5191556668315,null,565.50328541621434,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[2042,51872.642016400103,{"$f":"(E56*H56+B55*C55*(1+series!W56)-Fam!J56*Fam!L56)/(Fam!E56+Fam!B55-Fam!J56)","v":894.4752534645902},null,5819.6033933980798,null,null,828.69996872630463,809.13785208105219,5661.4569040486595,null,582.26430311760851,null,"Regresión",1,76665719.498629257,76665719.498629257,155.40339408001546,5.6561183049784881E-12]
[2043,52019.818874853489,{"$f":"(E57*H57+B56*C56*(1+series!W57)-Fam!J57*Fam!L57)/(Fam!E57+Fam!B56-Fam!J57)","v":921.56931741748235},null,5826.0159211544978,null,null,848.59394332828856,828.69996872630463,5678.8390627011131,null,599.21533779564038,null,"Residuos",24,11840006.962909181,493333.62345454918]
[2044,52156.819615808752,{"$f":"(E58*H58+B57*C57*(1+series!W58)-Fam!J58*Fam!L58)/(Fam!E58+Fam!B57-Fam!J58)","v":948.99571519688379},null,5831.7941522582887,null,null,868.82540563072962,848.59394332828856,5694.7934113030296,null,616.36679425533089,null,"Total",25,88505726.461538434]
[2045,52284.383210697197,{"$f":"(E59*H59+B58*C58*(1+series!W59)-Fam!J59*Fam!L59)/(Fam!E59+Fam!B58-Fam!J59)","v":976.7695509584106},null,5837.0008283082125,null,null,889.40008088211312,868.82540563072962,5709.4372334197697,null,633.72862923798357]
[2046,52403.197516822758,{"$f":"(E60*H60+B59*C59*(1+series!W60)-Fam!J60*Fam!L60)/(Fam!E60+Fam!B59-Fam!J60)","v":1004.9053790197062},null,5841.6924848034087,null,null,910.32379145585742,889.40008088211312,5722.8781786778518,null,651.31040418361977,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[2047,52513.902527725317,{"$f":"(E61*H61+B60*C60*(1+series!W61)-Fam!J61*Fam!L61)/(Fam!E61+Fam!B60-Fam!J61)","v":1033.4172707808057},null,5845.9200650211651,null,null,931.60245849797184,910.32379145585742,5735.2150541186047,null,669.12133246627536,null,"Intercepción",482.42710674584214,433.35274322156801,1.1132434588032203,0.27662991824269101,-411.96899666671106,1376.8232101583953,-411.96899666671106,1376.8232101583953]
[2048,52617.093450349908,{"$f":"(E62*H62+B61*C61*(1+series!W62)-Fam!J62*Fam!L62)/(Fam!E62+Fam!B61-Fam!J62)","v":1062.3188748489267},null,5849.7294731728189,null,null,953.24210360266602,931.60245849797184,5746.5385505482272,null,687.1703217568504,null,"Variable X 1",0.91785772532140575,7.3628358408572792E-2,12.466089767044657,5.6561183049784477E-12,0.76589626230691965,1.0698191883358918,0.76589626230691965,1.0698191883358918]
[2049,52713.323613970228,{"$f":"(E63*H63+B62*C62*(1+series!W63)-Fam!J63*Fam!L63)/(Fam!E63+Fam!B62-Fam!J63)","v":1091.6234711547133},null,5853.1620728441249,null,null,975.24885051638557,953.24210360266602,5756.9319092238056,null,705.46601208412881]
[2050,52803.107216326272,{"$f":"(E64*H64+B63*C63*(1+series!W64)-Fam!J64*Fam!L64)/(Fam!E64+Fam!B63-Fam!J64)","v":1121.3440197482441},null,5856.2551361322712,null,null,997.62892687075464,975.24885051638557,5766.4715337762218,null,724.01681009218669]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resumen"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadísticas de la regresión"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de correlación múltiple",0.98867416428698862]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de determinación R^2",0.97747660312857532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"R^2  ajustado",0.9765381282589326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Error típico",11.583435961392786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Observaciones",26]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Regresión",1,139752.15945649488,139752.15945649488,1041.558633851035,2.7763947714890309E-21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Residuos",24,3220.2237281205025,134.17598867168761]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",25,142972.38318461538]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 95,0%","Superior 95,0%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercepción",32.982328574781775,6.7681088323139313,4.8731971355586978,5.7340279373997348E-5,19.01363849082712,46.95101865873643,19.01363849082712,46.95101865873643]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 1",0.63303373349643388,1.9614850028516116E-2,32.273187537815886,2.7763947714890309E-21,0.59255067273603002,0.67351679425683775,0.59255067273603002,0.67351679425683775]

{"sheet":"series","index":20,"n_rows":72,"n_cols":33,"rows_kept":72,"cut":false,"hidden":true,"merged":[[66,24,66,25]]}
["indice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T2","v":"AGREGADO"},null,"AGREGADO",null,null,null,null,"Promemoria:"]
["año","AltTot","PmAlt","N","%Var","PmTot","%Var","PmTot_form","PmSinReval","EfSust","EfSust2","EfSust3","BajTot","PmBajTot","%Var","GtPens","%Var","RestoGt","GtTot","Ingresos","%Var","Saldo","IRP",null,"GtPens","GtJub","GtViu","GtInc","GtOrf","GtFam"]
[1990,{"$f":"AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4","v":439438},{"$f":"(AltJub!B4*PmAltJub!B4+AltViu!B4*PmAltViu!B4+NInc!I4*PmInc!H4+Orf!F4*Orf!K4+Fam!E4*Fam!H4)/(AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4)","v":300.33562839353903},{"$f":"NJub!B4+NViu!B4+NInc!B4+Orf!B4+Fam!B4","v":6096120},null,{"$f":"(NJub!B4*PmJub!B4+NViu!B4*PmViu!B4+NInc!B4*PmInc!B4+Orf!B4*Orf!D4+Fam!B4*Fam!C4)/(NJub!B4+NViu!B4+NInc!B4+Orf!B4+Fam!B4)","v":259.68672616844805},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B4","v":0.08},null,null,{"$f":"(14*PmJub!B4*NJub!B4)/1000000","v":11763.503864000002},{"$f":"(14*NViu!B4*PmViu!B4)/1000000","v":3936.9308182399996},{"$f":"(14*PmInc!B4*NInc!B4)/1000000","v":6058.0340420600005},{"$f":"(14*Orf!B4*Orf!D4)/1000000","v":352.42682048},{"$f":"(14*Fam!B4*Fam!C4)/1000000","v":52.244687040000002}]
[{"$f":"A4+1","v":1991},{"$f":"AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5","v":456606},{"$f":"(AltJub!B5*PmAltJub!B5+AltViu!B5*PmAltViu!B5+NInc!I5*PmInc!H5+Orf!F5*Orf!K5+Fam!E5*Fam!H5)/(AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5)","v":334.52182632291289},{"$f":"NJub!B5+NViu!B5+NInc!B5+Orf!B5+Fam!B5","v":6253365},{"$f":"100*(D5/D4-1)","v":2.5794275703234115},{"$f":"(NJub!B5*PmJub!B5+NViu!B5*PmViu!B5+NInc!B5*PmInc!B5+Orf!B5*Orf!D5+Fam!B5*Fam!C5)/(NJub!B5+NViu!B5+NInc!B5+Orf!B5+Fam!B5)","v":288.63764868354878},11.148402901548948,{"$f":"(C5*B5+F4*D4*(1+W5)-N5*M5)/(B5+D4-M5)","v":282.06173418973498},{"$f":"(C5*B5+F4*D4-N5*M5)/(B5+D4-M5)","v":265.11136560259467},{"$f":"100*(I5/F4-1)","v":2.0889167167627454},{"$f":"100*(G5/100-W5)","v":4.4484029015489481},{"$f":"100*((1+G5%)/(1+W5)-1)","v":4.1690748843008052},{"$f":"BajJub!B5+BajViu!B5+NInc!O5+Orf!N5+Fam!J5","v":295254},{"$f":"(PMBajJub!B5*BajJub!B5+PmBajViu!B5*BajViu!B5+PmInc!N5*NInc!O5+Orf!S5*Orf!N5+Fam!L5*Fam!J5)/(BajJub!B5+BajViu!B5+NInc!O5+Orf!N5+Fam!J5)","v":260.45090335778684},null,{"$f":"14*F5*D5/1000000","v":25269.391979439999},null,null,null,null,null,null,{"$f":"'AUX1'!B5","v":6.7000000000000004E-2},null,null,{"$f":"(14*PmJub!B5*NJub!B5)/1000000","v":13360.262402759998},{"$f":"(14*NViu!B5*PmViu!B5)/1000000","v":4633.6608485999996},{"$f":"(14*PmInc!B5*NInc!B5)/1000000","v":6811.9114},{"$f":"(14*Orf!B5*Orf!D5)/1000000","v":387.32305247999994},{"$f":"(14*Fam!B5*Fam!C5)/1000000","v":76.234275599999989}]
[{"$f":"A5+1","v":1992},{"$f":"AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6","v":466661},{"$f":"(AltJub!B6*PmAltJub!B6+AltViu!B6*PmAltViu!B6+NInc!I6*PmInc!H6+Orf!F6*Orf!K6+Fam!E6*Fam!H6)/(AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6)","v":367.49931560597531},{"$f":"NJub!B6+NViu!B6+NInc!B6+Orf!B6+Fam!B6","v":6422634},2.7068466337723862,{"$f":"(NJub!B6*PmJub!B6+NViu!B6*PmViu!B6+NInc!B6*PmInc!B6+Orf!B6*Orf!D6+Fam!B6*Fam!C6)/(NJub!B6+NViu!B6+NInc!B6+Orf!B6+Fam!B6)","v":312.52331844068959},8.2753133092932529,310.80635377934163,294.76980036165537,2.124515532216531,2.5753133092932528,2.43643643263316,{"$f":"BajJub!B6+BajViu!B6+NInc!O6+Orf!N6+Fam!J6","v":304525},{"$f":"(PMBajJub!B6*BajJub!B6+PmBajViu!B6*BajViu!B6+PmInc!N6*NInc!O6+Orf!S6*Orf!N6+Fam!L6*Fam!J6)/(BajJub!B6+BajViu!B6+NInc!O6+Orf!N6+Fam!J6)","v":280.29954548887611},{"$f":"100*(N6/N5-1)","v":7.6208766701119091},28101.120471339997,{"$f":"100*(P6/P5-1)","v":11.206159982812336},null,null,null,null,null,{"$f":"'AUX1'!B6","v":5.7000000000000002E-2},null,null,{"$f":"(14*PmJub!B6*NJub!B6)/1000000","v":14848.451837800001},{"$f":"(14*NViu!B6*PmViu!B6)/1000000","v":5275.2910660799998},{"$f":"(14*PmInc!B6*NInc!B6)/1000000","v":7478.4079672399985},{"$f":"(14*Orf!B6*Orf!D6)/1000000","v":416.14566434000005},{"$f":"(14*Fam!B6*Fam!C6)/1000000","v":82.823935879999993}]
[1993,{"$f":"AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7","v":520309},{"$f":"(AltJub!B7*PmAltJub!B7+AltViu!B7*PmAltViu!B7+NInc!I7*PmInc!H7+Orf!F7*Orf!K7+Fam!E7*Fam!H7)/(AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7)","v":398.65321995199014},{"$f":"NJub!B7+NViu!B7+NInc!B7+Orf!B7+Fam!B7","v":6605646},2.8494851177881309,{"$f":"(NJub!B7*PmJub!B7+NViu!B7*PmViu!B7+NInc!B7*PmInc!B7+Orf!B7*Orf!D7+Fam!B7*Fam!C7)/(NJub!B7+NViu!B7+NInc!B7+Orf!B7+Fam!B7)","v":335.4506990232295},7.3362143653581624,335.17410670915041,319.70992265518697,2.2995417591091583,2.2362143653581628,2.1277015845463154,{"$f":"BajJub!B7+BajViu!B7+NInc!O7+Orf!N7+Fam!J7","v":323236},{"$f":"(PMBajJub!B7*BajJub!B7+PmBajViu!B7*BajViu!B7+PmInc!N7*NInc!O7+Orf!S7*Orf!N7+Fam!L7*Fam!J7)/(BajJub!B7+BajViu!B7+NInc!O7+Orf!N7+Fam!J7)","v":303.98760057666846},8.4509787721837029,31022.159954799998,10.394743819696206,null,null,null,null,null,{"$f":"'AUX1'!B7","v":5.0999999999999997E-2},null,null,{"$f":"(14*PmJub!B7*NJub!B7)/1000000","v":16490.4814907},{"$f":"(14*NViu!B7*PmViu!B7)/1000000","v":5821.2158565399995},{"$f":"(14*PmInc!B7*NInc!B7)/1000000","v":8175.7186282800003},{"$f":"(14*Orf!B7*Orf!D7)/1000000","v":441.30818032000002},{"$f":"(14*Fam!B7*Fam!C7)/1000000","v":93.43579896}]
[1994,{"$f":"AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8","v":478070},{"$f":"(AltJub!B8*PmAltJub!B8+AltViu!B8*PmAltViu!B8+NInc!I8*PmInc!H8+Orf!F8*Orf!K8+Fam!E8*Fam!H8)/(AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8)","v":422.93073972430813},{"$f":"NJub!B8+NViu!B8+NInc!B8+Orf!B8+Fam!B8","v":6822425},3.2817229382258839,{"$f":"(NJub!B8*PmJub!B8+NViu!B8*PmViu!B8+NInc!B8*PmInc!B8+Orf!B8*Orf!D8+Fam!B8*Fam!C8)/(NJub!B8+NViu!B8+NInc!B8+Orf!B8+Fam!B8)","v":356.10786476362881},6.1580332968597551,354.08731375721879,342.58011177604072,2.1253235642586965,2.6580332968597546,2.5681481129079753,{"$f":"BajJub!B8+BajViu!B8+NInc!O8+Orf!N8+Fam!J8","v":343989},{"$f":"(PMBajJub!B8*BajJub!B8+PmBajViu!B8*BajViu!B8+PmInc!N8*NInc!O8+Orf!S8*Orf!N8+Fam!L8*Fam!J8)/(BajJub!B8+BajViu!B8+NInc!O8+Orf!N8+Fam!J8)","v":317.34339743422021},4.3935334310398311,34013.268789640009,9.6418458263322968,null,null,null,null,null,{"$f":"'AUX1'!B8","v":3.5000000000000003E-2},null,null,{"$f":"(14*PmJub!B8*NJub!B8)/1000000","v":18290.566600740003},{"$f":"(14*NViu!B8*PmViu!B8)/1000000","v":6390.9265487199991},{"$f":"(14*PmInc!B8*NInc!B8)/1000000","v":8756.21086956},{"$f":"(14*Orf!B8*Orf!D8)/1000000","v":462.38888556000001},{"$f":"(14*Fam!B8*Fam!C8)/1000000","v":113.17588506}]
[1995,{"$f":"AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9","v":481780},{"$f":"(AltJub!B9*PmAltJub!B9+AltViu!B9*PmAltViu!B9+NInc!I9*PmInc!H9+Orf!F9*Orf!K9+Fam!E9*Fam!H9)/(AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9)","v":449.69013020465775},{"$f":"NJub!B9+NViu!B9+NInc!B9+Orf!B9+Fam!B9","v":6966073},2.1055269937009236,{"$f":"(NJub!B9*PmJub!B9+NViu!B9*PmViu!B9+NInc!B9*PmInc!B9+Orf!B9*Orf!D9+Fam!B9*Fam!C9)/(NJub!B9+NViu!B9+NInc!B9+Orf!B9+Fam!B9)","v":378.82522734544983},6.3793487394331994,378.99360806065079,363.63395189545093,2.1134290692562008,1.9793487394331997,1.8959279113344829,{"$f":"BajJub!B9+BajViu!B9+NInc!O9+Orf!N9+Fam!J9","v":344489},{"$f":"(PMBajJub!B9*BajJub!B9+PmBajViu!B9*BajViu!B9+PmInc!N9*NInc!O9+Orf!S9*Orf!N9+Fam!L9*Fam!J9)/(BajJub!B9+BajViu!B9+NInc!O9+Orf!N9+Fam!J9)","v":334.93631738604131},5.543811559989309,36944.938631019999,8.61919464286518,null,null,null,null,null,{"$f":"'AUX1'!B9","v":4.3999999999999997E-2},null,null,{"$f":"(14*PmJub!B9*NJub!B9)/1000000","v":20068.77813948},{"$f":"(14*NViu!B9*PmViu!B9)/1000000","v":6904.3830553600001},{"$f":"(14*PmInc!B9*NInc!B9)/1000000","v":9367.1091919999999},{"$f":"(14*Orf!B9*Orf!D9)/1000000","v":484.66400290000001},{"$f":"(14*Fam!B9*Fam!C9)/1000000","v":120.00424128}]
[1996,{"$f":"AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10","v":478810},{"$f":"(AltJub!B10*PmAltJub!B10+AltViu!B10*PmAltViu!B10+NInc!I10*PmInc!H10+Orf!F10*Orf!K10+Fam!E10*Fam!H10)/(AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10)","v":466.95401211336434},{"$f":"NJub!B10+NViu!B10+NInc!B10+Orf!B10+Fam!B10","v":7110211},2.0691428298267978,{"$f":"(NJub!B10*PmJub!B10+NViu!B10*PmViu!B10+NInc!B10*PmInc!B10+Orf!B10*Orf!D10+Fam!B10*Fam!C10)/(NJub!B10+NViu!B10+NInc!B10+Orf!B10+Fam!B10)","v":402.17011729328425},6.1624433281330271,402.33863798147291,386.00737076147158,1.8958989258316628,1.7624433281330274,1.6881641074071085,{"$f":"BajJub!B10+BajViu!B10+NInc!O10+Orf!N10+Fam!J10","v":335045},{"$f":"(PMBajJub!B10*BajJub!B10+PmBajViu!B10*BajViu!B10+PmInc!N10*NInc!O10+Orf!S10*Orf!N10+Fam!L10*Fam!J10)/(BajJub!B10+BajViu!B10+NInc!O10+Orf!N10+Fam!J10)","v":352.36032637406913},5.202185634573997,40033.201485899997,8.3590959122260102,null,null,null,null,null,{"$f":"'AUX1'!B10","v":4.3999999999999997E-2},null,null,{"$f":"(14*PmJub!B10*NJub!B10)/1000000","v":21928.411621899999},{"$f":"(14*NViu!B10*PmViu!B10)/1000000","v":7454.44974456},{"$f":"(14*PmInc!B10*NInc!B10)/1000000","v":10014.863050639999},{"$f":"(14*Orf!B10*Orf!D10)/1000000","v":507.08673119999997},{"$f":"(14*Fam!B10*Fam!C10)/1000000","v":128.39033760000001}]
[1997,{"$f":"AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11","v":483888},{"$f":"(AltJub!B11*PmAltJub!B11+AltViu!B11*PmAltViu!B11+NInc!I11*PmInc!H11+Orf!F11*Orf!K11+Fam!E11*Fam!H11)/(AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11)","v":473.59972898687295},{"$f":"NJub!B11+NViu!B11+NInc!B11+Orf!B11+Fam!B11","v":7279276},2.3777775371223164,{"$f":"(NJub!B11*PmJub!B11+NViu!B11*PmViu!B11+NInc!B11*PmInc!B11+Orf!B11*Orf!D11+Fam!B11*Fam!C11)/(NJub!B11+NViu!B11+NInc!B11+Orf!B11+Fam!B11)","v":417.4710932680668},3.8046029072876797,418.83044730880897,408.5775632039884,1.5932178039054889,1.2046029072876798,1.1740769076878044,{"$f":"BajJub!B11+BajViu!B11+NInc!O11+Orf!N11+Fam!J11","v":342737},{"$f":"(PMBajJub!B11*BajJub!B11+PmBajViu!B11*BajViu!B11+PmInc!N11*NInc!O11+Orf!S11*Orf!N11+Fam!L11*Fam!J11)/(BajJub!B11+BajViu!B11+NInc!O11+Orf!N11+Fam!J11)","v":367.45318316960237},4.2833587285052488,42544.422338880002,6.2728454377161791,null,null,null,null,null,{"$f":"'AUX1'!B11","v":2.5999999999999999E-2},null,null,{"$f":"(14*PmJub!B11*NJub!B11)/1000000","v":23889.082736120003},{"$f":"(14*NViu!B11*PmViu!B11)/1000000","v":7877.1700358399994},{"$f":"(14*PmInc!B11*NInc!B11)/1000000","v":10117.425194800002},{"$f":"(14*Orf!B11*Orf!D11)/1000000","v":524.68101000000001},{"$f":"(14*Fam!B11*Fam!C11)/1000000","v":136.06336211999999}]
[1998,{"$f":"AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12","v":455456},{"$f":"(AltJub!B12*PmAltJub!B12+AltViu!B12*PmAltViu!B12+NInc!I12*PmInc!H12+Orf!F12*Orf!K12+Fam!E12*Fam!H12)/(AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12)","v":484.51186178247735},{"$f":"NJub!B12+NViu!B12+NInc!B12+Orf!B12+Fam!B12","v":7410732},1.8058938828531934,{"$f":"(NJub!B12*PmJub!B12+NViu!B12*PmViu!B12+NInc!B12*PmInc!B12+Orf!B12*Orf!D12+Fam!B12*Fam!C12)/(NJub!B12+NViu!B12+NInc!B12+Orf!B12+Fam!B12)","v":432.32178577635784},3.5572983968868765,431.76525414576997,423.13107624440801,1.3557784161852826,1.4572983968868765,1.4273245806923462,{"$f":"BajJub!B12+BajViu!B12+NInc!O12+Orf!N12+Fam!J12","v":343567},{"$f":"(PMBajJub!B12*BajJub!B12+PmBajViu!B12*BajViu!B12+PmInc!N12*NInc!O12+Orf!S12*Orf!N12+Fam!L12*Fam!J12)/(BajJub!B12+BajViu!B12+NInc!O12+Orf!N12+Fam!J12)","v":384.58159046124916},4.6613849263461127,44853.492490099998,5.4274333138842668,null,null,null,null,null,{"$f":"'AUX1'!B12","v":2.1000000000000001E-2},null,null,{"$f":"(14*PmJub!B12*NJub!B12)/1000000","v":30351.959955660001},{"$f":"(14*NViu!B12*PmViu!B12)/1000000","v":8288.0121861600001},{"$f":"(14*PmInc!B12*NInc!B12)/1000000","v":5491.2721987200002},{"$f":"(14*Orf!B12*Orf!D12)/1000000","v":578.70005256000002},{"$f":"(14*Fam!B12*Fam!C12)/1000000","v":143.54809700000001}]
[1999,{"$f":"AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13","v":443506},{"$f":"(AltJub!B13*PmAltJub!B13+AltViu!B13*PmAltViu!B13+NInc!I13*PmInc!H13+Orf!F13*Orf!K13+Fam!E13*Fam!H13)/(AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13)","v":493.82503580560353},{"$f":"NJub!B13+NViu!B13+NInc!B13+Orf!B13+Fam!B13","v":7509280},1.329801158643984,{"$f":"(NJub!B13*PmJub!B13+NViu!B13*PmViu!B13+NInc!B13*PmInc!B13+Orf!B13*Orf!D13+Fam!B13*Fam!C13)/(NJub!B13+NViu!B13+NInc!B13+Orf!B13+Fam!B13)","v":446.43108041782966},3.263609446869431,445.36477203220142,437.67169996488889,1.2374842916888174,1.4636094468694312,1.4377303014434517,{"$f":"BajJub!B13+BajViu!B13+NInc!O13+Orf!N13+Fam!J13","v":358042},{"$f":"(PMBajJub!B13*BajJub!B13+PmBajViu!B13*BajViu!B13+PmInc!N13*NInc!O13+Orf!S13*Orf!N13+Fam!L13*Fam!J13)/(BajJub!B13+BajViu!B13+NInc!O13+Orf!N13+Fam!J13)","v":396.49653361896094},3.0981574399912226,46933.263769840007,4.6368101217515001,{"$f":"'AUX2'!C14","v":9277.0900000000111},{"$f":"P13+R13","v":56210.353769840018},null,null,{"$f":"T13-S13","v":-56210.353769840018},{"$f":"'AUX1'!B13","v":1.7999999999999999E-2},null,null,{"$f":"(14*PmJub!B13*NJub!B13)/1000000","v":31760.44092144},{"$f":"(14*NViu!B13*PmViu!B13)/1000000","v":8696.8409504200008},{"$f":"(14*PmInc!B13*NInc!B13)/1000000","v":5684.0995272600003},{"$f":"(14*Orf!B13*Orf!D13)/1000000","v":645.49482480000006},{"$f":"(14*Fam!B13*Fam!C13)/1000000","v":146.38754592000001}]
[2000,{"$f":"AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14","v":447260},{"$f":"(AltJub!B14*PmAltJub!B14+AltViu!B14*PmAltViu!B14+NInc!I14*PmInc!H14+Orf!F14*Orf!K14+Fam!E14*Fam!H14)/(AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14)","v":520.51301086616286},{"$f":"NJub!B14+NViu!B14+NInc!B14+Orf!B14+Fam!B14","v":7598889},1.1933101442481941,{"$f":"(NJub!B14*PmJub!B14+NViu!B14*PmViu!B14+NInc!B14*PmInc!B14+Orf!B14*Orf!D14+Fam!B14*Fam!C14)/(NJub!B14+NViu!B14+NInc!B14+Orf!B14+Fam!B14)","v":468.39575312917458},4.9200590359406604,465.34435082925205,452.54705707233529,1.3699710711856161,2.0200590359406601,1.9631283148111356,{"$f":"BajJub!B14+BajViu!B14+NInc!O14+Orf!N14+Fam!J14","v":359707},{"$f":"(PMBajJub!B14*BajJub!B14+PmBajViu!B14*BajViu!B14+PmInc!N14*NInc!O14+Orf!S14*Orf!N14+Fam!L14*Fam!J14)/(BajJub!B14+BajViu!B14+NInc!O14+Orf!N14+Fam!J14)","v":409.37823167188844},3.2488803711224978,49830.022705400006,6.1720807437676939,{"$f":"'AUX2'!C15","v":12593.349999999999},{"$f":"P14+R14","v":62423.372705400005},{"$f":"'AUX2'!B14","v":64615.819999999992},null,2192.4472945999878,{"$f":"'AUX1'!B14","v":2.9000000000000001E-2},null,null,{"$f":"(14*PmJub!B14*NJub!B14)/1000000","v":33676.355486480003},{"$f":"(14*NViu!B14*PmViu!B14)/1000000","v":9326.9816908799985},{"$f":"(14*PmInc!B14*NInc!B14)/1000000","v":5952.4660658399989},{"$f":"(14*Orf!B14*Orf!D14)/1000000","v":721.908726},{"$f":"(14*Fam!B14*Fam!C14)/1000000","v":152.31073620000001}]
[2001,{"$f":"AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15","v":428024},{"$f":"(AltJub!B15*PmAltJub!B15+AltViu!B15*PmAltViu!B15+NInc!I15*PmInc!H15+Orf!F15*Orf!K15+Fam!E15*Fam!H15)/(AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15)","v":548.13062681064605},{"$f":"NJub!B15+NViu!B15+NInc!B15+Orf!B15+Fam!B15","v":7677923},1.0400730948958437,{"$f":"(NJub!B15*PmJub!B15+NViu!B15*PmViu!B15+NInc!B15*PmInc!B15+Orf!B15*Orf!D15+Fam!B15*Fam!C15)/(NJub!B15+NViu!B15+NInc!B15+Orf!B15+Fam!B15)","v":494.50894059369961},5.5750265219256745,493.65640793445516,474.63761486869896,1.3326042556587758,1.4750265219256744,1.4169322977191978,{"$f":"BajJub!B15+BajViu!B15+NInc!O15+Orf!N15+Fam!J15","v":353935},{"$f":"(PMBajJub!B15*BajJub!B15+PmBajViu!B15*BajViu!B15+PmInc!N15*NInc!O15+Orf!S15*Orf!N15+Fam!L15*Fam!J15)/(BajJub!B15+BajViu!B15+NInc!O15+Orf!N15+Fam!J15)","v":429.50378642971162},4.9161272390158661,53155.221961659998,6.6730839677093812,{"$f":"'AUX2'!C16","v":11754.890000000007},{"$f":"P15+R15","v":64910.111961660004},{"$f":"'AUX2'!B15","v":70410.780000000013},{"$f":"100*(T15/T14-1)","v":8.9683300467285232},5500.6680383400089,{"$f":"'AUX1'!B15","v":4.1000000000000002E-2},null,null,{"$f":"(14*PmJub!B15*NJub!B15)/1000000","v":35954.557697240001},{"$f":"(14*NViu!B15*PmViu!B15)/1000000","v":9974.77700688},{"$f":"(14*PmInc!B15*NInc!B15)/1000000","v":6306.4204224000005},{"$f":"(14*Orf!B15*Orf!D15)/1000000","v":760.01577581999993},{"$f":"(14*Fam!B15*Fam!C15)/1000000","v":159.45105931999998}]
[2002,{"$f":"AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16","v":421012},{"$f":"(AltJub!B16*PmAltJub!B16+AltViu!B16*PmAltViu!B16+NInc!I16*PmInc!H16+Orf!F16*Orf!K16+Fam!E16*Fam!H16)/(AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16)","v":572.18598688398424},{"$f":"NJub!B16+NViu!B16+NInc!B16+Orf!B16+Fam!B16","v":7745783},0.88383277612968936,{"$f":"(NJub!B16*PmJub!B16+NViu!B16*PmViu!B16+NInc!B16*PmInc!B16+Orf!B16*Orf!D16+Fam!B16*Fam!C16)/(NJub!B16+NViu!B16+NInc!B16+Orf!B16+Fam!B16)","v":515.96610757363078},4.3390857512444647,513.69970152369785,500.47221498656722,1.205898195836097,1.6390857512444648,1.5959939155252956,{"$f":"BajJub!B16+BajViu!B16+NInc!O16+Orf!N16+Fam!J16","v":348888},{"$f":"(PMBajJub!B16*BajJub!B16+PmBajViu!B16*BajViu!B16+PmInc!N16*NInc!O16+Orf!S16*Orf!N16+Fam!L16*Fam!J16)/(BajJub!B16+BajViu!B16+NInc!O16+Orf!N16+Fam!J16)","v":455.77820693173732},6.117389725579403,55951.861064680008,5.2612687894280308,{"$f":"'AUX2'!C17","v":12264.229999999996},{"$f":"P16+R16","v":68216.091064680004},{"$f":"'AUX2'!B16","v":74847.210000000006},6.3007823517932771,6631.1189353200025,{"$f":"'AUX1'!B16","v":2.7E-2},null,null,{"$f":"(14*PmJub!B16*NJub!B16)/1000000","v":37686.230911699997},{"$f":"(14*NViu!B16*PmViu!B16)/1000000","v":10670.341968159999},{"$f":"(14*PmInc!B16*NInc!B16)/1000000","v":6608.3270153600006},{"$f":"(14*Orf!B16*Orf!D16)/1000000","v":821.87890189999996},{"$f":"(14*Fam!B16*Fam!C16)/1000000","v":165.08226755999999}]
[2003,{"$f":"AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17","v":435614},{"$f":"(AltJub!B17*PmAltJub!B17+AltViu!B17*PmAltViu!B17+NInc!I17*PmInc!H17+Orf!F17*Orf!K17+Fam!E17*Fam!H17)/(AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17)","v":616.48913680460237},{"$f":"NJub!B17+NViu!B17+NInc!B17+Orf!B17+Fam!B17","v":7819456},0.95113689603749663,{"$f":"(NJub!B17*PmJub!B17+NViu!B17*PmViu!B17+NInc!B17*PmInc!B17+Orf!B17*Orf!D17+Fam!B17*Fam!C17)/(NJub!B17+NViu!B17+NInc!B17+Orf!B17+Fam!B17)","v":546.03683596019971},5.8280433433852474,543.62887959446516,523.67237116753449,1.4935600383023218,1.9280433433852475,1.8556721303034207,{"$f":"BajJub!B17+BajViu!B17+NInc!O17+Orf!N17+Fam!J17","v":371118},{"$f":"(PMBajJub!B17*BajJub!B17+PmBajViu!B17*BajViu!B17+PmInc!N17*NInc!O17+Orf!S17*Orf!N17+Fam!L17*Fam!J17)/(BajJub!B17+BajViu!B17+NInc!O17+Orf!N17+Fam!J17)","v":471.77846412731265},3.5105358159372768,59775.954184379989,6.8346129099787323,{"$f":"'AUX2'!C18","v":14051.14},73827.094184379996,{"$f":"'AUX2'!B17","v":81026.83},8.2563130943691831,7199.7358156200062,{"$f":"'AUX1'!B17","v":3.9E-2},null,null,{"$f":"(14*PmJub!B17*NJub!B17)/1000000","v":39965.080760080004},{"$f":"(14*NViu!B17*PmViu!B17)/1000000","v":11671.865334779999},{"$f":"(14*PmInc!B17*NInc!B17)/1000000","v":7080.0522799999999},{"$f":"(14*Orf!B17*Orf!D17)/1000000","v":883.46132},{"$f":"(14*Fam!B17*Fam!C17)/1000000","v":175.49448952}]
[2004,{"$f":"AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18","v":426237},{"$f":"(AltJub!B18*PmAltJub!B18+AltViu!B18*PmAltViu!B18+NInc!I18*PmInc!H18+Orf!F18*Orf!K18+Fam!E18*Fam!H18)/(AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18)","v":674.88336685928243},{"$f":"NJub!B18+NViu!B18+NInc!B18+Orf!B18+Fam!B18","v":7878636},0.75683014265954807,{"$f":"(NJub!B18*PmJub!B18+NViu!B18*PmViu!B18+NInc!B18*PmInc!B18+Orf!B18*Orf!D18+Fam!B18*Fam!C18)/(NJub!B18+NViu!B18+NInc!B18+Orf!B18+Fam!B18)","v":576.56977096416188},5.5917353909412215,570.12992034316881,554.97466565227592,1.6368547144551382,2.7917353909412213,2.7156959055848473,{"$f":"BajJub!B18+BajViu!B18+NInc!O18+Orf!N18+Fam!J18","v":357214},{"$f":"(PMBajJub!B18*BajJub!B18+PmBajViu!B18*BajViu!B18+PmInc!N18*NInc!O18+Orf!S18*Orf!N18+Fam!L18*Fam!J18)/(BajJub!B18+BajViu!B18+NInc!O18+Orf!N18+Fam!J18)","v":502.40270336548969},6.4912329762286225,63596.166956420006,6.3908854725371667,{"$f":"'AUX2'!C19","v":15062.910000000018},78659.076956420031,{"$f":"'AUX2'!B18","v":87378.82},7.8393662938559983,8719.7430435799761,{"$f":"'AUX1'!B18","v":2.8000000000000001E-2},null,null,{"$f":"(14*PmJub!B18*NJub!B18)/1000000","v":41968.064768279997},{"$f":"(14*NViu!B18*PmViu!B18)/1000000","v":12923.33055174},{"$f":"(14*PmInc!B18*NInc!B18)/1000000","v":7589.6942057999995},{"$f":"(14*Orf!B18*Orf!D18)/1000000","v":927.21992327999999},{"$f":"(14*Fam!B18*Fam!C18)/1000000","v":187.85750732000002}]
[2005,{"$f":"AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19","v":511362},{"$f":"(AltJub!B19*PmAltJub!B19+AltViu!B19*PmAltViu!B19+NInc!I19*PmInc!H19+Orf!F19*Orf!K19+Fam!E19*Fam!H19)/(AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19)","v":681.7956506154153},{"$f":"NJub!B19+NViu!B19+NInc!B19+Orf!B19+Fam!B19","v":8107268},2.90192363246633,{"$f":"(NJub!B19*PmJub!B19+NViu!B19*PmViu!B19+NInc!B19*PmInc!B19+Orf!B19*Orf!D19+Fam!B19*Fam!C19)/(NJub!B19+NViu!B19+NInc!B19+Orf!B19+Fam!B19)","v":612.13222382311767},6.1679357208559438,605.12353112958374,585.27474586842607,1.5097869057039581,2.6679357208559433,2.5777156723245875,{"$f":"BajJub!B19+BajViu!B19+NInc!O19+Orf!N19+Fam!J19","v":379915},{"$f":"(PMBajJub!B19*BajJub!B19+PmBajViu!B19*BajViu!B19+PmInc!N19*NInc!O19+Orf!S19*Orf!N19+Fam!L19*Fam!J19)/(BajJub!B19+BajViu!B19+NInc!O19+Orf!N19+Fam!J19)","v":534.66814763828745},6.422227439593442,69478.079859579986,9.248848137641108,{"$f":"'AUX2'!C20","v":16198.780000000013},85676.859859579999,{"$f":"'AUX2'!B19","v":94300.909999999989},7.9219311956833183,8624.0501404199895,{"$f":"'AUX1'!B19","v":3.5000000000000003E-2},null,{"$f":"SUM(Z19:AD19)","v":69478.079859580001},{"$f":"(14*PmJub!B19*NJub!B19)/1000000","v":46066.729408559993},{"$f":"(14*NViu!B19*PmViu!B19)/1000000","v":13904.9337588},{"$f":"(14*PmInc!B19*NInc!B19)/1000000","v":8319.3844192199995},{"$f":"(14*Orf!B19*Orf!D19)/1000000","v":990.48570880000011},{"$f":"(14*Fam!B19*Fam!C19)/1000000","v":196.54656420000001}]
[2006,{"$f":"AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20","v":490519},{"$f":"(AltJub!B20*PmAltJub!B20+AltViu!B20*PmAltViu!B20+NInc!I20*PmInc!H20+Orf!F20*Orf!K20+Fam!E20*Fam!H20)/(AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20)","v":746.38760790101912},{"$f":"NJub!B20+NViu!B20+NInc!B20+Orf!B20+Fam!B20","v":8231379},1.5308609509393278,{"$f":"(NJub!B20*PmJub!B20+NViu!B20*PmViu!B20+NInc!B20*PmInc!B20+Orf!B20*Orf!D20+Fam!B20*Fam!C20)/(NJub!B20+NViu!B20+NInc!B20+Orf!B20+Fam!B20)","v":647.26027994458775},5.738638606880575,642.32747800200912,621.83780973364537,1.5855374921958321,2.3386386068805747,2.2617394650682465,{"$f":"BajJub!B20+BajViu!B20+NInc!O20+Orf!N20+Fam!J20","v":362784},{"$f":"(PMBajJub!B20*BajJub!B20+PmBajViu!B20*BajViu!B20+PmInc!N20*NInc!O20+Orf!S20*Orf!N20+Fam!L20*Fam!J20)/(BajJub!B20+BajViu!B20+NInc!O20+Orf!N20+Fam!J20)","v":573.34685195598479},7.2341515926368949,74589.825462180015,7.3573501353682014,{"$f":"'AUX2'!C21","v":18004.490000000005},92594.31546218002,{"$f":"'AUX2'!B20","v":102700.9},8.9076446876281459,10106.584537819974,{"$f":"'AUX1'!B20","v":3.4000000000000002E-2},null,74589.825462180015,{"$f":"(14*PmJub!B20*NJub!B20)/1000000","v":49454.184197040006},{"$f":"(14*NViu!B20*PmViu!B20)/1000000","v":14831.045903239999},{"$f":"(14*PmInc!B20*NInc!B20)/1000000","v":9057.3523293400012},{"$f":"(14*Orf!B20*Orf!D20)/1000000","v":1041.5269905600001},{"$f":"(14*Fam!B20*Fam!C20)/1000000","v":205.71604199999999}]
[2007,{"$f":"AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21","v":487830},{"$f":"(AltJub!B21*PmAltJub!B21+AltViu!B21*PmAltViu!B21+NInc!I21*PmInc!H21+Orf!F21*Orf!K21+Fam!E21*Fam!H21)/(AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21)","v":791.70076821843691},{"$f":"NJub!B21+NViu!B21+NInc!B21+Orf!B21+Fam!B21","v":8338546},1.3019325194478348,{"$f":"(NJub!B21*PmJub!B21+NViu!B21*PmViu!B21+NInc!B21*PmInc!B21+Orf!B21*Orf!D21+Fam!B21*Fam!C21)/(NJub!B21+NViu!B21+NInc!B21+Orf!B21+Fam!B21)","v":681.45578866867197},5.283115584817244,673.92150979766916,657.31742093925266,1.5538016631463814,2.6831155848172439,2.615122402355996,{"$f":"BajJub!B21+BajViu!B21+NInc!O21+Orf!N21+Fam!J21","v":376447},{"$f":"(PMBajJub!B21*BajJub!B21+PmBajViu!B21*BajViu!B21+PmInc!N21*NInc!O21+Orf!S21*Orf!N21+Fam!L21*Fam!J21)/(BajJub!B21+BajViu!B21+NInc!O21+Orf!N21+Fam!J21)","v":611.55291523109508},6.6636911225324669,79552.906170920003,6.6538307041038358,{"$f":"'AUX2'!C22","v":20106.330000000016},99659.23617092002,{"$f":"'AUX2'!B21","v":112418.29000000001},9.4618352906352463,12759.053829079989,{"$f":"'AUX1'!B21","v":2.5999999999999999E-2},null,79552.906170920003,{"$f":"(14*PmJub!B21*NJub!B21)/1000000","v":52872.688242080003},{"$f":"(14*NViu!B21*PmViu!B21)/1000000","v":15701.675427200002},{"$f":"(14*PmInc!B21*NInc!B21)/1000000","v":9674.9533742399999},{"$f":"(14*Orf!B21*Orf!D21)/1000000","v":1089.58209388},{"$f":"(14*Fam!B21*Fam!C21)/1000000","v":214.00703352000002}]
[2008,{"$f":"AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22","v":524500},{"$f":"(AltJub!B22*PmAltJub!B22+AltViu!B22*PmAltViu!B22+NInc!I22*PmInc!H22+Orf!F22*Orf!K22+Fam!E22*Fam!H22)/(AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22)","v":852.109664709247},{"$f":"NJub!B22+NViu!B22+NInc!B22+Orf!B22+Fam!B22","v":8473927},1.6235564329800445,{"$f":"(NJub!B22*PmJub!B22+NViu!B22*PmViu!B22+NInc!B22*PmInc!B22+Orf!B22*Orf!D22+Fam!B22*Fam!C22)/(NJub!B22+NViu!B22+NInc!B22+Orf!B22+Fam!B22)","v":725.87932591937602},6.5189169993686846,720.34852955554516,692.85668790007344,1.6730211146455787,2.4189169993686845,2.3236474537643437,{"$f":"BajJub!B22+BajViu!B22+NInc!O22+Orf!N22+Fam!J22","v":388664},{"$f":"(PMBajJub!B22*BajJub!B22+PmBajViu!B22*BajViu!B22+PmInc!N22*NInc!O22+Orf!S22*Orf!N22+Fam!L22*Fam!J22)/(BajJub!B22+BajViu!B22+NInc!O22+Orf!N22+Fam!J22)","v":663.16848331720962},8.4400820927507105,86114.677861100005,8.2483117286526131,{"$f":"'AUX2'!C23","v":18819.669999999998},104934.3478611,{"$f":"'AUX2'!B22","v":119459.63},6.263518151717129,14525.282138900002,{"$f":"'AUX1'!B22","v":4.1000000000000002E-2},null,86114.677861100005,{"$f":"(14*PmJub!B22*NJub!B22)/1000000","v":57507.19754976},{"$f":"(14*NViu!B22*PmViu!B22)/1000000","v":16841.227075260002},{"$f":"(14*PmInc!B22*NInc!B22)/1000000","v":10345.841681},{"$f":"(14*Orf!B22*Orf!D22)/1000000","v":1192.5011851199999},{"$f":"(14*Fam!B22*Fam!C22)/1000000","v":227.91036996}]
[2009,{"$f":"AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23","v":543865},{"$f":"(AltJub!B23*PmAltJub!B23+AltViu!B23*PmAltViu!B23+NInc!I23*PmInc!H23+Orf!F23*Orf!K23+Fam!E23*Fam!H23)/(AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23)","v":901.5045087659621},{"$f":"NJub!B23+NViu!B23+NInc!B23+Orf!B23+Fam!B23","v":8614876},1.6633256340301328,{"$f":"(NJub!B23*PmJub!B23+NViu!B23*PmViu!B23+NInc!B23*PmInc!B23+Orf!B23*Orf!D23+Fam!B23*Fam!C23)/(NJub!B23+NViu!B23+NInc!B23+Orf!B23+Fam!B23)","v":760.68556795361872},4.7950452356744222,755.2640054014945,738.12512916168032,1.6870301722389014,2.3950452356744223,2.3389113629632918,{"$f":"BajJub!B23+BajViu!B23+NInc!O23+Orf!N23+Fam!J23","v":404324},{"$f":"(PMBajJub!B23*BajJub!B23+PmBajViu!B23*BajViu!B23+PmInc!N23*NInc!O23+Orf!S23*Orf!N23+Fam!L23*Fam!J23)/(BajJub!B23+BajViu!B23+NInc!O23+Orf!N23+Fam!J23)","v":701.23957093815864},5.7407866294421961,91744.965800739985,6.5381280862728541,{"$f":"'AUX2'!C24","v":17926.229999999996},109671.19580073998,{"$f":"'AUX2'!B23","v":117379.79},-1.7410400484247357,7708.5941992600128,{"$f":"'AUX1'!B23","v":2.4E-2},null,91744.965800739999,{"$f":"(14*PmJub!B23*NJub!B23)/1000000","v":61551.195378399992},{"$f":"(14*NViu!B23*PmViu!B23)/1000000","v":17785.05356936},{"$f":"(14*PmInc!B23*NInc!B23)/1000000","v":10896.92203446},{"$f":"(14*Orf!B23*Orf!D23)/1000000","v":1273.75591392},{"$f":"(14*Fam!B23*Fam!C23)/1000000","v":238.0389046}]
[2010,{"$f":"AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24","v":534098},{"$f":"(AltJub!B24*PmAltJub!B24+AltViu!B24*PmAltViu!B24+NInc!I24*PmInc!H24+Orf!F24*Orf!K24+Fam!E24*Fam!H24)/(AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24)","v":946.0055704571073},{"$f":"NJub!B24+NViu!B24+NInc!B24+Orf!B24+Fam!B24","v":8749054},1.5575151633058892,{"$f":"(NJub!B24*PmJub!B24+NViu!B24*PmViu!B24+NInc!B24*PmInc!B24+Orf!B24*Orf!D24+Fam!B24*Fam!C24)/(NJub!B24+NViu!B24+NInc!B24+Orf!B24+Fam!B24)","v":786.51449055635067},3.3954795109648828,780.87278546362165,773.38224567307566,1.669109847004635,2.3954795109648828,2.3717618920444439,{"$f":"BajJub!B24+BajViu!B24+NInc!O24+Orf!N24+Fam!J24","v":400323},{"$f":"(PMBajJub!B24*BajJub!B24+PmBajViu!B24*BajViu!B24+PmInc!N24*NInc!O24+Orf!S24*Orf!N24+Fam!L24*Fam!J24)/(BajJub!B24+BajViu!B24+NInc!O24+Orf!N24+Fam!J24)","v":730.46057581003345},4.1670501898204648,96337.608495240042,5.0058797825210055,{"$f":"'AUX2'!C25","v":16844.739999999991},113182.34849524003,{"$f":"'AUX2'!B24","v":116385.41},-0.84714753706748303,3203.0615047599713,{"$f":"'AUX1'!B24","v":0.01},null,96337.608495239998,{"$f":"(14*PmJub!B24*NJub!B24)/1000000","v":65067.754618160005},{"$f":"(14*NViu!B24*PmViu!B24)/1000000","v":18507.411370000002},{"$f":"(14*PmInc!B24*NInc!B24)/1000000","v":11187.755795159999},{"$f":"(14*Orf!B24*Orf!D24)/1000000","v":1330.8821063999999},{"$f":"(14*Fam!B24*Fam!C24)/1000000","v":243.80460552000002}]
[2011,{"$f":"AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25","v":529812},{"$f":"(AltJub!B25*PmAltJub!B25+AltViu!B25*PmAltViu!B25+NInc!I25*PmInc!H25+Orf!F25*Orf!K25+Fam!E25*Fam!H25)/(AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25)","v":967.59148328086189},{"$f":"NJub!B25+NViu!B25+NInc!B25+Orf!B25+Fam!B25","v":8871435},1.398791229314611,{"$f":"(NJub!B25*PmJub!B25+NViu!B25*PmViu!B25+NInc!B25*PmInc!B25+Orf!B25*Orf!D25+Fam!B25*Fam!C25)/(NJub!B25+NViu!B25+NInc!B25+Orf!B25+Fam!B25)","v":811.41267321690361},3.1656355934321034,809.00479623266403,798.91920833812037,1.5771760000244939,1.8656355934321036,1.841693576932002,{"$f":"BajJub!B25+BajViu!B25+NInc!O25+Orf!N25+Fam!J25","v":409145},{"$f":"(PMBajJub!B25*BajJub!B25+PmBajViu!B25*BajViu!B25+PmInc!N25*NInc!O25+Orf!S25*Orf!N25+Fam!L25*Fam!J25)/(BajJub!B25+BajViu!B25+NInc!O25+Orf!N25+Fam!J25)","v":752.07774529812173},2.9593889395216566,100777.52704068003,4.6087074557797036,{"$f":"'AUX2'!C26","v":15499.86},116277.38704068003,{"$f":"'AUX2'!B25","v":116078.60000000002},-0.26361551675591066,-198.78704068000661,{"$f":"'AUX1'!B25","v":1.2999999999999999E-2},null,100777.52704068001,{"$f":"(14*PmJub!B25*NJub!B25)/1000000","v":68500.042439220008},{"$f":"(14*NViu!B25*PmViu!B25)/1000000","v":19124.341063520002},{"$f":"(14*PmInc!B25*NInc!B25)/1000000","v":11510.317803600001},{"$f":"(14*Orf!B25*Orf!D25)/1000000","v":1389.7000070800002},{"$f":"(14*Fam!B25*Fam!C25)/1000000","v":253.12572726000002}]
[2012,{"$f":"AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26","v":554498},{"$f":"(AltJub!B26*PmAltJub!B26+AltViu!B26*PmAltViu!B26+NInc!I26*PmInc!H26+Orf!F26*Orf!K26+Fam!E26*Fam!H26)/(AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26)","v":1007.3288986073891},{"$f":"NJub!B26+NViu!B26+NInc!B26+Orf!B26+Fam!B26","v":9008348},1.543301619185633,{"$f":"(NJub!B26*PmJub!B26+NViu!B26*PmViu!B26+NInc!B26*PmInc!B26+Orf!B26*Orf!D26+Fam!B26*Fam!C26)/(NJub!B26+NViu!B26+NInc!B26+Orf!B26+Fam!B26)","v":837.01810022658981},3.1556602275105705,832.50578627562061,824.51419398587404,1.6146556741625018,2.1556602275105705,2.1343170569411596,{"$f":"BajJub!B26+BajViu!B26+NInc!O26+Orf!N26+Fam!J26","v":418473},{"$f":"(PMBajJub!B26*BajJub!B26+PmBajViu!B26*BajViu!B26+PmInc!N26*NInc!O26+Orf!S26*Orf!N26+Fam!L26*Fam!J26)/(BajJub!B26+BajViu!B26+NInc!O26+Orf!N26+Fam!J26)","v":789.00676143980604},4.9102657767177815,105562.10460795999,4.747663202083352,{"$f":"'AUX2'!C27","v":14749.959999999992},120312.06460795998,{"$f":"'AUX2'!B26","v":113132.8},-2.5377632052764443,-7179.2646079599799,{"$f":"'AUX1'!B26","v":0.01},null,105562.10460796002,{"$f":"(14*PmJub!B26*NJub!B26)/1000000","v":72339.148821520008},{"$f":"(14*NViu!B26*PmViu!B26)/1000000","v":19716.170003600004},{"$f":"(14*PmInc!B26*NInc!B26)/1000000","v":11739.236814480002},{"$f":"(14*Orf!B26*Orf!D26)/1000000","v":1510.0672238400002},{"$f":"(14*Fam!B26*Fam!C26)/1000000","v":257.48174452000001}]
[2013,{"$f":"AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27","v":554172},{"$f":"(AltJub!B27*PmAltJub!B27+AltViu!B27*PmAltViu!B27+NInc!I27*PmInc!H27+Orf!F27*Orf!K27+Fam!E27*Fam!H27)/(AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27)","v":1040.8836439769602},{"$f":"NJub!B27+NViu!B27+NInc!B27+Orf!B27+Fam!B27","v":9154617},1.6237050344857895,{"$f":"(NJub!B27*PmJub!B27+NViu!B27*PmViu!B27+NInc!B27*PmInc!B27+Orf!B27*Orf!D27+Fam!B27*Fam!C27)/(NJub!B27+NViu!B27+NInc!B27+Orf!B27+Fam!B27)","v":862.7439972857411},3.073517412847715,866.39271649740181,849.91535290793433,1.5408570827623702,1.073517412847715,1.0524680518114726,{"$f":"BajJub!B27+BajViu!B27+NInc!O27+Orf!N27+Fam!J27","v":410388},{"$f":"(PMBajJub!B27*BajJub!B27+PmBajViu!B27*BajViu!B27+PmInc!N27*NInc!O27+Orf!S27*Orf!N27+Fam!L27*Fam!J27)/(BajJub!B27+BajViu!B27+NInc!O27+Orf!N27+Fam!J27)","v":824.6863973849139},4.5220950806553972,110573.27209879999,4.7471273043017126,{"$f":"'AUX2'!C28","v":15247.709999999963},125820.98209879996,{"$f":"'AUX2'!B27","v":113573.94},0.38993112519092321,-12247.042098799953,{"$f":"'AUX1'!B27","v":0.02},null,110573.27209880001,{"$f":"(14*PmJub!B27*NJub!B27)/1000000","v":76429.8442278},{"$f":"(14*NViu!B27*PmViu!B27)/1000000","v":20359.0596678},{"$f":"(14*PmInc!B27*NInc!B27)/1000000","v":11882.8653958},{"$f":"(14*Orf!B27*Orf!D27)/1000000","v":1632.9821046},{"$f":"(14*Fam!B27*Fam!C27)/1000000","v":268.52070280000004}]
[2014,{"$f":"AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28","v":542443},{"$f":"(AltJub!B28*PmAltJub!B28+AltViu!B28*PmAltViu!B28+NInc!I28*PmInc!H28+Orf!F28*Orf!K28+Fam!E28*Fam!H28)/(AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28)","v":1041.1891915279577},{"$f":"NJub!B28+NViu!B28+NInc!B28+Orf!B28+Fam!B28","v":9282732},1.3994577817946885,{"$f":"(NJub!B28*PmJub!B28+NViu!B28*PmViu!B28+NInc!B28*PmInc!B28+Orf!B28*Orf!D28+Fam!B28*Fam!C28)/(NJub!B28+NViu!B28+NInc!B28+Orf!B28+Fam!B28)","v":877.30137598500096},1.6873346838759185,876.67505691866791,874.54806435670071,1.3682004288753324,1.4373346838759185,1.4337503081056635,{"$f":"BajJub!B28+BajViu!B28+NInc!O28+Orf!N28+Fam!J28","v":413893},{"$f":"(PMBajJub!B28*BajJub!B28+PmBajViu!B28*BajViu!B28+PmInc!N28*NInc!O28+Orf!S28*Orf!N28+Fam!L28*Fam!J28)/(BajJub!B28+BajViu!B28+NInc!O28+Orf!N28+Fam!J28)","v":831.85973638114183},0.86982627808274149,114012.549791,3.110406002209043,{"$f":"'AUX2'!C29","v":19283.907999999996},133296.45779099999,{"$f":"'AUX2'!B28","v":113986.44},0.36319951566354813,-19310.017790999991,{"$f":"'AUX1'!B28","v":2.5000000000000001E-3},null,114012.54979100001,{"$f":"(14*PmJub!B28*NJub!B28)/1000000","v":79392.028073820009},{"$f":"(14*NViu!B28*PmViu!B28)/1000000","v":20664.369429760001},{"$f":"(14*PmInc!B28*NInc!B28)/1000000","v":11946.366985280001},{"$f":"(14*Orf!B28*Orf!D28)/1000000","v":1732.5418803},{"$f":"(14*Fam!B28*Fam!C28)/1000000","v":277.24342184}]
[2015,{"$f":"AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29","v":541894},{"$f":"(AltJub!B29*PmAltJub!B29+AltViu!B29*PmAltViu!B29+NInc!I29*PmInc!H29+Orf!F29*Orf!K29+Fam!E29*Fam!H29)/(AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29)","v":1049.5953537223145},{"$f":"NJub!B29+NViu!B29+NInc!B29+Orf!B29+Fam!B29","v":9353988},0.76761884324572094,{"$f":"(NJub!B29*PmJub!B29+NViu!B29*PmViu!B29+NInc!B29*PmInc!B29+Orf!B29*Orf!D29+Fam!B29*Fam!C29)/(NJub!B29+NViu!B29+NInc!B29+Orf!B29+Fam!B29)","v":894.04298401494646},1.9083075084828982,893.03795673672448,890.86199475915032,1.5457195378183464,1.6583075084828984,1.6541720782871749,{"$f":"BajJub!B29+BajViu!B29+NInc!O29+Orf!N29+Fam!J29","v":468128},{"$f":"(PMBajJub!B29*BajJub!B29+PmBajViu!B29*BajViu!B29+PmInc!N29*NInc!O29+Orf!S29*Orf!N29+Fam!L29*Fam!J29)/(BajJub!B29+BajViu!B29+NInc!O29+Orf!N29+Fam!J29)","v":805.7080731552054},-3.143758747082126,117080.14281544002,2.6905748797507956,{"$f":"'AUX2'!C30","v":17323.659999999974},134403.80281543999,{"$f":"'AUX2'!B29","v":117946.94375622999},3.474539389272957,-16456.859059210008,{"$f":"'AUX1'!B29","v":2.5000000000000001E-3},null,117080.14281544001,{"$f":"(14*PmJub!B29*NJub!B29)/1000000","v":82056.33861950002},{"$f":"(14*NViu!B29*PmViu!B29)/1000000","v":20866.238363880002},{"$f":"(14*PmInc!B29*NInc!B29)/1000000","v":12108.611511919999},{"$f":"(14*Orf!B29*Orf!D29)/1000000","v":1762.38159552},{"$f":"(14*Fam!B29*Fam!C29)/1000000","v":286.57272462000003}]
[2016,{"$f":"AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30","v":560759},{"$f":"(AltJub!B30*PmAltJub!B30+AltViu!B30*PmAltViu!B30+NInc!I30*PmInc!H30+Orf!F30*Orf!K30+Fam!E30*Fam!H30)/(AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30)","v":1062.3641192918885},{"$f":"NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30","v":9465341},{"$f":"100*(D30/D29-1)","v":1.1904334279667639},{"$f":"(NJub!B30*PmJub!B30+NViu!B30*PmViu!B30+NInc!B30*PmInc!B30+Orf!B30*Orf!D30+Fam!B30*Fam!C30)/(NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30)","v":911.25547685286779},{"$f":"100*(F30/F29-1)","v":1.9252422026314608},909.84646182783422,907.63824185300984,1.52064923959363,1.6752422026314611,1.6710645412782776,{"$f":"BajJub!B30+BajViu!B30+NInc!O30+Orf!N30+Fam!J30","v":446864},{"$f":"(PMBajJub!B30*BajJub!B30+PmBajViu!B30*BajViu!B30+PmInc!N30*NInc!O30+Orf!S30*Orf!N30+Fam!L30*Fam!J30)/(BajJub!B30+BajViu!B30+NInc!O30+Orf!N30+Fam!J30)","v":817.21710618890756},{"$f":"100*(N30/N29-1)","v":1.4284370998830953},120754.81357142,{"$f":"100*(P30/P29-1)","v":3.1385943573476682},{"$f":"'AUX2'!C31","v":18201.758014743289},{"$f":"P30+R30","v":138956.57158616331},{"$f":"'AUX2'!B30","v":117933.63131193527},{"$f":"100*(T30/T29-1)","v":-1.1286807331123416E-2},{"$f":"T30-S30","v":-21022.940274228036},{"$f":"'AUX1'!B30","v":2.5000000000000001E-3},null,{"$f":"SUM(Z30:AD30)","v":120754.81357142},{"$f":"(14*PmJub!B30*NJub!B30)/1000000","v":85192.363133639999},{"$f":"(14*NViu!B30*PmViu!B30)/1000000","v":21177.953225940004},{"$f":"(14*PmInc!B30*NInc!B30)/1000000","v":12300.2125218},{"$f":"(14*Orf!B30*Orf!D30)/1000000","v":1785.91351988},{"$f":"(14*Fam!B30*Fam!C30)/1000000","v":298.37117016000002}]
[2017,{"$f":"AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31","v":570879.30953869119},{"$f":"(AltJub!B31*PmAltJub!B31+AltViu!B31*PmAltViu!B31+NInc!I31*PmInc!H31+Orf!F31*Orf!K31+Fam!E31*Fam!H31)/(AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31)","v":1087.5374521785193},{"$f":"NJub!B31+NViu!B31+NInc!B31+Orf!B31+Fam!B31","v":9579680.8934600987},{"$f":"100*(D31/D30-1)","v":1.2079849364127426},{"$f":"(C31*B31+F30*D30*(1+W31)-N31*M31)/(B31+D30-M31)","v":899.06456029972787},-1.3378154494327665,899.06456029972787,923.60400331197695,1.3551113571087958,1.387700985201723,1.4265827320164792,{"$f":"BajJub!B31+BajViu!B31+NInc!O31+Orf!N31+Fam!J31","v":456330.35773897904},{"$f":"$Z$64+$Z$65*F30","v":872.55151625152178},{"$f":"100*(N31/N30-1)","v":6.7710782904026878},120578.5222640657,-0.14599112212618781,{"$f":"'AUX2'!C32","v":18645.250934104679},{"$f":"P31+R31","v":139223.77319817038},{"$f":"'AUX2'!B31","v":121189.24452384774},2.7605469073544775,{"$f":"T31-S31","v":-18034.528674322646},{"$f":"'IRP17'!C23","v":-2.7255164346344896E-2},null,{"$f":"P31","v":120578.5222640657},{"$f":"$Y31*Z$46%","v":{"$error":"#REF!"}},{"$f":"$Y31*AA$46%","v":{"$error":"#REF!"}},{"$f":"$Y31*AB$46%","v":{"$error":"#REF!"}},{"$f":"$Y31*AC$46%","v":{"$error":"#REF!"}},{"$f":"$Y31*AD$46%","v":{"$error":"#REF!"}}]
[2018,{"$f":"AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32","v":580605.87808316469},{"$f":"(AltJub!B32*PmAltJub!B32+AltViu!B32*PmAltViu!B32+NInc!I32*PmInc!H32+Orf!F32*Orf!K32+Fam!E32*Fam!H32)/(AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32)","v":1102.973946031683},{"$f":"NJub!B32+NViu!B32+NInc!B32+Orf!B32+Fam!B32","v":9697251.9063510317},1.2272957126494344,890.96629538181151,-0.9007434255017932,890.96629538181151,913.10679692895644,1.5618718887715044,1.5920232176829585,1.6327231969111011,{"$f":"BajJub!B32+BajViu!B32+NInc!O32+Orf!N32+Fam!J32","v":463315.89462072059},860.69727807485026,-1.3585717239478656,120958.94448940104,0.31549750170449808,{"$f":"'AUX2'!C33","v":19077.568653485934},140036.51314288698,{"$f":"'AUX2'!B32","v":125832.46791850679},3.8313824076569469,-14204.045224380185,{"$f":"'IRP18'!C23","v":-2.4927666431847517E-2},null,{"$f":"P32","v":120958.94448940104},{"$f":"$Y32*Z$46%","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2019,{"$f":"AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33","v":590186.15946259082},{"$f":"(AltJub!B33*PmAltJub!B33+AltViu!B33*PmAltViu!B33+NInc!I33*PmInc!H33+Orf!F33*Orf!K33+Fam!E33*Fam!H33)/(AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33)","v":1113.4377480421347},{"$f":"NJub!B33+NViu!B33+NInc!B33+Orf!B33+Fam!B33","v":9816897.6367254872},1.2338106870885213,885.37674930276887,-0.62735774720269477,885.37674930276887,906.17004652273215,1.7064339268193507,1.7352015393431786,1.7771886754340827,{"$f":"BajJub!B33+BajViu!B33+NInc!O33+Orf!N33+Fam!J33","v":470652.4459382596},852.82266415748757,-0.91491098182349129,121683.14084978863,0.59871253295455951,{"$f":"'AUX2'!C34","v":19489.954739826939},141173.09558961558,{"$f":"'AUX2'!B33","v":130873.00305058176},4.0057508331946323,-10300.092539033823,{"$f":"'IRP19'!C23","v":-2.3625592865458733E-2},null,121683.14084978863,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2020,{"$f":"AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34","v":599519.02058172808},{"$f":"(AltJub!B34*PmAltJub!B34+AltViu!B34*PmAltViu!B34+NInc!I34*PmInc!H34+Orf!F34*Orf!K34+Fam!E34*Fam!H34)/(AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34)","v":1123.3804053382255},{"$f":"NJub!B34+NViu!B34+NInc!B34+Orf!B34+Fam!B34","v":9938565.7313853949},1.2393741807466885,883.21711447586517,-0.24392269489845742,883.21711447586517,901.56185165334261,1.8280469148663991,1.8536648932931166,1.8933802013948453,{"$f":"BajJub!B34+BajViu!B34+NInc!O34+Orf!N34+Fam!J34","v":478142.20564700814},847.38748541340976,-0.63731640498171371,122890.75886224095,0.99242837094668523,{"$f":"'AUX2'!C35","v":19895.349460443394},142786.10832268436,{"$f":"'AUX2'!B34","v":136033.03833851303},3.9427805335352062,-6753.0699841713358,{"$f":"'IRP20'!C23","v":-2.097587588191574E-2},null,122890.75886224095,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2021,{"$f":"AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35","v":610419.84300750459},{"$f":"(AltJub!B35*PmAltJub!B35+AltViu!B35*PmAltViu!B35+NInc!I35*PmInc!H35+Orf!F35*Orf!K35+Fam!E35*Fam!H35)/(AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35)","v":1133.957463377352},{"$f":"NJub!B35+NViu!B35+NInc!B35+Orf!B35+Fam!B35","v":10064103.099671505},1.2631336520688485,881.75985181329327,-0.16499483973844153,881.75985181329327,900.25832848252992,1.929447893089975,1.9556878925774956,1.9980604147748604,{"$f":"BajJub!B35+BajViu!B35+NInc!O35+Orf!N35+Fam!J35","v":485905.59603836626},845.28749354641946,-0.24781955163827307,124237.70880920072,1.0960547069854831,{"$f":"'AUX2'!C36","v":20243.770889398587},144481.47969859932,{"$f":"'AUX2'!B35","v":140896.1985613264},3.5749846377110206,-3585.2811372729193,{"$f":"'IRP21'!C23","v":-2.1206827323159372E-2},null,124237.70880920072,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2022,{"$f":"AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36","v":624364.42488690116},{"$f":"(AltJub!B36*PmAltJub!B36+AltViu!B36*PmAltViu!B36+NInc!I36*PmInc!H36+Orf!F36*Orf!K36+Fam!E36*Fam!H36)/(AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36)","v":1145.6143070456567},{"$f":"NJub!B36+NViu!B36+NInc!B36+Orf!B36+Fam!B36","v":10195780.203116011},1.308383888165876,883.64036616863802,0.21326831239567579,883.64036616863802,899.75552619718042,2.0408815786838064,2.0645630941075965,2.1035051756575829,{"$f":"BajJub!B36+BajViu!B36+NInc!O36+Orf!N36+Fam!J36","v":493957.61663179396},843.87047632603264,-0.1676373105251705,126131.64132878935,1.5244425687995111,{"$f":"'AUX2'!C37","v":20560.150950055526},146691.79227884486,{"$f":"'AUX2'!B36","v":145490.70515082785},3.2609159341525196,-1201.0871280170104,{"$f":"'IRP22'!C23","v":-1.8512947817119207E-2},null,126131.64132878935,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2023,{"$f":"AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37","v":640361.33760289662},{"$f":"(AltJub!B37*PmAltJub!B37+AltViu!B37*PmAltViu!B37+NInc!I37*PmInc!H37+Orf!F37*Orf!K37+Fam!E37*Fam!H37)/(AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37)","v":1157.9563516671014},{"$f":"NJub!B37+NViu!B37+NInc!B37+Orf!B37+Fam!B37","v":10335208.305608042},1.3675079269501955,886.4183812533621,0.3143829991345104,886.4183812533621,902.48487419166929,2.132599272794522,2.1571667524165949,2.1976649653496327,{"$f":"BajJub!B37+BajViu!B37+NInc!O37+Orf!N37+Fam!J37","v":502597.40599595499},845.69905623351838,0.21668964121683842,128258.46062642738,1.6861901385188505,{"$f":"'AUX2'!C38","v":20867.198344274235},149125.65897070162,{"$f":"'AUX2'!B37","v":149968.94630909842},3.0780256055725763,843.28733839679626,{"$f":"'IRP23'!C23","v":-1.8427837532820845E-2},null,128258.46062642738,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2024,{"$f":"AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38","v":655599.61946349789},{"$f":"(AltJub!B38*PmAltJub!B38+AltViu!B38*PmAltViu!B38+NInc!I38*PmInc!H38+Orf!F38*Orf!K38+Fam!E38*Fam!H38)/(AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38)","v":1170.2736339403382},{"$f":"NJub!B38+NViu!B38+NInc!B38+Orf!B38+Fam!B38","v":10480236.204837911},1.4032411823879265,889.27828065891799,0.32263539047014955,889.27828065891799,906.0336662847277,2.2128698418494297,2.239183381156773,2.2829369636624852,{"$f":"BajJub!B38+BajViu!B38+NInc!O38+Orf!N38+Fam!J38","v":511725.45094398485},848.40035045771879,0.31941554200511924,130477.85006392641,1.7304039255260806,{"$f":"'AUX2'!C39","v":21180.796516178518},151658.64658010492,{"$f":"'AUX2'!B38","v":154478.2400379944},3.0068183046388475,2819.5934578894812,{"$f":"'IRP24'!C23","v":-1.9165479906866234E-2},null,130477.85006392641,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2025,{"$f":"AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39","v":668955.78149231256},{"$f":"(AltJub!B39*PmAltJub!B39+AltViu!B39*PmAltViu!B39+NInc!I39*PmInc!H39+Orf!F39*Orf!K39+Fam!E39*Fam!H39)/(AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39)","v":1181.7947999689691},{"$f":"NJub!B39+NViu!B39+NInc!B39+Orf!B39+Fam!B39","v":10628634.030878898},1.4159778762665942,891.96231411553629,0.30182154619018409,891.96231411553629,909.5585905922668,2.2805358428772182,2.3084256910853251,2.3556951679668314,{"$f":"BajJub!B39+BajViu!B39+NInc!O39+Orf!N39+Fam!J39","v":521237.5396887213},851.18126759114375,0.32778359083946995,132724.77408497836,1.7220731487766594,{"$f":"'AUX2'!C40","v":21509.418154360603},154234.19223933897,{"$f":"'AUX2'!B39","v":159127.74419442122},3.0098117089392362,4893.5519550822501,{"$f":"'IRP25'!C23","v":-2.0066041448951411E-2},null,132724.77408497836,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2026,{"$f":"AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40","v":679813.72675699147},{"$f":"(AltJub!B40*PmAltJub!B40+AltViu!B40*PmAltViu!B40+NInc!I40*PmInc!H40+Orf!F40*Orf!K40+Fam!E40*Fam!H40)/(AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40)","v":1191.9529101992068},{"$f":"NJub!B40+NViu!B40+NInc!B40+Orf!B40+Fam!B40","v":10777612.619258642},1.4016720111627023,895.1147276255515,0.35342451806847919,895.1147276255515,912.76579585268996,2.3323274322169407,2.3600286629636202,2.4083548104131491,{"$f":"BajJub!B40+BajViu!B40+NInc!O40+Orf!N40+Fam!J40","v":531031.16561859241},853.79117569200048,0.30662189127386164,135060.79697797968,1.7600503817815305,{"$f":"'AUX2'!C41","v":21855.71660358979},156916.51358156948,{"$f":"'AUX2'!B40","v":163980.83347298112},3.0498071239107194,7064.3198914116365,{"$f":"W39","v":-2.0066041448951411E-2},null,135060.79697797968,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A40+1","v":2027},{"$f":"AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41","v":691736.23097120633},{"$f":"(AltJub!B41*PmAltJub!B41+AltViu!B41*PmAltViu!B41+NInc!I41*PmInc!H41+Orf!F41*Orf!K41+Fam!E41*Fam!H41)/(AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41)","v":1200.8426565379998},{"$f":"NJub!B41+NViu!B41+NInc!B41+Orf!B41+Fam!B41","v":10927788.103339961},1.3934021326111434,898.64613024751293,0.3945195529660328,898.64613024751293,916.35951365968242,2.3734148683360878,2.4011236978611739,2.4502913455632491,{"$f":"BajJub!B41+BajViu!B41+NInc!O41+Orf!N41+Fam!J41","v":540826.26194211829},856.85652852385556,0.35902840403223557,137483.00287723771,1.7934189294417813,{"$f":"'AUX2'!C42","v":22218.778542922591},159701.78142016032,{"$f":"'AUX2'!B41","v":169062.66912895895},3.0990424602367783,9360.887708798633,{"$f":"W40","v":-2.0066041448951411E-2},null,137483.00287723771,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2028,{"$f":"AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42","v":702549.23220275436},{"$f":"(AltJub!B42*PmAltJub!B42+AltViu!B42*PmAltViu!B42+NInc!I42*PmInc!H42+Orf!F42*Orf!K42+Fam!E42*Fam!H42)/(AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42)","v":1227.3386896719926},{"$f":"NJub!B42+NViu!B42+NInc!B42+Orf!B42+Fam!B42","v":11078400.627825767},1.378252607586461,903.60985942552236,0.55235637376442881,903.60985942552236,921.39513932929447,2.5314757740642291,2.5589605186595699,2.6113601802751019,{"$f":"BajJub!B42+BajViu!B42+NInc!O42+Orf!N42+Fam!J42","v":550791.09928433388},860.29040386833663,0.40075266163832612,140147.72847556963,1.938221847475452,{"$f":"'AUX2'!C43","v":22596.138915705011},162743.86739127463,{"$f":"'AUX2'!B42","v":174373.5488290771},3.1413674748427711,11629.681437802472,{"$f":"W41","v":-2.0066041448951411E-2},null,140147.72847556963,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2029,{"$f":"AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43","v":716740.38464746263},{"$f":"(AltJub!B43*PmAltJub!B43+AltViu!B43*PmAltViu!B43+NInc!I43*PmInc!H43+Orf!F43*Orf!K43+Fam!E43*Fam!H43)/(AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43)","v":1259.2145364229441},{"$f":"NJub!B43+NViu!B43+NInc!B43+Orf!B43+Fam!B43","v":11232454.767449005},1.3905810486425141,910.33911134712548,0.74470766906873376,910.33911134712548,928.21957806280534,2.7234893887643885,2.7513118139638748,2.8076502400549819,{"$f":"BajJub!B43+BajViu!B43+NInc!O43+Orf!N43+Fam!J43","v":560973.84924350597},865.11704899088591,0.5610483507483055,143154.80047744833,2.145644481425113,{"$f":"'AUX2'!C44","v":22985.185933996658},166139.98641144499,{"$f":"'AUX2'!B43","v":179901.91181350837},3.1704137591706871,13761.925402063382,{"$f":"W42","v":-2.0066041448951411E-2},null,143154.80047744833,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2030,{"$f":"AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44","v":728020.35912880453},{"$f":"(AltJub!B44*PmAltJub!B44+AltViu!B44*PmAltViu!B44+NInc!I44*PmInc!H44+Orf!F44*Orf!K44+Fam!E44*Fam!H44)/(AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44)","v":1290.4134833419362},{"$f":"NJub!B44+NViu!B44+NInc!B44+Orf!B44+Fam!B44","v":11386393.986859437},1.3704859943575176,918.56019494992267,0.90307924819703622,918.56019494992267,936.57622592942153,2.8821253811088354,2.9096833930921773,2.9692647833069241,{"$f":"BajJub!B44+BajViu!B44+NInc!O44+Orf!N44+Fam!J44","v":571609.59237800934},871.66045814981101,0.75636113824801843,146427.23592484725,2.2859418171690571,{"$f":"'AUX2'!C45","v":23383.920144193526},169811.15606904076,{"$f":"'AUX2'!B44","v":185634.0538508241},3.1862596564609325,15822.897781783337,{"$f":"W43","v":-2.0066041448951411E-2},null,146427.23592484725,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"porcentajes",{"$f":"100*Z31/$Y$31","v":{"$error":"#REF!"}},{"$f":"100*AA31/$Y$31","v":{"$error":"#REF!"}},{"$f":"100*AB31/$Y$31","v":{"$error":"#REF!"}},{"$f":"100*AC31/$Y$31","v":{"$error":"#REF!"}},{"$f":"100*AD31/$Y$31","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resumen PmBaj(t)=alpha+beta*PmTot(t-1)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadísticas de la regresión"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de correlación múltiple",0.99662783762783724]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de determinación R^2",0.99326704673473865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R^2  ajustado",0.99298650701535285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error típico",16.314142909673741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observaciones",26]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regresión",1,942323.87295617175,942323.87295617175,3540.5576397846266,1.4032429602953706E-27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residuos",24,6387.6302130541917,266.15125887725799]
[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",25,948711.50316922599]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercepción",-13.5376810064148,9.7531028029550466,-1.3880383791620736,0.17787711824012611,-33.667095852843985,6.5917338400143848,-33.667095852843985,6.5917338400143848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 1",0.97238284955845089,1.6341858880124602E-2,59.502585152114392,1.4032429602953807E-27,0.93865491052143357,1.0061107885954683,0.93865491052143357,1.0061107885954683]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTIMACION.LINEAL"]
[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":"LINEST(N5:N30,F4:F29,TRUE,TRUE)","v":0.95855547521679629},-8.2857815436628925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5147182743852208E-2,9.0925359478311627]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99404275404221676,15.345612520844178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4004.7072533313039,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943059.79540186864,5651.7077673573494]

{"sheet":"IRP17","index":21,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["indice","Año","g_Ingr","g_N","g_ES","Ingresos","N","PmTot","GtPens","OtroGt","GtTot","alpha","check"]
[null,null,null,null,null,null,null,null,"=N*14*PmTot*(1+ES)^j*(1+IRP)^j"]
["t-4",2012,{"$f":"series!U26/100","v":-2.5377632052764443E-2},{"$f":"series!E26/100","v":1.543301619185633E-2},{"$f":"series!J26/100","v":1.6146556741625018E-2},{"$f":"series!T26*1000000","v":113132800000},{"$f":"series!D26","v":9008348},{"$f":"series!F26","v":837.01810022658981},{"$f":"series!P26*1000000","v":105562104607.95999},{"$f":"series!R26*1000000","v":14749959999.999992},{"$f":"I3+J3","v":120312064607.95999}]
["t-3",2013,{"$f":"series!U27/100","v":3.8993112519092321E-3},{"$f":"series!E27/100","v":1.6237050344857895E-2},{"$f":"series!J27/100","v":1.5408570827623702E-2},{"$f":"series!T27*1000000","v":113573940000},{"$f":"series!D27","v":9154617},{"$f":"series!F27","v":862.7439972857411},{"$f":"series!P27*1000000","v":110573272098.79999},{"$f":"series!R27*1000000","v":15247709999.999962},125820982098.79996]
["t-2",2014,{"$f":"series!U28/100","v":3.6319951566354813E-3},{"$f":"series!E28/100","v":1.3994577817946885E-2},{"$f":"series!J28/100","v":1.3682004288753324E-2},{"$f":"series!T28*1000000","v":113986440000},{"$f":"series!D28","v":9282732},{"$f":"series!F28","v":877.30137598500096},{"$f":"series!P28*1000000","v":114012549791},{"$f":"series!R28*1000000","v":19283907999.999996},133296457791]
["t-1",2015,{"$f":"series!U29/100","v":3.474539389272957E-2},{"$f":"series!E29/100","v":7.6761884324572094E-3},{"$f":"series!J29/100","v":1.5457195378183464E-2},{"$f":"series!T29*1000000","v":117946943756.22998},{"$f":"series!D29","v":9353988},{"$f":"series!F29","v":894.04298401494646},{"$f":"series!P29*1000000","v":117080142815.44002},{"$f":"series!R29*1000000","v":17323659999.999973},134403802815.43999]
["t",2016,{"$f":"series!U30/100","v":-1.1286807331123416E-4},{"$f":"series!E30/100","v":1.1904334279667639E-2},{"$f":"series!J30/100","v":1.52064923959363E-2},{"$f":"series!T30*1000000","v":117933631311.93527},{"$f":"series!D30","v":9465341},{"$f":"series!F30","v":911.25547685286779},{"$f":"series!P30*1000000","v":120754813571.42},{"$f":"series!R30*1000000","v":18201758014.74329},138956571586.1633]
["t+1",2017,{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"E7","v":1.52064923959363E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},null,{"$f":"G8*14*$H$7*(1+E8)^(B8-$B$7)*($C$22)^(B8-$B$7)","v":120690350940.26357},{"$f":"series!R31*1000000","v":18645250934.104679},139335601874.36826]
["t+2",2018,{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},1.52064923959363E-2,{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},null,120648938496.16708,{"$f":"series!R32*1000000","v":19077568653.485935},139726507149.65302]
["t+3",2019,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},1.52064923959363E-2,{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},null,120615302546.14821,{"$f":"series!R33*1000000","v":19489954739.826939},140105257285.97516]
["t+4",2020,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},1.52064923959363E-2,{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},null,120588302765.39055,{"$f":"series!R34*1000000","v":19895349460.443394},140483652225.83395]
["t+5",2021,{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},1.52064923959363E-2,{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},null,120589603088.90932,{"$f":"series!R35*1000000","v":20243770889.398586},140833373978.30789]
["t+6",2022,{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},1.52064923959363E-2,{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},null,120644790430.08472,{"$f":"series!R36*1000000","v":20560150950.055527},{"$f":"I13+J13","v":141204941380.14026}]
[]
[null,"Promedio",{"$f":"AVERAGE(C3:C13)","v":2.0959073882840604E-2},{"$f":"AVERAGE(D3:D13)","v":1.2731363421646097E-2},{"$f":"AVERAGE(E3:E13)","v":1.519452490979451E-2},{"$f":"GEOMEAN(F3:F13)","v":124699988942.12396},null,null,null,null,{"$f":"GEOMEAN(K3:K13)","v":135693460712.82191},0.25,{"$f":"C15-D15-E15+L15*(F15/K15-1)","v":-2.7221054617852233E-2}]
[]
[null,"pi0",{"$f":"C15-D15-E15-L15","v":-0.25696681444859998},null,{"$f":"C15-D15-E15","v":-6.9668144486000026E-3}]
[null,"pi1",{"$f":"L15*F15/K15","v":0.22974575983074777},null,{"$f":"0.25*(F15/K15-1)","v":-2.025424016925223E-2}]
[]
[null,"Solver"]
[null,"f(irp)",{"$f":"C22-1-C17-C18","v":-3.410972849268723E-5},"función objetivo:C22-1-C17-C18*C22^(11/21)",null,null,null,"IPC",{"$f":"'AUX1'!F31","v":1.9578530104472085}]
[null,"(1+irp)",0.9727448356536551,"solución","C22-1-C17-C18",null,null,"Lim Max",2]
[null,"irp",{"$f":"C22-1","v":-2.7255164346344896E-2},null,null,null,null,"Lim min",0]

{"sheet":"IRP18","index":22,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["indice","Año","g_Ingr","g_N","g_ES","Ingresos","N","PmTot","GtPens","OtroGt","GtTot","alpha","check"]
[null,null,null,null,null,null,null,null,"=14*PmTot*N*(1+ES)*(1+IRP)^j"]
["t-4",2013,{"$f":"series!U27/100","v":3.8993112519092321E-3},{"$f":"series!E27/100","v":1.6237050344857895E-2},{"$f":"series!J27/100","v":1.5408570827623702E-2},{"$f":"series!T27*1000000","v":113573940000},{"$f":"series!D27","v":9154617},{"$f":"series!F27","v":862.7439972857411},{"$f":"series!P27*1000000","v":110573272098.79999},{"$f":"series!R27*1000000","v":15247709999.999962},{"$f":"I3+J3","v":125820982098.79996}]
["t-3",{"$f":"B3+1","v":2014},{"$f":"series!U28/100","v":3.6319951566354813E-3},{"$f":"series!E28/100","v":1.3994577817946885E-2},{"$f":"series!J28/100","v":1.3682004288753324E-2},{"$f":"series!T28*1000000","v":113986440000},{"$f":"series!D28","v":9282732},{"$f":"series!F28","v":877.30137598500096},{"$f":"series!P28*1000000","v":114012549791},{"$f":"series!R28*1000000","v":19283907999.999996},133296457791]
["t-2",{"$f":"B4+1","v":2015},{"$f":"series!U29/100","v":3.474539389272957E-2},{"$f":"series!E29/100","v":7.6761884324572094E-3},{"$f":"series!J29/100","v":1.5457195378183464E-2},{"$f":"series!T29*1000000","v":117946943756.22998},{"$f":"series!D29","v":9353988},{"$f":"series!F29","v":894.04298401494646},{"$f":"series!P29*1000000","v":117080142815.44002},{"$f":"series!R29*1000000","v":17323659999.999973},134403802815.43999]
["t-1",2016,{"$f":"series!U30/100","v":-1.1286807331123416E-4},{"$f":"series!E30/100","v":1.1904334279667639E-2},{"$f":"series!J30/100","v":1.52064923959363E-2},{"$f":"series!T30*1000000","v":117933631311.93527},{"$f":"series!D30","v":9465341},{"$f":"series!F30","v":911.25547685286779},{"$f":"series!P30*1000000","v":120754813571.42},{"$f":"series!R30*1000000","v":18201758014.74329},138956571586.1633]
["t",2017,{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"series!J31/100","v":1.3551113571087958E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},{"$f":"series!F31","v":899.06456029972787},{"$f":"series!P31*1000000","v":120578522264.0657},{"$f":"series!R31*1000000","v":18645250934.104679},139223773198.17038]
["t+1",2018,{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"E7","v":1.3551113571087958E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},null,{"$f":"G8*14*$H$7*(1+E8)^(B8-$B$7)*($C$22)^(B8-$B$7)","v":119166023191.53584},{"$f":"series!R31*1000000","v":18645250934.104679},137811274125.64053]
["t+2",2019,{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},1.3551113571087958E-2,{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},null,119215457655.82639,{"$f":"series!R32*1000000","v":19077568653.485935},138293026309.31232]
["t+3",2020,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},1.3551113571087958E-2,{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},null,119272588500.2704,{"$f":"series!R33*1000000","v":19489954739.826939},138762543240.09735]
["t+4",2021,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},1.3551113571087958E-2,{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},null,119336304712.86887,{"$f":"series!R34*1000000","v":19895349460.443394},139231654173.31226]
["t+5",2022,{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},1.3551113571087958E-2,{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},null,119428076493.30032,{"$f":"series!R35*1000000","v":20243770889.398586},139671847382.69891]
["t+6",2023,{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},1.3551113571087958E-2,{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},null,119573327273.55775,{"$f":"series!R36*1000000","v":20560150950.055527},{"$f":"I13+J13","v":140133478223.61328}]
[]
[null,"Promedio",{"$f":"AVERAGE(C3:C13)","v":2.5775719439777803E-2},{"$f":"AVERAGE(D3:D13)","v":1.2426530073670743E-2},{"$f":"AVERAGE(E3:E13)","v":1.4055641626192045E-2},{"$f":"GEOMEAN(F3:F13)","v":125482271959.054},null,null,null,null,{"$f":"GEOMEAN(K3:K13)","v":136810730152.49837},0.25,{"$f":"C15-D15-E15+L15*(F15/K15-1)","v":-2.1407420270446655E-2}]
[]
[null,"pi0",{"$f":"C15-D15-E15-L15","v":-0.25070645226008498}]
[null,"pi1",{"$f":"L15*F15/K15","v":0.22929903198963833}]
[]
[null,"Solver"]
[null,"f(irp)",{"$f":"C22-1-C17-C18*C22^(11/21)","v":-5.082171778199307E-4},"función objetivo:C22-1-C17-C18*C22^(11/21)",null,null,null,"IPC",{"$f":"'AUX1'!F32","v":1.8238614337239536}]
[null,"(1+irp)",0.97507233356815248,"solución",null,null,null,"Lim Max",2]
[null,"irp",{"$f":"C22-1","v":-2.4927666431847517E-2},null,null,null,null,"Lim min",0]

{"sheet":"IRP19","index":23,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["indice","Año","g_Ingr","g_N","g_ES","Ingresos","N","PmTot","GtPens","OtroGt","GtTot","alpha","check"]
[null,null,null,null,null,null,null,null,"=14*PmTot*N*(1+ES)*(1+IRP)^j"]
["t-4",2014,{"$f":"series!U28/100","v":3.6319951566354813E-3},{"$f":"series!E28/100","v":1.3994577817946885E-2},{"$f":"series!J28/100","v":1.3682004288753324E-2},{"$f":"series!T28*1000000","v":113986440000},{"$f":"series!D28","v":9282732},{"$f":"series!F28","v":877.30137598500096},{"$f":"series!P28*1000000","v":114012549791},{"$f":"series!R28*1000000","v":19283907999.999996},{"$f":"I3+J3","v":133296457791}]
["t-3",{"$f":"B3+1","v":2015},{"$f":"series!U29/100","v":3.474539389272957E-2},{"$f":"series!E29/100","v":7.6761884324572094E-3},{"$f":"series!J29/100","v":1.5457195378183464E-2},{"$f":"series!T29*1000000","v":117946943756.22998},{"$f":"series!D29","v":9353988},{"$f":"series!F29","v":894.04298401494646},{"$f":"series!P29*1000000","v":117080142815.44002},{"$f":"series!R29*1000000","v":17323659999.999973},134403802815.43999]
["t-2",{"$f":"B4+1","v":2016},{"$f":"series!U30/100","v":-1.1286807331123416E-4},{"$f":"series!E30/100","v":1.1904334279667639E-2},{"$f":"series!J30/100","v":1.52064923959363E-2},{"$f":"series!T30*1000000","v":117933631311.93527},{"$f":"series!D30","v":9465341},{"$f":"series!F30","v":911.25547685286779},{"$f":"series!P30*1000000","v":120754813571.42},{"$f":"series!R30*1000000","v":18201758014.74329},138956571586.1633]
["t-1",{"$f":"B5+1","v":2017},{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"series!J31/100","v":1.3551113571087958E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},{"$f":"series!F31","v":899.06456029972787},{"$f":"series!P31*1000000","v":120578522264.0657},{"$f":"series!R31*1000000","v":18645250934.104679},139223773198.17038]
["t",{"$f":"B6+1","v":2018},{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},{"$f":"series!J32/100","v":1.5618718887715044E-2},{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},{"$f":"series!F32","v":890.96629538181151},{"$f":"series!P32*1000000","v":120958944489.40103},{"$f":"series!R32*1000000","v":19077568653.485935},140036513142.88696]
["t+1",{"$f":"B7+1","v":2019},{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"E7","v":1.5618718887715044E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},null,{"$f":"G8*14*$H$7*(1+E8)^(B8-$B$7)*($C$22)^(B8-$B$7)","v":118491565529.62589},{"$f":"series!R31*1000000","v":18645250934.104679},137136816463.73056]
["t+2",2020,{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},1.5618718887715044E-2,{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},null,118941156286.86119,{"$f":"series!R32*1000000","v":19077568653.485935},138018724940.34714]
["t+3",2021,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},1.5618718887715044E-2,{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},null,119400137000.90395,{"$f":"series!R33*1000000","v":19489954739.826939},138890091740.7309]
["t+4",2022,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},1.5618718887715044E-2,{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},null,119867476050.17847,{"$f":"series!R34*1000000","v":19895349460.443394},139762825510.62186]
["t+5",2023,{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},1.5618718887715044E-2,{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},null,120364885626.23009,{"$f":"series!R35*1000000","v":20243770889.398586},140608656515.62866]
["t+6",2024,{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},1.5618718887715044E-2,{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},null,120918368483.72876,{"$f":"series!R36*1000000","v":20560150950.055527},{"$f":"I13+J13","v":141478519433.7843}]
[]
[null,"Promedio",{"$f":"AVERAGE(C3:C13)","v":2.8904311514746917E-2},{"$f":"AVERAGE(D3:D13)","v":1.2066157962910419E-2},{"$f":"AVERAGE(E3:E13)","v":1.5202530713451486E-2},{"$f":"GEOMEAN(F3:F13)","v":126656972451.49138},null,null,null,null,{"$f":"GEOMEAN(K3:K13)","v":138325406885.91238},0.25,{"$f":"C15-D15-E15+L15*(F15/K15-1)","v":-1.9453117648828698E-2}]
[]
[null,"pi0",{"$f":"C15-D15-E15-L15","v":-0.248364377161615}]
[null,"pi1",{"$f":"L15*F15/K15","v":0.22891125951278629}]
[]
[null,"Solver"]
[null,"f(irp)",{"$f":"C22-1-C17-C18*C22^(11/21)","v":-1.3235041169792627E-3},"función objetivo:C22-1-C17-C18*C22^(11/21)",null,null,null,"IPC",{"$f":"'AUX1'!F33","v":1.879889436214667}]
[null,"(1+irp)",0.97637440713454127,"solución",null,null,null,"Lim Max",2]
[null,"irp",{"$f":"C22-1","v":-2.3625592865458733E-2},null,null,null,null,"Lim min",0]

{"sheet":"IRP20","index":24,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["indice","Año","g_Ingr","g_N","g_ES","Ingresos","N","PmTot","GtPens","OtroGt","GtTot","alpha","check"]
[null,null,null,null,null,null,null,null,"=14*PmTot*N*(1+ES)*(1+IRP)^j"]
["t-4",2015,{"$f":"series!U29/100","v":3.474539389272957E-2},{"$f":"series!E29/100","v":7.6761884324572094E-3},{"$f":"series!J29/100","v":1.5457195378183464E-2},{"$f":"series!T29*1000000","v":117946943756.22998},{"$f":"series!D29","v":9353988},{"$f":"series!F29","v":894.04298401494646},{"$f":"series!P29*1000000","v":117080142815.44002},{"$f":"series!R29*1000000","v":17323659999.999973},{"$f":"I3+J3","v":134403802815.43999}]
["t-3",{"$f":"B3+1","v":2016},{"$f":"series!U30/100","v":-1.1286807331123416E-4},{"$f":"series!E30/100","v":1.1904334279667639E-2},{"$f":"series!J30/100","v":1.52064923959363E-2},{"$f":"series!T30*1000000","v":117933631311.93527},{"$f":"series!D30","v":9465341},{"$f":"series!F30","v":911.25547685286779},{"$f":"series!P30*1000000","v":120754813571.42},{"$f":"series!R30*1000000","v":18201758014.74329},138956571586.1633]
["t-2",{"$f":"B4+1","v":2017},{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"series!J31/100","v":1.3551113571087958E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},{"$f":"series!F31","v":899.06456029972787},{"$f":"series!P31*1000000","v":120578522264.0657},{"$f":"series!R31*1000000","v":18645250934.104679},139223773198.17038]
["t-1",2018,{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},{"$f":"series!J32/100","v":1.5618718887715044E-2},{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},{"$f":"series!F32","v":890.96629538181151},{"$f":"series!P32*1000000","v":120958944489.40103},{"$f":"series!R32*1000000","v":19077568653.485935},140036513142.88696]
["t",2019,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},{"$f":"series!J33/100","v":1.7064339268193507E-2},{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},{"$f":"series!F33","v":885.37674930276887},{"$f":"series!P33*1000000","v":121683140849.78864},{"$f":"series!R33*1000000","v":19489954739.826939},141173095589.61557]
["t+1",2020,{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"E7","v":1.7064339268193507E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},null,{"$f":"G8*14*$H$7*(1+E8)^(B8-$B$7)*($C$22)^(B8-$B$7)","v":118235804769.64868},{"$f":"series!R31*1000000","v":18645250934.104679},136881055703.75336]
["t+2",2021,{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},1.7064339268193507E-2,{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},null,119175907343.20303,{"$f":"series!R32*1000000","v":19077568653.485935},138253475996.68896]
["t+3",2022,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},1.7064339268193507E-2,{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},null,120131215879.85806,{"$f":"series!R33*1000000","v":19489954739.826939},139621170619.685]
["t+4",2023,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},1.7064339268193507E-2,{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},null,121100837082.92697,{"$f":"series!R34*1000000","v":19895349460.443394},140996186543.37036]
["t+5",2024,{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},1.7064339268193507E-2,{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},null,122106934512.38136,{"$f":"series!R35*1000000","v":20243770889.398586},142350705401.77994]
["t+6",2025,{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},1.7064339268193507E-2,{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},null,123176408302.02512,{"$f":"series!R36*1000000","v":20560150950.055527},{"$f":"I13+J13","v":143736559252.08063}]
[]
[null,"Promedio",{"$f":"AVERAGE(C3:C13)","v":3.2215721803411541E-2},{"$f":"AVERAGE(D3:D13)","v":1.1915569694995722E-2},{"$f":"AVERAGE(E3:E13)","v":1.6298535919116119E-2},{"$f":"GEOMEAN(F3:F13)","v":128257675390.77687},null,null,null,null,{"$f":"GEOMEAN(K3:K13)","v":139581374827.58945},0.25,{"$f":"C15-D15-E15+L15*(F15/K15-1)","v":-1.6279921105342182E-2}]
[]
[null,"pi0",{"$f":"C15-D15-E15-L15","v":-0.2459983838107003}]
[null,"pi1",{"$f":"L15*F15/K15","v":0.22971846270535812}]
[]
[null,"Solver"]
[null,"f(irp)",{"$f":"C22-1-C17-C18*C22^(11/21)","v":-2.1592171854308284E-3},"función objetivo:C22-1-C17-C18*C22^(11/21)",null,null,null,"IPC",{"$f":"'AUX1'!F34","v":1.8768715964058322}]
[null,"(1+irp)",0.97902412411808426,"solución",null,null,null,"Lim Max",2]
[null,"irp",{"$f":"C22-1","v":-2.097587588191574E-2},null,null,null,null,"Lim min",0]

{"sheet":"IRP21","index":25,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["indice","Año","g_Ingr","g_N","g_ES","Ingresos","N","PmTot","GtPens","OtroGt","GtTot","alpha","check"]
[null,null,null,null,null,null,null,null,"=14*PmTot*N*(1+ES)*(1+IRP)^j"]
["t-4",2016,{"$f":"series!U30/100","v":-1.1286807331123416E-4},{"$f":"series!E30/100","v":1.1904334279667639E-2},{"$f":"series!J30/100","v":1.52064923959363E-2},{"$f":"series!T30*1000000","v":117933631311.93527},{"$f":"series!D30","v":9465341},{"$f":"series!F30","v":911.25547685286779},{"$f":"series!P30*1000000","v":120754813571.42},{"$f":"series!R30*1000000","v":18201758014.74329},{"$f":"I3+J3","v":138956571586.1633}]
["t-3",{"$f":"B3+1","v":2017},{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"series!J31/100","v":1.3551113571087958E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},{"$f":"series!F31","v":899.06456029972787},{"$f":"series!P31*1000000","v":120578522264.0657},{"$f":"series!R31*1000000","v":18645250934.104679},139223773198.17038]
["t-2",{"$f":"B4+1","v":2018},{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},{"$f":"series!J32/100","v":1.5618718887715044E-2},{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},{"$f":"series!F32","v":890.96629538181151},{"$f":"series!P32*1000000","v":120958944489.40103},{"$f":"series!R32*1000000","v":19077568653.485935},140036513142.88696]
["t-1",2019,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},{"$f":"series!J33/100","v":1.7064339268193507E-2},{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},{"$f":"series!F33","v":885.37674930276887},{"$f":"series!P33*1000000","v":121683140849.78864},{"$f":"series!R33*1000000","v":19489954739.826939},141173095589.61557]
["t",2020,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},{"$f":"series!J34/100","v":1.8280469148663991E-2},{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},{"$f":"series!F34","v":883.21711447586517},{"$f":"series!P34*1000000","v":122890758862.24095},{"$f":"series!R34*1000000","v":19895349460.443394},142786108322.68436]
["t+1",2021,{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"E7","v":1.8280469148663991E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},null,{"$f":"G8*14*$H$7*(1+E8)^(B8-$B$7)*($C$22)^(B8-$B$7)","v":118060576517.14714},{"$f":"series!R31*1000000","v":18645250934.104679},136705827451.25182]
["t+2",2022,{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},1.8280469148663991E-2,{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},null,119113470875.19382,{"$f":"series!R32*1000000","v":19077568653.485935},138191039528.67975]
["t+3",2023,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},1.8280469148663991E-2,{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},null,120183489708.50543,{"$f":"series!R33*1000000","v":19489954739.826939},139673444448.33237]
["t+4",2024,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},1.8280469148663991E-2,{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},null,121269784965.24033,{"$f":"series!R34*1000000","v":19895349460.443394},141165134425.68372]
["t+5",2025,{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},1.8280469148663991E-2,{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},null,122394616425.83447,{"$f":"series!R35*1000000","v":20243770889.398586},142638387315.23306]
["t+6",2026,{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},1.8280469148663991E-2,{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},null,123585081510.21378,{"$f":"series!R36*1000000","v":20560150950.055527},{"$f":"I13+J13","v":144145232460.26929}]
[]
[null,"Promedio",{"$f":"AVERAGE(C3:C13)","v":3.2641395570922674E-2},{"$f":"AVERAGE(D3:D13)","v":1.2344438183632966E-2},{"$f":"AVERAGE(E3:E13)","v":1.7218540742143705E-2},{"$f":"GEOMEAN(F3:F13)","v":129931928071.12494},null,null,null,null,{"$f":"GEOMEAN(K3:K13)","v":140411121125.31662},0.25,{"$f":"C15-D15-E15+L15*(F15/K15-1)","v":-1.5579637236567235E-2}]
[]
[null,"pi0",{"$f":"C15-D15-E15-L15","v":-0.24692158335485401}]
[null,"pi1",{"$f":"L15*F15/K15","v":0.23134194611828676}]
[]
[null,"Solver"]
[null,"f(irp)",{"$f":"C22-1-C17-C18*C22^(11/21)","v":-3.0442526478947352E-3},"función objetivo:C22-1-C17-C18*C22^(11/21)",null,null,null,"IPC",{"$f":"'AUX1'!F35","v":2}]
[null,"(1+irp)",0.97879317267684063,"solución",null,null,null,"Lim Max",2]
[null,"irp",{"$f":"C22-1","v":-2.1206827323159372E-2},null,null,null,null,"Lim min",0]

{"sheet":"IRP22","index":26,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["indice","Año","g_Ingr","g_N","g_ES","Ingresos","N","PmTot","GtPens","OtroGt","GtTot","alpha","check"]
[null,null,null,null,null,null,null,null,"=14*PmTot*N*(1+ES)^j*(1+IRP)^j"]
["t-4",2017,{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"series!J31/100","v":1.3551113571087958E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},{"$f":"series!F31","v":899.06456029972787},{"$f":"series!P31*1000000","v":120578522264.0657},{"$f":"series!R31*1000000","v":18645250934.104679},{"$f":"I3+J3","v":139223773198.17038}]
["t-3",{"$f":"B3+1","v":2018},{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},{"$f":"series!J32/100","v":1.5618718887715044E-2},{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},{"$f":"series!F32","v":890.96629538181151},{"$f":"series!P32*1000000","v":120958944489.40103},{"$f":"series!R32*1000000","v":19077568653.485935},140036513142.88696]
["t-2",{"$f":"B4+1","v":2019},{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},{"$f":"series!J33/100","v":1.7064339268193507E-2},{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},{"$f":"series!F33","v":885.37674930276887},{"$f":"series!P33*1000000","v":121683140849.78864},{"$f":"series!R33*1000000","v":19489954739.826939},141173095589.61557]
["t-1",2020,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},{"$f":"series!J34/100","v":1.8280469148663991E-2},{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},{"$f":"series!F34","v":883.21711447586517},{"$f":"series!P34*1000000","v":122890758862.24095},{"$f":"series!R34*1000000","v":19895349460.443394},142786108322.68436]
["t",2021,{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},{"$f":"series!J35/100","v":1.929447893089975E-2},{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},{"$f":"series!F35","v":881.75985181329327},{"$f":"series!P35*1000000","v":124237708809.20071},{"$f":"series!R35*1000000","v":20243770889.398586},144481479698.5993]
["t+1",2022,{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"E7","v":1.929447893089975E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},null,{"$f":"G8*14*$H$7*(1+E8)^(B8-$B$7)*($C$22)^(B8-$B$7)","v":118307872762.86148},{"$f":"series!R31*1000000","v":18645250934.104679},136953123696.96616]
["t+2",2023,{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},1.929447893089975E-2,{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},null,119810678325.52774,{"$f":"series!R32*1000000","v":19077568653.485935},138888246979.01367]
["t+3",2024,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},1.929447893089975E-2,{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},null,121340382220.68637,{"$f":"series!R33*1000000","v":19489954739.826939},140830336960.51331]
["t+4",2025,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},1.929447893089975E-2,{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},null,122896370508.25378,{"$f":"series!R34*1000000","v":19895349460.443394},142791719968.69717]
["t+5",2026,{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},1.929447893089975E-2,{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},null,124501523672.0713,{"$f":"series!R35*1000000","v":20243770889.398586},144745294561.46988]
["t+6",2027,{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},1.929447893089975E-2,{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},null,126184002928.45493,{"$f":"series!R36*1000000","v":20560150950.055527},{"$f":"I13+J13","v":146744153878.51044}]
[]
[null,"Promedio",{"$f":"AVERAGE(C3:C13)","v":3.5901642339142809E-2},{"$f":"AVERAGE(D3:D13)","v":1.2410529296453043E-2},{"$f":"AVERAGE(E3:E13)","v":1.8143272126541706E-2},{"$f":"GEOMEAN(F3:F13)","v":132050383029.02896},null,null,null,null,{"$f":"GEOMEAN(K3:K13)","v":141668513558.12424},0.25,{"$f":"C15-D15-E15+L15*(F15/K15-1)","v":-1.1625109331454282E-2}]
[]
[null,"pi0",{"$f":"C15-D15-E15-L15","v":-0.24465215908385193}]
[null,"pi1",{"$f":"L15*F15/K15","v":0.23302704975239766}]
[]
[null,"Solver"]
[null,"f(irp)",{"$f":"C22-1-C17-C18*C22^(11/21)","v":-4.6180626750877418E-3},"función objetivo:C22-1-C17-C18*C22^(11/21)",null,null,null,"IPC",{"$f":"'AUX1'!F36","v":2}]
[null,"(1+irp)",0.98148705218288079,"solución",null,null,null,"Lim Max",2]
[null,"irp",{"$f":"C22-1","v":-1.8512947817119207E-2},null,null,null,null,"Lim min",0]

{"sheet":"IRP23","index":27,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["indice","Año","g_Ingr","g_N","g_ES","Ingresos","N","PmTot","GtPens","OtroGt","GtTot","alpha","check"]
[null,null,null,null,null,null,null,null,"=14*PmTot*N*(1+ES)^j*(1+IRP)^j"]
["t-4",2018,{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},{"$f":"series!J32/100","v":1.5618718887715044E-2},{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},{"$f":"series!F32","v":890.96629538181151},{"$f":"series!P32*1000000","v":120958944489.40103},{"$f":"series!R32*1000000","v":19077568653.485935},{"$f":"I3+J3","v":140036513142.88696}]
["t-3",{"$f":"B3+1","v":2019},{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},{"$f":"series!J33/100","v":1.7064339268193507E-2},{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},{"$f":"series!F33","v":885.37674930276887},{"$f":"series!P33*1000000","v":121683140849.78864},{"$f":"series!R33*1000000","v":19489954739.826939},{"$f":"I4+J4","v":141173095589.61557}]
["t-2",{"$f":"B4+1","v":2020},{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},{"$f":"series!J34/100","v":1.8280469148663991E-2},{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},{"$f":"series!F34","v":883.21711447586517},{"$f":"series!P34*1000000","v":122890758862.24095},{"$f":"series!R34*1000000","v":19895349460.443394},{"$f":"I5+J5","v":142786108322.68436}]
["t-1",2021,{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},{"$f":"series!J35/100","v":1.929447893089975E-2},{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},{"$f":"series!F35","v":881.75985181329327},{"$f":"series!P35*1000000","v":124237708809.20071},{"$f":"series!R35*1000000","v":20243770889.398586},{"$f":"I6+J6","v":144481479698.5993}]
["t",2022,{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},{"$f":"series!J36/100","v":2.0408815786838064E-2},{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},{"$f":"series!F36","v":883.64036616863802},{"$f":"series!P36*1000000","v":126131641328.78935},{"$f":"series!R36*1000000","v":20560150950.055527},{"$f":"I7+J7","v":146691792278.84488}]
["t+1",2023,{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"E7","v":2.0408815786838064E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},null,{"$f":"G8*14*$H$7*(1+E8)^(B8-$B$7)*($C$22)^(B8-$B$7)","v":118700093357.87682},{"$f":"series!R31*1000000","v":18645250934.104679},137345344291.98149]
["t+2",2024,{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},2.0408815786838064E-2,{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},null,120349732862.17409,{"$f":"series!R32*1000000","v":19077568653.485935},139427301515.66003]
["t+3",2025,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},2.0408815786838064E-2,{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},null,122030151638.23578,{"$f":"series!R33*1000000","v":19489954739.826939},141520106378.06271]
["t+4",2026,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},2.0408815786838064E-2,{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},null,123740833794.52205,{"$f":"series!R34*1000000","v":19895349460.443394},143636183254.96545]
["t+5",2027,{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},2.0408815786838064E-2,{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},null,125504944535.21298,{"$f":"series!R35*1000000","v":20243770889.398586},145748715424.61157]
["t+6",2028,{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},2.0408815786838064E-2,{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},null,127351087741.53375,{"$f":"series!R36*1000000","v":20560150950.055527},{"$f":"I13+J13","v":147911238691.58929}]
[]
[null,"Promedio",{"$f":"AVERAGE(C3:C13)","v":3.6356523272595573E-2},{"$f":"AVERAGE(D3:D13)","v":1.2501801070774072E-2},{"$f":"AVERAGE(E3:E13)","v":1.9374519703939885E-2},{"$f":"GEOMEAN(F3:F13)","v":134262653538.57297},null,null,null,null,{"$f":"GEOMEAN(K3:K13)","v":142762238992.82416},0.25,{"$f":"C15-D15-E15+L15*(F15/K15-1)","v":-1.0403959998824569E-2}]
[]
[null,"pi0",{"$f":"C15-D15-E15-L15","v":-0.24551979750211839}]
[null,"pi1",{"$f":"L15*F15/K15","v":0.23511583750329382}]
[]
[null,"Solver"]
[null,"f(irp)",{"$f":"C22-1-C17-C18*C22^(11/21)","v":-5.7443314064088702E-3},"función objetivo:C22-1-C17-C18*C22^(11/21)",null,null,null,"IPC",{"$f":"'AUX1'!F36","v":2}]
[null,"(1+irp)",0.98157216246717915,"solución",null,null,null,"Lim Max",2]
[null,"irp",{"$f":"C22-1","v":-1.8427837532820845E-2},null,null,null,null,"Lim min",0]

{"sheet":"IRP24","index":28,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["indice","Año","g_Ingr","g_N","g_ES","Ingresos","N","PmTot","GtPens","OtroGt","GtTot","alpha","check"]
[null,null,null,null,null,null,null,null,"=14*PmTot*N*(1+ES)^j*(1+IRP)^j"]
["t-4",2019,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},{"$f":"series!J33/100","v":1.7064339268193507E-2},{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},{"$f":"series!F33","v":885.37674930276887},{"$f":"series!P33*1000000","v":121683140849.78864},{"$f":"series!R33*1000000","v":19489954739.826939},{"$f":"I3+J3","v":141173095589.61557}]
["t-3",{"$f":"B3+1","v":2020},{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},{"$f":"series!J34/100","v":1.8280469148663991E-2},{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},{"$f":"series!F34","v":883.21711447586517},{"$f":"series!P34*1000000","v":122890758862.24095},{"$f":"series!R34*1000000","v":19895349460.443394},{"$f":"I4+J4","v":142786108322.68436}]
["t-2",{"$f":"B4+1","v":2021},{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},{"$f":"series!J35/100","v":1.929447893089975E-2},{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},{"$f":"series!F35","v":881.75985181329327},{"$f":"series!P35*1000000","v":124237708809.20071},{"$f":"series!R35*1000000","v":20243770889.398586},{"$f":"I5+J5","v":144481479698.5993}]
["t-1",2022,{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},{"$f":"series!J36/100","v":2.0408815786838064E-2},{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},{"$f":"series!F36","v":883.64036616863802},{"$f":"series!P36*1000000","v":126131641328.78935},{"$f":"series!R36*1000000","v":20560150950.055527},{"$f":"I6+J6","v":146691792278.84488}]
["t",2023,{"$f":"series!U37/100","v":3.0780256055725763E-2},{"$f":"series!E37/100","v":1.3675079269501955E-2},{"$f":"series!J37/100","v":2.132599272794522E-2},{"$f":"series!T37*1000000","v":149968946309.09842},{"$f":"series!D37","v":10335208.305608042},{"$f":"series!F37","v":886.4183812533621},{"$f":"series!P37*1000000","v":128258460626.42737},{"$f":"series!R37*1000000","v":20867198344.274235},{"$f":"I7+J7","v":149125658970.7016}]
["t+1",2024,{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"E7","v":2.132599272794522E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},null,{"$f":"G8*14*$H$7*(1+E8)^(B8-$B$7)*($C$22)^(B8-$B$7)","v":119090730347.2262},{"$f":"series!R31*1000000","v":18645250934.104679},137735981281.33087]
["t+2",2025,{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},2.132599272794522E-2,{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},null,120763508125.98944,{"$f":"series!R32*1000000","v":19077568653.485935},139841076779.47537]
["t+3",2026,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},2.132599272794522E-2,{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},null,122467663648.38051,{"$f":"series!R33*1000000","v":19489954739.826939},141957618388.20746]
["t+4",2027,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},2.132599272794522E-2,{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},null,124202692795.94019,{"$f":"series!R34*1000000","v":19895349460.443394},144098042256.38358]
["t+5",2028,{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},2.132599272794522E-2,{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},null,125991864121.33058,{"$f":"series!R35*1000000","v":20243770889.398586},146235635010.72916]
["t+6",2029,{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},2.132599272794522E-2,{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},null,127863920402.29565,{"$f":"series!R36*1000000","v":20560150950.055527},{"$f":"I13+J13","v":148424071352.3512}]
[]
[null,"Promedio",{"$f":"AVERAGE(C3:C13)","v":3.5671653452518874E-2},{"$f":"AVERAGE(D3:D13)","v":1.26292667201384E-2},{"$f":"AVERAGE(E3:E13)","v":2.0393641111837443E-2},{"$f":"GEOMEAN(F3:F13)","v":136421645340.11572},null,null,null,null,{"$f":"GEOMEAN(K3:K13)","v":143827606147.16101},0.25,{"$f":"C15-D15-E15+L15*(F15/K15-1)","v":-1.0224236495747784E-2}]
[]
[null,"pi0",{"$f":"C15-D15-E15-L15","v":-0.24735125437945696}]
[null,"pi1",{"$f":"L15*F15/K15","v":0.23712701788370918}]
[]
[null,"Solver"]
[null,"f(irp)",{"$f":"C22-1-C17-C18*C22^(11/21)","v":-6.5497442922460014E-3},"función objetivo:C22-1-C17-C18*C22^(11/21)",null,null,null,"IPC",{"$f":"'AUX1'!F36","v":2}]
[null,"(1+irp)",0.98083452009313377,"solución",null,null,null,"Lim Max",2]
[null,"irp",{"$f":"C22-1","v":-1.9165479906866234E-2},null,null,null,null,"Lim min",0]

{"sheet":"IRP25","index":29,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["indice","Año","g_Ingr","g_N","g_ES","Ingresos","N","PmTot","GtPens","OtroGt","GtTot","alpha","check"]
[null,null,null,null,null,null,null,null,"=14*PmTot*N*(1+ES)^j*(1+IRP)^j"]
["t-4",2020,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},{"$f":"series!J34/100","v":1.8280469148663991E-2},{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},{"$f":"series!F34","v":883.21711447586517},{"$f":"series!P34*1000000","v":122890758862.24095},{"$f":"series!R34*1000000","v":19895349460.443394},{"$f":"I3+J3","v":142786108322.68436}]
["t-3",{"$f":"B3+1","v":2021},{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},{"$f":"series!J35/100","v":1.929447893089975E-2},{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},{"$f":"series!F35","v":881.75985181329327},{"$f":"series!P35*1000000","v":124237708809.20071},{"$f":"series!R35*1000000","v":20243770889.398586},144481479698.5993]
["t-2",{"$f":"B4+1","v":2022},{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},{"$f":"series!J36/100","v":2.0408815786838064E-2},{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},{"$f":"series!F36","v":883.64036616863802},{"$f":"series!P36*1000000","v":126131641328.78935},{"$f":"series!R36*1000000","v":20560150950.055527},146691792278.84488]
["t-1",2023,{"$f":"series!U37/100","v":3.0780256055725763E-2},{"$f":"series!E37/100","v":1.3675079269501955E-2},{"$f":"series!J37/100","v":2.132599272794522E-2},{"$f":"series!T37*1000000","v":149968946309.09842},{"$f":"series!D37","v":10335208.305608042},{"$f":"series!F37","v":886.4183812533621},{"$f":"series!P37*1000000","v":128258460626.42737},{"$f":"series!R37*1000000","v":20867198344.274235},149125658970.7016]
["t",2024,{"$f":"series!U38/100","v":3.0068183046388475E-2},{"$f":"series!E38/100","v":1.4032411823879265E-2},{"$f":"series!J38/100","v":2.2128698418494297E-2},{"$f":"series!T38*1000000","v":154478240037.99442},{"$f":"series!D38","v":10480236.204837911},{"$f":"series!F38","v":889.27828065891799},{"$f":"series!P38*1000000","v":130477850063.92641},{"$f":"series!R38*1000000","v":21180796516.178516},151658646580.10492]
["t+1",2025,{"$f":"series!U31/100","v":2.7605469073544775E-2},{"$f":"series!E31/100","v":1.2079849364127426E-2},{"$f":"E7","v":2.2128698418494297E-2},{"$f":"series!T31*1000000","v":121189244523.84773},{"$f":"series!D31","v":9579680.8934600987},null,{"$f":"G8*14*$H$7*(1+E8)^(B8-$B$7)*($C$22)^(B8-$B$7)","v":119459076730.11456},{"$f":"series!R31*1000000","v":18645250934.104679},138104327664.21924]
["t+2",2026,{"$f":"series!U32/100","v":3.8313824076569469E-2},{"$f":"series!E32/100","v":1.2272957126494344E-2},2.2128698418494297E-2,{"$f":"series!T32*1000000","v":125832467918.50679},{"$f":"series!D32","v":9697251.9063510317},null,121120924985.11122,{"$f":"series!R32*1000000","v":19077568653.485935},140198493638.59717]
["t+3",2027,{"$f":"series!U33/100","v":4.0057508331946323E-2},{"$f":"series!E33/100","v":1.2338106870885213E-2},2.2128698418494297E-2,{"$f":"series!T33*1000000","v":130873003050.58176},{"$f":"series!D33","v":9816897.6367254872},null,122813795718.86848,{"$f":"series!R33*1000000","v":19489954739.826939},142303750458.69543]
["t+4",2028,{"$f":"series!U34/100","v":3.9427805335352062E-2},{"$f":"series!E34/100","v":1.2393741807466885E-2},2.2128698418494297E-2,{"$f":"series!T34*1000000","v":136033038338.51303},{"$f":"series!D34","v":9938565.7313853949},null,124537170994.98677,{"$f":"series!R34*1000000","v":19895349460.443394},144432520455.43018]
["t+5",2029,{"$f":"series!U35/100","v":3.5749846377110206E-2},{"$f":"series!E35/100","v":1.2631336520688485E-2},2.2128698418494297E-2,{"$f":"series!T35*1000000","v":140896198561.32639},{"$f":"series!D35","v":10064103.099671505},null,126314366671.41962,{"$f":"series!R35*1000000","v":20243770889.398586},146558137560.81821]
["t+6",2030,{"$f":"series!U36/100","v":3.2609159341525196E-2},{"$f":"series!E36/100","v":1.308383888165876E-2},2.2128698418494297E-2,{"$f":"series!T36*1000000","v":145490705150.82785},{"$f":"series!D36","v":10195780.203116011},null,128174173712.77696,{"$f":"series!R36*1000000","v":20560150950.055527},{"$f":"I13+J13","v":148734324662.83249}]
[]
[null,"Promedio",{"$f":"AVERAGE(C3:C13)","v":3.4763532972013615E-2},{"$f":"AVERAGE(D3:D13)","v":1.278329444313786E-2},{"$f":"AVERAGE(E3:E13)","v":2.1291876865800644E-2},{"$f":"GEOMEAN(F3:F13)","v":138493791633.29041},null,null,null,null,{"$f":"GEOMEAN(K3:K13)","v":144955346399.57813},0.25,{"$f":"C15-D15-E15+L15*(F15/K15-1)","v":-1.0455681876505789E-2}]
[]
[null,"pi0",{"$f":"C15-D15-E15-L15","v":-0.24931163833692488}]
[null,"pi1",{"$f":"L15*F15/K15","v":0.2388559564604191}]
[]
[null,"Solver"]
[null,"f(irp)",{"$f":"C22-1-C17-C18*C22^(11/21)","v":-7.087681835723475E-3},"función objetivo:C22-1-C17-C18*C22^(11/21)",null,null,null,"IPC",{"$f":"'AUX1'!F36","v":2}]
[null,"(1+irp)",0.97993395855104859,"solución",null,null,null,"Lim Max",2]
[null,"irp",{"$f":"C22-1","v":-2.0066041448951411E-2},null,null,null,null,"Lim min",0]

{"sheet":"Iter_Consol","index":30,"n_rows":121,"n_cols":164,"rows_kept":121,"cut":false,"hidden":true,"merged":[[1,77,1,79],[1,81,1,83],[1,89,1,91],[89,41,89,42],[1,65,1,67],[1,69,1,71],[1,93,1,95],[1,101,1,103],[1,105,1,107],[1,113,1,115],[1,117,1,119],[1,149,1,151],[1,153,1,155],[1,137,1,139],[1,141,1,143],[1,125,1,127],[1,129,1,131]]}
["indice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INGRESOS MM€",null,null,null,null,null,null,null,null,null,null,null,"GASTOS MM€",null,null,null,null,null,null,null,null,null,null,null,"SALDO MM€",null,null,null,null,null,null,null,null,null,null,null,"INGRESOS %PIB",null,null,null,null,null,null,null,null,null,null,null,"GASTOS %PIB",null,null,null,null,null,null,null,null,null,null,null,"SALDO %PIB",null,null,null,null,null,null,null,null,null,null,null,"POBLACIÓN",null,null,null,null,null,null,null,null,null,null,null,"NÚMERO PENSIONES"]
[null,null,null,null,null,{"$f":"Orf!B30","v":338531},null,"check",null,null,null,null,null,null,null,null,null,null,"no coincide el histórico por no usar pensión media",null,"check",null,"CONSOL",null,null,null,{"$f":"W2","v":"CONSOL"},null,null,"SI(ESNUMERO(PROMEDIO(W26:W36)-PROMEDIO(L26:L36)-PROMEDIO(G26:G36)+0,25*(MEDIA.GEOM(V26:V36)/MEDIA.GEOM(T26:T36)-1));PROMEDIO(W26:W36)-PROMEDIO(L26:L36)-PROMEDIO(G26:G36)+0,25*(MEDIA.GEOM(V26:V36)/MEDIA.GEOM(T26:T36)-1);0,0025)",null,null,null,"Promemoria:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit"]
["año","AltTot","%Var","PmAlt","%Var","Número de pensiones","%Var","Número de pensiones 2","%Var","PmTot","%Var","PmTot_form","PmSinReval","Efecto sustitución","BajTot","%Var","PmBajTot","%Var","GtPens","%Var",null,null,"RestoGt","%Var","GtTot","%Var","Ingresos","%Var","Saldo","IRP","IRPexpost","IRP tasas","IRP saldo","Ingresos/PIB","Gastos/PIB","Saldo/PIB (derecha)","Saldo/Gasto","Gasto Pensiones/PIB",null,null,null,"GtPens","GtJub","GtViu","GtInc","GtOrf","GtFam","IPC","indice_ipc","indice_pm","indice_irp","indice_ipc","indice_pm","indice_irp","Gap (ipc-ipr)",null,null,null,null,"PIB",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90"]
[1990,{"$f":"AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4","v":439438},null,{"$f":"(AltJub!B4*PmAltJub!B4+AltViu!B4*PmAltViu!B4+NInc!I4*PmInc!H4+Orf!F4*Orf!K4+Fam!E4*Fam!H4)/(AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4)","v":300.33562839353903},null,{"$f":"NJub!B4+NViu!B4+NInc!B4+Orf!B4+Fam!B4","v":6096120},null,{"$f":"F4","v":6096120},null,267.23,null,null,null,null,{"$f":"BajJub!H4+BajViu!F4+NInc!O4+Orf!N4+Fam!J4","v":283434},null,{"$f":"(PMBajJub!B4*BajJub!B4+PmBajViu!B4*BajViu!B4+PmInc!N4*NInc!O4+Orf!S4*Orf!N4+Fam!L4*Fam!J4)/(BajJub!B4+BajViu!B4+NInc!O4+Orf!N4+Fam!J4)","v":236.02308576247026},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B4","v":0.08},null,null,null,"/PIB","/PIB","/PIB","/Gasto",null,null,null,null,null,{"$f":"(14*PmJub!B4*NJub!B4)/1000000","v":11763.503864000002},{"$f":"(14*NViu!B4*PmViu!B4)/1000000","v":3936.9308182399996},{"$f":"(14*PmInc!B4*NInc!B4)/1000000","v":6058.0340420600005},{"$f":"(14*Orf!B4*Orf!D4)/1000000","v":352.42682048},{"$f":"(14*Fam!B4*Fam!C4)/1000000","v":52.244687040000002},{"$f":"+'AUX1'!G4","v":6.7085213279999998},100,100,100,null,null,null,null,null,null,null,null,null,null,{"$f":"+A4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BJ4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BW4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BJ4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CT4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ED4","v":1990}]
[{"$f":"A4+1","v":1991},{"$f":"AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5","v":456606},{"$f":"(B5/B4-1)","v":3.9068082414356553E-2},{"$f":"(AltJub!B5*PmAltJub!B5+AltViu!B5*PmAltViu!B5+NInc!I5*PmInc!H5+Orf!F5*Orf!K5+Fam!E5*Fam!H5)/(AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5)","v":334.52182632291289},{"$f":"(D5/D4-1)","v":0.11382664824760202},{"$f":"NJub!B5+NViu!B5+NInc!B5+Orf!B5+Fam!B5","v":6253365},{"$f":"(F5/F4-1)","v":2.5794275703234115E-2},6253365,{"$f":"(H5/H4-1)","v":2.5794275703234115E-2},{"$f":"(NJub!B4*PmJub!B5+NViu!B5*PmViu!B5+NInc!B5*PmInc!B5+Orf!B5*Orf!D5+Fam!B5*Fam!C5)/(NJub!B4+NViu!B5+NInc!B5+Orf!B5+Fam!B5)","v":288.12425801819285},{"$f":"(J5/J4-1)","v":7.8188294795467739E-2},null,null,null,{"$f":"BajJub!H5+BajViu!F5+NInc!O5+Orf!N5+Fam!J5","v":295254},{"$f":"(O5/O4-1)","v":4.1702830288532722E-2},{"$f":"(PMBajJub!B5*BajJub!B5+PmBajViu!B5*BajViu!B5+PmInc!N5*NInc!O5+Orf!S5*Orf!N5+Fam!L5*Fam!J5)/(BajJub!B5+BajViu!B5+NInc!O5+Orf!N5+Fam!J5)","v":260.45090335778684},{"$f":"(Q5/Q4-1)","v":0.10349757743571031},{"$f":"14*J5*F5/1000000","v":25224.446110387111},null,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B5","v":6.7000000000000004E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B5*NJub!B5)/1000000","v":13360.262402759998},{"$f":"(14*NViu!B5*PmViu!B5)/1000000","v":4633.6608485999996},{"$f":"(14*PmInc!B5*NInc!B5)/1000000","v":6811.9114},{"$f":"(14*Orf!B5*Orf!D5)/1000000","v":387.32305247999994},{"$f":"(14*Fam!B5*Fam!C5)/1000000","v":76.234275599999989},{"$f":"+'AUX1'!G5","v":5.9294734350000002},{"$f":"+AW4*(AV5/100+1)","v":105.92947343500001},{"$f":"+AX4*(K5+1)","v":107.81882947954678},{"$f":"+AY4*(AD5+1)","v":106.69999999999999},null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DR5","v":1991},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+ED5","v":1991}]
[{"$f":"A5+1","v":1992},{"$f":"AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6","v":466661},{"$f":"(B6/B5-1)","v":2.2021173615764944E-2},{"$f":"(AltJub!B6*PmAltJub!B6+AltViu!B6*PmAltViu!B6+NInc!I6*PmInc!H6+Orf!F6*Orf!K6+Fam!E6*Fam!H6)/(AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6)","v":367.49931560597531},{"$f":"(D6/D5-1)","v":9.8580979440275218E-2},{"$f":"NJub!B6+NViu!B6+NInc!B6+Orf!B6+Fam!B6","v":6422634},{"$f":"(F6/F5-1)","v":2.7068466337723862E-2},6422634,2.7068466337723862E-2,{"$f":"(NJub!B5*PmJub!B6+NViu!B6*PmViu!B6+NInc!B6*PmInc!B6+Orf!B6*Orf!D6+Fam!B6*Fam!C6)/(NJub!B5+NViu!B6+NInc!B6+Orf!B6+Fam!B6)","v":311.90667132912381},{"$f":"(J6/J5-1)","v":8.2542211039478897E-2},{"$f":"(D6*B6+J5*F5*(1+AD6)-Q6*O6)/(B6+F5-O6)","v":310.27741408881815},{"$f":"(D6*B6+J5*F5-Q6*O6)/(B6+F5-O6)","v":294.26938438197368},{"$f":"(M6/J5-1)","v":2.1328042303861983E-2},{"$f":"BajJub!H6+BajViu!F6+NInc!O6+Orf!N6+Fam!J6","v":304525},{"$f":"(O6/O5-1)","v":3.1400082640709259E-2},{"$f":"(PMBajJub!B6*BajJub!B6+PmBajViu!B6*BajViu!B6+PmInc!N6*NInc!O6+Orf!S6*Orf!N6+Fam!L6*Fam!J6)/(BajJub!B6+BajViu!B6+NInc!O6+Orf!N6+Fam!J6)","v":280.29954548887611},7.6208766701119091E-2,28045.673489473578,{"$f":"(S6/S5-1)","v":0.11184496843816616},null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B6","v":5.7000000000000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B6*NJub!B6)/1000000","v":14848.451837800001},{"$f":"(14*NViu!B6*PmViu!B6)/1000000","v":5275.2910660799998},{"$f":"(14*PmInc!B6*NInc!B6)/1000000","v":7478.4079672399985},{"$f":"(14*Orf!B6*Orf!D6)/1000000","v":416.14566434000005},{"$f":"(14*Fam!B6*Fam!C6)/1000000","v":82.823935879999993},{"$f":"+'AUX1'!G6","v":5.920291991},112.20080756688077,116.71843405647712,{"$f":"+AY5*(AD6+1)","v":112.78189999999998},null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992]
[1993,{"$f":"AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7","v":520309},0.11496139595980814,{"$f":"(AltJub!B7*PmAltJub!B7+AltViu!B7*PmAltViu!B7+NInc!I7*PmInc!H7+Orf!F7*Orf!K7+Fam!E7*Fam!H7)/(AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7)","v":398.65321995199014},8.4772686704585265E-2,{"$f":"NJub!B7+NViu!B7+NInc!B7+Orf!B7+Fam!B7","v":6605646},2.8494851177881309E-2,6605646,2.8494851177881309E-2,{"$f":"(NJub!B6*PmJub!B7+NViu!B7*PmViu!B7+NInc!B7*PmInc!B7+Orf!B7*Orf!D7+Fam!B7*Fam!C7)/(NJub!B6+NViu!B7+NInc!B7+Orf!B7+Fam!B7)","v":334.72981043742925},{"$f":"(J7/J6-1)","v":7.317297514365273E-2},334.54530483941716,319.11163353079763,{"$f":"(M7/J6-1)","v":2.3099737402125564E-2},{"$f":"BajJub!H7+BajViu!F7+NInc!O7+Orf!N7+Fam!J7","v":323236},6.1443231261801179E-2,{"$f":"(PMBajJub!B7*BajJub!B7+PmBajViu!B7*BajViu!B7+PmInc!N7*NInc!O7+Orf!S7*Orf!N7+Fam!L7*Fam!J7)/(BajJub!B7+BajViu!B7+NInc!O7+Orf!N7+Fam!J7)","v":303.98760057666846},8.4509787721837037E-2,30955.492867554676,{"$f":"(S7/S6-1)","v":0.1037528793584952},null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B7","v":5.0999999999999997E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B7*NJub!B7)/1000000","v":16490.4814907},{"$f":"(14*NViu!B7*PmViu!B7)/1000000","v":5821.2158565399995},{"$f":"(14*PmInc!B7*NInc!B7)/1000000","v":8175.7186282800003},{"$f":"(14*Orf!B7*Orf!D7)/1000000","v":441.30818032000002},{"$f":"(14*Fam!B7*Fam!C7)/1000000","v":93.43579896},{"$f":"+'AUX1'!G7","v":4.5955221939999999},117.357020580464,125.25906913049779,118.53377689999996,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993]
[1994,{"$f":"AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8","v":478070},-8.1180606139813039E-2,{"$f":"(AltJub!B8*PmAltJub!B8+AltViu!B8*PmAltViu!B8+NInc!I8*PmInc!H8+Orf!F8*Orf!K8+Fam!E8*Fam!H8)/(AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8)","v":422.93073972430813},6.0898842796859309E-2,{"$f":"NJub!B8+NViu!B8+NInc!B8+Orf!B8+Fam!B8","v":6822425},3.2817229382258839E-2,6822425,3.2817229382258839E-2,{"$f":"(NJub!B7*PmJub!B8+NViu!B8*PmViu!B8+NInc!B8*PmInc!B8+Orf!B8*Orf!D8+Fam!B8*Fam!C8)/(NJub!B7+NViu!B8+NInc!B8+Orf!B8+Fam!B8)","v":355.13550212840028},6.0961680300612109E-2,353.35603747238565,341.87356464093614,2.134185238587305E-2,{"$f":"BajJub!H8+BajViu!F8+NInc!O8+Orf!N8+Fam!J8","v":343989},6.4203863431053554E-2,{"$f":"(PMBajJub!B8*BajJub!B8+PmBajViu!B8*BajViu!B8+PmInc!N8*NInc!O8+Orf!S8*Orf!N8+Fam!L8*Fam!J8)/(BajJub!B8+BajViu!B8+NInc!O8+Orf!N8+Fam!J8)","v":317.34339743422021},4.3935334310398311E-2,33920.394593516918,9.5779503128823995E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B8","v":3.5000000000000003E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B8*NJub!B8)/1000000","v":18290.566600740003},{"$f":"(14*NViu!B8*PmViu!B8)/1000000","v":6390.9265487199991},{"$f":"(14*PmInc!B8*NInc!B8)/1000000","v":8756.21086956},{"$f":"(14*Orf!B8*Orf!D8)/1000000","v":462.38888556000001},{"$f":"(14*Fam!B8*Fam!C8)/1000000","v":113.17588506},{"$f":"+'AUX1'!G8","v":4.6733657319999997},122.84154336436758,132.89507245758347,122.68245909149995,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994]
[1995,{"$f":"AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9","v":481780},7.7603698203192462E-3,{"$f":"(AltJub!B9*PmAltJub!B9+AltViu!B9*PmAltViu!B9+NInc!I9*PmInc!H9+Orf!F9*Orf!K9+Fam!E9*Fam!H9)/(AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9)","v":449.69013020465775},6.3271330189413444E-2,{"$f":"NJub!B9+NViu!B9+NInc!B9+Orf!B9+Fam!B9","v":6966073},2.1055269937009236E-2,6966073,2.1055269937009236E-2,{"$f":"(NJub!B8*PmJub!B9+NViu!B9*PmViu!B9+NInc!B9*PmInc!B9+Orf!B9*Orf!D9+Fam!B9*Fam!C9)/(NJub!B8+NViu!B9+NInc!B9+Orf!B9+Fam!B9)","v":378.047720769791},6.451683513496409E-2,377.99848678237998,362.68077059442527,2.1246167788927517E-2,{"$f":"BajJub!H9+BajViu!F9+NInc!O9+Orf!N9+Fam!J9","v":344489},1.4535348514050916E-3,{"$f":"(PMBajJub!B9*BajJub!B9+PmBajViu!B9*BajViu!B9+PmInc!N9*NInc!O9+Orf!S9*Orf!N9+Fam!L9*Fam!J9)/(BajJub!B9+BajViu!B9+NInc!O9+Orf!N9+Fam!J9)","v":334.93631738604131},5.543811559989309E-2,36869.112285123723,8.6930524451221514E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B9","v":4.3999999999999997E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B9*NJub!B9)/1000000","v":20068.77813948},{"$f":"(14*NViu!B9*PmViu!B9)/1000000","v":6904.3830553600001},{"$f":"(14*PmInc!B9*NInc!B9)/1000000","v":9367.1091919999999},{"$f":"(14*Orf!B9*Orf!D9)/1000000","v":484.66400290000001},{"$f":"(14*Fam!B9*Fam!C9)/1000000","v":120.00424128},{"$f":"+'AUX1'!G9","v":4.6935763369999997},128.60720497572314,141.46904193757848,128.08048729152594,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995]
[1996,{"$f":"AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10","v":478810},-6.1646394619950806E-3,{"$f":"(AltJub!B10*PmAltJub!B10+AltViu!B10*PmAltViu!B10+NInc!I10*PmInc!H10+Orf!F10*Orf!K10+Fam!E10*Fam!H10)/(AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10)","v":466.95401211336434},3.8390617781292269E-2,{"$f":"NJub!B10+NViu!B10+NInc!B10+Orf!B10+Fam!B10","v":7110211},2.0691428298267978E-2,7110211,2.0691428298267978E-2,{"$f":"(NJub!B9*PmJub!B10+NViu!B10*PmViu!B10+NInc!B10*PmInc!B10+Orf!B10*Orf!D10+Fam!B10*Fam!C10)/(NJub!B9+NViu!B10+NInc!B10+Orf!B10+Fam!B10)","v":401.37819616667008},6.1713043394026945E-2,401.54333449680337,385.24558581447002,1.9039567359439458E-2,{"$f":"BajJub!H10+BajViu!F10+NInc!O10+Orf!N10+Fam!J10","v":335045},-2.7414518315533987E-2,{"$f":"(PMBajJub!B10*BajJub!B10+PmBajViu!B10*BajViu!B10+PmInc!N10*NInc!O10+Orf!S10*Orf!N10+Fam!L10*Fam!J10)/(BajJub!B10+BajViu!B10+NInc!O10+Orf!N10+Fam!J10)","v":352.36032637406913},5.202185634573997E-2,39954.371317621815,8.3681402704750329E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B10","v":4.3999999999999997E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B10*NJub!B10)/1000000","v":21928.411621899999},{"$f":"(14*NViu!B10*PmViu!B10)/1000000","v":7454.44974456},{"$f":"(14*PmInc!B10*NInc!B10)/1000000","v":10014.863050639999},{"$f":"(14*Orf!B10*Orf!D10)/1000000","v":507.08673119999997},{"$f":"(14*Fam!B10*Fam!C10)/1000000","v":128.39033760000001},{"$f":"+'AUX1'!G10","v":3.53578869},133.15448398377987,150.19952706158367,133.7160287323531,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV10","v":1996},null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996]
[1997,{"$f":"AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11","v":483888},1.060545936801649E-2,{"$f":"(AltJub!B11*PmAltJub!B11+AltViu!B11*PmAltViu!B11+NInc!I11*PmInc!H11+Orf!F11*Orf!K11+Fam!E11*Fam!H11)/(AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11)","v":473.59972898687295},1.4232058620571753E-2,{"$f":"NJub!B11+NViu!B11+NInc!B11+Orf!B11+Fam!B11","v":7279276},2.3777775371223164E-2,7279276,2.3777775371223164E-2,{"$f":"(NJub!B10*PmJub!B11+NViu!B11*PmViu!B11+NInc!B11*PmInc!B11+Orf!B11*Orf!D11+Fam!B11*Fam!C11)/(NJub!B10+NViu!B11+NInc!B11+Orf!B11+Fam!B11)","v":415.98248688663512},3.6385361385949944E-2,418.03375212388659,407.80105717579892,1.6002017724106254E-2,{"$f":"BajJub!H11+BajViu!F11+NInc!O11+Orf!N11+Fam!J11","v":342737},2.2958110104612794E-2,{"$f":"(PMBajJub!B11*BajJub!B11+PmBajViu!B11*BajViu!B11+PmInc!N11*NInc!O11+Orf!S11*Orf!N11+Fam!L11*Fam!J11)/(BajJub!B11+BajViu!B11+NInc!O11+Orf!N11+Fam!J11)","v":367.45318316960237},4.2833587285052488E-2,42392.718664998763,6.102829970700907E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B11","v":2.5999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B11*NJub!B11)/1000000","v":23889.082736120003},{"$f":"(14*NViu!B11*PmViu!B11)/1000000","v":7877.1700358399994},{"$f":"(14*PmInc!B11*NInc!B11)/1000000","v":10117.425194800002},{"$f":"(14*Orf!B11*Orf!D11)/1000000","v":524.68101000000001},{"$f":"(14*Fam!B11*Fam!C11)/1000000","v":136.06336211999999},{"$f":"+'AUX1'!G11","v":1.997882186},135.81475369915205,155.66459113371815,137.19264547939429,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV11","v":1997},null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DF11","v":1997},null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997]
[1998,{"$f":"AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12","v":455456},-5.8757398406242722E-2,{"$f":"(AltJub!B12*PmAltJub!B12+AltViu!B12*PmAltViu!B12+NInc!I12*PmInc!H12+Orf!F12*Orf!K12+Fam!E12*Fam!H12)/(AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12)","v":484.51186178247735},2.3040834121564435E-2,{"$f":"NJub!B12+NViu!B12+NInc!B12+Orf!B12+Fam!B12","v":7410732},1.8058938828531934E-2,7410732,1.8058938828531934E-2,{"$f":"(NJub!B11*PmJub!B12+NViu!B12*PmViu!B12+NInc!B12*PmInc!B12+Orf!B12*Orf!D12+Fam!B12*Fam!C12)/(NJub!B11+NViu!B12+NInc!B12+Orf!B12+Fam!B12)","v":424.0027638028991},1.9280323497007368E-2,430.26839509626637,421.66500469739179,1.3660473673511309E-2,{"$f":"BajJub!H12+BajViu!F12+NInc!O12+Orf!N12+Fam!J12","v":343567},2.4216819310434179E-3,{"$f":"(PMBajJub!B12*BajJub!B12+PmBajViu!B12*BajViu!B12+PmInc!N12*NInc!O12+Orf!S12*Orf!N12+Fam!L12*Fam!J12)/(BajJub!B12+BajViu!B12+NInc!O12+Orf!N12+Fam!J12)","v":384.58159046124916},4.6613849263461127E-2,43990.391897236208,3.7687444508166301E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B12","v":2.1000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B12*NJub!B12)/1000000","v":30351.959955660001},{"$f":"(14*NViu!B12*PmViu!B12)/1000000","v":8288.0121861600001},{"$f":"(14*PmInc!B12*NInc!B12)/1000000","v":5491.2721987200002},{"$f":"(14*Orf!B12*Orf!D12)/1000000","v":578.70005256000002},{"$f":"(14*Fam!B12*Fam!C12)/1000000","v":143.54809700000001},{"$f":"+'AUX1'!G12","v":1.860362903},138.34140099377188,158.66585480780563,140.07369103446155,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998]
[1999,{"$f":"AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13","v":443506},-2.6237441157872521E-2,{"$f":"(AltJub!B13*PmAltJub!B13+AltViu!B13*PmAltViu!B13+NInc!I13*PmInc!H13+Orf!F13*Orf!K13+Fam!E13*Fam!H13)/(AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13)","v":493.82503580560353},1.9221766808481977E-2,{"$f":"NJub!B13+NViu!B13+NInc!B13+Orf!B13+Fam!B13","v":7509280},1.329801158643984E-2,7509280,1.329801158643984E-2,{"$f":"(NJub!B12*PmJub!B13+NViu!B13*PmViu!B13+NInc!B13*PmInc!B13+Orf!B13*Orf!D13+Fam!B13*Fam!C13)/(NJub!B12+NViu!B13+NInc!B13+Orf!B13+Fam!B13)","v":446.01177256650396},5.1907701181485466E-2,436.99255989825144,429.44752301601852,1.2841329533527457E-2,{"$f":"BajJub!H13+BajViu!F13+NInc!O13+Orf!N13+Fam!J13","v":358042},4.2131520198389172E-2,{"$f":"(PMBajJub!B13*BajJub!B13+PmBajViu!B13*BajViu!B13+PmInc!N13*NInc!O13+Orf!S13*Orf!N13+Fam!L13*Fam!J13)/(BajJub!B13+BajViu!B13+NInc!O13+Orf!N13+Fam!J13)","v":396.49653361896094},3.0981574399912226E-2,46889.181968974757,6.5895981979662066E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B13","v":1.7999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B13*NJub!B13)/1000000","v":31760.44092144},{"$f":"(14*NViu!B13*PmViu!B13)/1000000","v":8696.8409504200008},{"$f":"(14*PmInc!B13*NInc!B13)/1000000","v":5684.0995272600003},{"$f":"(14*Orf!B13*Orf!D13)/1000000","v":645.49482480000006},{"$f":"(14*Fam!B13*Fam!C13)/1000000","v":146.38754592000001},{"$f":"+'AUX1'!G13","v":2.2773402969999998},141.49190546603739,166.90183458687417,142.59501747308187,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999]
[2000,{"$f":"AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14","v":447260},8.4643725225814759E-3,{"$f":"(AltJub!B14*PmAltJub!B14+AltViu!B14*PmAltViu!B14+NInc!I14*PmInc!H14+Orf!F14*Orf!K14+Fam!E14*Fam!H14)/(AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14)","v":520.51301086616286},5.4043382018940767E-2,{"$f":"NJub!B14+NViu!B14+NInc!B14+Orf!B14+Fam!B14","v":7598889},1.1933101442481941E-2,7598889,1.1933101442481941E-2,{"$f":"(NJub!B13*PmJub!B14+NViu!B14*PmViu!B14+NInc!B14*PmInc!B14+Orf!B14*Orf!D14+Fam!B14*Fam!C14)/(NJub!B13+NViu!B14+NInc!B14+Orf!B14+Fam!B14)","v":468.01344550158143},4.9329803131590744E-2,464.91785568797474,452.13258171638068,1.3723425089556374E-2,{"$f":"BajJub!H14+BajViu!F14+NInc!O14+Orf!N14+Fam!J14","v":359707},4.6502924237938892E-3,{"$f":"(PMBajJub!B14*BajJub!B14+PmBajViu!B14*BajViu!B14+PmInc!N14*NInc!O14+Orf!S14*Orf!N14+Fam!L14*Fam!J14)/(BajJub!B14+BajViu!B14+NInc!O14+Orf!N14+Fam!J14)","v":409.37823167188844},3.2488803711224978E-2,49789.351120236934,6.1851562118979464E-2,null,null,{"$f":"'AUX2'!G14","v":7025.6300000000119},null,{"$f":"S14+W14","v":56814.981120236946},null,{"$f":"'AUX2'!D14","v":62364.359999999993},null,{"$f":"AA14-Y14","v":5549.3788797630477},{"$f":"'AUX1'!B14","v":2.9000000000000001E-2},null,null,null,{"$f":"100*AA14/'AUX1'!C14","v":9.6501911025145048},{"$f":"100*Y14/'AUX1'!C14","v":8.7914864402687734},{"$f":"AH14-AI14","v":0.8587046622457315},{"$f":"100*AC14/Y14","v":9.7674570515458861},{"$f":"100*S14/'AUX1'!C14","v":7.7043483358200282},null,null,null,null,{"$f":"(14*PmJub!B14*NJub!B14)/1000000","v":33676.355486480003},{"$f":"(14*NViu!B14*PmViu!B14)/1000000","v":9326.9816908799985},{"$f":"(14*PmInc!B14*NInc!B14)/1000000","v":5952.4660658399989},{"$f":"(14*Orf!B14*Orf!D14)/1000000","v":721.908726},{"$f":"(14*Fam!B14*Fam!C14)/1000000","v":152.31073620000001},{"$f":"+'AUX1'!G14","v":3.4343260459999998},146.35119882843921,175.13506922934599,146.73027297980124,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C14","v":646250},null,2000,{"$f":"+AA14","v":62364.359999999993},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+Y14","v":56814.981120236946},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"BK14-BW14","v":5549.3788797630477},null,null,null,null,null,null,null,null,null,null,{"$f":"+BJ14","v":2000},{"$f":"+BK14/$BH14*100","v":9.6501911025145066},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+BW14/$BH14*100","v":8.7914864402687734},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+CI14/$BH14*100","v":0.85870466224573283},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+F14/1000","v":7598.8890000000001},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+EE14","v":7598.8890000000001}]
[2001,{"$f":"AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15","v":428024},-4.3008540893440084E-2,{"$f":"(AltJub!B15*PmAltJub!B15+AltViu!B15*PmAltViu!B15+NInc!I15*PmInc!H15+Orf!F15*Orf!K15+Fam!E15*Fam!H15)/(AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15)","v":548.13062681064605},5.3058454578351233E-2,{"$f":"NJub!B15+NViu!B15+NInc!B15+Orf!B15+Fam!B15","v":7677923},1.0400730948958437E-2,7677923,1.0400730948958437E-2,{"$f":"(NJub!B14*PmJub!B15+NViu!B15*PmViu!B15+NInc!B15*PmInc!B15+Orf!B15*Orf!D15+Fam!B15*Fam!C15)/(NJub!B14+NViu!B15+NInc!B15+Orf!B15+Fam!B15)","v":494.02642743429794},5.5581697882285841E-2,493.26226854448208,474.25899874000248,1.334481583478353E-2,{"$f":"BajJub!H15+BajViu!F15+NInc!O15+Orf!N15+Fam!J15","v":353935},-1.6046393314558816E-2,{"$f":"(PMBajJub!B15*BajJub!B15+PmBajViu!B15*BajViu!B15+PmInc!N15*NInc!O15+Orf!S15*Orf!N15+Fam!L15*Fam!J15)/(BajJub!B15+BajViu!B15+NInc!O15+Orf!N15+Fam!J15)","v":429.50378642971162},4.9161272390158661E-2,53103.35617727878,6.65605191166041E-2,null,null,{"$f":"'AUX2'!G15","v":10124.36},null,63227.71617727878,{"$f":"(Y15/Y14-1)","v":0.112870495256711},{"$f":"'AUX2'!D15","v":67941.790000000008},{"$f":"(AA15/AA14-1)","v":8.9432971011007112E-2},4714.0738227212278,{"$f":"'AUX1'!B15","v":4.1000000000000002E-2},null,null,null,{"$f":"100*AA15/'AUX1'!C15","v":9.7125190128200742},{"$f":"100*Y15/'AUX1'!C15","v":9.0386254985188259},{"$f":"AH15-AI15","v":0.67389351430124833},7.4557078884580292,{"$f":"100*S15/'AUX1'!C15","v":7.5913124531510929},null,null,null,null,{"$f":"(14*PmJub!B15*NJub!B15)/1000000","v":35954.557697240001},{"$f":"(14*NViu!B15*PmViu!B15)/1000000","v":9974.77700688},{"$f":"(14*PmInc!B15*NInc!B15)/1000000","v":6306.4204224000005},{"$f":"(14*Orf!B15*Orf!D15)/1000000","v":760.01577581999993},{"$f":"(14*Fam!B15*Fam!C15)/1000000","v":159.45105931999998},{"$f":"+'AUX1'!G15","v":3.5945556000000001},151.61187404159401,184.8693737358447,152.74621417197309,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C15","v":699528},null,2001,67941.790000000008,null,null,null,null,null,null,null,null,null,null,2001,63227.71617727878,null,null,null,null,null,null,null,null,null,null,2001,4714.0738227212278,null,null,null,null,null,null,null,null,null,null,{"$f":"+BJ15","v":2001},{"$f":"+BK15/$BH15*100","v":9.7125190128200742},null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+BW15/$BH15*100","v":9.0386254985188259},null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+CI15/$BH15*100","v":0.673893514301247},null,null,null,null,null,null,null,null,null,null,2001,7677.9229999999998,null,null,null,null,null,null,null,null,null,null,2001,7677.9229999999998]
[2002,{"$f":"AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16","v":421012},-1.6382258938751115E-2,{"$f":"(AltJub!B16*PmAltJub!B16+AltViu!B16*PmAltViu!B16+NInc!I16*PmInc!H16+Orf!F16*Orf!K16+Fam!E16*Fam!H16)/(AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16)","v":572.18598688398424},4.3886181316498796E-2,{"$f":"NJub!B16+NViu!B16+NInc!B16+Orf!B16+Fam!B16","v":7745783},8.8383277612968936E-3,7745783,8.8383277612968936E-3,{"$f":"(NJub!B15*PmJub!B16+NViu!B16*PmViu!B16+NInc!B16*PmInc!B16+Orf!B16*Orf!D16+Fam!B16*Fam!C16)/(NJub!B15+NViu!B16+NInc!B16+Orf!B16+Fam!B16)","v":515.68772050724544},4.3846425757918084E-2,513.20877214555981,499.99419222304425,1.2079849290127287E-2,{"$f":"BajJub!H16+BajViu!F16+NInc!O16+Orf!N16+Fam!J16","v":348888},-1.4259680449800083E-2,{"$f":"(PMBajJub!B16*BajJub!B16+PmBajViu!B16*BajViu!B16+PmInc!N16*NInc!O16+Orf!S16*Orf!N16+Fam!L16*Fam!J16)/(BajJub!B16+BajViu!B16+NInc!O16+Orf!N16+Fam!J16)","v":455.77820693173732},6.117389725579403E-2,55921.672503392823,5.3072282601224874E-2,null,null,{"$f":"'AUX2'!G16","v":9295.3600000000079},-8.1881718943221382E-2,65217.032503392831,3.1462726259736673E-2,{"$f":"'AUX2'!D16","v":72387.680000000008},{"$f":"(AA16/AA15-1)","v":6.5436751077650346E-2},7170.6474966071764,{"$f":"'AUX1'!B16","v":2.7E-2},null,null,null,{"$f":"100*AA16/'AUX1'!C16","v":9.6608620450347544},{"$f":"100*Y16/'AUX1'!C16","v":8.703867205052374},0.95699483998238044,10.995053318677346,{"$f":"100*S16/'AUX1'!C16","v":7.4633081676728876},{"$f":"AVERAGE($AL$16:$AL$20)","v":7.4292734904014157},null,null,null,{"$f":"(14*PmJub!B16*NJub!B16)/1000000","v":37686.230911699997},{"$f":"(14*NViu!B16*PmViu!B16)/1000000","v":10670.341968159999},{"$f":"(14*PmInc!B16*NInc!B16)/1000000","v":6608.3270153600006},{"$f":"(14*Orf!B16*Orf!D16)/1000000","v":821.87890189999996},{"$f":"(14*Fam!B16*Fam!C16)/1000000","v":165.08226755999999},{"$f":"+'AUX1'!G16","v":3.5362426400000002},156.97323777875596,192.97523500626622,156.87036195461636,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C16","v":749288},null,2002,72387.680000000008,null,null,null,null,null,null,null,null,null,null,2002,65217.032503392831,null,null,null,null,null,null,null,null,null,null,2002,7170.6474966071764,null,null,null,null,null,null,null,null,null,null,2002,9.6608620450347544,null,null,null,null,null,null,null,null,null,null,2002,8.703867205052374,null,null,null,null,null,null,null,null,null,null,2002,0.95699483998238011,null,null,null,null,null,null,null,null,null,null,2002,7745.7830000000004,null,null,null,null,null,null,null,null,null,null,2002,7745.7830000000004]
[2003,{"$f":"AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17","v":435614},3.468309691885274E-2,{"$f":"(AltJub!B17*PmAltJub!B17+AltViu!B17*PmAltViu!B17+NInc!I17*PmInc!H17+Orf!F17*Orf!K17+Fam!E17*Fam!H17)/(AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17)","v":616.48913680460237},7.7427883478734971E-2,{"$f":"NJub!B17+NViu!B17+NInc!B17+Orf!B17+Fam!B17","v":7819456},9.5113689603749663E-3,7819456,9.5113689603749663E-3,{"$f":"(NJub!B16*PmJub!B17+NViu!B17*PmViu!B17+NInc!B17*PmInc!B17+Orf!B17*Orf!D17+Fam!B17*Fam!C17)/(NJub!B16+NViu!B17+NInc!B17+Orf!B17+Fam!B17)","v":545.76976502842626},5.8333839114088848E-2,543.34202396322974,523.39628297577758,1.494812104688048E-2,{"$f":"BajJub!H17+BajViu!F17+NInc!O17+Orf!N17+Fam!J17","v":371118},6.3716722845153839E-2,{"$f":"(PMBajJub!B17*BajJub!B17+PmBajViu!B17*BajViu!B17+PmInc!N17*NInc!O17+Orf!S17*Orf!N17+Fam!L17*Fam!J17)/(BajJub!B17+BajViu!B17+NInc!O17+Orf!N17+Fam!J17)","v":471.77846412731265},3.5105358159372768E-2,59746.717292781657,6.8400042741153078E-2,null,null,{"$f":"'AUX2'!G17","v":9679.5500000000029},4.1331373932800286E-2,69426.26729278166,6.4541955188927913E-2,{"$f":"'AUX2'!D17","v":78442.150000000009},8.3639508822495712E-2,9015.8827072183485,{"$f":"'AUX1'!B17","v":3.9E-2},null,null,null,{"$f":"100*AA17/'AUX1'!C17","v":9.7628977736623064},{"$f":"100*Y17/'AUX1'!C17","v":8.6407824159126463},1.1221153577496601,12.986270267414682,{"$f":"100*S17/'AUX1'!C17","v":7.4360671302524119},{"$f":"AVERAGE($AL$16:$AL$20)","v":7.4292734904014157},null,null,null,{"$f":"(14*PmJub!B17*NJub!B17)/1000000","v":39965.080760080004},{"$f":"(14*NViu!B17*PmViu!B17)/1000000","v":11671.865334779999},{"$f":"(14*PmInc!B17*NInc!B17)/1000000","v":7080.0522799999999},{"$f":"(14*Orf!B17*Orf!D17)/1000000","v":883.46132},{"$f":"(14*Fam!B17*Fam!C17)/1000000","v":175.49448952},{"$f":"+'AUX1'!G17","v":3.039233684},161.74402129619332,204.23222131812523,162.98830607084639,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C17","v":803472},null,2003,78442.150000000009,null,null,null,null,null,null,null,null,null,null,2003,69426.26729278166,null,null,null,null,null,null,null,null,null,null,2003,9015.8827072183485,null,null,null,null,null,null,null,null,null,null,2003,9.7628977736623064,null,null,null,null,null,null,null,null,null,null,2003,8.6407824159126463,null,null,null,null,null,null,null,null,null,null,2003,1.1221153577496601,null,null,null,null,null,null,null,null,null,null,2003,7819.4560000000001,null,null,null,null,null,null,null,null,null,null,2003,7819.4560000000001]
[2004,{"$f":"AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18","v":426237},-2.1525938101162989E-2,{"$f":"(AltJub!B18*PmAltJub!B18+AltViu!B18*PmAltViu!B18+NInc!I18*PmInc!H18+Orf!F18*Orf!K18+Fam!E18*Fam!H18)/(AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18)","v":674.88336685928243},9.4720614798421421E-2,{"$f":"NJub!B18+NViu!B18+NInc!B18+Orf!B18+Fam!B18","v":7878636},7.5683014265954807E-3,7878636,7.5683014265954807E-3,{"$f":"(NJub!B17*PmJub!B18+NViu!B18*PmViu!B18+NInc!B18*PmInc!B18+Orf!B18*Orf!D18+Fam!B18*Fam!C18)/(NJub!B17+NViu!B18+NInc!B18+Orf!B18+Fam!B18)","v":576.42034096735154},5.6160267392842522E-2,569.85777368687707,554.70993155082476,1.6380838762537264E-2,{"$f":"BajJub!H18+BajViu!F18+NInc!O18+Orf!N18+Fam!J18","v":357214},-3.7465172802181534E-2,{"$f":"(PMBajJub!B18*BajJub!B18+PmBajViu!B18*BajViu!B18+PmInc!N18*NInc!O18+Orf!S18*Orf!N18+Fam!L18*Fam!J18)/(BajJub!B18+BajViu!B18+NInc!O18+Orf!N18+Fam!J18)","v":502.40270336548969},6.4912329762286225E-2,63579.684692687108,6.4153606651265127E-2,null,null,{"$f":"'AUX2'!G18","v":11114.800000000003},0.14827652111926692,74694.484692687111,7.5882192797267045E-2,{"$f":"'AUX2'!D18","v":84442.48000000001},7.6493696309955839E-2,9747.9953073129,{"$f":"'AUX1'!B18","v":2.8000000000000001E-2},null,null,null,{"$f":"100*AA18/'AUX1'!C18","v":9.8027071579485057},{"$f":"100*Y18/'AUX1'!C18","v":8.6710878192620449},1.1316193386864608,{"$f":"100*AC18/Y18","v":13.050488730752658},{"$f":"100*S18/'AUX1'!C18","v":7.3807996903586064},7.4292734904014157,null,null,null,{"$f":"(14*PmJub!B18*NJub!B18)/1000000","v":41968.064768279997},{"$f":"(14*NViu!B18*PmViu!B18)/1000000","v":12923.33055174},{"$f":"(14*PmInc!B18*NInc!B18)/1000000","v":7589.6942057999995},{"$f":"(14*Orf!B18*Orf!D18)/1000000","v":927.21992327999999},{"$f":"(14*Fam!B18*Fam!C18)/1000000","v":187.85750732000002},{"$f":"+'AUX1'!G18","v":3.0392016499999999},166.65974826020357,215.70195747758532,167.5519786408301,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C18","v":861420},null,2004,84442.48000000001,null,null,null,null,null,null,null,null,null,null,2004,74694.484692687111,null,null,null,null,null,null,null,null,null,null,2004,9747.9953073129,null,null,null,null,null,null,null,null,null,null,2004,9.8027071579485057,null,null,null,null,null,null,null,null,null,null,2004,8.6710878192620449,null,null,null,null,null,null,null,null,null,null,2004,1.1316193386864597,null,null,null,null,null,null,null,null,null,null,2004,7878.6360000000004,null,null,null,null,null,null,null,null,null,null,2004,7878.6360000000004]
[2005,{"$f":"AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19","v":511362},0.19971283581669352,{"$f":"(AltJub!B19*PmAltJub!B19+AltViu!B19*PmAltViu!B19+NInc!I19*PmInc!H19+Orf!F19*Orf!K19+Fam!E19*Fam!H19)/(AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19)","v":681.7956506154153},1.0242190125829831E-2,{"$f":"NJub!B19+NViu!B19+NInc!B19+Orf!B19+Fam!B19","v":8107268},2.90192363246633E-2,8107268,2.90192363246633E-2,{"$f":"(NJub!B19*PmJub!B19+NViu!B19*PmViu!B19+NInc!B19*PmInc!B19+Orf!B19*Orf!D19+Fam!B19*Fam!C19)/(NJub!B19+NViu!B19+NInc!B19+Orf!B19+Fam!B19)","v":612.13222382311767},6.1954584732097251E-2,604.9714090839467,585.12776804655459,1.510603714051828E-2,{"$f":"BajJub!H19+BajViu!F19+NInc!O19+Orf!N19+Fam!J19","v":379915},6.3550140811950317E-2,{"$f":"(PMBajJub!B19*BajJub!B19+PmBajViu!B19*BajViu!B19+PmInc!N19*NInc!O19+Orf!S19*Orf!N19+Fam!L19*Fam!J19)/(BajJub!B19+BajViu!B19+NInc!O19+Orf!N19+Fam!J19)","v":534.66814763828745},6.422227439593442E-2,69478.079859579986,9.2771695792497555E-2,{"$f":"14*(J18*F18+B19*D19-O19*Q19)/1000000","v":65616.907827207106},null,{"$f":"'AUX2'!G19","v":12085.860000000015},8.7366394357074606E-2,81563.939859580001,9.1967368074840516E-2,{"$f":"'AUX2'!D19","v":91323.859999999986},8.1491922075239476E-2,9759.9201404199848,{"$f":"'AUX1'!B19","v":3.5000000000000003E-2},null,null,null,{"$f":"100*AA19/'AUX1'!C19","v":9.8137971943956668},{"$f":"100*Y19/'AUX1'!C19","v":8.7649817272047326},1.0488154671909342,11.965974372035737,{"$f":"100*S19/'AUX1'!C19","v":7.4662173193067431},7.4292734904014157,null,null,{"$f":"SUM(AQ19:AU19)","v":69478.079859580001},{"$f":"(14*PmJub!B19*NJub!B19)/1000000","v":46066.729408559993},{"$f":"(14*NViu!B19*PmViu!B19)/1000000","v":13904.9337588},{"$f":"(14*PmInc!B19*NInc!B19)/1000000","v":8319.3844192199995},{"$f":"(14*Orf!B19*Orf!D19)/1000000","v":990.48570880000011},{"$f":"(14*Fam!B19*Fam!C19)/1000000","v":196.54656420000001},{"$f":"+'AUX1'!G19","v":3.3684539880000002},172.27360519686516,229.06568267900963,173.41629789325913,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C19","v":930566},null,2005,91323.859999999986,null,{"$f":"+BK19","v":91323.859999999986},0,0,0,0,0,0,0,null,2005,81563.939859580001,null,{"$f":"+BW19","v":81563.939859580001},0,0,0,0,0,0,0,null,2005,9759.9201404199848,null,{"$f":"AA19-Y19","v":9759.9201404199848},0,0,0,0,0,0,0,null,2005,9.8137971943956668,null,{"$f":"AA19/BH19*100","v":9.8137971943956668},0,0,0,0,0,0,0,null,2005,8.7649817272047326,null,{"$f":"+DG19","v":8.7649817272047326},0,0,0,0,0,0,0,null,2005,1.0488154671909338,null,{"$f":"100*(AA19-Y19)/BH19","v":1.0488154671909338},0,0,0,0,0,0,0,null,2005,8107.268,null,{"$f":"+EE19","v":8107.268},0,0,0,0,0,0,0,null,2005,8107.268,null,{"$f":"+EQ19","v":8107.268},0,0,0,0,0,0,0]
[2006,{"$f":"AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20","v":490519},-4.075977487572402E-2,{"$f":"(AltJub!B20*PmAltJub!B20+AltViu!B20*PmAltViu!B20+NInc!I20*PmInc!H20+Orf!F20*Orf!K20+Fam!E20*Fam!H20)/(AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20)","v":746.38760790101912},9.4738001375193059E-2,{"$f":"NJub!B20+NViu!B20+NInc!B20+Orf!B20+Fam!B20","v":8231379},1.5308609509393278E-2,8231379,1.5308609509393278E-2,{"$f":"(NJub!B20*PmJub!B20+NViu!B20*PmViu!B20+NInc!B20*PmInc!B20+Orf!B20*Orf!D20+Fam!B20*Fam!C20)/(NJub!B20+NViu!B20+NInc!B20+Orf!B20+Fam!B20)","v":647.26027994458775},5.738638606880575E-2,642.32747800200912,621.83780973364537,1.5855374921958321E-2,{"$f":"BajJub!H20+BajViu!F20+NInc!O20+Orf!N20+Fam!J20","v":362784},-4.5091665240909129E-2,{"$f":"(PMBajJub!B20*BajJub!B20+PmBajViu!B20*BajViu!B20+PmInc!N20*NInc!O20+Orf!S20*Orf!N20+Fam!L20*Fam!J20)/(BajJub!B20+BajViu!B20+NInc!O20+Orf!N20+Fam!J20)","v":573.34685195598479},7.2341515926368949E-2,74589.825462180015,7.3573501353682014E-2,{"$f":"14*(J19*F19*(1+AD20)+B20*D20-O20*Q20)/1000000","v":74053.961916605709},{"$f":"100*(U20/U19-1)","v":12.858048891326002},{"$f":"'AUX2'!G20","v":13098.290000000008},8.3769793792083602E-2,87688.115462180023,7.5084352388363973E-2,{"$f":"'AUX2'!D20","v":99600.409999999989},9.062856081641768E-2,11912.294537819966,{"$f":"'AUX1'!B20","v":3.4000000000000002E-2},null,null,null,{"$f":"100*AA20/'AUX1'!C20","v":9.8812479290140409},{"$f":"100*Y20/'AUX1'!C20","v":8.6994421941617563},1.1818057348522846,13.584844964489802,{"$f":"100*S20/'AUX1'!C20","v":7.399975144416425},7.4292734904014157,null,null,74589.825462180015,{"$f":"(14*PmJub!B20*NJub!B20)/1000000","v":49454.184197040006},{"$f":"(14*NViu!B20*PmViu!B20)/1000000","v":14831.045903239999},{"$f":"(14*PmInc!B20*NInc!B20)/1000000","v":9057.3523293400012},{"$f":"(14*Orf!B20*Orf!D20)/1000000","v":1041.5269905600001},{"$f":"(14*Fam!B20*Fam!C20)/1000000","v":205.71604199999999},{"$f":"+'AUX1'!G20","v":3.5153749109999999},178.32966829223096,242.21093438034183,179.31245202162995,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C20","v":1007974},null,2006,99600.409999999989,null,{"$f":"+BK20","v":99600.409999999989},0,0,0,0,0,0,0,null,2006,87688.115462180023,null,{"$f":"+BW20","v":87688.115462180023},0,0,0,0,0,0,0,null,2006,11912.294537819966,null,11912.294537819966,0,0,0,0,0,0,0,null,2006,9.8812479290140409,null,9.8812479290140409,0,0,0,0,0,0,0,null,2006,8.6994421941617563,null,{"$f":"+DG20","v":8.6994421941617563},0,0,0,0,0,0,0,null,2006,1.1818057348522844,null,1.1818057348522846,0,0,0,0,0,0,0,null,2006,8231.3790000000008,null,{"$f":"+EE20","v":8231.3790000000008},0,0,0,0,0,0,0,null,2006,8231.3790000000008,null,8231.3790000000008,0,0,0,0,0,0,0]
[2007,{"$f":"AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21","v":487830},-5.4819487114667886E-3,{"$f":"(AltJub!B21*PmAltJub!B21+AltViu!B21*PmAltViu!B21+NInc!I21*PmInc!H21+Orf!F21*Orf!K21+Fam!E21*Fam!H21)/(AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21)","v":791.70076821843691},6.0709957986637475E-2,{"$f":"NJub!B21+NViu!B21+NInc!B21+Orf!B21+Fam!B21","v":8338546},1.3019325194478348E-2,8338546,1.3019325194478348E-2,{"$f":"(NJub!B21*PmJub!B21+NViu!B21*PmViu!B21+NInc!B21*PmInc!B21+Orf!B21*Orf!D21+Fam!B21*Fam!C21)/(NJub!B21+NViu!B21+NInc!B21+Orf!B21+Fam!B21)","v":681.45578866867197},5.283115584817244E-2,673.92150979766916,657.31742093925266,1.5538016631463814E-2,{"$f":"BajJub!H21+BajViu!F21+NInc!O21+Orf!N21+Fam!J21","v":376447},3.7661528623092577E-2,{"$f":"(PMBajJub!B21*BajJub!B21+PmBajViu!B21*BajViu!B21+PmInc!N21*NInc!O21+Orf!S21*Orf!N21+Fam!L21*Fam!J21)/(BajJub!B21+BajViu!B21+NInc!O21+Orf!N21+Fam!J21)","v":611.55291523109508},6.6636911225324669E-2,79552.906170920003,6.6538307041038358E-2,78713.134680916701,{"$f":"100*(U21/U20-1)","v":6.2915914877826884},{"$f":"'AUX2'!G21","v":13857.86},5.7990012436737404E-2,93410.766170920004,6.5261417451811576E-2,{"$f":"'AUX2'!D21","v":108271.66},8.7060384590786466E-2,14860.89382908,{"$f":"'AUX1'!B21","v":2.5999999999999999E-2},null,null,null,{"$f":"100*AA21/'AUX1'!C21","v":10.017668279350522},{"$f":"100*Y21/'AUX1'!C21","v":8.6426870080338123},1.3749812713167096,15.909187386267677,{"$f":"100*S21/'AUX1'!C21","v":7.3605098940809972},null,{"$f":"AVERAGE($AL$21:$AL$25)","v":8.3811024972092021},null,79552.906170920003,{"$f":"(14*PmJub!B21*NJub!B21)/1000000","v":52872.688242080003},{"$f":"(14*NViu!B21*PmViu!B21)/1000000","v":15701.675427200002},{"$f":"(14*PmInc!B21*NInc!B21)/1000000","v":9674.9533742399999},{"$f":"(14*Orf!B21*Orf!D21)/1000000","v":1089.58209388},{"$f":"(14*Fam!B21*Fam!C21)/1000000","v":214.00703352000002},{"$f":"+'AUX1'!G21","v":2.7870304730000002},183.29977048993524,255.00721800272115,183.97457577419235,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C21","v":1080807},null,2007,108271.66,null,108271.66,0,0,0,0,0,0,0,null,2007,93410.766170920004,null,93410.766170920004,0,0,0,0,0,0,0,null,2007,14860.89382908,null,14860.89382908,0,0,0,0,0,0,0,null,2007,10.017668279350522,null,10.017668279350522,0,0,0,0,0,0,0,null,2007,8.6426870080338123,null,8.6426870080338123,0,0,0,0,0,0,0,null,2007,1.3749812713167104,null,1.3749812713167104,0,0,0,0,0,0,0,null,2007,8338.5460000000003,null,8338.5460000000003,0,0,0,0,0,0,0,null,2007,8338.5460000000003,null,8338.5460000000003,0,0,0,0,0,0,0]
[2008,{"$f":"AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22","v":524500},7.516962876411859E-2,{"$f":"(AltJub!B22*PmAltJub!B22+AltViu!B22*PmAltViu!B22+NInc!I22*PmInc!H22+Orf!F22*Orf!K22+Fam!E22*Fam!H22)/(AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22)","v":852.109664709247},7.6302687727268559E-2,{"$f":"NJub!B22+NViu!B22+NInc!B22+Orf!B22+Fam!B22","v":8473927},1.6235564329800445E-2,8473927,1.6235564329800445E-2,{"$f":"(NJub!B22*PmJub!B22+NViu!B22*PmViu!B22+NInc!B22*PmInc!B22+Orf!B22*Orf!D22+Fam!B22*Fam!C22)/(NJub!B22+NViu!B22+NInc!B22+Orf!B22+Fam!B22)","v":725.87932591937602},6.5189169993686846E-2,720.34852955554516,692.85668790007344,1.6730211146455787E-2,{"$f":"BajJub!H22+BajViu!F22+NInc!O22+Orf!N22+Fam!J22","v":388664},3.2453439660828698E-2,{"$f":"(PMBajJub!B22*BajJub!B22+PmBajViu!B22*BajViu!B22+PmInc!N22*NInc!O22+Orf!S22*Orf!N22+Fam!L22*Fam!J22)/(BajJub!B22+BajViu!B22+NInc!O22+Orf!N22+Fam!J22)","v":663.16848331720962},8.4400820927507114E-2,86114.677861100005,8.2483117286526131E-2,85463.120576287722,8.5754250834168424,{"$f":"'AUX2'!G22","v":14860.660000000018},7.2363265323795778E-2,100975.33786110002,8.098179685560658E-2,{"$f":"'AUX2'!D22","v":114213.96},5.4883244608977089E-2,13238.622138899984,{"$f":"'AUX1'!B22","v":4.1000000000000002E-2},null,null,null,{"$f":"100*AA22/'AUX1'!C22","v":10.232327874668409},{"$f":"100*Y22/'AUX1'!C22","v":9.0462914012454707},1.1860364734229378,13.110748049301712,{"$f":"100*S22/'AUX1'!C22","v":7.714937987407354},null,8.3811024972092021,null,86114.677861100005,{"$f":"(14*PmJub!B22*NJub!B22)/1000000","v":57507.19754976},{"$f":"(14*NViu!B22*PmViu!B22)/1000000","v":16841.227075260002},{"$f":"(14*PmInc!B22*NInc!B22)/1000000","v":10345.841681},{"$f":"(14*Orf!B22*Orf!D22)/1000000","v":1192.5011851199999},{"$f":"(14*Fam!B22*Fam!C22)/1000000","v":227.91036996},{"$f":"+'AUX1'!G22","v":4.0756607640000002},190.77044731629562,271.6309268867177,191.51753338093422,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C22","v":1116207},null,2008,114213.96,null,114213.96,0,0,0,0,0,0,0,null,2008,100975.33786110002,null,100975.33786110002,0,0,0,0,0,0,0,null,2008,13238.622138899984,null,13238.622138899984,0,0,0,0,0,0,0,null,2008,10.232327874668409,null,10.232327874668409,0,0,0,0,0,0,0,null,2008,9.0462914012454689,null,9.0462914012454689,0,0,0,0,0,0,0,null,2008,1.1860364734229389,null,1.1860364734229389,0,0,0,0,0,0,0,null,2008,8473.9269999999997,null,8473.9269999999997,0,0,0,0,0,0,0,null,2008,8473.9269999999997,null,8473.9269999999997,0,0,0,0,0,0,0]
[2009,{"$f":"AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23","v":543865},3.6920877025738763E-2,{"$f":"(AltJub!B23*PmAltJub!B23+AltViu!B23*PmAltViu!B23+NInc!I23*PmInc!H23+Orf!F23*Orf!K23+Fam!E23*Fam!H23)/(AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23)","v":901.5045087659621},5.7967707799170931E-2,{"$f":"NJub!B23+NViu!B23+NInc!B23+Orf!B23+Fam!B23","v":8614876},1.6633256340301328E-2,8614876,1.6633256340301328E-2,{"$f":"(NJub!B23*PmJub!B23+NViu!B23*PmViu!B23+NInc!B23*PmInc!B23+Orf!B23*Orf!D23+Fam!B23*Fam!C23)/(NJub!B23+NViu!B23+NInc!B23+Orf!B23+Fam!B23)","v":760.68556795361872},4.7950452356744222E-2,755.2640054014945,738.12512916168032,1.6870301722389014E-2,{"$f":"BajJub!H23+BajViu!F23+NInc!O23+Orf!N23+Fam!J23","v":404324},4.0291871642343935E-2,{"$f":"(PMBajJub!B23*BajJub!B23+PmBajViu!B23*BajViu!B23+PmInc!N23*NInc!O23+Orf!S23*Orf!N23+Fam!L23*Fam!J23)/(BajJub!B23+BajViu!B23+NInc!O23+Orf!N23+Fam!J23)","v":701.23957093815864},5.7407866294421961E-2,91744.965800739985,6.5381280862728541E-2,91076.192789086417,6.5678296965393956,{"$f":"'AUX2'!G23","v":14427.199999999997},-2.9168287276609584E-2,106172.16580073998,5.1466308999021493E-2,{"$f":"'AUX2'!D23","v":112987.31999999999},-1.073984301043418E-2,6815.1541992600105,{"$f":"'AUX1'!B23","v":2.4E-2},null,null,null,{"$f":"100*AA23/'AUX1'!C23","v":10.471154755086493},{"$f":"100*Y23/'AUX1'!C23","v":9.8395570297821919},0.63159772530430125,6.4189650346310545,{"$f":"100*S23/'AUX1'!C23","v":8.5025092629833718},null,8.3811024972092021,null,91744.965800739999,{"$f":"(14*PmJub!B23*NJub!B23)/1000000","v":61551.195378399992},{"$f":"(14*NViu!B23*PmViu!B23)/1000000","v":17785.05356936},{"$f":"(14*PmInc!B23*NInc!B23)/1000000","v":10896.92203446},{"$f":"(14*Orf!B23*Orf!D23)/1000000","v":1273.75591392},{"$f":"(14*Fam!B23*Fam!C23)/1000000","v":238.0389046},{"$f":"+'AUX1'!G23","v":-0.28799683500000001},190.22103446590933,284.65575270501751,196.11395418207664,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C23","v":1079034},null,2009,112987.31999999999,null,112987.31999999999,0,0,0,0,0,0,0,null,2009,106172.16580073998,null,106172.16580073998,0,0,0,0,0,0,0,null,2009,6815.1541992600105,null,6815.1541992600105,0,0,0,0,0,0,0,null,2009,10.471154755086493,null,10.471154755086493,0,0,0,0,0,0,0,null,2009,9.8395570297821919,null,9.8395570297821919,0,0,0,0,0,0,0,null,2009,0.63159772530430092,null,0.63159772530430092,0,0,0,0,0,0,0,null,2009,8614.8760000000002,null,8614.8760000000002,0,0,0,0,0,0,0,null,2009,8614.8760000000002,null,8614.8760000000002,0,0,0,0,0,0,0]
[2010,{"$f":"AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24","v":534098},-1.7958500730879901E-2,{"$f":"(AltJub!B24*PmAltJub!B24+AltViu!B24*PmAltViu!B24+NInc!I24*PmInc!H24+Orf!F24*Orf!K24+Fam!E24*Fam!H24)/(AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24)","v":946.0055704571073},4.9363104963347393E-2,{"$f":"NJub!B24+NViu!B24+NInc!B24+Orf!B24+Fam!B24","v":8749054},1.5575151633058892E-2,8749054,1.5575151633058892E-2,{"$f":"(NJub!B24*PmJub!B24+NViu!B24*PmViu!B24+NInc!B24*PmInc!B24+Orf!B24*Orf!D24+Fam!B24*Fam!C24)/(NJub!B24+NViu!B24+NInc!B24+Orf!B24+Fam!B24)","v":786.51449055635067},3.3954795109648828E-2,780.87278546362165,773.38224567307566,1.669109847004635E-2,{"$f":"BajJub!H24+BajViu!F24+NInc!O24+Orf!N24+Fam!J24","v":400323},-9.8955293279646694E-3,{"$f":"(PMBajJub!B24*BajJub!B24+PmBajViu!B24*BajViu!B24+PmInc!N24*NInc!O24+Orf!S24*Orf!N24+Fam!L24*Fam!J24)/(BajJub!B24+BajViu!B24+NInc!O24+Orf!N24+Fam!J24)","v":730.46057581003345},4.1670501898204648E-2,96337.608495240042,5.0058797825210055E-2,95642.168655867383,5.0133582958993728,{"$f":"'AUX2'!G24","v":13842.619999999995},-4.0519296883664291E-2,110180.22849524004,3.7750597477894887E-2,{"$f":"'AUX2'!D24","v":112301.8},-6.0672294908843405E-3,2121.571504759966,{"$f":"'AUX1'!B24","v":0.01},null,null,null,{"$f":"100*AA24/'AUX1'!C24","v":10.389531812458541},{"$f":"100*Y24/'AUX1'!C24","v":10.193255932275775},0.19627588018276576,1.925546473931683,{"$f":"100*S24/'AUX1'!C24","v":8.9126144745451334},null,8.3811024972092021,null,96337.608495239998,{"$f":"(14*PmJub!B24*NJub!B24)/1000000","v":65067.754618160005},{"$f":"(14*NViu!B24*PmViu!B24)/1000000","v":18507.411370000002},{"$f":"(14*PmInc!B24*NInc!B24)/1000000","v":11187.755795159999},{"$f":"(14*Orf!B24*Orf!D24)/1000000","v":1330.8821063999999},{"$f":"(14*Fam!B24*Fam!C24)/1000000","v":243.80460552000002},{"$f":"+'AUX1'!G24","v":1.7998813300000001},193.64478735099408,294.32118046489921,198.0750937238974,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C24","v":1080913},null,2010,112301.8,null,112301.8,0,0,0,0,0,0,0,null,2010,110180.22849524004,null,110180.22849524004,0,0,0,0,0,0,0,null,2010,2121.571504759966,null,2121.571504759966,0,0,0,0,0,0,0,null,2010,10.389531812458543,null,10.389531812458543,0,0,0,0,0,0,0,null,2010,10.193255932275774,null,10.193255932275774,0,0,0,0,0,0,0,null,2010,0.19627588018276826,null,0.19627588018276829,0,0,0,0,0,0,0,null,2010,8749.0540000000001,null,8749.0540000000001,0,0,0,0,0,0,0,null,2010,8749.0540000000001,null,8749.0540000000001,0,0,0,0,0,0,0]
[2011,{"$f":"AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25","v":529812},-8.024744522540761E-3,{"$f":"(AltJub!B25*PmAltJub!B25+AltViu!B25*PmAltViu!B25+NInc!I25*PmInc!H25+Orf!F25*Orf!K25+Fam!E25*Fam!H25)/(AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25)","v":967.59148328086189},2.2817955303713777E-2,{"$f":"NJub!B25+NViu!B25+NInc!B25+Orf!B25+Fam!B25","v":8871435},1.398791229314611E-2,8871435,1.398791229314611E-2,{"$f":"(NJub!B25*PmJub!B25+NViu!B25*PmViu!B25+NInc!B25*PmInc!B25+Orf!B25*Orf!D25+Fam!B25*Fam!C25)/(NJub!B25+NViu!B25+NInc!B25+Orf!B25+Fam!B25)","v":811.41267321690361},3.1656355934321034E-2,809.00479623266403,798.91920833812037,1.5771760000244939E-2,{"$f":"BajJub!H25+BajViu!F25+NInc!O25+Orf!N25+Fam!J25","v":409145},2.2037204956997236E-2,{"$f":"(PMBajJub!B25*BajJub!B25+PmBajViu!B25*BajViu!B25+PmInc!N25*NInc!O25+Orf!S25*Orf!N25+Fam!L25*Fam!J25)/(BajJub!B25+BajViu!B25+NInc!O25+Orf!N25+Fam!J25)","v":752.07774529812173},2.9593889395216566E-2,100777.52704068003,4.6087074557797036E-2,100459.05562343812,5.036363180871084,{"$f":"'AUX2'!G25","v":13131.909999999989},-5.1342159215524763E-2,113909.43704068002,3.3846440476397177E-2,{"$f":"'AUX2'!D25","v":112368.69},5.9562714043770448E-4,-1540.747040680013,{"$f":"'AUX1'!B25","v":1.2999999999999999E-2},null,null,null,{"$f":"100*AA25/'AUX1'!C25","v":10.497822309417041},{"$f":"100*Y25/'AUX1'!C25","v":10.641763550138267},-0.14394124072122594,-1.3526070189687376,{"$f":"100*S25/'AUX1'!C25","v":9.4149408670291503},null,8.3811024972092021,null,100777.52704068001,{"$f":"(14*PmJub!B25*NJub!B25)/1000000","v":68500.042439220008},{"$f":"(14*NViu!B25*PmViu!B25)/1000000","v":19124.341063520002},{"$f":"(14*PmInc!B25*NInc!B25)/1000000","v":11510.317803600001},{"$f":"(14*Orf!B25*Orf!D25)/1000000","v":1389.7000070800002},{"$f":"(14*Fam!B25*Fam!C25)/1000000","v":253.12572726000002},{"$f":"+'AUX1'!G25","v":3.196146412},199.8339582739379,303.63831651270561,200.65006994230805,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C25","v":1070400},null,2011,112368.69,null,112368.69,0,0,0,0,0,0,0,null,2011,113909.43704068002,null,113909.43704068002,0,0,0,0,0,0,0,null,2011,-1540.747040680013,null,-1540.747040680013,0,0,0,0,0,0,0,null,2011,10.497822309417041,null,10.497822309417041,0,0,0,0,0,0,0,null,2011,10.641763550138268,null,10.641763550138268,0,0,0,0,0,0,0,null,2011,-0.14394124072122694,null,-0.14394124072122694,0,0,0,0,0,0,0,null,2011,8871.4349999999995,null,8871.4349999999995,0,0,0,0,0,0,0,null,2011,8871.4349999999995,null,8871.4349999999995,0,0,0,0,0,0,0]
[2012,{"$f":"AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26","v":554498},4.6593886133194484E-2,{"$f":"(AltJub!B26*PmAltJub!B26+AltViu!B26*PmAltViu!B26+NInc!I26*PmInc!H26+Orf!F26*Orf!K26+Fam!E26*Fam!H26)/(AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26)","v":1007.3288986073891},4.1068380626695378E-2,{"$f":"NJub!B26+NViu!B26+NInc!B26+Orf!B26+Fam!B26","v":9008348},1.543301619185633E-2,9008348,1.543301619185633E-2,{"$f":"(NJub!B26*PmJub!B26+NViu!B26*PmViu!B26+NInc!B26*PmInc!B26+Orf!B26*Orf!D26+Fam!B26*Fam!C26)/(NJub!B26+NViu!B26+NInc!B26+Orf!B26+Fam!B26)","v":837.01810022658981},3.1556602275105705E-2,832.50578627562061,824.51419398587404,{"$f":"Sintesis!E6","v":1.6E-2},{"$f":"BajJub!H26+BajViu!F26+NInc!O26+Orf!N26+Fam!J26","v":418473},2.2798763274633593E-2,{"$f":"(PMBajJub!B26*BajJub!B26+PmBajViu!B26*BajViu!B26+PmInc!N26*NInc!O26+Orf!S26*Orf!N26+Fam!L26*Fam!J26)/(BajJub!B26+BajViu!B26+NInc!O26+Orf!N26+Fam!J26)","v":789.00676143980604},4.9102657767177815E-2,105562.10460795999,4.747663202083352E-2,104982.67597504682,4.5029493095824824,{"$f":"Y26-S26","v":9729.9953920400148},-0.25905710654124015,{"$f":"Sintesis!G6","v":115292.1},1.2138265232811252E-2,{"$f":"'AUX2'!D26","v":109581.52},-2.4803795434475528E-2,-5710.5800000000017,{"$f":"'AUX1'!B26","v":0.01},null,null,null,{"$f":"100*AA26/'AUX1'!C26","v":10.538711290632815},{"$f":"100*Y26/'AUX1'!C26","v":11.087911136757068},-0.5491998461242531,-4.953140761595983,{"$f":"100*S26/'AUX1'!C26","v":10.152154703592997},null,null,{"$f":"AVERAGE($AL$26:$AL$30)","v":10.730752724861389},105562.10460796002,{"$f":"(14*PmJub!B26*NJub!B26)/1000000","v":72339.148821520008},{"$f":"(14*NViu!B26*PmViu!B26)/1000000","v":19716.170003600004},{"$f":"(14*PmInc!B26*NInc!B26)/1000000","v":11739.236814480002},{"$f":"(14*Orf!B26*Orf!D26)/1000000","v":1510.0672238400002},{"$f":"(14*Fam!B26*Fam!C26)/1000000","v":257.48174452000001},{"$f":"+'AUX1'!G26","v":2.4460001849999999},204.72189726301124,313.22011010237975,202.65657064173112,100,100,100,{"$f":"AZ26-BB26","v":0},null,null,null,null,{"$f":"'AUX1'!C26","v":1039800},null,2012,109581.52,null,109581.52,0,0,0,0,0,0,0,null,2012,115292.1,null,115292.1,0,0,0,0,0,0,0,null,2012,-5710.5800000000017,null,-5710.5800000000017,0,0,0,0,0,0,0,null,2012,10.538711290632815,null,10.538711290632815,0,0,0,0,0,0,0,null,2012,11.08791113675707,null,11.08791113675707,0,0,0,0,0,0,0,null,2012,-0.54919984612425476,null,-0.54919984612425488,0,0,0,0,0,0,0,null,2012,9008.348,null,9008.348,0,0,0,0,0,0,0,null,2012,9008.348,null,9008.348,0,0,0,0,0,0,0]
[2013,{"$f":"AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27","v":554172},-5.8791916291855983E-4,{"$f":"(AltJub!B27*PmAltJub!B27+AltViu!B27*PmAltViu!B27+NInc!I27*PmInc!H27+Orf!F27*Orf!K27+Fam!E27*Fam!H27)/(AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27)","v":1040.8836439769602},3.3310615247869713E-2,{"$f":"NJub!B27+NViu!B27+NInc!B27+Orf!B27+Fam!B27","v":9154617},1.6237050344857895E-2,9154617,1.6237050344857895E-2,{"$f":"(NJub!B27*PmJub!B27+NViu!B27*PmViu!B27+NInc!B27*PmInc!B27+Orf!B27*Orf!D27+Fam!B27*Fam!C27)/(NJub!B27+NViu!B27+NInc!B27+Orf!B27+Fam!B27)","v":862.7439972857411},3.073517412847715E-2,866.39271649740181,849.91535290793433,{"$f":"Sintesis!E7","v":1.7000000000000001E-2},{"$f":"BajJub!H27+BajViu!F27+NInc!O27+Orf!N27+Fam!J27","v":410388},-1.932024288305334E-2,{"$f":"(PMBajJub!B27*BajJub!B27+PmBajViu!B27*BajViu!B27+PmInc!N27*NInc!O27+Orf!S27*Orf!N27+Fam!L27*Fam!J27)/(BajJub!B27+BajViu!B27+NInc!O27+Orf!N27+Fam!J27)","v":824.6863973849139},4.5220950806553972E-2,110573.27209879999,4.7471273043017126E-2,111010.76707311919,5.7419865154753502,{"$f":"Y27-S27","v":9308.4879012000019},-4.3320420396585457E-2,{"$f":"Sintesis!G7","v":119881.76},3.9808972167217016E-2,{"$f":"'AUX2'!D27","v":109838.87},2.3484799261772604E-3,-10042.89,{"$f":"'AUX1'!B27","v":0.02},null,null,null,{"$f":"100*AA27/'AUX1'!C27","v":10.70971821372855},{"$f":"100*Y27/'AUX1'!C27","v":11.688939157566304},-0.97922094383775438,-8.3773294619631873,{"$f":"100*S27/'AUX1'!C27","v":10.781325282644307},null,null,{"$f":"AVERAGE($AL$26:$AL$30)","v":10.730752724861389},110573.27209880001,{"$f":"(14*PmJub!B27*NJub!B27)/1000000","v":76429.8442278},{"$f":"(14*NViu!B27*PmViu!B27)/1000000","v":20359.0596678},{"$f":"(14*PmInc!B27*NInc!B27)/1000000","v":11882.8653958},{"$f":"(14*Orf!B27*Orf!D27)/1000000","v":1632.9821046},{"$f":"(14*Fam!B27*Fam!C27)/1000000","v":268.52070280000004},{"$f":"+'AUX1'!G27","v":1.408546292},207.60549995582144,322.84698472691719,206.70970205456575,{"$f":"+AZ26*(AV27/100+1)","v":101.408546292},{"$f":"+BA26*(K27+1)","v":103.07351741284772},{"$f":"+BB26*(AD27+1)","v":102},{"$f":"AZ27-BB27","v":-0.59145370800000308},null,null,null,null,{"$f":"'AUX1'!C27","v":1025599.9999999999},null,2013,109838.87,null,109838.87,0,0,0,0,0,0,0,null,2013,119881.76,null,119881.76,0,0,0,0,0,0,0,null,2013,-10042.89,null,-10042.89,0,0,0,0,0,0,0,null,2013,10.70971821372855,null,10.70971821372855,0,0,0,0,0,0,0,null,2013,11.688939157566304,null,11.688939157566304,0,0,0,0,0,0,0,null,2013,-0.97922094383775349,null,-0.9792209438377536,0,0,0,0,0,0,0,null,2013,9154.6170000000002,null,9154.6170000000002,0,0,0,0,0,0,0,null,2013,9154.6170000000002,null,9154.6170000000002,0,0,0,0,0,0,0]
[2014,{"$f":"AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28","v":542443},-2.1164909089596784E-2,{"$f":"(AltJub!B28*PmAltJub!B28+AltViu!B28*PmAltViu!B28+NInc!I28*PmInc!H28+Orf!F28*Orf!K28+Fam!E28*Fam!H28)/(AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28)","v":1041.1891915279577},2.9354630824074412E-4,{"$f":"NJub!B28+NViu!B28+NInc!B28+Orf!B28+Fam!B28","v":9282732},1.3994577817946885E-2,9282732,1.3994577817946885E-2,{"$f":"(NJub!B28*PmJub!B28+NViu!B28*PmViu!B28+NInc!B28*PmInc!B28+Orf!B28*Orf!D28+Fam!B28*Fam!C28)/(NJub!B28+NViu!B28+NInc!B28+Orf!B28+Fam!B28)","v":877.30137598500096},1.6873346838759185E-2,876.67505691866791,874.54806435670071,{"$f":"Sintesis!E8","v":1.4999999999999999E-2},{"$f":"BajJub!H28+BajViu!F28+NInc!O28+Orf!N28+Fam!J28","v":413893},8.5406980710935887E-3,{"$f":"(PMBajJub!B28*BajJub!B28+PmBajViu!B28*BajViu!B28+PmInc!N28*NInc!O28+Orf!S28*Orf!N28+Fam!L28*Fam!J28)/(BajJub!B28+BajViu!B28+NInc!O28+Orf!N28+Fam!J28)","v":831.85973638114183},8.6982627808274149E-3,114012.549791,3.110406002209043E-2,113936.493413547,2.635533847361593,{"$f":"Y28-S28","v":9922.990208999996},6.6015266316323595E-2,{"$f":"Sintesis!G8","v":123935.54},3.3814818868191487E-2,{"$f":"'AUX2'!D28","v":110514.87},6.1544697246065372E-3,-13420.669999999998,{"$f":"'AUX1'!B28","v":2.5000000000000001E-3},null,null,null,{"$f":"100*AA28/'AUX1'!C28","v":10.657171648987465},{"$f":"100*Y28/'AUX1'!C28","v":11.951353905496624},-1.2941822565091599,-10.828750171258381,{"$f":"100*S28/'AUX1'!C28","v":10.994459960559306},null,null,{"$f":"AVERAGE($AL$26:$AL$30)","v":10.730752724861389},114012.54979100001,{"$f":"(14*PmJub!B28*NJub!B28)/1000000","v":79392.028073820009},{"$f":"(14*NViu!B28*PmViu!B28)/1000000","v":20664.369429760001},{"$f":"(14*PmInc!B28*NInc!B28)/1000000","v":11946.366985280001},{"$f":"(14*Orf!B28*Orf!D28)/1000000","v":1732.5418803},{"$f":"(14*Fam!B28*Fam!C28)/1000000","v":277.24342184},{"$f":"+'AUX1'!G28","v":-0.15087031300000001},207.2922848882329,328.29449387606206,207.22647630970215,101.25555090080051,104.81271262204558,102.255,{"$f":"AZ28-BB28+BC27","v":-1.590902807199484},null,null,null,null,{"$f":"'AUX1'!C28","v":1037000},null,2014,110514.87,null,110514.87,0,0,0,0,0,0,0,null,2014,123935.54,null,123935.54,0,0,0,0,0,0,0,null,2014,-13420.669999999998,null,-13420.669999999998,0,0,0,0,0,0,0,null,2014,10.657171648987465,null,10.657171648987465,0,0,0,0,0,0,0,null,2014,11.951353905496624,null,11.951353905496624,0,0,0,0,0,0,0,null,2014,-1.294182256509161,null,-1.2941822565091607,0,0,0,0,0,0,0,null,2014,9282.732,null,9282.732,0,0,0,0,0,0,0,null,2014,9282.732,null,9282.732,0,0,0,0,0,0,0,null,null,null,null,null,"tasas"]
[2015,{"$f":"AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29","v":541894},-1.0120879060103727E-3,{"$f":"(AltJub!B29*PmAltJub!B29+AltViu!B29*PmAltViu!B29+NInc!I29*PmInc!H29+Orf!F29*Orf!K29+Fam!E29*Fam!H29)/(AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29)","v":1049.5953537223145},8.0736164596759696E-3,{"$f":"NJub!B29+NViu!B29+NInc!B29+Orf!B29+Fam!B29","v":9353988},7.6761884324572094E-3,9353988,7.6761884324572094E-3,{"$f":"(NJub!B29*PmJub!B29+NViu!B29*PmViu!B29+NInc!B29*PmInc!B29+Orf!B29*Orf!D29+Fam!B29*Fam!C29)/(NJub!B29+NViu!B29+NInc!B29+Orf!B29+Fam!B29)","v":894.04298401494646},1.9083075084828982E-2,893.03795673672448,890.86199475915032,{"$f":"Sintesis!E9","v":1.6E-2},{"$f":"BajJub!H29+BajViu!F29+NInc!O29+Orf!N29+Fam!J29","v":468128},0.13103628232417552,{"$f":"(PMBajJub!B29*BajJub!B29+PmBajViu!B29*BajViu!B29+PmInc!N29*NInc!O29+Orf!S29*Orf!N29+Fam!L29*Fam!J29)/(BajJub!B29+BajViu!B29+NInc!O29+Orf!N29+Fam!J29)","v":805.7080731552054},-3.143758747082126E-2,117080.14281544002,2.6905748797507956E-2,116979.9099858375,2.6711516925872258,{"$f":"Y29-S29","v":10870.397184559974},9.547595589691249E-2,{"$f":"Sintesis!G9","v":127950.54},3.2395872886824773E-2,{"$f":"'AUX2'!D29","v":111342.24},7.4865038523777017E-3,-16608.299999999988,{"$f":"'AUX1'!B29","v":2.5000000000000001E-3},null,null,null,{"$f":"100*AA29/'AUX1'!C29","v":10.351640014875418},{"$f":"100*Y29/'AUX1'!C29","v":11.895736333209371},-1.5440963183339527,-12.980250024736112,{"$f":"100*S29/'AUX1'!C29","v":10.885100670829306},null,null,{"$f":"AVERAGE($AL$26:$AL$30)","v":10.730752724861389},117080.14281544001,{"$f":"(14*PmJub!B29*NJub!B29)/1000000","v":82056.33861950002},{"$f":"(14*NViu!B29*PmViu!B29)/1000000","v":20866.238363880002},{"$f":"(14*PmInc!B29*NInc!B29)/1000000","v":12108.611511919999},{"$f":"(14*Orf!B29*Orf!D29)/1000000","v":1762.38159552},{"$f":"(14*Fam!B29*Fam!C29)/1000000","v":286.57272462000003},{"$f":"+'AUX1'!G29","v":-0.50046132099999996},206.25486718095016,334.55936235263488,207.7445425004764,100.74880603317654,106.81286148685668,102.51063749999999,{"$f":"AZ29-BB29","v":-1.7618314668234518},null,null,null,null,{"$f":"'AUX1'!C29","v":1075600},null,2015,111342.24,null,111342.24,0,0,0,0,0,0,0,null,2015,127950.54,null,127950.54,0,0,0,0,0,0,0,null,2015,-16608.299999999988,null,-16608.299999999988,0,0,0,0,0,0,0,null,2015,10.351640014875418,null,10.351640014875418,0,0,0,0,0,0,0,null,2015,11.895736333209371,null,11.895736333209371,0,0,0,0,0,0,0,null,2015,-1.544096318333952,null,-1.544096318333952,0,0,0,0,0,0,0,null,2015,9353.9879999999994,null,9353.9879999999994,0,0,0,0,0,0,0,null,2015,9353.9879999999994,null,9353.9879999999994,0,0,0,0,0,0,0,null,null,"media","baja","alta","media","baja","alta"]
[2016,{"$f":"AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30","v":560759},3.4813081525169043E-2,{"$f":"(AltJub!B30*PmAltJub!B30+AltViu!B30*PmAltViu!B30+NInc!I30*PmInc!H30+Orf!F30*Orf!K30+Fam!E30*Fam!H30)/(AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30)","v":1062.3641192918885},1.2165417390893163E-2,{"$f":"NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30","v":9465341},{"$f":"0.0131","v":1.3100000000000001E-2},{"$f":"NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30","v":9465341},1.1904334279667639E-2,{"$f":"(NJub!B30*PmJub!B30+NViu!B30*PmViu!B30+NInc!B30*PmInc!B30+Orf!B30*Orf!D30+Fam!B30*Fam!C30)/(NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30)","v":911.25547685286779},1.9252422026314608E-2,909.84646182783422,907.63824185300984,{"$f":"Sintesis!E10","v":1.6E-2},{"$f":"BajJub!H30+BajViu!F30+NInc!O30+Orf!N30+Fam!J30","v":446864},-4.5423473921662461E-2,{"$f":"(PMBajJub!B30*BajJub!B30+PmBajViu!B30*BajViu!B30+PmInc!N30*NInc!O30+Orf!S30*Orf!N30+Fam!L30*Fam!J30)/(BajJub!B30+BajViu!B30+NInc!O30+Orf!N30+Fam!J30)","v":817.21710618890756},1.4284370998830953E-2,120754.81357142,3.1385943573476682E-2,{"$f":"14*(J29*F29*(1+AD30)+B30*D30-O30*Q30)/1000000","v":120600.47787969861},3.0950339201829102,{"$f":"Y30-S30","v":11495.156428579998},5.7473451375577689E-2,{"$f":"Sintesis!G10","v":132249.97},3.3602281006395174E-2,{"$f":"'AUX2'!D30","v":113551.49},1.9841975516210253E-2,{"$f":"AA30-Y30","v":-18698.479999999996},{"$f":"'AUX1'!B30","v":2.5000000000000001E-3},null,null,null,{"$f":"100*AA30/'AUX1'!C30","v":10.194047041924769},{"$f":"100*Y30/'AUX1'!C30","v":11.872696830954304},-1.6786497890295351,{"$f":"100*AC30/Y30","v":-14.138740447351326},{"$f":"100*S30/'AUX1'!C30","v":10.84072300668103},null,null,{"$f":"AVERAGE($AL$26:$AL$30)","v":10.730752724861389},{"$f":"SUM(AQ30:AU30)","v":120754.81357142},{"$f":"(14*PmJub!B30*NJub!B30)/1000000","v":85192.363133639999},{"$f":"(14*NViu!B30*PmViu!B30)/1000000","v":21177.953225940004},{"$f":"(14*PmInc!B30*NInc!B30)/1000000","v":12300.2125218},{"$f":"(14*Orf!B30*Orf!D30)/1000000","v":1785.91351988},{"$f":"(14*Fam!B30*Fam!C30)/1000000","v":298.37117016000002},{"$f":"+'AUX1'!G30","v":-0.20267174099999999},205.83684685073729,341.0004403895025,208.26390385672758,100.54461667395238,108.86926777403993,102.76691409374997,-2.2222974197975986,null,null,null,null,{"$f":"'AUX1'!C30","v":1113900},null,2016,113551.49,{"$f":"+BM30","v":113551.49},113551.49,0,0,0,0,0,0,0,null,2016,132249.97,{"$f":"+BY30","v":132249.97},{"$f":"+Y30-CC30/2-CB30-CA30-BZ30","v":132249.97},0,0,0,0,0,0,0,null,2016,{"$f":"BK30-BW30","v":-18698.479999999996},{"$f":"BL30-BX30","v":-18698.479999999996},-18698.479999999996,0,0,0,0,0,0,0,null,2016,10.194047041924769,{"$f":"+BL30/$BH30*100","v":10.194047041924769},10.194047041924769,0,0,0,0,0,0,0,null,2016,11.872696830954304,11.872696830954304,11.872696830954304,0,0,0,0,0,0,0,null,2016,-1.6786497890295355,-1.6786497890295355,-1.6786497890295355,0,0,0,0,0,0,0,null,2016,9465.3410000000003,{"$f":"+EG30","v":9465.3410000000003},9465.3410000000003,0,0,0,0,0,0,0,null,2016,{"$f":"+EE30","v":9465.3410000000003},{"$f":"+EF30","v":9465.3410000000003},{"$f":"+EQ30","v":9465.3410000000003},0,0,0,0,0,0,0,null,null,{"$f":"F30/1000","v":9465.3410000000003},{"$f":"FC30-EW30-EV30-EU30","v":9465.3410000000003},{"$f":"FC30+EW30+EY30+EX30","v":9465.3410000000003}]
[2017,{"$f":"AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31","v":570879.30953869119},1.80475204832935E-2,{"$f":"(AltJub!B31*PmAltJub!B31+AltViu!B31*PmAltViu!B31+NInc!I31*PmInc!H31+Orf!F31*Orf!K31+Fam!E31*Fam!H31)/(AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31)","v":1087.5374521785193},2.3695578972875886E-2,{"$f":"+(G31+1)*F30","v":9579680.8934600987},{"$f":"+Datos!Q22/100","v":1.2079849364127426E-2},{"$f":"NJub!B31+NViu!B31+NInc!B31+Orf!B31+Fam!B31","v":9579680.8934600987},1.2079849364127426E-2,{"$f":"(D31*B31+J30*F30*(1+AD31)-Q31*O31)/(B31+F30-O31)","v":927.39670125437635},1.7713171346035894E-2,927.39670125437635,925.1457536699902,1.5243010516758915E-2,{"$f":"BajJub!H31+BajViu!F31+NInc!O31+Orf!N31+Fam!J31","v":456539.41607859236},2.1651813703033485E-2,{"$f":"+J30*$AQ$110-$AQ$111*$AQ$110*J29+$AQ$111*Q30","v":840.22396034027872},2.8152683022830471E-2,124378.30243530261,3.0006993151784567E-2,124378.30243530261,3.1325120944980522,{"$f":"'AUX2'!G31","v":12362.107564697391},7.5418820222569849E-2,{"$f":"S31+W31","v":136740.41},3.3954185396034564E-2,{"$f":"'AUX2'!D31","v":118762.13285232315},4.5887930244888464E-2,{"$f":"AA31-Y31","v":-17978.277147676854},{"$f":"MIN(MAX(IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1),0.0025),0.0025),0.025)","v":2.5000000000000001E-3},{"$f":"IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1),0.0025)","v":-2.9941749152414272E-2},{"$f":"IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36),0.0025)","v":-4.1708533946656131E-3},{"$f":"IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1),0.0025)","v":-2.5770895757748657E-2},{"$f":"100*AA31/'AUX1'!C31","v":10.194047041924769},{"$f":"100*Y31/'AUX1'!C31","v":11.737227503360831},{"$f":"AH31-AI31","v":-1.5431804614360622},-13.147742607819337,{"$f":"100*S31/'AUX1'!C31","v":10.676115657141624},null,null,null,{"$f":"S31","v":124378.30243530261},{"$f":"$AP31*AQ$69%","v":87748.729790775455},21813.439923359601,12669.304914707147,1839.5034146407186,307.32439181968113,{"$f":"+'AUX1'!G31","v":1.9578530104472085},209.86682975341407,347.04063961919547,208.78456361636938,102.51313247834597,110.79768776843896,103.02383137898434,-0.5106989006383742,null,null,null,null,{"$f":"'AUX1'!C31","v":1165014.5654997812},5.71,2017,null,{"$f":"+(BI31/100+1)*BK30","v":120035.280079},{"$f":"+AA31-BQ31/2-BP31-BO31-BN31","v":116861.49133513798},{"$f":"+BT31","v":851.99452170325105},{"$f":"+BS31","v":516.49951931371402},{"$f":"+BR31","v":342.21188144446899},379.87118944746902,342.21188144446899,516.49951931371402,851.99452170325105,3.4,2017,null,{"$f":"+(BU31/100+1)*BW30","v":136746.46898000001},136066.51959627331,{"$f":"+CF31","v":235.71781401119301},{"$f":"+CE31","v":188.41542497393601},{"$f":"+CD31","v":163.99577914764799},171.522771187883,163.99577914764799,188.41542497393601,235.71781401119301,null,2017,null,{"$f":"BL31-BX31","v":-16711.188901000001},{"$f":"(AA31-Y31)-CO31/2-CN31-CM31-CL31","v":-19963.290412479397},{"$f":"+CR31","v":853.01310703428601},{"$f":"+CQ31","v":495.82987210819198},{"$f":"+CP31","v":423.23463801166503},425.87129529680101,423.23463801166503,495.82987210819198,853.01310703428601,null,2017,null,10.303328699371745,{"$f":"AA31/BH31*100-DA31/2-CZ31-CY31-CX31","v":10.074004677101646},{"$f":"+DD31","v":4.7741245750934497E-2},{"$f":"+DC31","v":3.1841580003739198E-2},{"$f":"+DB31","v":2.42167770564201E-2},3.24855240240573E-2,2.42167770564201E-2,3.1841580003739198E-2,4.7741245750934497E-2,null,2017,null,{"$f":"+BX31/$BH31*100","v":11.737747580978693},{"$f":"100*Y31/BH31-DM31/2-DL31-DK31-DJ31","v":11.551714757346916},{"$f":"+DP31","v":7.8075835006483602E-2},{"$f":"+DO31","v":4.7903638623909103E-2},{"$f":"+DN31","v":4.6663809030549702E-2},2.5738926705944399E-2,4.6663809030549702E-2,4.7903638623909103E-2,7.8075835006483602E-2,null,2017,null,{"$f":"+CJ31/$BH31*100","v":-1.4344188816069476},{"$f":"100*(AA30-Y30)/BH30-DY31/2-DX31-DW31-DV31","v":-1.8627388848172539},{"$f":"+EB31","v":7.4206140968555698E-2},{"$f":"+EA31","v":4.8190053803750001E-2},{"$f":"+DZ31","v":4.0380171608769E-2},4.2625458813286998E-2,4.0380171608769E-2,4.8190053803750001E-2,7.4206140968555698E-2,1.1000000000000001,2017,null,{"$f":"+(EC31/100+1)*EE30","v":9569.4597509999985},{"$f":"F31/1000-EK31/2-EJ31-EI31-EH31","v":9579.317486819964},0.13101785097643734,9.544790984131396E-2,7.2086903911083938E-2,0.12970795081369579,7.3151941360905762E-2,9.5825317125767473E-2,0.1218629189003259,{"$f":"EC31","v":1.1000000000000001},2017,null,{"$f":"+EF31","v":9569.4597509999985},{"$f":"F31/1000-EW31/2-EV31-EU31-ET31","v":9572.430998329748},{"$f":"+EZ31","v":2.8974475282151202},{"$f":"+EY31","v":1.84558021185919},{"$f":"+EX31","v":1.79640689046122},1.4209209996294201,1.79640689046122,1.84558021185919,2.8974475282151202,null,null,{"$f":"F31/1000","v":9579.6808934600995},9574.6179853581489,9584.7438015620501,{"$f":"FC31/FC30*100-100","v":1.2079849364127426},{"$f":"FD31/FD30*100-100","v":1.1544960224692176},1.2614738503562677]
[2018,{"$f":"AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32","v":580605.87808316469},1.7037871896834478E-2,{"$f":"(AltJub!B32*PmAltJub!B32+AltViu!B32*PmAltViu!B32+NInc!I32*PmInc!H32+Orf!F32*Orf!K32+Fam!E32*Fam!H32)/(AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32)","v":1102.973946031683},1.4193988282648951E-2,{"$f":"+(G32+1)*F31","v":9697251.9063510299},{"$f":"+Datos!Q23/100","v":1.2272957126494122E-2},{"$f":"NJub!B32+NViu!B32+NInc!B32+Orf!B32+Fam!B32","v":9697251.9063510317},1.2272957126494344E-2,943.38831176351391,1.7243549052425644E-2,943.38831176351391,941.09792977038308,1.4773859447068105E-2,{"$f":"BajJub!H32+BajViu!F32+NInc!O32+Orf!N32+Fam!J32","v":463034.86519223236},1.4227575724856667E-2,860.61321194195023,2.4266448666155904E-2,128075.83746549221,2.9728135517148813E-2,128075.83746549221,2.9728135517148813,{"$f":"'AUX2'!G32","v":12661.859540290943},2.4247643375111538E-2,140737.69700578315,2.9232667985880312E-2,{"$f":"'AUX2'!D32","v":123975.33842989267},4.3896193612925183E-2,-16762.358575890481,2.5000000000000001E-3,-2.4768112590987885E-2,1.5477295270278583E-3,-2.6315842118015742E-2,{"$f":"100*AA32/'AUX1'!C32","v":10.194047041924769},{"$f":"100*Y32/'AUX1'!C32","v":11.572355615390517},-1.3783085734657483,-11.910354462601223,{"$f":"100*S32/'AUX1'!C32","v":10.531216357965047},null,null,null,128075.83746549221,90357.335921453297,22461.912821496418,13045.939728119642,1894.1884214354159,316.46057298742193,{"$f":"+'AUX1'!G32","v":1.8238614337239536},213.69450992346569,353.02485191165425,209.30652502541028,104.38282996612087,112.70823313236939,103.2813909574318,1.10143900868907,null,null,null,null,{"$f":"'AUX1'!C32","v":1216154.2704288375},3.7,2018,null,{"$f":"+(BI32/100+1)*BL31","v":124476.585441923},118177.48975443329,2301.8656232604098,1564.7715409314801,1300.2587128969301,1261.90559674111,1300.2587128969301,1564.7715409314801,2301.8656232604098,2.6,2018,null,{"$f":"+(BU32/100+1)*BX31","v":140301.87717348},138351.92954207168,884.47921674599604,721.95059083923104,490.61569028615401,577.443931680172,490.61569028615401,721.95059083923104,884.47921674599604,null,2018,null,-15825.291731556994,-22857.559287057593,2509.0005464073201,1512.8885508839801,1474.212083228,1198.1990612956199,1474.212083228,1512.8885508839801,2509.0005464073201,null,2018,null,10.235262784385927,9.8965298957927157,0.114154140789754,7.8185108942509601E-2,6.3659141572983899E-2,8.3037509653612604E-2,6.3659141572983899E-2,7.8185108942509601E-2,0.114154140789754,null,2018,null,11.536519715052851,11.094827049205435,0.19785330569269899,0.12567996347030599,0.117237974954624,7.3514644134902996E-2,0.117237974954624,0.12567996347030599,0.19785330569269899,null,2018,null,-1.3012569306669224,-2.0809277035654685,0.19907078631216399,0.148466200179008,0.12875576639738101,0.122908978481707,0.12875576639738101,0.148466200179008,0.19907078631216399,0.91999999999999993,2018,null,{"$f":"+(EC32/100+1)*EF31","v":9657.4987807092002},9696.1923183581494,0.35862638631276789,0.27777552768960595,0.22488987850584088,0.39659240074455737,0.21891148134134711,0.26114203675091269,0.36427590608410537,0.91999999999999993,2018,null,9657.4987807092002,9675.5610545200889,7.99004000680707,6.65977541536465,4.9108495892230399,4.2603736390918501,4.9108495892230399,6.65977541536465,7.99004000680707,null,null,9697.2519063510299,9681.4209077073501,9713.0829049947097,{"$f":"FC32/FC31*100-100","v":1.2272957126494077},{"$f":"FD32/FD31*100-100","v":1.1154797247527597},{"$f":"FE32/FE31*100-100","v":1.3389935723868263}]
[2019,{"$f":"AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33","v":590186.15946259082},1.6500489817731223E-2,{"$f":"(AltJub!B33*PmAltJub!B33+AltViu!B33*PmAltViu!B33+NInc!I33*PmInc!H33+Orf!F33*Orf!K33+Fam!E33*Fam!H33)/(AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33)","v":1113.4377480421347},9.4868986235792097E-3,9816897.6367254872,{"$f":"+Datos!Q24/100","v":1.2338106870885435E-2},{"$f":"NJub!B33+NViu!B33+NInc!B33+Orf!B33+Fam!B33","v":9816897.6367254872},1.2338106870885213E-2,958.99692397797696,1.6545267754362269E-2,958.99692397797696,956.66719761145828,1.4075737087649198E-2,{"$f":"BajJub!H33+BajViu!F33+NInc!O33+Orf!N33+Fam!J33","v":470540.429088137},1.6209500536830346E-2,879.63897689529335,2.2107219235470543E-2,131801.24491276982,2.9087511907008645E-2,131801.24491276976,2.9087511907008201,{"$f":"'AUX2'!G33","v":12957.421269990498},2.3342679545532485E-2,144758.66618276032,2.8570662036710326E-2,{"$f":"'AUX2'!D33","v":129283.41070446782},4.2815549784337437E-2,-15475.2554782925,2.5000000000000001E-3,-2.1025685220592491E-2,4.9837862038045865E-3,-2.6009471424397079E-2,{"$f":"100*AA33/'AUX1'!C33","v":10.194047041924771},{"$f":"100*Y33/'AUX1'!C33","v":11.414276934313166},-1.2202298923883959,-10.690382749696465,{"$f":"100*S33/'AUX1'!C33","v":10.392579245115716},null,null,null,131801.24491276982,92985.606005954149,23115.273978145888,13425.413655299439,1949.2856496980364,325.66562367229233,{"$f":"+'AUX1'!G33","v":1.879889436214667},217.71173044128761,358.86574261047667,209.8297913379738,106.34511175987589,114.57302102766552,103.53959443482537,2.8055173250505163,null,null,null,null,{"$f":"'AUX1'!C33","v":1268224.5841398179},3.85,2019,null,{"$f":"+(BI33/100+1)*BL32","v":129268.93398143703},118919.26756116591,4172.1212444794301,2846.4440168498099,2266.71310727945,2157.7295493864499,2266.71310727945,2846.4440168498099,4172.1212444794301,2.5099999999999998,2019,null,{"$f":"+(BU33/100+1)*BX32","v":143823.45429053434},140002.01991444617,1832.31187204446,1462.7971186063901,887.07064805392201,1148.93325921878,887.07064805392201,1462.7971186063901,1832.31187204446,null,2019,null,-14554.520309097308,-25865.15653201603,4273.2592556107602,2622.69528953687,2570.3890599496899,1847.11489725242,2570.3890599496899,2622.69528953687,4273.2592556107602,null,2019,null,10.192905546702882,9.7294376001311882,0.17997817465239199,0.120977999730026,0.10298979532883799,0.12132694416464999,0.10298979532883799,0.120977999730026,0.17997817465239199,null,2019,null,11.340535114140183,10.677083586823221,0.28836654570214298,0.20561593915564899,0.186850055852882,0.112721613558546,0.186850055852882,0.20561593915564899,0.28836654570214298,null,2019,null,-1.1476295674373016,-2.2508403689565002,0.321195821792018,0.24076040714083999,0.206104888543615,0.20894135602855901,0.206104888543615,0.24076040714083999,0.321195821792018,0.92999999999999994,2019,null,{"$f":"+(EC33/100+1)*EF32","v":9747.3135193697963},9814.8204020760404,0.70972898069210355,0.52221829625219107,0.43610083377361297,0.81837307746149601,0.43194861051999034,0.51518783135898416,0.6764217510130256,0.92999999999999994,2019,null,9747.3135193697963,9771.4502535191605,17.476317542200899,13.652742563806399,9.9479424765296205,8.7407612475752803,9.9479424765296205,13.652742563806399,17.476317542200899,null,null,9816.8976367254872,9784.5561904375754,9849.2390830133991,1.2338106870885497,1.0652907637567921,1.4017812814989554]
[2020,{"$f":"AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34","v":599519.02058172808},1.5813419155128239E-2,{"$f":"(AltJub!B34*PmAltJub!B34+AltViu!B34*PmAltViu!B34+NInc!I34*PmInc!H34+Orf!F34*Orf!K34+Fam!E34*Fam!H34)/(AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34)","v":1123.3804053382255},8.9296930282576348E-3,9938565.7313853949,{"$f":"+Datos!Q25/100","v":1.2393741807466885E-2},{"$f":"NJub!B34+NViu!B34+NInc!B34+Orf!B34+Fam!B34","v":9938565.7313853949},1.2393741807466885E-2,974.24404670613183,1.5899031943615416E-2,974.24404670613183,971.8759045387726,1.3429636987126958E-2,{"$f":"BajJub!H34+BajViu!F34+NInc!O34+Orf!N34+Fam!J34","v":477850.92592181964},1.5536384084678279E-2,897.37190765100615,2.0159328112428154E-2,135556.23895239714,2.8489822247980134E-2,135556.23895239714,2.8489822247980578,{"$f":"'AUX2'!G34","v":13243.530689432968},2.2080737631422265E-2,148799.76964183009,2.7916141849274823E-2,{"$f":"'AUX2'!D34","v":134685.69555555112},4.1786373221793349E-2,-14114.074086278968,2.5000000000000001E-3,-1.7323759470168273E-2,7.7152498210713155E-3,-2.5039009291239589E-2,{"$f":"100*AA34/'AUX1'!C34","v":10.194047041924772},{"$f":"100*Y34/'AUX1'!C34","v":11.262308482720435},-1.0682614407956628,-9.4852795271473767,{"$f":"100*S34/'AUX1'!C34","v":10.259936446904865},null,null,null,135556.23895239714,95634.749392684505,23773.824024996626,13807.901303944525,2004.820451368472,334.94377940299358,{"$f":"+'AUX1'!G34","v":1.8768715964058322},221.79790007198378,364.5713605157099,210.35436581631873,108.34107295666304,116.39462114886089,103.79844342091243,4.5426295357506064,null,null,null,null,{"$f":"'AUX1'!C34","v":1321219.0899417379},4.04,2020,null,{"$f":"+(BI34/100+1)*BL33","v":134491.3989142871},119643.2490086427,5829.4568258359004,4475.7610036906099,3277.3054508579198,2919.8465330479899,3277.3054508579198,4475.7610036906099,5829.4568258359004,2.5299999999999998,2020,null,{"$f":"+(BU34/100+1)*BX33","v":147462.18768408487},141041.89258288417,3144.71616014553,2228.04336891821,1498.1181403661301,1773.9987790320799,1498.1181403661301,2228.04336891821,3144.71616014553,null,2020,null,-12970.788769797771,-28916.746687727682,6302.2134665153199,3904.1322547760401,3415.30868094995,2362.0363984148098,3415.30868094995,3904.1322547760401,6302.2134665153199,null,2020,null,10.179341181046498,9.5787444690655335,0.23562019162817099,0.16445504532793301,0.13864636101193101,0.15316194978240599,0.13864636101193101,0.16445504532793301,0.23562019162817099,null,2020,null,11.161070015313474,10.311656569386651,0.35638494731387699,0.28899116090317201,0.22533535647893599,0.15988089727559701,0.22533535647893599,0.28899116090317201,0.35638494731387699,null,2020,null,-0.98172883426697588,-2.4949997187555848,0.54410787352308498,0.31299088833303901,0.274626866304373,0.28608839641338102,0.274626866304373,0.31299088833303901,0.54410787352308498,0.98,2020,null,{"$f":"+(EC34/100+1)*EF33","v":9842.8371918596204},9935.2379162899506,1.1337863538060338,0.82885995406657453,0.69737611833587287,1.3355853384695948,0.69464543434977533,0.81740886342152952,1.0854182480201124,0.98,2020,null,9842.8371918596204,9863.1925161422005,27.801362737154502,23.131602350201401,17.000410927880502,14.8796784559171,17.000410927880502,23.131602350201401,27.801362737154502,null,null,9938.5657313853953,9883.554039651397,9993.5774231193936,1.2393741807466938,1.0117765924894115,1.4654770677150992]
[2021,{"$f":"AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35","v":610419.84300750459},1.8182613147451399E-2,{"$f":"(AltJub!B35*PmAltJub!B35+AltViu!B35*PmAltViu!B35+NInc!I35*PmInc!H35+Orf!F35*Orf!K35+Fam!E35*Fam!H35)/(AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35)","v":1133.957463377352},9.4153841288890927E-3,10064103.099671507,{"$f":"+Datos!Q26/100","v":1.2631336520688485E-2},{"$f":"NJub!B35+NViu!B35+NInc!B35+Orf!B35+Fam!B35","v":10064103.099671505},1.2631336520688485E-2,989.23631133914353,1.5388613031508624E-2,989.23631133914353,986.83108247753842,1.2919797471652616E-2,{"$f":"BajJub!H35+BajViu!F35+NInc!O35+Orf!N35+Fam!J35","v":484882.47472139256},1.4714942292951338E-2,914.05423058869144,1.8590199665770246E-2,139380.86718158235,2.821432830198467E-2,139380.86718158235,2.821432830198467,{"$f":"'AUX2'!G35","v":13538.573392385555},2.2278251160621654E-2,152919.44057396791,2.768600342630978E-2,{"$f":"'AUX2'!D35","v":139839.55693816501},3.8265840788476169E-2,-13079.883635802893,2.5000000000000001E-3,-1.3567515379661584E-2,9.8776500875557543E-3,-2.3445165467217338E-2,{"$f":"100*AA35/'AUX1'!C35","v":10.194047041924771},{"$f":"100*Y35/'AUX1'!C35","v":11.147546552404744},-0.95349951047997372,-8.5534472181619616,{"$f":"100*S35/'AUX1'!C35","v":10.160609400540363},null,null,null,139380.86718158235,98333.019609127732,24444.586501031488,14197.481964495419,2061.3851137699153,344.39399315777712,{"$f":"+'AUX1'!G35","v":2},226.23385807342345,370.1816081050568,210.88025173085953,110.5078944157963,118.18577293266976,104.0579395294647,6.4499548863315965,null,null,null,null,{"$f":"'AUX1'!C35","v":1371776.6492841439},3.46,2021,null,{"$f":"+(BI35/100+1)*BL34","v":139144.80131672142},120048.35583012967,7729.8418565249303,6128.8446860419299,4154.1402441980899,3556.7486425407701,4154.1402441980899,6128.8446860419299,7729.8418565249303,2.54,2021,null,{"$f":"+(BU35/100+1)*BX34","v":151207.72725126063},141480.11707048907,4809.6619370483604,3209.6857258292698,2223.9402317394802,2392.07121772345,2223.9402317394802,3209.6857258292698,4809.6619370483604,null,2021,null,-12062.925934539206,-32182.248857463212,8337.2431615516507,5124.9644067877098,4164.2171285568602,2951.8810495282,4164.2171285568602,5124.9644067877098,8337.2431615516507,null,2021,null,10.143400632262809,9.4385485119026402,0.29481045975374398,0.20890870331608699,0.16437858490148199,0.174801564101635,0.16437858490148199,0.20890870331608699,0.29481045975374398,null,2021,null,11.022765792825513,10.009398306606442,0.44225209667799498,0.33686020512800602,0.25888582666832,0.20030023464796001,0.25888582666832,0.33686020512800602,0.44225209667799498,null,2021,null,-0.87936516056270497,-2.4916326237798994,0.53655051011970201,0.39548784882356303,0.31215771088651301,0.358350226308915,0.31215771088651301,0.39548784882356303,0.53655051011970201,1.05,2021,null,{"$f":"+(EC35/100+1)*EF34","v":9946.1869823741454},10059.139282423608,1.7109608351085335,1.2510552773773671,1.0166538995746524,1.9702944716755302,1.0665638866014779,1.2331775370668621,1.6687813200652599,1.05,2021,null,9946.1869823741454,9960.5436652180251,37.195264375155801,32.6987670086287,23.013248703200301,21.304308732993899,23.013248703200301,32.6987670086287,37.195264375155801,null,null,10064.103099671507,9987.086775226684,10141.11942411633,1.263133652068845,1.0475253654700367,1.4763682188083038]
[2022,{"$f":"AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36","v":624364.42488690116},2.2844247347354241E-2,{"$f":"(AltJub!B36*PmAltJub!B36+AltViu!B36*PmAltViu!B36+NInc!I36*PmInc!H36+Orf!F36*Orf!K36+Fam!E36*Fam!H36)/(AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36)","v":1145.6143070456567},1.0279789185024812E-2,10195780.203116011,{"$f":"+Datos!Q27/100","v":1.308383888165876E-2},{"$f":"NJub!B36+NViu!B36+NInc!B36+Orf!B36+Fam!B36","v":10195780.203116011},1.308383888165876E-2,1004.1182593923592,1.504387564693177E-2,1004.1182593923592,1001.6771082423438,1.257616280417273E-2,{"$f":"BajJub!H36+BajViu!F36+NInc!O36+Orf!N36+Fam!J36","v":492687.32144239696},1.6096367940476641E-2,929.95576533916505,1.7396708224010293E-2,143328.76698979893,2.8324546173710718E-2,143328.76698979893,2.8324546173710718,{"$f":"'AUX2'!G36","v":13795.829670465902},1.9001727185305572E-2,157124.59666026483,2.7499159495439462E-2,{"$f":"'AUX2'!D36","v":144691.9838436745},3.4699959094229404E-2,-12432.612816590321,2.5000000000000001E-3,-9.9884912603995339E-3,1.1448583746464586E-2,-2.143707500686412E-2,{"$f":"100*AA36/'AUX1'!C36","v":10.194047041924771},{"$f":"100*Y36/'AUX1'!C36","v":11.069967300529333},-0.87592025860456246,-7.9125821678143407,{"$f":"100*S36/'AUX1'!C36","v":10.098003734150605},null,null,null,143328.76698979893,101118.25776344688,25136.968320077223,14599.619197949194,2119.7729116066912,354.14879671892322,{"$f":"+'AUX1'!G36","v":1.8},230.30606751874507,375.75057418417049,211.40745236018665,112.49703651528064,119.96374500390536,104.31808437828836,8.1789521369922795,null,null,null,null,{"$f":"'AUX1'!C36","v":1419377.2429007229},2.98,2022,null,{"$f":"+(BI36/100+1)*BL35","v":143291.31639595973},120380.80767913055,9663.8893418175794,7434.7222053920505,5160.0715399337196,4104.9861548012404,5160.0715399337196,7434.7222053920505,9663.8893418175794,2.5299999999999998,{"$f":"+BJ36","v":2022},null,{"$f":"+(BU36/100+1)*BX35","v":155033.28275071754},141947.43499523011,6111.9595573660899,4390.5710537956002,3161.1984907968999,3026.86512615226,3161.1984907968999,4390.5710537956002,6111.9595573660899,null,2022,null,-11741.966354757809,-35086.520067456491,9981.41306183905,6007.1335036822002,4914.57793454271,3501.5655016044302,4914.57793454271,6007.1335036822002,9981.41306183905,null,2022,null,10.095365211233142,9.3079590834445138,0.34030946395709399,0.25935030511496499,0.18894376481552999,0.194968849185331,0.18894376481552999,0.25935030511496499,0.34030946395709399,null,{"$f":"+CT36","v":2022},null,10.922627055361433,9.7658225514761678,0.51011439593296903,0.39273489661659799,0.28803440990353302,0.22652209320012701,0.28803440990353302,0.39273489661659799,0.51011439593296903,null,2022,null,-0.82726184412829085,-2.6149923062410707,0.63828963996207799,0.45605214869414901,0.35993581467496999,0.41443038485980099,0.35993581467496999,0.45605214869414901,0.63828963996207799,1.0699999999999998,2022,null,{"$f":"+(EC36/100+1)*EF35","v":10052.611183085548},10188.82605661263,2.3567503770533951,1.7910701170600951,1.4153683509677648,2.7819153165984898,1.4770705833043902,1.7621706083528696,2.3733032147940247,{"$f":"EC36","v":1.0699999999999998},2022,null,10052.611183085548,10068.738136426286,46.4340111139919,39.2925238358564,28.0771429962907,26.476777487173599,28.0771429962907,39.2925238358564,46.4340111139919,null,null,10195.780203116012,{"$f":"FC36-EW36-EV36-EU36","v":10101.933758796689},{"$f":"FC36+EW36+EY36+EX36","v":10289.626647435334},1.3083838881658778,1.1499547981788538,1.4644066114224472]
[2023,{"$f":"AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37","v":640361.33760289662},2.562111497446895E-2,{"$f":"(AltJub!B37*PmAltJub!B37+AltViu!B37*PmAltViu!B37+NInc!I37*PmInc!H37+Orf!F37*Orf!K37+Fam!E37*Fam!H37)/(AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37)","v":1157.9563516671014},1.0773298260627229E-2,10335208.305608042,{"$f":"+Datos!Q28/100","v":1.3675079269501955E-2},{"$f":"NJub!B37+NViu!B37+NInc!B37+Orf!B37+Fam!B37","v":10335208.305608042},1.3675079269501955E-2,1018.975185418403,1.4795992291818827E-2,1018.975185418403,1016.4987551501459,1.2329718777625676E-2,{"$f":"BajJub!H37+BajViu!F37+NInc!O37+Orf!N37+Fam!J37","v":500933.23511086614},1.6736606179205804E-2,945.34189165230384,1.6545008791388316E-2,{"$f":"14*J37*F37/1000000","v":147438.49119362683},2.8673407928782479E-2,147438.49119362683,2.8673407928782479,{"$f":"'AUX2'!G37","v":14032.15237151944},1.7130010060899536E-2,161470.64356514628,2.7659876284541696E-2,{"$f":"'AUX2'!D37","v":149419.41800816878},3.2672398559423943E-2,-12051.225556977501,2.5000000000000001E-3,-9.1055013672385696E-3,1.0433202110350695E-2,-1.9538703477589264E-2,{"$f":"100*AA37/'AUX1'!C37","v":10.194047041924771},{"$f":"100*Y37/'AUX1'!C37","v":11.016234424785267},-0.82218738286049664,-7.4634158202976151,{"$f":"100*S37/'AUX1'!C37","v":10.058899539657382},null,null,null,147438.49119362683,104017.66281734596,25857.730866811678,15018.240034816876,2180.5540250175727,364.30344963473237,{"$f":"+'AUX1'!G37","v":1.8},{"$f":"+AW36*(AV37/100+1)","v":234.45157673408249},{"$f":"+AX36*(K37+1)","v":381.31017678344597},211.93597099108712,114.52198317255569,121.73872765028086,104.57887958923408,9.9431035833216157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DI31+DJ31","v":11.6297905923534},{"$f":"DJ37+DK31","v":11.677694230977309},11.724358040007859,11.750096966713803,11.796760775744353,11.844664414368262,11.922740249374746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ES31+ET31","v":9575.3284458579637},{"$f":"ET37+EU31","v":9577.1740260698225},9578.9704329602846,9580.3913539599143,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(FF31:FF36)","v":1.2466638428553527},{"$f":"AVERAGE(FG31:FG36)","v":1.0907538778528452},1.4014167670313167]
[2024,{"$f":"AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38","v":655599.61946349789},2.3796380208779722E-2,{"$f":"(AltJub!B38*PmAltJub!B38+AltViu!B38*PmAltViu!B38+NInc!I38*PmInc!H38+Orf!F38*Orf!K38+Fam!E38*Fam!H38)/(AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38)","v":1170.2736339403382},1.0637086843129806E-2,10476543.098454047,{"$f":"+Datos!Q29/100","v":1.3675079269501955E-2},{"$f":"NJub!B38+NViu!B38+NInc!B38+Orf!B38+Fam!B38","v":10480236.204837911},1.4032411823879265E-2,1033.8060336873095,1.4554670693788019E-2,{"$f":"(D38*B38+J37*F37*(1+AD38)-Q38*O38)/(B38+F37-O38)","v":1033.8060336873095},{"$f":"(D38*B38+J37*F37-Q38*O38)/(B38+F37-O38)","v":1031.2938477513947},1.2089266264058596E-2,{"$f":"BajJub!H38+BajViu!F38+NInc!O38+Orf!N38+Fam!J38","v":510571.72023362719},1.924105738487869E-2,960.3912793467797,1.5919518459265536E-2,151629.98854313709,2.8428786238769099E-2,151683.43992241472,2.8791319650803393,{"$f":"'AUX2'!G38","v":14262.972406860514},1.6449367796886216E-2,165892.96094999759,2.738774855422621E-2,{"$f":"'AUX2'!D38","v":154301.30878584884},3.2672398559423943E-2,-11591.652164148749,2.5000000000000001E-3,-8.3369388164281598E-3,9.4907546258373478E-3,-1.7827693442265508E-2,{"$f":"100*AA38/'AUX1'!C38","v":10.194047041924771},{"$f":"100*Y38/'AUX1'!C38","v":10.959859389109466},-0.7658123471846956,-6.9874285791080863,{"$f":"100*S38/'AUX1'!C38","v":10.017564000837648},null,null,null,151629.98854313709,106974.75871863664,26592.834770243888,15445.190370449209,2242.544529276885,374.66015453044434,{"$f":"+'AUX1'!G38","v":1.8},238.67170511529599,386.86002083871909,212.46581091856481,116.5833788696617,123.51059474191145,104.84032678820715,11.74305208145455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.292680354898135,11.418360318368441,11.535598293323066,11.609112937457969,11.726350912412594,11.8520308758829,12.049884181575599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9683.5510945268961,9690.2108699422606,9695.1217195314839,9699.3820931705759]
[2025,{"$f":"AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39","v":668955.78149231256},2.0372437128234555E-2,{"$f":"(AltJub!B39*PmAltJub!B39+AltViu!B39*PmAltViu!B39+NInc!I39*PmInc!H39+Orf!F39*Orf!K39+Fam!E39*Fam!H39)/(AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39)","v":1181.7947999689691},9.844847986396843E-3,10619810.65579576,{"$f":"+Datos!Q30/100","v":1.3675079269501955E-2},{"$f":"NJub!B39+NViu!B39+NInc!B39+Orf!B39+Fam!B39","v":10628634.030878898},1.4159778762665942E-2,1048.5443966365897,1.4256410263647101E-2,1048.5443966365897,1045.995979298476,1.1791327593328349E-2,{"$f":"BajJub!H39+BajViu!F39+NInc!O39+Orf!N39+Fam!J39","v":520557.95545132784},1.9558927417936856E-2,975.17757383607147,1.5396114903655445E-2,155894.80139066669,2.8126447073603122E-2,155970.11179363672,2.8260645152922592,{"$f":"'AUX2'!G39","v":14499.140755258386},1.655814381890508E-2,170393.94214592507,2.7131839531661317E-2,{"$f":"'AUX2'!D39","v":159342.70264474084},3.2672398559423943E-2,-11051.239501184231,2.5000000000000001E-3,-7.7935452794048784E-3,8.5214358152612916E-3,-1.631498109466617E-2,{"$f":"100*AA39/'AUX1'!C39","v":10.194047041924771},{"$f":"100*Y39/'AUX1'!C39","v":10.901056860867161},-0.70700981894239057,-6.4856997625654831,{"$f":"100*S39/'AUX1'!C39","v":9.9734654464292607},null,null,null,155894.80139066669,109983.57860794786,27340.796729946229,15879.608699945373,2305.6193392897894,385.19801353743287,{"$f":"+'AUX1'!G39","v":1.8},242.96779580737132,392.37525601039891,212.99697544586121,118.68187968931561,125.27141245245919,105.10242760517767,13.579452084137941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.965450132525364,11.171066071681013,11.357916127533894,11.470637741092441,11.657487796945322,11.863103736100971,12.151470281803114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9788.9265710613618,9802.5793136251687,9812.5272561016991,9821.2680173492736]
[2026,{"$f":"AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40","v":679813.72675699147},1.623118532656509E-2,{"$f":"(AltJub!B40*PmAltJub!B40+AltViu!B40*PmAltViu!B40+NInc!I40*PmInc!H40+Orf!F40*Orf!K40+Fam!E40*Fam!H40)/(AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40)","v":1191.9529101992068},8.595494099740808E-3,10765037.408340869,{"$f":"+Datos!Q31/100","v":1.3675079269501955E-2},{"$f":"NJub!B40+NViu!B40+NInc!B40+Orf!B40+Fam!B40","v":10777612.619258642},1.4016720111627023E-2,1063.0835291840376,1.3866015205541204E-2,1063.0835291840376,1060.4984328691248,1.1400600938672678E-2,{"$f":"BajJub!H40+BajViu!F40+NInc!O40+Orf!N40+Fam!J40","v":530835.13837724633},1.9742629650157051E-2,989.69482453172395,1.4886776608844521E-2,160217.87543800077,2.7730713332130952E-2,160273.71464632082,2.7592484247098481,{"$f":"'AUX2'!G40","v":14746.494262818458},1.7059873528737501E-2,174964.36970081922,2.6822711519756126E-2,{"$f":"'AUX2'!D40","v":164548.8109330856},3.2672398559423943E-2,-10415.55876773363,2.5000000000000001E-3,-7.4964922289990164E-3,7.5169935950171098E-3,-1.5013485824016126E-2,{"$f":"100*AA40/'AUX1'!C40","v":10.194047041924771},{"$f":"100*Y40/'AUX1'!C40","v":10.839306618363677},-0.64525957643890663,-5.9529599000892244,{"$f":"100*S40/'AUX1'!C40","v":9.9257390552423868},null,null,null,160217.87543800077,113033.50169756675,28098.976526336432,16319.961576629972,2369.5558082406519,395.87982922694579,{"$f":"+'AUX1'!G40","v":1.8},247.34121613190399,397.81593727651722,213.52946788447585,120.8181535237233,127.00842776234461,105.3651836741906,15.452969849532693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.668041516700528,10.957032677603701,11.182368034082637,11.342248931358235,11.567584287837171,11.856575448740344,12.212960396054221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9890.9938788793552,9914.1254812295574,9931.1258921574372,9946.0055706133535]
[{"$f":"A40+1","v":2027},{"$f":"AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41","v":691736.23097120633},1.7537898610977543E-2,{"$f":"(AltJub!B41*PmAltJub!B41+AltViu!B41*PmAltViu!B41+NInc!I41*PmInc!H41+Orf!F41*Orf!K41+Fam!E41*Fam!H41)/(AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41)","v":1200.8426565379998},7.4581355208966915E-3,10912250.148239085,{"$f":"+Datos!Q32/100","v":1.3675079269501955E-2},{"$f":"NJub!B41+NViu!B41+NInc!B41+Orf!B41+Fam!B41","v":10927788.103339961},1.3934021326111434E-2,1077.3720921754621,1.3440677612973184E-2,1077.3720921754621,1074.7509490808086,1.0975073525714585E-2,{"$f":"BajJub!H41+BajViu!F41+NInc!O41+Orf!N41+Fam!J41","v":541560.74688988668},2.0205159261740491E-2,1003.8853824850041,1.433831682407205E-2,164591.75281570473,2.7299559214268188E-2,164636.44050629257,2.7220470116382289,{"$f":"'AUX2'!G41","v":15006.910907145331},1.7659562990743005E-2,179598.66372285006,2.6487072939223255E-2,{"$f":"'AUX2'!D41","v":169925.01526637067},3.2672398559423943E-2,-9673.6484564793936,2.5000000000000001E-3,-7.1267371080173548E-3,6.745859643760883E-3,-1.3872596751778238E-2,{"$f":"100*AA41/'AUX1'!C41","v":10.194047041924769},{"$f":"100*Y41/'AUX1'!C41","v":10.774383181826298},-0.58033613990152944,-5.3862585923286188,{"$f":"100*S41/'AUX1'!C41","v":9.8740969261410871},null,null,null,164591.75281570473,116119.26647035558,28866.066199877489,16765.489334065765,2434.2436373392311,406.68717406666116,{"$f":"+'AUX1'!G41","v":1.8},251.79335802227826,403.16285303875367,214.06329155418703,122.99288028715031,128.71550709402888,105.62859663337608,17.364283653774237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.451650403284438,10.788510608412444,11.047396435080765,11.247696669728725,11.506582496397046,11.843442701525053,12.285694798203048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9997.7389295931807,10030.43769660181,10053.45094530501,10074.755254038004]
[2028,{"$f":"AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42","v":702549.23220275436},1.5631682637710753E-2,{"$f":"(AltJub!B42*PmAltJub!B42+AltViu!B42*PmAltViu!B42+NInc!I42*PmInc!H42+Orf!F42*Orf!K42+Fam!E42*Fam!H42)/(AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42)","v":1227.3386896719926},2.2064533592086155E-2,11061476.034024889,{"$f":"+Datos!Q33/100","v":1.3675079269501955E-2},{"$f":"NJub!B42+NViu!B42+NInc!B42+Orf!B42+Fam!B42","v":11078400.627825767},1.378252607586461E-2,1092.5279285303304,1.4067411310297873E-2,1092.5279285303304,1089.8711673193432,1.1601446923172665E-2,{"$f":"BajJub!H42+BajViu!F42+NInc!O42+Orf!N42+Fam!J42","v":551936.70771694893},1.9159366491478647E-2,1017.7336708395492,1.3794690704894252E-2,169189.60097117547,2.7934863544584854E-2,169210.81015226696,2.7784672894452855,{"$f":"'AUX2'!G42","v":15279.828574437486},1.8186132308029457E-2,184469.42954561295,2.7120278747058357E-2,{"$f":"'AUX2'!D42","v":175476.87309036974},3.2672398559423943E-2,-8992.5564552432043,2.5000000000000001E-3,-6.5961373978799601E-3,6.2428372751740999E-3,-1.283897467305406E-2,{"$f":"100*AA42/'AUX1'!C42","v":10.194047041924771},{"$f":"100*Y42/'AUX1'!C42","v":10.716455162821154},-0.52240812089638311,-4.8748220653111813,{"$f":"100*S42/'AUX1'!C42","v":9.8287980685432981},null,null,null,169189.60097117547,119363.04233410224,29672.435820240018,17233.830990871083,2502.2439011825759,418.04792477954618,{"$f":"+'AUX1'!G42","v":1.8},256.32563846667927,408.83431071748299,214.59844978307248,125.20675213231902,130.52620107433415,105.89266812495951,19.314084007359511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.275936947409138,10.668671844025736,10.956706253929269,11.183228347129397,11.47126275703293,11.863997653649529,12.374112049582498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10115.172147540277,10154.464671376134,10182.541814372426,10209.0185918596]
[2029,{"$f":"AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43","v":716740.38464746263},2.0199513136202052E-2,{"$f":"(AltJub!B43*PmAltJub!B43+AltViu!B43*PmAltViu!B43+NInc!I43*PmInc!H43+Orf!F43*Orf!K43+Fam!E43*Fam!H43)/(AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43)","v":1259.2145364229441},2.597151627271721E-2,11212742.595627876,{"$f":"+Datos!Q34/100","v":1.3675079269501955E-2},{"$f":"NJub!B43+NViu!B43+NInc!B43+Orf!B43+Fam!B43","v":11232454.767449005},1.3905810486425141E-2,1108.8945705985341,1.4980525111353504E-2,1108.8945705985341,1106.2007676059802,1.2514864580205787E-2,{"$f":"BajJub!H43+BajViu!F43+NInc!O43+Orf!N43+Fam!J43","v":562686.24502422626},1.9476032590298509E-2,1032.3218793236488,1.4334013801533541E-2,174072.49140134931,2.8860464249252038E-2,174115.76722319415,2.898725599453944,{"$f":"'AUX2'!G43","v":15563.613653928132},1.857253032049111E-2,189636.10505527744,2.800830209314964E-2,{"$f":"'AUX2'!D43","v":181210.12342593976},3.2672398559423943E-2,-8425.9816293376789,2.5000000000000001E-3,-5.9840473370701974E-3,5.8971344630779077E-3,-1.1881181800148105E-2,{"$f":"100*AA43/'AUX1'!C43","v":10.194047041924771},{"$f":"100*Y43/'AUX1'!C43","v":10.66805396537884},-0.47400692345406981,-4.4432370232881402,{"$f":"100*S43/'AUX1'!C43","v":9.7925167341748214},null,null,null,174072.49140134931,122807.91515006755,30528.796093418281,17731.207354060771,2574.459821835565,430.11298196712028,{"$f":"+'AUX1'!G43","v":1.8},260.93949995907951,414.95886337556914,215.13494590753015,127.46047367070076,132.48155210721779,106.1573997952719,21.303073875428865]
[2030,{"$f":"AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44","v":728020.35912880453},1.5737880441730745E-2,{"$f":"(AltJub!B44*PmAltJub!B44+AltViu!B44*PmAltViu!B44+NInc!I44*PmInc!H44+Orf!F44*Orf!K44+Fam!E44*Fam!H44)/(AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44)","v":1290.4134833419362},2.477651426072236E-2,11366077.739451608,{"$f":"+Datos!Q35/100","v":1.3675079269501955E-2},{"$f":"NJub!B44+NViu!B44+NInc!B44+Orf!B44+Fam!B44","v":11386393.986859437},1.3704859943575176E-2,1126.3311202729506,1.572426282600059E-2,1126.3311202729506,1123.5964283047633,1.3258120380455818E-2,{"$f":"BajJub!H44+BajViu!F44+NInc!O44+Orf!N44+Fam!J44","v":574081.13971836993},2.0250885453318768E-2,1047.9939902211534,1.5181418907610933E-2,179227.53902740363,2.961437263610267E-2,179237.06447525587,2.9413173394554626,{"$f":"'AUX2'!G44","v":15856.521495558209},1.8820040650144865E-2,195084.06052296184,2.872847164887915E-2,{"$f":"'AUX2'!D44","v":187130.69280151447},3.2672398559423943E-2,-7953.3677214473719,2.5000000000000001E-3,-5.5389043274205046E-3,5.4784914409169022E-3,-1.1017395768337407E-2,{"$f":"100*AA44/'AUX1'!C44","v":10.194047041924771},{"$f":"100*Y44/'AUX1'!C44","v":10.627311107163695},-0.4332640652389248,-4.0768926482905776,{"$f":"100*S44/'AUX1'!C44","v":9.7635184089853055},null,null,null,179227.53902740363,126444.79451198452,31432.887237060364,18256.30593593193,2650.7008343360776,442.85050809071987,{"$f":"+'AUX1'!G44","v":1.8},265.63641095834294,421.48378560526504,215.67278327229897,129.75476219677338,134.56472685214817,106.42279329476007,23.331968902013315]
[2031,{"$f":"AltJub!B45+AltViu!B45+NInc!I45+Orf!F45+Fam!E45","v":739010.0334531964},1.509528433729912E-2,{"$f":"(AltJub!B45*PmAltJub!B45+AltViu!B45*PmAltViu!B45+NInc!I45*PmInc!H45+Orf!F45*Orf!K45+Fam!E45*Fam!H45)/(AltJub!B45+AltViu!B45+NInc!I45+Orf!F45+Fam!E45)","v":1324.5902211444682},2.6485105932108288E-2,11521509.75352193,{"$f":"+Datos!Q36/100","v":1.3675079269501955E-2},{"$f":"NJub!B45+NViu!B45+NInc!B45+Orf!B45+Fam!B45","v":11538784.141433544},1.3383530795612275E-2,1144.9720288351612,1.655011410649232E-2,1144.9720288351612,1142.1934546378006,1.4083189285408526E-2,{"$f":"BajJub!H45+BajViu!F45+NInc!O45+Orf!N45+Fam!J45","v":586619.87887908926},2.184140584529648E-2,1064.6313285653687,1.587541388544067E-2,184685.28956827743,3.045151749831998E-2,184636.52975173405,3.0124713837988537,{"$f":"'AUX2'!G45","v":16157.219648318751},1.8963689661996463E-2,{"$f":"S45+W45","v":200842.50921659617},2.9517781607567795E-2,{"$f":"'AUX2'!D45","v":193244.70137942667},3.2672398559423943E-2,{"$f":"AA45-Y45","v":-7597.807837169501},2.5000000000000001E-3,-5.2857568626366244E-3,4.9802064873622834E-3,-1.0265963349998908E-2,{"$f":"100*AA45/'AUX1'!C45","v":10.194047041924771},{"$f":"100*Y45/'AUX1'!C45","v":10.594846701396607},-0.40079965947183638,-3.7829679915897372,{"$f":"100*S45/'AUX1'!C45","v":9.7425208369048413},null,null,null,184685.28956827743,{"$f":"$AP45*AQ$69%","v":130295.23038463769},32390.066352782422,18812.238155594641,2731.418697175674,456.33597808698426,{"$f":"+'AUX1'!G45","v":1.8},270.41786635559311,428.45939035106852,216.21196523047971,132.0903479163153,136.79178843626019,106.68885027799696,25.401497638318332]
[2032,{"$f":"AltJub!B46+AltViu!B46+NInc!I46+Orf!F46+Fam!E46","v":747403.27890102903},1.1357417447518614E-2,{"$f":"(AltJub!B46*PmAltJub!B46+AltViu!B46*PmAltViu!B46+NInc!I46*PmInc!H46+Orf!F46*Orf!K46+Fam!E46*Fam!H46)/(AltJub!B46+AltViu!B46+NInc!I46+Orf!F46+Fam!E46)","v":1358.8187070454014},2.5840811259620455E-2,11679067.312705683,{"$f":"+Datos!Q37/100","v":1.3675079269501955E-2},{"$f":"NJub!B46+NViu!B46+NInc!B46+Orf!B46+Fam!B46","v":11687691.097329121},1.2904908703585294E-2,1164.7035465789158,1.7233187577367026E-2,1164.7035465789158,1161.8776392599661,1.4765085957605395E-2,{"$f":"BajJub!H46+BajViu!F46+NInc!O46+Orf!N46+Fam!J46","v":598496.32300545275},2.024555347332746E-2,1082.3721289394014,1.6663797032855587E-2,190437.11567779075,3.1143932053055545E-2,190296.06024117378,3.0652279356905288,{"$f":"'AUX2'!G46","v":16464.961791388185},1.9046726464565733E-2,206902.07746917894,3.0170745606687754E-2,{"$f":"'AUX2'!D46","v":199558.46928239215},3.2672398559423943E-2,-7343.6081867867906,2.5000000000000001E-3,-5.2584780481115048E-3,4.3890476686348143E-3,-9.6475257167463191E-3,{"$f":"100*AA46/'AUX1'!C46","v":10.194047041924771},{"$f":"100*Y46/'AUX1'!C46","v":10.569180643534201},-0.37513360160943066,-3.5493158293109586,{"$f":"100*S46/'AUX1'!C46","v":9.7281008554977877},null,null,null,190437.11567779075,134353.13618657406,33398.820378467441,19398.125222478382,2816.4858154889585,470.54807478188997,{"$f":"+'AUX1'!G46","v":1.8},275.28538794999378,435.8431113942728,216.7524951435559,134.46797417880896,139.14914698542577,106.95557240369195,27.512401775117013]
[2033,{"$f":"AltJub!B47+AltViu!B47+NInc!I47+Orf!F47+Fam!E47","v":755415.47091641102},1.072003862113502E-2,{"$f":"(AltJub!B47*PmAltJub!B47+AltViu!B47*PmAltViu!B47+NInc!I47*PmInc!H47+Orf!F47*Orf!K47+Fam!E47*Fam!H47)/(AltJub!B47+AltViu!B47+NInc!I47+Orf!F47+Fam!E47)","v":1395.7384724688716},2.7170486564574992E-2,11838779.484000782,{"$f":"+Datos!Q38/100","v":1.3675079269501955E-2},{"$f":"NJub!B47+NViu!B47+NInc!B47+Orf!B47+Fam!B47","v":11832837.891344996},1.2418773974018249E-2,1185.6215284826153,1.7959919470617036E-2,1185.6215284826153,1182.7455125806136,1.5490607935978673E-2,{"$f":"BajJub!H47+BajViu!F47+NInc!O47+Orf!N47+Fam!J47","v":610268.67690053687},1.9669885081277094E-2,1101.1172721398455,1.7318575284095861E-2,196508.36558065488,3.1880602062553498E-2,196266.5992324368,3.1375000531782993,{"$f":"'AUX2'!G47","v":16779.539182165543},1.9105868253025404E-2,213287.90476282043,3.0864007610521771E-2,{"$f":"'AUX2'!D47","v":206078.52312669501},3.2672398559423943E-2,-7209.3816361254139,2.5000000000000001E-3,-5.4677433146567353E-3,3.7131231016971147E-3,-9.18086641635385E-3,{"$f":"100*AA47/'AUX1'!C47","v":10.194047041924771},{"$f":"100*Y47/'AUX1'!C47","v":10.550672149804976},-0.35662510788020541,-3.3801174258532671,{"$f":"100*S47/'AUX1'!C47","v":9.7206418818781497},null,null,null,196508.36558065488,138636.39505719428,34463.594880312063,20016.549133455799,2906.2770789873889,485.54943070531209,{"$f":"+'AUX1'!G47","v":1.8},280.2405249330937,443.67081857673713,217.29437638141479,136.88839771402752,141.64825445968907,107.22296133470117,29.665436379326351]
[2034,{"$f":"AltJub!B48+AltViu!B48+NInc!I48+Orf!F48+Fam!E48","v":763056.95775286818},1.0115608073510973E-2,{"$f":"(AltJub!B48*PmAltJub!B48+AltViu!B48*PmAltViu!B48+NInc!I48*PmInc!H48+Orf!F48*Orf!K48+Fam!E48*Fam!H48)/(AltJub!B48+AltViu!B48+NInc!I48+Orf!F48+Fam!E48)","v":1433.1668825815466},2.681620579424826E-2,12000675.731898645,{"$f":"+Datos!Q39/100","v":1.3675079269501955E-2},{"$f":"NJub!B48+NViu!B48+NInc!B48+Orf!B48+Fam!B48","v":11973539.191177277},1.1890748535919204E-2,1207.6777486072465,1.860308673110822E-2,1207.6777486072465,1204.7485081667651,1.6132449710683838E-2,{"$f":"BajJub!H48+BajViu!F48+NInc!O48+Orf!N48+Fam!J48","v":622355.65792058862},1.9805999353333492E-2,1120.96383595211,1.8024023702485348E-2,202901.28669530965,3.253256468631549E-2,202542.933355046,3.1978615552288536,{"$f":"'AUX2'!G48","v":17101.12791868945},1.9165528506629892E-2,220002.41461399911,3.1480968687114919E-2,{"$f":"'AUX2'!D48","v":212811.60276882787},3.2672398559423943E-2,-7190.8118451712362,2.5000000000000001E-3,-5.8055191099564002E-3,3.0565935166019936E-3,-8.8621126265583938E-3,{"$f":"100*AA48/'AUX1'!C48","v":10.194047041924771},{"$f":"100*Y48/'AUX1'!C48","v":10.538499474337176},-0.34445243241240497,-3.268514965068785,{"$f":"100*S48/'AUX1'!C48","v":9.7193256125507794},null,null,null,202901.28669530965,143146.59254727003,35584.784010078787,20667.738812936761,3000.8257260559017,501.3455989681363,{"$f":"+'AUX1'!G48","v":1.8},285.28485438188937,451.92446529478195,217.83761232236833,139.35238887288003,144.28334922271276,107.49101873803791,31.861370134842119]
[2035,{"$f":"AltJub!B49+AltViu!B49+NInc!I49+Orf!F49+Fam!E49","v":770117.96142580558},9.2535735389025486E-3,{"$f":"(AltJub!B49*PmAltJub!B49+AltViu!B49*PmAltViu!B49+NInc!I49*PmInc!H49+Orf!F49*Orf!K49+Fam!E49*Fam!H49)/(AltJub!B49+AltViu!B49+NInc!I49+Orf!F49+Fam!E49)","v":1471.2612667767321},2.658056410469567E-2,12164785.923819948,{"$f":"+Datos!Q40/100","v":1.3675079269501955E-2},{"$f":"NJub!B49+NViu!B49+NInc!B49+Orf!B49+Fam!B49","v":12109858.029416805},1.1385007896409949E-2,1230.824414705259,1.9166260308022043E-2,1230.824414705259,1227.8391309585472,1.6694339507829614E-2,{"$f":"BajJub!H49+BajViu!F49+NInc!O49+Orf!N49+Fam!J49","v":633799.12318627688},1.8387340293367194E-2,1141.8711153692393,1.8651163174565166E-2,209618.01720580642,3.3103439706535953E-2,209139.12933299711,3.2566902575605239,{"$f":"'AUX2'!G49","v":17430.118602331615},1.9237952327262553E-2,227048.13580813803,3.2025653929757425E-2,{"$f":"'AUX2'!D49","v":219764.66827256081},3.2672398559423943E-2,-7283.4675355772197,2.5000000000000001E-3,-6.2380748324412302E-3,2.4439555879678179E-3,-8.6820304204090482E-3,{"$f":"100*AA49/'AUX1'!C49","v":10.194047041924771},{"$f":"100*Y49/'AUX1'!C49","v":10.53189939676245},-0.33785235483767906,-3.207895766090743,{"$f":"100*S49/'AUX1'!C49","v":9.7233824937718083},null,null,null,209618.01720580642,147885.23714285469,36762.762762026541,21351.912058601247,3100.1633795482157,517.94186277571521,{"$f":"+'AUX1'!G49","v":1.8},290.41998176076339,460.58616723618542,218.38220635317424,141.86073187259186,147.04872145202853,107.75974628488299,34.100985587708863]
[2036,{"$f":"AltJub!B50+AltViu!B50+NInc!I50+Orf!F50+Fam!E50","v":778346.77019230882},1.0685127705979403E-2,{"$f":"(AltJub!B50*PmAltJub!B50+AltViu!B50*PmAltViu!B50+NInc!I50*PmInc!H50+Orf!F50*Orf!K50+Fam!E50*Fam!H50)/(AltJub!B50+AltViu!B50+NInc!I50+Orf!F50+Fam!E50)","v":1511.1677153206849},2.7123971414934722E-2,12331140.335624708,{"$f":"+Datos!Q41/100","v":1.3675079269501955E-2},{"$f":"NJub!B50+NViu!B50+NInc!B50+Orf!B50+Fam!B50","v":12243046.659805361},1.0998364313191678E-2,1255.1275188123,1.9745386764090878E-2,1255.1275188123,1252.0837827383837,1.7272462082429163E-2,{"$f":"BajJub!H50+BajViu!F50+NInc!O50+Orf!N50+Fam!J50","v":645158.13980375091},1.7922108444027529E-2,1163.7976473703443,1.9202282732245779E-2,216680.15003010476,3.3690485762798872E-2,216097.36804096735,3.3270860073683961,{"$f":"'AUX2'!G50","v":17766.97790202318},1.9326276967874589E-2,234447.12793212794,3.2587768658194349E-2,{"$f":"'AUX2'!D50","v":226944.90710364151},3.2672398559423943E-2,-7502.2208284864319,2.5000000000000001E-3,-6.7656331964547865E-3,1.8674040456866693E-3,-8.6330372421414558E-3,{"$f":"100*AA50/'AUX1'!C50","v":10.194047041924771},{"$f":"100*Y50/'AUX1'!C50","v":10.531036283148731},-0.33698924122396079,-3.1999627782423987,{"$f":"100*S50/'AUX1'!C50","v":9.7329685457513513},null,null,null,216680.15003010476,152867.56261934416,38001.318097461743,22071.268347820085,3204.6093897492351,535.39157572951797,{"$f":"+'AUX1'!G50","v":1.8},295.64754143245716,469.68061924645411,218.92816186905716,144.4142250462985,149.95225533026391,108.0291456505952,36.385079395703301]
[2037,{"$f":"AltJub!B51+AltViu!B51+NInc!I51+Orf!F51+Fam!E51","v":786608.45468222746},1.0614400684000325E-2,{"$f":"(AltJub!B51*PmAltJub!B51+AltViu!B51*PmAltViu!B51+NInc!I51*PmInc!H51+Orf!F51*Orf!K51+Fam!E51*Fam!H51)/(AltJub!B51+AltViu!B51+NInc!I51+Orf!F51+Fam!E51)","v":1554.1017197997326},2.8411144602792593E-2,12499769.657197729,{"$f":"+Datos!Q42/100","v":1.3675079269501955E-2},{"$f":"NJub!B51+NViu!B51+NInc!B51+Orf!B51+Fam!B51","v":12373269.909023844},1.0636506813783031E-2,1280.7035315835881,2.0377222543483287E-2,1280.7035315835881,1277.5985034965329,1.7903347944674852E-2,{"$f":"BajJub!H51+BajViu!F51+NInc!O51+Orf!N51+Fam!J51","v":656385.20546374621},1.7402036752431682E-2,1186.808678506618,1.9772364369586182E-2,224118.98801536314,3.4330961946559713E-2,223430.37292038111,3.3933800054536389,{"$f":"'AUX2'!G51","v":18112.160175035293},1.9428305416691272E-2,242231.14819039844,3.3201602113564599E-2,{"$f":"'AUX2'!D51","v":234359.74155956312},3.2672398559423943E-2,-7871.4066308353213,2.5000000000000001E-3,-7.3437977153456707E-3,1.3570957788182209E-3,-8.7008934941638916E-3,{"$f":"100*AA51/'AUX1'!C51","v":10.194047041924771},{"$f":"100*Y51/'AUX1'!C51","v":10.536433020620946},-0.34238597869617493,-3.2495435412163598,{"$f":"100*S51/'AUX1'!C51","v":9.7486005557679309},null,null,null,224118.98801536314,158115.65309449218,39305.939902984814,22828.996221581405,3314.6267127623041,553.77208354239667,{"$f":"+'AUX1'!G51","v":1.8},300.96919717824142,479.25140574920016,219.4754822737298,147.01368109713187,153.00786580802591,108.29921851472167,38.714462582410192]
[2038,{"$f":"AltJub!B52+AltViu!B52+NInc!I52+Orf!F52+Fam!E52","v":794733.14902399236},1.0328765592847677E-2,{"$f":"(AltJub!B52*PmAltJub!B52+AltViu!B52*PmAltViu!B52+NInc!I52*PmInc!H52+Orf!F52*Orf!K52+Fam!E52*Fam!H52)/(AltJub!B52+AltViu!B52+NInc!I52+Orf!F52+Fam!E52)","v":1596.7746864600974},2.7458284175802872E-2,12670704.998110423,{"$f":"+Datos!Q43/100","v":1.3675079269501955E-2},{"$f":"NJub!B52+NViu!B52+NInc!B52+Orf!B52+Fam!B52","v":12500374.677745832},1.0272528576240836E-2,1307.4511250393773,2.0885078237205867E-2,1307.4511250393773,1304.2815957869336,1.8410243762029266E-2,{"$f":"BajJub!H52+BajViu!F52+NInc!O52+Orf!N52+Fam!J52","v":667628.38030200172},1.7128927868372612E-2,1211.0165125113763,2.0397419098097114E-2,231928.58506750147,3.4845762607151221E-2,231126.29643459548,3.4444392736867613,{"$f":"'AUX2'!G52","v":18466.066500685884},1.9539708252933607E-2,250394.65156818734,3.370129497702834E-2,{"$f":"'AUX2'!D52","v":242016.83644208076},3.2672398559423943E-2,-8377.8151261065796,2.5000000000000001E-3,-7.9633249417138986E-3,9.0884158265954959E-4,-8.8721665243734482E-3,{"$f":"100*AA52/'AUX1'!C52","v":10.194047041924771},{"$f":"100*Y52/'AUX1'!C52","v":10.54693092702802},-0.35288388510324964,-3.3458442796750942,{"$f":"100*S52/'AUX1'!C52","v":9.7691174767131574},null,null,null,231928.58506750147,163625.31360669757,40675.585353895178,23624.490004478183,3430.1274083265416,573.06869410398258,{"$f":"+'AUX1'!G52","v":1.8},306.38664272744978,489.2606088535631,220.02417097941409,149.65992735688025,156.20344705633443,108.56996656100847,41.089960795871775]
[2039,{"$f":"AltJub!B53+AltViu!B53+NInc!I53+Orf!F53+Fam!E53","v":802724.78338573326},1.005574559404665E-2,{"$f":"(AltJub!B53*PmAltJub!B53+AltViu!B53*PmAltViu!B53+NInc!I53*PmInc!H53+Orf!F53*Orf!K53+Fam!E53*Fam!H53)/(AltJub!B53+AltViu!B53+NInc!I53+Orf!F53+Fam!E53)","v":1639.5578152034898},2.6793466295635282E-2,12843977.893360058,{"$f":"+Datos!Q44/100","v":1.3675079269501955E-2},{"$f":"NJub!B53+NViu!B53+NInc!B53+Orf!B53+Fam!B53","v":12624163.623622529},9.9028188408685214E-3,1335.2986369345003,2.1299084426031012E-2,1335.2986369345003,1332.0616336623609,1.882327235921899E-2,{"$f":"BajJub!H53+BajViu!F53+NInc!O53+Orf!N53+Fam!J53","v":678935.83750903769},1.6936753350600631E-2,1236.3269775949957,2.0900181642553584E-2,240107.64643348759,3.5265430363426997E-2,239182.58453141805,3.4856648599058682,{"$f":"'AUX2'!G53","v":18829.038284550152},1.9656150585766863E-2,258936.68471803775,3.4114279583660645E-2,{"$f":"'AUX2'!D53","v":249924.10698040735},3.2672398559423943E-2,-9012.5777376304031,2.5000000000000001E-3,-8.5746307085307581E-3,5.5221525822704912E-4,-9.1268459667578072E-3,{"$f":"100*AA53/'AUX1'!C53","v":10.194047041924771},{"$f":"100*Y53/'AUX1'!C53","v":10.561657203811277},-0.36761016188650686,-3.4806106162378696,{"$f":"100*S53/'AUX1'!C53","v":9.7936476494470242},null,null,null,240107.64643348759,169395.63070938844,42110.0273766846,24457.617811602588,3551.0923275825635,593.27820822936656,{"$f":"+'AUX1'!G53","v":1.8},311.9016022965439,499.68141186786647,220.57423140686262,152.3538060493041,159.53043746282435,108.84139147741098,43.512414571893117,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en miles)"]
[2040,{"$f":"AltJub!B54+AltViu!B54+NInc!I54+Orf!F54+Fam!E54","v":808384.03376724024},7.0500506507813476E-3,{"$f":"(AltJub!B54*PmAltJub!B54+AltViu!B54*PmAltViu!B54+NInc!I54*PmInc!H54+Orf!F54*Orf!K54+Fam!E54*Fam!H54)/(AltJub!B54+AltViu!B54+NInc!I54+Orf!F54+Fam!E54)","v":1685.5620899858504},2.8058952453988928E-2,13019620.309187487,{"$f":"+Datos!Q45/100","v":1.3675079269501955E-2},{"$f":"NJub!B54+NViu!B54+NInc!B54+Orf!B54+Fam!B54","v":12742552.538864091},9.3779610888464759E-3,1364.3160765054522,2.1731048597165126E-2,1364.3160765054522,1361.0083190513044,1.9253881795181726E-2,{"$f":"BajJub!H54+BajViu!F54+NInc!O54+Orf!N54+Fam!J54","v":689995.11852567771},1.6289140159717608E-2,1262.6735621676821,2.1310369384592631E-2,248680.28216949923,3.5703301678842392E-2,247586.71597150207,3.5136886979244553,{"$f":"'AUX2'!G54","v":19201.370410956526},1.977435707440689E-2,267881.65258045576,3.4545000343069843E-2,{"$f":"'AUX2'!D54","v":258089.72701327933},3.2672398559423943E-2,-9791.9255671764258,2.5000000000000001E-3,-9.165703485458903E-3,2.8058379187433438E-4,-9.4462872773332374E-3,{"$f":"100*AA54/'AUX1'!C54","v":10.194047041924772},{"$f":"100*Y54/'AUX1'!C54","v":10.580809239002404},-0.3867621970776316,-3.6553177393272622,{"$f":"100*S54/'AUX1'!C54","v":9.8223920966236928},null,null,null,248680.28216949923,175443.61401568353,43613.494387818682,25330.835518676064,3677.8780482436664,614.4601990772627,{"$f":"+'AUX1'!G54","v":1.8},317.51583113788172,510.54001291226717,221.12566698537978,155.09617455819156,162.99720115205599,109.1134949561045,45.98267960208706]
[2041,{"$f":"AltJub!B55+AltViu!B55+NInc!I55+Orf!F55+Fam!E55","v":812881.06275358924},5.5629859058348163E-3,{"$f":"(AltJub!B55*PmAltJub!B55+AltViu!B55*PmAltViu!B55+NInc!I55*PmInc!H55+Orf!F55*Orf!K55+Fam!E55*Fam!H55)/(AltJub!B55+AltViu!B55+NInc!I55+Orf!F55+Fam!E55)","v":1732.2732912932727},2.7712536716944403E-2,13197664.648974443,{"$f":"+Datos!Q46/100","v":1.3675079269501955E-2},{"$f":"NJub!B55+NViu!B55+NInc!B55+Orf!B55+Fam!B55","v":12854106.478046},8.754442160758158E-3,1394.4387415336314,2.2078948967115597E-2,1394.4387415336314,1391.0569272035027,1.960018734554847E-2,{"$f":"BajJub!H55+BajViu!F55+NInc!O55+Orf!N55+Fam!J55","v":701327.12357168377},1.6423311907219462E-2,1290.1234258688087,2.1739477663571538E-2,257646.68838018345,3.6055959613930044E-2,256348.65331257062,3.538936774813517,{"$f":"'AUX2'!G55","v":19583.331432817897},1.9892383391730162E-2,277230.01981300133,3.4897377787894035E-2,{"$f":"'AUX2'!D55","v":266522.13743835012},3.2672398559423943E-2,-10707.882374651206,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA55/'AUX1'!C55","v":10.194047041924772},{"$f":"100*Y55/'AUX1'!C55","v":10.603606479259845},-0.40955943733507283,-3.8624541389399112,{"$f":"100*S55/'AUX1'!C55","v":9.8545752588797839},null,null,null,257646.68838018345,181769.40187715497,45186.020780088242,26244.163101124555,3810.4874706161004,636.61515119956005,{"$f":"+'AUX1'!G55","v":1.8},323.2311160983636,521.81219980302762,221.6784811528432,157.887905700239,166.5960080380749,109.38627869349476,48.501627006744243]
[2042,{"$f":"AltJub!B56+AltViu!B56+NInc!I56+Orf!F56+Fam!E56","v":812372.75948813558},-6.2531074808391818E-4,{"$f":"(AltJub!B56*PmAltJub!B56+AltViu!B56*PmAltViu!B56+NInc!I56*PmInc!H56+Orf!F56*Orf!K56+Fam!E56*Fam!H56)/(AltJub!B56+AltViu!B56+NInc!I56+Orf!F56+Fam!E56)","v":1777.5341231140067},2.6127997267072933E-2,13378143.759221472,{"$f":"+Datos!Q47/100","v":1.3675079269501955E-2},{"$f":"NJub!B56+NViu!B56+NInc!B56+Orf!B56+Fam!B56","v":12954115.182408689},7.7802921995002716E-3,1425.3642948007471,2.2177778303192452E-2,1425.3642948007471,1421.904416069465,1.9696580220961435E-2,{"$f":"BajJub!H56+BajViu!F56+NInc!O56+Orf!N56+Fam!J56","v":712364.05512544489},1.5737209046689626E-2,1318.6161116067635,2.2085240192245115E-2,266962.1982314802,3.6156140449012053E-2,265356.40322478098,3.5138666795440754,{"$f":"'AUX2'!G56","v":19975.182614680441},2.000942399442196E-2,286937.38084616064,3.5015547882250253E-2,{"$f":"'AUX2'!D56","v":275230.05493764544},3.2672398559423943E-2,-11707.325908515195,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA56/'AUX1'!C56","v":10.194047041924771},{"$f":"100*Y56/'AUX1'!C56","v":10.62766622306248},-0.43361918113770948,-4.0800978506150063,{"$f":"100*S56/'AUX1'!C56","v":9.8878198741918126},null,null,null,266962.1982314802,188341.48190075828,46819.772893745088,27193.050748175592,3948.2599907828967,659.63269801830029,{"$f":"+'AUX1'!G56","v":1.8},329.04927618813417,533.38483508616036,222.23267735572531,160.7298880028433,170.2907373705402,109.6597443902285,51.0701436126148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"altas"]
[2043,{"$f":"AltJub!B57+AltViu!B57+NInc!I57+Orf!F57+Fam!E57","v":809113.97985614138},-4.0114339063357374E-3,{"$f":"(AltJub!B57*PmAltJub!B57+AltViu!B57*PmAltViu!B57+NInc!I57*PmInc!H57+Orf!F57*Orf!K57+Fam!E57*Fam!H57)/(AltJub!B57+AltViu!B57+NInc!I57+Orf!F57+Fam!E57)","v":1823.2605016518146},2.5724613633690163E-2,13561090.935607618,{"$f":"+Datos!Q48/100","v":1.3675079269501955E-2},{"$f":"NJub!B57+NViu!B57+NInc!B57+Orf!B57+Fam!B57","v":13040053.735207887},6.6340735425836073E-3,1456.9787681193473,2.2179925113824828E-2,1456.9787681193473,1453.4381019225727,1.9695882115350782E-2,{"$f":"BajJub!H57+BajViu!F57+NInc!O57+Orf!N57+Fam!J57","v":723175.42705694155},1.5176751063882277E-2,1347.8662710733581,2.2182467822990937E-2,276615.10192002449,3.6158316617449948E-2,274636.3488515552,3.4971628775482211,{"$f":"'AUX2'!G57","v":20377.191862108473},2.0125435405660808E-2,296992.29378213297,3.5042185533028292E-2,{"$f":"'AUX2'!D57","v":284222.48098810035},3.2672398559423943E-2,-12769.812794032623,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA57/'AUX1'!C57","v":10.194047041924771},{"$f":"100*Y57/'AUX1'!C57","v":10.652054698062257},-0.45800765613748595,-4.2997118313784526,{"$f":"100*S57/'AUX1'!C57","v":9.9211974776815879},null,null,null,276615.10192002449,195151.59283552563,48512.697065994224,28176.305686922511,4091.0224256176343,683.48390596446882,{"$f":"+'AUX1'!G57","v":1.8},334.97216315952062,545.21527078522115,222.78825904911463,163.62302598689448,174.06777317299679,109.93389375120407,53.689132235690408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2044,{"$f":"AltJub!B58+AltViu!B58+NInc!I58+Orf!F58+Fam!E58","v":799873.14258508163},-1.1420933887093088E-2,{"$f":"(AltJub!B58*PmAltJub!B58+AltViu!B58*PmAltViu!B58+NInc!I58*PmInc!H58+Orf!F58*Orf!K58+Fam!E58*Fam!H58)/(AltJub!B58+AltViu!B58+NInc!I58+Orf!F58+Fam!E58)","v":1866.3073263230453},2.3609804870029061E-2,13746539.929132976,{"$f":"+Datos!Q49/100","v":1.3675079269501955E-2},{"$f":"NJub!B58+NViu!B58+NInc!B58+Orf!B58+Fam!B58","v":13106980.628685076},5.1324093317566266E-3,1488.8883807428977,2.1901220060151605E-2,1488.8883807428977,1485.263821798686,1.9413497504736199E-2,{"$f":"BajJub!H58+BajViu!F58+NInc!O58+Orf!N58+Fam!J58","v":732946.2491078946},1.3510998418069464E-2,1377.7665534322548,2.2183419082878242E-2,286538.89006266138,3.5875800250074752E-2,284068.36357593985,3.4343650299119011,{"$f":"'AUX2'!G58","v":20789.641713025168},2.0240760047200101E-2,307328.53177568654,3.4803051156391263E-2,{"$f":"'AUX2'!D58","v":293508.71116649185},3.2672398559423943E-2,-13819.820609194692,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA58/'AUX1'!C58","v":10.194047041924771},{"$f":"100*Y58/'AUX1'!C58","v":10.674032459874354},-0.47998541794958349,-4.4967580879478923,{"$f":"100*S58/'AUX1'!C58","v":9.9519735309755699},null,null,null,286538.89006266138,202152.81239857688,50253.128895526221,29187.15320153159,4237.7911289776694,708.00443804899101,{"$f":"+'AUX1'!G58","v":1.8},341.00166209639201,557.15615041084345,223.34522969673739,166.56824045465859,177.88006977863915,110.20872848558207,56.359511969076522]
[2045,{"$f":"AltJub!B59+AltViu!B59+NInc!I59+Orf!F59+Fam!E59","v":788936.27412644599},-1.3673253765327242E-2,{"$f":"(AltJub!B59*PmAltJub!B59+AltViu!B59*PmAltViu!B59+NInc!I59*PmInc!H59+Orf!F59*Orf!K59+Fam!E59*Fam!H59)/(AltJub!B59+AltViu!B59+NInc!I59+Orf!F59+Fam!E59)","v":1910.5116855802239},2.368546628612811E-2,13934524.952345243,{"$f":"+Datos!Q50/100","v":1.3675079269501955E-2},{"$f":"NJub!B59+NViu!B59+NInc!B59+Orf!B59+Fam!B59","v":13154094.516431527},3.594564536346434E-3,1521.0660232025164,2.1611856789132355E-2,1521.0660232025164,1517.3565159451177,1.9120395840563686E-2,{"$f":"BajJub!H59+BajViu!F59+NInc!O59+Orf!N59+Fam!J59","v":741822.38637999317},1.211021583492955E-2,1407.9449046618934,2.19038204654185E-2,296734.65436272015,3.5582479913386811E-2,293734.81419342203,3.4028606691001828,{"$f":"'AUX2'!G59","v":21212.832395651472},2.0355842994695061E-2,317947.48675837164,3.4552454083357498E-2,{"$f":"'AUX2'!D59","v":303098.34475838632},3.2672398559423943E-2,-14849.141999985324,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA59/'AUX1'!C59","v":10.194047041924771},{"$f":"100*Y59/'AUX1'!C59","v":10.693465315557171},-0.49941827363240066,-4.67031274610141,{"$f":"100*S59/'AUX1'!C59","v":9.9800182939110602},null,null,null,296734.65436272015,209345.91078518386,52041.259845036118,30225.704494054025,4388.582246701646,733.19699174445782,{"$f":"+'AUX1'!G59","v":1.8},347.13969201412709,569.19732934270689,223.90359277097923,169.56646878284246,181.72438837233597,110.48425030679601,59.082218476046449]
[2046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297476.49099862698,null,null,null,{"$f":"AA60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA60/'AUX1'!C60","v":{"$error":"#REF!"}},{"$f":"100*Y60/'AUX1'!C60","v":{"$error":"#REF!"}},{"$f":"AH60-AI60","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'AUX1'!G60","v":1.8},353.38820647038136]
[2047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA61/'AUX1'!C61","v":{"$error":"#REF!"}},{"$f":"100*Y61/'AUX1'!C61","v":{"$error":"#REF!"}},{"$f":"AH61-AI61","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'AUX1'!G61","v":1.8},359.74919418684823]
[2048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA62/'AUX1'!C62","v":{"$error":"#REF!"}},{"$f":"100*Y62/'AUX1'!C62","v":{"$error":"#REF!"}},{"$f":"AH62-AI62","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'AUX1'!G62","v":1.8},366.2246796822115]
[{"$f":"A62+1","v":2049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA63/'AUX1'!C63","v":{"$error":"#REF!"}},{"$f":"100*Y63/'AUX1'!C63","v":{"$error":"#REF!"}},{"$f":"AH63-AI63","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'AUX1'!G63","v":1.8},372.8167239164913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA64/'AUX1'!C64","v":{"$error":"#REF!"}},{"$f":"100*Y64/'AUX1'!C64","v":{"$error":"#REF!"}},{"$f":"AH64-AI64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'AUX1'!G64","v":1.8},379.52742494698816]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"porcentajes",{"$f":"100*AQ30/$AP$30","v":70.549869288029058},{"$f":"100*AR30/$AP$30","v":17.537978486807386},{"$f":"100*AS30/$AP$30","v":10.186105346868914},{"$f":"100*AT30/$AP$30","v":1.4789584506490319},{"$f":"100*AU30/$AP$30","v":0.24708842764560229}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resumen PmBaj(t)=alpha+beta*PmTot(t-1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadísticas de la regresión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en miles)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de correlación múltiple",0.99662783762783724]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de determinación R^2",0.99326704673473865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R^2  ajustado",0.99298650701535285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error típico",16.314142909673741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observaciones",26]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regresión",1,942323.87295617175,942323.87295617175,3540.5576397846266,1.4032429602953706E-27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residuos",24,6387.6302130541917,266.15125887725799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",25,948711.50316922599]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercepción",-13.5376810064148,9.7531028029550466,-1.3880383791620736,0.17787711824012611,-33.667095852843985,6.5917338400143848,-33.667095852843985,6.5917338400143848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 1",0.97238284955845089,1.6341858880124602E-2,59.502585152114392,1.4032429602953807E-27,0.93865491052143357,1.0061107885954683,0.93865491052143357,1.0061107885954683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTIMACION.LINEAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"LINEST(Q5:Q30,J4:J29,TRUE,TRUE)","v":0.95857857308153194},-7.9804663966554017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4644415362686224E-2,8.7863096519279118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99442975885829288,14.838789043365386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4284.61059502439,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943426.95132266195,5284.5518465640152]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y(T) =beta*X(t-1)-rho*beta*X(t-2)+rho*Y(t-1)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dependent Variable: PMBAJTOT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method: ARMA Maximum Likelihood (OPG - BHHH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date: 24/05/17   Time: 17:30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sample: 1994 2016"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included observations: 23"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Convergence achieved after 6 iterations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coefficient covariance computed using outer product of gradients"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable","Coefficient","Std. Error","t-Statistic","Prob.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"beta",null,null,null,null,null,"PMTOT(-1)",0.94564199999999998,2.017E-2,46.883789999999998,0]
[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,null,null,null,null,null,null,null,"rho",null,null,null,null,null,"AR(1)",0.76158000000000003,0.204813,3.718413,1.4E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIGMASQ",121.0692,26.463760000000001,4.5749040000000001,2.0000000000000001E-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R-squared",0.99618799999999996,"    Mean dependent var",null,567.69590000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted R-squared",0.995807,"    S.D. dependent var",null,182.22239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.E. of regression",11.79956,"    Akaike info criterion",null,7.9328260000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum squared resid",2784.59,"    Schwarz criterion",null,8.0809339999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Log likelihood",-88.227500000000006,"    Hannan-Quinn criter.",null,7.9700749999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Durbin-Watson stat",1.2145049999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inverted AR Roots",0.76]

{"sheet":"Iter_Consol_MEySS","index":31,"n_rows":121,"n_cols":160,"rows_kept":121,"cut":false,"hidden":true,"merged":[[89,37,89,38],[1,97,1,99],[1,101,1,103],[1,109,1,111],[1,113,1,115],[1,61,1,63],[1,65,1,67],[1,73,1,75],[1,77,1,79],[1,85,1,87],[1,89,1,91],[1,133,1,135],[1,137,1,139],[1,145,1,147],[1,149,1,151],[1,121,1,123],[1,125,1,127]]}
["indice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INGRESOS MM€",null,null,null,null,null,null,null,null,null,null,null,"GASTOS MM€",null,null,null,null,null,null,null,null,null,null,null,"SALDO MM€",null,null,null,null,null,null,null,null,null,null,null,"INGRESOS %PIB",null,null,null,null,null,null,null,null,null,null,null,"GASTOS %PIB",null,null,null,null,null,null,null,null,null,null,null,"SALDO %PIB",null,null,null,null,null,null,null,null,null,null,null,"POBLACIÓN",null,null,null,null,null,null,null,null,null,null,null,"NÚMERO PENSIONES"]
[null,null,null,null,null,{"$f":"Orf!B30","v":338531},null,"check",null,null,null,null,null,null,null,null,null,null,"no coincide el histórico por no usar pensión media",null,"check",null,"CONSOL",null,null,null,{"$f":"W2","v":"CONSOL"},null,null,"SI(ESNUMERO(PROMEDIO(W26:W36)-PROMEDIO(L26:L36)-PROMEDIO(G26:G36)+0,25*(MEDIA.GEOM(V26:V36)/MEDIA.GEOM(T26:T36)-1));PROMEDIO(W26:W36)-PROMEDIO(L26:L36)-PROMEDIO(G26:G36)+0,25*(MEDIA.GEOM(V26:V36)/MEDIA.GEOM(T26:T36)-1);0,0025)",null,null,null,"Promemoria:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit"]
["año","AltTot","%Var","PmAlt","%Var","Número de pensiones","%Var","Número de pensiones 2","%Var","PmTot","%Var","PmTot_form","PmSinReval","Efecto sustitución","BajTot","%Var","PmBajTot","%Var","GtPens","%Var",null,null,"RestoGt","%Var","GtTot","%Var","Ingresos","%Var","Saldo","IRP","IRPexpost","IRP tasas","IRP saldo","Ingresos/PIB","Gastos/PIB","Saldo/PIB (derecha)","Saldo/Gasto","GtPens","GtJub","GtViu","GtInc","GtOrf","GtFam","IPC","indice_ipc","indice_pm","indice_irp","indice_ipc","indice_pm","indice_irp","Gap (ipc-ipr)",null,null,null,null,"PIB",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90"]
[1990,{"$f":"AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4","v":439438},null,{"$f":"(AltJub!B4*PmAltJub!B4+AltViu!B4*PmAltViu!B4+NInc!I4*PmInc!H4+Orf!F4*Orf!K4+Fam!E4*Fam!H4)/(AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4)","v":300.33562839353903},null,{"$f":"NJub!B4+NViu!B4+NInc!B4+Orf!B4+Fam!B4","v":6096120},null,{"$f":"F4","v":6096120},null,267.23,null,null,null,null,{"$f":"BajJub!H4+BajViu!F4+NInc!O4+Orf!N4+Fam!J4","v":283434},null,{"$f":"(PMBajJub!B4*BajJub!B4+PmBajViu!B4*BajViu!B4+PmInc!N4*NInc!O4+Orf!S4*Orf!N4+Fam!L4*Fam!J4)/(BajJub!B4+BajViu!B4+NInc!O4+Orf!N4+Fam!J4)","v":236.02308576247026},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B4","v":0.08},null,null,null,"/PIB","/PIB","/PIB","/Gasto",null,{"$f":"(14*PmJub!B4*NJub!B4)/1000000","v":11763.503864000002},{"$f":"(14*NViu!B4*PmViu!B4)/1000000","v":3936.9308182399996},{"$f":"(14*PmInc!B4*NInc!B4)/1000000","v":6058.0340420600005},{"$f":"(14*Orf!B4*Orf!D4)/1000000","v":352.42682048},{"$f":"(14*Fam!B4*Fam!C4)/1000000","v":52.244687040000002},{"$f":"+'AUX1'!G4","v":6.7085213279999998},100,100,100,null,null,null,null,null,null,null,null,null,null,{"$f":"+A4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BF4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BS4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BF4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CP4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DN4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DZ4","v":1990}]
[{"$f":"A4+1","v":1991},{"$f":"AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5","v":456606},{"$f":"(B5/B4-1)","v":3.9068082414356553E-2},{"$f":"(AltJub!B5*PmAltJub!B5+AltViu!B5*PmAltViu!B5+NInc!I5*PmInc!H5+Orf!F5*Orf!K5+Fam!E5*Fam!H5)/(AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5)","v":334.52182632291289},{"$f":"(D5/D4-1)","v":0.11382664824760202},{"$f":"NJub!B5+NViu!B5+NInc!B5+Orf!B5+Fam!B5","v":6253365},{"$f":"(F5/F4-1)","v":2.5794275703234115E-2},6253365,{"$f":"(H5/H4-1)","v":2.5794275703234115E-2},{"$f":"(NJub!B4*PmJub!B5+NViu!B5*PmViu!B5+NInc!B5*PmInc!B5+Orf!B5*Orf!D5+Fam!B5*Fam!C5)/(NJub!B4+NViu!B5+NInc!B5+Orf!B5+Fam!B5)","v":288.12425801819285},{"$f":"(J5/J4-1)","v":7.8188294795467739E-2},null,null,null,{"$f":"BajJub!H5+BajViu!F5+NInc!O5+Orf!N5+Fam!J5","v":295254},{"$f":"(O5/O4-1)","v":4.1702830288532722E-2},{"$f":"(PMBajJub!B5*BajJub!B5+PmBajViu!B5*BajViu!B5+PmInc!N5*NInc!O5+Orf!S5*Orf!N5+Fam!L5*Fam!J5)/(BajJub!B5+BajViu!B5+NInc!O5+Orf!N5+Fam!J5)","v":260.45090335778684},{"$f":"(Q5/Q4-1)","v":0.10349757743571031},{"$f":"14*J5*F5/1000000","v":25224.446110387111},null,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B5","v":6.7000000000000004E-2},null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B5*NJub!B5)/1000000","v":13360.262402759998},{"$f":"(14*NViu!B5*PmViu!B5)/1000000","v":4633.6608485999996},{"$f":"(14*PmInc!B5*NInc!B5)/1000000","v":6811.9114},{"$f":"(14*Orf!B5*Orf!D5)/1000000","v":387.32305247999994},{"$f":"(14*Fam!B5*Fam!C5)/1000000","v":76.234275599999989},{"$f":"+'AUX1'!G5","v":5.9294734350000002},{"$f":"+AS4*(AR5/100+1)","v":105.92947343500001},{"$f":"+AT4*(K5+1)","v":107.81882947954678},{"$f":"+AU4*(AD5+1)","v":106.69999999999999},null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DN5","v":1991},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DZ5","v":1991}]
[{"$f":"A5+1","v":1992},{"$f":"AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6","v":466661},{"$f":"(B6/B5-1)","v":2.2021173615764944E-2},{"$f":"(AltJub!B6*PmAltJub!B6+AltViu!B6*PmAltViu!B6+NInc!I6*PmInc!H6+Orf!F6*Orf!K6+Fam!E6*Fam!H6)/(AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6)","v":367.49931560597531},{"$f":"(D6/D5-1)","v":9.8580979440275218E-2},{"$f":"NJub!B6+NViu!B6+NInc!B6+Orf!B6+Fam!B6","v":6422634},{"$f":"(F6/F5-1)","v":2.7068466337723862E-2},6422634,2.7068466337723862E-2,{"$f":"(NJub!B5*PmJub!B6+NViu!B6*PmViu!B6+NInc!B6*PmInc!B6+Orf!B6*Orf!D6+Fam!B6*Fam!C6)/(NJub!B5+NViu!B6+NInc!B6+Orf!B6+Fam!B6)","v":311.90667132912381},{"$f":"(J6/J5-1)","v":8.2542211039478897E-2},{"$f":"(D6*B6+J5*F5*(1+AD6)-Q6*O6)/(B6+F5-O6)","v":310.27741408881815},{"$f":"(D6*B6+J5*F5-Q6*O6)/(B6+F5-O6)","v":294.26938438197368},{"$f":"(M6/J5-1)","v":2.1328042303861983E-2},{"$f":"BajJub!H6+BajViu!F6+NInc!O6+Orf!N6+Fam!J6","v":304525},{"$f":"(O6/O5-1)","v":3.1400082640709259E-2},{"$f":"(PMBajJub!B6*BajJub!B6+PmBajViu!B6*BajViu!B6+PmInc!N6*NInc!O6+Orf!S6*Orf!N6+Fam!L6*Fam!J6)/(BajJub!B6+BajViu!B6+NInc!O6+Orf!N6+Fam!J6)","v":280.29954548887611},7.6208766701119091E-2,28045.673489473578,{"$f":"(S6/S5-1)","v":0.11184496843816616},null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B6","v":5.7000000000000002E-2},null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B6*NJub!B6)/1000000","v":14848.451837800001},{"$f":"(14*NViu!B6*PmViu!B6)/1000000","v":5275.2910660799998},{"$f":"(14*PmInc!B6*NInc!B6)/1000000","v":7478.4079672399985},{"$f":"(14*Orf!B6*Orf!D6)/1000000","v":416.14566434000005},{"$f":"(14*Fam!B6*Fam!C6)/1000000","v":82.823935879999993},{"$f":"+'AUX1'!G6","v":5.920291991},112.20080756688077,116.71843405647712,{"$f":"+AU5*(AD6+1)","v":112.78189999999998},null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992]
[1993,{"$f":"AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7","v":520309},0.11496139595980814,{"$f":"(AltJub!B7*PmAltJub!B7+AltViu!B7*PmAltViu!B7+NInc!I7*PmInc!H7+Orf!F7*Orf!K7+Fam!E7*Fam!H7)/(AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7)","v":398.65321995199014},8.4772686704585265E-2,{"$f":"NJub!B7+NViu!B7+NInc!B7+Orf!B7+Fam!B7","v":6605646},2.8494851177881309E-2,6605646,2.8494851177881309E-2,{"$f":"(NJub!B6*PmJub!B7+NViu!B7*PmViu!B7+NInc!B7*PmInc!B7+Orf!B7*Orf!D7+Fam!B7*Fam!C7)/(NJub!B6+NViu!B7+NInc!B7+Orf!B7+Fam!B7)","v":334.72981043742925},{"$f":"(J7/J6-1)","v":7.317297514365273E-2},334.54530483941716,319.11163353079763,{"$f":"(M7/J6-1)","v":2.3099737402125564E-2},{"$f":"BajJub!H7+BajViu!F7+NInc!O7+Orf!N7+Fam!J7","v":323236},6.1443231261801179E-2,{"$f":"(PMBajJub!B7*BajJub!B7+PmBajViu!B7*BajViu!B7+PmInc!N7*NInc!O7+Orf!S7*Orf!N7+Fam!L7*Fam!J7)/(BajJub!B7+BajViu!B7+NInc!O7+Orf!N7+Fam!J7)","v":303.98760057666846},8.4509787721837037E-2,30955.492867554676,{"$f":"(S7/S6-1)","v":0.1037528793584952},null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B7","v":5.0999999999999997E-2},null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B7*NJub!B7)/1000000","v":16490.4814907},{"$f":"(14*NViu!B7*PmViu!B7)/1000000","v":5821.2158565399995},{"$f":"(14*PmInc!B7*NInc!B7)/1000000","v":8175.7186282800003},{"$f":"(14*Orf!B7*Orf!D7)/1000000","v":441.30818032000002},{"$f":"(14*Fam!B7*Fam!C7)/1000000","v":93.43579896},{"$f":"+'AUX1'!G7","v":4.5955221939999999},117.357020580464,125.25906913049779,118.53377689999996,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993]
[1994,{"$f":"AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8","v":478070},-8.1180606139813039E-2,{"$f":"(AltJub!B8*PmAltJub!B8+AltViu!B8*PmAltViu!B8+NInc!I8*PmInc!H8+Orf!F8*Orf!K8+Fam!E8*Fam!H8)/(AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8)","v":422.93073972430813},6.0898842796859309E-2,{"$f":"NJub!B8+NViu!B8+NInc!B8+Orf!B8+Fam!B8","v":6822425},3.2817229382258839E-2,6822425,3.2817229382258839E-2,{"$f":"(NJub!B7*PmJub!B8+NViu!B8*PmViu!B8+NInc!B8*PmInc!B8+Orf!B8*Orf!D8+Fam!B8*Fam!C8)/(NJub!B7+NViu!B8+NInc!B8+Orf!B8+Fam!B8)","v":355.13550212840028},6.0961680300612109E-2,353.35603747238565,341.87356464093614,2.134185238587305E-2,{"$f":"BajJub!H8+BajViu!F8+NInc!O8+Orf!N8+Fam!J8","v":343989},6.4203863431053554E-2,{"$f":"(PMBajJub!B8*BajJub!B8+PmBajViu!B8*BajViu!B8+PmInc!N8*NInc!O8+Orf!S8*Orf!N8+Fam!L8*Fam!J8)/(BajJub!B8+BajViu!B8+NInc!O8+Orf!N8+Fam!J8)","v":317.34339743422021},4.3935334310398311E-2,33920.394593516918,9.5779503128823995E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B8","v":3.5000000000000003E-2},null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B8*NJub!B8)/1000000","v":18290.566600740003},{"$f":"(14*NViu!B8*PmViu!B8)/1000000","v":6390.9265487199991},{"$f":"(14*PmInc!B8*NInc!B8)/1000000","v":8756.21086956},{"$f":"(14*Orf!B8*Orf!D8)/1000000","v":462.38888556000001},{"$f":"(14*Fam!B8*Fam!C8)/1000000","v":113.17588506},{"$f":"+'AUX1'!G8","v":4.6733657319999997},122.84154336436758,132.89507245758347,122.68245909149995,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994]
[1995,{"$f":"AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9","v":481780},7.7603698203192462E-3,{"$f":"(AltJub!B9*PmAltJub!B9+AltViu!B9*PmAltViu!B9+NInc!I9*PmInc!H9+Orf!F9*Orf!K9+Fam!E9*Fam!H9)/(AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9)","v":449.69013020465775},6.3271330189413444E-2,{"$f":"NJub!B9+NViu!B9+NInc!B9+Orf!B9+Fam!B9","v":6966073},2.1055269937009236E-2,6966073,2.1055269937009236E-2,{"$f":"(NJub!B8*PmJub!B9+NViu!B9*PmViu!B9+NInc!B9*PmInc!B9+Orf!B9*Orf!D9+Fam!B9*Fam!C9)/(NJub!B8+NViu!B9+NInc!B9+Orf!B9+Fam!B9)","v":378.047720769791},6.451683513496409E-2,377.99848678237998,362.68077059442527,2.1246167788927517E-2,{"$f":"BajJub!H9+BajViu!F9+NInc!O9+Orf!N9+Fam!J9","v":344489},1.4535348514050916E-3,{"$f":"(PMBajJub!B9*BajJub!B9+PmBajViu!B9*BajViu!B9+PmInc!N9*NInc!O9+Orf!S9*Orf!N9+Fam!L9*Fam!J9)/(BajJub!B9+BajViu!B9+NInc!O9+Orf!N9+Fam!J9)","v":334.93631738604131},5.543811559989309E-2,36869.112285123723,8.6930524451221514E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B9","v":4.3999999999999997E-2},null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B9*NJub!B9)/1000000","v":20068.77813948},{"$f":"(14*NViu!B9*PmViu!B9)/1000000","v":6904.3830553600001},{"$f":"(14*PmInc!B9*NInc!B9)/1000000","v":9367.1091919999999},{"$f":"(14*Orf!B9*Orf!D9)/1000000","v":484.66400290000001},{"$f":"(14*Fam!B9*Fam!C9)/1000000","v":120.00424128},{"$f":"+'AUX1'!G9","v":4.6935763369999997},128.60720497572314,141.46904193757848,128.08048729152594,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995]
[1996,{"$f":"AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10","v":478810},-6.1646394619950806E-3,{"$f":"(AltJub!B10*PmAltJub!B10+AltViu!B10*PmAltViu!B10+NInc!I10*PmInc!H10+Orf!F10*Orf!K10+Fam!E10*Fam!H10)/(AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10)","v":466.95401211336434},3.8390617781292269E-2,{"$f":"NJub!B10+NViu!B10+NInc!B10+Orf!B10+Fam!B10","v":7110211},2.0691428298267978E-2,7110211,2.0691428298267978E-2,{"$f":"(NJub!B9*PmJub!B10+NViu!B10*PmViu!B10+NInc!B10*PmInc!B10+Orf!B10*Orf!D10+Fam!B10*Fam!C10)/(NJub!B9+NViu!B10+NInc!B10+Orf!B10+Fam!B10)","v":401.37819616667008},6.1713043394026945E-2,401.54333449680337,385.24558581447002,1.9039567359439458E-2,{"$f":"BajJub!H10+BajViu!F10+NInc!O10+Orf!N10+Fam!J10","v":335045},-2.7414518315533987E-2,{"$f":"(PMBajJub!B10*BajJub!B10+PmBajViu!B10*BajViu!B10+PmInc!N10*NInc!O10+Orf!S10*Orf!N10+Fam!L10*Fam!J10)/(BajJub!B10+BajViu!B10+NInc!O10+Orf!N10+Fam!J10)","v":352.36032637406913},5.202185634573997E-2,39954.371317621815,8.3681402704750329E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B10","v":4.3999999999999997E-2},null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B10*NJub!B10)/1000000","v":21928.411621899999},{"$f":"(14*NViu!B10*PmViu!B10)/1000000","v":7454.44974456},{"$f":"(14*PmInc!B10*NInc!B10)/1000000","v":10014.863050639999},{"$f":"(14*Orf!B10*Orf!D10)/1000000","v":507.08673119999997},{"$f":"(14*Fam!B10*Fam!C10)/1000000","v":128.39033760000001},{"$f":"+'AUX1'!G10","v":3.53578869},133.15448398377987,150.19952706158367,133.7160287323531,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR10","v":1996},null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996]
[1997,{"$f":"AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11","v":483888},1.060545936801649E-2,{"$f":"(AltJub!B11*PmAltJub!B11+AltViu!B11*PmAltViu!B11+NInc!I11*PmInc!H11+Orf!F11*Orf!K11+Fam!E11*Fam!H11)/(AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11)","v":473.59972898687295},1.4232058620571753E-2,{"$f":"NJub!B11+NViu!B11+NInc!B11+Orf!B11+Fam!B11","v":7279276},2.3777775371223164E-2,7279276,2.3777775371223164E-2,{"$f":"(NJub!B10*PmJub!B11+NViu!B11*PmViu!B11+NInc!B11*PmInc!B11+Orf!B11*Orf!D11+Fam!B11*Fam!C11)/(NJub!B10+NViu!B11+NInc!B11+Orf!B11+Fam!B11)","v":415.98248688663512},3.6385361385949944E-2,418.03375212388659,407.80105717579892,1.6002017724106254E-2,{"$f":"BajJub!H11+BajViu!F11+NInc!O11+Orf!N11+Fam!J11","v":342737},2.2958110104612794E-2,{"$f":"(PMBajJub!B11*BajJub!B11+PmBajViu!B11*BajViu!B11+PmInc!N11*NInc!O11+Orf!S11*Orf!N11+Fam!L11*Fam!J11)/(BajJub!B11+BajViu!B11+NInc!O11+Orf!N11+Fam!J11)","v":367.45318316960237},4.2833587285052488E-2,42392.718664998763,6.102829970700907E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B11","v":2.5999999999999999E-2},null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B11*NJub!B11)/1000000","v":23889.082736120003},{"$f":"(14*NViu!B11*PmViu!B11)/1000000","v":7877.1700358399994},{"$f":"(14*PmInc!B11*NInc!B11)/1000000","v":10117.425194800002},{"$f":"(14*Orf!B11*Orf!D11)/1000000","v":524.68101000000001},{"$f":"(14*Fam!B11*Fam!C11)/1000000","v":136.06336211999999},{"$f":"+'AUX1'!G11","v":1.997882186},135.81475369915205,155.66459113371815,137.19264547939429,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR11","v":1997},null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997]
[1998,{"$f":"AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12","v":455456},-5.8757398406242722E-2,{"$f":"(AltJub!B12*PmAltJub!B12+AltViu!B12*PmAltViu!B12+NInc!I12*PmInc!H12+Orf!F12*Orf!K12+Fam!E12*Fam!H12)/(AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12)","v":484.51186178247735},2.3040834121564435E-2,{"$f":"NJub!B12+NViu!B12+NInc!B12+Orf!B12+Fam!B12","v":7410732},1.8058938828531934E-2,7410732,1.8058938828531934E-2,{"$f":"(NJub!B11*PmJub!B12+NViu!B12*PmViu!B12+NInc!B12*PmInc!B12+Orf!B12*Orf!D12+Fam!B12*Fam!C12)/(NJub!B11+NViu!B12+NInc!B12+Orf!B12+Fam!B12)","v":424.0027638028991},1.9280323497007368E-2,430.26839509626637,421.66500469739179,1.3660473673511309E-2,{"$f":"BajJub!H12+BajViu!F12+NInc!O12+Orf!N12+Fam!J12","v":343567},2.4216819310434179E-3,{"$f":"(PMBajJub!B12*BajJub!B12+PmBajViu!B12*BajViu!B12+PmInc!N12*NInc!O12+Orf!S12*Orf!N12+Fam!L12*Fam!J12)/(BajJub!B12+BajViu!B12+NInc!O12+Orf!N12+Fam!J12)","v":384.58159046124916},4.6613849263461127E-2,43990.391897236208,3.7687444508166301E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B12","v":2.1000000000000001E-2},null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B12*NJub!B12)/1000000","v":30351.959955660001},{"$f":"(14*NViu!B12*PmViu!B12)/1000000","v":8288.0121861600001},{"$f":"(14*PmInc!B12*NInc!B12)/1000000","v":5491.2721987200002},{"$f":"(14*Orf!B12*Orf!D12)/1000000","v":578.70005256000002},{"$f":"(14*Fam!B12*Fam!C12)/1000000","v":143.54809700000001},{"$f":"+'AUX1'!G12","v":1.860362903},138.34140099377188,158.66585480780563,140.07369103446155,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998]
[1999,{"$f":"AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13","v":443506},-2.6237441157872521E-2,{"$f":"(AltJub!B13*PmAltJub!B13+AltViu!B13*PmAltViu!B13+NInc!I13*PmInc!H13+Orf!F13*Orf!K13+Fam!E13*Fam!H13)/(AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13)","v":493.82503580560353},1.9221766808481977E-2,{"$f":"NJub!B13+NViu!B13+NInc!B13+Orf!B13+Fam!B13","v":7509280},1.329801158643984E-2,7509280,1.329801158643984E-2,{"$f":"(NJub!B12*PmJub!B13+NViu!B13*PmViu!B13+NInc!B13*PmInc!B13+Orf!B13*Orf!D13+Fam!B13*Fam!C13)/(NJub!B12+NViu!B13+NInc!B13+Orf!B13+Fam!B13)","v":446.01177256650396},5.1907701181485466E-2,436.99255989825144,429.44752301601852,1.2841329533527457E-2,{"$f":"BajJub!H13+BajViu!F13+NInc!O13+Orf!N13+Fam!J13","v":358042},4.2131520198389172E-2,{"$f":"(PMBajJub!B13*BajJub!B13+PmBajViu!B13*BajViu!B13+PmInc!N13*NInc!O13+Orf!S13*Orf!N13+Fam!L13*Fam!J13)/(BajJub!B13+BajViu!B13+NInc!O13+Orf!N13+Fam!J13)","v":396.49653361896094},3.0981574399912226E-2,46889.181968974757,6.5895981979662066E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B13","v":1.7999999999999999E-2},null,null,null,null,null,null,null,null,{"$f":"(14*PmJub!B13*NJub!B13)/1000000","v":31760.44092144},{"$f":"(14*NViu!B13*PmViu!B13)/1000000","v":8696.8409504200008},{"$f":"(14*PmInc!B13*NInc!B13)/1000000","v":5684.0995272600003},{"$f":"(14*Orf!B13*Orf!D13)/1000000","v":645.49482480000006},{"$f":"(14*Fam!B13*Fam!C13)/1000000","v":146.38754592000001},{"$f":"+'AUX1'!G13","v":2.2773402969999998},141.49190546603739,166.90183458687417,142.59501747308187,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999]
[2000,{"$f":"AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14","v":447260},8.4643725225814759E-3,{"$f":"(AltJub!B14*PmAltJub!B14+AltViu!B14*PmAltViu!B14+NInc!I14*PmInc!H14+Orf!F14*Orf!K14+Fam!E14*Fam!H14)/(AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14)","v":520.51301086616286},5.4043382018940767E-2,{"$f":"NJub!B14+NViu!B14+NInc!B14+Orf!B14+Fam!B14","v":7598889},1.1933101442481941E-2,7598889,1.1933101442481941E-2,{"$f":"(NJub!B13*PmJub!B14+NViu!B14*PmViu!B14+NInc!B14*PmInc!B14+Orf!B14*Orf!D14+Fam!B14*Fam!C14)/(NJub!B13+NViu!B14+NInc!B14+Orf!B14+Fam!B14)","v":468.01344550158143},4.9329803131590744E-2,464.91785568797474,452.13258171638068,1.3723425089556374E-2,{"$f":"BajJub!H14+BajViu!F14+NInc!O14+Orf!N14+Fam!J14","v":359707},4.6502924237938892E-3,{"$f":"(PMBajJub!B14*BajJub!B14+PmBajViu!B14*BajViu!B14+PmInc!N14*NInc!O14+Orf!S14*Orf!N14+Fam!L14*Fam!J14)/(BajJub!B14+BajViu!B14+NInc!O14+Orf!N14+Fam!J14)","v":409.37823167188844},3.2488803711224978E-2,49789.351120236934,6.1851562118979464E-2,null,null,{"$f":"'AUX2'!G14","v":7025.6300000000119},null,{"$f":"S14+W14","v":56814.981120236946},null,{"$f":"'AUX2'!D14","v":62364.359999999993},null,{"$f":"AA14-Y14","v":5549.3788797630477},{"$f":"'AUX1'!B14","v":2.9000000000000001E-2},null,null,null,{"$f":"100*AA14/'AUX1'!C14","v":9.6501911025145048},{"$f":"100*Y14/'AUX1'!C14","v":8.7914864402687734},{"$f":"AH14-AI14","v":0.8587046622457315},{"$f":"100*AC14/Y14","v":9.7674570515458861},null,{"$f":"(14*PmJub!B14*NJub!B14)/1000000","v":33676.355486480003},{"$f":"(14*NViu!B14*PmViu!B14)/1000000","v":9326.9816908799985},{"$f":"(14*PmInc!B14*NInc!B14)/1000000","v":5952.4660658399989},{"$f":"(14*Orf!B14*Orf!D14)/1000000","v":721.908726},{"$f":"(14*Fam!B14*Fam!C14)/1000000","v":152.31073620000001},{"$f":"+'AUX1'!G14","v":3.4343260459999998},146.35119882843921,175.13506922934599,146.73027297980124,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C14","v":646250},null,2000,{"$f":"+AA14","v":62364.359999999993},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+Y14","v":56814.981120236946},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"BG14-BS14","v":5549.3788797630477},null,null,null,null,null,null,null,null,null,null,{"$f":"+BF14","v":2000},{"$f":"+BG14/$BD14*100","v":9.6501911025145066},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+BS14/$BD14*100","v":8.7914864402687734},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+CE14/$BD14*100","v":0.85870466224573283},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+F14/1000","v":7598.8890000000001},null,null,null,null,null,null,null,null,null,null,2000,7598.8890000000001]
[2001,{"$f":"AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15","v":428024},-4.3008540893440084E-2,{"$f":"(AltJub!B15*PmAltJub!B15+AltViu!B15*PmAltViu!B15+NInc!I15*PmInc!H15+Orf!F15*Orf!K15+Fam!E15*Fam!H15)/(AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15)","v":548.13062681064605},5.3058454578351233E-2,{"$f":"NJub!B15+NViu!B15+NInc!B15+Orf!B15+Fam!B15","v":7677923},1.0400730948958437E-2,7677923,1.0400730948958437E-2,{"$f":"(NJub!B14*PmJub!B15+NViu!B15*PmViu!B15+NInc!B15*PmInc!B15+Orf!B15*Orf!D15+Fam!B15*Fam!C15)/(NJub!B14+NViu!B15+NInc!B15+Orf!B15+Fam!B15)","v":494.02642743429794},5.5581697882285841E-2,493.26226854448208,474.25899874000248,1.334481583478353E-2,{"$f":"BajJub!H15+BajViu!F15+NInc!O15+Orf!N15+Fam!J15","v":353935},-1.6046393314558816E-2,{"$f":"(PMBajJub!B15*BajJub!B15+PmBajViu!B15*BajViu!B15+PmInc!N15*NInc!O15+Orf!S15*Orf!N15+Fam!L15*Fam!J15)/(BajJub!B15+BajViu!B15+NInc!O15+Orf!N15+Fam!J15)","v":429.50378642971162},4.9161272390158661E-2,53103.35617727878,6.65605191166041E-2,null,null,{"$f":"'AUX2'!G15","v":10124.36},null,63227.71617727878,{"$f":"(Y15/Y14-1)","v":0.112870495256711},{"$f":"'AUX2'!D15","v":67941.790000000008},{"$f":"(AA15/AA14-1)","v":8.9432971011007112E-2},4714.0738227212278,{"$f":"'AUX1'!B15","v":4.1000000000000002E-2},null,null,null,{"$f":"100*AA15/'AUX1'!C15","v":9.7125190128200742},{"$f":"100*Y15/'AUX1'!C15","v":9.0386254985188259},{"$f":"AH15-AI15","v":0.67389351430124833},7.4557078884580292,null,{"$f":"(14*PmJub!B15*NJub!B15)/1000000","v":35954.557697240001},{"$f":"(14*NViu!B15*PmViu!B15)/1000000","v":9974.77700688},{"$f":"(14*PmInc!B15*NInc!B15)/1000000","v":6306.4204224000005},{"$f":"(14*Orf!B15*Orf!D15)/1000000","v":760.01577581999993},{"$f":"(14*Fam!B15*Fam!C15)/1000000","v":159.45105931999998},{"$f":"+'AUX1'!G15","v":3.5945556000000001},151.61187404159401,184.8693737358447,152.74621417197309,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C15","v":699528},null,2001,67941.790000000008,null,null,null,null,null,null,null,null,null,null,2001,63227.71617727878,null,null,null,null,null,null,null,null,null,null,2001,4714.0738227212278,null,null,null,null,null,null,null,null,null,null,{"$f":"+BF15","v":2001},{"$f":"+BG15/$BD15*100","v":9.7125190128200742},null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+BS15/$BD15*100","v":9.0386254985188259},null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+CE15/$BD15*100","v":0.673893514301247},null,null,null,null,null,null,null,null,null,null,2001,7677.9229999999998,null,null,null,null,null,null,null,null,null,null,2001,7677.9229999999998]
[2002,{"$f":"AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16","v":421012},-1.6382258938751115E-2,{"$f":"(AltJub!B16*PmAltJub!B16+AltViu!B16*PmAltViu!B16+NInc!I16*PmInc!H16+Orf!F16*Orf!K16+Fam!E16*Fam!H16)/(AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16)","v":572.18598688398424},4.3886181316498796E-2,{"$f":"NJub!B16+NViu!B16+NInc!B16+Orf!B16+Fam!B16","v":7745783},8.8383277612968936E-3,7745783,8.8383277612968936E-3,{"$f":"(NJub!B15*PmJub!B16+NViu!B16*PmViu!B16+NInc!B16*PmInc!B16+Orf!B16*Orf!D16+Fam!B16*Fam!C16)/(NJub!B15+NViu!B16+NInc!B16+Orf!B16+Fam!B16)","v":515.68772050724544},4.3846425757918084E-2,513.20877214555981,499.99419222304425,1.2079849290127287E-2,{"$f":"BajJub!H16+BajViu!F16+NInc!O16+Orf!N16+Fam!J16","v":348888},-1.4259680449800083E-2,{"$f":"(PMBajJub!B16*BajJub!B16+PmBajViu!B16*BajViu!B16+PmInc!N16*NInc!O16+Orf!S16*Orf!N16+Fam!L16*Fam!J16)/(BajJub!B16+BajViu!B16+NInc!O16+Orf!N16+Fam!J16)","v":455.77820693173732},6.117389725579403E-2,55921.672503392823,5.3072282601224874E-2,null,null,{"$f":"'AUX2'!G16","v":9295.3600000000079},-8.1881718943221382E-2,65217.032503392831,3.1462726259736673E-2,{"$f":"'AUX2'!D16","v":72387.680000000008},{"$f":"(AA16/AA15-1)","v":6.5436751077650346E-2},7170.6474966071764,{"$f":"'AUX1'!B16","v":2.7E-2},null,null,null,{"$f":"100*AA16/'AUX1'!C16","v":9.6608620450347544},{"$f":"100*Y16/'AUX1'!C16","v":8.703867205052374},0.95699483998238044,10.995053318677346,null,{"$f":"(14*PmJub!B16*NJub!B16)/1000000","v":37686.230911699997},{"$f":"(14*NViu!B16*PmViu!B16)/1000000","v":10670.341968159999},{"$f":"(14*PmInc!B16*NInc!B16)/1000000","v":6608.3270153600006},{"$f":"(14*Orf!B16*Orf!D16)/1000000","v":821.87890189999996},{"$f":"(14*Fam!B16*Fam!C16)/1000000","v":165.08226755999999},{"$f":"+'AUX1'!G16","v":3.5362426400000002},156.97323777875596,192.97523500626622,156.87036195461636,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C16","v":749288},null,2002,72387.680000000008,null,null,null,null,null,null,null,null,null,null,2002,65217.032503392831,null,null,null,null,null,null,null,null,null,null,2002,7170.6474966071764,null,null,null,null,null,null,null,null,null,null,2002,9.6608620450347544,null,null,null,null,null,null,null,null,null,null,2002,8.703867205052374,null,null,null,null,null,null,null,null,null,null,2002,0.95699483998238011,null,null,null,null,null,null,null,null,null,null,2002,7745.7830000000004,null,null,null,null,null,null,null,null,null,null,2002,7745.7830000000004]
[2003,{"$f":"AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17","v":435614},3.468309691885274E-2,{"$f":"(AltJub!B17*PmAltJub!B17+AltViu!B17*PmAltViu!B17+NInc!I17*PmInc!H17+Orf!F17*Orf!K17+Fam!E17*Fam!H17)/(AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17)","v":616.48913680460237},7.7427883478734971E-2,{"$f":"NJub!B17+NViu!B17+NInc!B17+Orf!B17+Fam!B17","v":7819456},9.5113689603749663E-3,7819456,9.5113689603749663E-3,{"$f":"(NJub!B16*PmJub!B17+NViu!B17*PmViu!B17+NInc!B17*PmInc!B17+Orf!B17*Orf!D17+Fam!B17*Fam!C17)/(NJub!B16+NViu!B17+NInc!B17+Orf!B17+Fam!B17)","v":545.76976502842626},5.8333839114088848E-2,543.34202396322974,523.39628297577758,1.494812104688048E-2,{"$f":"BajJub!H17+BajViu!F17+NInc!O17+Orf!N17+Fam!J17","v":371118},6.3716722845153839E-2,{"$f":"(PMBajJub!B17*BajJub!B17+PmBajViu!B17*BajViu!B17+PmInc!N17*NInc!O17+Orf!S17*Orf!N17+Fam!L17*Fam!J17)/(BajJub!B17+BajViu!B17+NInc!O17+Orf!N17+Fam!J17)","v":471.77846412731265},3.5105358159372768E-2,59746.717292781657,6.8400042741153078E-2,null,null,{"$f":"'AUX2'!G17","v":9679.5500000000029},4.1331373932800286E-2,69426.26729278166,6.4541955188927913E-2,{"$f":"'AUX2'!D17","v":78442.150000000009},8.3639508822495712E-2,9015.8827072183485,{"$f":"'AUX1'!B17","v":3.9E-2},null,null,null,{"$f":"100*AA17/'AUX1'!C17","v":9.7628977736623064},{"$f":"100*Y17/'AUX1'!C17","v":8.6407824159126463},1.1221153577496601,12.986270267414682,null,{"$f":"(14*PmJub!B17*NJub!B17)/1000000","v":39965.080760080004},{"$f":"(14*NViu!B17*PmViu!B17)/1000000","v":11671.865334779999},{"$f":"(14*PmInc!B17*NInc!B17)/1000000","v":7080.0522799999999},{"$f":"(14*Orf!B17*Orf!D17)/1000000","v":883.46132},{"$f":"(14*Fam!B17*Fam!C17)/1000000","v":175.49448952},{"$f":"+'AUX1'!G17","v":3.039233684},161.74402129619332,204.23222131812523,162.98830607084639,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C17","v":803472},null,2003,78442.150000000009,null,null,null,null,null,null,null,null,null,null,2003,69426.26729278166,null,null,null,null,null,null,null,null,null,null,2003,9015.8827072183485,null,null,null,null,null,null,null,null,null,null,2003,9.7628977736623064,null,null,null,null,null,null,null,null,null,null,2003,8.6407824159126463,null,null,null,null,null,null,null,null,null,null,2003,1.1221153577496601,null,null,null,null,null,null,null,null,null,null,2003,7819.4560000000001,null,null,null,null,null,null,null,null,null,null,2003,7819.4560000000001]
[2004,{"$f":"AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18","v":426237},-2.1525938101162989E-2,{"$f":"(AltJub!B18*PmAltJub!B18+AltViu!B18*PmAltViu!B18+NInc!I18*PmInc!H18+Orf!F18*Orf!K18+Fam!E18*Fam!H18)/(AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18)","v":674.88336685928243},9.4720614798421421E-2,{"$f":"NJub!B18+NViu!B18+NInc!B18+Orf!B18+Fam!B18","v":7878636},7.5683014265954807E-3,7878636,7.5683014265954807E-3,{"$f":"(NJub!B17*PmJub!B18+NViu!B18*PmViu!B18+NInc!B18*PmInc!B18+Orf!B18*Orf!D18+Fam!B18*Fam!C18)/(NJub!B17+NViu!B18+NInc!B18+Orf!B18+Fam!B18)","v":576.42034096735154},5.6160267392842522E-2,569.85777368687707,554.70993155082476,1.6380838762537264E-2,{"$f":"BajJub!H18+BajViu!F18+NInc!O18+Orf!N18+Fam!J18","v":357214},-3.7465172802181534E-2,{"$f":"(PMBajJub!B18*BajJub!B18+PmBajViu!B18*BajViu!B18+PmInc!N18*NInc!O18+Orf!S18*Orf!N18+Fam!L18*Fam!J18)/(BajJub!B18+BajViu!B18+NInc!O18+Orf!N18+Fam!J18)","v":502.40270336548969},6.4912329762286225E-2,63579.684692687108,6.4153606651265127E-2,null,null,{"$f":"'AUX2'!G18","v":11114.800000000003},0.14827652111926692,74694.484692687111,7.5882192797267045E-2,{"$f":"'AUX2'!D18","v":84442.48000000001},7.6493696309955839E-2,9747.9953073129,{"$f":"'AUX1'!B18","v":2.8000000000000001E-2},null,null,null,{"$f":"100*AA18/'AUX1'!C18","v":9.8027071579485057},{"$f":"100*Y18/'AUX1'!C18","v":8.6710878192620449},1.1316193386864608,13.050488730752658,null,{"$f":"(14*PmJub!B18*NJub!B18)/1000000","v":41968.064768279997},{"$f":"(14*NViu!B18*PmViu!B18)/1000000","v":12923.33055174},{"$f":"(14*PmInc!B18*NInc!B18)/1000000","v":7589.6942057999995},{"$f":"(14*Orf!B18*Orf!D18)/1000000","v":927.21992327999999},{"$f":"(14*Fam!B18*Fam!C18)/1000000","v":187.85750732000002},{"$f":"+'AUX1'!G18","v":3.0392016499999999},166.65974826020357,215.70195747758532,167.5519786408301,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C18","v":861420},null,2004,84442.48000000001,null,null,null,null,null,null,null,null,null,null,2004,74694.484692687111,null,null,null,null,null,null,null,null,null,null,2004,9747.9953073129,null,null,null,null,null,null,null,null,null,null,2004,9.8027071579485057,null,null,null,null,null,null,null,null,null,null,2004,8.6710878192620449,null,null,null,null,null,null,null,null,null,null,2004,1.1316193386864597,null,null,null,null,null,null,null,null,null,null,2004,7878.6360000000004,null,null,null,null,null,null,null,null,null,null,2004,7878.6360000000004]
[2005,{"$f":"AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19","v":511362},0.19971283581669352,{"$f":"(AltJub!B19*PmAltJub!B19+AltViu!B19*PmAltViu!B19+NInc!I19*PmInc!H19+Orf!F19*Orf!K19+Fam!E19*Fam!H19)/(AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19)","v":681.7956506154153},1.0242190125829831E-2,{"$f":"NJub!B19+NViu!B19+NInc!B19+Orf!B19+Fam!B19","v":8107268},2.90192363246633E-2,8107268,2.90192363246633E-2,{"$f":"(NJub!B19*PmJub!B19+NViu!B19*PmViu!B19+NInc!B19*PmInc!B19+Orf!B19*Orf!D19+Fam!B19*Fam!C19)/(NJub!B19+NViu!B19+NInc!B19+Orf!B19+Fam!B19)","v":612.13222382311767},6.1954584732097251E-2,604.9714090839467,585.12776804655459,1.510603714051828E-2,{"$f":"BajJub!H19+BajViu!F19+NInc!O19+Orf!N19+Fam!J19","v":379915},6.3550140811950317E-2,{"$f":"(PMBajJub!B19*BajJub!B19+PmBajViu!B19*BajViu!B19+PmInc!N19*NInc!O19+Orf!S19*Orf!N19+Fam!L19*Fam!J19)/(BajJub!B19+BajViu!B19+NInc!O19+Orf!N19+Fam!J19)","v":534.66814763828745},6.422227439593442E-2,69478.079859579986,9.2771695792497555E-2,{"$f":"14*(J18*F18+B19*D19-O19*Q19)/1000000","v":65616.907827207106},null,{"$f":"'AUX2'!G19","v":12085.860000000015},8.7366394357074606E-2,81563.939859580001,9.1967368074840516E-2,{"$f":"'AUX2'!D19","v":91323.859999999986},8.1491922075239476E-2,9759.9201404199848,{"$f":"'AUX1'!B19","v":3.5000000000000003E-2},null,null,null,{"$f":"100*AA19/'AUX1'!C19","v":9.8137971943956668},{"$f":"100*Y19/'AUX1'!C19","v":8.7649817272047326},1.0488154671909342,11.965974372035737,{"$f":"SUM(AM19:AQ19)","v":69478.079859580001},{"$f":"(14*PmJub!B19*NJub!B19)/1000000","v":46066.729408559993},{"$f":"(14*NViu!B19*PmViu!B19)/1000000","v":13904.9337588},{"$f":"(14*PmInc!B19*NInc!B19)/1000000","v":8319.3844192199995},{"$f":"(14*Orf!B19*Orf!D19)/1000000","v":990.48570880000011},{"$f":"(14*Fam!B19*Fam!C19)/1000000","v":196.54656420000001},{"$f":"+'AUX1'!G19","v":3.3684539880000002},172.27360519686516,229.06568267900963,173.41629789325913,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C19","v":930566},null,2005,91323.859999999986,null,{"$f":"+BG19","v":91323.859999999986},0,0,0,0,0,0,0,null,2005,81563.939859580001,null,{"$f":"+BS19","v":81563.939859580001},0,0,0,0,0,0,0,null,2005,9759.9201404199848,null,{"$f":"AA19-Y19","v":9759.9201404199848},0,0,0,0,0,0,0,null,2005,9.8137971943956668,null,{"$f":"AA19/BD19*100","v":9.8137971943956668},0,0,0,0,0,0,0,null,2005,8.7649817272047326,null,{"$f":"+DC19","v":8.7649817272047326},0,0,0,0,0,0,0,null,2005,1.0488154671909338,null,{"$f":"100*(AA19-Y19)/BD19","v":1.0488154671909338},0,0,0,0,0,0,0,null,2005,8107.268,null,{"$f":"+EA19","v":8107.268},0,0,0,0,0,0,0,null,2005,8107.268,null,{"$f":"+EM19","v":8107.268},0,0,0,0,0,0,0]
[2006,{"$f":"AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20","v":490519},-4.075977487572402E-2,{"$f":"(AltJub!B20*PmAltJub!B20+AltViu!B20*PmAltViu!B20+NInc!I20*PmInc!H20+Orf!F20*Orf!K20+Fam!E20*Fam!H20)/(AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20)","v":746.38760790101912},9.4738001375193059E-2,{"$f":"NJub!B20+NViu!B20+NInc!B20+Orf!B20+Fam!B20","v":8231379},1.5308609509393278E-2,8231379,1.5308609509393278E-2,{"$f":"(NJub!B20*PmJub!B20+NViu!B20*PmViu!B20+NInc!B20*PmInc!B20+Orf!B20*Orf!D20+Fam!B20*Fam!C20)/(NJub!B20+NViu!B20+NInc!B20+Orf!B20+Fam!B20)","v":647.26027994458775},5.738638606880575E-2,642.32747800200912,621.83780973364537,1.5855374921958321E-2,{"$f":"BajJub!H20+BajViu!F20+NInc!O20+Orf!N20+Fam!J20","v":362784},-4.5091665240909129E-2,{"$f":"(PMBajJub!B20*BajJub!B20+PmBajViu!B20*BajViu!B20+PmInc!N20*NInc!O20+Orf!S20*Orf!N20+Fam!L20*Fam!J20)/(BajJub!B20+BajViu!B20+NInc!O20+Orf!N20+Fam!J20)","v":573.34685195598479},7.2341515926368949E-2,74589.825462180015,7.3573501353682014E-2,{"$f":"14*(J19*F19*(1+AD20)+B20*D20-O20*Q20)/1000000","v":74053.961916605709},{"$f":"100*(U20/U19-1)","v":12.858048891326002},{"$f":"'AUX2'!G20","v":13098.290000000008},8.3769793792083602E-2,87688.115462180023,7.5084352388363973E-2,{"$f":"'AUX2'!D20","v":99600.409999999989},9.062856081641768E-2,11912.294537819966,{"$f":"'AUX1'!B20","v":3.4000000000000002E-2},null,null,null,{"$f":"100*AA20/'AUX1'!C20","v":9.8812479290140409},{"$f":"100*Y20/'AUX1'!C20","v":8.6994421941617563},1.1818057348522846,13.584844964489802,74589.825462180015,{"$f":"(14*PmJub!B20*NJub!B20)/1000000","v":49454.184197040006},{"$f":"(14*NViu!B20*PmViu!B20)/1000000","v":14831.045903239999},{"$f":"(14*PmInc!B20*NInc!B20)/1000000","v":9057.3523293400012},{"$f":"(14*Orf!B20*Orf!D20)/1000000","v":1041.5269905600001},{"$f":"(14*Fam!B20*Fam!C20)/1000000","v":205.71604199999999},{"$f":"+'AUX1'!G20","v":3.5153749109999999},178.32966829223096,242.21093438034183,179.31245202162995,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C20","v":1007974},null,2006,99600.409999999989,null,{"$f":"+BG20","v":99600.409999999989},0,0,0,0,0,0,0,null,2006,87688.115462180023,null,{"$f":"+BS20","v":87688.115462180023},0,0,0,0,0,0,0,null,2006,11912.294537819966,null,11912.294537819966,0,0,0,0,0,0,0,null,2006,9.8812479290140409,null,9.8812479290140409,0,0,0,0,0,0,0,null,2006,8.6994421941617563,null,{"$f":"+DC20","v":8.6994421941617563},0,0,0,0,0,0,0,null,2006,1.1818057348522844,null,1.1818057348522846,0,0,0,0,0,0,0,null,2006,8231.3790000000008,null,{"$f":"+EA20","v":8231.3790000000008},0,0,0,0,0,0,0,null,2006,8231.3790000000008,null,8231.3790000000008,0,0,0,0,0,0,0]
[2007,{"$f":"AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21","v":487830},-5.4819487114667886E-3,{"$f":"(AltJub!B21*PmAltJub!B21+AltViu!B21*PmAltViu!B21+NInc!I21*PmInc!H21+Orf!F21*Orf!K21+Fam!E21*Fam!H21)/(AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21)","v":791.70076821843691},6.0709957986637475E-2,{"$f":"NJub!B21+NViu!B21+NInc!B21+Orf!B21+Fam!B21","v":8338546},1.3019325194478348E-2,8338546,1.3019325194478348E-2,{"$f":"(NJub!B21*PmJub!B21+NViu!B21*PmViu!B21+NInc!B21*PmInc!B21+Orf!B21*Orf!D21+Fam!B21*Fam!C21)/(NJub!B21+NViu!B21+NInc!B21+Orf!B21+Fam!B21)","v":681.45578866867197},5.283115584817244E-2,673.92150979766916,657.31742093925266,1.5538016631463814E-2,{"$f":"BajJub!H21+BajViu!F21+NInc!O21+Orf!N21+Fam!J21","v":376447},3.7661528623092577E-2,{"$f":"(PMBajJub!B21*BajJub!B21+PmBajViu!B21*BajViu!B21+PmInc!N21*NInc!O21+Orf!S21*Orf!N21+Fam!L21*Fam!J21)/(BajJub!B21+BajViu!B21+NInc!O21+Orf!N21+Fam!J21)","v":611.55291523109508},6.6636911225324669E-2,79552.906170920003,6.6538307041038358E-2,78713.134680916701,{"$f":"100*(U21/U20-1)","v":6.2915914877826884},{"$f":"'AUX2'!G21","v":13857.86},5.7990012436737404E-2,93410.766170920004,6.5261417451811576E-2,{"$f":"'AUX2'!D21","v":108271.66},8.7060384590786466E-2,14860.89382908,{"$f":"'AUX1'!B21","v":2.5999999999999999E-2},null,null,null,{"$f":"100*AA21/'AUX1'!C21","v":10.017668279350522},{"$f":"100*Y21/'AUX1'!C21","v":8.6426870080338123},1.3749812713167096,15.909187386267677,79552.906170920003,{"$f":"(14*PmJub!B21*NJub!B21)/1000000","v":52872.688242080003},{"$f":"(14*NViu!B21*PmViu!B21)/1000000","v":15701.675427200002},{"$f":"(14*PmInc!B21*NInc!B21)/1000000","v":9674.9533742399999},{"$f":"(14*Orf!B21*Orf!D21)/1000000","v":1089.58209388},{"$f":"(14*Fam!B21*Fam!C21)/1000000","v":214.00703352000002},{"$f":"+'AUX1'!G21","v":2.7870304730000002},183.29977048993524,255.00721800272115,183.97457577419235,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C21","v":1080807},null,2007,108271.66,null,108271.66,0,0,0,0,0,0,0,null,2007,93410.766170920004,null,93410.766170920004,0,0,0,0,0,0,0,null,2007,14860.89382908,null,14860.89382908,0,0,0,0,0,0,0,null,2007,10.017668279350522,null,10.017668279350522,0,0,0,0,0,0,0,null,2007,8.6426870080338123,null,8.6426870080338123,0,0,0,0,0,0,0,null,2007,1.3749812713167104,null,1.3749812713167104,0,0,0,0,0,0,0,null,2007,8338.5460000000003,null,8338.5460000000003,0,0,0,0,0,0,0,null,2007,8338.5460000000003,null,8338.5460000000003,0,0,0,0,0,0,0]
[2008,{"$f":"AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22","v":524500},7.516962876411859E-2,{"$f":"(AltJub!B22*PmAltJub!B22+AltViu!B22*PmAltViu!B22+NInc!I22*PmInc!H22+Orf!F22*Orf!K22+Fam!E22*Fam!H22)/(AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22)","v":852.109664709247},7.6302687727268559E-2,{"$f":"NJub!B22+NViu!B22+NInc!B22+Orf!B22+Fam!B22","v":8473927},1.6235564329800445E-2,8473927,1.6235564329800445E-2,{"$f":"(NJub!B22*PmJub!B22+NViu!B22*PmViu!B22+NInc!B22*PmInc!B22+Orf!B22*Orf!D22+Fam!B22*Fam!C22)/(NJub!B22+NViu!B22+NInc!B22+Orf!B22+Fam!B22)","v":725.87932591937602},6.5189169993686846E-2,720.34852955554516,692.85668790007344,1.6730211146455787E-2,{"$f":"BajJub!H22+BajViu!F22+NInc!O22+Orf!N22+Fam!J22","v":388664},3.2453439660828698E-2,{"$f":"(PMBajJub!B22*BajJub!B22+PmBajViu!B22*BajViu!B22+PmInc!N22*NInc!O22+Orf!S22*Orf!N22+Fam!L22*Fam!J22)/(BajJub!B22+BajViu!B22+NInc!O22+Orf!N22+Fam!J22)","v":663.16848331720962},8.4400820927507114E-2,86114.677861100005,8.2483117286526131E-2,85463.120576287722,8.5754250834168424,{"$f":"'AUX2'!G22","v":14860.660000000018},7.2363265323795778E-2,100975.33786110002,8.098179685560658E-2,{"$f":"'AUX2'!D22","v":114213.96},5.4883244608977089E-2,13238.622138899984,{"$f":"'AUX1'!B22","v":4.1000000000000002E-2},null,null,null,{"$f":"100*AA22/'AUX1'!C22","v":10.232327874668409},{"$f":"100*Y22/'AUX1'!C22","v":9.0462914012454707},1.1860364734229378,13.110748049301712,86114.677861100005,{"$f":"(14*PmJub!B22*NJub!B22)/1000000","v":57507.19754976},{"$f":"(14*NViu!B22*PmViu!B22)/1000000","v":16841.227075260002},{"$f":"(14*PmInc!B22*NInc!B22)/1000000","v":10345.841681},{"$f":"(14*Orf!B22*Orf!D22)/1000000","v":1192.5011851199999},{"$f":"(14*Fam!B22*Fam!C22)/1000000","v":227.91036996},{"$f":"+'AUX1'!G22","v":4.0756607640000002},190.77044731629562,271.6309268867177,191.51753338093422,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C22","v":1116207},null,2008,114213.96,null,114213.96,0,0,0,0,0,0,0,null,2008,100975.33786110002,null,100975.33786110002,0,0,0,0,0,0,0,null,2008,13238.622138899984,null,13238.622138899984,0,0,0,0,0,0,0,null,2008,10.232327874668409,null,10.232327874668409,0,0,0,0,0,0,0,null,2008,9.0462914012454689,null,9.0462914012454689,0,0,0,0,0,0,0,null,2008,1.1860364734229389,null,1.1860364734229389,0,0,0,0,0,0,0,null,2008,8473.9269999999997,null,8473.9269999999997,0,0,0,0,0,0,0,null,2008,8473.9269999999997,null,8473.9269999999997,0,0,0,0,0,0,0]
[2009,{"$f":"AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23","v":543865},3.6920877025738763E-2,{"$f":"(AltJub!B23*PmAltJub!B23+AltViu!B23*PmAltViu!B23+NInc!I23*PmInc!H23+Orf!F23*Orf!K23+Fam!E23*Fam!H23)/(AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23)","v":901.5045087659621},5.7967707799170931E-2,{"$f":"NJub!B23+NViu!B23+NInc!B23+Orf!B23+Fam!B23","v":8614876},1.6633256340301328E-2,8614876,1.6633256340301328E-2,{"$f":"(NJub!B23*PmJub!B23+NViu!B23*PmViu!B23+NInc!B23*PmInc!B23+Orf!B23*Orf!D23+Fam!B23*Fam!C23)/(NJub!B23+NViu!B23+NInc!B23+Orf!B23+Fam!B23)","v":760.68556795361872},4.7950452356744222E-2,755.2640054014945,738.12512916168032,1.6870301722389014E-2,{"$f":"BajJub!H23+BajViu!F23+NInc!O23+Orf!N23+Fam!J23","v":404324},4.0291871642343935E-2,{"$f":"(PMBajJub!B23*BajJub!B23+PmBajViu!B23*BajViu!B23+PmInc!N23*NInc!O23+Orf!S23*Orf!N23+Fam!L23*Fam!J23)/(BajJub!B23+BajViu!B23+NInc!O23+Orf!N23+Fam!J23)","v":701.23957093815864},5.7407866294421961E-2,91744.965800739985,6.5381280862728541E-2,91076.192789086417,6.5678296965393956,{"$f":"'AUX2'!G23","v":14427.199999999997},-2.9168287276609584E-2,106172.16580073998,5.1466308999021493E-2,{"$f":"'AUX2'!D23","v":112987.31999999999},-1.073984301043418E-2,6815.1541992600105,{"$f":"'AUX1'!B23","v":2.4E-2},null,null,null,{"$f":"100*AA23/'AUX1'!C23","v":10.471154755086493},{"$f":"100*Y23/'AUX1'!C23","v":9.8395570297821919},0.63159772530430125,6.4189650346310545,91744.965800739999,{"$f":"(14*PmJub!B23*NJub!B23)/1000000","v":61551.195378399992},{"$f":"(14*NViu!B23*PmViu!B23)/1000000","v":17785.05356936},{"$f":"(14*PmInc!B23*NInc!B23)/1000000","v":10896.92203446},{"$f":"(14*Orf!B23*Orf!D23)/1000000","v":1273.75591392},{"$f":"(14*Fam!B23*Fam!C23)/1000000","v":238.0389046},{"$f":"+'AUX1'!G23","v":-0.28799683500000001},190.22103446590933,284.65575270501751,196.11395418207664,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C23","v":1079034},null,2009,112987.31999999999,null,112987.31999999999,0,0,0,0,0,0,0,null,2009,106172.16580073998,null,106172.16580073998,0,0,0,0,0,0,0,null,2009,6815.1541992600105,null,6815.1541992600105,0,0,0,0,0,0,0,null,2009,10.471154755086493,null,10.471154755086493,0,0,0,0,0,0,0,null,2009,9.8395570297821919,null,9.8395570297821919,0,0,0,0,0,0,0,null,2009,0.63159772530430092,null,0.63159772530430092,0,0,0,0,0,0,0,null,2009,8614.8760000000002,null,8614.8760000000002,0,0,0,0,0,0,0,null,2009,8614.8760000000002,null,8614.8760000000002,0,0,0,0,0,0,0]
[2010,{"$f":"AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24","v":534098},-1.7958500730879901E-2,{"$f":"(AltJub!B24*PmAltJub!B24+AltViu!B24*PmAltViu!B24+NInc!I24*PmInc!H24+Orf!F24*Orf!K24+Fam!E24*Fam!H24)/(AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24)","v":946.0055704571073},4.9363104963347393E-2,{"$f":"NJub!B24+NViu!B24+NInc!B24+Orf!B24+Fam!B24","v":8749054},1.5575151633058892E-2,8749054,1.5575151633058892E-2,{"$f":"(NJub!B24*PmJub!B24+NViu!B24*PmViu!B24+NInc!B24*PmInc!B24+Orf!B24*Orf!D24+Fam!B24*Fam!C24)/(NJub!B24+NViu!B24+NInc!B24+Orf!B24+Fam!B24)","v":786.51449055635067},3.3954795109648828E-2,780.87278546362165,773.38224567307566,1.669109847004635E-2,{"$f":"BajJub!H24+BajViu!F24+NInc!O24+Orf!N24+Fam!J24","v":400323},-9.8955293279646694E-3,{"$f":"(PMBajJub!B24*BajJub!B24+PmBajViu!B24*BajViu!B24+PmInc!N24*NInc!O24+Orf!S24*Orf!N24+Fam!L24*Fam!J24)/(BajJub!B24+BajViu!B24+NInc!O24+Orf!N24+Fam!J24)","v":730.46057581003345},4.1670501898204648E-2,96337.608495240042,5.0058797825210055E-2,95642.168655867383,5.0133582958993728,{"$f":"'AUX2'!G24","v":13842.619999999995},-4.0519296883664291E-2,110180.22849524004,3.7750597477894887E-2,{"$f":"'AUX2'!D24","v":112301.8},-6.0672294908843405E-3,2121.571504759966,{"$f":"'AUX1'!B24","v":0.01},null,null,null,{"$f":"100*AA24/'AUX1'!C24","v":10.389531812458541},{"$f":"100*Y24/'AUX1'!C24","v":10.193255932275775},0.19627588018276576,1.925546473931683,96337.608495239998,{"$f":"(14*PmJub!B24*NJub!B24)/1000000","v":65067.754618160005},{"$f":"(14*NViu!B24*PmViu!B24)/1000000","v":18507.411370000002},{"$f":"(14*PmInc!B24*NInc!B24)/1000000","v":11187.755795159999},{"$f":"(14*Orf!B24*Orf!D24)/1000000","v":1330.8821063999999},{"$f":"(14*Fam!B24*Fam!C24)/1000000","v":243.80460552000002},{"$f":"+'AUX1'!G24","v":1.7998813300000001},193.64478735099408,294.32118046489921,198.0750937238974,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C24","v":1080913},null,2010,112301.8,null,112301.8,0,0,0,0,0,0,0,null,2010,110180.22849524004,null,110180.22849524004,0,0,0,0,0,0,0,null,2010,2121.571504759966,null,2121.571504759966,0,0,0,0,0,0,0,null,2010,10.389531812458543,null,10.389531812458543,0,0,0,0,0,0,0,null,2010,10.193255932275774,null,10.193255932275774,0,0,0,0,0,0,0,null,2010,0.19627588018276826,null,0.19627588018276829,0,0,0,0,0,0,0,null,2010,8749.0540000000001,null,8749.0540000000001,0,0,0,0,0,0,0,null,2010,8749.0540000000001,null,8749.0540000000001,0,0,0,0,0,0,0]
[2011,{"$f":"AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25","v":529812},-8.024744522540761E-3,{"$f":"(AltJub!B25*PmAltJub!B25+AltViu!B25*PmAltViu!B25+NInc!I25*PmInc!H25+Orf!F25*Orf!K25+Fam!E25*Fam!H25)/(AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25)","v":967.59148328086189},2.2817955303713777E-2,{"$f":"NJub!B25+NViu!B25+NInc!B25+Orf!B25+Fam!B25","v":8871435},1.398791229314611E-2,8871435,1.398791229314611E-2,{"$f":"(NJub!B25*PmJub!B25+NViu!B25*PmViu!B25+NInc!B25*PmInc!B25+Orf!B25*Orf!D25+Fam!B25*Fam!C25)/(NJub!B25+NViu!B25+NInc!B25+Orf!B25+Fam!B25)","v":811.41267321690361},3.1656355934321034E-2,809.00479623266403,798.91920833812037,1.5771760000244939E-2,{"$f":"BajJub!H25+BajViu!F25+NInc!O25+Orf!N25+Fam!J25","v":409145},2.2037204956997236E-2,{"$f":"(PMBajJub!B25*BajJub!B25+PmBajViu!B25*BajViu!B25+PmInc!N25*NInc!O25+Orf!S25*Orf!N25+Fam!L25*Fam!J25)/(BajJub!B25+BajViu!B25+NInc!O25+Orf!N25+Fam!J25)","v":752.07774529812173},2.9593889395216566E-2,100777.52704068003,4.6087074557797036E-2,100459.05562343812,5.036363180871084,{"$f":"'AUX2'!G25","v":13131.909999999989},-5.1342159215524763E-2,113909.43704068002,3.3846440476397177E-2,{"$f":"'AUX2'!D25","v":112368.69},5.9562714043770448E-4,-1540.747040680013,{"$f":"'AUX1'!B25","v":1.2999999999999999E-2},null,null,null,{"$f":"100*AA25/'AUX1'!C25","v":10.497822309417041},{"$f":"100*Y25/'AUX1'!C25","v":10.641763550138267},-0.14394124072122594,-1.3526070189687376,100777.52704068001,{"$f":"(14*PmJub!B25*NJub!B25)/1000000","v":68500.042439220008},{"$f":"(14*NViu!B25*PmViu!B25)/1000000","v":19124.341063520002},{"$f":"(14*PmInc!B25*NInc!B25)/1000000","v":11510.317803600001},{"$f":"(14*Orf!B25*Orf!D25)/1000000","v":1389.7000070800002},{"$f":"(14*Fam!B25*Fam!C25)/1000000","v":253.12572726000002},{"$f":"+'AUX1'!G25","v":3.196146412},199.8339582739379,303.63831651270561,200.65006994230805,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C25","v":1070400},null,2011,112368.69,null,112368.69,0,0,0,0,0,0,0,null,2011,113909.43704068002,null,113909.43704068002,0,0,0,0,0,0,0,null,2011,-1540.747040680013,null,-1540.747040680013,0,0,0,0,0,0,0,null,2011,10.497822309417041,null,10.497822309417041,0,0,0,0,0,0,0,null,2011,10.641763550138268,null,10.641763550138268,0,0,0,0,0,0,0,null,2011,-0.14394124072122694,null,-0.14394124072122694,0,0,0,0,0,0,0,null,2011,8871.4349999999995,null,8871.4349999999995,0,0,0,0,0,0,0,null,2011,8871.4349999999995,null,8871.4349999999995,0,0,0,0,0,0,0]
[2012,{"$f":"AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26","v":554498},4.6593886133194484E-2,{"$f":"(AltJub!B26*PmAltJub!B26+AltViu!B26*PmAltViu!B26+NInc!I26*PmInc!H26+Orf!F26*Orf!K26+Fam!E26*Fam!H26)/(AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26)","v":1007.3288986073891},4.1068380626695378E-2,{"$f":"NJub!B26+NViu!B26+NInc!B26+Orf!B26+Fam!B26","v":9008348},1.543301619185633E-2,9008348,1.543301619185633E-2,{"$f":"(NJub!B26*PmJub!B26+NViu!B26*PmViu!B26+NInc!B26*PmInc!B26+Orf!B26*Orf!D26+Fam!B26*Fam!C26)/(NJub!B26+NViu!B26+NInc!B26+Orf!B26+Fam!B26)","v":837.01810022658981},3.1556602275105705E-2,832.50578627562061,824.51419398587404,{"$f":"Sintesis!E6","v":1.6E-2},{"$f":"BajJub!H26+BajViu!F26+NInc!O26+Orf!N26+Fam!J26","v":418473},2.2798763274633593E-2,{"$f":"(PMBajJub!B26*BajJub!B26+PmBajViu!B26*BajViu!B26+PmInc!N26*NInc!O26+Orf!S26*Orf!N26+Fam!L26*Fam!J26)/(BajJub!B26+BajViu!B26+NInc!O26+Orf!N26+Fam!J26)","v":789.00676143980604},4.9102657767177815E-2,105562.10460795999,4.747663202083352E-2,104982.67597504682,4.5029493095824824,{"$f":"Y26-S26","v":9729.9953920400148},-0.25905710654124015,{"$f":"Sintesis!G6","v":115292.1},1.2138265232811252E-2,{"$f":"'AUX2'!D26","v":109581.52},-2.4803795434475528E-2,-5710.5800000000017,{"$f":"'AUX1'!B26","v":0.01},null,null,null,{"$f":"100*AA26/'AUX1'!C26","v":10.538711290632815},{"$f":"100*Y26/'AUX1'!C26","v":11.087911136757068},-0.5491998461242531,-4.953140761595983,105562.10460796002,{"$f":"(14*PmJub!B26*NJub!B26)/1000000","v":72339.148821520008},{"$f":"(14*NViu!B26*PmViu!B26)/1000000","v":19716.170003600004},{"$f":"(14*PmInc!B26*NInc!B26)/1000000","v":11739.236814480002},{"$f":"(14*Orf!B26*Orf!D26)/1000000","v":1510.0672238400002},{"$f":"(14*Fam!B26*Fam!C26)/1000000","v":257.48174452000001},{"$f":"+'AUX1'!G26","v":2.4460001849999999},204.72189726301124,313.22011010237975,202.65657064173112,100,100,100,{"$f":"AV26-AX26","v":0},null,null,null,null,{"$f":"'AUX1'!C26","v":1039800},null,2012,109581.52,null,109581.52,0,0,0,0,0,0,0,null,2012,115292.1,null,115292.1,0,0,0,0,0,0,0,null,2012,-5710.5800000000017,null,-5710.5800000000017,0,0,0,0,0,0,0,null,2012,10.538711290632815,null,10.538711290632815,0,0,0,0,0,0,0,null,2012,11.08791113675707,null,11.08791113675707,0,0,0,0,0,0,0,null,2012,-0.54919984612425476,null,-0.54919984612425488,0,0,0,0,0,0,0,null,2012,9008.348,null,9008.348,0,0,0,0,0,0,0,null,2012,9008.348,null,9008.348,0,0,0,0,0,0,0]
[2013,{"$f":"AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27","v":554172},-5.8791916291855983E-4,{"$f":"(AltJub!B27*PmAltJub!B27+AltViu!B27*PmAltViu!B27+NInc!I27*PmInc!H27+Orf!F27*Orf!K27+Fam!E27*Fam!H27)/(AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27)","v":1040.8836439769602},3.3310615247869713E-2,{"$f":"NJub!B27+NViu!B27+NInc!B27+Orf!B27+Fam!B27","v":9154617},1.6237050344857895E-2,9154617,1.6237050344857895E-2,{"$f":"(NJub!B27*PmJub!B27+NViu!B27*PmViu!B27+NInc!B27*PmInc!B27+Orf!B27*Orf!D27+Fam!B27*Fam!C27)/(NJub!B27+NViu!B27+NInc!B27+Orf!B27+Fam!B27)","v":862.7439972857411},3.073517412847715E-2,866.39271649740181,849.91535290793433,{"$f":"Sintesis!E7","v":1.7000000000000001E-2},{"$f":"BajJub!H27+BajViu!F27+NInc!O27+Orf!N27+Fam!J27","v":410388},-1.932024288305334E-2,{"$f":"(PMBajJub!B27*BajJub!B27+PmBajViu!B27*BajViu!B27+PmInc!N27*NInc!O27+Orf!S27*Orf!N27+Fam!L27*Fam!J27)/(BajJub!B27+BajViu!B27+NInc!O27+Orf!N27+Fam!J27)","v":824.6863973849139},4.5220950806553972E-2,110573.27209879999,4.7471273043017126E-2,111010.76707311919,5.7419865154753502,{"$f":"Y27-S27","v":9308.4879012000019},-4.3320420396585457E-2,{"$f":"Sintesis!G7","v":119881.76},3.9808972167217016E-2,{"$f":"'AUX2'!D27","v":109838.87},2.3484799261772604E-3,-10042.89,{"$f":"'AUX1'!B27","v":0.02},null,null,null,{"$f":"100*AA27/'AUX1'!C27","v":10.70971821372855},{"$f":"100*Y27/'AUX1'!C27","v":11.688939157566304},-0.97922094383775438,-8.3773294619631873,110573.27209880001,{"$f":"(14*PmJub!B27*NJub!B27)/1000000","v":76429.8442278},{"$f":"(14*NViu!B27*PmViu!B27)/1000000","v":20359.0596678},{"$f":"(14*PmInc!B27*NInc!B27)/1000000","v":11882.8653958},{"$f":"(14*Orf!B27*Orf!D27)/1000000","v":1632.9821046},{"$f":"(14*Fam!B27*Fam!C27)/1000000","v":268.52070280000004},{"$f":"+'AUX1'!G27","v":1.408546292},207.60549995582144,322.84698472691719,206.70970205456575,{"$f":"+AV26*(AR27/100+1)","v":101.408546292},{"$f":"+AW26*(K27+1)","v":103.07351741284772},{"$f":"+AX26*(AD27+1)","v":102},{"$f":"AV27-AX27","v":-0.59145370800000308},null,null,null,null,{"$f":"'AUX1'!C27","v":1025599.9999999999},null,2013,109838.87,null,109838.87,0,0,0,0,0,0,0,null,2013,119881.76,null,119881.76,0,0,0,0,0,0,0,null,2013,-10042.89,null,-10042.89,0,0,0,0,0,0,0,null,2013,10.70971821372855,null,10.70971821372855,0,0,0,0,0,0,0,null,2013,11.688939157566304,null,11.688939157566304,0,0,0,0,0,0,0,null,2013,-0.97922094383775349,null,-0.9792209438377536,0,0,0,0,0,0,0,null,2013,9154.6170000000002,null,9154.6170000000002,0,0,0,0,0,0,0,null,2013,9154.6170000000002,null,9154.6170000000002,0,0,0,0,0,0,0]
[2014,{"$f":"AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28","v":542443},-2.1164909089596784E-2,{"$f":"(AltJub!B28*PmAltJub!B28+AltViu!B28*PmAltViu!B28+NInc!I28*PmInc!H28+Orf!F28*Orf!K28+Fam!E28*Fam!H28)/(AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28)","v":1041.1891915279577},2.9354630824074412E-4,{"$f":"NJub!B28+NViu!B28+NInc!B28+Orf!B28+Fam!B28","v":9282732},1.3994577817946885E-2,9282732,1.3994577817946885E-2,{"$f":"(NJub!B28*PmJub!B28+NViu!B28*PmViu!B28+NInc!B28*PmInc!B28+Orf!B28*Orf!D28+Fam!B28*Fam!C28)/(NJub!B28+NViu!B28+NInc!B28+Orf!B28+Fam!B28)","v":877.30137598500096},1.6873346838759185E-2,876.67505691866791,874.54806435670071,{"$f":"Sintesis!E8","v":1.4999999999999999E-2},{"$f":"BajJub!H28+BajViu!F28+NInc!O28+Orf!N28+Fam!J28","v":413893},8.5406980710935887E-3,{"$f":"(PMBajJub!B28*BajJub!B28+PmBajViu!B28*BajViu!B28+PmInc!N28*NInc!O28+Orf!S28*Orf!N28+Fam!L28*Fam!J28)/(BajJub!B28+BajViu!B28+NInc!O28+Orf!N28+Fam!J28)","v":831.85973638114183},8.6982627808274149E-3,114012.549791,3.110406002209043E-2,113936.493413547,2.635533847361593,{"$f":"Y28-S28","v":9922.990208999996},6.6015266316323595E-2,{"$f":"Sintesis!G8","v":123935.54},3.3814818868191487E-2,{"$f":"'AUX2'!D28","v":110514.87},6.1544697246065372E-3,-13420.669999999998,{"$f":"'AUX1'!B28","v":2.5000000000000001E-3},null,null,null,{"$f":"100*AA28/'AUX1'!C28","v":10.657171648987465},{"$f":"100*Y28/'AUX1'!C28","v":11.951353905496624},-1.2941822565091599,-10.828750171258381,114012.54979100001,{"$f":"(14*PmJub!B28*NJub!B28)/1000000","v":79392.028073820009},{"$f":"(14*NViu!B28*PmViu!B28)/1000000","v":20664.369429760001},{"$f":"(14*PmInc!B28*NInc!B28)/1000000","v":11946.366985280001},{"$f":"(14*Orf!B28*Orf!D28)/1000000","v":1732.5418803},{"$f":"(14*Fam!B28*Fam!C28)/1000000","v":277.24342184},{"$f":"+'AUX1'!G28","v":-0.15087031300000001},207.2922848882329,328.29449387606206,207.22647630970215,101.25555090080051,104.81271262204558,102.255,{"$f":"AV28-AX28+AY27","v":-1.590902807199484},null,null,null,null,{"$f":"'AUX1'!C28","v":1037000},null,2014,110514.87,null,110514.87,0,0,0,0,0,0,0,null,2014,123935.54,null,123935.54,0,0,0,0,0,0,0,null,2014,-13420.669999999998,null,-13420.669999999998,0,0,0,0,0,0,0,null,2014,10.657171648987465,null,10.657171648987465,0,0,0,0,0,0,0,null,2014,11.951353905496624,null,11.951353905496624,0,0,0,0,0,0,0,null,2014,-1.294182256509161,null,-1.2941822565091607,0,0,0,0,0,0,0,null,2014,9282.732,null,9282.732,0,0,0,0,0,0,0,null,2014,9282.732,null,9282.732,0,0,0,0,0,0,0,null,null,null,null,null,"tasas"]
[2015,{"$f":"AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29","v":541894},-1.0120879060103727E-3,{"$f":"(AltJub!B29*PmAltJub!B29+AltViu!B29*PmAltViu!B29+NInc!I29*PmInc!H29+Orf!F29*Orf!K29+Fam!E29*Fam!H29)/(AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29)","v":1049.5953537223145},8.0736164596759696E-3,{"$f":"NJub!B29+NViu!B29+NInc!B29+Orf!B29+Fam!B29","v":9353988},7.6761884324572094E-3,9353988,7.6761884324572094E-3,{"$f":"(NJub!B29*PmJub!B29+NViu!B29*PmViu!B29+NInc!B29*PmInc!B29+Orf!B29*Orf!D29+Fam!B29*Fam!C29)/(NJub!B29+NViu!B29+NInc!B29+Orf!B29+Fam!B29)","v":894.04298401494646},1.9083075084828982E-2,893.03795673672448,890.86199475915032,{"$f":"Sintesis!E9","v":1.6E-2},{"$f":"BajJub!H29+BajViu!F29+NInc!O29+Orf!N29+Fam!J29","v":468128},0.13103628232417552,{"$f":"(PMBajJub!B29*BajJub!B29+PmBajViu!B29*BajViu!B29+PmInc!N29*NInc!O29+Orf!S29*Orf!N29+Fam!L29*Fam!J29)/(BajJub!B29+BajViu!B29+NInc!O29+Orf!N29+Fam!J29)","v":805.7080731552054},-3.143758747082126E-2,117080.14281544002,2.6905748797507956E-2,116979.9099858375,2.6711516925872258,{"$f":"Y29-S29","v":10870.397184559974},9.547595589691249E-2,{"$f":"Sintesis!G9","v":127950.54},3.2395872886824773E-2,{"$f":"'AUX2'!D29","v":111342.24},7.4865038523777017E-3,-16608.299999999988,{"$f":"'AUX1'!B29","v":2.5000000000000001E-3},null,null,null,{"$f":"100*AA29/'AUX1'!C29","v":10.351640014875418},{"$f":"100*Y29/'AUX1'!C29","v":11.895736333209371},-1.5440963183339527,-12.980250024736112,117080.14281544001,{"$f":"(14*PmJub!B29*NJub!B29)/1000000","v":82056.33861950002},{"$f":"(14*NViu!B29*PmViu!B29)/1000000","v":20866.238363880002},{"$f":"(14*PmInc!B29*NInc!B29)/1000000","v":12108.611511919999},{"$f":"(14*Orf!B29*Orf!D29)/1000000","v":1762.38159552},{"$f":"(14*Fam!B29*Fam!C29)/1000000","v":286.57272462000003},{"$f":"+'AUX1'!G29","v":-0.50046132099999996},206.25486718095016,334.55936235263488,207.7445425004764,100.74880603317654,106.81286148685668,102.51063749999999,{"$f":"AV29-AX29","v":-1.7618314668234518},null,null,null,null,{"$f":"'AUX1'!C29","v":1075600},null,2015,111342.24,null,111342.24,0,0,0,0,0,0,0,null,2015,127950.54,null,127950.54,0,0,0,0,0,0,0,null,2015,-16608.299999999988,null,-16608.299999999988,0,0,0,0,0,0,0,null,2015,10.351640014875418,null,10.351640014875418,0,0,0,0,0,0,0,null,2015,11.895736333209371,null,11.895736333209371,0,0,0,0,0,0,0,null,2015,-1.544096318333952,null,-1.544096318333952,0,0,0,0,0,0,0,null,2015,9353.9879999999994,null,9353.9879999999994,0,0,0,0,0,0,0,null,2015,9353.9879999999994,null,9353.9879999999994,0,0,0,0,0,0,0,null,null,"media","baja","alta","media","baja","alta"]
[2016,{"$f":"AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30","v":560759},3.4813081525169043E-2,{"$f":"(AltJub!B30*PmAltJub!B30+AltViu!B30*PmAltViu!B30+NInc!I30*PmInc!H30+Orf!F30*Orf!K30+Fam!E30*Fam!H30)/(AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30)","v":1062.3641192918885},1.2165417390893163E-2,{"$f":"NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30","v":9465341},{"$f":"0.0131","v":1.3100000000000001E-2},{"$f":"NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30","v":9465341},1.1904334279667639E-2,{"$f":"(NJub!B30*PmJub!B30+NViu!B30*PmViu!B30+NInc!B30*PmInc!B30+Orf!B30*Orf!D30+Fam!B30*Fam!C30)/(NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30)","v":911.25547685286779},1.9252422026314608E-2,909.84646182783422,907.63824185300984,{"$f":"Sintesis!E10","v":1.6E-2},{"$f":"BajJub!H30+BajViu!F30+NInc!O30+Orf!N30+Fam!J30","v":446864},-4.5423473921662461E-2,{"$f":"(PMBajJub!B30*BajJub!B30+PmBajViu!B30*BajViu!B30+PmInc!N30*NInc!O30+Orf!S30*Orf!N30+Fam!L30*Fam!J30)/(BajJub!B30+BajViu!B30+NInc!O30+Orf!N30+Fam!J30)","v":817.21710618890756},1.4284370998830953E-2,120754.81357142,3.1385943573476682E-2,{"$f":"14*(J29*F29*(1+AD30)+B30*D30-O30*Q30)/1000000","v":120600.47787969861},3.0950339201829102,{"$f":"Y30-S30","v":11495.156428579998},5.7473451375577689E-2,{"$f":"Sintesis!G10","v":132249.97},3.3602281006395174E-2,{"$f":"'AUX2'!D30","v":113551.49},1.9841975516210253E-2,{"$f":"AA30-Y30","v":-18698.479999999996},{"$f":"'AUX1'!B30","v":2.5000000000000001E-3},null,null,null,{"$f":"100*AA30/'AUX1'!C30","v":10.194047041924769},{"$f":"100*Y30/'AUX1'!C30","v":11.872696830954304},-1.6786497890295351,{"$f":"100*AC30/Y30","v":-14.138740447351326},{"$f":"SUM(AM30:AQ30)","v":120754.81357142},{"$f":"(14*PmJub!B30*NJub!B30)/1000000","v":85192.363133639999},{"$f":"(14*NViu!B30*PmViu!B30)/1000000","v":21177.953225940004},{"$f":"(14*PmInc!B30*NInc!B30)/1000000","v":12300.2125218},{"$f":"(14*Orf!B30*Orf!D30)/1000000","v":1785.91351988},{"$f":"(14*Fam!B30*Fam!C30)/1000000","v":298.37117016000002},{"$f":"+'AUX1'!G30","v":-0.20267174099999999},205.83684685073729,341.0004403895025,208.26390385672758,100.54461667395238,108.86926777403993,102.76691409374997,-2.2222974197975986,null,null,null,null,{"$f":"'AUX1'!C30","v":1113900},null,2016,113551.49,{"$f":"+BI30","v":113551.49},113551.49,0,0,0,0,0,0,0,null,2016,132249.97,{"$f":"+BU30","v":132249.97},{"$f":"+Y30-BY30/2-BX30-BW30-BV30","v":132249.97},0,0,0,0,0,0,0,null,2016,{"$f":"BG30-BS30","v":-18698.479999999996},{"$f":"BH30-BT30","v":-18698.479999999996},-18698.479999999996,0,0,0,0,0,0,0,null,2016,10.194047041924769,10.194047041924769,10.194047041924769,0,0,0,0,0,0,0,null,2016,11.872696830954304,11.872696830954304,11.872696830954304,0,0,0,0,0,0,0,null,2016,-1.6786497890295355,-1.6786497890295355,-1.6786497890295355,0,0,0,0,0,0,0,null,2016,9465.3410000000003,{"$f":"+EC30","v":9465.3410000000003},9465.3410000000003,0,0,0,0,0,0,0,null,2016,{"$f":"+EA30","v":9465.3410000000003},{"$f":"+EB30","v":9465.3410000000003},{"$f":"+EM30","v":9465.3410000000003},0,0,0,0,0,0,0,null,null,{"$f":"F30/1000","v":9465.3410000000003},{"$f":"EY30-ES30-ER30-EQ30","v":9465.3410000000003},{"$f":"EY30+ES30+EU30+ET30","v":9465.3410000000003}]
[2017,{"$f":"AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31","v":570879.30953869119},1.80475204832935E-2,{"$f":"(AltJub!B31*PmAltJub!B31+AltViu!B31*PmAltViu!B31+NInc!I31*PmInc!H31+Orf!F31*Orf!K31+Fam!E31*Fam!H31)/(AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31)","v":1087.5374521785193},2.3695578972875886E-2,{"$f":"F30+B31-O31","v":9579680.8934600987},1.2079849364127426E-2,{"$f":"NJub!B31+NViu!B31+NInc!B31+Orf!B31+Fam!B31","v":9579680.8934600987},1.2079849364127426E-2,{"$f":"(D31*B31+J30*F30*(1+AD31)-Q31*O31)/(B31+F30-O31)","v":927.39670125437635},1.7713171346035894E-2,927.39670125437635,925.1457536699902,1.5243010516758915E-2,{"$f":"BajJub!H31+BajViu!F31+NInc!O31+Orf!N31+Fam!J31","v":456539.41607859236},2.1651813703033485E-2,{"$f":"+J30*$AM$110-$AM$111*$AM$110*J29+$AM$111*Q30","v":840.22396034027872},2.8152683022830471E-2,124378.30243530261,3.0006993151784567E-2,124378.30243530261,3.1325120944980522,{"$f":"'AUX2'!G31","v":12362.107564697391},7.5418820222569849E-2,{"$f":"S31+W31","v":136740.41},3.3954185396034564E-2,{"$f":"'AUX2'!D31","v":118762.13285232315},4.5887930244888464E-2,{"$f":"AA31-Y31","v":-17978.277147676854},{"$f":"MIN(MAX(IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1),0.0025),0.0025),0.025)","v":2.5000000000000001E-3},{"$f":"IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1),0.0025)","v":-2.9941749152414217E-2},{"$f":"IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36),0.0025)","v":-4.1708533946656131E-3},{"$f":"IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1),0.0025)","v":-2.5770895757748602E-2},{"$f":"100*AA31/'AUX1'!C31","v":10.194047041924769},{"$f":"100*Y31/'AUX1'!C31","v":11.737227503360831},-1.5431804614360622,-13.147742607819337,{"$f":"S31","v":124378.30243530261},{"$f":"$AL31*AM$69%","v":87748.729790775455},21813.439923359601,12669.304914707147,1839.5034146407186,307.32439181968113,{"$f":"+'AUX1'!G31","v":1.9578530104472085},209.86682975341407,347.04063961919547,208.78456361636938,102.51313247834597,110.79768776843896,103.02383137898434,-0.5106989006383742,null,null,null,null,{"$f":"'AUX1'!C31","v":1165014.5654997812},5.71,2017,null,{"$f":"+(BE31/100+1)*BG30","v":120035.280079},{"$f":"+AA31-BM31/2-BL31-BK31-BJ31","v":116861.49133513798},{"$f":"+BP31","v":851.99452170325105},{"$f":"+BO31","v":516.49951931371402},{"$f":"+BN31","v":342.21188144446899},379.87118944746902,342.21188144446899,516.49951931371402,851.99452170325105,3.4,2017,null,{"$f":"+(BQ31/100+1)*BS30","v":136746.46898000001},136066.51959627331,{"$f":"+CB31","v":235.71781401119301},{"$f":"+CA31","v":188.41542497393601},{"$f":"+BZ31","v":163.99577914764799},171.522771187883,163.99577914764799,188.41542497393601,235.71781401119301,null,2017,null,{"$f":"BH31-BT31","v":-16711.188901000001},{"$f":"(AA31-Y31)-CK31/2-CJ31-CI31-CH31","v":-19963.290412479397},{"$f":"+CN31","v":853.01310703428601},{"$f":"+CM31","v":495.82987210819198},{"$f":"+CL31","v":423.23463801166503},425.87129529680101,423.23463801166503,495.82987210819198,853.01310703428601,null,2017,null,{"$f":"+BH31/$BD31*100","v":10.303328699371745},{"$f":"AA31/BD31*100-CW31/2-CV31-CU31-CT31","v":10.074004677101646},{"$f":"+CZ31","v":4.7741245750934497E-2},{"$f":"+CY31","v":3.1841580003739198E-2},{"$f":"+CX31","v":2.42167770564201E-2},3.24855240240573E-2,2.42167770564201E-2,3.1841580003739198E-2,4.7741245750934497E-2,null,2017,null,{"$f":"+BT31/$BD31*100","v":11.737747580978693},{"$f":"100*Y31/BD31-DI31/2-DH31-DG31-DF31","v":11.551714757346916},{"$f":"+DL31","v":7.8075835006483602E-2},{"$f":"+DK31","v":4.7903638623909103E-2},{"$f":"+DJ31","v":4.6663809030549702E-2},2.5738926705944399E-2,4.6663809030549702E-2,4.7903638623909103E-2,7.8075835006483602E-2,null,2017,null,{"$f":"+CF31/$BD31*100","v":-1.4344188816069476},{"$f":"100*(AA30-Y30)/BD30-DU31/2-DT31-DS31-DR31","v":-1.8627388848172539},{"$f":"+DX31","v":7.4206140968555698E-2},{"$f":"+DW31","v":4.8190053803750001E-2},{"$f":"+DV31","v":4.0380171608769E-2},4.2625458813286998E-2,4.0380171608769E-2,4.8190053803750001E-2,7.4206140968555698E-2,1.1000000000000001,2017,null,{"$f":"+(DY31/100+1)*EA30","v":9569.4597509999985},{"$f":"F31/1000-EG31/2-EF31-EE31-ED31","v":9579.317486819964},0.13101785097643734,9.544790984131396E-2,7.2086903911083938E-2,0.12970795081369579,7.3151941360905762E-2,9.5825317125767473E-2,0.1218629189003259,{"$f":"DY31","v":1.1000000000000001},2017,null,{"$f":"+EB31","v":9569.4597509999985},{"$f":"F31/1000-ES31/2-ER31-EQ31-EP31","v":9572.430998329748},{"$f":"+EV31","v":2.8974475282151202},{"$f":"+EU31","v":1.84558021185919},{"$f":"+ET31","v":1.79640689046122},1.4209209996294201,1.79640689046122,1.84558021185919,2.8974475282151202,null,null,{"$f":"F31/1000","v":9579.6808934600995},9574.6179853581489,9584.7438015620501,{"$f":"EY31/EY30*100-100","v":1.2079849364127426},{"$f":"EZ31/EZ30*100-100","v":1.1544960224692176},1.2614738503562677]
[2018,{"$f":"AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32","v":580605.87808316469},1.7037871896834478E-2,{"$f":"(AltJub!B32*PmAltJub!B32+AltViu!B32*PmAltViu!B32+NInc!I32*PmInc!H32+Orf!F32*Orf!K32+Fam!E32*Fam!H32)/(AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32)","v":1102.973946031683},1.4193988282648951E-2,9697251.9063510299,1.2272957126494122E-2,{"$f":"NJub!B32+NViu!B32+NInc!B32+Orf!B32+Fam!B32","v":9697251.9063510317},1.2272957126494344E-2,943.38831176351391,1.7243549052425644E-2,943.38831176351391,941.09792977038308,1.4773859447068105E-2,{"$f":"BajJub!H32+BajViu!F32+NInc!O32+Orf!N32+Fam!J32","v":463034.86519223236},1.4227575724856667E-2,860.61321194195023,2.4266448666155904E-2,128075.83746549221,2.9728135517148813E-2,128075.83746549221,2.9728135517148813,{"$f":"'AUX2'!G32","v":12661.859540290943},2.4247643375111538E-2,140737.69700578315,2.9232667985880312E-2,{"$f":"'AUX2'!D32","v":123975.33842989267},4.3896193612925183E-2,-16762.358575890481,2.5000000000000001E-3,-2.4768112590987885E-2,1.5477295270278583E-3,-2.6315842118015742E-2,{"$f":"100*AA32/'AUX1'!C32","v":10.194047041924769},{"$f":"100*Y32/'AUX1'!C32","v":11.572355615390517},-1.3783085734657483,-11.910354462601223,128075.83746549221,90357.335921453297,22461.912821496418,13045.939728119642,1894.1884214354159,316.46057298742193,{"$f":"+'AUX1'!G32","v":1.8238614337239536},213.69450992346569,353.02485191165425,209.30652502541028,104.38282996612087,112.70823313236939,103.2813909574318,1.10143900868907,null,null,null,null,{"$f":"'AUX1'!C32","v":1216154.2704288375},3.7,2018,null,{"$f":"+(BE32/100+1)*BH31","v":124476.585441923},118177.48975443329,2301.8656232604098,1564.7715409314801,1300.2587128969301,1261.90559674111,1300.2587128969301,1564.7715409314801,2301.8656232604098,2.6,2018,null,{"$f":"+(BQ32/100+1)*BT31","v":140301.87717348},138351.92954207168,884.47921674599604,721.95059083923104,490.61569028615401,577.443931680172,490.61569028615401,721.95059083923104,884.47921674599604,null,2018,null,-15825.291731556994,-22857.559287057593,2509.0005464073201,1512.8885508839801,1474.212083228,1198.1990612956199,1474.212083228,1512.8885508839801,2509.0005464073201,null,2018,null,10.235262784385927,9.8965298957927157,0.114154140789754,7.8185108942509601E-2,6.3659141572983899E-2,8.3037509653612604E-2,6.3659141572983899E-2,7.8185108942509601E-2,0.114154140789754,null,2018,null,11.536519715052851,11.094827049205435,0.19785330569269899,0.12567996347030599,0.117237974954624,7.3514644134902996E-2,0.117237974954624,0.12567996347030599,0.19785330569269899,null,2018,null,-1.3012569306669224,-2.0809277035654685,0.19907078631216399,0.148466200179008,0.12875576639738101,0.122908978481707,0.12875576639738101,0.148466200179008,0.19907078631216399,0.91999999999999993,2018,null,{"$f":"+(DY32/100+1)*EB31","v":9657.4987807092002},9696.1923183581494,0.35862638631276789,0.27777552768960595,0.22488987850584088,0.39659240074455737,0.21891148134134711,0.26114203675091269,0.36427590608410537,0.91999999999999993,2018,null,9657.4987807092002,9675.5610545200889,7.99004000680707,6.65977541536465,4.9108495892230399,4.2603736390918501,4.9108495892230399,6.65977541536465,7.99004000680707,null,null,9697.2519063510299,9681.4209077073501,9713.0829049947097,{"$f":"EY32/EY31*100-100","v":1.2272957126494077},1.1154797247527597,1.3389935723868263]
[2019,{"$f":"AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33","v":590186.15946259082},1.6500489817731223E-2,{"$f":"(AltJub!B33*PmAltJub!B33+AltViu!B33*PmAltViu!B33+NInc!I33*PmInc!H33+Orf!F33*Orf!K33+Fam!E33*Fam!H33)/(AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33)","v":1113.4377480421347},9.4868986235792097E-3,9816897.6367254853,1.2338106870885435E-2,{"$f":"NJub!B33+NViu!B33+NInc!B33+Orf!B33+Fam!B33","v":9816897.6367254872},1.2338106870885213E-2,958.99692397797696,1.6545267754362269E-2,958.99692397797696,956.66719761145828,1.4075737087649198E-2,{"$f":"BajJub!H33+BajViu!F33+NInc!O33+Orf!N33+Fam!J33","v":470540.429088137},1.6209500536830346E-2,879.63897689529335,2.2107219235470543E-2,131801.24491276976,2.9087511907008201E-2,131801.24491276976,2.9087511907008201,{"$f":"'AUX2'!G33","v":12957.421269990498},2.3342679545532485E-2,144758.66618276027,2.8570662036709882E-2,{"$f":"'AUX2'!D33","v":129283.41070446782},4.2815549784337437E-2,-15475.255478292442,2.5000000000000001E-3,-2.1064729813560775E-2,4.9513014261339007E-3,-2.6016031239694676E-2,{"$f":"100*AA33/'AUX1'!C33","v":10.194047041924771},{"$f":"100*Y33/'AUX1'!C33","v":11.414276934313163},-1.2202298923883923,-10.690382749696431,131801.24491276976,92985.606005954105,23115.273978145877,13425.413655299433,1949.2856496980355,325.66562367229221,{"$f":"+'AUX1'!G33","v":1.879889436214667},217.71173044128761,358.86574261047667,209.8297913379738,106.34511175987589,114.57302102766552,103.53959443482537,2.8055173250505163,null,null,null,null,{"$f":"'AUX1'!C33","v":1268224.5841398179},3.85,2019,null,{"$f":"+(BE33/100+1)*BH32","v":129268.93398143703},118919.26756116591,4172.1212444794301,2846.4440168498099,2266.71310727945,2157.7295493864499,2266.71310727945,2846.4440168498099,4172.1212444794301,2.5099999999999998,2019,null,{"$f":"+(BQ33/100+1)*BT32","v":143823.45429053434},140002.01991444611,1832.31187204446,1462.7971186063901,887.07064805392201,1148.93325921878,887.07064805392201,1462.7971186063901,1832.31187204446,null,2019,null,-14554.520309097308,-25865.156532015972,4273.2592556107602,2622.69528953687,2570.3890599496899,1847.11489725242,2570.3890599496899,2622.69528953687,4273.2592556107602,null,2019,null,10.192905546702882,9.7294376001311882,0.17997817465239199,0.120977999730026,0.10298979532883799,0.12132694416464999,0.10298979532883799,0.120977999730026,0.17997817465239199,null,2019,null,11.340535114140183,10.677083586823217,0.28836654570214298,0.20561593915564899,0.186850055852882,0.112721613558546,0.186850055852882,0.20561593915564899,0.28836654570214298,null,2019,null,-1.1476295674373016,-2.2508403689565002,0.321195821792018,0.24076040714083999,0.206104888543615,0.20894135602855901,0.206104888543615,0.24076040714083999,0.321195821792018,0.92999999999999994,2019,null,{"$f":"+(DY33/100+1)*EB32","v":9747.3135193697963},9814.8204020760386,0.70972898069210355,0.52221829625219107,0.43610083377361297,0.81837307746149601,0.43194861051999034,0.51518783135898416,0.6764217510130256,0.92999999999999994,2019,null,9747.3135193697963,9771.4502535191587,17.476317542200899,13.652742563806399,9.9479424765296205,8.7407612475752803,9.9479424765296205,13.652742563806399,17.476317542200899,null,null,9816.8976367254854,9784.5561904375736,9849.2390830133972,1.2338106870885497,1.0652907637567637,1.401781281498927]
[2020,{"$f":"AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34","v":599519.02058172808},1.5813419155128239E-2,{"$f":"(AltJub!B34*PmAltJub!B34+AltViu!B34*PmAltViu!B34+NInc!I34*PmInc!H34+Orf!F34*Orf!K34+Fam!E34*Fam!H34)/(AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34)","v":1123.3804053382255},8.9296930282576348E-3,9938565.7313853931,1.2393741807466885E-2,{"$f":"NJub!B34+NViu!B34+NInc!B34+Orf!B34+Fam!B34","v":9938565.7313853949},1.2393741807466885E-2,974.24404670613183,1.5899031943615416E-2,974.24404670613183,971.87590453877249,1.3429636987126958E-2,{"$f":"BajJub!H34+BajViu!F34+NInc!O34+Orf!N34+Fam!J34","v":477850.92592181964},1.5536384084678279E-2,897.37190765100615,2.0159328112428154E-2,135556.23895239711,2.8489822247980356E-2,135556.23895239711,2.8489822247980356,{"$f":"'AUX2'!G34","v":13243.530689432968},2.2080737631422265E-2,148799.76964183006,2.7916141849275045E-2,{"$f":"'AUX2'!D34","v":134685.69555555112},4.1786373221793349E-2,-14114.074086278939,2.5000000000000001E-3,-1.7421987045610078E-2,7.6390739171832058E-3,-2.5061060962793286E-2,{"$f":"100*AA34/'AUX1'!C34","v":10.194047041924772},{"$f":"100*Y34/'AUX1'!C34","v":11.262308482720433},-1.068261440795661,-9.4852795271473589,135556.23895239711,95634.749392684491,23773.824024996622,13807.901303944524,2004.8204513684716,334.94377940299347,{"$f":"+'AUX1'!G34","v":1.8768715964058322},221.79790007198378,364.5713605157099,210.35436581631873,108.34107295666304,116.39462114886089,103.79844342091243,4.5426295357506064,null,null,null,null,{"$f":"'AUX1'!C34","v":1321219.0899417379},4.04,2020,null,{"$f":"+(BE34/100+1)*BH33","v":134491.3989142871},119643.2490086427,5829.4568258359004,4475.7610036906099,3277.3054508579198,2919.8465330479899,3277.3054508579198,4475.7610036906099,5829.4568258359004,2.5299999999999998,2020,null,{"$f":"+(BQ34/100+1)*BT33","v":147462.18768408487},141041.89258288415,3144.71616014553,2228.04336891821,1498.1181403661301,1773.9987790320799,1498.1181403661301,2228.04336891821,3144.71616014553,null,2020,null,-12970.788769797771,-28916.746687727653,6302.2134665153199,3904.1322547760401,3415.30868094995,2362.0363984148098,3415.30868094995,3904.1322547760401,6302.2134665153199,null,2020,null,10.179341181046498,9.5787444690655335,0.23562019162817099,0.16445504532793301,0.13864636101193101,0.15316194978240599,0.13864636101193101,0.16445504532793301,0.23562019162817099,null,2020,null,11.161070015313474,10.311656569386649,0.35638494731387699,0.28899116090317201,0.22533535647893599,0.15988089727559701,0.22533535647893599,0.28899116090317201,0.35638494731387699,null,2020,null,-0.98172883426697588,-2.4949997187555804,0.54410787352308498,0.31299088833303901,0.274626866304373,0.28608839641338102,0.274626866304373,0.31299088833303901,0.54410787352308498,0.98,2020,null,{"$f":"+(DY34/100+1)*EB33","v":9842.8371918596204},9935.2379162899488,1.1337863538060338,0.82885995406657453,0.69737611833587287,1.3355853384695948,0.69464543434977533,0.81740886342152952,1.0854182480201124,0.98,2020,null,9842.8371918596204,9863.1925161421987,27.801362737154502,23.131602350201401,17.000410927880502,14.8796784559171,17.000410927880502,23.131602350201401,27.801362737154502,null,null,9938.5657313853935,9883.5540396513952,9993.5774231193918,1.2393741807466938,1.0117765924894115,1.4654770677150992]
[2021,{"$f":"AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35","v":610419.84300750459},1.8182613147451399E-2,{"$f":"(AltJub!B35*PmAltJub!B35+AltViu!B35*PmAltViu!B35+NInc!I35*PmInc!H35+Orf!F35*Orf!K35+Fam!E35*Fam!H35)/(AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35)","v":1133.957463377352},9.4153841288890927E-3,10064103.099671505,1.2631336520688485E-2,{"$f":"NJub!B35+NViu!B35+NInc!B35+Orf!B35+Fam!B35","v":10064103.099671505},1.2631336520688485E-2,989.23631133914353,1.5388613031508624E-2,989.23631133914353,986.83108247753842,1.2919797471652616E-2,{"$f":"BajJub!H35+BajViu!F35+NInc!O35+Orf!N35+Fam!J35","v":484882.47472139256},1.4714942292951338E-2,914.05423058869144,1.8590199665770246E-2,139380.86718158235,2.8214328301984892E-2,139380.86718158235,2.8214328301984892,{"$f":"'AUX2'!G35","v":13538.573392385555},2.2278251160621654E-2,152919.44057396791,2.7686003426310002E-2,{"$f":"'AUX2'!D35","v":139839.55693816501},3.8265840788476169E-2,-13079.883635802893,2.5000000000000001E-3,-1.3717907969615806E-2,9.7712381307376583E-3,-2.3489146100353464E-2,{"$f":"100*AA35/'AUX1'!C35","v":10.194047041924771},{"$f":"100*Y35/'AUX1'!C35","v":11.147546552404744},-0.95349951047997372,-8.5534472181619616,139380.86718158235,98333.019609127732,24444.586501031488,14197.481964495419,2061.3851137699153,344.39399315777712,{"$f":"+'AUX1'!G35","v":2},226.23385807342345,370.1816081050568,210.88025173085953,110.5078944157963,118.18577293266976,104.0579395294647,6.4499548863315965,null,null,null,null,{"$f":"'AUX1'!C35","v":1371776.6492841439},3.46,2021,null,{"$f":"+(BE35/100+1)*BH34","v":139144.80131672142},120048.35583012967,7729.8418565249303,6128.8446860419299,4154.1402441980899,3556.7486425407701,4154.1402441980899,6128.8446860419299,7729.8418565249303,2.54,2021,null,{"$f":"+(BQ35/100+1)*BT34","v":151207.72725126063},141480.11707048907,4809.6619370483604,3209.6857258292698,2223.9402317394802,2392.07121772345,2223.9402317394802,3209.6857258292698,4809.6619370483604,null,2021,null,-12062.925934539206,-32182.248857463212,8337.2431615516507,5124.9644067877098,4164.2171285568602,2951.8810495282,4164.2171285568602,5124.9644067877098,8337.2431615516507,null,2021,null,10.143400632262809,9.4385485119026402,0.29481045975374398,0.20890870331608699,0.16437858490148199,0.174801564101635,0.16437858490148199,0.20890870331608699,0.29481045975374398,null,2021,null,11.022765792825513,10.009398306606442,0.44225209667799498,0.33686020512800602,0.25888582666832,0.20030023464796001,0.25888582666832,0.33686020512800602,0.44225209667799498,null,2021,null,-0.87936516056270497,-2.4916326237798971,0.53655051011970201,0.39548784882356303,0.31215771088651301,0.358350226308915,0.31215771088651301,0.39548784882356303,0.53655051011970201,1.05,2021,null,{"$f":"+(DY35/100+1)*EB34","v":9946.1869823741454},10059.139282423606,1.7109608351085335,1.2510552773773671,1.0166538995746524,1.9702944716755302,1.0665638866014779,1.2331775370668621,1.6687813200652599,1.05,2021,null,9946.1869823741454,9960.5436652180233,37.195264375155801,32.6987670086287,23.013248703200301,21.304308732993899,23.013248703200301,32.6987670086287,37.195264375155801,null,null,10064.103099671505,9987.0867752266822,10141.119424116328,1.263133652068845,1.0475253654700367,1.4763682188083038]
[2022,{"$f":"AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36","v":624364.42488690116},2.2844247347354241E-2,{"$f":"(AltJub!B36*PmAltJub!B36+AltViu!B36*PmAltViu!B36+NInc!I36*PmInc!H36+Orf!F36*Orf!K36+Fam!E36*Fam!H36)/(AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36)","v":1145.6143070456567},1.0279789185024812E-2,10195780.203116009,1.308383888165876E-2,{"$f":"NJub!B36+NViu!B36+NInc!B36+Orf!B36+Fam!B36","v":10195780.203116011},1.308383888165876E-2,1004.1182593923592,1.504387564693177E-2,1004.1182593923592,1001.6771082423438,1.257616280417273E-2,{"$f":"BajJub!H36+BajViu!F36+NInc!O36+Orf!N36+Fam!J36","v":492687.32144239696},1.6096367940476641E-2,929.95576533916505,1.7396708224010293E-2,143328.7669897989,2.8324546173710496E-2,143328.7669897989,2.8324546173710496,{"$f":"'AUX2'!G36","v":13795.829670465902},1.9001727185305572E-2,157124.5966602648,2.749915949543924E-2,{"$f":"'AUX2'!D36","v":144691.9838436745},3.4699959094229404E-2,-12432.612816590292,2.5000000000000001E-3,-1.0188374359632669E-2,1.1319695686976066E-2,-2.1508070046608735E-2,{"$f":"100*AA36/'AUX1'!C36","v":10.194047041924771},{"$f":"100*Y36/'AUX1'!C36","v":11.069967300529331},-0.87592025860456069,-7.9125821678143229,143328.7669897989,101118.25776344686,25136.96832007722,14599.619197949192,2119.7729116066907,354.14879671892317,{"$f":"+'AUX1'!G36","v":1.8},230.30606751874507,375.75057418417049,211.40745236018665,112.49703651528064,119.96374500390536,104.31808437828836,8.1789521369922795,null,null,null,null,{"$f":"'AUX1'!C36","v":1419377.2429007229},2.98,2022,null,{"$f":"+(BE36/100+1)*BH35","v":143291.31639595973},120380.80767913055,9663.8893418175794,7434.7222053920505,5160.0715399337196,4104.9861548012404,5160.0715399337196,7434.7222053920505,9663.8893418175794,2.5299999999999998,{"$f":"+BF36","v":2022},null,{"$f":"+(BQ36/100+1)*BT35","v":155033.28275071754},141947.43499523008,6111.9595573660899,4390.5710537956002,3161.1984907968999,3026.86512615226,3161.1984907968999,4390.5710537956002,6111.9595573660899,null,2022,null,-11741.966354757809,-35086.520067456462,9981.41306183905,6007.1335036822002,4914.57793454271,3501.5655016044302,4914.57793454271,6007.1335036822002,9981.41306183905,null,2022,null,10.095365211233142,9.3079590834445138,0.34030946395709399,0.25935030511496499,0.18894376481552999,0.194968849185331,0.18894376481552999,0.25935030511496499,0.34030946395709399,null,{"$f":"+CP36","v":2022},null,10.922627055361433,9.7658225514761661,0.51011439593296903,0.39273489661659799,0.28803440990353302,0.22652209320012701,0.28803440990353302,0.39273489661659799,0.51011439593296903,null,2022,null,-0.82726184412829085,-2.6149923062410707,0.63828963996207799,0.45605214869414901,0.35993581467496999,0.41443038485980099,0.35993581467496999,0.45605214869414901,0.63828963996207799,1.0699999999999998,2022,null,{"$f":"+(DY36/100+1)*EB35","v":10052.611183085548},10188.826056612626,2.3567503770533951,1.7910701170600951,1.4153683509677648,2.7819153165984898,1.4770705833043902,1.7621706083528696,2.3733032147940247,{"$f":"DY36","v":1.0699999999999998},2022,null,10052.611183085548,10068.738136426282,46.4340111139919,39.2925238358564,28.0771429962907,26.476777487173599,28.0771429962907,39.2925238358564,46.4340111139919,null,null,10195.780203116008,{"$f":"EY36-ES36-ER36-EQ36","v":10101.933758796686},{"$f":"EY36+ES36+EU36+ET36","v":10289.626647435331},1.3083838881658494,1.1499547981788254,1.4644066114224188]
[2023,{"$f":"AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37","v":640361.33760289662},2.562111497446895E-2,{"$f":"(AltJub!B37*PmAltJub!B37+AltViu!B37*PmAltViu!B37+NInc!I37*PmInc!H37+Orf!F37*Orf!K37+Fam!E37*Fam!H37)/(AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37)","v":1157.9563516671014},1.0773298260627229E-2,10335208.30560804,1.3675079269501955E-2,{"$f":"NJub!B37+NViu!B37+NInc!B37+Orf!B37+Fam!B37","v":10335208.305608042},1.3675079269501955E-2,1018.975185418403,1.4795992291818827E-2,1018.975185418403,1016.4987551501459,1.2329718777625676E-2,{"$f":"BajJub!H37+BajViu!F37+NInc!O37+Orf!N37+Fam!J37","v":500933.23511086614},1.6736606179205804E-2,945.34189165230384,1.6545008791388316E-2,147438.4911936268,2.8673407928782479E-2,147438.4911936268,2.8673407928782479,{"$f":"'AUX2'!G37","v":14032.15237151944},1.7130010060899536E-2,161470.64356514625,2.7659876284541918E-2,{"$f":"'AUX2'!D37","v":149419.41800816878},3.2672398559423943E-2,-12051.225556977472,2.5000000000000001E-3,-9.3430494013939831E-3,1.0295864826659323E-2,-1.9638914228053306E-2,{"$f":"100*AA37/'AUX1'!C37","v":10.194047041924771},{"$f":"100*Y37/'AUX1'!C37","v":11.016234424785264},-0.82218738286049309,-7.4634158202975973,147438.4911936268,104017.66281734593,25857.730866811675,15018.240034816872,2180.5540250175723,364.30344963473226,{"$f":"+'AUX1'!G37","v":1.8},234.45157673408249,381.31017678344597,211.93597099108712,114.52198317255569,121.73872765028086,104.57887958923408,9.9431035833216157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE31+DF31","v":11.6297905923534},{"$f":"DF37+DG31","v":11.677694230977309},11.724358040007859,11.750096966713803,11.796760775744353,11.844664414368262,11.922740249374746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EO31+EP31","v":9575.3284458579637},{"$f":"EP37+EQ31","v":9577.1740260698225},9578.9704329602846,9580.3913539599143,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(FB31:FB36)","v":1.246663842855348},{"$f":"AVERAGE(FC31:FC36)","v":1.0907538778528358},1.4014167670313071]
[2024,{"$f":"AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38","v":655599.61946349789},2.3796380208779722E-2,{"$f":"(AltJub!B38*PmAltJub!B38+AltViu!B38*PmAltViu!B38+NInc!I38*PmInc!H38+Orf!F38*Orf!K38+Fam!E38*Fam!H38)/(AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38)","v":1170.2736339403382},1.0637086843129806E-2,10480236.204837911,1.4032411823879487E-2,{"$f":"NJub!B38+NViu!B38+NInc!B38+Orf!B38+Fam!B38","v":10480236.204837911},1.4032411823879265E-2,1033.8060336873095,1.4554670693788019E-2,1033.8060336873095,1031.2938477513947,1.2089266264058596E-2,{"$f":"BajJub!H38+BajViu!F38+NInc!O38+Orf!N38+Fam!J38","v":510571.72023362719},1.924105738487869E-2,960.3912793467797,1.5919518459265536E-2,151683.43992241469,2.8791319650803615E-2,151683.43992241472,2.8791319650803615,{"$f":"'AUX2'!G38","v":14262.972406860514},1.6449367796886216E-2,165946.41232927522,2.7718777019199781E-2,{"$f":"'AUX2'!D38","v":154301.30878584884},3.2672398559423943E-2,-11645.103543426376,2.5000000000000001E-3,-8.6277128690250386E-3,9.3338972356069756E-3,-1.7961610104632014E-2,{"$f":"100*AA38/'AUX1'!C38","v":10.194047041924771},{"$f":"100*Y38/'AUX1'!C38","v":10.963390699887706},-0.76934365796293491,-7.0173879507077599,151683.43992241469,107012.46859684965,26602.209061642498,15450.634984251779,2243.3350529676991,374.79222670305626,{"$f":"+'AUX1'!G38","v":1.8},238.67170511529599,386.86002083871909,212.46581091856481,116.5833788696617,123.51059474191145,104.84032678820715,11.74305208145455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.292680354898135,11.418360318368441,11.535598293323066,11.609112937457969,11.726350912412594,11.8520308758829,12.049884181575599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9683.5510945268961,9690.2108699422606,9695.1217195314839,9699.3820931705759]
[2025,{"$f":"AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39","v":668955.78149231256},2.0372437128234555E-2,{"$f":"(AltJub!B39*PmAltJub!B39+AltViu!B39*PmAltViu!B39+NInc!I39*PmInc!H39+Orf!F39*Orf!K39+Fam!E39*Fam!H39)/(AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39)","v":1181.7947999689691},9.844847986396843E-3,10628634.030878896,1.415977876266572E-2,{"$f":"NJub!B39+NViu!B39+NInc!B39+Orf!B39+Fam!B39","v":10628634.030878898},1.4159778762665942E-2,1048.5401735677544,1.4252325291517431E-2,1048.5401735677544,1045.991743686842,1.1787230488556233E-2,{"$f":"BajJub!H39+BajViu!F39+NInc!O39+Orf!N39+Fam!J39","v":520557.95545132784},1.9558927417936856E-2,975.17757383607147,1.5396114903655445E-2,156023.69680136259,2.8613913827164827E-2,156023.69680136259,2.8613913827164605,{"$f":"'AUX2'!G39","v":14499.140755258386},1.655814381890508E-2,170522.83755662097,2.7577729238671855E-2,{"$f":"'AUX2'!D39","v":159342.70264474084},3.2672398559423943E-2,-11180.13491188013,2.5000000000000001E-3,-8.119592477047936E-3,8.363589497258463E-3,-1.6483181974306399E-2,{"$f":"100*AA39/'AUX1'!C39","v":10.194047041924771},{"$f":"100*Y39/'AUX1'!C39","v":10.90930302374951},-0.71525598182473971,-6.5563856853882347,156023.69680136259,110074.51415171208,27363.402379344556,15892.738122266137,2307.5256488587752,385.51649918102873,{"$f":"+'AUX1'!G39","v":1.8},242.96779580737132,392.37367569799574,212.99697544586121,118.68187968931561,125.27090791512195,105.10242760517767,13.579452084137941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.96545013252536,11.171066071681009,11.35791612753389,11.470637741092437,11.657487796945318,11.863103736100967,12.15147028180311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9788.9265710613599,9802.5793136251668,9812.5272561016973,9821.2680173492718]
[2026,{"$f":"AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40","v":679813.72675699147},1.623118532656509E-2,{"$f":"(AltJub!B40*PmAltJub!B40+AltViu!B40*PmAltViu!B40+NInc!I40*PmInc!H40+Orf!F40*Orf!K40+Fam!E40*Fam!H40)/(AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40)","v":1191.9529101992068},8.595494099740808E-3,10777612.619258642,1.4016720111627246E-2,{"$f":"NJub!B40+NViu!B40+NInc!B40+Orf!B40+Fam!B40","v":10777612.619258642},1.4016720111627023E-2,1063.0697939771335,1.3856999260162484E-2,1063.0697939771335,1060.4846783849264,1.1391556678777226E-2,{"$f":"BajJub!H40+BajViu!F40+NInc!O40+Orf!N40+Fam!J40","v":530835.13837724633},1.9742629650157051E-2,989.69083102046443,1.4882681445700152E-2,160402.96197408892,2.806794905200638E-2,160402.96197408892,2.806794905200638,{"$f":"'AUX2'!G40","v":14746.494262818458},1.7059873528737501E-2,175149.45623690737,2.7131959252966187E-2,{"$f":"'AUX2'!D40","v":164548.8109330856},3.2672398559423943E-2,-10600.645303821773,2.5000000000000001E-3,-7.8228226354425112E-3,7.3874061256233858E-3,-1.5210228761065897E-2,{"$f":"100*AA40/'AUX1'!C40","v":10.194047041924771},{"$f":"100*Y40/'AUX1'!C40","v":10.850773008457962},-0.65672596653319104,-6.0523426858278837,160402.96197408892,113164.08000684668,28131.436963217548,16338.814686178781,2372.2931612071411,396.33715663874966,{"$f":"+'AUX1'!G40","v":1.8},247.34121613190399,397.81079743185012,213.52946788447585,120.8181535237233,127.00678679342168,105.3651836741906,15.452969849532693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.668041516700526,10.957032677603699,11.182368034082636,11.342248931358233,11.567584287837169,11.856575448740342,12.212960396054219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9890.9938788793534,9914.1254812295556,9931.1258921574354,9946.0055706133517]
[{"$f":"A40+1","v":2027},{"$f":"AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41","v":691736.23097120633},1.7537898610977543E-2,{"$f":"(AltJub!B41*PmAltJub!B41+AltViu!B41*PmAltViu!B41+NInc!I41*PmInc!H41+Orf!F41*Orf!K41+Fam!E41*Fam!H41)/(AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41)","v":1200.8426565379998},7.4581355208966915E-3,10927788.103339961,1.3934021326111434E-2,{"$f":"NJub!B41+NViu!B41+NInc!B41+Orf!B41+Fam!B41","v":10927788.103339961},1.3934021326111434E-2,1077.3457712811505,1.3429012267019758E-2,1077.3457712811505,1074.7246199744147,1.0963368598479795E-2,{"$f":"BajJub!H41+BajViu!F41+NInc!O41+Orf!N41+Fam!J41","v":541560.74688988668},2.0205159261740491E-2,1003.8723938964769,1.4329285905771094E-2,164822.08823625679,2.7550153736448646E-2,164822.08823625679,2.7550153736448646,{"$f":"'AUX2'!G41","v":15006.910907145331},1.7659562990743005E-2,179828.99914340212,2.6717427544652006E-2,{"$f":"'AUX2'!D41","v":169925.01526637067},3.2672398559423943E-2,-9903.9838770314527,2.5000000000000001E-3,-7.3951277434885863E-3,6.6876374290769838E-3,-1.408276517256557E-2,{"$f":"100*AA41/'AUX1'!C41","v":10.194047041924769},{"$f":"100*Y41/'AUX1'!C41","v":10.788201336315492},-0.59415429439072298,-5.5074453643228365,164822.08823625679,116281.76780847908,28906.462376381405,16788.951542654351,2437.6502025063237,407.25630623561415,{"$f":"+'AUX1'!G41","v":1.8},251.79335802227826,403.15300351051536,214.06329155418703,122.99288028715031,128.71236249126531,105.62859663337608,17.364283653774237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.451650403284438,10.788510608412444,11.047396435080765,11.247696669728725,11.506582496397046,11.843442701525053,12.285694798203048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9997.7389295931789,10030.437696601808,10053.450945305009,10074.755254038002]
[2028,{"$f":"AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42","v":702549.23220275436},1.5631682637710753E-2,{"$f":"(AltJub!B42*PmAltJub!B42+AltViu!B42*PmAltViu!B42+NInc!I42*PmInc!H42+Orf!F42*Orf!K42+Fam!E42*Fam!H42)/(AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42)","v":1227.3386896719926},2.2064533592086155E-2,11078400.627825767,1.378252607586461E-2,{"$f":"NJub!B42+NViu!B42+NInc!B42+Orf!B42+Fam!B42","v":11078400.627825767},1.378252607586461E-2,1092.4856615310136,1.40529537066445E-2,1092.4856615310136,1089.828913797722,1.158694158304141E-2,{"$f":"BajJub!H42+BajViu!F42+NInc!O42+Orf!N42+Fam!J42","v":551936.70771694893},1.9159366491478647E-2,1017.7087806964105,1.3783013542416844E-2,169441.91374034161,2.8029164983413679E-2,169441.91374034164,2.8029164983413901,{"$f":"'AUX2'!G42","v":15279.828574437486},1.8186132308029457E-2,184721.74231477908,2.720775400343145E-2,{"$f":"'AUX2'!D42","v":175476.87309036974},3.2672398559423943E-2,-9244.8692244093399,2.5000000000000001E-3,-6.738816381858961E-3,6.2991105149318247E-3,-1.3037926896790786E-2,{"$f":"100*AA42/'AUX1'!C42","v":10.194047041924771},{"$f":"100*Y42/'AUX1'!C42","v":10.731112867810197},-0.53706582588542595,-5.0047542365940982,169441.91374034161,119541.04866294595,29716.686379415842,17259.53183534195,2505.9755022042254,418.67136043362785,{"$f":"+'AUX1'!G42","v":1.8},256.32563846667927,408.8184940055433,214.59844978307248,125.20675213231902,130.52115136282791,105.89266812495951,19.314084007359511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.275936947409136,10.668671844025734,10.956706253929267,11.183228347129395,11.471262757032928,11.863997653649527,12.374112049582497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10115.172147540274,10154.46467137613,10182.541814372422,10209.018591859596]
[2029,{"$f":"AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43","v":716740.38464746263},2.0199513136202052E-2,{"$f":"(AltJub!B43*PmAltJub!B43+AltViu!B43*PmAltViu!B43+NInc!I43*PmInc!H43+Orf!F43*Orf!K43+Fam!E43*Fam!H43)/(AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43)","v":1259.2145364229441},2.597151627271721E-2,11232454.767449003,1.3905810486424919E-2,{"$f":"NJub!B43+NViu!B43+NInc!B43+Orf!B43+Fam!B43","v":11232454.767449005},1.3905810486425141E-2,1108.8342361993805,1.4964566807637469E-2,1108.8342361993805,1106.1404808962945,1.2498854535211823E-2,{"$f":"BajJub!H43+BajViu!F43+NInc!O43+Orf!N43+Fam!J43","v":562686.24502422626},1.9476032590298509E-2,1032.281909873881,1.4319547451971726E-2,174369.02563791766,2.9078471724100829E-2,174369.02563791766,2.9078471724100607,{"$f":"'AUX2'!G43","v":15563.613653928132},1.857253032049111E-2,189932.63929184579,2.8209440381885109E-2,{"$f":"'AUX2'!D43","v":181210.12342593976},3.2672398559423943E-2,-8722.5158659060253,2.5000000000000001E-3,-5.9197917147863315E-3,6.114124798460286E-3,-1.2033916513246617E-2,{"$f":"100*AA43/'AUX1'!C43","v":10.194047041924771},{"$f":"100*Y43/'AUX1'!C43","v":10.684735615939907},-0.49068857401513633,-4.5924259771398344,174369.02563791766,123017.11966636078,30580.802204033658,17761.412643787156,2578.8454399863599,430.84568374968791,{"$f":"+'AUX1'!G43","v":1.8},260.93949995907951,414.93628567128701,215.13494590753015,127.46047367070076,132.47434385220672,106.1573997952719,21.303073875428865]
[2030,{"$f":"AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44","v":728020.35912880453},1.5737880441730745E-2,{"$f":"(AltJub!B44*PmAltJub!B44+AltViu!B44*PmAltViu!B44+NInc!I44*PmInc!H44+Orf!F44*Orf!K44+Fam!E44*Fam!H44)/(AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44)","v":1290.4134833419362},2.477651426072236E-2,11386393.986859437,1.3704859943575398E-2,{"$f":"NJub!B44+NViu!B44+NInc!B44+Orf!B44+Fam!B44","v":11386393.986859437},1.3704859943575176E-2,1126.2489424491241,1.5705418971760698E-2,1126.2489424491241,1123.5143342805763,1.3239217911879431E-2,{"$f":"BajJub!H44+BajViu!F44+NInc!O44+Orf!N44+Fam!J44","v":574081.13971836993},2.0250885453318768E-2,1047.9369354792689,1.516545573030581E-2,179534.79860413307,2.9625519482699314E-2,179534.79860413313,2.9625519482699536,{"$f":"'AUX2'!G44","v":15856.521495558209},1.8820040650144865E-2,195391.32009969128,2.8740088213368153E-2,{"$f":"'AUX2'!D44","v":187130.69280151447},3.2672398559423943E-2,-8260.6272981768125,2.5000000000000001E-3,-5.139880166762173E-3,5.9320962032742841E-3,-1.1071976370036457E-2,{"$f":"100*AA44/'AUX1'!C44","v":10.194047041924771},{"$f":"100*Y44/'AUX1'!C44","v":10.644049240990753},-0.45000219906598282,-4.2277350365216479,179534.79860413307,126661.56574174209,31486.774355525828,18287.603720105933,2655.245075811546,443.60971094765114,{"$f":"+'AUX1'!G44","v":1.8},265.63641095834294,421.45303388434075,215.67278327229897,129.75476219677338,134.55490892541471,106.42279329476007,23.331968902013315]
[2031,{"$f":"AltJub!B45+AltViu!B45+NInc!I45+Orf!F45+Fam!E45","v":739010.0334531964},1.509528433729912E-2,{"$f":"(AltJub!B45*PmAltJub!B45+AltViu!B45*PmAltViu!B45+NInc!I45*PmInc!H45+Orf!F45*Orf!K45+Fam!E45*Fam!H45)/(AltJub!B45+AltViu!B45+NInc!I45+Orf!F45+Fam!E45)","v":1324.5902211444682},2.6485105932108288E-2,11538784.141433544,1.3383530795612275E-2,{"$f":"NJub!B45+NViu!B45+NInc!B45+Orf!B45+Fam!B45","v":11538784.141433544},1.3383530795612275E-2,1144.8668212247387,1.6530873480891772E-2,1144.8668212247387,1142.0883841665479,1.4063890424597991E-2,{"$f":"BajJub!H45+BajViu!F45+NInc!O45+Orf!N45+Fam!J45","v":586619.87887908926},2.184140584529648E-2,1064.5536177636895,1.5856567052693116E-2,184945.19569122029,3.0135645730814176E-2,184945.19569122026,3.013564573081351,{"$f":"'AUX2'!G45","v":16157.219648318751},1.8963689661996463E-2,201102.41533953903,2.9229011999785337E-2,{"$f":"'AUX2'!D45","v":193244.70137942667},3.2672398559423943E-2,-7857.7139601123636,2.5000000000000001E-3,-4.4470056638078164E-3,5.7134431095120525E-3,-1.0160448773319869E-2,{"$f":"100*AA45/'AUX1'!C45","v":10.194047041924771},{"$f":"100*Y45/'AUX1'!C45","v":10.608557272630129},-0.41451023070535875,-3.9073195350963283,184945.19569122029,130478.59381464546,32435.648632710036,18838.712467080564,2735.2626007446916,456.97817603951842,{"$f":"+'AUX1'!G45","v":1.8},270.41786635559311,428.42002066562077,216.21196523047971,132.0903479163153,136.77921910109364,106.68885027799696,25.401497638318332]
[2032,{"$f":"AltJub!B46+AltViu!B46+NInc!I46+Orf!F46+Fam!E46","v":747403.27890102903},1.1357417447518614E-2,{"$f":"(AltJub!B46*PmAltJub!B46+AltViu!B46*PmAltViu!B46+NInc!I46*PmInc!H46+Orf!F46*Orf!K46+Fam!E46*Fam!H46)/(AltJub!B46+AltViu!B46+NInc!I46+Orf!F46+Fam!E46)","v":1358.8187070454014},2.5840811259620455E-2,11687691.097329121,1.2904908703585294E-2,{"$f":"NJub!B46+NViu!B46+NInc!B46+Orf!B46+Fam!B46","v":11687691.097329121},1.2904908703585294E-2,1164.5795817738574,1.7218387487228037E-2,1164.5795817738574,1161.7538801423734,1.4750238721713993E-2,{"$f":"BajJub!H46+BajViu!F46+NInc!O46+Orf!N46+Fam!J46","v":598496.32300545275},2.024555347332746E-2,1082.2726402042661,1.6644556126537813E-2,190557.44974041419,3.0345497909358921E-2,190557.44974041419,3.0345497909359143,{"$f":"'AUX2'!G46","v":16464.961791388185},1.9046726464565733E-2,207022.41153180238,2.9437718001885216E-2,{"$f":"'AUX2'!D46","v":199558.46928239215},3.2672398559423943E-2,-7463.9422494102328,2.5000000000000001E-3,-3.8985723406857898E-3,5.4173813021658867E-3,-9.3159536428516765E-3,{"$f":"100*AA46/'AUX1'!C46","v":10.194047041924771},{"$f":"100*Y46/'AUX1'!C46","v":10.575327669513806},-0.38128062758903525,-3.6053788544838956,190557.44974041419,134438.03171046387,33419.924540482643,19410.382576865373,2818.2655062771373,470.8454063251483,{"$f":"+'AUX1'!G46","v":1.8},275.28538794999378,435.79672258872768,216.7524951435559,134.46797417880896,139.13433669577674,106.95557240369195,27.512401775117013]
[2033,{"$f":"AltJub!B47+AltViu!B47+NInc!I47+Orf!F47+Fam!E47","v":755415.47091641102},1.072003862113502E-2,{"$f":"(AltJub!B47*PmAltJub!B47+AltViu!B47*PmAltViu!B47+NInc!I47*PmInc!H47+Orf!F47*Orf!K47+Fam!E47*Fam!H47)/(AltJub!B47+AltViu!B47+NInc!I47+Orf!F47+Fam!E47)","v":1395.7384724688716},2.7170486564574992E-2,11832837.891344994,1.2418773974018027E-2,{"$f":"NJub!B47+NViu!B47+NInc!B47+Orf!B47+Fam!B47","v":11832837.891344996},1.2418773974018249E-2,1185.4917010690383,1.7956797133029001E-2,1185.4917010690383,1182.6159652280223,1.5487463232604748E-2,{"$f":"BajJub!H47+BajViu!F47+NInc!O47+Orf!N47+Fam!J47","v":610268.67690053687},1.9669885081277094E-2,1101.0000458136601,1.7303778099628797E-2,196388.23568398648,3.0598572511939315E-2,196388.23568398651,3.0598572511939537,{"$f":"'AUX2'!G47","v":16779.539182165543},1.9105868253025404E-2,213167.77486615203,2.9684531683689785E-2,{"$f":"'AUX2'!D47","v":206078.52312669501},3.2672398559423943E-2,-7089.2517394570168,2.5000000000000001E-3,-3.4948171044664016E-3,5.0574172459990525E-3,-8.5522343504654541E-3,{"$f":"100*AA47/'AUX1'!C47","v":10.194047041924771},{"$f":"100*Y47/'AUX1'!C47","v":10.544729707093339},-0.35068266516856816,-3.3256676549297168,196388.23568398648,{"$f":"$AL47*AM$69%","v":138551.64357211889},34442.526524878136,20004.312575628071,2904.5004077288554,485.25260363250186,{"$f":"+'AUX1'!G47","v":1.8},280.2405249330937,443.6222359274924,217.29437638141479,136.88839771402752,141.63274375406135,107.22296133470117,29.665436379326351]
[2034,{"$f":"AltJub!B48+AltViu!B48+NInc!I48+Orf!F48+Fam!E48","v":763056.95775286818},1.0115608073510973E-2,{"$f":"(AltJub!B48*PmAltJub!B48+AltViu!B48*PmAltViu!B48+NInc!I48*PmInc!H48+Orf!F48*Orf!K48+Fam!E48*Fam!H48)/(AltJub!B48+AltViu!B48+NInc!I48+Orf!F48+Fam!E48)","v":1433.1668825815466},2.681620579424826E-2,11973539.191177275,1.1890748535919204E-2,{"$f":"NJub!B48+NViu!B48+NInc!B48+Orf!B48+Fam!B48","v":11973539.191177277},1.1890748535919204E-2,1207.5649813923014,1.8619514842118434E-2,1207.5649813923014,1204.6360789816799,1.6148892392395364E-2,{"$f":"BajJub!H48+BajViu!F48+NInc!O48+Orf!N48+Fam!J48","v":622355.65792058862},1.9805999353333492E-2,1120.84106569708,1.8020907409460607E-2,202423.57282831569,3.0731663346886151E-2,202423.57282831566,3.0731663346885929,{"$f":"'AUX2'!G48","v":17101.12791868945},1.9165528506629892E-2,219524.70074700515,2.9821232992860436E-2,{"$f":"'AUX2'!D48","v":212811.60276882787},3.2672398559423943E-2,-6713.0979781772767,2.5000000000000001E-3,-3.1303197901435733E-3,4.7315212869205401E-3,-7.8618410770641134E-3,{"$f":"100*AA48/'AUX1'!C48","v":10.194047041924771},{"$f":"100*Y48/'AUX1'!C48","v":10.515616146692649},-0.32156910476787814,-3.0580148636275317,202423.57282831569,142809.56603853501,35501.002654856893,20619.078375188154,2993.7605364500723,500.16522328553589,{"$f":"+'AUX1'!G48","v":1.8},285.28485438188937,451.88226673363812,217.83761232236833,139.35238887288003,144.26987672852005,107.49101873803791,31.861370134842119]
[2035,{"$f":"AltJub!B49+AltViu!B49+NInc!I49+Orf!F49+Fam!E49","v":770117.96142580558},9.2535735389025486E-3,{"$f":"(AltJub!B49*PmAltJub!B49+AltViu!B49*PmAltViu!B49+NInc!I49*PmInc!H49+Orf!F49*Orf!K49+Fam!E49*Fam!H49)/(AltJub!B49+AltViu!B49+NInc!I49+Orf!F49+Fam!E49)","v":1471.2612667767321},2.658056410469567E-2,12109858.029416803,1.1385007896409949E-2,{"$f":"NJub!B49+NViu!B49+NInc!B49+Orf!B49+Fam!B49","v":12109858.029416805},1.1385007896409949E-2,1230.7633221997603,1.9210842617108259E-2,1230.7633221997603,1227.7783931866638,1.6738984738574159E-2,{"$f":"BajJub!H49+BajViu!F49+NInc!O49+Orf!N49+Fam!J49","v":633799.12318627688},1.8387340293367194E-2,1141.764477954564,1.8667599624814901E-2,208661.16739513454,3.0814566108410935E-2,208661.16739513454,3.0814566108410935,{"$f":"'AUX2'!G49","v":17430.118602331615},1.9237952327262553E-2,226091.28599746616,2.9912739787896436E-2,{"$f":"'AUX2'!D49","v":219764.66827256081},3.2672398559423943E-2,-6326.6177249053435,2.5000000000000001E-3,-2.7206860163378772E-3,4.5028299429545875E-3,-7.2235159592924647E-3,{"$f":"100*AA49/'AUX1'!C49","v":10.194047041924771},{"$f":"100*Y49/'AUX1'!C49","v":10.487514773616621},-0.29346773169184992,-2.7982581004808149,208661.16739513454,147210.18085214292,36594.950648079845,21254.446328874896,3086.0119684132646,515.57759762359615,{"$f":"+'AUX1'!G49","v":1.8},290.41998176076339,460.56330584132019,218.38220635317424,141.86073187259186,147.04142262474124,107.75974628488299,34.100985587708863]
[2036,{"$f":"AltJub!B50+AltViu!B50+NInc!I50+Orf!F50+Fam!E50","v":778346.77019230882},1.0685127705979403E-2,{"$f":"(AltJub!B50*PmAltJub!B50+AltViu!B50*PmAltViu!B50+NInc!I50*PmInc!H50+Orf!F50*Orf!K50+Fam!E50*Fam!H50)/(AltJub!B50+AltViu!B50+NInc!I50+Orf!F50+Fam!E50)","v":1511.1677153206849},2.7123971414934722E-2,12243046.659805361,1.09983643131919E-2,{"$f":"NJub!B50+NViu!B50+NInc!B50+Orf!B50+Fam!B50","v":12243046.659805361},1.0998364313191678E-2,1255.165213888225,1.9826632178842285E-2,1255.165213888225,1252.1217783950435,1.735382896941462E-2,{"$f":"BajJub!H50+BajViu!F50+NInc!O50+Orf!N50+Fam!J50","v":645158.13980375091},1.7922108444027529E-2,1163.7398757312594,1.9246874640962419E-2,215138.64791157361,3.1043057015840869E-2,215138.64791157361,3.1043057015840869,{"$f":"'AUX2'!G50","v":17766.97790202318},1.9326276967874589E-2,232905.62581359679,3.0139772022027556E-2,{"$f":"'AUX2'!D50","v":226944.90710364151},3.2672398559423943E-2,-5960.718709955283,2.5000000000000001E-3,-2.2800774941614792E-3,4.342231249152036E-3,-6.6223087433135153E-3,{"$f":"100*AA50/'AUX1'!C50","v":10.194047041924771},{"$f":"100*Y50/'AUX1'!C50","v":10.461794169227415},-0.26774712730264483,-2.5592849846941319,215138.64791157361,151780.03488964823,37730.969787540074,21914.249318102287,3181.8112139002847,531.58270238271564,{"$f":"+'AUX1'!G50","v":1.8},295.64754143245716,469.69472510130771,218.92816186905716,144.4142250462985,149.9567588261757,108.0291456505952,36.385079395703301]
[2037,{"$f":"AltJub!B51+AltViu!B51+NInc!I51+Orf!F51+Fam!E51","v":786608.45468222746},1.0614400684000325E-2,{"$f":"(AltJub!B51*PmAltJub!B51+AltViu!B51*PmAltViu!B51+NInc!I51*PmInc!H51+Orf!F51*Orf!K51+Fam!E51*Fam!H51)/(AltJub!B51+AltViu!B51+NInc!I51+Orf!F51+Fam!E51)","v":1554.1017197997326},2.8411144602792593E-2,12373269.909023842,1.0636506813782809E-2,{"$f":"NJub!B51+NViu!B51+NInc!B51+Orf!B51+Fam!B51","v":12373269.909023844},1.0636506813783031E-2,1280.8987848832944,2.0502138451839791E-2,1280.8987848832944,1277.7938970095986,1.8028449857429463E-2,{"$f":"BajJub!H51+BajViu!F51+NInc!O51+Orf!N51+Fam!J51","v":656385.20546374621},1.7402036752431682E-2,1186.8443245536059,1.9853619613943607E-2,221884.68948102338,3.1356716400962714E-2,221884.68948102338,3.1356716400962714,{"$f":"'AUX2'!G51","v":18112.160175035293},1.9428305416691272E-2,239996.84965605868,3.0446769234064197E-2,{"$f":"'AUX2'!D51","v":234359.74155956312},3.2672398559423943E-2,-5637.1080964955618,2.5000000000000001E-3,-1.7312845142134024E-3,4.3006041555099152E-3,-6.0318886697233176E-3,{"$f":"100*AA51/'AUX1'!C51","v":10.194047041924771},{"$f":"100*Y51/'AUX1'!C51","v":10.439246770912719},-0.24519972898794862,-2.3488258719121289,221884.68948102338,156539.35839901114,38914.089106701256,22601.40821911001,3281.5823657759588,548.25139042498779,{"$f":"+'AUX1'!G51","v":1.8},300.96919717824142,479.32447138543353,219.4754822737298,147.01368109713187,153.0311930574191,108.29921851472167,38.714462582410192]
[2038,{"$f":"AltJub!B52+AltViu!B52+NInc!I52+Orf!F52+Fam!E52","v":794733.14902399236},1.0328765592847677E-2,{"$f":"(AltJub!B52*PmAltJub!B52+AltViu!B52*PmAltViu!B52+NInc!I52*PmInc!H52+Orf!F52*Orf!K52+Fam!E52*Fam!H52)/(AltJub!B52+AltViu!B52+NInc!I52+Orf!F52+Fam!E52)","v":1596.7746864600974},2.7458284175802872E-2,12500374.677745834,1.0272528576241058E-2,{"$f":"NJub!B52+NViu!B52+NInc!B52+Orf!B52+Fam!B52","v":12500374.677745832},1.0272528576240836E-2,1307.8732910265139,2.1059045774391327E-2,1307.8732910265139,1304.7036047570862,1.8584465966185348E-2,{"$f":"BajJub!H52+BajViu!F52+NInc!O52+Orf!N52+Fam!J52","v":667628.38030200172},1.7128927868372612E-2,1211.2011522322171,2.0522344148018012E-2,228884.68636387121,3.1547904000138294E-2,228884.68636387118,3.1547904000138294,{"$f":"'AUX2'!G52","v":18466.066500685884},1.9539708252933607E-2,247350.75286455709,3.0641665584516309E-2,{"$f":"'AUX2'!D52","v":242016.83644208076},3.2672398559423943E-2,-5333.9164224763226,2.5000000000000001E-3,-1.0520889388110251E-3,4.3743466661648849E-3,-5.4264356049759099E-3,{"$f":"100*AA52/'AUX1'!C52","v":10.194047041924771},{"$f":"100*Y52/'AUX1'!C52","v":10.418718166991027},-0.22467112506625675,-2.1564181069612665,228884.68636387121,161477.84705002641,40141.747054092295,23314.435275874428,3385.1094112200053,565.54757265805767,{"$f":"+'AUX1'!G52","v":1.8},306.38664272744978,489.41858736912531,220.02417097941409,149.65992735688025,156.25388395692499,108.56996656100847,41.089960795871775]
[2039,{"$f":"AltJub!B53+AltViu!B53+NInc!I53+Orf!F53+Fam!E53","v":802724.78338573326},1.005574559404665E-2,{"$f":"(AltJub!B53*PmAltJub!B53+AltViu!B53*PmAltViu!B53+NInc!I53*PmInc!H53+Orf!F53*Orf!K53+Fam!E53*Fam!H53)/(AltJub!B53+AltViu!B53+NInc!I53+Orf!F53+Fam!E53)","v":1639.5578152034898},2.6793466295635282E-2,12624163.623622529,9.9028188408682993E-3,{"$f":"NJub!B53+NViu!B53+NInc!B53+Orf!B53+Fam!B53","v":12624163.623622529},9.9028188408685214E-3,1336.0278663900885,2.152699008133796E-2,1336.0278663900885,1332.790244743167,1.9051504367901373E-2,{"$f":"BajJub!H53+BajViu!F53+NInc!O53+Orf!N53+Fam!J53","v":678935.83750903769},1.6936753350600631E-2,1236.7261954834034,2.1074157008639238E-2,236127.28147438887,3.1642986805170858E-2,236127.28147438887,3.1642986805171081,{"$f":"'AUX2'!G53","v":18829.038284550152},1.9656150585766863E-2,254956.31975893903,3.0748104892757588E-2,{"$f":"'AUX2'!D53","v":249924.10698040735},3.2672398559423943E-2,-5032.2127785316843,2.5000000000000001E-3,-1.415683110951825E-4,4.6245563918518064E-3,-4.7661247029469889E-3,{"$f":"100*AA53/'AUX1'!C53","v":10.194047041924771},{"$f":"100*Y53/'AUX1'!C53","v":10.399303807304944},-0.20525676538017379,-1.9737548703596117,236127.28147438887,166587.4884335578,41411.951826461445,24052.173643678936,3492.2243836532998,583.44318703737304,{"$f":"+'AUX1'!G53","v":1.8},311.9016022965439,499.95429644504293,220.57423140686262,152.3538060493041,159.61755976703625,108.84139147741098,43.512414571893117,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en miles)"]
[2040,{"$f":"AltJub!B54+AltViu!B54+NInc!I54+Orf!F54+Fam!E54","v":808384.03376724024},7.0500506507813476E-3,{"$f":"(AltJub!B54*PmAltJub!B54+AltViu!B54*PmAltViu!B54+NInc!I54*PmInc!H54+Orf!F54*Orf!K54+Fam!E54*Fam!H54)/(AltJub!B54+AltViu!B54+NInc!I54+Orf!F54+Fam!E54)","v":1685.5620899858504},2.8058952453988928E-2,12742552.538864091,9.3779610888464759E-3,{"$f":"NJub!B54+NViu!B54+NInc!B54+Orf!B54+Fam!B54","v":12742552.538864091},9.3779610888464759E-3,1365.445973048566,2.2019081636346582E-2,1365.445973048566,1362.1369354088179,1.9542308716415713E-2,{"$f":"BajJub!H54+BajViu!F54+NInc!O54+Orf!N54+Fam!J54","v":689995.11852567771},1.6289140159717608E-2,1263.3631521685234,2.1538281296539008E-2,243589.73870772458,3.160353681599104E-2,243589.73870772455,3.1603536815990818,{"$f":"'AUX2'!G54","v":19201.370410956526},1.977435707440689E-2,262791.10911868111,3.0729928040810428E-2,{"$f":"'AUX2'!D54","v":258089.72701327933},3.2672398559423943E-2,-4701.3821054017753,2.5000000000000001E-3,1.0304843169634051E-3,5.0429060531293826E-3,-4.0124217361659775E-3,{"$f":"100*AA54/'AUX1'!C54","v":10.194047041924772},{"$f":"100*Y54/'AUX1'!C54","v":10.379742578508694},-0.18569553658392124,-1.7890187081171562,243589.73870772458,171852.2422573512,42720.715970631063,24812.307398931549,3602.5910255317885,601.88205527894775,{"$f":"+'AUX1'!G54","v":1.8},317.51583113788172,510.96283091290854,221.12566698537978,155.09617455819156,163.13219184614107,109.1134949561045,45.98267960208706]
[2041,{"$f":"AltJub!B55+AltViu!B55+NInc!I55+Orf!F55+Fam!E55","v":812881.06275358924},5.5629859058348163E-3,{"$f":"(AltJub!B55*PmAltJub!B55+AltViu!B55*PmAltViu!B55+NInc!I55*PmInc!H55+Orf!F55*Orf!K55+Fam!E55*Fam!H55)/(AltJub!B55+AltViu!B55+NInc!I55+Orf!F55+Fam!E55)","v":1732.2732912932727},2.7712536716944403E-2,12854106.478045996,8.7544421607579359E-3,{"$f":"NJub!B55+NViu!B55+NInc!B55+Orf!B55+Fam!B55","v":12854106.478046},8.754442160758158E-3,1396.0791050841342,2.2434525158967045E-2,1396.0791050841342,1392.6951150961354,1.995622132652497E-2,{"$f":"BajJub!H55+BajViu!F55+NInc!O55+Orf!N55+Fam!J55","v":701327.12357168377},1.6423311907219462E-2,1291.1919034956318,2.202751542922643E-2,251234.89255937276,3.1385369072633118E-2,251234.89255937276,3.1385369072633118,{"$f":"'AUX2'!G55","v":19583.331432817897},1.9892383391730162E-2,270818.22399219067,3.0545610543788904E-2,{"$f":"'AUX2'!D55","v":266522.13743835012},3.2672398559423943E-2,-4296.0865538405487,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA55/'AUX1'!C55","v":10.194047041924772},{"$f":"100*Y55/'AUX1'!C55","v":10.358365506600753},-0.16431846467598099,-1.5863358419943079,251234.89255937276,177245.88830655772,44061.521408416447,25591.050824190639,3715.6596744858589,620.77234572207249,{"$f":"+'AUX1'!G55","v":1.8},323.2311160983636,522.42603939832122,221.6784811528432,157.887905700239,166.79198510835076,109.38627869349476,48.501627006744243]
[2042,{"$f":"AltJub!B56+AltViu!B56+NInc!I56+Orf!F56+Fam!E56","v":812372.75948813558},-6.2531074808391818E-4,{"$f":"(AltJub!B56*PmAltJub!B56+AltViu!B56*PmAltViu!B56+NInc!I56*PmInc!H56+Orf!F56*Orf!K56+Fam!E56*Fam!H56)/(AltJub!B56+AltViu!B56+NInc!I56+Orf!F56+Fam!E56)","v":1777.5341231140067},2.6127997267072933E-2,12954115.182408687,7.7802921995004937E-3,{"$f":"NJub!B56+NViu!B56+NInc!B56+Orf!B56+Fam!B56","v":12954115.182408689},7.7802921995002716E-3,1427.6384874841415,2.2605726484320687E-2,1427.6384874841415,1424.1752348389714,2.0125027050773125E-2,{"$f":"BajJub!H56+BajViu!F56+NInc!O56+Orf!N56+Fam!J56","v":712364.05512544489},1.5737209046689626E-2,1320.1673082753882,2.2440819758326791E-2,258913.10767993005,3.0561897841251184E-2,258913.10767993005,3.0561897841251184,{"$f":"'AUX2'!G56","v":19975.182614680441},2.000942399442196E-2,278888.29029461049,2.9798830313031432E-2,{"$f":"'AUX2'!D56","v":275230.05493764544},3.2672398559423943E-2,-3658.235356965044,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA56/'AUX1'!C56","v":10.194047041924771},{"$f":"100*Y56/'AUX1'!C56","v":10.32954177678497},-0.13549473486019892,-1.3117206724959938,258913.10767993005,182662.85903776457,45408.125124430575,26373.161905129822,3829.217285870353,639.74432673470437,{"$f":"+'AUX1'!G56","v":1.8},329.04927618813417,534.23585955324666,222.23267735572531,160.7298880028433,170.56243910348704,109.6597443902285,51.0701436126148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"altas"]
[2043,{"$f":"AltJub!B57+AltViu!B57+NInc!I57+Orf!F57+Fam!E57","v":809113.97985614138},-4.0114339063357374E-3,{"$f":"(AltJub!B57*PmAltJub!B57+AltViu!B57*PmAltViu!B57+NInc!I57*PmInc!H57+Orf!F57*Orf!K57+Fam!E57*Fam!H57)/(AltJub!B57+AltViu!B57+NInc!I57+Orf!F57+Fam!E57)","v":1823.2605016518146},2.5724613633690163E-2,13040053.735207886,6.6340735425836073E-3,{"$f":"NJub!B57+NViu!B57+NInc!B57+Orf!B57+Fam!B57","v":13040053.735207887},6.6340735425836073E-3,1460.0365021131888,2.2693430383864843E-2,1460.0365021131888,1456.4909274972317,2.0209906265511002E-2,{"$f":"BajJub!H57+BajViu!F57+NInc!O57+Orf!N57+Fam!J57","v":723175.42705694155},1.5176751063882277E-2,1350.0168431908687,2.2610418185915249E-2,266545.36220089317,2.947805381254831E-2,266545.36220089323,2.9478053812548533,{"$f":"'AUX2'!G57","v":20377.191862108473},2.0125435405660808E-2,286922.55406300165,2.880817893036669E-2,{"$f":"'AUX2'!D57","v":284222.48098810035},3.2672398559423943E-2,-2700.0730749013019,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA57/'AUX1'!C57","v":10.194047041924771},{"$f":"100*Y57/'AUX1'!C57","v":10.290889036430231},-9.6841994505460605E-2,-0.94104595008882685,266545.36220089317,188047.40462603373,46746.668280375474,27150.591390976293,3942.0951590831796,658.60274442446246,{"$f":"+'AUX1'!G57","v":1.8},334.97216315952062,546.35950384058242,222.78825904911463,163.62302598689448,174.43308594138421,109.93389375120407,53.689132235690408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2044,{"$f":"AltJub!B58+AltViu!B58+NInc!I58+Orf!F58+Fam!E58","v":799873.14258508163},-1.1420933887093088E-2,{"$f":"(AltJub!B58*PmAltJub!B58+AltViu!B58*PmAltViu!B58+NInc!I58*PmInc!H58+Orf!F58*Orf!K58+Fam!E58*Fam!H58)/(AltJub!B58+AltViu!B58+NInc!I58+Orf!F58+Fam!E58)","v":1866.3073263230453},2.3609804870029061E-2,13106980.628685072,5.1324093317564046E-3,{"$f":"NJub!B58+NViu!B58+NInc!B58+Orf!B58+Fam!B58","v":13106980.628685076},5.1324093317566266E-3,1492.9001065950251,2.2508755386780432E-2,1492.9001065950251,1489.2686534437837,2.0021520892310241E-2,{"$f":"BajJub!H58+BajViu!F58+NInc!O58+Orf!N58+Fam!J58","v":732946.2491078946},1.3510998418069464E-2,1380.6580751216595,2.2696925660844247E-2,273943.77888784022,2.7756688864730261E-2,273943.77888784022,2.7756688864730039,{"$f":"'AUX2'!G58","v":20789.641713025168},2.0240760047200101E-2,294733.42060086539,2.7222908855567551E-2,{"$f":"'AUX2'!D58","v":293508.71116649185},3.2672398559423943E-2,-1224.7094343735371,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA58/'AUX1'!C58","v":10.194047041924771},{"$f":"100*Y58/'AUX1'!C58","v":10.236583243106244},-4.2536201181473388E-2,-0.41553123900124855,273943.77888784022,193266.97792805862,48044.201007296615,27904.201908709048,4051.5146678890114,676.88337588690979,{"$f":"+'AUX1'!G58","v":1.8},341.00166209639201,558.65737626577277,223.34522969673739,166.56824045465859,178.35935760420008,110.20872848558207,56.359511969076522]
[2045,{"$f":"AltJub!B59+AltViu!B59+NInc!I59+Orf!F59+Fam!E59","v":788936.27412644599},-1.3673253765327242E-2,{"$f":"(AltJub!B59*PmAltJub!B59+AltViu!B59*PmAltViu!B59+NInc!I59*PmInc!H59+Orf!F59*Orf!K59+Fam!E59*Fam!H59)/(AltJub!B59+AltViu!B59+NInc!I59+Orf!F59+Fam!E59)","v":1910.5116855802239},2.368546628612811E-2,13154094.516431525,3.5945645363466561E-3,{"$f":"NJub!B59+NViu!B59+NInc!B59+Orf!B59+Fam!B59","v":13154094.516431527},3.594564536346434E-3,1526.2429494565756,2.2334275893112654E-2,1526.2429494565756,1522.5240669532493,1.9843230117914556E-2,{"$f":"BajJub!H59+BajViu!F59+NInc!O59+Orf!N59+Fam!J59","v":741822.38637999317},1.211021583492955E-2,1411.7385611201514,2.2511356402093341E-2,281068.81617064629,2.6009122425529663E-2,281068.81617064623,2.6009122425529441,{"$f":"'AUX2'!G59","v":21212.832395651472},2.0355842994695061E-2,302281.64856629778,2.5610356470752604E-2,{"$f":"'AUX2'!D59","v":303098.34475838632},3.2672398559423943E-2,816.69619208853692,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA59/'AUX1'!C59","v":10.194047041924771},{"$f":"100*Y59/'AUX1'!C59","v":10.166579259453878},2.7467782470893098E-2,0.27017723237982655,281068.81617064629,198293.68241780161,49293.788513132145,28629.965712339359,4156.891008894966,694.48851847815831,{"$f":"+'AUX1'!G59","v":1.8},347.13969201412709,571.13458423701502,223.90359277097923,169.56646878284246,182.34288470505064,110.48425030679601,59.082218476046449]
[2046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281771.48821107286,null,null,null,{"$f":"AA60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA60/'AUX1'!C60","v":{"$error":"#REF!"}},{"$f":"100*Y60/'AUX1'!C60","v":{"$error":"#REF!"}},{"$f":"AH60-AI60","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,{"$f":"+'AUX1'!G60","v":1.8},353.38820647038136]
[2047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA61/'AUX1'!C61","v":{"$error":"#REF!"}},{"$f":"100*Y61/'AUX1'!C61","v":{"$error":"#REF!"}},{"$f":"AH61-AI61","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,{"$f":"+'AUX1'!G61","v":1.8},359.74919418684823]
[2048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA62/'AUX1'!C62","v":{"$error":"#REF!"}},{"$f":"100*Y62/'AUX1'!C62","v":{"$error":"#REF!"}},{"$f":"AH62-AI62","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,{"$f":"+'AUX1'!G62","v":1.8},366.2246796822115]
[{"$f":"A62+1","v":2049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA63/'AUX1'!C63","v":{"$error":"#REF!"}},{"$f":"100*Y63/'AUX1'!C63","v":{"$error":"#REF!"}},{"$f":"AH63-AI63","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,{"$f":"+'AUX1'!G63","v":1.8},372.8167239164913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA64/'AUX1'!C64","v":{"$error":"#REF!"}},{"$f":"100*Y64/'AUX1'!C64","v":{"$error":"#REF!"}},{"$f":"AH64-AI64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,{"$f":"+'AUX1'!G64","v":1.8},379.52742494698816]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"porcentajes",{"$f":"100*AM30/$AL$30","v":70.549869288029058},{"$f":"100*AN30/$AL$30","v":17.537978486807386},{"$f":"100*AO30/$AL$30","v":10.186105346868914},{"$f":"100*AP30/$AL$30","v":1.4789584506490319},{"$f":"100*AQ30/$AL$30","v":0.24708842764560229}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resumen PmBaj(t)=alpha+beta*PmTot(t-1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadísticas de la regresión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en miles)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de correlación múltiple",0.99662783762783724]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de determinación R^2",0.99326704673473865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R^2  ajustado",0.99298650701535285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error típico",16.314142909673741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observaciones",26]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regresión",1,942323.87295617175,942323.87295617175,3540.5576397846266,1.4032429602953706E-27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residuos",24,6387.6302130541917,266.15125887725799]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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",25,948711.50316922599]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercepción",-13.5376810064148,9.7531028029550466,-1.3880383791620736,0.17787711824012611,-33.667095852843985,6.5917338400143848,-33.667095852843985,6.5917338400143848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 1",0.97238284955845089,1.6341858880124602E-2,59.502585152114392,1.4032429602953807E-27,0.93865491052143357,1.0061107885954683,0.93865491052143357,1.0061107885954683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTIMACION.LINEAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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":"LINEST(Q5:Q30,J4:J29,TRUE,TRUE)","v":0.95857857308153194},-7.9804663966554017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4644415362686224E-2,8.7863096519279118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99442975885829288,14.838789043365386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4284.61059502439,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943426.95132266195,5284.5518465640152]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y(T) =beta*X(t-1)-rho*beta*X(t-2)+rho*Y(t-1)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dependent Variable: PMBAJTOT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method: ARMA Maximum Likelihood (OPG - BHHH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date: 24/05/17   Time: 17:30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sample: 1994 2016"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included observations: 23"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Convergence achieved after 6 iterations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coefficient covariance computed using outer product of gradients"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable","Coefficient","Std. Error","t-Statistic","Prob.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"beta",null,"PMTOT(-1)",0.94564199999999998,2.017E-2,46.883789999999998,0]
[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,null,null,null,null,null,null,null,"rho",null,"AR(1)",0.76158000000000003,0.204813,3.718413,1.4E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIGMASQ",121.0692,26.463760000000001,4.5749040000000001,2.0000000000000001E-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R-squared",0.99618799999999996,"    Mean dependent var",null,567.69590000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted R-squared",0.995807,"    S.D. dependent var",null,182.22239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.E. of regression",11.79956,"    Akaike info criterion",null,7.9328260000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum squared resid",2784.59,"    Schwarz criterion",null,8.0809339999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Log likelihood",-88.227500000000006,"    Hannan-Quinn criter.",null,7.9700749999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Durbin-Watson stat",1.2145049999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inverted AR Roots",0.76]

{"sheet":"Iter_sintopes","index":32,"n_rows":121,"n_cols":155,"rows_kept":121,"cut":false,"hidden":true,"merged":[[1,132,1,134],[1,136,1,138],[1,144,1,146],[1,148,1,150],[1,120,1,122],[1,124,1,126],[89,36,89,37],[1,96,1,98],[1,100,1,102],[1,108,1,110],[1,112,1,114],[1,60,1,62],[1,64,1,66],[1,72,1,74],[1,76,1,78],[1,84,1,86],[1,88,1,90]]}
["indice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INGRESOS MM€",null,null,null,null,null,null,null,null,null,null,null,"GASTOS MM€",null,null,null,null,null,null,null,null,null,null,null,"SALDO MM€",null,null,null,null,null,null,null,null,null,null,null,"INGRESOS %PIB",null,null,null,null,null,null,null,null,null,null,null,"GASTOS %PIB",null,null,null,null,null,null,null,null,null,null,null,"SALDO %PIB",null,null,null,null,null,null,null,null,null,null,null,"POBLACIÓN",null,null,null,null,null,null,null,null,null,null,null,"POBLACIÓN"]
[null,null,null,null,null,{"$f":"Orf!B30","v":338531},null,"check",null,null,null,null,null,null,null,null,null,null,null,null,"check",null,"CONSOL",null,null,null,{"$f":"W2","v":"CONSOL"},null,null,"SI(ESNUMERO(PROMEDIO(W26:W36)-PROMEDIO(L26:L36)-PROMEDIO(G26:G36)+0,25*(MEDIA.GEOM(V26:V36)/MEDIA.GEOM(T26:T36)-1));PROMEDIO(W26:W36)-PROMEDIO(L26:L36)-PROMEDIO(G26:G36)+0,25*(MEDIA.GEOM(V26:V36)/MEDIA.GEOM(T26:T36)-1);0,0025)",null,null,null,"Promemoria:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit"]
["año","AltTot","%Var","PmAlt","%Var","Número de pensiones","%Var","Número de pensiones 2","%Var","PmTot","%Var","PmTot_form","PmSinReval","Efecto sustitución","BajTot","%Var","PmBajTot","%Var","GtPens","%Var",null,null,"RestoGt","%Var","GtTot","%Var","Ingresos","%Var","Saldo","IRP","IRPexpost","IRP tasas","IRP saldo","Ingresos","Gastos","Saldo (derecha)","GtPens","GtJub","GtViu","GtInc","GtOrf","GtFam","IPC","indice_ipc","indice_pm","indice_irp","indice_ipc","indice_pm","indice_irp","Gap (ipc-ipr)",null,null,null,null,"PIB",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90"]
[1990,{"$f":"AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4","v":439438},null,{"$f":"(AltJub!B4*PmAltJub!B4+AltViu!B4*PmAltViu!B4+NInc!I4*PmInc!H4+Orf!F4*Orf!K4+Fam!E4*Fam!H4)/(AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4)","v":300.33562839353903},null,{"$f":"NJub!B4+NViu!B4+NInc!B4+Orf!B4+Fam!B4","v":6096120},null,{"$f":"F4","v":6096120},null,267.23,null,null,null,null,{"$f":"BajJub!H4+BajViu!F4+NInc!O4+Orf!N4+Fam!J4","v":283434},null,{"$f":"(PMBajJub!B4*BajJub!B4+PmBajViu!B4*BajViu!B4+PmInc!N4*NInc!O4+Orf!S4*Orf!N4+Fam!L4*Fam!J4)/(BajJub!B4+BajViu!B4+NInc!O4+Orf!N4+Fam!J4)","v":236.02308576247026},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B4","v":0.08},null,null,null,"/PIB","/PIB","/PIB",null,{"$f":"(14*PmJub!B4*NJub!B4)/1000000","v":11763.503864000002},{"$f":"(14*NViu!B4*PmViu!B4)/1000000","v":3936.9308182399996},{"$f":"(14*PmInc!B4*NInc!B4)/1000000","v":6058.0340420600005},{"$f":"(14*Orf!B4*Orf!D4)/1000000","v":352.42682048},{"$f":"(14*Fam!B4*Fam!C4)/1000000","v":52.244687040000002},{"$f":"+'AUX1'!G4","v":6.7085213279999998},100,100,100,null,null,null,null,null,null,null,null,null,null,{"$f":"+A4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BE4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BR4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BE4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CO4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DA4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DM4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DY4","v":1990}]
[{"$f":"A4+1","v":1991},{"$f":"AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5","v":456606},{"$f":"(B5/B4-1)","v":3.9068082414356553E-2},{"$f":"(AltJub!B5*PmAltJub!B5+AltViu!B5*PmAltViu!B5+NInc!I5*PmInc!H5+Orf!F5*Orf!K5+Fam!E5*Fam!H5)/(AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5)","v":334.52182632291289},{"$f":"(D5/D4-1)","v":0.11382664824760202},{"$f":"NJub!B5+NViu!B5+NInc!B5+Orf!B5+Fam!B5","v":6253365},{"$f":"(F5/F4-1)","v":2.5794275703234115E-2},6253365,{"$f":"(H5/H4-1)","v":2.5794275703234115E-2},{"$f":"(NJub!B4*PmJub!B5+NViu!B5*PmViu!B5+NInc!B5*PmInc!B5+Orf!B5*Orf!D5+Fam!B5*Fam!C5)/(NJub!B4+NViu!B5+NInc!B5+Orf!B5+Fam!B5)","v":288.12425801819285},{"$f":"(J5/J4-1)","v":7.8188294795467739E-2},null,null,null,{"$f":"BajJub!H5+BajViu!F5+NInc!O5+Orf!N5+Fam!J5","v":295254},{"$f":"(O5/O4-1)","v":4.1702830288532722E-2},{"$f":"(PMBajJub!B5*BajJub!B5+PmBajViu!B5*BajViu!B5+PmInc!N5*NInc!O5+Orf!S5*Orf!N5+Fam!L5*Fam!J5)/(BajJub!B5+BajViu!B5+NInc!O5+Orf!N5+Fam!J5)","v":260.45090335778684},{"$f":"(Q5/Q4-1)","v":0.10349757743571031},{"$f":"14*J5*F5/1000000","v":25224.446110387111},null,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B5","v":6.7000000000000004E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B5*NJub!B5)/1000000","v":13360.262402759998},{"$f":"(14*NViu!B5*PmViu!B5)/1000000","v":4633.6608485999996},{"$f":"(14*PmInc!B5*NInc!B5)/1000000","v":6811.9114},{"$f":"(14*Orf!B5*Orf!D5)/1000000","v":387.32305247999994},{"$f":"(14*Fam!B5*Fam!C5)/1000000","v":76.234275599999989},{"$f":"+'AUX1'!G5","v":5.9294734350000002},{"$f":"+AR4*(AQ5/100+1)","v":105.92947343500001},{"$f":"+AS4*(K5+1)","v":107.81882947954678},{"$f":"+AT4*(AD5+1)","v":106.69999999999999},null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DM5","v":1991},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DY5","v":1991}]
[{"$f":"A5+1","v":1992},{"$f":"AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6","v":466661},{"$f":"(B6/B5-1)","v":2.2021173615764944E-2},{"$f":"(AltJub!B6*PmAltJub!B6+AltViu!B6*PmAltViu!B6+NInc!I6*PmInc!H6+Orf!F6*Orf!K6+Fam!E6*Fam!H6)/(AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6)","v":367.49931560597531},{"$f":"(D6/D5-1)","v":9.8580979440275218E-2},{"$f":"NJub!B6+NViu!B6+NInc!B6+Orf!B6+Fam!B6","v":6422634},{"$f":"(F6/F5-1)","v":2.7068466337723862E-2},6422634,2.7068466337723862E-2,{"$f":"(NJub!B5*PmJub!B6+NViu!B6*PmViu!B6+NInc!B6*PmInc!B6+Orf!B6*Orf!D6+Fam!B6*Fam!C6)/(NJub!B5+NViu!B6+NInc!B6+Orf!B6+Fam!B6)","v":311.90667132912381},{"$f":"(J6/J5-1)","v":8.2542211039478897E-2},{"$f":"(D6*B6+J5*F5*(1+AD6)-Q6*O6)/(B6+F5-O6)","v":310.27741408881815},{"$f":"(D6*B6+J5*F5-Q6*O6)/(B6+F5-O6)","v":294.26938438197368},{"$f":"(M6/J5-1)","v":2.1328042303861983E-2},{"$f":"BajJub!H6+BajViu!F6+NInc!O6+Orf!N6+Fam!J6","v":304525},{"$f":"(O6/O5-1)","v":3.1400082640709259E-2},{"$f":"(PMBajJub!B6*BajJub!B6+PmBajViu!B6*BajViu!B6+PmInc!N6*NInc!O6+Orf!S6*Orf!N6+Fam!L6*Fam!J6)/(BajJub!B6+BajViu!B6+NInc!O6+Orf!N6+Fam!J6)","v":280.29954548887611},7.6208766701119091E-2,28045.673489473578,{"$f":"(S6/S5-1)","v":0.11184496843816616},null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B6","v":5.7000000000000002E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B6*NJub!B6)/1000000","v":14848.451837800001},{"$f":"(14*NViu!B6*PmViu!B6)/1000000","v":5275.2910660799998},{"$f":"(14*PmInc!B6*NInc!B6)/1000000","v":7478.4079672399985},{"$f":"(14*Orf!B6*Orf!D6)/1000000","v":416.14566434000005},{"$f":"(14*Fam!B6*Fam!C6)/1000000","v":82.823935879999993},{"$f":"+'AUX1'!G6","v":5.920291991},112.20080756688077,116.71843405647712,{"$f":"+AT5*(AD6+1)","v":112.78189999999998},null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992]
[1993,{"$f":"AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7","v":520309},0.11496139595980814,{"$f":"(AltJub!B7*PmAltJub!B7+AltViu!B7*PmAltViu!B7+NInc!I7*PmInc!H7+Orf!F7*Orf!K7+Fam!E7*Fam!H7)/(AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7)","v":398.65321995199014},8.4772686704585265E-2,{"$f":"NJub!B7+NViu!B7+NInc!B7+Orf!B7+Fam!B7","v":6605646},2.8494851177881309E-2,6605646,2.8494851177881309E-2,{"$f":"(NJub!B6*PmJub!B7+NViu!B7*PmViu!B7+NInc!B7*PmInc!B7+Orf!B7*Orf!D7+Fam!B7*Fam!C7)/(NJub!B6+NViu!B7+NInc!B7+Orf!B7+Fam!B7)","v":334.72981043742925},{"$f":"(J7/J6-1)","v":7.317297514365273E-2},334.54530483941716,319.11163353079763,{"$f":"(M7/J6-1)","v":2.3099737402125564E-2},{"$f":"BajJub!H7+BajViu!F7+NInc!O7+Orf!N7+Fam!J7","v":323236},6.1443231261801179E-2,{"$f":"(PMBajJub!B7*BajJub!B7+PmBajViu!B7*BajViu!B7+PmInc!N7*NInc!O7+Orf!S7*Orf!N7+Fam!L7*Fam!J7)/(BajJub!B7+BajViu!B7+NInc!O7+Orf!N7+Fam!J7)","v":303.98760057666846},8.4509787721837037E-2,30955.492867554676,{"$f":"(S7/S6-1)","v":0.1037528793584952},null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B7","v":5.0999999999999997E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B7*NJub!B7)/1000000","v":16490.4814907},{"$f":"(14*NViu!B7*PmViu!B7)/1000000","v":5821.2158565399995},{"$f":"(14*PmInc!B7*NInc!B7)/1000000","v":8175.7186282800003},{"$f":"(14*Orf!B7*Orf!D7)/1000000","v":441.30818032000002},{"$f":"(14*Fam!B7*Fam!C7)/1000000","v":93.43579896},{"$f":"+'AUX1'!G7","v":4.5955221939999999},117.357020580464,125.25906913049779,118.53377689999996,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993]
[1994,{"$f":"AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8","v":478070},-8.1180606139813039E-2,{"$f":"(AltJub!B8*PmAltJub!B8+AltViu!B8*PmAltViu!B8+NInc!I8*PmInc!H8+Orf!F8*Orf!K8+Fam!E8*Fam!H8)/(AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8)","v":422.93073972430813},6.0898842796859309E-2,{"$f":"NJub!B8+NViu!B8+NInc!B8+Orf!B8+Fam!B8","v":6822425},3.2817229382258839E-2,6822425,3.2817229382258839E-2,{"$f":"(NJub!B7*PmJub!B8+NViu!B8*PmViu!B8+NInc!B8*PmInc!B8+Orf!B8*Orf!D8+Fam!B8*Fam!C8)/(NJub!B7+NViu!B8+NInc!B8+Orf!B8+Fam!B8)","v":355.13550212840028},6.0961680300612109E-2,353.35603747238565,341.87356464093614,2.134185238587305E-2,{"$f":"BajJub!H8+BajViu!F8+NInc!O8+Orf!N8+Fam!J8","v":343989},6.4203863431053554E-2,{"$f":"(PMBajJub!B8*BajJub!B8+PmBajViu!B8*BajViu!B8+PmInc!N8*NInc!O8+Orf!S8*Orf!N8+Fam!L8*Fam!J8)/(BajJub!B8+BajViu!B8+NInc!O8+Orf!N8+Fam!J8)","v":317.34339743422021},4.3935334310398311E-2,33920.394593516918,9.5779503128823995E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B8","v":3.5000000000000003E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B8*NJub!B8)/1000000","v":18290.566600740003},{"$f":"(14*NViu!B8*PmViu!B8)/1000000","v":6390.9265487199991},{"$f":"(14*PmInc!B8*NInc!B8)/1000000","v":8756.21086956},{"$f":"(14*Orf!B8*Orf!D8)/1000000","v":462.38888556000001},{"$f":"(14*Fam!B8*Fam!C8)/1000000","v":113.17588506},{"$f":"+'AUX1'!G8","v":4.6733657319999997},122.84154336436758,132.89507245758347,122.68245909149995,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994]
[1995,{"$f":"AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9","v":481780},7.7603698203192462E-3,{"$f":"(AltJub!B9*PmAltJub!B9+AltViu!B9*PmAltViu!B9+NInc!I9*PmInc!H9+Orf!F9*Orf!K9+Fam!E9*Fam!H9)/(AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9)","v":449.69013020465775},6.3271330189413444E-2,{"$f":"NJub!B9+NViu!B9+NInc!B9+Orf!B9+Fam!B9","v":6966073},2.1055269937009236E-2,6966073,2.1055269937009236E-2,{"$f":"(NJub!B8*PmJub!B9+NViu!B9*PmViu!B9+NInc!B9*PmInc!B9+Orf!B9*Orf!D9+Fam!B9*Fam!C9)/(NJub!B8+NViu!B9+NInc!B9+Orf!B9+Fam!B9)","v":378.047720769791},6.451683513496409E-2,377.99848678237998,362.68077059442527,2.1246167788927517E-2,{"$f":"BajJub!H9+BajViu!F9+NInc!O9+Orf!N9+Fam!J9","v":344489},1.4535348514050916E-3,{"$f":"(PMBajJub!B9*BajJub!B9+PmBajViu!B9*BajViu!B9+PmInc!N9*NInc!O9+Orf!S9*Orf!N9+Fam!L9*Fam!J9)/(BajJub!B9+BajViu!B9+NInc!O9+Orf!N9+Fam!J9)","v":334.93631738604131},5.543811559989309E-2,36869.112285123723,8.6930524451221514E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B9","v":4.3999999999999997E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B9*NJub!B9)/1000000","v":20068.77813948},{"$f":"(14*NViu!B9*PmViu!B9)/1000000","v":6904.3830553600001},{"$f":"(14*PmInc!B9*NInc!B9)/1000000","v":9367.1091919999999},{"$f":"(14*Orf!B9*Orf!D9)/1000000","v":484.66400290000001},{"$f":"(14*Fam!B9*Fam!C9)/1000000","v":120.00424128},{"$f":"+'AUX1'!G9","v":4.6935763369999997},128.60720497572314,141.46904193757848,128.08048729152594,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995]
[1996,{"$f":"AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10","v":478810},-6.1646394619950806E-3,{"$f":"(AltJub!B10*PmAltJub!B10+AltViu!B10*PmAltViu!B10+NInc!I10*PmInc!H10+Orf!F10*Orf!K10+Fam!E10*Fam!H10)/(AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10)","v":466.95401211336434},3.8390617781292269E-2,{"$f":"NJub!B10+NViu!B10+NInc!B10+Orf!B10+Fam!B10","v":7110211},2.0691428298267978E-2,7110211,2.0691428298267978E-2,{"$f":"(NJub!B9*PmJub!B10+NViu!B10*PmViu!B10+NInc!B10*PmInc!B10+Orf!B10*Orf!D10+Fam!B10*Fam!C10)/(NJub!B9+NViu!B10+NInc!B10+Orf!B10+Fam!B10)","v":401.37819616667008},6.1713043394026945E-2,401.54333449680337,385.24558581447002,1.9039567359439458E-2,{"$f":"BajJub!H10+BajViu!F10+NInc!O10+Orf!N10+Fam!J10","v":335045},-2.7414518315533987E-2,{"$f":"(PMBajJub!B10*BajJub!B10+PmBajViu!B10*BajViu!B10+PmInc!N10*NInc!O10+Orf!S10*Orf!N10+Fam!L10*Fam!J10)/(BajJub!B10+BajViu!B10+NInc!O10+Orf!N10+Fam!J10)","v":352.36032637406913},5.202185634573997E-2,39954.371317621815,8.3681402704750329E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B10","v":4.3999999999999997E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B10*NJub!B10)/1000000","v":21928.411621899999},{"$f":"(14*NViu!B10*PmViu!B10)/1000000","v":7454.44974456},{"$f":"(14*PmInc!B10*NInc!B10)/1000000","v":10014.863050639999},{"$f":"(14*Orf!B10*Orf!D10)/1000000","v":507.08673119999997},{"$f":"(14*Fam!B10*Fam!C10)/1000000","v":128.39033760000001},{"$f":"+'AUX1'!G10","v":3.53578869},133.15448398377987,150.19952706158367,133.7160287323531,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ10","v":1996},null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996]
[1997,{"$f":"AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11","v":483888},1.060545936801649E-2,{"$f":"(AltJub!B11*PmAltJub!B11+AltViu!B11*PmAltViu!B11+NInc!I11*PmInc!H11+Orf!F11*Orf!K11+Fam!E11*Fam!H11)/(AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11)","v":473.59972898687295},1.4232058620571753E-2,{"$f":"NJub!B11+NViu!B11+NInc!B11+Orf!B11+Fam!B11","v":7279276},2.3777775371223164E-2,7279276,2.3777775371223164E-2,{"$f":"(NJub!B10*PmJub!B11+NViu!B11*PmViu!B11+NInc!B11*PmInc!B11+Orf!B11*Orf!D11+Fam!B11*Fam!C11)/(NJub!B10+NViu!B11+NInc!B11+Orf!B11+Fam!B11)","v":415.98248688663512},3.6385361385949944E-2,418.03375212388659,407.80105717579892,1.6002017724106254E-2,{"$f":"BajJub!H11+BajViu!F11+NInc!O11+Orf!N11+Fam!J11","v":342737},2.2958110104612794E-2,{"$f":"(PMBajJub!B11*BajJub!B11+PmBajViu!B11*BajViu!B11+PmInc!N11*NInc!O11+Orf!S11*Orf!N11+Fam!L11*Fam!J11)/(BajJub!B11+BajViu!B11+NInc!O11+Orf!N11+Fam!J11)","v":367.45318316960237},4.2833587285052488E-2,42392.718664998763,6.102829970700907E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B11","v":2.5999999999999999E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B11*NJub!B11)/1000000","v":23889.082736120003},{"$f":"(14*NViu!B11*PmViu!B11)/1000000","v":7877.1700358399994},{"$f":"(14*PmInc!B11*NInc!B11)/1000000","v":10117.425194800002},{"$f":"(14*Orf!B11*Orf!D11)/1000000","v":524.68101000000001},{"$f":"(14*Fam!B11*Fam!C11)/1000000","v":136.06336211999999},{"$f":"+'AUX1'!G11","v":1.997882186},135.81475369915205,155.66459113371815,137.19264547939429,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ11","v":1997},null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997]
[1998,{"$f":"AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12","v":455456},-5.8757398406242722E-2,{"$f":"(AltJub!B12*PmAltJub!B12+AltViu!B12*PmAltViu!B12+NInc!I12*PmInc!H12+Orf!F12*Orf!K12+Fam!E12*Fam!H12)/(AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12)","v":484.51186178247735},2.3040834121564435E-2,{"$f":"NJub!B12+NViu!B12+NInc!B12+Orf!B12+Fam!B12","v":7410732},1.8058938828531934E-2,7410732,1.8058938828531934E-2,{"$f":"(NJub!B11*PmJub!B12+NViu!B12*PmViu!B12+NInc!B12*PmInc!B12+Orf!B12*Orf!D12+Fam!B12*Fam!C12)/(NJub!B11+NViu!B12+NInc!B12+Orf!B12+Fam!B12)","v":424.0027638028991},1.9280323497007368E-2,430.26839509626637,421.66500469739179,1.3660473673511309E-2,{"$f":"BajJub!H12+BajViu!F12+NInc!O12+Orf!N12+Fam!J12","v":343567},2.4216819310434179E-3,{"$f":"(PMBajJub!B12*BajJub!B12+PmBajViu!B12*BajViu!B12+PmInc!N12*NInc!O12+Orf!S12*Orf!N12+Fam!L12*Fam!J12)/(BajJub!B12+BajViu!B12+NInc!O12+Orf!N12+Fam!J12)","v":384.58159046124916},4.6613849263461127E-2,43990.391897236208,3.7687444508166301E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B12","v":2.1000000000000001E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B12*NJub!B12)/1000000","v":30351.959955660001},{"$f":"(14*NViu!B12*PmViu!B12)/1000000","v":8288.0121861600001},{"$f":"(14*PmInc!B12*NInc!B12)/1000000","v":5491.2721987200002},{"$f":"(14*Orf!B12*Orf!D12)/1000000","v":578.70005256000002},{"$f":"(14*Fam!B12*Fam!C12)/1000000","v":143.54809700000001},{"$f":"+'AUX1'!G12","v":1.860362903},138.34140099377188,158.66585480780563,140.07369103446155,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998]
[1999,{"$f":"AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13","v":443506},-2.6237441157872521E-2,{"$f":"(AltJub!B13*PmAltJub!B13+AltViu!B13*PmAltViu!B13+NInc!I13*PmInc!H13+Orf!F13*Orf!K13+Fam!E13*Fam!H13)/(AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13)","v":493.82503580560353},1.9221766808481977E-2,{"$f":"NJub!B13+NViu!B13+NInc!B13+Orf!B13+Fam!B13","v":7509280},1.329801158643984E-2,7509280,1.329801158643984E-2,{"$f":"(NJub!B12*PmJub!B13+NViu!B13*PmViu!B13+NInc!B13*PmInc!B13+Orf!B13*Orf!D13+Fam!B13*Fam!C13)/(NJub!B12+NViu!B13+NInc!B13+Orf!B13+Fam!B13)","v":446.01177256650396},5.1907701181485466E-2,436.99255989825144,429.44752301601852,1.2841329533527457E-2,{"$f":"BajJub!H13+BajViu!F13+NInc!O13+Orf!N13+Fam!J13","v":358042},4.2131520198389172E-2,{"$f":"(PMBajJub!B13*BajJub!B13+PmBajViu!B13*BajViu!B13+PmInc!N13*NInc!O13+Orf!S13*Orf!N13+Fam!L13*Fam!J13)/(BajJub!B13+BajViu!B13+NInc!O13+Orf!N13+Fam!J13)","v":396.49653361896094},3.0981574399912226E-2,46889.181968974757,6.5895981979662066E-2,null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B13","v":1.7999999999999999E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B13*NJub!B13)/1000000","v":31760.44092144},{"$f":"(14*NViu!B13*PmViu!B13)/1000000","v":8696.8409504200008},{"$f":"(14*PmInc!B13*NInc!B13)/1000000","v":5684.0995272600003},{"$f":"(14*Orf!B13*Orf!D13)/1000000","v":645.49482480000006},{"$f":"(14*Fam!B13*Fam!C13)/1000000","v":146.38754592000001},{"$f":"+'AUX1'!G13","v":2.2773402969999998},141.49190546603739,166.90183458687417,142.59501747308187,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999]
[2000,{"$f":"AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14","v":447260},8.4643725225814759E-3,{"$f":"(AltJub!B14*PmAltJub!B14+AltViu!B14*PmAltViu!B14+NInc!I14*PmInc!H14+Orf!F14*Orf!K14+Fam!E14*Fam!H14)/(AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14)","v":520.51301086616286},5.4043382018940767E-2,{"$f":"NJub!B14+NViu!B14+NInc!B14+Orf!B14+Fam!B14","v":7598889},1.1933101442481941E-2,7598889,1.1933101442481941E-2,{"$f":"(NJub!B13*PmJub!B14+NViu!B14*PmViu!B14+NInc!B14*PmInc!B14+Orf!B14*Orf!D14+Fam!B14*Fam!C14)/(NJub!B13+NViu!B14+NInc!B14+Orf!B14+Fam!B14)","v":468.01344550158143},4.9329803131590744E-2,464.91785568797474,452.13258171638068,1.3723425089556374E-2,{"$f":"BajJub!H14+BajViu!F14+NInc!O14+Orf!N14+Fam!J14","v":359707},4.6502924237938892E-3,{"$f":"(PMBajJub!B14*BajJub!B14+PmBajViu!B14*BajViu!B14+PmInc!N14*NInc!O14+Orf!S14*Orf!N14+Fam!L14*Fam!J14)/(BajJub!B14+BajViu!B14+NInc!O14+Orf!N14+Fam!J14)","v":409.37823167188844},3.2488803711224978E-2,49789.351120236934,6.1851562118979464E-2,null,null,{"$f":"'AUX2'!G14","v":7025.6300000000119},null,{"$f":"S14+W14","v":56814.981120236946},null,{"$f":"'AUX2'!D14","v":62364.359999999993},null,{"$f":"AA14-Y14","v":5549.3788797630477},{"$f":"'AUX1'!B14","v":2.9000000000000001E-2},null,null,null,{"$f":"100*AA14/'AUX1'!C14","v":9.6501911025145048},{"$f":"100*Y14/'AUX1'!C14","v":8.7914864402687734},{"$f":"AH14-AI14","v":0.8587046622457315},null,{"$f":"(14*PmJub!B14*NJub!B14)/1000000","v":33676.355486480003},{"$f":"(14*NViu!B14*PmViu!B14)/1000000","v":9326.9816908799985},{"$f":"(14*PmInc!B14*NInc!B14)/1000000","v":5952.4660658399989},{"$f":"(14*Orf!B14*Orf!D14)/1000000","v":721.908726},{"$f":"(14*Fam!B14*Fam!C14)/1000000","v":152.31073620000001},{"$f":"+'AUX1'!G14","v":3.4343260459999998},146.35119882843921,175.13506922934599,146.73027297980124,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C14","v":646250},null,2000,{"$f":"+AA14","v":62364.359999999993},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+Y14","v":56814.981120236946},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"BF14-BR14","v":5549.3788797630477},null,null,null,null,null,null,null,null,null,null,{"$f":"+BE14","v":2000},{"$f":"+BF14/$BC14*100","v":9.6501911025145066},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+BR14/$BC14*100","v":8.7914864402687734},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+CD14/$BC14*100","v":0.85870466224573283},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+F14/1000","v":7598.8890000000001},null,null,null,null,null,null,null,null,null,null,2000,7598.8890000000001]
[2001,{"$f":"AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15","v":428024},-4.3008540893440084E-2,{"$f":"(AltJub!B15*PmAltJub!B15+AltViu!B15*PmAltViu!B15+NInc!I15*PmInc!H15+Orf!F15*Orf!K15+Fam!E15*Fam!H15)/(AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15)","v":548.13062681064605},5.3058454578351233E-2,{"$f":"NJub!B15+NViu!B15+NInc!B15+Orf!B15+Fam!B15","v":7677923},1.0400730948958437E-2,7677923,1.0400730948958437E-2,{"$f":"(NJub!B14*PmJub!B15+NViu!B15*PmViu!B15+NInc!B15*PmInc!B15+Orf!B15*Orf!D15+Fam!B15*Fam!C15)/(NJub!B14+NViu!B15+NInc!B15+Orf!B15+Fam!B15)","v":494.02642743429794},5.5581697882285841E-2,493.26226854448208,474.25899874000248,1.334481583478353E-2,{"$f":"BajJub!H15+BajViu!F15+NInc!O15+Orf!N15+Fam!J15","v":353935},-1.6046393314558816E-2,{"$f":"(PMBajJub!B15*BajJub!B15+PmBajViu!B15*BajViu!B15+PmInc!N15*NInc!O15+Orf!S15*Orf!N15+Fam!L15*Fam!J15)/(BajJub!B15+BajViu!B15+NInc!O15+Orf!N15+Fam!J15)","v":429.50378642971162},4.9161272390158661E-2,53103.35617727878,6.65605191166041E-2,null,null,{"$f":"'AUX2'!G15","v":10124.36},null,63227.71617727878,{"$f":"(Y15/Y14-1)","v":0.112870495256711},{"$f":"'AUX2'!D15","v":67941.790000000008},{"$f":"(AA15/AA14-1)","v":8.9432971011007112E-2},4714.0738227212278,{"$f":"'AUX1'!B15","v":4.1000000000000002E-2},null,null,null,{"$f":"100*AA15/'AUX1'!C15","v":9.7125190128200742},{"$f":"100*Y15/'AUX1'!C15","v":9.0386254985188259},{"$f":"AH15-AI15","v":0.67389351430124833},null,{"$f":"(14*PmJub!B15*NJub!B15)/1000000","v":35954.557697240001},{"$f":"(14*NViu!B15*PmViu!B15)/1000000","v":9974.77700688},{"$f":"(14*PmInc!B15*NInc!B15)/1000000","v":6306.4204224000005},{"$f":"(14*Orf!B15*Orf!D15)/1000000","v":760.01577581999993},{"$f":"(14*Fam!B15*Fam!C15)/1000000","v":159.45105931999998},{"$f":"+'AUX1'!G15","v":3.5945556000000001},151.61187404159401,184.8693737358447,152.74621417197309,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C15","v":699528},null,2001,67941.790000000008,null,null,null,null,null,null,null,null,null,null,2001,63227.71617727878,null,null,null,null,null,null,null,null,null,null,2001,4714.0738227212278,null,null,null,null,null,null,null,null,null,null,{"$f":"+BE15","v":2001},{"$f":"+BF15/$BC15*100","v":9.7125190128200742},null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+BR15/$BC15*100","v":9.0386254985188259},null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+CD15/$BC15*100","v":0.673893514301247},null,null,null,null,null,null,null,null,null,null,2001,7677.9229999999998,null,null,null,null,null,null,null,null,null,null,2001,7677.9229999999998]
[2002,{"$f":"AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16","v":421012},-1.6382258938751115E-2,{"$f":"(AltJub!B16*PmAltJub!B16+AltViu!B16*PmAltViu!B16+NInc!I16*PmInc!H16+Orf!F16*Orf!K16+Fam!E16*Fam!H16)/(AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16)","v":572.18598688398424},4.3886181316498796E-2,{"$f":"NJub!B16+NViu!B16+NInc!B16+Orf!B16+Fam!B16","v":7745783},8.8383277612968936E-3,7745783,8.8383277612968936E-3,{"$f":"(NJub!B15*PmJub!B16+NViu!B16*PmViu!B16+NInc!B16*PmInc!B16+Orf!B16*Orf!D16+Fam!B16*Fam!C16)/(NJub!B15+NViu!B16+NInc!B16+Orf!B16+Fam!B16)","v":515.68772050724544},4.3846425757918084E-2,513.20877214555981,499.99419222304425,1.2079849290127287E-2,{"$f":"BajJub!H16+BajViu!F16+NInc!O16+Orf!N16+Fam!J16","v":348888},-1.4259680449800083E-2,{"$f":"(PMBajJub!B16*BajJub!B16+PmBajViu!B16*BajViu!B16+PmInc!N16*NInc!O16+Orf!S16*Orf!N16+Fam!L16*Fam!J16)/(BajJub!B16+BajViu!B16+NInc!O16+Orf!N16+Fam!J16)","v":455.77820693173732},6.117389725579403E-2,55921.672503392823,5.3072282601224874E-2,null,null,{"$f":"'AUX2'!G16","v":9295.3600000000079},-8.1881718943221382E-2,65217.032503392831,3.1462726259736673E-2,{"$f":"'AUX2'!D16","v":72387.680000000008},{"$f":"(AA16/AA15-1)","v":6.5436751077650346E-2},7170.6474966071764,{"$f":"'AUX1'!B16","v":2.7E-2},null,null,null,{"$f":"100*AA16/'AUX1'!C16","v":9.6608620450347544},{"$f":"100*Y16/'AUX1'!C16","v":8.703867205052374},0.95699483998238044,null,{"$f":"(14*PmJub!B16*NJub!B16)/1000000","v":37686.230911699997},{"$f":"(14*NViu!B16*PmViu!B16)/1000000","v":10670.341968159999},{"$f":"(14*PmInc!B16*NInc!B16)/1000000","v":6608.3270153600006},{"$f":"(14*Orf!B16*Orf!D16)/1000000","v":821.87890189999996},{"$f":"(14*Fam!B16*Fam!C16)/1000000","v":165.08226755999999},{"$f":"+'AUX1'!G16","v":3.5362426400000002},156.97323777875596,192.97523500626622,156.87036195461636,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C16","v":749288},null,2002,72387.680000000008,null,null,null,null,null,null,null,null,null,null,2002,65217.032503392831,null,null,null,null,null,null,null,null,null,null,2002,7170.6474966071764,null,null,null,null,null,null,null,null,null,null,2002,9.6608620450347544,null,null,null,null,null,null,null,null,null,null,2002,8.703867205052374,null,null,null,null,null,null,null,null,null,null,2002,0.95699483998238011,null,null,null,null,null,null,null,null,null,null,2002,7745.7830000000004,null,null,null,null,null,null,null,null,null,null,2002,7745.7830000000004]
[2003,{"$f":"AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17","v":435614},3.468309691885274E-2,{"$f":"(AltJub!B17*PmAltJub!B17+AltViu!B17*PmAltViu!B17+NInc!I17*PmInc!H17+Orf!F17*Orf!K17+Fam!E17*Fam!H17)/(AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17)","v":616.48913680460237},7.7427883478734971E-2,{"$f":"NJub!B17+NViu!B17+NInc!B17+Orf!B17+Fam!B17","v":7819456},9.5113689603749663E-3,7819456,9.5113689603749663E-3,{"$f":"(NJub!B16*PmJub!B17+NViu!B17*PmViu!B17+NInc!B17*PmInc!B17+Orf!B17*Orf!D17+Fam!B17*Fam!C17)/(NJub!B16+NViu!B17+NInc!B17+Orf!B17+Fam!B17)","v":545.76976502842626},5.8333839114088848E-2,543.34202396322974,523.39628297577758,1.494812104688048E-2,{"$f":"BajJub!H17+BajViu!F17+NInc!O17+Orf!N17+Fam!J17","v":371118},6.3716722845153839E-2,{"$f":"(PMBajJub!B17*BajJub!B17+PmBajViu!B17*BajViu!B17+PmInc!N17*NInc!O17+Orf!S17*Orf!N17+Fam!L17*Fam!J17)/(BajJub!B17+BajViu!B17+NInc!O17+Orf!N17+Fam!J17)","v":471.77846412731265},3.5105358159372768E-2,59746.717292781657,6.8400042741153078E-2,null,null,{"$f":"'AUX2'!G17","v":9679.5500000000029},4.1331373932800286E-2,69426.26729278166,6.4541955188927913E-2,{"$f":"'AUX2'!D17","v":78442.150000000009},8.3639508822495712E-2,9015.8827072183485,{"$f":"'AUX1'!B17","v":3.9E-2},null,null,null,{"$f":"100*AA17/'AUX1'!C17","v":9.7628977736623064},{"$f":"100*Y17/'AUX1'!C17","v":8.6407824159126463},1.1221153577496601,null,{"$f":"(14*PmJub!B17*NJub!B17)/1000000","v":39965.080760080004},{"$f":"(14*NViu!B17*PmViu!B17)/1000000","v":11671.865334779999},{"$f":"(14*PmInc!B17*NInc!B17)/1000000","v":7080.0522799999999},{"$f":"(14*Orf!B17*Orf!D17)/1000000","v":883.46132},{"$f":"(14*Fam!B17*Fam!C17)/1000000","v":175.49448952},{"$f":"+'AUX1'!G17","v":3.039233684},161.74402129619332,204.23222131812523,162.98830607084639,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C17","v":803472},null,2003,78442.150000000009,null,null,null,null,null,null,null,null,null,null,2003,69426.26729278166,null,null,null,null,null,null,null,null,null,null,2003,9015.8827072183485,null,null,null,null,null,null,null,null,null,null,2003,9.7628977736623064,null,null,null,null,null,null,null,null,null,null,2003,8.6407824159126463,null,null,null,null,null,null,null,null,null,null,2003,1.1221153577496601,null,null,null,null,null,null,null,null,null,null,2003,7819.4560000000001,null,null,null,null,null,null,null,null,null,null,2003,7819.4560000000001]
[2004,{"$f":"AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18","v":426237},-2.1525938101162989E-2,{"$f":"(AltJub!B18*PmAltJub!B18+AltViu!B18*PmAltViu!B18+NInc!I18*PmInc!H18+Orf!F18*Orf!K18+Fam!E18*Fam!H18)/(AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18)","v":674.88336685928243},9.4720614798421421E-2,{"$f":"NJub!B18+NViu!B18+NInc!B18+Orf!B18+Fam!B18","v":7878636},7.5683014265954807E-3,7878636,7.5683014265954807E-3,{"$f":"(NJub!B17*PmJub!B18+NViu!B18*PmViu!B18+NInc!B18*PmInc!B18+Orf!B18*Orf!D18+Fam!B18*Fam!C18)/(NJub!B17+NViu!B18+NInc!B18+Orf!B18+Fam!B18)","v":576.42034096735154},5.6160267392842522E-2,569.85777368687707,554.70993155082476,1.6380838762537264E-2,{"$f":"BajJub!H18+BajViu!F18+NInc!O18+Orf!N18+Fam!J18","v":357214},-3.7465172802181534E-2,{"$f":"(PMBajJub!B18*BajJub!B18+PmBajViu!B18*BajViu!B18+PmInc!N18*NInc!O18+Orf!S18*Orf!N18+Fam!L18*Fam!J18)/(BajJub!B18+BajViu!B18+NInc!O18+Orf!N18+Fam!J18)","v":502.40270336548969},6.4912329762286225E-2,63579.684692687108,6.4153606651265127E-2,null,null,{"$f":"'AUX2'!G18","v":11114.800000000003},0.14827652111926692,74694.484692687111,7.5882192797267045E-2,{"$f":"'AUX2'!D18","v":84442.48000000001},7.6493696309955839E-2,9747.9953073129,{"$f":"'AUX1'!B18","v":2.8000000000000001E-2},null,null,null,{"$f":"100*AA18/'AUX1'!C18","v":9.8027071579485057},{"$f":"100*Y18/'AUX1'!C18","v":8.6710878192620449},1.1316193386864608,null,{"$f":"(14*PmJub!B18*NJub!B18)/1000000","v":41968.064768279997},{"$f":"(14*NViu!B18*PmViu!B18)/1000000","v":12923.33055174},{"$f":"(14*PmInc!B18*NInc!B18)/1000000","v":7589.6942057999995},{"$f":"(14*Orf!B18*Orf!D18)/1000000","v":927.21992327999999},{"$f":"(14*Fam!B18*Fam!C18)/1000000","v":187.85750732000002},{"$f":"+'AUX1'!G18","v":3.0392016499999999},166.65974826020357,215.70195747758532,167.5519786408301,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C18","v":861420},null,2004,84442.48000000001,null,null,null,null,null,null,null,null,null,null,2004,74694.484692687111,null,null,null,null,null,null,null,null,null,null,2004,9747.9953073129,null,null,null,null,null,null,null,null,null,null,2004,9.8027071579485057,null,null,null,null,null,null,null,null,null,null,2004,8.6710878192620449,null,null,null,null,null,null,null,null,null,null,2004,1.1316193386864597,null,null,null,null,null,null,null,null,null,null,2004,7878.6360000000004,null,null,null,null,null,null,null,null,null,null,2004,7878.6360000000004]
[2005,{"$f":"AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19","v":511362},0.19971283581669352,{"$f":"(AltJub!B19*PmAltJub!B19+AltViu!B19*PmAltViu!B19+NInc!I19*PmInc!H19+Orf!F19*Orf!K19+Fam!E19*Fam!H19)/(AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19)","v":681.7956506154153},1.0242190125829831E-2,{"$f":"NJub!B19+NViu!B19+NInc!B19+Orf!B19+Fam!B19","v":8107268},2.90192363246633E-2,8107268,2.90192363246633E-2,{"$f":"(NJub!B19*PmJub!B19+NViu!B19*PmViu!B19+NInc!B19*PmInc!B19+Orf!B19*Orf!D19+Fam!B19*Fam!C19)/(NJub!B19+NViu!B19+NInc!B19+Orf!B19+Fam!B19)","v":612.13222382311767},6.1954584732097251E-2,604.9714090839467,585.12776804655459,1.510603714051828E-2,{"$f":"BajJub!H19+BajViu!F19+NInc!O19+Orf!N19+Fam!J19","v":379915},6.3550140811950317E-2,{"$f":"(PMBajJub!B19*BajJub!B19+PmBajViu!B19*BajViu!B19+PmInc!N19*NInc!O19+Orf!S19*Orf!N19+Fam!L19*Fam!J19)/(BajJub!B19+BajViu!B19+NInc!O19+Orf!N19+Fam!J19)","v":534.66814763828745},6.422227439593442E-2,69478.079859579986,9.2771695792497555E-2,{"$f":"14*(J18*F18+B19*D19-O19*Q19)/1000000","v":65616.907827207106},null,{"$f":"'AUX2'!G19","v":12085.860000000015},8.7366394357074606E-2,81563.939859580001,9.1967368074840516E-2,{"$f":"'AUX2'!D19","v":91323.859999999986},8.1491922075239476E-2,9759.9201404199848,{"$f":"'AUX1'!B19","v":3.5000000000000003E-2},null,null,null,{"$f":"100*AA19/'AUX1'!C19","v":9.8137971943956668},{"$f":"100*Y19/'AUX1'!C19","v":8.7649817272047326},1.0488154671909342,{"$f":"SUM(AL19:AP19)","v":69478.079859580001},{"$f":"(14*PmJub!B19*NJub!B19)/1000000","v":46066.729408559993},{"$f":"(14*NViu!B19*PmViu!B19)/1000000","v":13904.9337588},{"$f":"(14*PmInc!B19*NInc!B19)/1000000","v":8319.3844192199995},{"$f":"(14*Orf!B19*Orf!D19)/1000000","v":990.48570880000011},{"$f":"(14*Fam!B19*Fam!C19)/1000000","v":196.54656420000001},{"$f":"+'AUX1'!G19","v":3.3684539880000002},172.27360519686516,229.06568267900963,173.41629789325913,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C19","v":930566},null,2005,91323.859999999986,null,{"$f":"+BF19","v":91323.859999999986},0,0,0,0,0,0,0,null,2005,81563.939859580001,null,{"$f":"+BR19","v":81563.939859580001},0,0,0,0,0,0,0,null,2005,9759.9201404199848,null,{"$f":"AA19-Y19","v":9759.9201404199848},0,0,0,0,0,0,0,null,2005,9.8137971943956668,null,{"$f":"AA19/BC19*100","v":9.8137971943956668},0,0,0,0,0,0,0,null,2005,8.7649817272047326,null,{"$f":"+DB19","v":8.7649817272047326},0,0,0,0,0,0,0,null,2005,1.0488154671909338,null,{"$f":"100*(AA19-Y19)/BC19","v":1.0488154671909338},0,0,0,0,0,0,0,null,2005,8107.268,null,{"$f":"+DZ19","v":8107.268},0,0,0,0,0,0,0,null,2005,8107.268,null,{"$f":"+EL19","v":8107.268},0,0,0,0,0,0,0]
[2006,{"$f":"AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20","v":490519},-4.075977487572402E-2,{"$f":"(AltJub!B20*PmAltJub!B20+AltViu!B20*PmAltViu!B20+NInc!I20*PmInc!H20+Orf!F20*Orf!K20+Fam!E20*Fam!H20)/(AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20)","v":746.38760790101912},9.4738001375193059E-2,{"$f":"NJub!B20+NViu!B20+NInc!B20+Orf!B20+Fam!B20","v":8231379},1.5308609509393278E-2,8231379,1.5308609509393278E-2,{"$f":"(NJub!B20*PmJub!B20+NViu!B20*PmViu!B20+NInc!B20*PmInc!B20+Orf!B20*Orf!D20+Fam!B20*Fam!C20)/(NJub!B20+NViu!B20+NInc!B20+Orf!B20+Fam!B20)","v":647.26027994458775},5.738638606880575E-2,642.32747800200912,621.83780973364537,1.5855374921958321E-2,{"$f":"BajJub!H20+BajViu!F20+NInc!O20+Orf!N20+Fam!J20","v":362784},-4.5091665240909129E-2,{"$f":"(PMBajJub!B20*BajJub!B20+PmBajViu!B20*BajViu!B20+PmInc!N20*NInc!O20+Orf!S20*Orf!N20+Fam!L20*Fam!J20)/(BajJub!B20+BajViu!B20+NInc!O20+Orf!N20+Fam!J20)","v":573.34685195598479},7.2341515926368949E-2,74589.825462180015,7.3573501353682014E-2,{"$f":"14*(J19*F19*(1+AD20)+B20*D20-O20*Q20)/1000000","v":74053.961916605709},{"$f":"100*(U20/U19-1)","v":12.858048891326002},{"$f":"'AUX2'!G20","v":13098.290000000008},8.3769793792083602E-2,87688.115462180023,7.5084352388363973E-2,{"$f":"'AUX2'!D20","v":99600.409999999989},9.062856081641768E-2,11912.294537819966,{"$f":"'AUX1'!B20","v":3.4000000000000002E-2},null,null,null,{"$f":"100*AA20/'AUX1'!C20","v":9.8812479290140409},{"$f":"100*Y20/'AUX1'!C20","v":8.6994421941617563},1.1818057348522846,74589.825462180015,{"$f":"(14*PmJub!B20*NJub!B20)/1000000","v":49454.184197040006},{"$f":"(14*NViu!B20*PmViu!B20)/1000000","v":14831.045903239999},{"$f":"(14*PmInc!B20*NInc!B20)/1000000","v":9057.3523293400012},{"$f":"(14*Orf!B20*Orf!D20)/1000000","v":1041.5269905600001},{"$f":"(14*Fam!B20*Fam!C20)/1000000","v":205.71604199999999},{"$f":"+'AUX1'!G20","v":3.5153749109999999},178.32966829223096,242.21093438034183,179.31245202162995,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C20","v":1007974},null,2006,99600.409999999989,null,{"$f":"+BF20","v":99600.409999999989},0,0,0,0,0,0,0,null,2006,87688.115462180023,null,{"$f":"+BR20","v":87688.115462180023},0,0,0,0,0,0,0,null,2006,11912.294537819966,null,11912.294537819966,0,0,0,0,0,0,0,null,2006,9.8812479290140409,null,9.8812479290140409,0,0,0,0,0,0,0,null,2006,8.6994421941617563,null,{"$f":"+DB20","v":8.6994421941617563},0,0,0,0,0,0,0,null,2006,1.1818057348522844,null,1.1818057348522846,0,0,0,0,0,0,0,null,2006,8231.3790000000008,null,{"$f":"+DZ20","v":8231.3790000000008},0,0,0,0,0,0,0,null,2006,8231.3790000000008,null,8231.3790000000008,0,0,0,0,0,0,0]
[2007,{"$f":"AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21","v":487830},-5.4819487114667886E-3,{"$f":"(AltJub!B21*PmAltJub!B21+AltViu!B21*PmAltViu!B21+NInc!I21*PmInc!H21+Orf!F21*Orf!K21+Fam!E21*Fam!H21)/(AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21)","v":791.70076821843691},6.0709957986637475E-2,{"$f":"NJub!B21+NViu!B21+NInc!B21+Orf!B21+Fam!B21","v":8338546},1.3019325194478348E-2,8338546,1.3019325194478348E-2,{"$f":"(NJub!B21*PmJub!B21+NViu!B21*PmViu!B21+NInc!B21*PmInc!B21+Orf!B21*Orf!D21+Fam!B21*Fam!C21)/(NJub!B21+NViu!B21+NInc!B21+Orf!B21+Fam!B21)","v":681.45578866867197},5.283115584817244E-2,673.92150979766916,657.31742093925266,1.5538016631463814E-2,{"$f":"BajJub!H21+BajViu!F21+NInc!O21+Orf!N21+Fam!J21","v":376447},3.7661528623092577E-2,{"$f":"(PMBajJub!B21*BajJub!B21+PmBajViu!B21*BajViu!B21+PmInc!N21*NInc!O21+Orf!S21*Orf!N21+Fam!L21*Fam!J21)/(BajJub!B21+BajViu!B21+NInc!O21+Orf!N21+Fam!J21)","v":611.55291523109508},6.6636911225324669E-2,79552.906170920003,6.6538307041038358E-2,78713.134680916701,{"$f":"100*(U21/U20-1)","v":6.2915914877826884},{"$f":"'AUX2'!G21","v":13857.86},5.7990012436737404E-2,93410.766170920004,6.5261417451811576E-2,{"$f":"'AUX2'!D21","v":108271.66},8.7060384590786466E-2,14860.89382908,{"$f":"'AUX1'!B21","v":2.5999999999999999E-2},null,null,null,{"$f":"100*AA21/'AUX1'!C21","v":10.017668279350522},{"$f":"100*Y21/'AUX1'!C21","v":8.6426870080338123},1.3749812713167096,79552.906170920003,{"$f":"(14*PmJub!B21*NJub!B21)/1000000","v":52872.688242080003},{"$f":"(14*NViu!B21*PmViu!B21)/1000000","v":15701.675427200002},{"$f":"(14*PmInc!B21*NInc!B21)/1000000","v":9674.9533742399999},{"$f":"(14*Orf!B21*Orf!D21)/1000000","v":1089.58209388},{"$f":"(14*Fam!B21*Fam!C21)/1000000","v":214.00703352000002},{"$f":"+'AUX1'!G21","v":2.7870304730000002},183.29977048993524,255.00721800272115,183.97457577419235,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C21","v":1080807},null,2007,108271.66,null,108271.66,0,0,0,0,0,0,0,null,2007,93410.766170920004,null,93410.766170920004,0,0,0,0,0,0,0,null,2007,14860.89382908,null,14860.89382908,0,0,0,0,0,0,0,null,2007,10.017668279350522,null,10.017668279350522,0,0,0,0,0,0,0,null,2007,8.6426870080338123,null,8.6426870080338123,0,0,0,0,0,0,0,null,2007,1.3749812713167104,null,1.3749812713167104,0,0,0,0,0,0,0,null,2007,8338.5460000000003,null,8338.5460000000003,0,0,0,0,0,0,0,null,2007,8338.5460000000003,null,8338.5460000000003,0,0,0,0,0,0,0]
[2008,{"$f":"AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22","v":524500},7.516962876411859E-2,{"$f":"(AltJub!B22*PmAltJub!B22+AltViu!B22*PmAltViu!B22+NInc!I22*PmInc!H22+Orf!F22*Orf!K22+Fam!E22*Fam!H22)/(AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22)","v":852.109664709247},7.6302687727268559E-2,{"$f":"NJub!B22+NViu!B22+NInc!B22+Orf!B22+Fam!B22","v":8473927},1.6235564329800445E-2,8473927,1.6235564329800445E-2,{"$f":"(NJub!B22*PmJub!B22+NViu!B22*PmViu!B22+NInc!B22*PmInc!B22+Orf!B22*Orf!D22+Fam!B22*Fam!C22)/(NJub!B22+NViu!B22+NInc!B22+Orf!B22+Fam!B22)","v":725.87932591937602},6.5189169993686846E-2,720.34852955554516,692.85668790007344,1.6730211146455787E-2,{"$f":"BajJub!H22+BajViu!F22+NInc!O22+Orf!N22+Fam!J22","v":388664},3.2453439660828698E-2,{"$f":"(PMBajJub!B22*BajJub!B22+PmBajViu!B22*BajViu!B22+PmInc!N22*NInc!O22+Orf!S22*Orf!N22+Fam!L22*Fam!J22)/(BajJub!B22+BajViu!B22+NInc!O22+Orf!N22+Fam!J22)","v":663.16848331720962},8.4400820927507114E-2,86114.677861100005,8.2483117286526131E-2,85463.120576287722,8.5754250834168424,{"$f":"'AUX2'!G22","v":14860.660000000018},7.2363265323795778E-2,100975.33786110002,8.098179685560658E-2,{"$f":"'AUX2'!D22","v":114213.96},5.4883244608977089E-2,13238.622138899984,{"$f":"'AUX1'!B22","v":4.1000000000000002E-2},null,null,null,{"$f":"100*AA22/'AUX1'!C22","v":10.232327874668409},{"$f":"100*Y22/'AUX1'!C22","v":9.0462914012454707},1.1860364734229378,86114.677861100005,{"$f":"(14*PmJub!B22*NJub!B22)/1000000","v":57507.19754976},{"$f":"(14*NViu!B22*PmViu!B22)/1000000","v":16841.227075260002},{"$f":"(14*PmInc!B22*NInc!B22)/1000000","v":10345.841681},{"$f":"(14*Orf!B22*Orf!D22)/1000000","v":1192.5011851199999},{"$f":"(14*Fam!B22*Fam!C22)/1000000","v":227.91036996},{"$f":"+'AUX1'!G22","v":4.0756607640000002},190.77044731629562,271.6309268867177,191.51753338093422,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C22","v":1116207},null,2008,114213.96,null,114213.96,0,0,0,0,0,0,0,null,2008,100975.33786110002,null,100975.33786110002,0,0,0,0,0,0,0,null,2008,13238.622138899984,null,13238.622138899984,0,0,0,0,0,0,0,null,2008,10.232327874668409,null,10.232327874668409,0,0,0,0,0,0,0,null,2008,9.0462914012454689,null,9.0462914012454689,0,0,0,0,0,0,0,null,2008,1.1860364734229389,null,1.1860364734229389,0,0,0,0,0,0,0,null,2008,8473.9269999999997,null,8473.9269999999997,0,0,0,0,0,0,0,null,2008,8473.9269999999997,null,8473.9269999999997,0,0,0,0,0,0,0]
[2009,{"$f":"AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23","v":543865},3.6920877025738763E-2,{"$f":"(AltJub!B23*PmAltJub!B23+AltViu!B23*PmAltViu!B23+NInc!I23*PmInc!H23+Orf!F23*Orf!K23+Fam!E23*Fam!H23)/(AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23)","v":901.5045087659621},5.7967707799170931E-2,{"$f":"NJub!B23+NViu!B23+NInc!B23+Orf!B23+Fam!B23","v":8614876},1.6633256340301328E-2,8614876,1.6633256340301328E-2,{"$f":"(NJub!B23*PmJub!B23+NViu!B23*PmViu!B23+NInc!B23*PmInc!B23+Orf!B23*Orf!D23+Fam!B23*Fam!C23)/(NJub!B23+NViu!B23+NInc!B23+Orf!B23+Fam!B23)","v":760.68556795361872},4.7950452356744222E-2,755.2640054014945,738.12512916168032,1.6870301722389014E-2,{"$f":"BajJub!H23+BajViu!F23+NInc!O23+Orf!N23+Fam!J23","v":404324},4.0291871642343935E-2,{"$f":"(PMBajJub!B23*BajJub!B23+PmBajViu!B23*BajViu!B23+PmInc!N23*NInc!O23+Orf!S23*Orf!N23+Fam!L23*Fam!J23)/(BajJub!B23+BajViu!B23+NInc!O23+Orf!N23+Fam!J23)","v":701.23957093815864},5.7407866294421961E-2,91744.965800739985,6.5381280862728541E-2,91076.192789086417,6.5678296965393956,{"$f":"'AUX2'!G23","v":14427.199999999997},-2.9168287276609584E-2,106172.16580073998,5.1466308999021493E-2,{"$f":"'AUX2'!D23","v":112987.31999999999},-1.073984301043418E-2,6815.1541992600105,{"$f":"'AUX1'!B23","v":2.4E-2},null,null,null,{"$f":"100*AA23/'AUX1'!C23","v":10.471154755086493},{"$f":"100*Y23/'AUX1'!C23","v":9.8395570297821919},0.63159772530430125,91744.965800739999,{"$f":"(14*PmJub!B23*NJub!B23)/1000000","v":61551.195378399992},{"$f":"(14*NViu!B23*PmViu!B23)/1000000","v":17785.05356936},{"$f":"(14*PmInc!B23*NInc!B23)/1000000","v":10896.92203446},{"$f":"(14*Orf!B23*Orf!D23)/1000000","v":1273.75591392},{"$f":"(14*Fam!B23*Fam!C23)/1000000","v":238.0389046},{"$f":"+'AUX1'!G23","v":-0.28799683500000001},190.22103446590933,284.65575270501751,196.11395418207664,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C23","v":1079034},null,2009,112987.31999999999,null,112987.31999999999,0,0,0,0,0,0,0,null,2009,106172.16580073998,null,106172.16580073998,0,0,0,0,0,0,0,null,2009,6815.1541992600105,null,6815.1541992600105,0,0,0,0,0,0,0,null,2009,10.471154755086493,null,10.471154755086493,0,0,0,0,0,0,0,null,2009,9.8395570297821919,null,9.8395570297821919,0,0,0,0,0,0,0,null,2009,0.63159772530430092,null,0.63159772530430092,0,0,0,0,0,0,0,null,2009,8614.8760000000002,null,8614.8760000000002,0,0,0,0,0,0,0,null,2009,8614.8760000000002,null,8614.8760000000002,0,0,0,0,0,0,0]
[2010,{"$f":"AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24","v":534098},-1.7958500730879901E-2,{"$f":"(AltJub!B24*PmAltJub!B24+AltViu!B24*PmAltViu!B24+NInc!I24*PmInc!H24+Orf!F24*Orf!K24+Fam!E24*Fam!H24)/(AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24)","v":946.0055704571073},4.9363104963347393E-2,{"$f":"NJub!B24+NViu!B24+NInc!B24+Orf!B24+Fam!B24","v":8749054},1.5575151633058892E-2,8749054,1.5575151633058892E-2,{"$f":"(NJub!B24*PmJub!B24+NViu!B24*PmViu!B24+NInc!B24*PmInc!B24+Orf!B24*Orf!D24+Fam!B24*Fam!C24)/(NJub!B24+NViu!B24+NInc!B24+Orf!B24+Fam!B24)","v":786.51449055635067},3.3954795109648828E-2,780.87278546362165,773.38224567307566,1.669109847004635E-2,{"$f":"BajJub!H24+BajViu!F24+NInc!O24+Orf!N24+Fam!J24","v":400323},-9.8955293279646694E-3,{"$f":"(PMBajJub!B24*BajJub!B24+PmBajViu!B24*BajViu!B24+PmInc!N24*NInc!O24+Orf!S24*Orf!N24+Fam!L24*Fam!J24)/(BajJub!B24+BajViu!B24+NInc!O24+Orf!N24+Fam!J24)","v":730.46057581003345},4.1670501898204648E-2,96337.608495240042,5.0058797825210055E-2,95642.168655867383,5.0133582958993728,{"$f":"'AUX2'!G24","v":13842.619999999995},-4.0519296883664291E-2,110180.22849524004,3.7750597477894887E-2,{"$f":"'AUX2'!D24","v":112301.8},-6.0672294908843405E-3,2121.571504759966,{"$f":"'AUX1'!B24","v":0.01},null,null,null,{"$f":"100*AA24/'AUX1'!C24","v":10.389531812458541},{"$f":"100*Y24/'AUX1'!C24","v":10.193255932275775},0.19627588018276576,96337.608495239998,{"$f":"(14*PmJub!B24*NJub!B24)/1000000","v":65067.754618160005},{"$f":"(14*NViu!B24*PmViu!B24)/1000000","v":18507.411370000002},{"$f":"(14*PmInc!B24*NInc!B24)/1000000","v":11187.755795159999},{"$f":"(14*Orf!B24*Orf!D24)/1000000","v":1330.8821063999999},{"$f":"(14*Fam!B24*Fam!C24)/1000000","v":243.80460552000002},{"$f":"+'AUX1'!G24","v":1.7998813300000001},193.64478735099408,294.32118046489921,198.0750937238974,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C24","v":1080913},null,2010,112301.8,null,112301.8,0,0,0,0,0,0,0,null,2010,110180.22849524004,null,110180.22849524004,0,0,0,0,0,0,0,null,2010,2121.571504759966,null,2121.571504759966,0,0,0,0,0,0,0,null,2010,10.389531812458543,null,10.389531812458543,0,0,0,0,0,0,0,null,2010,10.193255932275774,null,10.193255932275774,0,0,0,0,0,0,0,null,2010,0.19627588018276826,null,0.19627588018276829,0,0,0,0,0,0,0,null,2010,8749.0540000000001,null,8749.0540000000001,0,0,0,0,0,0,0,null,2010,8749.0540000000001,null,8749.0540000000001,0,0,0,0,0,0,0]
[2011,{"$f":"AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25","v":529812},-8.024744522540761E-3,{"$f":"(AltJub!B25*PmAltJub!B25+AltViu!B25*PmAltViu!B25+NInc!I25*PmInc!H25+Orf!F25*Orf!K25+Fam!E25*Fam!H25)/(AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25)","v":967.59148328086189},2.2817955303713777E-2,{"$f":"NJub!B25+NViu!B25+NInc!B25+Orf!B25+Fam!B25","v":8871435},1.398791229314611E-2,8871435,1.398791229314611E-2,{"$f":"(NJub!B25*PmJub!B25+NViu!B25*PmViu!B25+NInc!B25*PmInc!B25+Orf!B25*Orf!D25+Fam!B25*Fam!C25)/(NJub!B25+NViu!B25+NInc!B25+Orf!B25+Fam!B25)","v":811.41267321690361},3.1656355934321034E-2,809.00479623266403,798.91920833812037,1.5771760000244939E-2,{"$f":"BajJub!H25+BajViu!F25+NInc!O25+Orf!N25+Fam!J25","v":409145},2.2037204956997236E-2,{"$f":"(PMBajJub!B25*BajJub!B25+PmBajViu!B25*BajViu!B25+PmInc!N25*NInc!O25+Orf!S25*Orf!N25+Fam!L25*Fam!J25)/(BajJub!B25+BajViu!B25+NInc!O25+Orf!N25+Fam!J25)","v":752.07774529812173},2.9593889395216566E-2,100777.52704068003,4.6087074557797036E-2,100459.05562343812,5.036363180871084,{"$f":"'AUX2'!G25","v":13131.909999999989},-5.1342159215524763E-2,113909.43704068002,3.3846440476397177E-2,{"$f":"'AUX2'!D25","v":112368.69},5.9562714043770448E-4,-1540.747040680013,{"$f":"'AUX1'!B25","v":1.2999999999999999E-2},null,null,null,{"$f":"100*AA25/'AUX1'!C25","v":10.497822309417041},{"$f":"100*Y25/'AUX1'!C25","v":10.641763550138267},-0.14394124072122594,100777.52704068001,{"$f":"(14*PmJub!B25*NJub!B25)/1000000","v":68500.042439220008},{"$f":"(14*NViu!B25*PmViu!B25)/1000000","v":19124.341063520002},{"$f":"(14*PmInc!B25*NInc!B25)/1000000","v":11510.317803600001},{"$f":"(14*Orf!B25*Orf!D25)/1000000","v":1389.7000070800002},{"$f":"(14*Fam!B25*Fam!C25)/1000000","v":253.12572726000002},{"$f":"+'AUX1'!G25","v":3.196146412},199.8339582739379,303.63831651270561,200.65006994230805,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C25","v":1070400},null,2011,112368.69,null,112368.69,0,0,0,0,0,0,0,null,2011,113909.43704068002,null,113909.43704068002,0,0,0,0,0,0,0,null,2011,-1540.747040680013,null,-1540.747040680013,0,0,0,0,0,0,0,null,2011,10.497822309417041,null,10.497822309417041,0,0,0,0,0,0,0,null,2011,10.641763550138268,null,10.641763550138268,0,0,0,0,0,0,0,null,2011,-0.14394124072122694,null,-0.14394124072122694,0,0,0,0,0,0,0,null,2011,8871.4349999999995,null,8871.4349999999995,0,0,0,0,0,0,0,null,2011,8871.4349999999995,null,8871.4349999999995,0,0,0,0,0,0,0]
[2012,{"$f":"AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26","v":554498},4.6593886133194484E-2,{"$f":"(AltJub!B26*PmAltJub!B26+AltViu!B26*PmAltViu!B26+NInc!I26*PmInc!H26+Orf!F26*Orf!K26+Fam!E26*Fam!H26)/(AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26)","v":1007.3288986073891},4.1068380626695378E-2,{"$f":"NJub!B26+NViu!B26+NInc!B26+Orf!B26+Fam!B26","v":9008348},1.543301619185633E-2,9008348,1.543301619185633E-2,{"$f":"(NJub!B26*PmJub!B26+NViu!B26*PmViu!B26+NInc!B26*PmInc!B26+Orf!B26*Orf!D26+Fam!B26*Fam!C26)/(NJub!B26+NViu!B26+NInc!B26+Orf!B26+Fam!B26)","v":837.01810022658981},3.1556602275105705E-2,832.50578627562061,824.51419398587404,{"$f":"Sintesis!E6","v":1.6E-2},{"$f":"BajJub!H26+BajViu!F26+NInc!O26+Orf!N26+Fam!J26","v":418473},2.2798763274633593E-2,{"$f":"(PMBajJub!B26*BajJub!B26+PmBajViu!B26*BajViu!B26+PmInc!N26*NInc!O26+Orf!S26*Orf!N26+Fam!L26*Fam!J26)/(BajJub!B26+BajViu!B26+NInc!O26+Orf!N26+Fam!J26)","v":789.00676143980604},4.9102657767177815E-2,105562.10460795999,4.747663202083352E-2,104982.67597504682,4.5029493095824824,{"$f":"Y26-S26","v":9729.9953920400148},-0.25905710654124015,{"$f":"Sintesis!G6","v":115292.1},1.2138265232811252E-2,{"$f":"'AUX2'!D26","v":109581.52},-2.4803795434475528E-2,-5710.5800000000017,{"$f":"'AUX1'!B26","v":0.01},null,null,null,{"$f":"100*AA26/'AUX1'!C26","v":10.538711290632815},{"$f":"100*Y26/'AUX1'!C26","v":11.087911136757068},-0.5491998461242531,105562.10460796002,{"$f":"(14*PmJub!B26*NJub!B26)/1000000","v":72339.148821520008},{"$f":"(14*NViu!B26*PmViu!B26)/1000000","v":19716.170003600004},{"$f":"(14*PmInc!B26*NInc!B26)/1000000","v":11739.236814480002},{"$f":"(14*Orf!B26*Orf!D26)/1000000","v":1510.0672238400002},{"$f":"(14*Fam!B26*Fam!C26)/1000000","v":257.48174452000001},{"$f":"+'AUX1'!G26","v":2.4460001849999999},204.72189726301124,313.22011010237975,202.65657064173112,100,100,100,{"$f":"AU26-AW26","v":0},null,null,null,null,{"$f":"'AUX1'!C26","v":1039800},null,2012,109581.52,null,109581.52,0,0,0,0,0,0,0,null,2012,115292.1,null,115292.1,0,0,0,0,0,0,0,null,2012,-5710.5800000000017,null,-5710.5800000000017,0,0,0,0,0,0,0,null,2012,10.538711290632815,null,10.538711290632815,0,0,0,0,0,0,0,null,2012,11.08791113675707,null,11.08791113675707,0,0,0,0,0,0,0,null,2012,-0.54919984612425476,null,-0.54919984612425488,0,0,0,0,0,0,0,null,2012,9008.348,null,9008.348,0,0,0,0,0,0,0,null,2012,9008.348,null,9008.348,0,0,0,0,0,0,0]
[2013,{"$f":"AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27","v":554172},-5.8791916291855983E-4,{"$f":"(AltJub!B27*PmAltJub!B27+AltViu!B27*PmAltViu!B27+NInc!I27*PmInc!H27+Orf!F27*Orf!K27+Fam!E27*Fam!H27)/(AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27)","v":1040.8836439769602},3.3310615247869713E-2,{"$f":"NJub!B27+NViu!B27+NInc!B27+Orf!B27+Fam!B27","v":9154617},1.6237050344857895E-2,9154617,1.6237050344857895E-2,{"$f":"(NJub!B27*PmJub!B27+NViu!B27*PmViu!B27+NInc!B27*PmInc!B27+Orf!B27*Orf!D27+Fam!B27*Fam!C27)/(NJub!B27+NViu!B27+NInc!B27+Orf!B27+Fam!B27)","v":862.7439972857411},3.073517412847715E-2,866.39271649740181,849.91535290793433,{"$f":"Sintesis!E7","v":1.7000000000000001E-2},{"$f":"BajJub!H27+BajViu!F27+NInc!O27+Orf!N27+Fam!J27","v":410388},-1.932024288305334E-2,{"$f":"(PMBajJub!B27*BajJub!B27+PmBajViu!B27*BajViu!B27+PmInc!N27*NInc!O27+Orf!S27*Orf!N27+Fam!L27*Fam!J27)/(BajJub!B27+BajViu!B27+NInc!O27+Orf!N27+Fam!J27)","v":824.6863973849139},4.5220950806553972E-2,110573.27209879999,4.7471273043017126E-2,111010.76707311919,5.7419865154753502,{"$f":"Y27-S27","v":9308.4879012000019},-4.3320420396585457E-2,{"$f":"Sintesis!G7","v":119881.76},3.9808972167217016E-2,{"$f":"'AUX2'!D27","v":109838.87},2.3484799261772604E-3,-10042.89,{"$f":"'AUX1'!B27","v":0.02},null,null,null,{"$f":"100*AA27/'AUX1'!C27","v":10.70971821372855},{"$f":"100*Y27/'AUX1'!C27","v":11.688939157566304},-0.97922094383775438,110573.27209880001,{"$f":"(14*PmJub!B27*NJub!B27)/1000000","v":76429.8442278},{"$f":"(14*NViu!B27*PmViu!B27)/1000000","v":20359.0596678},{"$f":"(14*PmInc!B27*NInc!B27)/1000000","v":11882.8653958},{"$f":"(14*Orf!B27*Orf!D27)/1000000","v":1632.9821046},{"$f":"(14*Fam!B27*Fam!C27)/1000000","v":268.52070280000004},{"$f":"+'AUX1'!G27","v":1.408546292},207.60549995582144,322.84698472691719,206.70970205456575,{"$f":"+AU26*(AQ27/100+1)","v":101.408546292},{"$f":"+AV26*(K27+1)","v":103.07351741284772},{"$f":"+AW26*(AD27+1)","v":102},{"$f":"AU27-AW27","v":-0.59145370800000308},null,null,null,null,{"$f":"'AUX1'!C27","v":1025599.9999999999},null,2013,109838.87,null,109838.87,0,0,0,0,0,0,0,null,2013,119881.76,null,119881.76,0,0,0,0,0,0,0,null,2013,-10042.89,null,-10042.89,0,0,0,0,0,0,0,null,2013,10.70971821372855,null,10.70971821372855,0,0,0,0,0,0,0,null,2013,11.688939157566304,null,11.688939157566304,0,0,0,0,0,0,0,null,2013,-0.97922094383775349,null,-0.9792209438377536,0,0,0,0,0,0,0,null,2013,9154.6170000000002,null,9154.6170000000002,0,0,0,0,0,0,0,null,2013,9154.6170000000002,null,9154.6170000000002,0,0,0,0,0,0,0]
[2014,{"$f":"AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28","v":542443},-2.1164909089596784E-2,{"$f":"(AltJub!B28*PmAltJub!B28+AltViu!B28*PmAltViu!B28+NInc!I28*PmInc!H28+Orf!F28*Orf!K28+Fam!E28*Fam!H28)/(AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28)","v":1041.1891915279577},2.9354630824074412E-4,{"$f":"NJub!B28+NViu!B28+NInc!B28+Orf!B28+Fam!B28","v":9282732},1.3994577817946885E-2,9282732,1.3994577817946885E-2,{"$f":"(NJub!B28*PmJub!B28+NViu!B28*PmViu!B28+NInc!B28*PmInc!B28+Orf!B28*Orf!D28+Fam!B28*Fam!C28)/(NJub!B28+NViu!B28+NInc!B28+Orf!B28+Fam!B28)","v":877.30137598500096},1.6873346838759185E-2,876.67505691866791,874.54806435670071,{"$f":"Sintesis!E8","v":1.4999999999999999E-2},{"$f":"BajJub!H28+BajViu!F28+NInc!O28+Orf!N28+Fam!J28","v":413893},8.5406980710935887E-3,{"$f":"(PMBajJub!B28*BajJub!B28+PmBajViu!B28*BajViu!B28+PmInc!N28*NInc!O28+Orf!S28*Orf!N28+Fam!L28*Fam!J28)/(BajJub!B28+BajViu!B28+NInc!O28+Orf!N28+Fam!J28)","v":831.85973638114183},8.6982627808274149E-3,114012.549791,3.110406002209043E-2,113936.493413547,2.635533847361593,{"$f":"Y28-S28","v":9922.990208999996},6.6015266316323595E-2,{"$f":"Sintesis!G8","v":123935.54},3.3814818868191487E-2,{"$f":"'AUX2'!D28","v":110514.87},6.1544697246065372E-3,-13420.669999999998,{"$f":"'AUX1'!B28","v":2.5000000000000001E-3},null,null,null,{"$f":"100*AA28/'AUX1'!C28","v":10.657171648987465},{"$f":"100*Y28/'AUX1'!C28","v":11.951353905496624},-1.2941822565091599,114012.54979100001,{"$f":"(14*PmJub!B28*NJub!B28)/1000000","v":79392.028073820009},{"$f":"(14*NViu!B28*PmViu!B28)/1000000","v":20664.369429760001},{"$f":"(14*PmInc!B28*NInc!B28)/1000000","v":11946.366985280001},{"$f":"(14*Orf!B28*Orf!D28)/1000000","v":1732.5418803},{"$f":"(14*Fam!B28*Fam!C28)/1000000","v":277.24342184},{"$f":"+'AUX1'!G28","v":-0.15087031300000001},207.2922848882329,328.29449387606206,207.22647630970215,101.25555090080051,104.81271262204558,102.255,{"$f":"AU28-AW28+AX27","v":-1.590902807199484},null,null,null,null,{"$f":"'AUX1'!C28","v":1037000},null,2014,110514.87,null,110514.87,0,0,0,0,0,0,0,null,2014,123935.54,null,123935.54,0,0,0,0,0,0,0,null,2014,-13420.669999999998,null,-13420.669999999998,0,0,0,0,0,0,0,null,2014,10.657171648987465,null,10.657171648987465,0,0,0,0,0,0,0,null,2014,11.951353905496624,null,11.951353905496624,0,0,0,0,0,0,0,null,2014,-1.294182256509161,null,-1.2941822565091607,0,0,0,0,0,0,0,null,2014,9282.732,null,9282.732,0,0,0,0,0,0,0,null,2014,9282.732,null,9282.732,0,0,0,0,0,0,0]
[2015,{"$f":"AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29","v":541894},-1.0120879060103727E-3,{"$f":"(AltJub!B29*PmAltJub!B29+AltViu!B29*PmAltViu!B29+NInc!I29*PmInc!H29+Orf!F29*Orf!K29+Fam!E29*Fam!H29)/(AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29)","v":1049.5953537223145},8.0736164596759696E-3,{"$f":"NJub!B29+NViu!B29+NInc!B29+Orf!B29+Fam!B29","v":9353988},7.6761884324572094E-3,9353988,7.6761884324572094E-3,{"$f":"(NJub!B29*PmJub!B29+NViu!B29*PmViu!B29+NInc!B29*PmInc!B29+Orf!B29*Orf!D29+Fam!B29*Fam!C29)/(NJub!B29+NViu!B29+NInc!B29+Orf!B29+Fam!B29)","v":894.04298401494646},1.9083075084828982E-2,893.03795673672448,890.86199475915032,{"$f":"Sintesis!E9","v":1.6E-2},{"$f":"BajJub!H29+BajViu!F29+NInc!O29+Orf!N29+Fam!J29","v":468128},0.13103628232417552,{"$f":"(PMBajJub!B29*BajJub!B29+PmBajViu!B29*BajViu!B29+PmInc!N29*NInc!O29+Orf!S29*Orf!N29+Fam!L29*Fam!J29)/(BajJub!B29+BajViu!B29+NInc!O29+Orf!N29+Fam!J29)","v":805.7080731552054},-3.143758747082126E-2,117080.14281544002,2.6905748797507956E-2,116979.9099858375,2.6711516925872258,{"$f":"Y29-S29","v":10870.397184559974},9.547595589691249E-2,{"$f":"Sintesis!G9","v":127950.54},3.2395872886824773E-2,{"$f":"'AUX2'!D29","v":111342.24},7.4865038523777017E-3,-16608.299999999988,{"$f":"'AUX1'!B29","v":2.5000000000000001E-3},null,null,null,{"$f":"100*AA29/'AUX1'!C29","v":10.351640014875418},{"$f":"100*Y29/'AUX1'!C29","v":11.895736333209371},-1.5440963183339527,117080.14281544001,{"$f":"(14*PmJub!B29*NJub!B29)/1000000","v":82056.33861950002},{"$f":"(14*NViu!B29*PmViu!B29)/1000000","v":20866.238363880002},{"$f":"(14*PmInc!B29*NInc!B29)/1000000","v":12108.611511919999},{"$f":"(14*Orf!B29*Orf!D29)/1000000","v":1762.38159552},{"$f":"(14*Fam!B29*Fam!C29)/1000000","v":286.57272462000003},{"$f":"+'AUX1'!G29","v":-0.50046132099999996},206.25486718095016,334.55936235263488,207.7445425004764,100.74880603317654,106.81286148685668,102.51063749999999,{"$f":"AU29-AW29","v":-1.7618314668234518},null,null,null,null,{"$f":"'AUX1'!C29","v":1075600},null,2015,111342.24,null,111342.24,0,0,0,0,0,0,0,null,2015,127950.54,null,127950.54,0,0,0,0,0,0,0,null,2015,-16608.299999999988,null,-16608.299999999988,0,0,0,0,0,0,0,null,2015,10.351640014875418,null,10.351640014875418,0,0,0,0,0,0,0,null,2015,11.895736333209371,null,11.895736333209371,0,0,0,0,0,0,0,null,2015,-1.544096318333952,null,-1.544096318333952,0,0,0,0,0,0,0,null,2015,9353.9879999999994,null,9353.9879999999994,0,0,0,0,0,0,0,null,2015,9353.9879999999994,null,9353.9879999999994,0,0,0,0,0,0,0]
[2016,{"$f":"AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30","v":560759},3.4813081525169043E-2,{"$f":"(AltJub!B30*PmAltJub!B30+AltViu!B30*PmAltViu!B30+NInc!I30*PmInc!H30+Orf!F30*Orf!K30+Fam!E30*Fam!H30)/(AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30)","v":1062.3641192918885},1.2165417390893163E-2,{"$f":"NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30","v":9465341},{"$f":"0.0131","v":1.3100000000000001E-2},{"$f":"NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30","v":9465341},1.1904334279667639E-2,{"$f":"(NJub!B30*PmJub!B30+NViu!B30*PmViu!B30+NInc!B30*PmInc!B30+Orf!B30*Orf!D30+Fam!B30*Fam!C30)/(NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30)","v":911.25547685286779},1.9252422026314608E-2,909.84646182783422,907.63824185300984,{"$f":"Sintesis!E10","v":1.6E-2},{"$f":"BajJub!H30+BajViu!F30+NInc!O30+Orf!N30+Fam!J30","v":446864},-4.5423473921662461E-2,{"$f":"(PMBajJub!B30*BajJub!B30+PmBajViu!B30*BajViu!B30+PmInc!N30*NInc!O30+Orf!S30*Orf!N30+Fam!L30*Fam!J30)/(BajJub!B30+BajViu!B30+NInc!O30+Orf!N30+Fam!J30)","v":817.21710618890756},1.4284370998830953E-2,120754.81357142,3.1385943573476682E-2,{"$f":"14*(J29*F29*(1+AD30)+B30*D30-O30*Q30)/1000000","v":120600.47787969861},3.0950339201829102,{"$f":"Y30-S30","v":11495.156428579998},5.7473451375577689E-2,{"$f":"Sintesis!G10","v":132249.97},3.3602281006395174E-2,{"$f":"'AUX2'!D30","v":113551.49},1.9841975516210253E-2,{"$f":"AA30-Y30","v":-18698.479999999996},{"$f":"'AUX1'!B30","v":2.5000000000000001E-3},null,null,null,{"$f":"100*AA30/'AUX1'!C30","v":10.194047041924769},{"$f":"100*Y30/'AUX1'!C30","v":11.872696830954304},-1.6786497890295351,{"$f":"SUM(AL30:AP30)","v":120754.81357142},{"$f":"(14*PmJub!B30*NJub!B30)/1000000","v":85192.363133639999},{"$f":"(14*NViu!B30*PmViu!B30)/1000000","v":21177.953225940004},{"$f":"(14*PmInc!B30*NInc!B30)/1000000","v":12300.2125218},{"$f":"(14*Orf!B30*Orf!D30)/1000000","v":1785.91351988},{"$f":"(14*Fam!B30*Fam!C30)/1000000","v":298.37117016000002},{"$f":"+'AUX1'!G30","v":-0.20267174099999999},205.83684685073729,341.0004403895025,208.26390385672758,100.54461667395238,108.86926777403993,102.76691409374997,-2.2222974197975986,null,null,null,null,{"$f":"'AUX1'!C30","v":1113900},null,2016,113551.49,{"$f":"+BH30","v":113551.49},113551.49,0,0,0,0,0,0,0,null,2016,132249.97,{"$f":"+BT30","v":132249.97},{"$f":"+Y30-BX30/2-BW30-BV30-BU30","v":132249.97},0,0,0,0,0,0,0,null,2016,{"$f":"BF30-BR30","v":-18698.479999999996},{"$f":"BG30-BS30","v":-18698.479999999996},-18698.479999999996,0,0,0,0,0,0,0,null,2016,10.194047041924769,10.194047041924769,10.194047041924769,0,0,0,0,0,0,0,null,2016,11.872696830954304,11.872696830954304,11.872696830954304,0,0,0,0,0,0,0,null,2016,-1.6786497890295355,-1.6786497890295355,-1.6786497890295355,0,0,0,0,0,0,0,null,2016,9465.3410000000003,{"$f":"+EB30","v":9465.3410000000003},9465.3410000000003,0,0,0,0,0,0,0,null,2016,{"$f":"+DZ30","v":9465.3410000000003},{"$f":"+EA30","v":9465.3410000000003},{"$f":"+EL30","v":9465.3410000000003},0,0,0,0,0,0,0]
[2017,{"$f":"AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31","v":570879.30953869119},1.80475204832935E-2,{"$f":"(AltJub!B31*PmAltJub!B31+AltViu!B31*PmAltViu!B31+NInc!I31*PmInc!H31+Orf!F31*Orf!K31+Fam!E31*Fam!H31)/(AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31)","v":1087.5374521785193},2.3695578972875886E-2,{"$f":"+F30*(G31+1)","v":9579680.8934600987},{"$f":"+Datos!Q22/100","v":1.2079849364127426E-2},{"$f":"NJub!B31+NViu!B31+NInc!B31+Orf!B31+Fam!B31","v":9579680.8934600987},1.2079849364127426E-2,{"$f":"(D31*B31+J30*F30*(1+AD31)-Q31*O31)/(B31+F30-O31)","v":902.36204823050286},-9.7595337951541516E-3,902.36204823050286,925.1457536699902,1.5243010516758915E-2,{"$f":"BajJub!H31+BajViu!F31+NInc!O31+Orf!N31+Fam!J31","v":456539.41607859236},2.1651813703033485E-2,{"$f":"+J30*$AL$110-$AL$111*$AL$110*J29+$AL$111*Q30","v":840.22396034027872},2.8152683022830471E-2,121020.76661384176,2.2024218708636134E-3,124076.41540137409,2.8821921627398606,{"$f":"'AUX2'!G31","v":12362.107564697391},7.5418820222569849E-2,{"$f":"S31+W31","v":133382.87417853915},8.5663851457897788E-3,{"$f":"'AUX2'!D31","v":118762.13285232315},4.5887930244888464E-2,{"$f":"AA31-Y31","v":-14620.741326215997},{"$f":"IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1),0.025)","v":-2.5304367312602105E-2},{"$f":"IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1),0.0025)","v":-2.5304367312602105E-2},{"$f":"IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36),0.0025)","v":-6.0027551088260005E-3},{"$f":"IF(ISNUMBER(AVERAGE(AB26:AB36)-AVERAGE(N26:N36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1)),0.25*(GEOMEAN(AA26:AA36)/GEOMEAN(Y26:Y36)-1),0.0025)","v":-1.9301612203776103E-2},{"$f":"100*AA31/'AUX1'!C31","v":10.194047041924769},{"$f":"100*Y31/'AUX1'!C31","v":11.449030606867909},-1.2549835649431405,{"$f":"S31","v":121020.76661384176},{"$f":"$AK31*AL$69%","v":85379.992657436058},21224.596013304945,12327.302778874284,1789.8468548756548,299.02830935079561,{"$f":"+'AUX1'!G31","v":1.9578530104472085},209.86682975341407,337.67243506735872,202.99391753558049,102.51313247834597,107.8067544759455,100.1664623519391,2.3466701264068632,null,null,null,null,{"$f":"'AUX1'!C31","v":1165014.5654997812},5.71,2017,null,{"$f":"+(BD31/100+1)*BF30","v":120035.280079},{"$f":"+AA31-BL31/2-BK31-BJ31-BI31","v":116861.49133513798},{"$f":"+BO31","v":851.99452170325105},{"$f":"+BN31","v":516.49951931371402},{"$f":"+BM31","v":342.21188144446899},379.87118944746902,342.21188144446899,516.49951931371402,851.99452170325105,3.4,2017,null,{"$f":"+(BP31/100+1)*BR30","v":136746.46898000001},132708.98377481246,{"$f":"+CA31","v":235.71781401119301},{"$f":"+BZ31","v":188.41542497393601},{"$f":"+BY31","v":163.99577914764799},171.522771187883,163.99577914764799,188.41542497393601,235.71781401119301,null,2017,null,{"$f":"BG31-BS31","v":-16711.188901000001},{"$f":"(AA31-Y31)-CJ31/2-CI31-CH31-CG31","v":-16605.75459101854},{"$f":"+CM31","v":853.01310703428601},{"$f":"+CL31","v":495.82987210819198},{"$f":"+CK31","v":423.23463801166503},425.87129529680101,423.23463801166503,495.82987210819198,853.01310703428601,null,2017,null,{"$f":"+BG31/$BC31*100","v":10.303328699371745},{"$f":"AA31/BC31*100-CV31/2-CU31-CT31-CS31","v":10.074004677101646},{"$f":"+CY31","v":4.7741245750934497E-2},{"$f":"+CX31","v":3.1841580003739198E-2},{"$f":"+CW31","v":2.42167770564201E-2},3.24855240240573E-2,2.42167770564201E-2,3.1841580003739198E-2,4.7741245750934497E-2,null,2017,null,{"$f":"+BS31/$BC31*100","v":11.737747580978693},{"$f":"100*Y31/BC31-DH31/2-DG31-DF31-DE31","v":11.263517860853995},{"$f":"+DK31","v":7.8075835006483602E-2},{"$f":"+DJ31","v":4.7903638623909103E-2},{"$f":"+DI31","v":4.6663809030549702E-2},2.5738926705944399E-2,4.6663809030549702E-2,4.7903638623909103E-2,7.8075835006483602E-2,null,2017,null,{"$f":"+CE31/$BC31*100","v":-1.4344188816069476},{"$f":"100*(AA30-Y30)/BC30-DT31/2-DS31-DR31-DQ31","v":-1.8627388848172539},{"$f":"+DW31","v":7.4206140968555698E-2},{"$f":"+DV31","v":4.8190053803750001E-2},{"$f":"+DU31","v":4.0380171608769E-2},4.2625458813286998E-2,4.0380171608769E-2,4.8190053803750001E-2,7.4206140968555698E-2,1.1000000000000001,2017,null,{"$f":"+(DX31/100+1)*DZ30","v":9569.4597509999985},{"$f":"F31/1000-EF31/2-EE31-ED31-EC31","v":9579.317486819964},0.13101785097643734,9.544790984131396E-2,7.2086903911083938E-2,0.12970795081369579,7.3151941360905762E-2,9.5825317125767473E-2,0.1218629189003259,1.1000000000000001,2017,null,{"$f":"+EA31","v":9569.4597509999985},{"$f":"F31/1000-ER31/2-EQ31-EP31-EO31","v":9572.430998329748},{"$f":"+EU31","v":2.8974475282151202},{"$f":"+ET31","v":1.84558021185919},{"$f":"+ES31","v":1.79640689046122},1.4209209996294201,1.79640689046122,1.84558021185919,2.8974475282151202]
[2018,{"$f":"AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32","v":580605.87808316469},1.7037871896834478E-2,{"$f":"(AltJub!B32*PmAltJub!B32+AltViu!B32*PmAltViu!B32+NInc!I32*PmInc!H32+Orf!F32*Orf!K32+Fam!E32*Fam!H32)/(AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32)","v":1102.973946031683},1.4193988282648951E-2,{"$f":"+F31*(G32+1)","v":9697251.9063510299},{"$f":"+Datos!Q23/100","v":1.2272957126494122E-2},{"$f":"NJub!B32+NViu!B32+NInc!B32+Orf!B32+Fam!B32","v":9697251.9063510317},1.2272957126494344E-2,900.26628029925132,-2.3225355447530349E-3,900.26628029925132,917.49719428947776,1.6772808750827206E-2,{"$f":"BajJub!H32+BajViu!F32+NInc!O32+Orf!N32+Fam!J32","v":463034.86519223236},1.4227575724856667E-2,836.9393925871484,-3.9091574486880276E-3,122221.52463997653,9.9219172025757363E-3,124560.82114049261,0.39040919867932011,{"$f":"'AUX2'!G32","v":12661.859540290943},2.4247643375111538E-2,134883.38418026749,1.1249645136000241E-2,{"$f":"'AUX2'!D32","v":123975.33842989267},4.3896193612925183E-2,-10908.045750374818,{"$f":"IF(ISNUMBER(AVERAGE(AB27:AB37)-AVERAGE(N27:N37)-AVERAGE(G27:G37)+0.25*(GEOMEAN(AA27:AA37)/GEOMEAN(Y27:Y37)-1)),AVERAGE(AB27:AB37)-AVERAGE(N27:N37)-AVERAGE(G27:G37)+0.25*(GEOMEAN(AA27:AA37)/GEOMEAN(Y27:Y37)-1),0.025)","v":-1.9329339405466481E-2},-1.9329339405466481E-2,-7.5658079372100014E-4,-1.8572758611745482E-2,{"$f":"100*AA32/'AUX1'!C32","v":10.194047041924769},{"$f":"100*Y32/'AUX1'!C32","v":11.090976487111723},-0.89692944518695406,122221.52463997653,86227.125875339669,21435.184697607074,12449.613256377355,1807.6055671750216,301.99524347740038,{"$f":"+'AUX1'!G32","v":1.8238614337239536},213.69450992346569,336.88817883443147,199.07017920628999,104.38282996612087,107.55636945671066,98.230310804093591,6.152519162027275,null,null,null,null,{"$f":"'AUX1'!C32","v":1216154.2704288375},3.7,2018,null,{"$f":"+(BD32/100+1)*BG31","v":124476.585441923},118177.48975443329,2301.8656232604098,1564.7715409314801,1300.2587128969301,1261.90559674111,1300.2587128969301,1564.7715409314801,2301.8656232604098,2.6,2018,null,{"$f":"+(BP32/100+1)*BS31","v":140301.87717348},132497.61671655602,884.47921674599604,721.95059083923104,490.61569028615401,577.443931680172,490.61569028615401,721.95059083923104,884.47921674599604,null,2018,null,-15825.291731556994,-17003.24646154193,2509.0005464073201,1512.8885508839801,1474.212083228,1198.1990612956199,1474.212083228,1512.8885508839801,2509.0005464073201,null,2018,null,10.235262784385927,9.8965298957927157,0.114154140789754,7.8185108942509601E-2,6.3659141572983899E-2,8.3037509653612604E-2,6.3659141572983899E-2,7.8185108942509601E-2,0.114154140789754,null,2018,null,11.536519715052851,10.613447920926642,0.19785330569269899,0.12567996347030599,0.117237974954624,7.3514644134902996E-2,0.117237974954624,0.12567996347030599,0.19785330569269899,null,2018,null,-1.3012569306669224,-1.7927308070725476,0.19907078631216399,0.148466200179008,0.12875576639738101,0.122908978481707,0.12875576639738101,0.148466200179008,0.19907078631216399,0.91999999999999993,2018,null,{"$f":"+(DX32/100+1)*EA31","v":9657.4987807092002},9696.1923183581494,0.35862638631276789,0.27777552768960595,0.22488987850584088,0.39659240074455737,0.21891148134134711,0.26114203675091269,0.36427590608410537,0.91999999999999993,2018,null,9657.4987807092002,9675.5610545200889,7.99004000680707,6.65977541536465,4.9108495892230399,4.2603736390918501,4.9108495892230399,6.65977541536465,7.99004000680707]
[2019,{"$f":"AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33","v":590186.15946259082},1.6500489817731223E-2,{"$f":"(AltJub!B33*PmAltJub!B33+AltViu!B33*PmAltViu!B33+NInc!I33*PmInc!H33+Orf!F33*Orf!K33+Fam!E33*Fam!H33)/(AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33)","v":1113.4377480421347},9.4868986235792097E-3,9816897.6367254872,{"$f":"+Datos!Q24/100","v":1.2338106870885435E-2},{"$f":"NJub!B33+NViu!B33+NInc!B33+Orf!B33+Fam!B33","v":9816897.6367254872},1.2338106870885213E-2,902.869630315574,2.8917555542091744E-3,902.869630315574,916.02526139688757,1.7504799904754842E-2,{"$f":"BajJub!H33+BajViu!F33+NInc!O33+Orf!N33+Fam!J33","v":470540.429088137},1.6209500536830346E-2,838.86097281736511,2.2959610304358335E-3,124087.30236162643,1.5265541214167122E-2,125895.37028709696,1.0714036198421484,{"$f":"'AUX2'!G33","v":12957.421269990498},2.3342679545532485E-2,137044.72363161691,1.6023763523466128E-2,{"$f":"'AUX2'!D33","v":129283.41070446782},4.2815549784337437E-2,-7761.3129271490907,-1.4792738941457219E-2,-1.4792738941457219E-2,2.2223501670405859E-3,-1.7015089108497805E-2,{"$f":"100*AA33/'AUX1'!C33","v":10.194047041924771},{"$f":"100*Y33/'AUX1'!C33","v":10.806029574372937},-0.61198253244816669,124087.30236162643,87543.429619168834,21762.404393041677,12639.663340643025,1835.1996444596896,306.60536431318707,{"$f":"+'AUX1'!G33","v":1.879889436214667},217.71173044128761,337.86237709672338,196.12538601426223,106.34511175987589,107.86739618547767,96.777215460230423,9.5678962996454686,null,null,null,null,{"$f":"'AUX1'!C33","v":1268224.5841398179},3.85,2019,null,{"$f":"+(BD33/100+1)*BG32","v":129268.93398143703},118919.26756116591,4172.1212444794301,2846.4440168498099,2266.71310727945,2157.7295493864499,2266.71310727945,2846.4440168498099,4172.1212444794301,2.5099999999999998,2019,null,{"$f":"+(BP33/100+1)*BS32","v":143823.45429053434},132288.07736330276,1832.31187204446,1462.7971186063901,887.07064805392201,1148.93325921878,887.07064805392201,1462.7971186063901,1832.31187204446,null,2019,null,-14554.520309097308,-18151.213980872621,4273.2592556107602,2622.69528953687,2570.3890599496899,1847.11489725242,2570.3890599496899,2622.69528953687,4273.2592556107602,null,2019,null,10.192905546702882,9.7294376001311882,0.17997817465239199,0.120977999730026,0.10298979532883799,0.12132694416464999,0.10298979532883799,0.120977999730026,0.17997817465239199,null,2019,null,11.340535114140183,10.068836226882992,0.28836654570214298,0.20561593915564899,0.186850055852882,0.112721613558546,0.186850055852882,0.20561593915564899,0.28836654570214298,null,2019,null,-1.1476295674373016,-1.7694612406777064,0.321195821792018,0.24076040714083999,0.206104888543615,0.20894135602855901,0.206104888543615,0.24076040714083999,0.321195821792018,0.92999999999999994,2019,null,{"$f":"+(DX33/100+1)*EA32","v":9747.3135193697963},9814.8204020760404,0.70972898069210355,0.52221829625219107,0.43610083377361297,0.81837307746149601,0.43194861051999034,0.51518783135898416,0.6764217510130256,0.92999999999999994,2019,null,9747.3135193697963,9771.4502535191605,17.476317542200899,13.652742563806399,9.9479424765296205,8.7407612475752803,9.9479424765296205,13.652742563806399,17.476317542200899]
[2020,{"$f":"AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34","v":599519.02058172808},1.5813419155128239E-2,{"$f":"(AltJub!B34*PmAltJub!B34+AltViu!B34*PmAltViu!B34+NInc!I34*PmInc!H34+Orf!F34*Orf!K34+Fam!E34*Fam!H34)/(AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34)","v":1123.3804053382255},8.9296930282576348E-3,9938565.7313853949,{"$f":"+Datos!Q25/100","v":1.2393741807466885E-2},{"$f":"NJub!B34+NViu!B34+NInc!B34+Orf!B34+Fam!B34","v":9938565.7313853949},1.2393741807466885E-2,909.80472988206429,7.6811749267347018E-3,909.80472988206429,918.98761680489213,1.7851953314327984E-2,{"$f":"BajJub!H34+BajViu!F34+NInc!O34+Orf!N34+Fam!J34","v":477850.92592181964},1.5536384084678279E-2,844.29558141750408,6.4785569674155052E-3,126590.15754921522,2.017011523302159E-2,127867.86929186471,1.5667764432239162,{"$f":"'AUX2'!G34","v":13243.530689432968},2.2080737631422265E-2,139833.68823864817,2.0350762387088661E-2,{"$f":"'AUX2'!D34","v":134685.69555555112},4.1786373221793349E-2,-5147.9926830970508,-1.0295874946585251E-2,-1.0295874946585251E-2,4.5176485719526233E-3,-1.4813523518537874E-2,{"$f":"100*AA34/'AUX1'!C34","v":10.194047041924772},{"$f":"100*Y34/'AUX1'!C34","v":10.58368663480441},-0.38963959287963768,126590.15754921522,89309.190682481378,22201.354597396941,12894.606806730393,1872.2158327640418,312.78962984244663,{"$f":"+'AUX1'!G34","v":1.8768715964058322},221.79790007198378,340.45755711636571,194.10610356600864,108.34107295666304,108.69594452446972,95.780809352173151,12.56026360448989,null,null,null,null,{"$f":"'AUX1'!C34","v":1321219.0899417379},4.04,2020,null,{"$f":"+(BD34/100+1)*BG33","v":134491.3989142871},119643.2490086427,5829.4568258359004,4475.7610036906099,3277.3054508579198,2919.8465330479899,3277.3054508579198,4475.7610036906099,5829.4568258359004,2.5299999999999998,2020,null,{"$f":"+(BP34/100+1)*BS33","v":147462.18768408487},132075.81117970226,3144.71616014553,2228.04336891821,1498.1181403661301,1773.9987790320799,1498.1181403661301,2228.04336891821,3144.71616014553,null,2020,null,-12970.788769797771,-19950.665284545765,6302.2134665153199,3904.1322547760401,3415.30868094995,2362.0363984148098,3415.30868094995,3904.1322547760401,6302.2134665153199,null,2020,null,10.179341181046498,9.5787444690655335,0.23562019162817099,0.16445504532793301,0.13864636101193101,0.15316194978240599,0.13864636101193101,0.16445504532793301,0.23562019162817099,null,2020,null,11.161070015313474,9.6330347214706258,0.35638494731387699,0.28899116090317201,0.22533535647893599,0.15988089727559701,0.22533535647893599,0.28899116090317201,0.35638494731387699,null,2020,null,-0.98172883426697588,-1.8867523588153543,0.54410787352308498,0.31299088833303901,0.274626866304373,0.28608839641338102,0.274626866304373,0.31299088833303901,0.54410787352308498,0.98,2020,null,{"$f":"+(DX34/100+1)*EA33","v":9842.8371918596204},9935.2379162899506,1.1337863538060338,0.82885995406657453,0.69737611833587287,1.3355853384695948,0.69464543434977533,0.81740886342152952,1.0854182480201124,0.98,2020,null,9842.8371918596204,9863.1925161422005,27.801362737154502,23.131602350201401,17.000410927880502,14.8796784559171,17.000410927880502,23.131602350201401,27.801362737154502]
[2021,{"$f":"AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35","v":610419.84300750459},1.8182613147451399E-2,{"$f":"(AltJub!B35*PmAltJub!B35+AltViu!B35*PmAltViu!B35+NInc!I35*PmInc!H35+Orf!F35*Orf!K35+Fam!E35*Fam!H35)/(AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35)","v":1133.957463377352},9.4153841288890927E-3,10064103.099671507,{"$f":"+Datos!Q26/100","v":1.2631336520688485E-2},{"$f":"NJub!B35+NViu!B35+NInc!B35+Orf!B35+Fam!B35","v":10064103.099671505},1.2631336520688485E-2,920.98285231088948,1.2286287443542099E-2,920.98285231088948,926.13139178102961,1.7945237436918671E-2,{"$f":"BajJub!H35+BajViu!F35+NInc!O35+Orf!N35+Fam!J35","v":484882.47472139256},1.4714942292951338E-2,853.11770614854663,1.044909499139024E-2,129764.1293016086,2.507281619551982E-2,130489.55391981987,2.0503075889776623,{"$f":"'AUX2'!G35","v":13538.573392385555},2.2278251160621654E-2,143302.70269399416,2.4808145297759543E-2,{"$f":"'AUX2'!D35","v":139839.55693816501},3.8265840788476169E-2,-3463.145755829144,-5.7289711995571358E-3,-5.7289711995571358E-3,6.2674732991997283E-3,-1.1996444498756864E-2,{"$f":"100*AA35/'AUX1'!C35","v":10.194047041924771},{"$f":"100*Y35/'AUX1'!C35","v":10.446504011332756},-0.25245696940798545,129764.1293016086,91548.42360503388,22758.005080509036,13217.910913109044,1919.1575562172768,320.63214673935096,{"$f":"+'AUX1'!G35","v":2},226.23385807342345,344.64051652542355,192.99407528902071,110.5078944157963,110.03141414284467,95.23208385392428,15.275810561872021,null,null,null,null,{"$f":"'AUX1'!C35","v":1371776.6492841439},3.46,2021,null,{"$f":"+(BD35/100+1)*BG34","v":139144.80131672142},120048.35583012967,7729.8418565249303,6128.8446860419299,4154.1402441980899,3556.7486425407701,4154.1402441980899,6128.8446860419299,7729.8418565249303,2.54,2021,null,{"$f":"+(BP35/100+1)*BS34","v":151207.72725126063},131863.37919051532,4809.6619370483604,3209.6857258292698,2223.9402317394802,2392.07121772345,2223.9402317394802,3209.6857258292698,4809.6619370483604,null,2021,null,-12062.925934539206,-22565.510977489463,8337.2431615516507,5124.9644067877098,4164.2171285568602,2951.8810495282,4164.2171285568602,5124.9644067877098,8337.2431615516507,null,2021,null,10.143400632262809,9.4385485119026402,0.29481045975374398,0.20890870331608699,0.16437858490148199,0.174801564101635,0.16437858490148199,0.20890870331608699,0.29481045975374398,null,2021,null,11.022765792825513,9.3083557655344542,0.44225209667799498,0.33686020512800602,0.25888582666832,0.20030023464796001,0.25888582666832,0.33686020512800602,0.44225209667799498,null,2021,null,-0.87936516056270497,-1.8130107758638738,0.53655051011970201,0.39548784882356303,0.31215771088651301,0.358350226308915,0.31215771088651301,0.39548784882356303,0.53655051011970201,1.05,2021,null,{"$f":"+(DX35/100+1)*EA34","v":9946.1869823741454},10059.139282423608,1.7109608351085335,1.2510552773773671,1.0166538995746524,1.9702944716755302,1.0665638866014779,1.2331775370668621,1.6687813200652599,1.05,2021,null,9946.1869823741454,9960.5436652180251,37.195264375155801,32.6987670086287,23.013248703200301,21.304308732993899,23.013248703200301,32.6987670086287,37.195264375155801]
[2022,{"$f":"AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36","v":624364.42488690116},2.2844247347354241E-2,{"$f":"(AltJub!B36*PmAltJub!B36+AltViu!B36*PmAltViu!B36+NInc!I36*PmInc!H36+Orf!F36*Orf!K36+Fam!E36*Fam!H36)/(AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36)","v":1145.6143070456567},1.0279789185024812E-2,10195780.203116011,{"$f":"+Datos!Q27/100","v":1.308383888165876E-2},{"$f":"NJub!B36+NViu!B36+NInc!B36+Orf!B36+Fam!B36","v":10195780.203116011},1.308383888165876E-2,936.21715540964306,1.654135368593268E-2,936.21715540964306,937.42395648335787,1.785169412352805E-2,{"$f":"BajJub!H36+BajViu!F36+NInc!O36+Orf!N36+Fam!J36","v":492687.32144239696},1.6096367940476641E-2,865.41242783676887,1.4411518597741368E-2,133636.50074520515,2.9841616974102703E-2,133808.77251886533,2.5436661398083871,{"$f":"'AUX2'!G36","v":13795.829670465902},1.9001727185305572E-2,147432.33041567105,2.8817514562130997E-2,{"$f":"'AUX2'!D36","v":144691.9838436745},3.4699959094229404E-2,-2740.3465719965461,-1.325345268018762E-3,-1.325345268018762E-3,7.4469975026946918E-3,-8.7723427707134538E-3,{"$f":"100*AA36/'AUX1'!C36","v":10.194047041924771},{"$f":"100*Y36/'AUX1'!C36","v":10.387113866527102},-0.19306682460233127,133636.50074520515,94280.376596838207,23437.140751216273,13612.354747775857,1976.4283209228679,330.200328451931,{"$f":"+'AUX1'!G36","v":1.8},230.30606751874507,350.34133720377309,192.73829150458076,112.49703651528064,111.85148268074479,95.105868462224919,17.391168053055722,null,null,null,null,{"$f":"'AUX1'!C36","v":1419377.2429007229},2.98,2022,null,{"$f":"+(BD36/100+1)*BG35","v":143291.31639595973},120380.80767913055,9663.8893418175794,7434.7222053920505,5160.0715399337196,4104.9861548012404,5160.0715399337196,7434.7222053920505,9663.8893418175794,2.5299999999999998,{"$f":"+BE36","v":2022},null,{"$f":"+(BP36/100+1)*BS35","v":155033.28275071754},132255.16875063634,6111.9595573660899,4390.5710537956002,3161.1984907968999,3026.86512615226,3161.1984907968999,4390.5710537956002,6111.9595573660899,null,2022,null,-11741.966354757809,-25394.25382286272,9981.41306183905,6007.1335036822002,4914.57793454271,3501.5655016044302,4914.57793454271,6007.1335036822002,9981.41306183905,null,2022,null,10.095365211233142,9.3079590834445138,0.34030946395709399,0.25935030511496499,0.18894376481552999,0.194968849185331,0.18894376481552999,0.25935030511496499,0.34030946395709399,null,{"$f":"+CO36","v":2022},null,10.922627055361433,9.0829691174739366,0.51011439593296903,0.39273489661659799,0.28803440990353302,0.22652209320012701,0.28803440990353302,0.39273489661659799,0.51011439593296903,null,2022,null,-0.82726184412829085,-1.9139497651690816,0.63828963996207799,0.45605214869414901,0.35993581467496999,0.41443038485980099,0.35993581467496999,0.45605214869414901,0.63828963996207799,1.0699999999999998,2022,null,{"$f":"+(DX36/100+1)*EA35","v":10052.611183085548},10188.82605661263,2.3567503770533951,1.7910701170600951,1.4153683509677648,2.7819153165984898,1.4770705833043902,1.7621706083528696,2.3733032147940247,1.0699999999999998,2022,null,10052.611183085548,10068.738136426286,46.4340111139919,39.2925238358564,28.0771429962907,26.476777487173599,28.0771429962907,39.2925238358564,46.4340111139919]
[2023,{"$f":"AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37","v":640361.33760289662},2.562111497446895E-2,{"$f":"(AltJub!B37*PmAltJub!B37+AltViu!B37*PmAltViu!B37+NInc!I37*PmInc!H37+Orf!F37*Orf!K37+Fam!E37*Fam!H37)/(AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37)","v":1157.9563516671014},1.0773298260627229E-2,10335208.305608042,{"$f":"+Datos!Q28/100","v":1.3675079269501955E-2},{"$f":"NJub!B37+NViu!B37+NInc!B37+Orf!B37+Fam!B37","v":10335208.305608042},1.3675079269501955E-2,952.44786001600903,1.7336474249143752E-2,952.44786001600903,952.62575090189227,1.7526484531326103E-2,{"$f":"BajJub!H37+BajViu!F37+NInc!O37+Orf!N37+Fam!J37","v":500933.23511086614},1.6736606179205804E-2,881.1317558798803,1.8163973080909335E-2,137812.45846894485,3.1248631178256492E-2,137838.21290610998,3.0113424638706476,{"$f":"'AUX2'!G37","v":14032.15237151944},1.7130010060899536E-2,151844.6108404643,2.9927495633781609E-2,{"$f":"'AUX2'!D37","v":149419.41800816878},3.2672398559423943E-2,-2425.1928322955209,-1.8960485298712311E-4,-1.8960485298712311E-4,6.0546656208923088E-3,-6.2442704738794319E-3,{"$f":"100*AA37/'AUX1'!C37","v":10.194047041924771},{"$f":"100*Y37/'AUX1'!C37","v":10.359504317476519},-0.16545727555174849,137812.45846894485,97226.509312459923,24169.519318423914,14037.722200756692,2038.1890005736473,340.51863673066453,{"$f":"+'AUX1'!G37","v":1.8},234.45157673408249,356.41502077461689,192.70174738915503,114.52198317255569,113.79059302996808,95.087835928016929,19.434147244538764]
[2024,{"$f":"AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38","v":655599.61946349789},2.3796380208779722E-2,{"$f":"(AltJub!B38*PmAltJub!B38+AltViu!B38*PmAltViu!B38+NInc!I38*PmInc!H38+Orf!F38*Orf!K38+Fam!E38*Fam!H38)/(AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38)","v":1170.2736339403382},1.0637086843129806E-2,10476543.098454047,{"$f":"+Datos!Q29/100","v":1.3675079269501955E-2},{"$f":"NJub!B38+NViu!B38+NInc!B38+Orf!B38+Fam!B38","v":10480236.204837911},1.4032411823879265E-2,969.28728528572822,1.7680154449017493E-2,969.28728528572822,968.75190460376996,1.7118044222900419E-2,{"$f":"BajJub!H38+BajViu!F38+NInc!O38+Orf!N38+Fam!J38","v":510571.72023362719},1.924105738487869E-2,897.48024629860902,1.8553968018555134E-2,142166.92026711238,3.1597011232106897E-2,142138.49929085982,3.1198071232097391,{"$f":"'AUX2'!G38","v":14262.972406860514},1.6449367796886216E-2,156429.89267397288,3.0197198360408795E-2,{"$f":"'AUX2'!D38","v":154301.30878584884},3.2672398559423943E-2,-2128.5838881240343,5.7404220309731704E-4,5.7404220309731704E-4,4.9290708234064097E-3,-4.3550286203090927E-3,{"$f":"100*AA38/'AUX1'!C38","v":10.194047041924771},{"$f":"100*Y38/'AUX1'!C38","v":10.334673744698465},-0.14062670277369449,142166.92026711238,100298.57641926427,24933.203891802779,14481.272266807198,2102.5896813179297,351.27800792018508,{"$f":"+'AUX1'!G38","v":1.8},238.67170511529599,362.71649338986191,192.812366324767,116.5833788696617,115.8024282895832,95.142420358840809,21.440958510820892]
[2025,{"$f":"AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39","v":668955.78149231256},2.0372437128234555E-2,{"$f":"(AltJub!B39*PmAltJub!B39+AltViu!B39*PmAltViu!B39+NInc!I39*PmInc!H39+Orf!F39*Orf!K39+Fam!E39*Fam!H39)/(AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39)","v":1181.7947999689691},9.844847986396843E-3,10619810.65579576,{"$f":"+Datos!Q30/100","v":1.3675079269501955E-2},{"$f":"NJub!B39+NViu!B39+NInc!B39+Orf!B39+Fam!B39","v":10628634.030878898},1.4159778762665942E-2,986.23839580911817,1.7488221274245985E-2,986.23839580911817,985.36746858597303,1.6589697960914362E-2,{"$f":"BajJub!H39+BajViu!F39+NInc!O39+Orf!N39+Fam!J39","v":520557.95545132784},1.9558927417936856E-2,914.16593556010332,1.8591706425082233E-2,146631.31034956028,3.1402453355956039E-2,146572.60985776962,3.1195704112762845,{"$f":"'AUX2'!G39","v":14499.140755258386},1.655814381890508E-2,161130.45110481867,3.004897817479546E-2,{"$f":"'AUX2'!D39","v":159342.70264474084},3.2672398559423943E-2,-1787.7484600778262,9.164784360568088E-4,9.164784360568088E-4,3.9222659966015958E-3,-3.005787560544787E-3,{"$f":"100*AA39/'AUX1'!C39","v":10.194047041924771},{"$f":"100*Y39/'AUX1'!C39","v":10.308419345134626},-0.11437230320985492,146631.31034956028,103448.197786939,25716.167664029657,14936.019743700512,2168.61615571223,362.30899917887183,{"$f":"+'AUX1'!G39","v":1.8},242.96779580737132,369.05975968608237,192.98907470070876,118.68187968931561,117.82760677960644,95.229616335453954,23.452263353861653]
[2026,{"$f":"AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40","v":679813.72675699147},1.623118532656509E-2,{"$f":"(AltJub!B40*PmAltJub!B40+AltViu!B40*PmAltViu!B40+NInc!I40*PmInc!H40+Orf!F40*Orf!K40+Fam!E40*Fam!H40)/(AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40)","v":1191.9529101992068},8.595494099740808E-3,10765037.408340869,{"$f":"+Datos!Q31/100","v":1.3675079269501955E-2},{"$f":"NJub!B40+NViu!B40+NInc!B40+Orf!B40+Fam!B40","v":10777612.619258642},1.4016720111627023E-2,1002.8132102376461,1.6806093231575892E-2,1002.8132102376461,1001.9587185935101,1.5939678328478424E-2,{"$f":"BajJub!H40+BajViu!F40+NInc!O40+Orf!N40+Fam!J40","v":530835.13837724633},1.9742629650157051E-2,930.77565329723211,1.8169259092937207E-2,151134.50410501321,3.0710997158230224E-2,151058.35573155244,3.0604257358422426,{"$f":"'AUX2'!G40","v":14746.494262818458},1.7059873528737501E-2,165880.99836783166,2.9482616292823893E-2,{"$f":"'AUX2'!D40","v":164548.8109330856},3.2672398559423943E-2,-1332.1874347460689,8.8504619610696271E-4,8.8504619610696271E-4,2.9861983123835017E-3,-2.101152116276539E-3,{"$f":"100*AA40/'AUX1'!C40","v":10.194047041924771},{"$f":"100*Y40/'AUX1'!C40","v":10.276578062972289},-8.2531021047518749E-2,151134.50410501321,106625.19509519773,26505.936816080244,15394.719803604568,2235.2165203076006,373.43586982305544,{"$f":"+'AUX1'!G40","v":1.8},247.34121613190399,375.26221241538968,193.15987894716281,120.8181535237233,119.80782852439798,95.313898945148367,25.50425457857493]
[{"$f":"A40+1","v":2027},{"$f":"AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41","v":691736.23097120633},1.7537898610977543E-2,{"$f":"(AltJub!B41*PmAltJub!B41+AltViu!B41*PmAltViu!B41+NInc!I41*PmInc!H41+Orf!F41*Orf!K41+Fam!E41*Fam!H41)/(AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41)","v":1200.8426565379998},7.4581355208966915E-3,10912250.148239085,{"$f":"+Datos!Q32/100","v":1.3675079269501955E-2},{"$f":"NJub!B41+NViu!B41+NInc!B41+Orf!B41+Fam!B41","v":10927788.103339961},1.3934021326111434E-2,1018.996785182299,1.6138174865903299E-2,1018.996785182299,1018.1377520225587,1.5281551567595475E-2,{"$f":"BajJub!H41+BajViu!F41+NInc!O41+Orf!N41+Fam!J41","v":541560.74688988668},2.0205159261740491E-2,946.89123753590047,1.7314144586377589E-2,155673.66948224974,3.0033944955961678E-2,155584.64556860781,2.9963849501308593,{"$f":"'AUX2'!G41","v":15006.910907145331},1.7659562990743005E-2,170680.58038939507,2.8933886754892724E-2,{"$f":"'AUX2'!D41","v":169925.01526637067},3.2672398559423943E-2,-755.5651230243966,8.7623792405136687E-4,8.7623792405136687E-4,2.3544474051863402E-3,-1.4782094811349733E-3,{"$f":"100*AA41/'AUX1'!C41","v":10.194047041924769},{"$f":"100*Y41/'AUX1'!C41","v":10.239374484710487},-4.5327442785717764E-2,155673.66948224974,109827.57033560556,27302.014663420596,15857.083970798481,2302.3488902431754,384.65162218190272,{"$f":"+'AUX1'!G41","v":1.8},251.79335802227826,381.31825961991501,193.3291329585015,122.99288028715031,121.74130821142887,95.397416598093315,27.595463689056999]
[2028,{"$f":"AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42","v":702549.23220275436},1.5631682637710753E-2,{"$f":"(AltJub!B42*PmAltJub!B42+AltViu!B42*PmAltViu!B42+NInc!I42*PmInc!H42+Orf!F42*Orf!K42+Fam!E42*Fam!H42)/(AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42)","v":1227.3386896719926},2.2064533592086155E-2,11061476.034024889,{"$f":"+Datos!Q33/100","v":1.3675079269501955E-2},{"$f":"NJub!B42+NViu!B42+NInc!B42+Orf!B42+Fam!B42","v":11078400.627825767},1.378252607586461E-2,1036.091048343281,1.6775581051439614E-2,1036.091048343281,1035.0450837309911,1.5749115975690842E-2,{"$f":"BajJub!H42+BajViu!F42+NInc!O42+Orf!N42+Fam!J42","v":551936.70771694893},1.9159366491478647E-2,962.53152878392041,1.6517516086346662E-2,160449.74820443694,3.0680067721611692E-2,160307.80067640421,3.0357462913739974,{"$f":"'AUX2'!G42","v":15279.828574437486},1.8186132308029457E-2,175729.57677887441,2.9581551562342101E-2,{"$f":"'AUX2'!D42","v":175476.87309036974},3.2672398559423943E-2,-252.70368850466912,1.049233992348228E-3,1.049233992348228E-3,2.0273262816669774E-3,-9.7809228931874936E-4,{"$f":"100*AA42/'AUX1'!C42","v":10.194047041924771},{"$f":"100*Y42/'AUX1'!C42","v":10.208727456744777},-1.4680414820006149E-2,160449.74820443694,113197.08763120201,28139.642322230771,16343.58038088986,2372.9851101146132,396.45275999967123,{"$f":"+'AUX1'!G42","v":1.8},256.32563846667927,387.71509499056276,193.53198045651277,125.20675213231902,123.78358939463799,95.497510810370244,29.709241321948781]
[2029,{"$f":"AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43","v":716740.38464746263},2.0199513136202052E-2,{"$f":"(AltJub!B43*PmAltJub!B43+AltViu!B43*PmAltViu!B43+NInc!I43*PmInc!H43+Orf!F43*Orf!K43+Fam!E43*Fam!H43)/(AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43)","v":1259.2145364229441},2.597151627271721E-2,11212742.595627876,{"$f":"+Datos!Q34/100","v":1.3675079269501955E-2},{"$f":"NJub!B43+NViu!B43+NInc!B43+Orf!B43+Fam!B43","v":11232454.767449005},1.3905810486425141E-2,1054.5621025373387,1.7827636117108581E-2,1054.5621025373387,1053.2174974128034,1.6529868776405054E-2,{"$f":"BajJub!H43+BajViu!F43+NInc!O43+Orf!N43+Fam!J43","v":562686.24502422626},1.9476032590298509E-2,978.95279506980694,1.7060497027700849E-2,165543.46769597434,3.1746509723700189E-2,165373.36114869613,3.159896431064646,{"$f":"'AUX2'!G43","v":15563.613653928132},1.857253032049111E-2,181107.08134990247,3.0601021578710919E-2,{"$f":"'AUX2'!D43","v":181210.12342593976},3.2672398559423943E-2,103.04207603729446,1.3248701559586719E-3,1.3248701559586719E-3,1.8612263660347551E-3,-5.3635621007608325E-4,{"$f":"100*AA43/'AUX1'!C43","v":10.194047041924771},{"$f":"100*Y43/'AUX1'!C43","v":10.18825036925239},5.7966726723801543E-3,165543.46769597434,116790.7000743805,29032.977750834918,16862.432014371854,2448.3191049870625,409.0387513999886,{"$f":"+'AUX1'!G43","v":1.8},260.93949995907951,394.6271386211647,193.78838520164319,127.46047367070076,125.99035818363517,95.624032612411256,31.836441058289509]
[2030,{"$f":"AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44","v":728020.35912880453},1.5737880441730745E-2,{"$f":"(AltJub!B44*PmAltJub!B44+AltViu!B44*PmAltViu!B44+NInc!I44*PmInc!H44+Orf!F44*Orf!K44+Fam!E44*Fam!H44)/(AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44)","v":1290.4134833419362},2.477651426072236E-2,11366077.739451608,{"$f":"+Datos!Q35/100","v":1.3675079269501955E-2},{"$f":"NJub!B44+NViu!B44+NInc!B44+Orf!B44+Fam!B44","v":11386393.986859437},1.3704859943575176E-2,1074.1101608397682,1.8536659202332162E-2,1074.1101608397682,1072.5963032720281,1.7101127274816719E-2,{"$f":"BajJub!H44+BajViu!F44+NInc!O44+Orf!N44+Fam!J44","v":574081.13971836993},2.0250885453318768E-2,996.61492645882834,1.8041862159208666E-2,170917.87424375548,3.246522875581781E-2,170685.80006213026,3.2123909658324123,{"$f":"'AUX2'!G44","v":15856.521495558209},1.8820040650144865E-2,186774.39573931368,3.129261620898105E-2,{"$f":"'AUX2'!D44","v":187130.69280151447},3.2672398559423943E-2,356.29706220078515,1.4638426598419171E-3,1.4638426598419171E-3,1.6148560599795955E-3,-1.5101340013767839E-4,{"$f":"100*AA44/'AUX1'!C44","v":10.194047041924771},{"$f":"100*Y44/'AUX1'!C44","v":10.174637564203085},1.9409477721685775E-2,170917.87424375548,120582.33686884737,29975.540014978338,17409.874727097864,2527.8043447977066,422.3182880341833,{"$f":"+'AUX1'!G44","v":1.8},265.63641095834294,401.94220740177673,194.07206090688322,129.75476219677338,128.32579851606496,95.764011150655421,33.990751046117964]
[2031,{"$f":"AltJub!B45+AltViu!B45+NInc!I45+Orf!F45+Fam!E45","v":739010.0334531964},1.509528433729912E-2,{"$f":"(AltJub!B45*PmAltJub!B45+AltViu!B45*PmAltViu!B45+NInc!I45*PmInc!H45+Orf!F45*Orf!K45+Fam!E45*Fam!H45)/(AltJub!B45+AltViu!B45+NInc!I45+Orf!F45+Fam!E45)","v":1324.5902211444682},2.6485105932108288E-2,11521509.75352193,{"$f":"+Datos!Q36/100","v":1.3675079269501955E-2},{"$f":"NJub!B45+NViu!B45+NInc!B45+Orf!B45+Fam!B45","v":11538784.141433544},1.3383530795612275E-2,1094.71609913112,1.9184194547830602E-2,1094.71609913112,1093.1810202716201,1.7755031212945305E-2,{"$f":"BajJub!H45+BajViu!F45+NInc!O45+Orf!N45+Fam!J45","v":586619.87887908926},2.184140584529648E-2,1015.248996045055,1.8697361530031653E-2,176578.95098867352,3.3121619198495766E-2,176284.357331423,3.2800369258924045,{"$f":"'AUX2'!G45","v":16157.219648318751},1.8963689661996463E-2,192736.17063699226,3.1919658334751633E-2,{"$f":"'AUX2'!D45","v":193244.70137942667},3.2672398559423943E-2,508.53074243440642,1.4552316682736738E-3,1.4552316682736738E-3,1.2725209146200039E-3,1.8271075365366984E-4,{"$f":"100*AA45/'AUX1'!C45","v":10.194047041924771},{"$f":"100*Y45/'AUX1'!C45","v":10.167221021476932},2.6826020447838772E-2,176578.95098867352,124576.21911268205,30968.378436623723,17986.517968102311,2611.529317714399,436.30615355101213,{"$f":"+'AUX1'!G45","v":1.8},270.41786635559311,409.65314490555687,194.35448071584204,132.0903479163153,130.78762560030287,95.903369972362768,36.186977943952527]
[2032,{"$f":"AltJub!B46+AltViu!B46+NInc!I46+Orf!F46+Fam!E46","v":747403.27890102903},1.1357417447518614E-2,{"$f":"(AltJub!B46*PmAltJub!B46+AltViu!B46*PmAltViu!B46+NInc!I46*PmInc!H46+Orf!F46*Orf!K46+Fam!E46*Fam!H46)/(AltJub!B46+AltViu!B46+NInc!I46+Orf!F46+Fam!E46)","v":1358.8187070454014},2.5840811259620455E-2,11679067.312705683,{"$f":"+Datos!Q37/100","v":1.3675079269501955E-2},{"$f":"NJub!B46+NViu!B46+NInc!B46+Orf!B46+Fam!B46","v":11687691.097329121},1.2904908703585294E-2,1116.0785340033883,1.9514132375712423E-2,1116.0785340033883,1114.7043177408191,1.8258814888685526E-2,{"$f":"BajJub!H46+BajViu!F46+NInc!O46+Orf!N46+Fam!J46","v":598496.32300545275},2.024555347332746E-2,1034.8480110622127,1.9304638658601325E-2,182486.58854848033,3.3456068952328E-2,182126.21057489919,3.313880670928282,{"$f":"'AUX2'!G46","v":16464.961791388185},1.9046726464565733E-2,198951.55033986853,3.2248122821650238E-2,{"$f":"'AUX2'!D46","v":199558.46928239215},3.2672398559423943E-2,606.91894252362545,1.2750504479422629E-3,1.2750504479422629E-3,8.1085561348722898E-4,4.6419483445503396E-4,{"$f":"100*AA46/'AUX1'!C46","v":10.194047041924771},{"$f":"100*Y46/'AUX1'!C46","v":10.163043796244597},3.1003245680173208E-2,182486.58854848033,128744.04968913627,32004.458640941193,18588.27615345543,2698.9008226388783,450.9032423085398,{"$f":"+'AUX1'!G46","v":1.8},275.28538794999378,417.6471706033708,194.60229248353835,134.46797417880896,133.3398326393723,96.025651607205191,38.442322571603768]
[2033,{"$f":"AltJub!B47+AltViu!B47+NInc!I47+Orf!F47+Fam!E47","v":755415.47091641102},1.072003862113502E-2,{"$f":"(AltJub!B47*PmAltJub!B47+AltViu!B47*PmAltViu!B47+NInc!I47*PmInc!H47+Orf!F47*Orf!K47+Fam!E47*Fam!H47)/(AltJub!B47+AltViu!B47+NInc!I47+Orf!F47+Fam!E47)","v":1395.7384724688716},2.7170486564574992E-2,11838779.484000782,{"$f":"+Datos!Q38/100","v":1.3675079269501955E-2},{"$f":"NJub!B47+NViu!B47+NInc!B47+Orf!B47+Fam!B47","v":11832837.891344996},1.2418773974018249E-2,1138.1261939063534,1.9754577506190252E-2,1138.1261939063534,1137.0968504559548,1.8832291646335708E-2,{"$f":"BajJub!H47+BajViu!F47+NInc!O47+Orf!N47+Fam!J47","v":610268.67690053687},1.9669885081277094E-2,1055.1354179978985,1.9604238225149562E-2,188636.35048471406,3.3699802189024686E-2,188232.83730797283,3.3529642514372293,{"$f":"'AUX2'!G47","v":16779.539182165543},1.9105868253025404E-2,205415.88966687961,3.2492027913168187E-2,{"$f":"'AUX2'!D47","v":206078.52312669501},3.2672398559423943E-2,662.63345981540624,9.3176002340631184E-4,9.3176002340631184E-4,2.3173330479267853E-4,7.000267186136333E-4,{"$f":"100*AA47/'AUX1'!C47","v":10.194047041924771},{"$f":"100*Y47/'AUX1'!C47","v":10.161268678811412},3.2778363113358466E-2,188636.35048471406,{"$f":"$AK47*AL$69%","v":133082.69869667414},33083.002566307732,19214.697382861843,2789.8532464896043,466.09859238072744,{"$f":"+'AUX1'!G47","v":1.8},280.2405249330937,425.89761400529613,194.78361512013771,136.88839771402752,135.97390469790923,96.115124470594324,40.773273243433195]
[2034,{"$f":"AltJub!B48+AltViu!B48+NInc!I48+Orf!F48+Fam!E48","v":763056.95775286818},1.0115608073510973E-2,{"$f":"(AltJub!B48*PmAltJub!B48+AltViu!B48*PmAltViu!B48+NInc!I48*PmInc!H48+Orf!F48*Orf!K48+Fam!E48*Fam!H48)/(AltJub!B48+AltViu!B48+NInc!I48+Orf!F48+Fam!E48)","v":1433.1668825815466},2.681620579424826E-2,12000675.731898645,{"$f":"+Datos!Q39/100","v":1.3675079269501955E-2},{"$f":"NJub!B48+NViu!B48+NInc!B48+Orf!B48+Fam!B48","v":11973539.191177277},1.1890748535919204E-2,1160.7983941434743,1.9920638289945503E-2,1160.7983941434743,1160.153316283275,1.9353848892027292E-2,{"$f":"BajJub!H48+BajViu!F48+NInc!O48+Orf!N48+Fam!J48","v":622355.65792058862},1.9805999353333492E-2,1076.0502527727444,1.9821943627417626E-2,195025.11165514315,3.3868133867161587E-2,194570.97846168184,3.3671814356912577,{"$f":"'AUX2'!G48","v":17101.12791868945},1.9165528506629892E-2,212126.2395738326,3.2667141367861419E-2,{"$f":"'AUX2'!D48","v":212811.60276882787},3.2672398559423943E-2,685.36319499526871,5.6362023870170849E-4,5.6362023870170849E-4,-3.643521459698075E-4,9.2797238467151599E-4,{"$f":"100*AA48/'AUX1'!C48","v":10.194047041924771},{"$f":"100*Y48/'AUX1'!C48","v":10.161216949205743},3.2830092719027704E-2,195025.11165514315,137589.96135153621,34203.46212595109,19865.463326041605,2884.3403697114495,481.88448190277347,{"$f":"+'AUX1'!G48","v":1.8},285.28485438188937,434.38176632244648,194.89339910778688,139.35238887288003,138.68259167026781,96.169296899991281,43.183091972888747]
[2035,{"$f":"AltJub!B49+AltViu!B49+NInc!I49+Orf!F49+Fam!E49","v":770117.96142580558},9.2535735389025486E-3,{"$f":"(AltJub!B49*PmAltJub!B49+AltViu!B49*PmAltViu!B49+NInc!I49*PmInc!H49+Orf!F49*Orf!K49+Fam!E49*Fam!H49)/(AltJub!B49+AltViu!B49+NInc!I49+Orf!F49+Fam!E49)","v":1471.2612667767321},2.658056410469567E-2,12164785.923819948,{"$f":"+Datos!Q40/100","v":1.3675079269501955E-2},{"$f":"NJub!B49+NViu!B49+NInc!B49+Orf!B49+Fam!B49","v":12109858.029416805},1.1385007896409949E-2,1184.1059092864798,2.0078865770833065E-2,1184.1059092864798,1183.8136465102302,1.9827088392673442E-2,{"$f":"BajJub!H49+BajViu!F49+NInc!O49+Orf!N49+Fam!J49","v":633799.12318627688},1.8387340293367194E-2,1097.5400288554085,1.9970978146503615E-2,201661.52856640265,3.4028525121392983E-2,201149.0591287654,3.3808128627872636,{"$f":"'AUX2'!G49","v":17430.118602331615},1.9237952327262553E-2,219091.64716873426,3.2836143274379115E-2,{"$f":"'AUX2'!D49","v":219764.66827256081},3.2672398559423943E-2,673.02110382655519,2.342034600252528E-4,2.342034600252528E-4,-9.6170182433411369E-4,1.1959052843593665E-3,{"$f":"100*AA49/'AUX1'!C49","v":10.194047041924771},{"$f":"100*Y49/'AUX1'!C49","v":10.162828152889766},3.1218889035004693E-2,201661.52856640265,142271.94480783844,35367.355496142627,20541.45574387992,2982.4902184408234,498.28230010081143,{"$f":"+'AUX1'!G49","v":1.8},290.41998176076339,443.10365950173224,194.93904381619402,141.86073187259186,141.46718081316638,96.191820082073463,45.668911790518393]
[2036,{"$f":"AltJub!B50+AltViu!B50+NInc!I50+Orf!F50+Fam!E50","v":778346.77019230882},1.0685127705979403E-2,{"$f":"(AltJub!B50*PmAltJub!B50+AltViu!B50*PmAltViu!B50+NInc!I50*PmInc!H50+Orf!F50*Orf!K50+Fam!E50*Fam!H50)/(AltJub!B50+AltViu!B50+NInc!I50+Orf!F50+Fam!E50)","v":1511.1677153206849},2.7123971414934722E-2,12331140.335624708,{"$f":"+Datos!Q41/100","v":1.3675079269501955E-2},{"$f":"NJub!B50+NViu!B50+NInc!B50+Orf!B50+Fam!B50","v":12243046.659805361},1.0998364313191678E-2,1207.3720548698284,1.9648703212171492E-2,1207.3720548698284,1208.2053398716862,2.0352428272001566E-2,{"$f":"BajJub!H50+BajViu!F50+NInc!O50+Orf!N50+Fam!J50","v":645158.13980375091},1.7922108444027529E-2,1119.6186664691188,2.0116475967382641E-2,208435.83944275999,3.3592480055642859E-2,208015.86836646224,3.4137913781147944,{"$f":"'AUX2'!G50","v":17766.97790202318},1.9326276967874589E-2,226202.81734478317,3.2457513866661625E-2,{"$f":"'AUX2'!D50","v":226944.90710364151},3.2672398559423943E-2,742.08975885834661,-7.4380267593538926E-4,-7.4380267593538926E-4,-1.5834983042172339E-3,8.3969562828184463E-4,{"$f":"100*AA50/'AUX1'!C50","v":10.194047041924771},{"$f":"100*Y50/'AUX1'!C50","v":10.1607134103942},3.3333631530570784E-2,208435.83944275999,147051.21227627329,36555.43268026763,21231.49418627008,3082.6794616199468,515.02083832902781,{"$f":"+'AUX1'!G50","v":1.8},295.64754143245716,451.81007179950888,194.79404763375925,144.4142250462985,144.24682746322688,96.120272348893323,48.293952697405174]
[2037,{"$f":"AltJub!B51+AltViu!B51+NInc!I51+Orf!F51+Fam!E51","v":786608.45468222746},1.0614400684000325E-2,{"$f":"(AltJub!B51*PmAltJub!B51+AltViu!B51*PmAltViu!B51+NInc!I51*PmInc!H51+Orf!F51*Orf!K51+Fam!E51*Fam!H51)/(AltJub!B51+AltViu!B51+NInc!I51+Orf!F51+Fam!E51)","v":1554.1017197997326},2.8411144602792593E-2,12499769.657197729,{"$f":"+Datos!Q42/100","v":1.3675079269501955E-2},{"$f":"NJub!B51+NViu!B51+NInc!B51+Orf!B51+Fam!B51","v":12373269.909023844},1.0636506813783031E-2,1230.3489483816177,1.903049968658288E-2,1230.3489483816177,1232.741878807878,2.1012432609917253E-2,{"$f":"BajJub!H51+BajViu!F51+NInc!O51+Orf!N51+Fam!J51","v":656385.20546374621},1.7402036752431682E-2,1141.649106073131,1.9676734823909525E-2,215307.09833843951,3.2965822547837309E-2,215059.35101118684,3.3860314119478874,{"$f":"'AUX2'!G51","v":18112.160175035293},1.9428305416691272E-2,233419.25851347481,3.1902525589202479E-2,{"$f":"'AUX2'!D51","v":234359.74155956312},3.2672398559423943E-2,940.48304608830949,-2.0476459029905719E-3,-2.0476459029905719E-3,-1.9610506172333536E-3,-8.659528575721831E-5,{"$f":"100*AA51/'AUX1'!C51","v":10.194047041924771},{"$f":"100*Y51/'AUX1'!C51","v":10.153138444099232},4.0908597825538351E-2,215307.09833843951,151898.87644561724,37760.512587164747,21931.407856040096,3184.3025257235722,531.99892389382092,{"$f":"+'AUX1'!G51","v":1.8},300.96919717824142,460.40824322928444,194.39517840019502,147.01368109713187,146.9919166680564,95.923452067023774,51.090229030108091]
[2038,{"$f":"AltJub!B52+AltViu!B52+NInc!I52+Orf!F52+Fam!E52","v":794733.14902399236},1.0328765592847677E-2,{"$f":"(AltJub!B52*PmAltJub!B52+AltViu!B52*PmAltViu!B52+NInc!I52*PmInc!H52+Orf!F52*Orf!K52+Fam!E52*Fam!H52)/(AltJub!B52+AltViu!B52+NInc!I52+Orf!F52+Fam!E52)","v":1596.7746864600974},2.7458284175802872E-2,12670704.998110423,{"$f":"+Datos!Q43/100","v":1.3675079269501955E-2},{"$f":"NJub!B52+NViu!B52+NInc!B52+Orf!B52+Fam!B52","v":12500374.677745832},1.0272528576240836E-2,1252.5940867988343,1.8080349031449616E-2,1252.5940867988343,1256.977611544778,2.16431795208889E-2,{"$f":"BajJub!H52+BajViu!F52+NInc!O52+Orf!N52+Fam!J52","v":667628.38030200172},1.7128927868372612E-2,1163.3991037430983,1.9051385889294448E-2,222197.50218687771,3.2002678507176974E-2,222199.17955649548,3.3199340143722722,{"$f":"'AUX2'!G52","v":18466.066500685884},1.9539708252933607E-2,240663.56868756359,3.103561471415861E-2,{"$f":"'AUX2'!D52","v":242016.83644208076},3.2672398559423943E-2,1353.2677545171755,-3.6560246530630107E-3,-3.6560246530630107E-3,-2.12146574885742E-3,-1.5345589042055907E-3,{"$f":"100*AA52/'AUX1'!C52","v":10.194047041924771},{"$f":"100*Y52/'AUX1'!C52","v":10.137045738409386},5.7001303515384905E-2,222197.50218687771,156760.04735410772,38968.950131757985,22633.271650866722,3286.2087357238952,549.02431442135889,{"$f":"+'AUX1'!G52","v":1.8},306.38664272744978,468.73258496382647,193.68446483552734,149.65992735688025,149.64958182621663,95.57275356145982,54.087173795420426]
[2039,{"$f":"AltJub!B53+AltViu!B53+NInc!I53+Orf!F53+Fam!E53","v":802724.78338573326},1.005574559404665E-2,{"$f":"(AltJub!B53*PmAltJub!B53+AltViu!B53*PmAltViu!B53+NInc!I53*PmInc!H53+Orf!F53*Orf!K53+Fam!E53*Fam!H53)/(AltJub!B53+AltViu!B53+NInc!I53+Orf!F53+Fam!E53)","v":1639.5578152034898},2.6793466295635282E-2,12843977.893360058,{"$f":"+Datos!Q44/100","v":1.3675079269501955E-2},{"$f":"NJub!B53+NViu!B53+NInc!B53+Orf!B53+Fam!B53","v":12624163.623622529},9.9028188408685214E-3,1273.7710906771158,1.6906517523487707E-2,1273.7710906771158,1280.5191023459113,2.2293746906025147E-2,{"$f":"BajJub!H53+BajViu!F53+NInc!O53+Orf!N53+Fam!J53","v":678935.83750903769},1.6936753350600631E-2,1184.451858239132,1.8095900562669298E-2,229044.0282180121,3.0812794760294748E-2,229364.75847460612,3.2248449037538984,{"$f":"'AUX2'!G53","v":18829.038284550152},1.9656150585766863E-2,247873.06650256226,2.9956747730098821E-2,{"$f":"'AUX2'!D53","v":249924.10698040735},3.2672398559423943E-2,2051.0404778450902,-5.5079958005712672E-3,-5.5079958005712672E-3,-2.0541302707836363E-3,-3.4538655297876308E-3,{"$f":"100*AA53/'AUX1'!C53","v":10.194047041924771},{"$f":"100*Y53/'AUX1'!C53","v":10.110388032921353},8.3659009003417495E-2,229044.0282180121,161590.26251984391,40169.692394192003,23330.666004998875,3387.4660110372429,565.94128794003575,{"$f":"+'AUX1'!G53","v":1.8},311.9016022965439,476.65722062534707,192.61765161657735,152.3538060493041,152.17963510374418,95.046339236194271,57.307466813109826,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en miles)"]
[2040,{"$f":"AltJub!B54+AltViu!B54+NInc!I54+Orf!F54+Fam!E54","v":808384.03376724024},7.0500506507813476E-3,{"$f":"(AltJub!B54*PmAltJub!B54+AltViu!B54*PmAltViu!B54+NInc!I54*PmInc!H54+Orf!F54*Orf!K54+Fam!E54*Fam!H54)/(AltJub!B54+AltViu!B54+NInc!I54+Orf!F54+Fam!E54)","v":1685.5620899858504},2.8058952453988928E-2,13019620.309187487,{"$f":"+Datos!Q45/100","v":1.3675079269501955E-2},{"$f":"NJub!B54+NViu!B54+NInc!B54+Orf!B54+Fam!B54","v":12742552.538864091},9.3779610888464759E-3,1293.7055832059484,1.5649980341629233E-2,1293.7055832059484,1303.1756051381947,2.3084614399160097E-2,{"$f":"BajJub!H54+BajViu!F54+NInc!O54+Orf!N54+Fam!J54","v":689995.11852567771},1.6289140159717608E-2,1204.4905302697564,1.6918097507496066E-2,235809.77679304371,2.9539074332868953E-2,236484.87275181123,3.1042756195666321,{"$f":"'AUX2'!G54","v":19201.370410956526},1.977435707440689E-2,255011.14720400024,2.8797322767474709E-2,{"$f":"'AUX2'!D54","v":258089.72701327933},3.2672398559423943E-2,3078.5798092790938,-7.5806381873965087E-3,-7.5806381873965087E-3,-1.7828188204289871E-3,-5.7978193669675215E-3,{"$f":"100*AA54/'AUX1'!C54","v":10.194047041924772},{"$f":"100*Y54/'AUX1'!C54","v":10.072449069927629},0.12159797199714362,235809.77679304371,166363.4892958854,41356.267923752523,24019.832282355877,3487.5286213373392,582.65866971253615,{"$f":"+'AUX1'!G54","v":1.8},317.51583113788172,484.11689675782935,191.15748689116609,155.09617455819156,154.56124340151408,94.325827327408135,60.770347230783429]
[2041,{"$f":"AltJub!B55+AltViu!B55+NInc!I55+Orf!F55+Fam!E55","v":812881.06275358924},5.5629859058348163E-3,{"$f":"(AltJub!B55*PmAltJub!B55+AltViu!B55*PmAltViu!B55+NInc!I55*PmInc!H55+Orf!F55*Orf!K55+Fam!E55*Fam!H55)/(AltJub!B55+AltViu!B55+NInc!I55+Orf!F55+Fam!E55)","v":1732.2732912932727},2.7712536716944403E-2,13197664.648974443,{"$f":"+Datos!Q46/100","v":1.3675079269501955E-2},{"$f":"NJub!B55+NViu!B55+NInc!B55+Orf!B55+Fam!B55","v":12854106.478046},8.754442160758158E-3,1356.7203881432399,4.8708767864426905E-2,1356.7203881432399,1324.6525106506599,2.3921151648755856E-2,{"$f":"BajJub!H55+BajViu!F55+NInc!O55+Orf!N55+Fam!J55","v":701327.12357168377},1.6423311907219462E-2,1223.3511777640792,1.5658610026679787E-2,250677.56987197293,6.3049943395594665E-2,243512.0558724592,2.9715148537314384,{"$f":"'AUX2'!G55","v":19583.331432817897},1.9892383391730162E-2,270260.90130479081,5.9800343114378762E-2,{"$f":"'AUX2'!D55","v":266522.13743835012},3.2672398559423943E-2,-3738.7638664406841,2.5000000000000001E-2,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA55/'AUX1'!C55","v":10.194047041924772},{"$f":"100*Y55/'AUX1'!C55","v":10.337048801926644},-0.14300176000187115,250677.56987197293,176852.69787908459,43963.778275398166,25534.281348130091,3707.417103503175,619.39526585686394,{"$f":"+'AUX1'!G55","v":1.8},323.2311160983636,507.69763430125317,195.93642406344523,157.887905700239,162.08973112719562,96.683973010593334,61.203932689645669]
[2042,{"$f":"AltJub!B56+AltViu!B56+NInc!I56+Orf!F56+Fam!E56","v":812372.75948813558},-6.2531074808391818E-4,{"$f":"(AltJub!B56*PmAltJub!B56+AltViu!B56*PmAltViu!B56+NInc!I56*PmInc!H56+Orf!F56*Orf!K56+Fam!E56*Fam!H56)/(AltJub!B56+AltViu!B56+NInc!I56+Orf!F56+Fam!E56)","v":1777.5341231140067},2.6127997267072933E-2,13378143.759221472,{"$f":"+Datos!Q47/100","v":1.3675079269501955E-2},{"$f":"NJub!B56+NViu!B56+NInc!B56+Orf!B56+Fam!B56","v":12954115.182408689},7.7802921995002716E-3,1420.0841176537951,4.6703602351898521E-2,1420.0841176537951,1386.4211974019465,2.1891621529587235E-2,{"$f":"BajJub!H56+BajViu!F56+NInc!O56+Orf!N56+Fam!J56","v":712364.05512544489},1.5737209046689626E-2,1282.948052469967,4.8716080704489961E-2,265973.25266623514,6.101735708573397E-2,258098.88900105201,5.990189305548288,{"$f":"'AUX2'!G56","v":19975.182614680441},2.000942399442196E-2,285948.43528091558,5.8045887882364866E-2,{"$f":"'AUX2'!D56","v":275230.05493764544},3.2672398559423943E-2,-10718.380343270139,2.5000000000000001E-2,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA56/'AUX1'!C56","v":10.194047041924771},{"$f":"100*Y56/'AUX1'!C56","v":10.591037383176898},-0.39699034125212762,265973.25266623514,187643.78209714816,46646.331833266173,27092.315711076542,3933.6338967733859,657.18912797086546,{"$f":"+'AUX1'!G56","v":1.8},329.04927618813417,531.40894272865853,200.83483466503134,160.7298880028433,169.6599054750863,99.101072335858163,61.628815666985133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"altas"]
[2043,{"$f":"AltJub!B57+AltViu!B57+NInc!I57+Orf!F57+Fam!E57","v":809113.97985614138},-4.0114339063357374E-3,{"$f":"(AltJub!B57*PmAltJub!B57+AltViu!B57*PmAltViu!B57+NInc!I57*PmInc!H57+Orf!F57*Orf!K57+Fam!E57*Fam!H57)/(AltJub!B57+AltViu!B57+NInc!I57+Orf!F57+Fam!E57)","v":1823.2605016518146},2.5724613633690163E-2,13561090.935607618,{"$f":"+Datos!Q48/100","v":1.3675079269501955E-2},{"$f":"NJub!B57+NViu!B57+NInc!B57+Orf!B57+Fam!B57","v":13040053.735207887},6.6340735425836073E-3,1483.7766995454542,4.4851274019520382E-2,1483.7766995454542,1448.501199448433,2.0010844034779707E-2,{"$f":"BajJub!H57+BajViu!F57+NInc!O57+Orf!N57+Fam!J57","v":723175.42705694155},1.5176751063882277E-2,1342.8731137957602,4.6708875866348532E-2,281702.83050940302,5.9139698016577036E-2,273030.55079178367,5.7852483784503139,{"$f":"'AUX2'!G57","v":20377.191862108473},2.0125435405660808E-2,302080.0223715115,5.6414321955454261E-2,{"$f":"'AUX2'!D57","v":284222.48098810035},3.2672398559423943E-2,-17857.541383411153,2.5000000000000001E-2,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA57/'AUX1'!C57","v":10.194047041924771},{"$f":"100*Y57/'AUX1'!C57","v":10.834533383057064},-0.64048634113229319,281702.83050940302,198740.97870506186,49404.981811466576,28694.547080799373,4166.2678175363353,696.05509453883997,{"$f":"+'AUX1'!G57","v":1.8},334.97216315952062,555.24331083540517,205.85570553165709,163.62302598689448,177.26936838567534,101.57859914425461,62.044426842639865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2044,{"$f":"AltJub!B58+AltViu!B58+NInc!I58+Orf!F58+Fam!E58","v":799873.14258508163},-1.1420933887093088E-2,{"$f":"(AltJub!B58*PmAltJub!B58+AltViu!B58*PmAltViu!B58+NInc!I58*PmInc!H58+Orf!F58*Orf!K58+Fam!E58*Fam!H58)/(AltJub!B58+AltViu!B58+NInc!I58+Orf!F58+Fam!E58)","v":1866.3073263230453},2.3609804870029061E-2,13746539.929132976,{"$f":"+Datos!Q49/100","v":1.3675079269501955E-2},{"$f":"NJub!B58+NViu!B58+NInc!B58+Orf!B58+Fam!B58","v":13106980.628685076},5.1324093317566266E-3,1547.5214324729204,4.2961136232287478E-2,1547.5214324729204,1510.6091848463286,1.8083910678132531E-2,{"$f":"BajJub!H58+BajViu!F58+NInc!O58+Orf!N58+Fam!J58","v":732946.2491078946},1.3510998418069464E-2,1403.1078029019018,4.4855086074277351E-2,297822.91227749287,5.7223712445274133E-2,288204.52157806751,5.557609118202933,{"$f":"'AUX2'!G58","v":20789.641713025168},2.0240760047200101E-2,318612.55399051803,5.472898038478724E-2,{"$f":"'AUX2'!D58","v":293508.71116649185},3.2672398559423943E-2,-25103.842824026186,2.5000000000000001E-2,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA58/'AUX1'!C58","v":10.194047041924771},{"$f":"100*Y58/'AUX1'!C58","v":11.065945370475722},-0.87189832855095162,297822.91227749287,210113.67532157266,52232.118284009935,30336.555591698416,4404.6771290970337,735.88595111479856,{"$f":"+'AUX1'!G58","v":1.8},341.00166209639201,579.09719435427132,211.00209816994851,166.56824045465859,184.88506187070388,104.11806412286097,62.450176331797621]
[2045,{"$f":"AltJub!B59+AltViu!B59+NInc!I59+Orf!F59+Fam!E59","v":788936.27412644599},-1.3673253765327242E-2,{"$f":"(AltJub!B59*PmAltJub!B59+AltViu!B59*PmAltViu!B59+NInc!I59*PmInc!H59+Orf!F59*Orf!K59+Fam!E59*Fam!H59)/(AltJub!B59+AltViu!B59+NInc!I59+Orf!F59+Fam!E59)","v":1910.5116855802239},2.368546628612811E-2,13934524.952345243,{"$f":"+Datos!Q50/100","v":1.3675079269501955E-2},{"$f":"NJub!B59+NViu!B59+NInc!B59+Orf!B59+Fam!B59","v":13154094.516431527},3.594564536346434E-3,1611.4057121211631,4.1281676820563495E-2,1611.4057121211631,1572.8498199603678,1.6367067334875474E-2,{"$f":"BajJub!H59+BajViu!F59+NInc!O59+Orf!N59+Fam!J59","v":741822.38637999317},1.211021583492955E-2,1463.3907809659761,4.2963896244748501E-2,314358.42345465609,5.5521286292964822E-2,303726.65529124934,5.3858050623877052,{"$f":"'AUX2'!G59","v":21212.832395651472},2.0355842994695061E-2,335571.25585030759,5.3226722071642696E-2,{"$f":"'AUX2'!D59","v":303098.34475838632},3.2672398559423943E-2,-32472.911091921269,2.5000000000000001E-2,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA59/'AUX1'!C59","v":10.194047041924771},{"$f":"100*Y59/'AUX1'!C59","v":11.286202076697942},-1.092155034773171,314358.42345465609,221779.45684316874,55132.112676944453,32020.880179847543,4649.2304690097044,776.74328568561396,{"$f":"+'AUX1'!G59","v":1.8},347.13969201412709,603.00329757929944,216.27715062419719,169.56646878284246,192.51742724380017,106.72101572593249,62.845453056909975]
[2046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314358.42345465609,null,null,null,{"$f":"AA60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-2,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA60/'AUX1'!C60","v":{"$error":"#REF!"}},{"$f":"100*Y60/'AUX1'!C60","v":{"$error":"#REF!"}},{"$f":"AH60-AI60","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"+'AUX1'!G60","v":1.8},353.38820647038136]
[2047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-2,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA61/'AUX1'!C61","v":{"$error":"#REF!"}},{"$f":"100*Y61/'AUX1'!C61","v":{"$error":"#REF!"}},{"$f":"AH61-AI61","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"+'AUX1'!G61","v":1.8},359.74919418684823]
[2048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-2,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA62/'AUX1'!C62","v":{"$error":"#REF!"}},{"$f":"100*Y62/'AUX1'!C62","v":{"$error":"#REF!"}},{"$f":"AH62-AI62","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"+'AUX1'!G62","v":1.8},366.2246796822115]
[{"$f":"A62+1","v":2049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-2,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA63/'AUX1'!C63","v":{"$error":"#REF!"}},{"$f":"100*Y63/'AUX1'!C63","v":{"$error":"#REF!"}},{"$f":"AH63-AI63","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"+'AUX1'!G63","v":1.8},372.8167239164913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"AA64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-2,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*AA64/'AUX1'!C64","v":{"$error":"#REF!"}},{"$f":"100*Y64/'AUX1'!C64","v":{"$error":"#REF!"}},{"$f":"AH64-AI64","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"+'AUX1'!G64","v":1.8},379.52742494698816]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"porcentajes",{"$f":"100*AL30/$AK$30","v":70.549869288029058},{"$f":"100*AM30/$AK$30","v":17.537978486807386},{"$f":"100*AN30/$AK$30","v":10.186105346868914},{"$f":"100*AO30/$AK$30","v":1.4789584506490319},{"$f":"100*AP30/$AK$30","v":0.24708842764560229}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resumen PmBaj(t)=alpha+beta*PmTot(t-1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadísticas de la regresión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en miles)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de correlación múltiple",0.99662783762783724]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de determinación R^2",0.99326704673473865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R^2  ajustado",0.99298650701535285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error típico",16.314142909673741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observaciones",26]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regresión",1,942323.87295617175,942323.87295617175,3540.5576397846266,1.4032429602953706E-27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residuos",24,6387.6302130541917,266.15125887725799]
[null,null,null,null,null,null,null,null,null,null,null,null,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",25,948711.50316922599]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercepción",-13.5376810064148,9.7531028029550466,-1.3880383791620736,0.17787711824012611,-33.667095852843985,6.5917338400143848,-33.667095852843985,6.5917338400143848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 1",0.97238284955845089,1.6341858880124602E-2,59.502585152114392,1.4032429602953807E-27,0.93865491052143357,1.0061107885954683,0.93865491052143357,1.0061107885954683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTIMACION.LINEAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,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":"LINEST(Q5:Q30,J4:J29,TRUE,TRUE)","v":0.95857857308153194},-7.9804663966554017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4644415362686224E-2,8.7863096519279118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99442975885829288,14.838789043365386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4284.61059502439,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943426.95132266195,5284.5518465640152]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y(T) =beta*X(t-1)-rho*beta*X(t-2)+rho*Y(t-1)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dependent Variable: PMBAJTOT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method: ARMA Maximum Likelihood (OPG - BHHH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date: 24/05/17   Time: 17:30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sample: 1994 2016"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included observations: 23"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Convergence achieved after 6 iterations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coefficient covariance computed using outer product of gradients"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable","Coefficient","Std. Error","t-Statistic","Prob.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"beta","PMTOT(-1)",0.94564199999999998,2.017E-2,46.883789999999998,0]
[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,null,null,null,null,null,null,null,"rho","AR(1)",0.76158000000000003,0.204813,3.718413,1.4E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIGMASQ",121.0692,26.463760000000001,4.5749040000000001,2.0000000000000001E-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R-squared",0.99618799999999996,"    Mean dependent var",null,567.69590000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted R-squared",0.995807,"    S.D. dependent var",null,182.22239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.E. of regression",11.79956,"    Akaike info criterion",null,7.9328260000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum squared resid",2784.59,"    Schwarz criterion",null,8.0809339999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Log likelihood",-88.227500000000006,"    Hannan-Quinn criter.",null,7.9700749999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Durbin-Watson stat",1.2145049999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inverted AR Roots",0.76]

{"sheet":"Iter_0,5","index":33,"n_rows":121,"n_cols":150,"rows_kept":121,"cut":false,"hidden":true,"merged":[[89,31,89,32],[1,91,1,93],[1,95,1,97],[1,103,1,105],[1,107,1,109],[1,55,1,57],[1,59,1,61],[1,67,1,69],[1,71,1,73],[1,79,1,81],[1,83,1,85],[1,127,1,129],[1,131,1,133],[1,139,1,141],[1,143,1,145],[1,115,1,117],[1,119,1,121]]}
["indice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INGRESOS MM€",null,null,null,null,null,null,null,null,null,null,null,"GASTOS MM€",null,null,null,null,null,null,null,null,null,null,null,"SALDO MM€",null,null,null,null,null,null,null,null,null,null,null,"INGRESOS %PIB",null,null,null,null,null,null,null,null,null,null,null,"GASTOS %PIB",null,null,null,null,null,null,null,null,null,null,null,"SALDO %PIB",null,null,null,null,null,null,null,null,null,null,null,"POBLACIÓN",null,null,null,null,null,null,null,null,null,null,null,"POBLACIÓN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONSOL",null,null,{"$f":"S2","v":"CONSOL"},null,null,"SI(ESNUMERO(PROMEDIO(W26:W36)-PROMEDIO(L26:L36)-PROMEDIO(G26:G36)+0,25*(MEDIA.GEOM(V26:V36)/MEDIA.GEOM(T26:T36)-1));PROMEDIO(W26:W36)-PROMEDIO(L26:L36)-PROMEDIO(G26:G36)+0,25*(MEDIA.GEOM(V26:V36)/MEDIA.GEOM(T26:T36)-1);0,0025)",null,null,null,"Promemoria:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit"]
["año","AltTot","%Var","PmAlt","%Var","Número de pensiones","%Var","PmTot","%Var","PmTot_form","PmSinReval","Efecto sustitución","BajTot","%Var","PmBajTot","%Var","GtPens","%Var","RestoGt","GtTot","%Var","Ingresos","%Var","Saldo","IRP","IRPexpost","IRP tasas","IRP saldo","Ingresos","Gastos","Saldo (derecha)","GtPens","GtJub","GtViu","GtInc","GtOrf","GtFam","IPC","indice_ipc","indice_pm","indice_irp","indice_ipc","indice_pm","indice_irp","Gap (ipc-ipr)",null,null,null,null,"PIB",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90"]
[1990,{"$f":"AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4","v":439438},null,{"$f":"(AltJub!B4*PmAltJub!B4+AltViu!B4*PmAltViu!B4+NInc!I4*PmInc!H4+Orf!F4*Orf!K4+Fam!E4*Fam!H4)/(AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4)","v":300.33562839353903},null,{"$f":"NJub!B4+NViu!B4+NInc!B4+Orf!B4+Fam!B4","v":6096120},null,267.23,null,null,null,null,{"$f":"BajJub!B4+BajViu!B4+NInc!O4+Orf!N4+Fam!J4","v":283434},null,{"$f":"(PMBajJub!B4*BajJub!B4+PmBajViu!B4*BajViu!B4+PmInc!N4*NInc!O4+Orf!S4*Orf!N4+Fam!L4*Fam!J4)/(BajJub!B4+BajViu!B4+NInc!O4+Orf!N4+Fam!J4)","v":236.02308576247026},null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B4","v":0.08},null,null,null,"/PIB","/PIB","/PIB",null,{"$f":"(14*PmJub!B4*NJub!B4)/1000000","v":11763.503864000002},{"$f":"(14*NViu!B4*PmViu!B4)/1000000","v":3936.9308182399996},{"$f":"(14*PmInc!B4*NInc!B4)/1000000","v":6058.0340420600005},{"$f":"(14*Orf!B4*Orf!D4)/1000000","v":352.42682048},{"$f":"(14*Fam!B4*Fam!C4)/1000000","v":52.244687040000002},{"$f":"+'AUX1'!G4","v":6.7085213279999998},100,100,100,null,null,null,null,null,null,null,null,null,null,{"$f":"+A4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BM4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CJ4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DH4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DT4","v":1990}]
[{"$f":"A4+1","v":1991},{"$f":"AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5","v":456606},{"$f":"(B5/B4-1)","v":3.9068082414356553E-2},{"$f":"(AltJub!B5*PmAltJub!B5+AltViu!B5*PmAltViu!B5+NInc!I5*PmInc!H5+Orf!F5*Orf!K5+Fam!E5*Fam!H5)/(AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5)","v":334.52182632291289},{"$f":"(D5/D4-1)","v":0.11382664824760202},{"$f":"NJub!B5+NViu!B5+NInc!B5+Orf!B5+Fam!B5","v":6253365},{"$f":"(F5/F4-1)","v":2.5794275703234115E-2},{"$f":"(NJub!B4*PmJub!B5+NViu!B5*PmViu!B5+NInc!B5*PmInc!B5+Orf!B5*Orf!D5+Fam!B5*Fam!C5)/(NJub!B4+NViu!B5+NInc!B5+Orf!B5+Fam!B5)","v":288.12425801819285},{"$f":"(H5/H4-1)","v":7.8188294795467739E-2},null,null,null,{"$f":"BajJub!B5+BajViu!B5+NInc!O5+Orf!N5+Fam!J5","v":295254},{"$f":"(M5/M4-1)","v":4.1702830288532722E-2},{"$f":"(PMBajJub!B5*BajJub!B5+PmBajViu!B5*BajViu!B5+PmInc!N5*NInc!O5+Orf!S5*Orf!N5+Fam!L5*Fam!J5)/(BajJub!B5+BajViu!B5+NInc!O5+Orf!N5+Fam!J5)","v":260.45090335778684},{"$f":"(O5/O4-1)","v":0.10349757743571031},{"$f":"14*H5*F5/1000000","v":25224.446110387111},null,null,null,null,null,null,null,{"$f":"'AUX1'!B5","v":6.7000000000000004E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B5*NJub!B5)/1000000","v":13360.262402759998},{"$f":"(14*NViu!B5*PmViu!B5)/1000000","v":4633.6608485999996},{"$f":"(14*PmInc!B5*NInc!B5)/1000000","v":6811.9114},{"$f":"(14*Orf!B5*Orf!D5)/1000000","v":387.32305247999994},{"$f":"(14*Fam!B5*Fam!C5)/1000000","v":76.234275599999989},{"$f":"+'AUX1'!G5","v":5.9294734350000002},{"$f":"+AM4*(AL5/100+1)","v":105.92947343500001},{"$f":"+AN4*(I5+1)","v":107.81882947954678},{"$f":"+AO4*(Y5+1)","v":106.69999999999999},null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DH5","v":1991},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DT5","v":1991}]
[{"$f":"A5+1","v":1992},{"$f":"AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6","v":466661},{"$f":"(B6/B5-1)","v":2.2021173615764944E-2},{"$f":"(AltJub!B6*PmAltJub!B6+AltViu!B6*PmAltViu!B6+NInc!I6*PmInc!H6+Orf!F6*Orf!K6+Fam!E6*Fam!H6)/(AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6)","v":367.49931560597531},{"$f":"(D6/D5-1)","v":9.8580979440275218E-2},{"$f":"NJub!B6+NViu!B6+NInc!B6+Orf!B6+Fam!B6","v":6422634},{"$f":"(F6/F5-1)","v":2.7068466337723862E-2},{"$f":"(NJub!B5*PmJub!B6+NViu!B6*PmViu!B6+NInc!B6*PmInc!B6+Orf!B6*Orf!D6+Fam!B6*Fam!C6)/(NJub!B5+NViu!B6+NInc!B6+Orf!B6+Fam!B6)","v":311.90667132912381},{"$f":"(H6/H5-1)","v":8.2542211039478897E-2},{"$f":"(D6*B6+H5*F5*(1+Y6)-O6*M6)/(B6+F5-M6)","v":310.27741408881815},{"$f":"(D6*B6+H5*F5-O6*M6)/(B6+F5-M6)","v":294.26938438197368},{"$f":"(K6/H5-1)","v":2.1328042303861983E-2},{"$f":"BajJub!B6+BajViu!B6+NInc!O6+Orf!N6+Fam!J6","v":304525},{"$f":"(M6/M5-1)","v":3.1400082640709259E-2},{"$f":"(PMBajJub!B6*BajJub!B6+PmBajViu!B6*BajViu!B6+PmInc!N6*NInc!O6+Orf!S6*Orf!N6+Fam!L6*Fam!J6)/(BajJub!B6+BajViu!B6+NInc!O6+Orf!N6+Fam!J6)","v":280.29954548887611},7.6208766701119091E-2,28045.673489473578,{"$f":"(Q6/Q5-1)","v":0.11184496843816616},null,null,null,null,null,null,{"$f":"'AUX1'!B6","v":5.7000000000000002E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B6*NJub!B6)/1000000","v":14848.451837800001},{"$f":"(14*NViu!B6*PmViu!B6)/1000000","v":5275.2910660799998},{"$f":"(14*PmInc!B6*NInc!B6)/1000000","v":7478.4079672399985},{"$f":"(14*Orf!B6*Orf!D6)/1000000","v":416.14566434000005},{"$f":"(14*Fam!B6*Fam!C6)/1000000","v":82.823935879999993},{"$f":"+'AUX1'!G6","v":5.920291991},112.20080756688077,{"$f":"+AN5*(I6+1)","v":116.71843405647712},{"$f":"+AO5*(Y6+1)","v":112.78189999999998},null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992]
[1993,{"$f":"AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7","v":520309},0.11496139595980814,{"$f":"(AltJub!B7*PmAltJub!B7+AltViu!B7*PmAltViu!B7+NInc!I7*PmInc!H7+Orf!F7*Orf!K7+Fam!E7*Fam!H7)/(AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7)","v":398.65321995199014},8.4772686704585265E-2,{"$f":"NJub!B7+NViu!B7+NInc!B7+Orf!B7+Fam!B7","v":6605646},2.8494851177881309E-2,{"$f":"(NJub!B6*PmJub!B7+NViu!B7*PmViu!B7+NInc!B7*PmInc!B7+Orf!B7*Orf!D7+Fam!B7*Fam!C7)/(NJub!B6+NViu!B7+NInc!B7+Orf!B7+Fam!B7)","v":334.72981043742925},{"$f":"(H7/H6-1)","v":7.317297514365273E-2},334.54530483941716,319.11163353079763,{"$f":"(K7/H6-1)","v":2.3099737402125564E-2},{"$f":"BajJub!B7+BajViu!B7+NInc!O7+Orf!N7+Fam!J7","v":323236},6.1443231261801179E-2,{"$f":"(PMBajJub!B7*BajJub!B7+PmBajViu!B7*BajViu!B7+PmInc!N7*NInc!O7+Orf!S7*Orf!N7+Fam!L7*Fam!J7)/(BajJub!B7+BajViu!B7+NInc!O7+Orf!N7+Fam!J7)","v":303.98760057666846},8.4509787721837037E-2,30955.492867554676,{"$f":"(Q7/Q6-1)","v":0.1037528793584952},null,null,null,null,null,null,{"$f":"'AUX1'!B7","v":5.0999999999999997E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B7*NJub!B7)/1000000","v":16490.4814907},{"$f":"(14*NViu!B7*PmViu!B7)/1000000","v":5821.2158565399995},{"$f":"(14*PmInc!B7*NInc!B7)/1000000","v":8175.7186282800003},{"$f":"(14*Orf!B7*Orf!D7)/1000000","v":441.30818032000002},{"$f":"(14*Fam!B7*Fam!C7)/1000000","v":93.43579896},{"$f":"+'AUX1'!G7","v":4.5955221939999999},117.357020580464,125.25906913049779,118.53377689999996,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993]
[1994,{"$f":"AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8","v":478070},-8.1180606139813039E-2,{"$f":"(AltJub!B8*PmAltJub!B8+AltViu!B8*PmAltViu!B8+NInc!I8*PmInc!H8+Orf!F8*Orf!K8+Fam!E8*Fam!H8)/(AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8)","v":422.93073972430813},6.0898842796859309E-2,{"$f":"NJub!B8+NViu!B8+NInc!B8+Orf!B8+Fam!B8","v":6822425},3.2817229382258839E-2,{"$f":"(NJub!B7*PmJub!B8+NViu!B8*PmViu!B8+NInc!B8*PmInc!B8+Orf!B8*Orf!D8+Fam!B8*Fam!C8)/(NJub!B7+NViu!B8+NInc!B8+Orf!B8+Fam!B8)","v":355.13550212840028},6.0961680300612109E-2,353.35603747238565,341.87356464093614,2.134185238587305E-2,{"$f":"BajJub!B8+BajViu!B8+NInc!O8+Orf!N8+Fam!J8","v":343989},6.4203863431053554E-2,{"$f":"(PMBajJub!B8*BajJub!B8+PmBajViu!B8*BajViu!B8+PmInc!N8*NInc!O8+Orf!S8*Orf!N8+Fam!L8*Fam!J8)/(BajJub!B8+BajViu!B8+NInc!O8+Orf!N8+Fam!J8)","v":317.34339743422021},4.3935334310398311E-2,33920.394593516918,9.5779503128823995E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B8","v":3.5000000000000003E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B8*NJub!B8)/1000000","v":18290.566600740003},{"$f":"(14*NViu!B8*PmViu!B8)/1000000","v":6390.9265487199991},{"$f":"(14*PmInc!B8*NInc!B8)/1000000","v":8756.21086956},{"$f":"(14*Orf!B8*Orf!D8)/1000000","v":462.38888556000001},{"$f":"(14*Fam!B8*Fam!C8)/1000000","v":113.17588506},{"$f":"+'AUX1'!G8","v":4.6733657319999997},122.84154336436758,132.89507245758347,122.68245909149995,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994]
[1995,{"$f":"AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9","v":481780},7.7603698203192462E-3,{"$f":"(AltJub!B9*PmAltJub!B9+AltViu!B9*PmAltViu!B9+NInc!I9*PmInc!H9+Orf!F9*Orf!K9+Fam!E9*Fam!H9)/(AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9)","v":449.69013020465775},6.3271330189413444E-2,{"$f":"NJub!B9+NViu!B9+NInc!B9+Orf!B9+Fam!B9","v":6966073},2.1055269937009236E-2,{"$f":"(NJub!B8*PmJub!B9+NViu!B9*PmViu!B9+NInc!B9*PmInc!B9+Orf!B9*Orf!D9+Fam!B9*Fam!C9)/(NJub!B8+NViu!B9+NInc!B9+Orf!B9+Fam!B9)","v":378.047720769791},6.451683513496409E-2,377.99848678237998,362.68077059442527,2.1246167788927517E-2,{"$f":"BajJub!B9+BajViu!B9+NInc!O9+Orf!N9+Fam!J9","v":344489},1.4535348514050916E-3,{"$f":"(PMBajJub!B9*BajJub!B9+PmBajViu!B9*BajViu!B9+PmInc!N9*NInc!O9+Orf!S9*Orf!N9+Fam!L9*Fam!J9)/(BajJub!B9+BajViu!B9+NInc!O9+Orf!N9+Fam!J9)","v":334.93631738604131},5.543811559989309E-2,36869.112285123723,8.6930524451221514E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B9","v":4.3999999999999997E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B9*NJub!B9)/1000000","v":20068.77813948},{"$f":"(14*NViu!B9*PmViu!B9)/1000000","v":6904.3830553600001},{"$f":"(14*PmInc!B9*NInc!B9)/1000000","v":9367.1091919999999},{"$f":"(14*Orf!B9*Orf!D9)/1000000","v":484.66400290000001},{"$f":"(14*Fam!B9*Fam!C9)/1000000","v":120.00424128},{"$f":"+'AUX1'!G9","v":4.6935763369999997},128.60720497572314,141.46904193757848,128.08048729152594,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995]
[1996,{"$f":"AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10","v":478810},-6.1646394619950806E-3,{"$f":"(AltJub!B10*PmAltJub!B10+AltViu!B10*PmAltViu!B10+NInc!I10*PmInc!H10+Orf!F10*Orf!K10+Fam!E10*Fam!H10)/(AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10)","v":466.95401211336434},3.8390617781292269E-2,{"$f":"NJub!B10+NViu!B10+NInc!B10+Orf!B10+Fam!B10","v":7110211},2.0691428298267978E-2,{"$f":"(NJub!B9*PmJub!B10+NViu!B10*PmViu!B10+NInc!B10*PmInc!B10+Orf!B10*Orf!D10+Fam!B10*Fam!C10)/(NJub!B9+NViu!B10+NInc!B10+Orf!B10+Fam!B10)","v":401.37819616667008},6.1713043394026945E-2,401.54333449680337,385.24558581447002,1.9039567359439458E-2,{"$f":"BajJub!B10+BajViu!B10+NInc!O10+Orf!N10+Fam!J10","v":335045},-2.7414518315533987E-2,{"$f":"(PMBajJub!B10*BajJub!B10+PmBajViu!B10*BajViu!B10+PmInc!N10*NInc!O10+Orf!S10*Orf!N10+Fam!L10*Fam!J10)/(BajJub!B10+BajViu!B10+NInc!O10+Orf!N10+Fam!J10)","v":352.36032637406913},5.202185634573997E-2,39954.371317621815,8.3681402704750329E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B10","v":4.3999999999999997E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B10*NJub!B10)/1000000","v":21928.411621899999},{"$f":"(14*NViu!B10*PmViu!B10)/1000000","v":7454.44974456},{"$f":"(14*PmInc!B10*NInc!B10)/1000000","v":10014.863050639999},{"$f":"(14*Orf!B10*Orf!D10)/1000000","v":507.08673119999997},{"$f":"(14*Fam!B10*Fam!C10)/1000000","v":128.39033760000001},{"$f":"+'AUX1'!G10","v":3.53578869},133.15448398377987,150.19952706158367,133.7160287323531,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL10","v":1996},null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996]
[1997,{"$f":"AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11","v":483888},1.060545936801649E-2,{"$f":"(AltJub!B11*PmAltJub!B11+AltViu!B11*PmAltViu!B11+NInc!I11*PmInc!H11+Orf!F11*Orf!K11+Fam!E11*Fam!H11)/(AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11)","v":473.59972898687295},1.4232058620571753E-2,{"$f":"NJub!B11+NViu!B11+NInc!B11+Orf!B11+Fam!B11","v":7279276},2.3777775371223164E-2,{"$f":"(NJub!B10*PmJub!B11+NViu!B11*PmViu!B11+NInc!B11*PmInc!B11+Orf!B11*Orf!D11+Fam!B11*Fam!C11)/(NJub!B10+NViu!B11+NInc!B11+Orf!B11+Fam!B11)","v":415.98248688663512},3.6385361385949944E-2,418.03375212388659,407.80105717579892,1.6002017724106254E-2,{"$f":"BajJub!B11+BajViu!B11+NInc!O11+Orf!N11+Fam!J11","v":342737},2.2958110104612794E-2,{"$f":"(PMBajJub!B11*BajJub!B11+PmBajViu!B11*BajViu!B11+PmInc!N11*NInc!O11+Orf!S11*Orf!N11+Fam!L11*Fam!J11)/(BajJub!B11+BajViu!B11+NInc!O11+Orf!N11+Fam!J11)","v":367.45318316960237},4.2833587285052488E-2,42392.718664998763,6.102829970700907E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B11","v":2.5999999999999999E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B11*NJub!B11)/1000000","v":23889.082736120003},{"$f":"(14*NViu!B11*PmViu!B11)/1000000","v":7877.1700358399994},{"$f":"(14*PmInc!B11*NInc!B11)/1000000","v":10117.425194800002},{"$f":"(14*Orf!B11*Orf!D11)/1000000","v":524.68101000000001},{"$f":"(14*Fam!B11*Fam!C11)/1000000","v":136.06336211999999},{"$f":"+'AUX1'!G11","v":1.997882186},135.81475369915205,155.66459113371815,137.19264547939429,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL11","v":1997},null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997]
[1998,{"$f":"AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12","v":455456},-5.8757398406242722E-2,{"$f":"(AltJub!B12*PmAltJub!B12+AltViu!B12*PmAltViu!B12+NInc!I12*PmInc!H12+Orf!F12*Orf!K12+Fam!E12*Fam!H12)/(AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12)","v":484.51186178247735},2.3040834121564435E-2,{"$f":"NJub!B12+NViu!B12+NInc!B12+Orf!B12+Fam!B12","v":7410732},1.8058938828531934E-2,{"$f":"(NJub!B11*PmJub!B12+NViu!B12*PmViu!B12+NInc!B12*PmInc!B12+Orf!B12*Orf!D12+Fam!B12*Fam!C12)/(NJub!B11+NViu!B12+NInc!B12+Orf!B12+Fam!B12)","v":424.0027638028991},1.9280323497007368E-2,430.26839509626637,421.66500469739179,1.3660473673511309E-2,{"$f":"BajJub!B12+BajViu!B12+NInc!O12+Orf!N12+Fam!J12","v":343567},2.4216819310434179E-3,{"$f":"(PMBajJub!B12*BajJub!B12+PmBajViu!B12*BajViu!B12+PmInc!N12*NInc!O12+Orf!S12*Orf!N12+Fam!L12*Fam!J12)/(BajJub!B12+BajViu!B12+NInc!O12+Orf!N12+Fam!J12)","v":384.58159046124916},4.6613849263461127E-2,43990.391897236208,3.7687444508166301E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B12","v":2.1000000000000001E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B12*NJub!B12)/1000000","v":30351.959955660001},{"$f":"(14*NViu!B12*PmViu!B12)/1000000","v":8288.0121861600001},{"$f":"(14*PmInc!B12*NInc!B12)/1000000","v":5491.2721987200002},{"$f":"(14*Orf!B12*Orf!D12)/1000000","v":578.70005256000002},{"$f":"(14*Fam!B12*Fam!C12)/1000000","v":143.54809700000001},{"$f":"+'AUX1'!G12","v":1.860362903},138.34140099377188,158.66585480780563,140.07369103446155,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998]
[1999,{"$f":"AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13","v":443506},-2.6237441157872521E-2,{"$f":"(AltJub!B13*PmAltJub!B13+AltViu!B13*PmAltViu!B13+NInc!I13*PmInc!H13+Orf!F13*Orf!K13+Fam!E13*Fam!H13)/(AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13)","v":493.82503580560353},1.9221766808481977E-2,{"$f":"NJub!B13+NViu!B13+NInc!B13+Orf!B13+Fam!B13","v":7509280},1.329801158643984E-2,{"$f":"(NJub!B12*PmJub!B13+NViu!B13*PmViu!B13+NInc!B13*PmInc!B13+Orf!B13*Orf!D13+Fam!B13*Fam!C13)/(NJub!B12+NViu!B13+NInc!B13+Orf!B13+Fam!B13)","v":446.01177256650396},5.1907701181485466E-2,436.99255989825144,429.44752301601852,1.2841329533527457E-2,{"$f":"BajJub!B13+BajViu!B13+NInc!O13+Orf!N13+Fam!J13","v":358042},4.2131520198389172E-2,{"$f":"(PMBajJub!B13*BajJub!B13+PmBajViu!B13*BajViu!B13+PmInc!N13*NInc!O13+Orf!S13*Orf!N13+Fam!L13*Fam!J13)/(BajJub!B13+BajViu!B13+NInc!O13+Orf!N13+Fam!J13)","v":396.49653361896094},3.0981574399912226E-2,46889.181968974757,6.5895981979662066E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B13","v":1.7999999999999999E-2},null,null,null,null,null,null,null,{"$f":"(14*PmJub!B13*NJub!B13)/1000000","v":31760.44092144},{"$f":"(14*NViu!B13*PmViu!B13)/1000000","v":8696.8409504200008},{"$f":"(14*PmInc!B13*NInc!B13)/1000000","v":5684.0995272600003},{"$f":"(14*Orf!B13*Orf!D13)/1000000","v":645.49482480000006},{"$f":"(14*Fam!B13*Fam!C13)/1000000","v":146.38754592000001},{"$f":"+'AUX1'!G13","v":2.2773402969999998},141.49190546603739,166.90183458687417,142.59501747308187,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999]
[2000,{"$f":"AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14","v":447260},8.4643725225814759E-3,{"$f":"(AltJub!B14*PmAltJub!B14+AltViu!B14*PmAltViu!B14+NInc!I14*PmInc!H14+Orf!F14*Orf!K14+Fam!E14*Fam!H14)/(AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14)","v":520.51301086616286},5.4043382018940767E-2,{"$f":"NJub!B14+NViu!B14+NInc!B14+Orf!B14+Fam!B14","v":7598889},1.1933101442481941E-2,{"$f":"(NJub!B13*PmJub!B14+NViu!B14*PmViu!B14+NInc!B14*PmInc!B14+Orf!B14*Orf!D14+Fam!B14*Fam!C14)/(NJub!B13+NViu!B14+NInc!B14+Orf!B14+Fam!B14)","v":468.01344550158143},4.9329803131590744E-2,464.91785568797474,452.13258171638068,1.3723425089556374E-2,{"$f":"BajJub!B14+BajViu!B14+NInc!O14+Orf!N14+Fam!J14","v":359707},4.6502924237938892E-3,{"$f":"(PMBajJub!B14*BajJub!B14+PmBajViu!B14*BajViu!B14+PmInc!N14*NInc!O14+Orf!S14*Orf!N14+Fam!L14*Fam!J14)/(BajJub!B14+BajViu!B14+NInc!O14+Orf!N14+Fam!J14)","v":409.37823167188844},3.2488803711224978E-2,49789.351120236934,6.1851562118979464E-2,{"$f":"'AUX2'!G14","v":7025.6300000000119},{"$f":"Q14+S14","v":56814.981120236946},null,{"$f":"'AUX2'!D14","v":62364.359999999993},null,{"$f":"V14-T14","v":5549.3788797630477},{"$f":"'AUX1'!B14","v":2.9000000000000001E-2},null,null,null,{"$f":"100*V14/'AUX1'!C14","v":9.6501911025145048},{"$f":"100*T14/'AUX1'!C14","v":8.7914864402687734},{"$f":"AC14-AD14","v":0.8587046622457315},null,{"$f":"(14*PmJub!B14*NJub!B14)/1000000","v":33676.355486480003},{"$f":"(14*NViu!B14*PmViu!B14)/1000000","v":9326.9816908799985},{"$f":"(14*PmInc!B14*NInc!B14)/1000000","v":5952.4660658399989},{"$f":"(14*Orf!B14*Orf!D14)/1000000","v":721.908726},{"$f":"(14*Fam!B14*Fam!C14)/1000000","v":152.31073620000001},{"$f":"+'AUX1'!G14","v":3.4343260459999998},146.35119882843921,175.13506922934599,146.73027297980124,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C14","v":646250},null,2000,{"$f":"+V14","v":62364.359999999993},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+T14","v":56814.981120236946},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"BA14-BM14","v":5549.3788797630477},null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ14","v":2000},{"$f":"+BA14/$AX14*100","v":9.6501911025145066},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+BM14/$AX14*100","v":8.7914864402687734},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+BY14/$AX14*100","v":0.85870466224573283},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+F14/1000","v":7598.8890000000001},null,null,null,null,null,null,null,null,null,null,2000,7598.8890000000001]
[2001,{"$f":"AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15","v":428024},-4.3008540893440084E-2,{"$f":"(AltJub!B15*PmAltJub!B15+AltViu!B15*PmAltViu!B15+NInc!I15*PmInc!H15+Orf!F15*Orf!K15+Fam!E15*Fam!H15)/(AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15)","v":548.13062681064605},5.3058454578351233E-2,{"$f":"NJub!B15+NViu!B15+NInc!B15+Orf!B15+Fam!B15","v":7677923},1.0400730948958437E-2,{"$f":"(NJub!B14*PmJub!B15+NViu!B15*PmViu!B15+NInc!B15*PmInc!B15+Orf!B15*Orf!D15+Fam!B15*Fam!C15)/(NJub!B14+NViu!B15+NInc!B15+Orf!B15+Fam!B15)","v":494.02642743429794},5.5581697882285841E-2,493.26226854448208,474.25899874000248,1.334481583478353E-2,{"$f":"BajJub!B15+BajViu!B15+NInc!O15+Orf!N15+Fam!J15","v":353935},-1.6046393314558816E-2,{"$f":"(PMBajJub!B15*BajJub!B15+PmBajViu!B15*BajViu!B15+PmInc!N15*NInc!O15+Orf!S15*Orf!N15+Fam!L15*Fam!J15)/(BajJub!B15+BajViu!B15+NInc!O15+Orf!N15+Fam!J15)","v":429.50378642971162},4.9161272390158661E-2,53103.35617727878,6.65605191166041E-2,{"$f":"'AUX2'!G15","v":10124.36},63227.71617727878,{"$f":"(T15/T14-1)","v":0.112870495256711},{"$f":"'AUX2'!D15","v":67941.790000000008},{"$f":"(V15/V14-1)","v":8.9432971011007112E-2},4714.0738227212278,{"$f":"'AUX1'!B15","v":4.1000000000000002E-2},null,null,null,{"$f":"100*V15/'AUX1'!C15","v":9.7125190128200742},{"$f":"100*T15/'AUX1'!C15","v":9.0386254985188259},{"$f":"AC15-AD15","v":0.67389351430124833},null,{"$f":"(14*PmJub!B15*NJub!B15)/1000000","v":35954.557697240001},{"$f":"(14*NViu!B15*PmViu!B15)/1000000","v":9974.77700688},{"$f":"(14*PmInc!B15*NInc!B15)/1000000","v":6306.4204224000005},{"$f":"(14*Orf!B15*Orf!D15)/1000000","v":760.01577581999993},{"$f":"(14*Fam!B15*Fam!C15)/1000000","v":159.45105931999998},{"$f":"+'AUX1'!G15","v":3.5945556000000001},151.61187404159401,184.8693737358447,152.74621417197309,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C15","v":699528},null,2001,67941.790000000008,null,null,null,null,null,null,null,null,null,null,2001,63227.71617727878,null,null,null,null,null,null,null,null,null,null,2001,4714.0738227212278,null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ15","v":2001},{"$f":"+BA15/$AX15*100","v":9.7125190128200742},null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+BM15/$AX15*100","v":9.0386254985188259},null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+BY15/$AX15*100","v":0.673893514301247},null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+F15/1000","v":7677.9229999999998},null,null,null,null,null,null,null,null,null,null,2001,7677.9229999999998]
[2002,{"$f":"AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16","v":421012},-1.6382258938751115E-2,{"$f":"(AltJub!B16*PmAltJub!B16+AltViu!B16*PmAltViu!B16+NInc!I16*PmInc!H16+Orf!F16*Orf!K16+Fam!E16*Fam!H16)/(AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16)","v":572.18598688398424},4.3886181316498796E-2,{"$f":"NJub!B16+NViu!B16+NInc!B16+Orf!B16+Fam!B16","v":7745783},8.8383277612968936E-3,{"$f":"(NJub!B15*PmJub!B16+NViu!B16*PmViu!B16+NInc!B16*PmInc!B16+Orf!B16*Orf!D16+Fam!B16*Fam!C16)/(NJub!B15+NViu!B16+NInc!B16+Orf!B16+Fam!B16)","v":515.68772050724544},4.3846425757918084E-2,513.20877214555981,499.99419222304425,1.2079849290127287E-2,{"$f":"BajJub!B16+BajViu!B16+NInc!O16+Orf!N16+Fam!J16","v":348888},-1.4259680449800083E-2,{"$f":"(PMBajJub!B16*BajJub!B16+PmBajViu!B16*BajViu!B16+PmInc!N16*NInc!O16+Orf!S16*Orf!N16+Fam!L16*Fam!J16)/(BajJub!B16+BajViu!B16+NInc!O16+Orf!N16+Fam!J16)","v":455.77820693173732},6.117389725579403E-2,55921.672503392823,5.3072282601224874E-2,{"$f":"'AUX2'!G16","v":9295.3600000000079},65217.032503392831,3.1462726259736673E-2,{"$f":"'AUX2'!D16","v":72387.680000000008},{"$f":"(V16/V15-1)","v":6.5436751077650346E-2},7170.6474966071764,{"$f":"'AUX1'!B16","v":2.7E-2},null,null,null,{"$f":"100*V16/'AUX1'!C16","v":9.6608620450347544},{"$f":"100*T16/'AUX1'!C16","v":8.703867205052374},0.95699483998238044,null,{"$f":"(14*PmJub!B16*NJub!B16)/1000000","v":37686.230911699997},{"$f":"(14*NViu!B16*PmViu!B16)/1000000","v":10670.341968159999},{"$f":"(14*PmInc!B16*NInc!B16)/1000000","v":6608.3270153600006},{"$f":"(14*Orf!B16*Orf!D16)/1000000","v":821.87890189999996},{"$f":"(14*Fam!B16*Fam!C16)/1000000","v":165.08226755999999},{"$f":"+'AUX1'!G16","v":3.5362426400000002},156.97323777875596,192.97523500626622,156.87036195461636,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C16","v":749288},null,2002,72387.680000000008,null,null,null,null,null,null,null,null,null,null,2002,65217.032503392831,null,null,null,null,null,null,null,null,null,null,2002,7170.6474966071764,null,null,null,null,null,null,null,null,null,null,2002,9.6608620450347544,null,null,null,null,null,null,null,null,null,null,2002,8.703867205052374,null,null,null,null,null,null,null,null,null,null,2002,0.95699483998238011,null,null,null,null,null,null,null,null,null,null,2002,7745.7830000000004,null,null,null,null,null,null,null,null,null,null,2002,7745.7830000000004]
[2003,{"$f":"AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17","v":435614},3.468309691885274E-2,{"$f":"(AltJub!B17*PmAltJub!B17+AltViu!B17*PmAltViu!B17+NInc!I17*PmInc!H17+Orf!F17*Orf!K17+Fam!E17*Fam!H17)/(AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17)","v":616.48913680460237},7.7427883478734971E-2,{"$f":"NJub!B17+NViu!B17+NInc!B17+Orf!B17+Fam!B17","v":7819456},9.5113689603749663E-3,{"$f":"(NJub!B16*PmJub!B17+NViu!B17*PmViu!B17+NInc!B17*PmInc!B17+Orf!B17*Orf!D17+Fam!B17*Fam!C17)/(NJub!B16+NViu!B17+NInc!B17+Orf!B17+Fam!B17)","v":545.76976502842626},5.8333839114088848E-2,543.34202396322974,523.39628297577758,1.494812104688048E-2,{"$f":"BajJub!B17+BajViu!B17+NInc!O17+Orf!N17+Fam!J17","v":371118},6.3716722845153839E-2,{"$f":"(PMBajJub!B17*BajJub!B17+PmBajViu!B17*BajViu!B17+PmInc!N17*NInc!O17+Orf!S17*Orf!N17+Fam!L17*Fam!J17)/(BajJub!B17+BajViu!B17+NInc!O17+Orf!N17+Fam!J17)","v":471.77846412731265},3.5105358159372768E-2,59746.717292781657,6.8400042741153078E-2,{"$f":"'AUX2'!G17","v":9679.5500000000029},69426.26729278166,6.4541955188927913E-2,{"$f":"'AUX2'!D17","v":78442.150000000009},8.3639508822495712E-2,9015.8827072183485,{"$f":"'AUX1'!B17","v":3.9E-2},null,null,null,{"$f":"100*V17/'AUX1'!C17","v":9.7628977736623064},{"$f":"100*T17/'AUX1'!C17","v":8.6407824159126463},1.1221153577496601,null,{"$f":"(14*PmJub!B17*NJub!B17)/1000000","v":39965.080760080004},{"$f":"(14*NViu!B17*PmViu!B17)/1000000","v":11671.865334779999},{"$f":"(14*PmInc!B17*NInc!B17)/1000000","v":7080.0522799999999},{"$f":"(14*Orf!B17*Orf!D17)/1000000","v":883.46132},{"$f":"(14*Fam!B17*Fam!C17)/1000000","v":175.49448952},{"$f":"+'AUX1'!G17","v":3.039233684},161.74402129619332,204.23222131812523,162.98830607084639,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C17","v":803472},null,2003,78442.150000000009,null,null,null,null,null,null,null,null,null,null,2003,69426.26729278166,null,null,null,null,null,null,null,null,null,null,2003,9015.8827072183485,null,null,null,null,null,null,null,null,null,null,2003,9.7628977736623064,null,null,null,null,null,null,null,null,null,null,2003,8.6407824159126463,null,null,null,null,null,null,null,null,null,null,2003,1.1221153577496601,null,null,null,null,null,null,null,null,null,null,2003,7819.4560000000001,null,null,null,null,null,null,null,null,null,null,2003,7819.4560000000001]
[2004,{"$f":"AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18","v":426237},-2.1525938101162989E-2,{"$f":"(AltJub!B18*PmAltJub!B18+AltViu!B18*PmAltViu!B18+NInc!I18*PmInc!H18+Orf!F18*Orf!K18+Fam!E18*Fam!H18)/(AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18)","v":674.88336685928243},9.4720614798421421E-2,{"$f":"NJub!B18+NViu!B18+NInc!B18+Orf!B18+Fam!B18","v":7878636},7.5683014265954807E-3,{"$f":"(NJub!B17*PmJub!B18+NViu!B18*PmViu!B18+NInc!B18*PmInc!B18+Orf!B18*Orf!D18+Fam!B18*Fam!C18)/(NJub!B17+NViu!B18+NInc!B18+Orf!B18+Fam!B18)","v":576.42034096735154},5.6160267392842522E-2,569.85777368687707,554.70993155082476,1.6380838762537264E-2,{"$f":"BajJub!B18+BajViu!B18+NInc!O18+Orf!N18+Fam!J18","v":357214},-3.7465172802181534E-2,{"$f":"(PMBajJub!B18*BajJub!B18+PmBajViu!B18*BajViu!B18+PmInc!N18*NInc!O18+Orf!S18*Orf!N18+Fam!L18*Fam!J18)/(BajJub!B18+BajViu!B18+NInc!O18+Orf!N18+Fam!J18)","v":502.40270336548969},6.4912329762286225E-2,63579.684692687108,6.4153606651265127E-2,{"$f":"'AUX2'!G18","v":11114.800000000003},74694.484692687111,7.5882192797267045E-2,{"$f":"'AUX2'!D18","v":84442.48000000001},7.6493696309955839E-2,9747.9953073129,{"$f":"'AUX1'!B18","v":2.8000000000000001E-2},null,null,null,{"$f":"100*V18/'AUX1'!C18","v":9.8027071579485057},{"$f":"100*T18/'AUX1'!C18","v":8.6710878192620449},1.1316193386864608,null,{"$f":"(14*PmJub!B18*NJub!B18)/1000000","v":41968.064768279997},{"$f":"(14*NViu!B18*PmViu!B18)/1000000","v":12923.33055174},{"$f":"(14*PmInc!B18*NInc!B18)/1000000","v":7589.6942057999995},{"$f":"(14*Orf!B18*Orf!D18)/1000000","v":927.21992327999999},{"$f":"(14*Fam!B18*Fam!C18)/1000000","v":187.85750732000002},{"$f":"+'AUX1'!G18","v":3.0392016499999999},166.65974826020357,215.70195747758532,167.5519786408301,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C18","v":861420},null,2004,84442.48000000001,null,null,null,null,null,null,null,null,null,null,2004,74694.484692687111,null,null,null,null,null,null,null,null,null,null,2004,9747.9953073129,null,null,null,null,null,null,null,null,null,null,2004,9.8027071579485057,null,null,null,null,null,null,null,null,null,null,2004,8.6710878192620449,null,null,null,null,null,null,null,null,null,null,2004,1.1316193386864597,null,null,null,null,null,null,null,null,null,null,2004,7878.6360000000004,null,null,null,null,null,null,null,null,null,null,2004,7878.6360000000004]
[2005,{"$f":"AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19","v":511362},0.19971283581669352,{"$f":"(AltJub!B19*PmAltJub!B19+AltViu!B19*PmAltViu!B19+NInc!I19*PmInc!H19+Orf!F19*Orf!K19+Fam!E19*Fam!H19)/(AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19)","v":681.7956506154153},1.0242190125829831E-2,{"$f":"NJub!B19+NViu!B19+NInc!B19+Orf!B19+Fam!B19","v":8107268},2.90192363246633E-2,{"$f":"(NJub!B18*PmJub!B19+NViu!B19*PmViu!B19+NInc!B19*PmInc!B19+Orf!B19*Orf!D19+Fam!B19*Fam!C19)/(NJub!B18+NViu!B19+NInc!B19+Orf!B19+Fam!B19)","v":610.60750599608468},5.930943549174561E-2,604.9714090839467,585.12776804655459,1.510603714051828E-2,{"$f":"BajJub!B19+BajViu!B19+NInc!O19+Orf!N19+Fam!J19","v":379915},6.3550140811950317E-2,{"$f":"(PMBajJub!B19*BajJub!B19+PmBajViu!B19*BajViu!B19+PmInc!N19*NInc!O19+Orf!S19*Orf!N19+Fam!L19*Fam!J19)/(BajJub!B19+BajViu!B19+NInc!O19+Orf!N19+Fam!J19)","v":534.66814763828745},6.422227439593442E-2,69305.021714906106,9.0049786341226179E-2,{"$f":"'AUX2'!G19","v":12085.860000000015},81390.881714906121,8.9650488249162663E-2,{"$f":"'AUX2'!D19","v":91323.859999999986},8.1491922075239476E-2,9932.9782850938645,{"$f":"'AUX1'!B19","v":3.5000000000000003E-2},null,null,null,{"$f":"100*V19/'AUX1'!C19","v":9.8137971943956668},{"$f":"100*T19/'AUX1'!C19","v":8.7463846427772047},1.067412551618462,{"$f":"SUM(AG19:AK19)","v":69478.079859580001},{"$f":"(14*PmJub!B19*NJub!B19)/1000000","v":46066.729408559993},{"$f":"(14*NViu!B19*PmViu!B19)/1000000","v":13904.9337588},{"$f":"(14*PmInc!B19*NInc!B19)/1000000","v":8319.3844192199995},{"$f":"(14*Orf!B19*Orf!D19)/1000000","v":990.48570880000011},{"$f":"(14*Fam!B19*Fam!C19)/1000000","v":196.54656420000001},{"$f":"+'AUX1'!G19","v":3.3684539880000002},172.27360519686516,228.49511881004543,173.41629789325913,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C19","v":930566},null,2005,91323.859999999986,null,{"$f":"+BA19","v":91323.859999999986},0,0,0,0,0,0,0,null,2005,81390.881714906121,null,{"$f":"+BM19","v":81390.881714906121},0,0,0,0,0,0,0,null,2005,9932.9782850938645,null,{"$f":"V19-T19","v":9932.9782850938645},0,0,0,0,0,0,0,null,2005,9.8137971943956668,null,{"$f":"V19/AX19*100","v":9.8137971943956668},0,0,0,0,0,0,0,null,2005,8.7463846427772047,null,{"$f":"+CW19","v":8.7463846427772047},0,0,0,0,0,0,0,null,2005,1.0674125516184627,null,{"$f":"100*(V19-T19)/AX19","v":1.0674125516184627},0,0,0,0,0,0,0,null,2005,8107.268,null,{"$f":"+DU19","v":8107.268},0,0,0,0,0,0,0,null,2005,8107.268,null,{"$f":"+EG19","v":8107.268},0,0,0,0,0,0,0]
[2006,{"$f":"AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20","v":490519},-4.075977487572402E-2,{"$f":"(AltJub!B20*PmAltJub!B20+AltViu!B20*PmAltViu!B20+NInc!I20*PmInc!H20+Orf!F20*Orf!K20+Fam!E20*Fam!H20)/(AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20)","v":746.38760790101912},9.4738001375193059E-2,{"$f":"NJub!B20+NViu!B20+NInc!B20+Orf!B20+Fam!B20","v":8231379},1.5308609509393278E-2,{"$f":"(NJub!B19*PmJub!B20+NViu!B20*PmViu!B20+NInc!B20*PmInc!B20+Orf!B20*Orf!D20+Fam!B20*Fam!C20)/(NJub!B19+NViu!B20+NInc!B20+Orf!B20+Fam!B20)","v":646.60186141715167},5.8948432614416291E-2,640.77537412132199,620.33674215077576,1.5933698913215499E-2,{"$f":"BajJub!B20+BajViu!B20+NInc!O20+Orf!N20+Fam!J20","v":362784},-4.5091665240909129E-2,{"$f":"(PMBajJub!B20*BajJub!B20+PmBajViu!B20*BajViu!B20+PmInc!N20*NInc!O20+Orf!S20*Orf!N20+Fam!L20*Fam!J20)/(BajJub!B20+BajViu!B20+NInc!O20+Orf!N20+Fam!J20)","v":573.34685195598479},7.2341515926368949E-2,74513.949768020742,7.515946065989465E-2,{"$f":"'AUX2'!G20","v":13098.290000000008},87612.23976802075,7.6438022565066266E-2,{"$f":"'AUX2'!D20","v":99600.409999999989},9.062856081641768E-2,11988.170231979238,{"$f":"'AUX1'!B20","v":3.4000000000000002E-2},null,null,null,{"$f":"100*V20/'AUX1'!C20","v":9.8812479290140409},{"$f":"100*T20/'AUX1'!C20","v":8.6919146493878561},1.1893332796261848,74589.825462180015,{"$f":"(14*PmJub!B20*NJub!B20)/1000000","v":49454.184197040006},{"$f":"(14*NViu!B20*PmViu!B20)/1000000","v":14831.045903239999},{"$f":"(14*PmInc!B20*NInc!B20)/1000000","v":9057.3523293400012},{"$f":"(14*Orf!B20*Orf!D20)/1000000","v":1041.5269905600001},{"$f":"(14*Fam!B20*Fam!C20)/1000000","v":205.71604199999999},{"$f":"+'AUX1'!G20","v":3.5153749109999999},178.32966829223096,241.96454792394243,179.31245202162995,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C20","v":1007974},null,2006,99600.409999999989,null,{"$f":"+BA20","v":99600.409999999989},0,0,0,0,0,0,0,null,2006,87612.23976802075,null,{"$f":"+BM20","v":87612.23976802075},0,0,0,0,0,0,0,null,2006,11988.170231979238,null,11988.170231979238,0,0,0,0,0,0,0,null,2006,9.8812479290140409,null,9.8812479290140409,0,0,0,0,0,0,0,null,2006,8.6919146493878561,null,{"$f":"+CW20","v":8.6919146493878561},0,0,0,0,0,0,0,null,2006,1.1893332796261846,null,1.1893332796261846,0,0,0,0,0,0,0,null,2006,8231.3790000000008,null,{"$f":"+DU20","v":8231.3790000000008},0,0,0,0,0,0,0,null,2006,8231.3790000000008,null,8231.3790000000008,0,0,0,0,0,0,0]
[2007,{"$f":"AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21","v":487830},-5.4819487114667886E-3,{"$f":"(AltJub!B21*PmAltJub!B21+AltViu!B21*PmAltViu!B21+NInc!I21*PmInc!H21+Orf!F21*Orf!K21+Fam!E21*Fam!H21)/(AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21)","v":791.70076821843691},6.0709957986637475E-2,{"$f":"NJub!B21+NViu!B21+NInc!B21+Orf!B21+Fam!B21","v":8338546},1.3019325194478348E-2,{"$f":"(NJub!B20*PmJub!B21+NViu!B21*PmViu!B21+NInc!B21*PmInc!B21+Orf!B21*Orf!D21+Fam!B21*Fam!C21)/(NJub!B20+NViu!B21+NInc!B21+Orf!B21+Fam!B21)","v":680.83902362719323},5.2949371557644787E-2,673.25499139004978,656.66779286165104,1.5567433447280843E-2,{"$f":"BajJub!B21+BajViu!B21+NInc!O21+Orf!N21+Fam!J21","v":376447},3.7661528623092577E-2,{"$f":"(PMBajJub!B21*BajJub!B21+PmBajViu!B21*BajViu!B21+PmInc!N21*NInc!O21+Orf!S21*Orf!N21+Fam!L21*Fam!J21)/(BajJub!B21+BajViu!B21+NInc!O21+Orf!N21+Fam!J21)","v":611.55291523109508},6.6636911225324669E-2,79480.905239546133,6.6658061839275362E-2,{"$f":"'AUX2'!G21","v":13857.86},93338.765239546134,6.5362162714799332E-2,{"$f":"'AUX2'!D21","v":108271.66},8.7060384590786466E-2,14932.89476045387,{"$f":"'AUX1'!B21","v":2.5999999999999999E-2},null,null,null,{"$f":"100*V21/'AUX1'!C21","v":10.017668279350522},{"$f":"100*T21/'AUX1'!C21","v":8.6360252329552019},1.38164304639532,79552.906170920003,{"$f":"(14*PmJub!B21*NJub!B21)/1000000","v":52872.688242080003},{"$f":"(14*NViu!B21*PmViu!B21)/1000000","v":15701.675427200002},{"$f":"(14*PmInc!B21*NInc!B21)/1000000","v":9674.9533742399999},{"$f":"(14*Orf!B21*Orf!D21)/1000000","v":1089.58209388},{"$f":"(14*Fam!B21*Fam!C21)/1000000","v":214.00703352000002},{"$f":"+'AUX1'!G21","v":2.7870304730000002},183.29977048993524,254.77641867574482,183.97457577419235,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C21","v":1080807},null,2007,108271.66,null,108271.66,0,0,0,0,0,0,0,null,2007,93338.765239546134,null,93338.765239546134,0,0,0,0,0,0,0,null,2007,14932.89476045387,null,14932.89476045387,0,0,0,0,0,0,0,null,2007,10.017668279350522,null,10.017668279350522,0,0,0,0,0,0,0,null,2007,8.6360252329552019,null,8.6360252329552019,0,0,0,0,0,0,0,null,2007,1.3816430463953204,null,1.3816430463953202,0,0,0,0,0,0,0,null,2007,8338.5460000000003,null,8338.5460000000003,0,0,0,0,0,0,0,null,2007,8338.5460000000003,null,8338.5460000000003,0,0,0,0,0,0,0]
[2008,{"$f":"AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22","v":524500},7.516962876411859E-2,{"$f":"(AltJub!B22*PmAltJub!B22+AltViu!B22*PmAltViu!B22+NInc!I22*PmInc!H22+Orf!F22*Orf!K22+Fam!E22*Fam!H22)/(AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22)","v":852.109664709247},7.6302687727268559E-2,{"$f":"NJub!B22+NViu!B22+NInc!B22+Orf!B22+Fam!B22","v":8473927},1.6235564329800445E-2,{"$f":"(NJub!B21*PmJub!B22+NViu!B22*PmViu!B22+NInc!B22*PmInc!B22+Orf!B22*Orf!D22+Fam!B22*Fam!C22)/(NJub!B21+NViu!B22+NInc!B22+Orf!B22+Fam!B22)","v":724.78754774440654},6.4550536311911211E-2,719.7167686153357,692.24980899497314,1.6759887391572414E-2,{"$f":"BajJub!B22+BajViu!B22+NInc!O22+Orf!N22+Fam!J22","v":388664},3.2453439660828698E-2,{"$f":"(PMBajJub!B22*BajJub!B22+PmBajViu!B22*BajViu!B22+PmInc!N22*NInc!O22+Orf!S22*Orf!N22+Fam!L22*Fam!J22)/(BajJub!B22+BajViu!B22+NInc!O22+Orf!N22+Fam!J22)","v":663.16848331720962},8.4400820927507114E-2,85985.154781331614,8.183411502652671E-2,{"$f":"'AUX2'!G22","v":14860.660000000018},100845.81478133163,8.0427992833623563E-2,{"$f":"'AUX2'!D22","v":114213.96},5.4883244608977089E-2,13368.145218668375,{"$f":"'AUX1'!B22","v":4.1000000000000002E-2},null,null,null,{"$f":"100*V22/'AUX1'!C22","v":10.232327874668409},{"$f":"100*T22/'AUX1'!C22","v":9.034687542842109},1.1976403318262996,86114.677861100005,{"$f":"(14*PmJub!B22*NJub!B22)/1000000","v":57507.19754976},{"$f":"(14*NViu!B22*PmViu!B22)/1000000","v":16841.227075260002},{"$f":"(14*PmInc!B22*NInc!B22)/1000000","v":10345.841681},{"$f":"(14*Orf!B22*Orf!D22)/1000000","v":1192.5011851199999},{"$f":"(14*Fam!B22*Fam!C22)/1000000","v":227.91036996},{"$f":"+'AUX1'!G22","v":4.0756607640000002},190.77044731629562,271.22237314089216,191.51753338093422,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C22","v":1116207},null,2008,114213.96,null,114213.96,0,0,0,0,0,0,0,null,2008,100845.81478133163,null,100845.81478133163,0,0,0,0,0,0,0,null,2008,13368.145218668375,null,13368.145218668375,0,0,0,0,0,0,0,null,2008,10.232327874668409,null,10.232327874668409,0,0,0,0,0,0,0,null,2008,9.034687542842109,null,9.034687542842109,0,0,0,0,0,0,0,null,2008,1.1976403318262987,null,1.1976403318262989,0,0,0,0,0,0,0,null,2008,8473.9269999999997,null,8473.9269999999997,0,0,0,0,0,0,0,null,2008,8473.9269999999997,null,8473.9269999999997,0,0,0,0,0,0,0]
[2009,{"$f":"AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23","v":543865},3.6920877025738763E-2,{"$f":"(AltJub!B23*PmAltJub!B23+AltViu!B23*PmAltViu!B23+NInc!I23*PmInc!H23+Orf!F23*Orf!K23+Fam!E23*Fam!H23)/(AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23)","v":901.5045087659621},5.7967707799170931E-2,{"$f":"NJub!B23+NViu!B23+NInc!B23+Orf!B23+Fam!B23","v":8614876},1.6633256340301328E-2,{"$f":"(NJub!B22*PmJub!B23+NViu!B23*PmViu!B23+NInc!B23*PmInc!B23+Orf!B23*Orf!D23+Fam!B23*Fam!C23)/(NJub!B22+NViu!B23+NInc!B23+Orf!B23+Fam!B23)","v":759.47205445497741},4.785472214376707E-2,754.16413620592755,737.05103815038444,1.6920117411154179E-2,{"$f":"BajJub!B23+BajViu!B23+NInc!O23+Orf!N23+Fam!J23","v":404324},4.0291871642343935E-2,{"$f":"(PMBajJub!B23*BajJub!B23+PmBajViu!B23*BajViu!B23+PmInc!N23*NInc!O23+Orf!S23*Orf!N23+Fam!L23*Fam!J23)/(BajJub!B23+BajViu!B23+NInc!O23+Orf!N23+Fam!J23)","v":701.23957093815864},5.7407866294421961E-2,91598.606044328291,6.5283958344579451E-2,{"$f":"'AUX2'!G23","v":14427.199999999997},106025.80604432829,5.1365456010530997E-2,{"$f":"'AUX2'!D23","v":112987.31999999999},-1.073984301043418E-2,6961.513955671704,{"$f":"'AUX1'!B23","v":2.4E-2},null,null,null,{"$f":"100*V23/'AUX1'!C23","v":10.471154755086493},{"$f":"100*T23/'AUX1'!C23","v":9.8259930682747978},0.64516168681169539,91744.965800739999,{"$f":"(14*PmJub!B23*NJub!B23)/1000000","v":61551.195378399992},{"$f":"(14*NViu!B23*PmViu!B23)/1000000","v":17785.05356936},{"$f":"(14*PmInc!B23*NInc!B23)/1000000","v":10896.92203446},{"$f":"(14*Orf!B23*Orf!D23)/1000000","v":1273.75591392},{"$f":"(14*Fam!B23*Fam!C23)/1000000","v":238.0389046},{"$f":"+'AUX1'!G23","v":-0.28799683500000001},190.22103446590933,284.20164444672264,196.11395418207664,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C23","v":1079034},null,2009,112987.31999999999,null,112987.31999999999,0,0,0,0,0,0,0,null,2009,106025.80604432829,null,106025.80604432829,0,0,0,0,0,0,0,null,2009,6961.513955671704,null,6961.513955671704,0,0,0,0,0,0,0,null,2009,10.471154755086493,null,10.471154755086493,0,0,0,0,0,0,0,null,2009,9.8259930682747978,null,9.8259930682747978,0,0,0,0,0,0,0,null,2009,0.64516168681169495,null,0.64516168681169483,0,0,0,0,0,0,0,null,2009,8614.8760000000002,null,8614.8760000000002,0,0,0,0,0,0,0,null,2009,8614.8760000000002,null,8614.8760000000002,0,0,0,0,0,0,0]
[2010,{"$f":"AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24","v":534098},-1.7958500730879901E-2,{"$f":"(AltJub!B24*PmAltJub!B24+AltViu!B24*PmAltViu!B24+NInc!I24*PmInc!H24+Orf!F24*Orf!K24+Fam!E24*Fam!H24)/(AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24)","v":946.0055704571073},4.9363104963347393E-2,{"$f":"NJub!B24+NViu!B24+NInc!B24+Orf!B24+Fam!B24","v":8749054},1.5575151633058892E-2,{"$f":"(NJub!B23*PmJub!B24+NViu!B24*PmViu!B24+NInc!B24*PmInc!B24+Orf!B24*Orf!D24+Fam!B24*Fam!C24)/(NJub!B23+NViu!B24+NInc!B24+Orf!B24+Fam!B24)","v":785.20280815642911},3.3879789981103414E-2,779.6658781360494,772.18728792300419,1.6742200576625121E-2,{"$f":"BajJub!B24+BajViu!B24+NInc!O24+Orf!N24+Fam!J24","v":400323},-9.8955293279646694E-3,{"$f":"(PMBajJub!B24*BajJub!B24+PmBajViu!B24*BajViu!B24+PmInc!N24*NInc!O24+Orf!S24*Orf!N24+Fam!L24*Fam!J24)/(BajJub!B24+BajViu!B24+NInc!O24+Orf!N24+Fam!J24)","v":730.46057581003345},4.1670501898204648E-2,96176.944773171344,4.9982624480414239E-2,{"$f":"'AUX2'!G24","v":13842.619999999995},110019.56477317134,3.7667798792053508E-2,{"$f":"'AUX2'!D24","v":112301.8},-6.0672294908843405E-3,2282.2352268286631,{"$f":"'AUX1'!B24","v":0.01},null,null,null,{"$f":"100*V24/'AUX1'!C24","v":10.389531812458541},{"$f":"100*T24/'AUX1'!C24","v":10.17839222704985},0.21113958540869149,96337.608495239998,{"$f":"(14*PmJub!B24*NJub!B24)/1000000","v":65067.754618160005},{"$f":"(14*NViu!B24*PmViu!B24)/1000000","v":18507.411370000002},{"$f":"(14*PmInc!B24*NInc!B24)/1000000","v":11187.755795159999},{"$f":"(14*Orf!B24*Orf!D24)/1000000","v":1330.8821063999999},{"$f":"(14*Fam!B24*Fam!C24)/1000000","v":243.80460552000002},{"$f":"+'AUX1'!G24","v":1.7998813300000001},193.64478735099408,293.8303364728618,198.0750937238974,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C24","v":1080913},null,2010,112301.8,null,112301.8,0,0,0,0,0,0,0,null,2010,110019.56477317134,null,110019.56477317134,0,0,0,0,0,0,0,null,2010,2282.2352268286631,null,2282.2352268286631,0,0,0,0,0,0,0,null,2010,10.389531812458543,null,10.389531812458543,0,0,0,0,0,0,0,null,2010,10.17839222704985,null,10.17839222704985,0,0,0,0,0,0,0,null,2010,0.21113958540869276,null,0.21113958540869276,0,0,0,0,0,0,0,null,2010,8749.0540000000001,null,8749.0540000000001,0,0,0,0,0,0,0,null,2010,8749.0540000000001,null,8749.0540000000001,0,0,0,0,0,0,0]
[2011,{"$f":"AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25","v":529812},-8.024744522540761E-3,{"$f":"(AltJub!B25*PmAltJub!B25+AltViu!B25*PmAltViu!B25+NInc!I25*PmInc!H25+Orf!F25*Orf!K25+Fam!E25*Fam!H25)/(AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25)","v":967.59148328086189},2.2817955303713777E-2,8871435,1.398791229314611E-2,{"$f":"(NJub!B24*PmJub!B25+NViu!B25*PmViu!B25+NInc!B25*PmInc!B25+Orf!B25*Orf!D25+Fam!B25*Fam!C25)/(NJub!B24+NViu!B25+NInc!B25+Orf!B25+Fam!B25)","v":810.21646996655716},3.1856307122560379E-2,807.69413855925075,797.62537055587632,1.5820832873247204E-2,{"$f":"BajJub!B25+BajViu!B25+NInc!O25+Orf!N25+Fam!J25","v":409145},2.2037204956997236E-2,{"$f":"(PMBajJub!B25*BajJub!B25+PmBajViu!B25*BajViu!B25+PmInc!N25*NInc!O25+Orf!S25*Orf!N25+Fam!L25*Fam!J25)/(BajJub!B25+BajViu!B25+NInc!O25+Orf!N25+Fam!J25)","v":752.07774529812173},2.9593889395216566E-2,100628.9584893287,4.6289822645720458E-2,{"$f":"'AUX2'!G25","v":13131.909999999989},113760.86848932868,3.4005803639296728E-2,{"$f":"'AUX2'!D25","v":112368.69},5.9562714043770448E-4,-1392.1784893286822,{"$f":"'AUX1'!B25","v":1.2999999999999999E-2},null,null,null,{"$f":"100*V25/'AUX1'!C25","v":10.497822309417041},{"$f":"100*T25/'AUX1'!C25","v":10.627883827478389},-0.13006151806134802,100777.52704068001,{"$f":"(14*PmJub!B25*NJub!B25)/1000000","v":68500.042439220008},{"$f":"(14*NViu!B25*PmViu!B25)/1000000","v":19124.341063520002},{"$f":"(14*PmInc!B25*NInc!B25)/1000000","v":11510.317803600001},{"$f":"(14*Orf!B25*Orf!D25)/1000000","v":1389.7000070800002},{"$f":"(14*Fam!B25*Fam!C25)/1000000","v":253.12572726000002},{"$f":"+'AUX1'!G25","v":3.196146412},199.8339582739379,303.19068591346655,200.65006994230805,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C25","v":1070400},null,2011,112368.69,null,112368.69,0,0,0,0,0,0,0,null,2011,113760.86848932868,null,113760.86848932868,0,0,0,0,0,0,0,null,2011,-1392.1784893286822,null,-1392.1784893286822,0,0,0,0,0,0,0,null,2011,10.497822309417041,null,10.497822309417041,0,0,0,0,0,0,0,null,2011,10.62788382747839,null,10.62788382747839,0,0,0,0,0,0,0,null,2011,-0.13006151806134922,null,-0.13006151806134925,0,0,0,0,0,0,0,null,2011,8871.4349999999995,null,8871.4349999999995,0,0,0,0,0,0,0,null,2011,8871.4349999999995,null,8871.4349999999995,0,0,0,0,0,0,0]
[2012,{"$f":"AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26","v":554498},4.6593886133194484E-2,{"$f":"(AltJub!B26*PmAltJub!B26+AltViu!B26*PmAltViu!B26+NInc!I26*PmInc!H26+Orf!F26*Orf!K26+Fam!E26*Fam!H26)/(AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26)","v":1007.3288986073891},4.1068380626695378E-2,9008350,1.5433241634527084E-2,{"$f":"(NJub!B25*PmJub!B26+NViu!B26*PmViu!B26+NInc!B26*PmInc!B26+Orf!B26*Orf!D26+Fam!B26*Fam!C26)/(NJub!B25+NViu!B26+NInc!B26+Orf!B26+Fam!B26)","v":835.59693689611368},3.1325538137485731E-2,831.31586594557643,823.33605504523632,{"$f":"Sintesis!E6","v":1.6E-2},{"$f":"BajJub!B26+BajViu!B26+NInc!O26+Orf!N26+Fam!J26","v":418473},2.2798763274633593E-2,{"$f":"(PMBajJub!B26*BajJub!B26+PmBajViu!B26*BajViu!B26+PmInc!N26*NInc!O26+Orf!S26*Orf!N26+Fam!L26*Fam!J26)/(BajJub!B26+BajViu!B26+NInc!O26+Orf!N26+Fam!J26)","v":789.00676143980604},4.9102657767177815E-2,105382.89533083346,4.7242234371420055E-2,{"$f":"T26-Q26","v":9909.2046691665455},{"$f":"Sintesis!G6","v":115292.1},1.3460089844645973E-2,{"$f":"'AUX2'!D26","v":109581.52},-2.4803795434475528E-2,-5710.5800000000017,{"$f":"'AUX1'!B26","v":0.01},null,null,null,{"$f":"100*V26/'AUX1'!C26","v":10.538711290632815},{"$f":"100*T26/'AUX1'!C26","v":11.087911136757068},-0.5491998461242531,105562.10460796002,{"$f":"(14*PmJub!B26*NJub!B26)/1000000","v":72339.148821520008},{"$f":"(14*NViu!B26*PmViu!B26)/1000000","v":19716.170003600004},{"$f":"(14*PmInc!B26*NInc!B26)/1000000","v":11739.236814480002},{"$f":"(14*Orf!B26*Orf!D26)/1000000","v":1510.0672238400002},{"$f":"(14*Fam!B26*Fam!C26)/1000000","v":257.48174452000001},{"$f":"+'AUX1'!G26","v":2.4460001849999999},204.72189726301124,312.68829730797933,202.65657064173112,100,100,100,{"$f":"AP26-AR26","v":0},null,null,null,null,{"$f":"'AUX1'!C26","v":1039800},null,2012,109581.52,null,109581.52,0,0,0,0,0,0,0,null,2012,115292.1,null,115292.1,0,0,0,0,0,0,0,null,2012,-5710.5800000000017,null,-5710.5800000000017,0,0,0,0,0,0,0,null,2012,10.538711290632815,null,10.538711290632815,0,0,0,0,0,0,0,null,2012,11.08791113675707,null,11.08791113675707,0,0,0,0,0,0,0,null,2012,-0.54919984612425476,null,-0.54919984612425488,0,0,0,0,0,0,0,null,2012,9008.35,null,9008.35,0,0,0,0,0,0,0,null,2012,9008.35,null,9008.35,0,0,0,0,0,0,0]
[2013,{"$f":"AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27","v":554172},-5.8791916291855983E-4,{"$f":"(AltJub!B27*PmAltJub!B27+AltViu!B27*PmAltViu!B27+NInc!I27*PmInc!H27+Orf!F27*Orf!K27+Fam!E27*Fam!H27)/(AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27)","v":1040.8836439769602},3.3310615247869713E-2,9154617,1.623682472372856E-2,{"$f":"(NJub!B26*PmJub!B27+NViu!B27*PmViu!B27+NInc!B27*PmInc!B27+Orf!B27*Orf!D27+Fam!B27*Fam!C27)/(NJub!B26+NViu!B27+NInc!B27+Orf!B27+Fam!B27)","v":861.07147722586092},3.0486636804072376E-2,864.96590077438418,848.51651385219077,{"$f":"Sintesis!E7","v":1.7000000000000001E-2},{"$f":"BajJub!B27+BajViu!B27+NInc!O27+Orf!N27+Fam!J27","v":410388},-1.932024288305334E-2,{"$f":"(PMBajJub!B27*BajJub!B27+PmBajViu!B27*BajViu!B27+PmInc!N27*NInc!O27+Orf!S27*Orf!N27+Fam!L27*Fam!J27)/(BajJub!B27+BajViu!B27+NInc!O27+Orf!N27+Fam!J27)","v":824.6863973849139},4.5220950806553972E-2,110358.91417077772,4.7218467706005018E-2,{"$f":"T27-Q27","v":9522.8458292222786},{"$f":"Sintesis!G7","v":119881.76},3.9808972167217016E-2,{"$f":"'AUX2'!D27","v":109838.87},2.3484799261772604E-3,-10042.89,{"$f":"'AUX1'!B27","v":0.02},null,null,null,{"$f":"100*V27/'AUX1'!C27","v":10.70971821372855},{"$f":"100*T27/'AUX1'!C27","v":11.688939157566304},-0.97922094383775438,110573.27209880001,{"$f":"(14*PmJub!B27*NJub!B27)/1000000","v":76429.8442278},{"$f":"(14*NViu!B27*PmViu!B27)/1000000","v":20359.0596678},{"$f":"(14*PmInc!B27*NInc!B27)/1000000","v":11882.8653958},{"$f":"(14*Orf!B27*Orf!D27)/1000000","v":1632.9821046},{"$f":"(14*Fam!B27*Fam!C27)/1000000","v":268.52070280000004},{"$f":"+'AUX1'!G27","v":1.408546292},207.60549995582144,322.22111186089148,206.70970205456575,{"$f":"+AP26*(AL27/100+1)","v":101.408546292},{"$f":"+AQ26*(I27+1)","v":103.04866368040723},{"$f":"+AR26*(Y27+1)","v":102},{"$f":"AP27-AR27","v":-0.59145370800000308},null,null,null,null,{"$f":"'AUX1'!C27","v":1025599.9999999999},null,2013,109838.87,null,109838.87,0,0,0,0,0,0,0,null,2013,119881.76,null,119881.76,0,0,0,0,0,0,0,null,2013,-10042.89,null,-10042.89,0,0,0,0,0,0,0,null,2013,10.70971821372855,null,10.70971821372855,0,0,0,0,0,0,0,null,2013,11.688939157566304,null,11.688939157566304,0,0,0,0,0,0,0,null,2013,-0.97922094383775349,null,-0.9792209438377536,0,0,0,0,0,0,0,null,2013,9154.6170000000002,null,9154.6170000000002,0,0,0,0,0,0,0,null,2013,9154.6170000000002,null,9154.6170000000002,0,0,0,0,0,0,0,null,1000]
[2014,{"$f":"AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28","v":542443},-2.1164909089596784E-2,{"$f":"(AltJub!B28*PmAltJub!B28+AltViu!B28*PmAltViu!B28+NInc!I28*PmInc!H28+Orf!F28*Orf!K28+Fam!E28*Fam!H28)/(AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28)","v":1041.1891915279577},2.9354630824074412E-4,9282734,1.3994796286944666E-2,{"$f":"(NJub!B27*PmJub!B28+NViu!B28*PmViu!B28+NInc!B28*PmInc!B28+Orf!B28*Orf!D28+Fam!B28*Fam!C28)/(NJub!B27+NViu!B28+NInc!B28+Orf!B28+Fam!B28)","v":875.8887069296585},1.7207897480862711E-2,875.02157392364552,872.89870476066835,{"$f":"Sintesis!E8","v":1.4999999999999999E-2},{"$f":"BajJub!B28+BajViu!B28+NInc!O28+Orf!N28+Fam!J28","v":413893},8.5406980710935887E-3,{"$f":"(PMBajJub!B28*BajJub!B28+PmBajViu!B28*BajViu!B28+PmInc!N28*NInc!O28+Orf!S28*Orf!N28+Fam!L28*Fam!J28)/(BajJub!B28+BajViu!B28+NInc!O28+Orf!N28+Fam!J28)","v":831.85973638114183},8.6982627808274149E-3,113828.98632044766,3.1443514787578453E-2,{"$f":"T28-Q28","v":10106.553679552337},{"$f":"Sintesis!G8","v":123935.54},3.3814818868191487E-2,{"$f":"'AUX2'!D28","v":110514.87},6.1544697246065372E-3,-13420.669999999998,{"$f":"'AUX1'!B28","v":2.5000000000000001E-3},null,null,null,{"$f":"100*V28/'AUX1'!C28","v":10.657171648987465},{"$f":"100*T28/'AUX1'!C28","v":11.951353905496624},-1.2941822565091599,114012.54979100001,{"$f":"(14*PmJub!B28*NJub!B28)/1000000","v":79392.028073820009},{"$f":"(14*NViu!B28*PmViu!B28)/1000000","v":20664.369429760001},{"$f":"(14*PmInc!B28*NInc!B28)/1000000","v":11946.366985280001},{"$f":"(14*Orf!B28*Orf!D28)/1000000","v":1732.5418803},{"$f":"(14*Fam!B28*Fam!C28)/1000000","v":277.24342184},{"$f":"+'AUX1'!G28","v":-0.15087031300000001},207.2922848882329,327.76585971996332,207.22647630970215,101.25555090080051,104.82191452055957,102.255,{"$f":"AP28-AR28+AS27","v":-1.590902807199484},null,null,null,null,{"$f":"'AUX1'!C28","v":1037000},null,2014,110514.87,null,110514.87,0,0,0,0,0,0,0,null,2014,123935.54,null,123935.54,0,0,0,0,0,0,0,null,2014,-13420.669999999998,null,-13420.669999999998,0,0,0,0,0,0,0,null,2014,10.657171648987465,null,10.657171648987465,0,0,0,0,0,0,0,null,2014,11.951353905496624,null,11.951353905496624,0,0,0,0,0,0,0,null,2014,-1.294182256509161,null,-1.2941822565091607,0,0,0,0,0,0,0,null,2014,9282.7340000000004,null,9282.7340000000004,0,0,0,0,0,0,0,null,2014,9282.7340000000004,null,9282.7340000000004,0,0,0,0,0,0,0]
[2015,{"$f":"AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29","v":541894},-1.0120879060103727E-3,{"$f":"(AltJub!B29*PmAltJub!B29+AltViu!B29*PmAltViu!B29+NInc!I29*PmInc!H29+Orf!F29*Orf!K29+Fam!E29*Fam!H29)/(AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29)","v":1049.5953537223145},8.0736164596759696E-3,9353990,7.6761867785934967E-3,{"$f":"(NJub!B28*PmJub!B29+NViu!B29*PmViu!B29+NInc!B29*PmInc!B29+Orf!B29*Orf!D29+Fam!B29*Fam!C29)/(NJub!B28+NViu!B29+NInc!B29+Orf!B29+Fam!B29)","v":893.08433923069026},1.9632211449910564E-2,891.63291834254869,889.46046019045343,{"$f":"Sintesis!E9","v":1.6E-2},{"$f":"BajJub!B29+BajViu!B29+NInc!O29+Orf!N29+Fam!J29","v":468128},0.13103628232417552,{"$f":"(PMBajJub!B29*BajJub!B29+PmBajViu!B29*BajViu!B29+PmInc!N29*NInc!O29+Orf!S29*Orf!N29+Fam!L29*Fam!J29)/(BajJub!B29+BajViu!B29+NInc!O29+Orf!N29+Fam!J29)","v":805.7080731552054},-3.143758747082126E-2,116954.62769648677,2.7459098750470368E-2,{"$f":"T29-Q29","v":10995.912303513222},{"$f":"Sintesis!G9","v":127950.54},3.2395872886824773E-2,{"$f":"'AUX2'!D29","v":111342.24},7.4865038523777017E-3,-16608.299999999988,{"$f":"'AUX1'!B29","v":2.5000000000000001E-3},null,null,null,{"$f":"100*V29/'AUX1'!C29","v":10.351640014875418},{"$f":"100*T29/'AUX1'!C29","v":11.895736333209371},-1.5440963183339527,117080.14281544001,{"$f":"(14*PmJub!B29*NJub!B29)/1000000","v":82056.33861950002},{"$f":"(14*NViu!B29*PmViu!B29)/1000000","v":20866.238363880002},{"$f":"(14*PmInc!B29*NInc!B29)/1000000","v":12108.611511919999},{"$f":"(14*Orf!B29*Orf!D29)/1000000","v":1762.38159552},{"$f":"(14*Fam!B29*Fam!C29)/1000000","v":286.57272462000003},{"$f":"+'AUX1'!G29","v":-0.50046132099999996},206.25486718095016,334.20062838404738,207.7445425004764,100.74880603317654,106.87980051101165,102.51063749999999,{"$f":"AP29-AR29","v":-1.7618314668234518},null,null,null,null,{"$f":"'AUX1'!C29","v":1075600},null,2015,111342.24,null,111342.24,0,0,0,0,0,0,0,null,2015,127950.54,null,127950.54,0,0,0,0,0,0,0,null,2015,-16608.299999999988,null,-16608.299999999988,0,0,0,0,0,0,0,null,2015,10.351640014875418,null,10.351640014875418,0,0,0,0,0,0,0,null,2015,11.895736333209371,null,11.895736333209371,0,0,0,0,0,0,0,null,2015,-1.544096318333952,null,-1.544096318333952,0,0,0,0,0,0,0,null,2015,9353.99,null,9353.99,0,0,0,0,0,0,0,null,2015,9353.99,null,9353.99,0,0,0,0,0,0,0]
[2016,{"$f":"AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30","v":560759},3.4813081525169043E-2,{"$f":"(AltJub!B30*PmAltJub!B30+AltViu!B30*PmAltViu!B30+NInc!I30*PmInc!H30+Orf!F30*Orf!K30+Fam!E30*Fam!H30)/(AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30)","v":1062.3641192918885},1.2165417390893163E-2,{"$f":"F29*(1+G30)","v":9476527.2690000013},{"$f":"0.0131","v":1.3100000000000001E-2},{"$f":"(NJub!B29*PmJub!B30+NViu!B30*PmViu!B30+NInc!B30*PmInc!B30+Orf!B30*Orf!D30+Fam!B30*Fam!C30)/(NJub!B29+NViu!B30+NInc!B30+Orf!B30+Fam!B30)","v":909.79277315838294},1.87086853880849E-2,{"$f":"(D30*B30+H29*F29*(1+Y30)-O30*M30)/(B30+F29-M30)","v":908.89697852226595},906.69112632340637,{"$f":"Sintesis!E10","v":1.6E-2},{"$f":"BajJub!B30+BajViu!B30+NInc!O30+Orf!N30+Fam!J30","v":446864},-4.5423473921662461E-2,{"$f":"(PMBajJub!B30*BajJub!B30+PmBajViu!B30*BajViu!B30+PmInc!N30*NInc!O30+Orf!S30*Orf!N30+Fam!L30*Fam!J30)/(BajJub!B30+BajViu!B30+NInc!O30+Orf!N30+Fam!J30)","v":817.21710618890756},1.4284370998830953E-2,120703.46433564367,3.2053769166668911E-2,{"$f":"T30-Q30","v":11546.505664356329},{"$f":"Sintesis!G10","v":132249.97},3.3602281006395174E-2,{"$f":"'AUX2'!D30","v":113551.49},1.9841975516210253E-2,{"$f":"V30-T30","v":-18698.479999999996},{"$f":"'AUX1'!B30","v":2.5000000000000001E-3},null,null,null,{"$f":"100*V30/'AUX1'!C30","v":10.194047041924769},{"$f":"100*T30/'AUX1'!C30","v":11.872696830954304},-1.6786497890295351,{"$f":"SUM(AG30:AK30)","v":120754.81357142},{"$f":"(14*PmJub!B30*NJub!B30)/1000000","v":85192.363133639999},{"$f":"(14*NViu!B30*PmViu!B30)/1000000","v":21177.953225940004},{"$f":"(14*PmInc!B30*NInc!B30)/1000000","v":12300.2125218},{"$f":"(14*Orf!B30*Orf!D30)/1000000","v":1785.91351988},{"$f":"(14*Fam!B30*Fam!C30)/1000000","v":298.37117016000002},{"$f":"+'AUX1'!G30","v":-0.20267174099999999},205.83684685073729,340.4530827969848,208.26390385672758,100.54461667395238,108.87938107311345,102.76691409374997,-2.2222974197975986,null,null,null,null,{"$f":"'AUX1'!C30","v":1113900},null,2016,113551.49,{"$f":"+BC30","v":113551.49},113551.49,0,0,0,0,0,0,0,null,2016,132249.97,{"$f":"+BO30","v":132249.97},{"$f":"+T30-BS30/2-BR30-BQ30-BP30","v":132249.97},0,0,0,0,0,0,0,null,2016,{"$f":"BA30-BM30","v":-18698.479999999996},{"$f":"BB30-BN30","v":-18698.479999999996},-18698.479999999996,0,0,0,0,0,0,0,null,2016,10.194047041924769,10.194047041924769,10.194047041924769,0,0,0,0,0,0,0,null,2016,11.872696830954304,11.872696830954304,11.872696830954304,0,0,0,0,0,0,0,null,2016,-1.6786497890295355,-1.6786497890295355,-1.6786497890295355,0,0,0,0,0,0,0,null,2016,9476.527269000002,{"$f":"+DW30","v":9476.527269000002},9476.527269000002,0,0,0,0,0,0,0,null,2016,{"$f":"+DU30","v":9476.527269000002},{"$f":"+DV30","v":9476.527269000002},{"$f":"+EG30","v":9476.527269000002},0,0,0,0,0,0,0]
[2017,{"$f":"AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31","v":570879.30953869119},1.80475204832935E-2,{"$f":"(AltJub!B31*PmAltJub!B31+AltViu!B31*PmAltViu!B31+NInc!I31*PmInc!H31+Orf!F31*Orf!K31+Fam!E31*Fam!H31)/(AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31)","v":1087.5374521785193},2.3695578972875886E-2,{"$f":"F30+B31-M31","v":9589968.2193468902},1.1970730113127104E-2,{"$f":"(D31*B31+H30*F30*(1+Y31)-O31*M31)/(B31+F30-M31)","v":928.22031018884877},2.0254653118966681E-2,{"$f":"(D31*B31+H30*F30*(1+Y31)-O31*M31)/(B31+F30-M31)","v":928.22031018884877},{"$f":"(D31*B31+H30*F30-O31*M31)/(B31+F30-M31)","v":923.72515659356327},1.5313798753108898E-2,{"$f":"BajJub!H31+BajViu!F31+NInc!Z31+Orf!N31+Fam!J31","v":457438.3591918014},2.3663484173711558E-2,{"$f":"+H30*$AG$110-$AG$111*$AG$110*H29+$AG$111*O30","v":839.53116504417289},2.730493364159603E-2,124622.44585368721,3.2467846218116048E-2,{"$f":"'AUX2'!G31","v":12362.107564697391},{"$f":"Q31+S31","v":136984.5534183846},3.5800260812041129E-2,{"$f":"'AUX2'!D31","v":118762.13285232315},4.5887930244888464E-2,{"$f":"V31-T31","v":-18222.420566061453},{"$f":"MIN(MAX(IF(ISNUMBER(AVERAGE(W26:W36)-AVERAGE(L26:L36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(V26:V36)/GEOMEAN(T26:T36)-1)),AVERAGE(W26:W36)-AVERAGE(L26:L36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(V26:V36)/GEOMEAN(T26:T36)-1),0.005),0.005),0.025)","v":5.0000000000000001E-3},{"$f":"IF(ISNUMBER(AVERAGE(W26:W36)-AVERAGE(L26:L36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(V26:V36)/GEOMEAN(T26:T36)-1)),AVERAGE(W26:W36)-AVERAGE(L26:L36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(V26:V36)/GEOMEAN(T26:T36)-1),0.0025)","v":-3.0556490014294942E-2},{"$f":"IF(ISNUMBER(AVERAGE(W26:W36)-AVERAGE(L26:L36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(V26:V36)/GEOMEAN(T26:T36)-1)),AVERAGE(W26:W36)-AVERAGE(L26:L36)-AVERAGE(G26:G36),0.0025)","v":-3.9820837108140127E-3},{"$f":"IF(ISNUMBER(AVERAGE(W26:W36)-AVERAGE(L26:L36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(V26:V36)/GEOMEAN(T26:T36)-1)),0.25*(GEOMEAN(V26:V36)/GEOMEAN(T26:T36)-1),0.0025)","v":-2.657440630348093E-2},{"$f":"100*V31/'AUX1'!C31","v":10.194047041924769},{"$f":"100*T31/'AUX1'!C31","v":11.758183757953224},-1.5641367160284556,{"$f":"Q31","v":124622.44585368721},{"$f":"$AF31*AG$69%","v":87920.972653321107},21856.257743552847,12694.173620501249,1843.114194358621,307.92764195336781,{"$f":"+'AUX1'!G31","v":1.9578530104472085},209.86682975341407,347.34884189232059,209.30522337601118,102.51313247834597,111.08469516855715,103.28074866421872,-0.76761618587275393,null,null,null,null,{"$f":"'AUX1'!C31","v":1165014.5654997812},5.71,2017,null,{"$f":"+(AY31/100+1)*BA30","v":120035.280079},{"$f":"+V31-BG31/2-BF31-BE31-BD31","v":116861.49133513798},{"$f":"+BJ31","v":851.99452170325105},{"$f":"+BI31","v":516.49951931371402},{"$f":"+BH31","v":342.21188144446899},379.87118944746902,342.21188144446899,516.49951931371402,851.99452170325105,3.4,2017,null,{"$f":"+(BK31/100+1)*BM30","v":136746.46898000001},136310.66301465791,{"$f":"+BV31","v":235.71781401119301},{"$f":"+BU31","v":188.41542497393601},{"$f":"+BT31","v":163.99577914764799},171.522771187883,163.99577914764799,188.41542497393601,235.71781401119301,null,2017,null,{"$f":"BB31-BN31","v":-16711.188901000001},{"$f":"(V31-T31)-CE31/2-CD31-CC31-CB31","v":-20207.433830863996},{"$f":"+CH31","v":853.01310703428601},{"$f":"+CG31","v":495.82987210819198},{"$f":"+CF31","v":423.23463801166503},425.87129529680101,423.23463801166503,495.82987210819198,853.01310703428601,null,2017,null,{"$f":"+BB31/$AX31*100","v":10.303328699371745},{"$f":"V31/AX31*100-CQ31/2-CP31-CO31-CN31","v":10.074004677101646},{"$f":"+CT31","v":4.7741245750934497E-2},{"$f":"+CS31","v":3.1841580003739198E-2},{"$f":"+CR31","v":2.42167770564201E-2},3.24855240240573E-2,2.42167770564201E-2,3.1841580003739198E-2,4.7741245750934497E-2,null,2017,null,{"$f":"+BN31/$AX31*100","v":11.737747580978693},{"$f":"100*T31/AX31-DC31/2-DB31-DA31-CZ31","v":11.57267101193931},{"$f":"+DF31","v":7.8075835006483602E-2},{"$f":"+DE31","v":4.7903638623909103E-2},{"$f":"+DD31","v":4.6663809030549702E-2},2.5738926705944399E-2,4.6663809030549702E-2,4.7903638623909103E-2,7.8075835006483602E-2,null,2017,null,{"$f":"+BZ31/$AX31*100","v":-1.4344188816069476},{"$f":"100*(V30-T30)/AX30-DO31/2-DN31-DM31-DL31","v":-1.8627388848172539},{"$f":"+DR31","v":7.4206140968555698E-2},{"$f":"+DQ31","v":4.8190053803750001E-2},{"$f":"+DP31","v":4.0380171608769E-2},4.2625458813286998E-2,4.0380171608769E-2,4.8190053803750001E-2,7.4206140968555698E-2,1.1000000000000001,2017,null,{"$f":"+(DS31/100+1)*DU30","v":9580.7690689590017},{"$f":"F31/1000-EA31/2-DZ31-DY31-DX31","v":9589.6048127067552},0.13101785097643734,9.544790984131396E-2,7.2086903911083938E-2,0.12970795081369579,7.3151941360905762E-2,9.5825317125767473E-2,0.1218629189003259,1.1000000000000001,2017,null,{"$f":"+DV31","v":9580.7690689590017},{"$f":"F31/1000-EM31/2-EL31-EK31-EJ31","v":9582.7183242165393},{"$f":"+EP31","v":2.8974475282151202},{"$f":"+EO31","v":1.84558021185919},{"$f":"+EN31","v":1.79640689046122},1.4209209996294201,1.79640689046122,1.84558021185919,2.8974475282151202,null,null,{"$f":"DV31*1000-#REF!","v":{"$error":"#REF!"}},{"$f":"ES31*H31*14/(1000*AX31)","v":{"$error":"#REF!"}}]
[2018,{"$f":"AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32","v":580605.87808316469},1.7037871896834478E-2,{"$f":"(AltJub!B32*PmAltJub!B32+AltViu!B32*PmAltViu!B32+NInc!I32*PmInc!H32+Orf!F32*Orf!K32+Fam!E32*Fam!H32)/(AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32)","v":1102.973946031683},1.4193988282648951E-2,{"$f":"F31+B32-M32","v":9707042.481043689},1.2207992666817491E-2,{"$f":"(D32*B32+H31*F31*(1+Y32)-O32*M32)/(B32+F31-M32)","v":946.42403122509688},1.9611422887896746E-2,{"$f":"(D32*B32+H31*F31*(1+Y32)-O32*M32)/(B32+F31-M32)","v":946.42403122509688},{"$f":"(D32*B32+H31*F31-O32*M32)/(B32+F31-M32)","v":941.83890486315579},1.4671726663184392E-2,{"$f":"BajJub!H32+BajViu!F32+NInc!Z32+Orf!N32+Fam!J32","v":463531.61638636608},1.3320389670272048E-2,{"$f":"+H31*$AG$110-$AG$111*$AG$110*H30+$AG$111*O31","v":861.91784502271423},2.666569260399454E-2,128617.69586655688,3.2058831661515352E-2,{"$f":"'AUX2'!G32","v":12661.859540290943},141279.55540684782,3.1353914593167387E-2,{"$f":"'AUX2'!D32","v":123975.33842989267},4.3896193612925183E-2,-17304.216976955155,{"$f":"MIN(MAX(IF(ISNUMBER(AVERAGE(W27:W37)-AVERAGE(L27:L37)-AVERAGE(G27:G37)+0.25*(GEOMEAN(V27:V37)/GEOMEAN(T27:T37)-1)),AVERAGE(W27:W37)-AVERAGE(L27:L37)-AVERAGE(G27:G37)+0.25*(GEOMEAN(V27:V37)/GEOMEAN(T27:T37)-1),0.005),0.005),0.025)","v":5.0000000000000001E-3},{"$f":"IF(ISNUMBER(AVERAGE(W27:W37)-AVERAGE(L27:L37)-AVERAGE(G27:G37)+0.25*(GEOMEAN(V27:V37)/GEOMEAN(T27:T37)-1)),AVERAGE(W27:W37)-AVERAGE(L27:L37)-AVERAGE(G27:G37)+0.25*(GEOMEAN(V27:V37)/GEOMEAN(T27:T37)-1),0.0025)","v":-2.5567712577717311E-2},{"$f":"IF(ISNUMBER(AVERAGE(W27:W37)-AVERAGE(L27:L37)-AVERAGE(G27:G37)+0.25*(GEOMEAN(V27:V37)/GEOMEAN(T27:T37)-1)),AVERAGE(W27:W37)-AVERAGE(L27:L37)-AVERAGE(G27:G37),0.0025)","v":1.8047076474761448E-3},{"$f":"IF(ISNUMBER(AVERAGE(W27:W37)-AVERAGE(L27:L37)-AVERAGE(G27:G37)+0.25*(GEOMEAN(V27:V37)/GEOMEAN(T27:T37)-1)),0.25*(GEOMEAN(V27:V37)/GEOMEAN(T27:T37)-1),0.0025)","v":-2.7372420225193456E-2},{"$f":"100*V32/'AUX1'!C32","v":10.194047041924769},{"$f":"100*T32/'AUX1'!C32","v":11.616910686588318},-1.4228636446635488,128617.69586655688,90739.616315130625,22556.943831304099,13101.133995682949,1902.2022820485136,317.79944239067822,{"$f":"+'AUX1'!G32","v":1.8238614337239536},213.69450992346569,354.1608469202921,210.35174949289123,104.38282996612087,113.26322410188082,103.7971524075398,0.58567755858106807,null,null,null,null,{"$f":"'AUX1'!C32","v":1216154.2704288375},3.7,2018,null,{"$f":"+(AY32/100+1)*BB31","v":124476.585441923},118177.48975443329,2301.8656232604098,1564.7715409314801,1300.2587128969301,1261.90559674111,1300.2587128969301,1564.7715409314801,2301.8656232604098,2.6,2018,null,{"$f":"+(BK32/100+1)*BN31","v":140301.87717348},138893.78794313635,884.47921674599604,721.95059083923104,490.61569028615401,577.443931680172,490.61569028615401,721.95059083923104,884.47921674599604,null,2018,null,-15825.291731556994,-23399.417688122267,2509.0005464073201,1512.8885508839801,1474.212083228,1198.1990612956199,1474.212083228,1512.8885508839801,2509.0005464073201,null,2018,null,10.235262784385927,9.8965298957927157,0.114154140789754,7.8185108942509601E-2,6.3659141572983899E-2,8.3037509653612604E-2,6.3659141572983899E-2,7.8185108942509601E-2,0.114154140789754,null,2018,null,11.536519715052851,11.139382120403237,0.19785330569269899,0.12567996347030599,0.117237974954624,7.3514644134902996E-2,0.117237974954624,0.12567996347030599,0.19785330569269899,null,2018,null,-1.3012569306669224,-2.1018839581578619,0.19907078631216399,0.148466200179008,0.12875576639738101,0.122908978481707,0.12875576639738101,0.148466200179008,0.19907078631216399,0.91999999999999993,2018,null,{"$f":"+(DS32/100+1)*DV31","v":9668.9121443934255},9705.9828930508083,0.35862638631276789,0.27777552768960595,0.22488987850584088,0.39659240074455737,0.21891148134134711,0.26114203675091269,0.36427590608410537,0.91999999999999993,2018,null,9668.9121443934255,9685.3516292127479,7.99004000680707,6.65977541536465,4.9108495892230399,4.2603736390918501,4.9108495892230399,6.65977541536465,7.99004000680707,null,null,{"$f":"DV32*1000-#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[2019,{"$f":"AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33","v":590186.15946259082},1.6500489817731223E-2,{"$f":"(AltJub!B33*PmAltJub!B33+AltViu!B33*PmAltViu!B33+NInc!I33*PmInc!H33+Orf!F33*Orf!K33+Fam!E33*Fam!H33)/(AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33)","v":1113.4377480421347},9.4868986235792097E-3,9826503.876306342,1.2306672758045645E-2,964.17211854122479,1.8752785992927512E-2,964.17211854122479,959.49752705282458,1.3813571291934279E-2,{"$f":"BajJub!H33+BajViu!F33+NInc!Z33+Orf!N33+Fam!J33","v":470724.76419993833},1.5518138481360078E-2,882.91011482208637,2.4355302446277705E-2,132642.17484380581,3.1290243151489872E-2,{"$f":"'AUX2'!G33","v":12957.421269990498},145599.59611379632,3.057796079912567E-2,{"$f":"'AUX2'!D33","v":129283.41070446782},4.2815549784337437E-2,-16316.185409328493,5.0000000000000001E-3,-2.2072570798185594E-2,5.2861362475701192E-3,-2.7358707045755715E-2,{"$f":"100*V33/'AUX1'!C33","v":10.194047041924771},{"$f":"100*T33/'AUX1'!C33","v":11.480584585304365},-1.2865375433795947,132642.17484380581,93578.880973103951,23262.756088540104,13511.071663968118,1961.7226539771302,327.74346421649045,{"$f":"+'AUX1'!G33","v":1.879889436214667},217.71173044128761,360.80234948966228,211.40350824035568,106.34511175987589,115.38722510433239,104.31613816957748,2.0289735902984063,null,null,null,null,{"$f":"'AUX1'!C33","v":1268224.5841398179},3.85,2019,null,{"$f":"+(AY33/100+1)*BB32","v":129268.93398143703},118919.26756116591,4172.1212444794301,2846.4440168498099,2266.71310727945,2157.7295493864499,2266.71310727945,2846.4440168498099,4172.1212444794301,2.5099999999999998,2019,null,{"$f":"+(BK33/100+1)*BN32","v":143823.45429053434},140842.94984548216,1832.31187204446,1462.7971186063901,887.07064805392201,1148.93325921878,887.07064805392201,1462.7971186063901,1832.31187204446,null,2019,null,-14554.520309097308,-26706.086463052023,4273.2592556107602,2622.69528953687,2570.3890599496899,1847.11489725242,2570.3890599496899,2622.69528953687,4273.2592556107602,null,2019,null,10.192905546702882,9.7294376001311882,0.17997817465239199,0.120977999730026,0.10298979532883799,0.12132694416464999,0.10298979532883799,0.120977999730026,0.17997817465239199,null,2019,null,11.340535114140183,10.74339123781442,0.28836654570214298,0.20561593915564899,0.186850055852882,0.112721613558546,0.186850055852882,0.20561593915564899,0.28836654570214298,null,2019,null,-1.1476295674373016,-2.295395440154302,0.321195821792018,0.24076040714083999,0.206104888543615,0.20894135602855901,0.206104888543615,0.24076040714083999,0.321195821792018,0.92999999999999994,2019,null,{"$f":"+(DS33/100+1)*DV32","v":9758.8330273362844},9824.4266416568953,0.70972898069210355,0.52221829625219107,0.43610083377361297,0.81837307746149601,0.43194861051999034,0.51518783135898416,0.6764217510130256,0.92999999999999994,2019,null,9758.8330273362844,9781.0564931000154,17.476317542200899,13.652742563806399,9.9479424765296205,8.7407612475752803,9.9479424765296205,13.652742563806399,17.476317542200899,null,null,{"$f":"DV33*1000-#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[2020,{"$f":"AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34","v":599519.02058172808},1.5813419155128239E-2,{"$f":"(AltJub!B34*PmAltJub!B34+AltViu!B34*PmAltViu!B34+NInc!I34*PmInc!H34+Orf!F34*Orf!K34+Fam!E34*Fam!H34)/(AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34)","v":1123.3804053382255},8.9296930282576348E-3,9948305.5092564002,1.2395215478797628E-2,981.48648885315606,1.795775876420036E-2,981.48648885315606,976.72465225120618,1.3018976040266805E-2,{"$f":"BajJub!H34+BajViu!F34+NInc!Z34+Orf!N34+Fam!J34","v":477717.38763166947},1.4855014997173788E-2,902.57075159288297,2.2267993582515855E-2,136697.78422046002,3.0575564532396404E-2,{"$f":"'AUX2'!G34","v":13243.530689432968},149941.31490989297,2.9819579943774599E-2,{"$f":"'AUX2'!D34","v":134685.69555555112},4.1786373221793349E-2,-15255.619354341849,5.0000000000000001E-3,-1.8662966329433053E-2,8.0601048255284479E-3,-2.6723071154961503E-2,{"$f":"100*V34/'AUX1'!C34","v":10.194047041924772},{"$f":"100*T34/'AUX1'!C34","v":11.348709389031381},-1.1546623471066084,136697.78422046002,96440.108087166547,23974.027988526661,13924.180307531607,2021.7034315784722,337.76440565671288,{"$f":"+'AUX1'!G34","v":1.8768715964058322},221.79790007198378,367.28155104335434,212.46052578155744,108.34107295666304,117.45932105722648,104.83771886042535,3.5033540962376861,null,null,null,null,{"$f":"'AUX1'!C34","v":1321219.0899417379},4.04,2020,null,{"$f":"+(AY34/100+1)*BB33","v":134491.3989142871},119643.2490086427,5829.4568258359004,4475.7610036906099,3277.3054508579198,2919.8465330479899,3277.3054508579198,4475.7610036906099,5829.4568258359004,2.5299999999999998,2020,null,{"$f":"+(BK34/100+1)*BN33","v":147462.18768408487},142183.43785094706,3144.71616014553,2228.04336891821,1498.1181403661301,1773.9987790320799,1498.1181403661301,2228.04336891821,3144.71616014553,null,2020,null,-12970.788769797771,-30058.291955790566,6302.2134665153199,3904.1322547760401,3415.30868094995,2362.0363984148098,3415.30868094995,3904.1322547760401,6302.2134665153199,null,2020,null,10.179341181046498,9.5787444690655335,0.23562019162817099,0.16445504532793301,0.13864636101193101,0.15316194978240599,0.13864636101193101,0.16445504532793301,0.23562019162817099,null,2020,null,11.161070015313474,10.398057475697597,0.35638494731387699,0.28899116090317201,0.22533535647893599,0.15988089727559701,0.22533535647893599,0.28899116090317201,0.35638494731387699,null,2020,null,-0.98172883426697588,-2.5613073697467823,0.54410787352308498,0.31299088833303901,0.274626866304373,0.28608839641338102,0.274626866304373,0.31299088833303901,0.54410787352308498,0.98,2020,null,{"$f":"+(DS34/100+1)*DV33","v":9854.469591004181},9944.9776941609562,1.1337863538060338,0.82885995406657453,0.69737611833587287,1.3355853384695948,0.69464543434977533,0.81740886342152952,1.0854182480201124,0.98,2020,null,9854.469591004181,9872.932294013206,27.801362737154502,23.131602350201401,17.000410927880502,14.8796784559171,17.000410927880502,23.131602350201401,27.801362737154502,null,null,{"$f":"DV34*1000-#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[2021,{"$f":"AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35","v":610419.84300750459},1.8182613147451399E-2,{"$f":"(AltJub!B35*PmAltJub!B35+AltViu!B35*PmAltViu!B35+NInc!I35*PmInc!H35+Orf!F35*Orf!K35+Fam!E35*Fam!H35)/(AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35)","v":1133.957463377352},9.4153841288890927E-3,10074190.556190116,1.2653918480547865E-2,998.47388093544657,1.7307820612120661E-2,998.47388093544657,993.62777077411022,1.2370299600497736E-2,{"$f":"BajJub!H35+BajViu!F35+NInc!Z35+Orf!N35+Fam!J35","v":484534.79607378849},1.4270798213807945E-2,921.13524148597367,2.0568459436922204E-2,140823.42598691318,3.0180750843770143E-2,{"$f":"'AUX2'!G35","v":13538.573392385555},154361.99937929874,2.9482764453962362E-2,{"$f":"'AUX2'!D35","v":139839.55693816501},3.8265840788476169E-2,-14522.442441133724,5.0000000000000001E-3,-1.5219061806336569E-2,1.028584188789854E-2,-2.5504903694235109E-2,{"$f":"100*V35/'AUX1'!C35","v":10.194047041924771},{"$f":"100*T35/'AUX1'!C35","v":11.252706441668323},-1.0586593997435525,140823.42598691318,99350.742960691583,24697.582153969957,14344.42252409695,2082.7199591269373,347.95838902773227,{"$f":"+'AUX1'!G35","v":2},226.23385807342345,373.63839424295418,213.52282841046519,110.5078944157963,119.49228591530644,105.36190745472747,5.1459869610688287,null,null,null,null,{"$f":"'AUX1'!C35","v":1371776.6492841439},3.46,2021,null,{"$f":"+(AY35/100+1)*BB34","v":139144.80131672142},120048.35583012967,7729.8418565249303,6128.8446860419299,4154.1402441980899,3556.7486425407701,4154.1402441980899,6128.8446860419299,7729.8418565249303,2.54,2021,null,{"$f":"+(BK35/100+1)*BN34","v":151207.72725126063},142922.6758758199,4809.6619370483604,3209.6857258292698,2223.9402317394802,2392.07121772345,2223.9402317394802,3209.6857258292698,4809.6619370483604,null,2021,null,-12062.925934539206,-33624.807662794046,8337.2431615516507,5124.9644067877098,4164.2171285568602,2951.8810495282,4164.2171285568602,5124.9644067877098,8337.2431615516507,null,2021,null,10.143400632262809,9.4385485119026402,0.29481045975374398,0.20890870331608699,0.16437858490148199,0.174801564101635,0.16437858490148199,0.20890870331608699,0.29481045975374398,null,2021,null,11.022765792825513,10.114558195870021,0.44225209667799498,0.33686020512800602,0.25888582666832,0.20030023464796001,0.25888582666832,0.33686020512800602,0.44225209667799498,null,2021,null,-0.87936516056270497,-2.5780335300908446,0.53655051011970201,0.39548784882356303,0.31215771088651301,0.358350226308915,0.31215771088651301,0.39548784882356303,0.53655051011970201,1.05,2021,null,{"$f":"+(DS35/100+1)*DV34","v":9957.9415217097248},10069.226738942218,1.7109608351085335,1.2510552773773671,1.0166538995746524,1.9702944716755302,1.0665638866014779,1.2331775370668621,1.6687813200652599,1.05,2021,null,9957.9415217097248,9970.6311217366347,37.195264375155801,32.6987670086287,23.013248703200301,21.304308732993899,23.013248703200301,32.6987670086287,37.195264375155801,null,null,{"$f":"DV35*1000-#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[2022,{"$f":"AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36","v":624364.42488690116},2.2844247347354241E-2,{"$f":"(AltJub!B36*PmAltJub!B36+AltViu!B36*PmAltViu!B36+NInc!I36*PmInc!H36+Orf!F36*Orf!K36+Fam!E36*Fam!H36)/(AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36)","v":1145.6143070456567},1.0279789185024812E-2,10206414.876348477,1.3125056491721354E-2,1015.2768167433726,1.682861828311788E-2,1015.2768167433726,1010.3491235897112,1.1893393388657358E-2,{"$f":"BajJub!H36+BajViu!F36+NInc!Z36+Orf!N36+Fam!J36","v":492140.10472854035},1.569610421455403E-2,938.86807868732603,1.925106803290455E-2,145072.70968429797,3.0174551340482747E-2,{"$f":"'AUX2'!G36","v":13795.829670465902},158868.53935476387,2.9194620396122639E-2,{"$f":"'AUX2'!D36","v":144691.9838436745},3.4699959094229404E-2,-14176.555511089362,5.0000000000000001E-3,-1.1976688349400279E-2,1.1934919947458565E-2,-2.3911608296858844E-2,{"$f":"100*V36/'AUX1'!C36","v":10.194047041924771},{"$f":"100*T36/'AUX1'!C36","v":11.192834050945525},-0.99878700902075401,145072.70968429797,102348.60705487408,25442.820614660715,14777.259037999891,2145.5650994614612,358.45787730180126,{"$f":"+'AUX1'!G36","v":1.8},230.30606751874507,379.92621215558597,214.59044255251749,112.49703651528064,121.50317598275231,105.88871699200109,6.6083195232795475,null,null,null,null,{"$f":"'AUX1'!C36","v":1419377.2429007229},2.98,2022,null,{"$f":"+(AY36/100+1)*BB35","v":143291.31639595973},120380.80767913055,9663.8893418175794,7434.7222053920505,5160.0715399337196,4104.9861548012404,5160.0715399337196,7434.7222053920505,9663.8893418175794,2.5299999999999998,{"$f":"+AZ36","v":2022},null,{"$f":"+(BK36/100+1)*BN35","v":155033.28275071754},143691.37768972915,6111.9595573660899,4390.5710537956002,3161.1984907968999,3026.86512615226,3161.1984907968999,4390.5710537956002,6111.9595573660899,null,2022,null,-11741.966354757809,-36830.462761955532,9981.41306183905,6007.1335036822002,4914.57793454271,3501.5655016044302,4914.57793454271,6007.1335036822002,9981.41306183905,null,2022,null,10.095365211233142,9.3079590834445138,0.34030946395709399,0.25935030511496499,0.18894376481552999,0.194968849185331,0.18894376481552999,0.25935030511496499,0.34030946395709399,null,{"$f":"+CJ36","v":2022},null,10.922627055361433,9.8886893018923594,0.51011439593296903,0.39273489661659799,0.28803440990353302,0.22652209320012701,0.28803440990353302,0.39273489661659799,0.51011439593296903,null,2022,null,-0.82726184412829085,-2.720152195504649,0.63828963996207799,0.45605214869414901,0.35993581467496999,0.41443038485980099,0.35993581467496999,0.45605214869414901,0.63828963996207799,1.0699999999999998,2022,null,{"$f":"+(DS36/100+1)*DV35","v":10064.491495992019},10199.460729845096,2.3567503770533951,1.7910701170600951,1.4153683509677648,2.7819153165984898,1.4770705833043902,1.7621706083528696,2.3733032147940247,1.0699999999999998,2022,null,10064.491495992019,10079.372809658751,46.4340111139919,39.2925238358564,28.0771429962907,26.476777487173599,28.0771429962907,39.2925238358564,46.4340111139919,null,null,{"$f":"DV36*1000-#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[2023,{"$f":"AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37","v":640361.33760289662},2.562111497446895E-2,{"$f":"(AltJub!B37*PmAltJub!B37+AltViu!B37*PmAltViu!B37+NInc!I37*PmInc!H37+Orf!F37*Orf!K37+Fam!E37*Fam!H37)/(AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37)","v":1157.9563516671014},1.0773298260627229E-2,10346610.297329269,1.3736010409068244E-2,1031.9791060432444,1.645097083320235E-2,1031.9791060432444,1026.9715064003469,1.1518720278166583E-2,{"$f":"BajJub!H37+BajViu!F37+NInc!Z37+Orf!N37+Fam!J37","v":500165.9166221043},1.6307981845923525E-2,956.0286000781158,1.8277883528410754E-2,149484.79903301963,3.0412951948875167E-2,{"$f":"'AUX2'!G37","v":14032.15237151944},163516.95140453908,2.925948755275587E-2,{"$f":"'AUX2'!D37","v":149419.41800816878},3.2672398559423943E-2,-14097.533396370301,5.0000000000000001E-3,-1.1405459177522502E-2,1.1016385978339512E-2,-2.2421845155862014E-2,{"$f":"100*V37/'AUX1'!C37","v":10.194047041924771},{"$f":"100*T37/'AUX1'!C37","v":11.155842506888018},-0.96179546496324697,149484.79903301963,105461.33032326827,26216.611895458242,15226.679107058662,2210.8180677345663,369.35963949987672,{"$f":"+'AUX1'!G37","v":1.8},234.45157673408249,386.17636719052655,215.66339476528006,114.52198317255569,123.50202118698603,106.41816057696109,8.1038225955946075]
[2024,{"$f":"AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38","v":655599.61946349789},2.3796380208779722E-2,{"$f":"(AltJub!B38*PmAltJub!B38+AltViu!B38*PmAltViu!B38+NInc!I38*PmInc!H38+Orf!F38*Orf!K38+Fam!E38*Fam!H38)/(AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38)","v":1170.2736339403382},1.0637086843129806E-2,10492559.569557177,1.4105998779675888E-2,1048.5831143031733,1.6089481039583298E-2,1048.5831143031733,1043.4949918224609,1.1159029976265611E-2,{"$f":"BajJub!H38+BajViu!F38+NInc!Z38+Orf!N38+Fam!J38","v":509650.34723558958},1.8962568816241809E-2,972.79092372365017,1.7533286811884929E-2,154032.49106640957,3.0422438019168663E-2,{"$f":"'AUX2'!G38","v":14262.972406860514},168295.46347327007,2.9223343682019731E-2,{"$f":"'AUX2'!D38","v":154301.30878584884},3.2672398559423943E-2,-13994.154687421222,5.0000000000000001E-3,-1.0948846039987071E-2,1.0157225952761844E-2,-2.1106071992748915E-2,{"$f":"100*V38/'AUX1'!C38","v":10.194047041924771},{"$f":"100*T38/'AUX1'!C38","v":11.118582759204617},-0.92453571727984674,154032.49106640957,108669.72110844697,27014.185145920419,15689.911808430927,2278.0765433718793,380.59646023934425,{"$f":"+'AUX1'!G38","v":1.8},238.67170511529599,392.38974452837368,216.74171173910645,116.5833788696617,125.48910461522425,106.95025137984588,9.6331274898158199]
[2025,{"$f":"AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39","v":668955.78149231256},2.0372437128234555E-2,{"$f":"(AltJub!B39*PmAltJub!B39+AltViu!B39*PmAltViu!B39+NInc!I39*PmInc!H39+Orf!F39*Orf!K39+Fam!E39*Fam!H39)/(AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39)","v":1181.7947999689691},9.844847986396843E-3,10642085.427313823,1.4250656073516721E-2,1065.0229708158161,1.5678162549439545E-2,1065.0229708158161,1059.8537204533734,1.0748414690703756E-2,{"$f":"BajJub!H39+BajViu!F39+NInc!Z39+Orf!N39+Fam!J39","v":519429.92373566783},1.9188795912970402E-2,989.22953305810086,1.6898399166315192E-2,158676.91612462859,3.0152242725313361E-2,{"$f":"'AUX2'!G39","v":14499.140755258386},173176.05687988698,2.9000148345603494E-2,{"$f":"'AUX2'!D39","v":159342.70264474084},3.2672398559423943E-2,-13833.354235146136,5.0000000000000001E-3,-1.0684576689106303E-2,9.2861051423254164E-3,-1.9970681831431719E-2,{"$f":"100*V39/'AUX1'!C39","v":10.194047041924771},{"$f":"100*T39/'AUX1'!C39","v":11.079044355765319},-0.88499731384054847,158676.91612462859,111946.35691620097,27828.723413466767,16162.997837617495,2346.7656602544707,392.07229708887598,{"$f":"+'AUX1'!G39","v":1.8},242.96779580737132,398.54169472582259,217.82542029780197,118.68187968931561,127.45654319556536,107.48500263674509,11.196877052570514]
[2026,{"$f":"AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40","v":679813.72675699147},1.623118532656509E-2,{"$f":"(AltJub!B40*PmAltJub!B40+AltViu!B40*PmAltViu!B40+NInc!I40*PmInc!H40+Orf!F40*Orf!K40+Fam!E40*Fam!H40)/(AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40)","v":1191.9529101992068},8.595494099740808E-3,10792373.97245197,1.4122095351012609E-2,1081.197742264543,1.5187251253685918E-2,1081.197742264543,1075.9467819723941,1.0256878448556161E-2,{"$f":"BajJub!H40+BajViu!F40+NInc!Z40+Orf!N40+Fam!J40","v":529525.18161884416},1.943526435784193E-2,1005.3371595001946,1.62830019765976E-2,163361.66521765562,2.9523822415022938E-2,{"$f":"'AUX2'!G40","v":14746.494262818458},178108.15948047407,2.84802800655517E-2,{"$f":"'AUX2'!D40","v":164548.8109330856},3.2672398559423943E-2,-13559.348547388479,5.0000000000000001E-3,-1.06151229714034E-2,8.4064184761242569E-3,-1.9021541447527657E-2,{"$f":"100*V40/'AUX1'!C40","v":10.194047041924771},{"$f":"100*T40/'AUX1'!C40","v":11.034069137290395},-0.84002209536562411,163361.66521765562,115251.44127780366,28650.333701562751,16640.191315469714,2416.051152857498,403.6477699619781,{"$f":"+'AUX1'!G40","v":1.8},247.34121613190399,404.59444757869346,218.91454739929097,120.8181535237233,129.39225774100268,108.0224276499288,12.795725873794495]
[{"$f":"A40+1","v":2027},{"$f":"AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41","v":691736.23097120633},1.7537898610977543E-2,{"$f":"(AltJub!B41*PmAltJub!B41+AltViu!B41*PmAltViu!B41+NInc!I41*PmInc!H41+Orf!F41*Orf!K41+Fam!E41*Fam!H41)/(AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41)","v":1200.8426565379998},7.4581355208966915E-3,10944019.859718312,1.4051207607651994E-2,1097.0589934177849,1.4670074245642484E-2,1097.0589934177849,1091.7279128266218,9.739356780401387E-3,{"$f":"BajJub!H41+BajViu!F41+NInc!Z41+Orf!N41+Fam!J41","v":540090.34370486345},1.995214288718028E-2,1021.0602595604199,1.5639628866441324E-2,168087.29575745543,2.8927414112139394E-2,{"$f":"'AUX2'!G41","v":15006.910907145331},183094.20666460076,2.7994490531318528E-2,{"$f":"'AUX2'!D41","v":169925.01526637067},3.2672398559423943E-2,-13169.19139823009,5.0000000000000001E-3,-1.0400828168989375E-2,7.7987377608642085E-3,-1.8199565929853584E-2,{"$f":"100*V41/'AUX1'!C41","v":10.194047041924769},{"$f":"100*T41/'AUX1'!C41","v":10.984085850555891},-0.79003880863112208,168087.29575745543,118585.36744666762,29479.113768998839,17121.549020557533,2485.9412650723189,415.32425615910984,{"$f":"+'AUX1'!G41","v":1.8},251.79335802227826,410.5298781640476,220.00912013628741,122.99288028715031,131.2904517688745,108.56253978817843,14.430340498971887]
[2028,{"$f":"AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42","v":702549.23220275436},1.5631682637710753E-2,{"$f":"(AltJub!B42*PmAltJub!B42+AltViu!B42*PmAltViu!B42+NInc!I42*PmInc!H42+Orf!F42*Orf!K42+Fam!E42*Fam!H42)/(AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42)","v":1227.3386896719926},2.2064533592086155E-2,11096265.107905963,1.3911273018429204E-2,1113.7266060960799,1.5192995799039544E-2,1113.7266060960799,1108.3165715959615,1.0261597822651902E-2,{"$f":"BajJub!H42+BajViu!F42+NInc!Z42+Orf!N42+Fam!J42","v":550303.98401510215},1.8910984855193158E-2,1036.3849435600878,1.5008599008902168E-2,173014.87950558643,2.9315622729997104E-2,{"$f":"'AUX2'!G42","v":15279.828574437486},188294.70808002391,2.8403418710836847E-2,{"$f":"'AUX2'!D42","v":175476.87309036974},3.2672398559423943E-2,-12817.834989654162,5.0000000000000001E-3,-9.9447461514373843E-3,7.4983394054758505E-3,-1.7443085556913235E-2,{"$f":"100*V42/'AUX1'!C42","v":10.194047041924771},{"$f":"100*T42/'AUX1'!C42","v":10.938678574040525},-0.74463153211575417,173014.87950558643,122061.7713400322,30343.312346665472,17623.477892197348,2558.8181813281103,427.49974536328693,{"$f":"+'AUX1'!G42","v":1.8},256.32563846667927,416.76705687837421,221.10916573696883,125.20675213231902,133.28514705105303,109.1053524871193,16.10139964519972]
[2029,{"$f":"AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43","v":716740.38464746263},2.0199513136202052E-2,{"$f":"(AltJub!B43*PmAltJub!B43+AltViu!B43*PmAltViu!B43+NInc!I43*PmInc!H43+Orf!F43*Orf!K43+Fam!E43*Fam!H43)/(AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43)","v":1259.2145364229441},2.597151627271721E-2,11252059.796463067,1.4040281756255268E-2,1131.5430837264389,1.5997173393217823E-2,1131.5430837264389,1126.0515533299977,1.1066402801599651E-2,{"$f":"BajJub!H43+BajViu!F43+NInc!Z43+Orf!N43+Fam!J43","v":560945.69609035994},1.933787939824505E-2,1052.3945228658467,1.5447522086498466E-2,178250.66616509747,3.0262059971217559E-2,{"$f":"'AUX2'!G43","v":15563.613653928132},193814.2798190256,2.9313472456463874E-2,{"$f":"'AUX2'!D43","v":181210.12342593976},3.2672398559423943E-2,-12604.156393085839,5.0000000000000001E-3,-9.3139461746657819E-3,7.3974987807349131E-3,-1.6711444955400695E-2,{"$f":"100*V43/'AUX1'!C43","v":10.194047041924771},{"$f":"100*T43/'AUX1'!C43","v":10.903098836414642},-0.70905179448987177,178250.66616509747,125755.61198451729,31261.563484625651,18156.800637072451,2636.2532905869034,440.43676829515096,{"$f":"+'AUX1'!G43","v":1.8},260.93949995907951,423.43415175183861,222.21471156565366,127.46047367070076,135.41733265916926,109.65087924955489,17.809594421145874]
[2030,{"$f":"AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44","v":728020.35912880453},1.5737880441730745E-2,{"$f":"(AltJub!B44*PmAltJub!B44+AltViu!B44*PmAltViu!B44+NInc!I44*PmInc!H44+Orf!F44*Orf!K44+Fam!E44*Fam!H44)/(AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44)","v":1290.4134833419362},2.477651426072236E-2,11407855.599545961,1.384598072717913E-2,1150.3777955253749,1.6645156574073061E-2,1150.3777955253749,1144.7973468909836,1.1713441012688008E-2,{"$f":"BajJub!H44+BajViu!F44+NInc!Z44+Orf!N44+Fam!J44","v":572224.55604590976},2.010686601958156E-2,1069.4313926062755,1.6188671995398085E-2,183726.81286788482,3.0721605818377684E-2,{"$f":"'AUX2'!G44","v":15856.521495558209},199583.33436344302,2.9765890056214106E-2,{"$f":"'AUX2'!D44","v":187130.69280151447},3.2672398559423943E-2,-12452.641561928554,5.0000000000000001E-3,-8.7112233024435725E-3,7.2952249076784093E-3,-1.6006448210121982E-2,{"$f":"100*V44/'AUX1'!C44","v":10.194047041924771},{"$f":"100*T44/'AUX1'!C44","v":10.872411515320767},-0.67836447339599637,183726.81286788482,129619.02632535448,32221.968915266505,18714.606709167459,2717.2432250177153,453.96769307863474,{"$f":"+'AUX1'!G44","v":1.8},265.63641095834294,430.4822795065578,223.32578512348189,129.75476219677338,137.67137536412446,110.19913364580265,19.555628550970738]
[2031,{"$f":"AltJub!B45+AltViu!B45+NInc!I45+Orf!F45+Fam!E45","v":739010.0334531964},1.509528433729912E-2,{"$f":"(AltJub!B45*PmAltJub!B45+AltViu!B45*PmAltViu!B45+NInc!I45*PmInc!H45+Orf!F45*Orf!K45+Fam!E45*Fam!H45)/(AltJub!B45+AltViu!B45+NInc!I45+Orf!F45+Fam!E45)","v":1324.5902211444682},2.6485105932108288E-2,11562185.260719759,1.3528367345387871E-2,1170.3732756930792,1.7381663872060749E-2,1170.3732756930792,1164.6981617417136,1.2448402839519979E-2,{"$f":"BajJub!H45+BajViu!F45+NInc!Z45+Orf!N45+Fam!J45","v":584680.37227939791},2.1767357066180937E-2,1087.3861192931993,1.6789040242372932E-2,189449.01692862358,3.1145176751384174E-2,{"$f":"'AUX2'!G45","v":16157.219648318751},205606.23657694232,3.0177380454680325E-2,{"$f":"'AUX2'!D45","v":193244.70137942667},3.2672398559423943E-2,-12361.535197515652,5.0000000000000001E-3,-8.1832126525102321E-3,7.1533689041798944E-3,-1.5336581556690126E-2,{"$f":"100*V45/'AUX1'!C45","v":10.194047041924771},{"$f":"100*T45/'AUX1'!C45","v":10.846142910087597},-0.65209586816282616,189449.01692862358,133656.03381059997,33225.527832410087,19297.476442957119,2801.8722455373932,468.10659711898694,{"$f":"+'AUX1'!G45","v":1.8},270.41786635559311,437.9647777918193,224.44241404909928,132.0903479163153,140.06433293550796,110.75012931403165,21.340218602283642]
[2032,{"$f":"AltJub!B46+AltViu!B46+NInc!I46+Orf!F46+Fam!E46","v":747403.27890102903},1.1357417447518614E-2,{"$f":"(AltJub!B46*PmAltJub!B46+AltViu!B46*PmAltViu!B46+NInc!I46*PmInc!H46+Orf!F46*Orf!K46+Fam!E46*Fam!H46)/(AltJub!B46+AltViu!B46+NInc!I46+Orf!F46+Fam!E46)","v":1358.8187070454014},2.5840811259620455E-2,11713165.772433577,1.3058129437412136E-2,1191.4314336318944,1.799268521946118E-2,1191.4314336318944,1185.6549967143849,1.3057134282441707E-2,{"$f":"BajJub!H46+BajViu!F46+NInc!Z46+Orf!N46+Fam!J46","v":596422.76718721096},2.0083442962237408E-2,1106.4042248402329,1.7489744635875493E-2,195376.07444066001,3.1285765469395432E-2,{"$f":"'AUX2'!G46","v":16464.961791388185},211841.03623204821,3.0323981212372786E-2,{"$f":"'AUX2'!D46","v":199558.46928239215},3.2672398559423943E-2,-12282.566949656059,5.0000000000000001E-3,-7.786170566940075E-3,6.9320656428516602E-3,-1.4718236209791735E-2,{"$f":"100*V46/'AUX1'!C46","v":10.194047041924771},{"$f":"100*T46/'AUX1'!C46","v":10.821477517467269},-0.6274304755424982,195376.07444066001,137837.56513796799,34265.013903771738,19901.21276510266,2889.5309634864843,482.75167033112831,{"$f":"+'AUX1'!G46","v":1.8},275.28538794999378,445.84494017583876,225.56462611934475,134.46797417880896,142.58446638849037,111.3038799606018,23.164094218207154]
[2033,{"$f":"AltJub!B47+AltViu!B47+NInc!I47+Orf!F47+Fam!E47","v":755415.47091641102},1.072003862113502E-2,{"$f":"(AltJub!B47*PmAltJub!B47+AltViu!B47*PmAltViu!B47+NInc!I47*PmInc!H47+Orf!F47*Orf!K47+Fam!E47*Fam!H47)/(AltJub!B47+AltViu!B47+NInc!I47+Orf!F47+Fam!E47)","v":1395.7384724688716},2.7170486564574992E-2,11860456.181486484,1.2574773713144971E-2,1213.6616432300013,1.8658404479342749E-2,1213.6616432300013,1207.7784656881452,1.3720497541700238E-2,{"$f":"BajJub!H47+BajViu!F47+NInc!Z47+Orf!N47+Fam!J47","v":608125.061863504},1.9620804771558698E-2,1126.4011266671373,1.8073775730377273E-2,201524.13034152437,3.1467803406663553E-2,{"$f":"'AUX2'!G47","v":16779.539182165543},218303.66952368992,3.0506994332121007E-2,{"$f":"'AUX2'!D47","v":206078.52312669501},3.2672398559423943E-2,-12225.146396994911,5.0000000000000001E-3,-7.5203858439210815E-3,6.644629333137678E-3,-1.416501517705876E-2,{"$f":"100*V47/'AUX1'!C47","v":10.194047041924771},{"$f":"100*T47/'AUX1'!C47","v":10.798786029639496},-0.60473898771472534,201524.13034152437,{"$f":"$AF47*AG$69%","v":142175.01053978276},35343.258625022223,20527.460215949093,2980.4581557829442,497.94280498734673,{"$f":"+'AUX1'!G47","v":1.8},280.2405249330937,454.16369540470794,226.69244924994146,136.88839771402752,145.24486503483809,111.8603993604048,25.027998353622721]
[2034,{"$f":"AltJub!B48+AltViu!B48+NInc!I48+Orf!F48+Fam!E48","v":763056.95775286818},1.0115608073510973E-2,{"$f":"(AltJub!B48*PmAltJub!B48+AltViu!B48*PmAltViu!B48+NInc!I48*PmInc!H48+Orf!F48*Orf!K48+Fam!E48*Fam!H48)/(AltJub!B48+AltViu!B48+NInc!I48+Orf!F48+Fam!E48)","v":1433.1668825815466},2.681620579424826E-2,12003369.234702487,1.2049541015048071E-2,1237.0305842720752,1.9254906153151952E-2,1237.0305842720752,1231.034525808313,1.4314436544337061E-2,{"$f":"BajJub!H48+BajViu!F48+NInc!Z48+Orf!N48+Fam!J48","v":620143.90453686554},1.976376805871416E-2,1147.4864800009941,1.8719222517333156E-2,207879.48800692457,3.15364599496335E-2,{"$f":"'AUX2'!G48","v":17101.12791868945},224980.61592561402,3.0585589406226354E-2,{"$f":"'AUX2'!D48","v":212811.60276882787},3.2672398559423943E-2,-12169.013156786154,5.0000000000000001E-3,-7.2825908553219715E-3,6.3875429943374556E-3,-1.3670133849659427E-2,{"$f":"100*V48/'AUX1'!C48","v":10.194047041924771},{"$f":"100*T48/'AUX1'!C48","v":10.776964002090864},-0.58291696016609329,207879.48800692457,146658.70706550931,36457.859885139776,21174.823642917065,3074.4512550443515,513.6461583140383,{"$f":"+'AUX1'!G48","v":1.8},285.28485438188937,462.9085747378943,227.82591149619114,139.35238887288003,148.04154128031112,112.4197013572068,26.932687515673223]
[2035,{"$f":"AltJub!B49+AltViu!B49+NInc!I49+Orf!F49+Fam!E49","v":770117.96142580558},9.2535735389025486E-3,{"$f":"(AltJub!B49*PmAltJub!B49+AltViu!B49*PmAltViu!B49+NInc!I49*PmInc!H49+Orf!F49*Orf!K49+Fam!E49*Fam!H49)/(AltJub!B49+AltViu!B49+NInc!I49+Orf!F49+Fam!E49)","v":1471.2612667767321},2.658056410469567E-2,12141967.701989986,1.154663033165737E-2,1261.5068881559841,1.9786336890216694E-2,1261.5068881559841,1255.3923376885159,1.4843411027905651E-2,{"$f":"BajJub!H49+BajViu!F49+NInc!Z49+Orf!N49+Fam!J49","v":631519.49413830542},1.8343467569733374E-2,1169.6335179652879,1.9300478350101846E-2,214440.46248558996,3.1561432739563244E-2,{"$f":"'AUX2'!G49","v":17430.118602331615},231870.58108792157,3.0624705750586179E-2,{"$f":"'AUX2'!D49","v":219764.66827256081},3.2672398559423943E-2,-12105.91281536076,5.0000000000000001E-3,-6.9915037726166855E-3,6.2222516035034155E-3,-1.3213755376120101E-2,{"$f":"100*V49/'AUX1'!C49","v":10.194047041924771},{"$f":"100*T49/'AUX1'!C49","v":10.755594290148364},-0.5615472482235937,214440.46248558996,151287.46598422871,37608.52217773303,21843.131415095108,3171.4853415414996,529.85756699160186,{"$f":"+'AUX1'!G49","v":1.8},290.41998176076339,472.0678397470283,228.96504105367208,141.86073187259186,150.97074108983028,112.98179986399283,28.878932008599023]
[2036,{"$f":"AltJub!B50+AltViu!B50+NInc!I50+Orf!F50+Fam!E50","v":778346.77019230882},1.0685127705979403E-2,{"$f":"(AltJub!B50*PmAltJub!B50+AltViu!B50*PmAltViu!B50+NInc!I50*PmInc!H50+Orf!F50*Orf!K50+Fam!E50*Fam!H50)/(AltJub!B50+AltViu!B50+NInc!I50+Orf!F50+Fam!E50)","v":1511.1677153206849},2.7123971414934722E-2,12277496.515228786,1.1162013980368979E-2,1287.1688130190064,2.0342278828563209E-2,1287.1688130190064,1280.9309061815545,1.5397472822335168E-2,{"$f":"BajJub!H50+BajViu!F50+NInc!Z50+Orf!N50+Fam!J50","v":642817.95695350843},1.7890916939340862E-2,1192.8161885950026,1.9820456812868814E-2,221244.94862892831,3.1731353609609103E-2,{"$f":"'AUX2'!G50","v":17766.97790202318},239011.92653095149,3.0798842222774514E-2,{"$f":"'AUX2'!D50","v":226944.90710364151},3.2672398559423943E-2,-12067.019427309977,5.0000000000000001E-3,-6.6613133380172516E-3,6.1207204834127539E-3,-1.2782033821430006E-2,{"$f":"100*V50/'AUX1'!C50","v":10.194047041924771},{"$f":"100*T50/'AUX1'!C50","v":10.736080636191069},-0.54203359426629838,221244.94862892831,156088.02206407595,38801.891493689502,22536.243541968648,3272.1208643816444,546.67066481253948,{"$f":"+'AUX1'!G50","v":1.8},295.64754143245716,481.67077536915986,230.10986625894043,144.4142250462985,154.04183000003442,113.54670886331279,30.86751618298571]
[2037,{"$f":"AltJub!B51+AltViu!B51+NInc!I51+Orf!F51+Fam!E51","v":786608.45468222746},1.0614400684000325E-2,{"$f":"(AltJub!B51*PmAltJub!B51+AltViu!B51*PmAltViu!B51+NInc!I51*PmInc!H51+Orf!F51*Orf!K51+Fam!E51*Fam!H51)/(AltJub!B51+AltViu!B51+NInc!I51+Orf!F51+Fam!E51)","v":1554.1017197997326},2.8411144602792593E-2,12410097.308507878,1.0800312027343439E-2,1314.1473218328424,2.0959573088598082E-2,1314.1473218328424,1307.7802441929605,1.6012997646835947E-2,{"$f":"BajJub!H51+BajViu!F51+NInc!Z51+Orf!N51+Fam!J51","v":654007.66140313388},1.7407267996458309E-2,1217.1112465197716,2.0367813714354144E-2,228321.74598324831,3.1986255045258538E-2,{"$f":"'AUX2'!G51","v":18112.160175035293},246433.90615828361,3.10527584755107E-2,{"$f":"'AUX2'!D51","v":234359.74155956312},3.2672398559423943E-2,-12074.164598720497,5.0000000000000001E-3,-6.2183006244560281E-3,6.1321433343267361E-3,-1.2350443958782764E-2,{"$f":"100*V51/'AUX1'!C51","v":10.194047041924771},{"$f":"100*T51/'AUX1'!C51","v":10.71924220169165},-0.52519515976687892,228321.74598324831,161080.69334732741,40043.018691245103,23257.093575664116,3376.7837568886671,564.15661212299437,{"$f":"+'AUX1'!G51","v":1.8},300.96919717824142,491.76638919015147,231.26041559023511,147.01368109713187,157.27048099462155,114.11444240762934,32.899238689502525]
[2038,{"$f":"AltJub!B52+AltViu!B52+NInc!I52+Orf!F52+Fam!E52","v":794733.14902399236},1.0328765592847677E-2,{"$f":"(AltJub!B52*PmAltJub!B52+AltViu!B52*PmAltViu!B52+NInc!I52*PmInc!H52+Orf!F52*Orf!K52+Fam!E52*Fam!H52)/(AltJub!B52+AltViu!B52+NInc!I52+Orf!F52+Fam!E52)","v":1596.7746864600974},2.7458284175802872E-2,12539603.373248897,1.0435539828703488E-2,1342.3557374051368,2.1465185146024579E-2,1342.3557374051368,1335.8528618132134,1.6516823966203686E-2,{"$f":"BajJub!H52+BajViu!F52+NInc!Z52+Orf!N52+Fam!J52","v":665227.08428297366},1.715487989203246E-2,1242.6446305124059,2.0978677229090525E-2,235656.51946011651,3.2124725769249851E-2,{"$f":"'AUX2'!G52","v":18466.066500685884},254122.58596080239,3.1199764360267723E-2,{"$f":"'AUX2'!D52","v":242016.83644208076},3.2672398559423943E-2,-12105.749518721626,5.0000000000000001E-3,-5.6409473344270246E-3,6.2538763709340493E-3,-1.1894823705361074E-2,{"$f":"100*V52/'AUX1'!C52","v":10.194047041924771},{"$f":"100*T52/'AUX1'!C52","v":10.703956112243272},-0.50990907031850163,235656.51946011651,166255.36644783095,41329.389685674301,24004.221328972111,3485.2620090607734,582.27998857835473,{"$f":"+'AUX1'!G52","v":1.8},306.38664272744978,502.32224578271007,232.41671766818627,149.65992735688025,160.64632098717544,114.68501461966747,34.974912737212776]
[2039,{"$f":"AltJub!B53+AltViu!B53+NInc!I53+Orf!F53+Fam!E53","v":802724.78338573326},1.005574559404665E-2,{"$f":"(AltJub!B53*PmAltJub!B53+AltViu!B53*PmAltViu!B53+NInc!I53*PmInc!H53+Orf!F53*Orf!K53+Fam!E53*Fam!H53)/(AltJub!B53+AltViu!B53+NInc!I53+Orf!F53+Fam!E53)","v":1639.5578152034898},2.6793466295635282E-2,12665793.025475031,1.0063288962977701E-2,1371.7368391796142,2.1887716464245921E-2,1371.7368391796142,1365.0919301324629,1.6937531604905853E-2,{"$f":"BajJub!H53+BajViu!F53+NInc!Z53+Orf!N53+Fam!J53","v":676535.13115959917},1.6998777024862299E-2,1269.3359702505845,2.1479463301726343E-2,243237.88846655653,3.2171267842743045E-2,{"$f":"'AUX2'!G53","v":18829.038284550152},262066.92675110669,3.1261844594677957E-2,{"$f":"'AUX2'!D53","v":249924.10698040735},3.2672398559423943E-2,-12142.819770699338,5.0000000000000001E-3,-4.8328557901088833E-3,6.5450153811547149E-3,-1.1377871171263598E-2,{"$f":"100*V53/'AUX1'!C53","v":10.194047041924771},{"$f":"100*T53/'AUX1'!C53","v":10.689335301467604},-0.49528825954283384,243237.88846655653,171604.01237211752,42659.008551029234,24776.467562702957,3597.3873066564047,601.01267405037834,{"$f":"+'AUX1'!G53","v":1.8},311.9016022965439,513.31693267208527,233.57880125652719,152.3538060493041,164.16250211196697,115.25843969276579,37.095366356538307,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en miles)"]
[2040,{"$f":"AltJub!B54+AltViu!B54+NInc!I54+Orf!F54+Fam!E54","v":808384.03376724024},7.0500506507813476E-3,{"$f":"(AltJub!B54*PmAltJub!B54+AltViu!B54*PmAltViu!B54+NInc!I54*PmInc!H54+Orf!F54*Orf!K54+Fam!E54*Fam!H54)/(AltJub!B54+AltViu!B54+NInc!I54+Orf!F54+Fam!E54)","v":1685.5620899858504},2.8058952453988928E-2,12786580.49867942,9.536510896826389E-3,1402.3830133232418,2.2341146835391568E-2,1402.3830133232418,1395.5891191729402,1.7388378960202955E-2,{"$f":"BajJub!H54+BajViu!F54+NInc!Z54+Orf!N54+Fam!J54","v":687596.56056285172},1.6350118262584479E-2,1297.1323704996794,2.1898379074223762E-2,251043.56605773541,3.2090714322460911E-2,{"$f":"'AUX2'!G54","v":19201.370410956526},270244.93646869191,3.1205806161691552E-2,{"$f":"'AUX2'!D54","v":258089.72701327933},3.2672398559423943E-2,-12155.20945541258,5.0000000000000001E-3,-3.7653999314593775E-3,6.9980491223173638E-3,-1.0763449053776741E-2,{"$f":"100*V54/'AUX1'!C54","v":10.194047041924772},{"$f":"100*T54/'AUX1'!C54","v":10.674154400039606},-0.48010735811483407,251043.56605773541,177110.9077097392,44027.966607719733,25571.562105177381,3712.8300350215623,620.29960007750742,{"$f":"+'AUX1'!G54","v":1.8},317.51583113788172,524.78502163800511,234.74669526280979,155.09617455819156,167.83008067651571,115.83473189122961,39.261442666961955]
[2041,{"$f":"AltJub!B55+AltViu!B55+NInc!I55+Orf!F55+Fam!E55","v":812881.06275358924},5.5629859058348163E-3,{"$f":"(AltJub!B55*PmAltJub!B55+AltViu!B55*PmAltViu!B55+NInc!I55*PmInc!H55+Orf!F55*Orf!K55+Fam!E55*Fam!H55)/(AltJub!B55+AltViu!B55+NInc!I55+Orf!F55+Fam!E55)","v":1732.2732912932727},2.7712536716944403E-2,12900473.343031563,8.907216778082816E-3,1434.2520332180695,2.2724904389213485E-2,1434.2520332180695,1427.3020233955524,1.7769047282781614E-2,{"$f":"BajJub!H55+BajViu!F55+NInc!Z55+Orf!N55+Fam!J55","v":698988.21840144764},1.6567357214921197E-2,1326.122120763232,2.2349107094124188E-2,259035.42170405932,3.1834536816952141E-2,{"$f":"'AUX2'!G55","v":19583.331432817897},278618.7531368772,3.0986026149486756E-2,{"$f":"'AUX2'!D55","v":266522.13743835012},3.2672398559423943E-2,-12096.615698527079,5.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*V55/'AUX1'!C55","v":10.194047041924772},{"$f":"100*T55/'AUX1'!C55","v":10.656723315888673},-0.46267627396390054,259035.42170405932,182749.1514219087,45429.576531668718,26385.620940481625,3831.0262594665414,640.04655053371539,{"$f":"+'AUX1'!G55","v":1.8},323.2311160983636,536.71071107962007,235.92042873912382,157.887905700239,171.64400321352352,116.41390555068574,41.474000149553262]
[2042,{"$f":"AltJub!B56+AltViu!B56+NInc!I56+Orf!F56+Fam!E56","v":812372.75948813558},-6.2531074808391818E-4,{"$f":"(AltJub!B56*PmAltJub!B56+AltViu!B56*PmAltViu!B56+NInc!I56*PmInc!H56+Orf!F56*Orf!K56+Fam!E56*Fam!H56)/(AltJub!B56+AltViu!B56+NInc!I56+Orf!F56+Fam!E56)","v":1777.5341231140067},2.6127997267072933E-2,13002749.353640633,7.92808200827122E-3,1467.0730382415045,2.2883708206983489E-2,1467.0730382415045,1459.9581852136957,1.7923036816582805E-2,{"$f":"BajJub!H56+BajViu!F56+NInc!Z56+Orf!N56+Fam!J56","v":710096.74887906609},1.5892300020482697E-2,1356.2659944402246,2.2730842963122999E-2,267063.76199633651,3.0993214130573099E-2,{"$f":"'AUX2'!G56","v":19975.182614680441},287038.94461101695,3.0221194299879572E-2,{"$f":"'AUX2'!D56","v":275230.05493764544},3.2672398559423943E-2,-11808.889673371508,5.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*V56/'AUX1'!C56","v":10.194047041924771},{"$f":"100*T56/'AUX1'!C56","v":10.631427969928879},-0.43738092800410833,267063.76199633651,188413.13500410842,46837.58512497598,27203.396140258104,3949.7620766660361,659.8836503279415,{"$f":"+'AUX1'!G56","v":1.8},329.04927618813417,548.99264238352873,237.10003088281942,160.7298880028433,175.57185449854032,116.99597507843916,43.733912924404137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"altas"]
[2043,{"$f":"AltJub!B57+AltViu!B57+NInc!I57+Orf!F57+Fam!E57","v":809113.97985614138},-4.0114339063357374E-3,{"$f":"(AltJub!B57*PmAltJub!B57+AltViu!B57*PmAltViu!B57+NInc!I57*PmInc!H57+Orf!F57*Orf!K57+Fam!E57*Fam!H57)/(AltJub!B57+AltViu!B57+NInc!I57+Orf!F57+Fam!E57)","v":1823.2605016518146},2.5724613633690163E-2,13090849.452663265,6.7754977525553706E-3,1500.7673825653471,2.2967053067944221E-2,1500.7673825653471,1493.4813836434603,1.8000702564618054E-2,{"$f":"BajJub!H57+BajViu!F57+NInc!Z57+Orf!N57+Fam!J57","v":721013.88083350798},1.5374147215397427E-2,1387.3083910066034,2.2888133075393613E-2,275048.47816082637,2.9898164036944008E-2,{"$f":"'AUX2'!G57","v":20377.191862108473},295425.67002293485,2.9218075001227639E-2,{"$f":"'AUX2'!D57","v":284222.48098810035},3.2672398559423943E-2,-11203.189034834504,5.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*V57/'AUX1'!C57","v":10.194047041924771},{"$f":"100*T57/'AUX1'!C57","v":10.59586548937355},-0.40181844744877893,275048.47816082637,194046.34182117615,48237.942928136843,28016.727740421513,4067.8527111410986,679.61295995074374,{"$f":"+'AUX1'!G57","v":1.8},334.97216315952062,561.60138553506215,238.28553103723348,163.62302598689448,179.60422259804568,117.58095495383134,46.042071033063138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[2044,{"$f":"AltJub!B58+AltViu!B58+NInc!I58+Orf!F58+Fam!E58","v":799873.14258508163},-1.1420933887093088E-2,{"$f":"(AltJub!B58*PmAltJub!B58+AltViu!B58*PmAltViu!B58+NInc!I58*PmInc!H58+Orf!F58*Orf!K58+Fam!E58*Fam!H58)/(AltJub!B58+AltViu!B58+NInc!I58+Orf!F58+Fam!E58)","v":1866.3073263230453},2.3609804870029061E-2,13159821.565152993,5.2687270401461372E-3,1534.9815915124757,2.2797809537041136E-2,1534.9815915124757,1527.5170830571888,1.7824015102271717E-2,{"$f":"BajJub!H58+BajViu!F58+NInc!Z58+Orf!N58+Fam!J58","v":730901.03009535349},1.3712841770002759E-2,1419.1753483711962,2.2970348605381607E-2,282801.17390138231,2.8186652012750946E-2,{"$f":"'AUX2'!G58","v":20789.641713025168},303590.81561440747,2.7638578566441918E-2,{"$f":"'AUX2'!D58","v":293508.71116649185},3.2672398559423943E-2,-10082.104447915626,5.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*V58/'AUX1'!C58","v":10.194047041924771},{"$f":"100*T58/'AUX1'!C58","v":10.544215343966581},-0.35016830204181026,282801.17390138231,199515.85853243695,49597.609039263174,28806.425495776759,4182.511859949158,698.76897395623098,{"$f":"+'AUX1'!G58","v":1.8},341.00166209639201,574.40466695822886,239.47695869241963,166.56824045465859,183.69880545688426,118.16885972860048,48.399380726058112]
[2045,{"$f":"AltJub!B59+AltViu!B59+NInc!I59+Orf!F59+Fam!E59","v":788936.27412644599},-1.3673253765327242E-2,{"$f":"(AltJub!B59*PmAltJub!B59+AltViu!B59*PmAltViu!B59+NInc!I59*PmInc!H59+Orf!F59*Orf!K59+Fam!E59*Fam!H59)/(AltJub!B59+AltViu!B59+NInc!I59+Orf!F59+Fam!E59)","v":1910.5116855802239},2.368546628612811E-2,13208813.172021963,3.72281695662946E-3,1569.7324149198892,2.263924440499121E-2,1569.7324149198892,1562.0859732649776,1.7657789449966543E-2,{"$f":"BajJub!H59+BajViu!F59+NInc!Z59+Orf!N59+Fam!J59","v":739944.66725747613},1.2373271879152714E-2,1451.5329172965321,2.2800261407072142E-2,290280.23078241153,2.6446343124577387E-2,{"$f":"'AUX2'!G59","v":21212.832395651472},311493.06317806302,2.6029270838325402E-2,{"$f":"'AUX2'!D59","v":303098.34475838632},3.2672398559423943E-2,-8394.7184196767048,5.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*V59/'AUX1'!C59","v":10.194047041924771},{"$f":"100*T59/'AUX1'!C59","v":10.476384956181986},-0.28233791425721577,290280.23078241153,204792.32338598042,50909.284426074169,29568.250108630644,4293.1240037199877,717.24885800628624,{"$f":"+'AUX1'!G59","v":1.8},347.13969201412709,587.40875460086374,240.67434348588171,169.56646878284246,187.85760761052759,118.75970402724347,50.806764755598991]
[2046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},5.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*V60/'AUX1'!C60","v":{"$error":"#REF!"}},{"$f":"100*T60/'AUX1'!C60","v":{"$error":"#REF!"}},{"$f":"AC60-AD60","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"+'AUX1'!G60","v":1.8},353.38820647038136]
[2047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},5.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*V61/'AUX1'!C61","v":{"$error":"#REF!"}},{"$f":"100*T61/'AUX1'!C61","v":{"$error":"#REF!"}},{"$f":"AC61-AD61","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"+'AUX1'!G61","v":1.8},359.74919418684823]
[2048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},5.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*V62/'AUX1'!C62","v":{"$error":"#REF!"}},{"$f":"100*T62/'AUX1'!C62","v":{"$error":"#REF!"}},{"$f":"AC62-AD62","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"+'AUX1'!G62","v":1.8},366.2246796822115]
[{"$f":"A62+1","v":2049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},5.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*V63/'AUX1'!C63","v":{"$error":"#REF!"}},{"$f":"100*T63/'AUX1'!C63","v":{"$error":"#REF!"}},{"$f":"AC63-AD63","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"+'AUX1'!G63","v":1.8},372.8167239164913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},5.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,{"$f":"100*V64/'AUX1'!C64","v":{"$error":"#REF!"}},{"$f":"100*T64/'AUX1'!C64","v":{"$error":"#REF!"}},{"$f":"AC64-AD64","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"+'AUX1'!G64","v":1.8},379.52742494698816]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"porcentajes",{"$f":"100*AG30/$AF$30","v":70.549869288029058},{"$f":"100*AH30/$AF$30","v":17.537978486807386},{"$f":"100*AI30/$AF$30","v":10.186105346868914},{"$f":"100*AJ30/$AF$30","v":1.4789584506490319},{"$f":"100*AK30/$AF$30","v":0.24708842764560229}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resumen PmBaj(t)=alpha+beta*PmTot(t-1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadísticas de la regresión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Número de pensiones (en miles)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de correlación múltiple",0.99662783762783724]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de determinación R^2",0.99326704673473865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R^2  ajustado",0.99298650701535285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error típico",16.314142909673741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observaciones",26]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regresión",1,942323.87295617175,942323.87295617175,3540.5576397846266,1.4032429602953706E-27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residuos",24,6387.6302130541917,266.15125887725799]
[null,null,null,null,null,null,null,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",25,948711.50316922599]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercepción",-13.5376810064148,9.7531028029550466,-1.3880383791620736,0.17787711824012611,-33.667095852843985,6.5917338400143848,-33.667095852843985,6.5917338400143848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 1",0.97238284955845089,1.6341858880124602E-2,59.502585152114392,1.4032429602953807E-27,0.93865491052143357,1.0061107885954683,0.93865491052143357,1.0061107885954683]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTIMACION.LINEAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,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":"LINEST(O5:O30,H4:H29,TRUE,TRUE)","v":0.96116578968443611},-8.9616517303260252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.483267379545365E-2,8.8895390437606778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99431699047314037,14.988240544329113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4199.114511170249,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943319.96665847395,5391.5365107521056]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y(T) =beta*X(t-1)-rho*beta*X(t-2)+rho*Y(t-1)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dependent Variable: PMBAJTOT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method: ARMA Maximum Likelihood (OPG - BHHH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date: 24/05/17   Time: 17:30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sample: 1994 2016"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included observations: 23"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Convergence achieved after 6 iterations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coefficient covariance computed using outer product of gradients"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable","Coefficient","Std. Error","t-Statistic","Prob.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"beta","PMTOT(-1)",0.94564199999999998,2.017E-2,46.883789999999998,0]
[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,null,null,"rho","AR(1)",0.76158000000000003,0.204813,3.718413,1.4E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIGMASQ",121.0692,26.463760000000001,4.5749040000000001,2.0000000000000001E-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R-squared",0.99618799999999996,"    Mean dependent var",null,567.69590000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted R-squared",0.995807,"    S.D. dependent var",null,182.22239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.E. of regression",11.79956,"    Akaike info criterion",null,7.9328260000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum squared resid",2784.59,"    Schwarz criterion",null,8.0809339999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Log likelihood",-88.227500000000006,"    Hannan-Quinn criter.",null,7.9700749999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Durbin-Watson stat",1.2145049999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inverted AR Roots",0.76]

{"sheet":"Iter_IPC_C","index":34,"n_rows":121,"n_cols":120,"rows_kept":121,"cut":false,"hidden":true,"merged":[[89,29,89,30],[1,53,1,55],[1,57,1,59],[1,65,1,67],[1,69,1,71],[1,105,1,107],[1,113,1,115],[1,117,1,119],[1,77,1,79],[1,81,1,83],[1,89,1,91],[1,93,1,95],[1,101,1,103]]}
["indice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INGRESOS MM€",null,null,null,null,null,null,null,null,null,null,null,"GASTOS MM€",null,null,null,null,null,null,null,null,null,null,null,"SALDO MM€",null,null,null,null,null,null,null,null,null,null,null,"INGRESOS %PIB",null,null,null,null,null,null,null,null,null,null,null,"GASTOS %PIB",null,null,null,null,null,null,null,null,null,null,null,"SALDO %PIB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONSOL",null,null,{"$f":"S2","v":"CONSOL"},null,null,null,null,"Promemoria:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit",null,null,null,null,"GRÁFICO BANDAS NIVEL","GRÁFICO BANDAS NIVEL",null,"Lower Limit",null,null,"Middle","Upper Limit"]
["año","AltTot","%Var","PmAlt","%Var","N","%Var","PmTot","%Var","PmTot_form","PmSinReval","EfSust","BajTot","%Var","PmBajTot","%Var","GtPens","%Var","RestoGt","GtTot","%Var","Ingresos","%Var","Saldo","IRP",null,"Ingresos/PIB","Gastos/PIB","Saldo/PIB","GtPens","GtJub","GtViu","GtInc","GtOrf","GtFam","IPC","indice_ipc","indice_pm","indice_irp","indice_ipc","indice_pm","indice_irp","Gap (ipc-ipr)",null,"WAGES",null,null,"PIB",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90",null,null,"Observado","Gobierno","Lower Limit","Rango 10-90","Rango 20-80","Rango 30-70","Rango 40-60","Rango 30-70","Rango 20-80","Rango 10-90"]
[1990,{"$f":"AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4","v":439438},null,{"$f":"(AltJub!B4*PmAltJub!B4+AltViu!B4*PmAltViu!B4+NInc!I4*PmInc!H4+Orf!F4*Orf!K4+Fam!E4*Fam!H4)/(AltJub!B4+AltViu!B4+NInc!I4+Orf!F4+Fam!E4)","v":300.33562839353903},null,{"$f":"NJub!B4+NViu!B4+NInc!B4+Orf!B4+Fam!B4","v":6096120},null,267.23,null,null,null,null,{"$f":"BajJub!B4+BajViu!B4+NInc!O4+Orf!N4+Fam!J4","v":283434},null,{"$f":"(PMBajJub!B4*BajJub!B4+PmBajViu!B4*BajViu!B4+PmInc!N4*NInc!O4+Orf!S4*Orf!N4+Fam!L4*Fam!J4)/(BajJub!B4+BajViu!B4+NInc!O4+Orf!N4+Fam!J4)","v":236.02308576247026},null,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!B4","v":0.08},1.08,null,null,null,null,{"$f":"(14*PmJub!B4*NJub!B4)/1000000","v":11763.503864000002},{"$f":"(14*NViu!B4*PmViu!B4)/1000000","v":3936.9308182399996},{"$f":"(14*PmInc!B4*NInc!B4)/1000000","v":6058.0340420600005},{"$f":"(14*Orf!B4*Orf!D4)/1000000","v":352.42682048},{"$f":"(14*Fam!B4*Fam!C4)/1000000","v":52.244687040000002},{"$f":"+'AUX1'!G4","v":6.7085213279999998},100,100,100,null,null,null,null,null,null,null,null,null,null,{"$f":"+A4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AX4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BK4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AX4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CH4","v":1990},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CT4","v":1990}]
[{"$f":"A4+1","v":1991},{"$f":"AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5","v":456606},{"$f":"(B5/B4-1)","v":3.9068082414356553E-2},{"$f":"(AltJub!B5*PmAltJub!B5+AltViu!B5*PmAltViu!B5+NInc!I5*PmInc!H5+Orf!F5*Orf!K5+Fam!E5*Fam!H5)/(AltJub!B5+AltViu!B5+NInc!I5+Orf!F5+Fam!E5)","v":334.52182632291289},{"$f":"(D5/D4-1)","v":0.11382664824760202},{"$f":"NJub!B5+NViu!B5+NInc!B5+Orf!B5+Fam!B5","v":6253365},{"$f":"(F5/F4-1)","v":2.5794275703234115E-2},{"$f":"(NJub!B4*PmJub!B5+NViu!B5*PmViu!B5+NInc!B5*PmInc!B5+Orf!B5*Orf!D5+Fam!B5*Fam!C5)/(NJub!B4+NViu!B5+NInc!B5+Orf!B5+Fam!B5)","v":288.12425801819285},{"$f":"(H5/H4-1)","v":7.8188294795467739E-2},null,null,null,{"$f":"BajJub!B5+BajViu!B5+NInc!O5+Orf!N5+Fam!J5","v":295254},{"$f":"(M5/M4-1)","v":4.1702830288532722E-2},{"$f":"(PMBajJub!B5*BajJub!B5+PmBajViu!B5*BajViu!B5+PmInc!N5*NInc!O5+Orf!S5*Orf!N5+Fam!L5*Fam!J5)/(BajJub!B5+BajViu!B5+NInc!O5+Orf!N5+Fam!J5)","v":260.45090335778684},{"$f":"(O5/O4-1)","v":0.10349757743571031},{"$f":"14*H5*F5/1000000","v":25224.446110387111},null,null,null,null,null,null,null,{"$f":"'AUX1'!B5","v":6.7000000000000004E-2},{"$f":"+Z4*(Y5+1)","v":1.1523600000000001},null,null,null,null,{"$f":"(14*PmJub!B5*NJub!B5)/1000000","v":13360.262402759998},{"$f":"(14*NViu!B5*PmViu!B5)/1000000","v":4633.6608485999996},{"$f":"(14*PmInc!B5*NInc!B5)/1000000","v":6811.9114},{"$f":"(14*Orf!B5*Orf!D5)/1000000","v":387.32305247999994},{"$f":"(14*Fam!B5*Fam!C5)/1000000","v":76.234275599999989},{"$f":"+'AUX1'!G5","v":5.9294734350000002},{"$f":"+AK4*(AJ5/100+1)","v":105.92947343500001},{"$f":"+AL4*(I5+1)","v":107.81882947954678},{"$f":"+AM4*(Y5+1)","v":106.69999999999999},null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991,null,null,null,null,null,null,null,null,null,null,null,1991]
[{"$f":"A5+1","v":1992},{"$f":"AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6","v":466661},{"$f":"(B6/B5-1)","v":2.2021173615764944E-2},{"$f":"(AltJub!B6*PmAltJub!B6+AltViu!B6*PmAltViu!B6+NInc!I6*PmInc!H6+Orf!F6*Orf!K6+Fam!E6*Fam!H6)/(AltJub!B6+AltViu!B6+NInc!I6+Orf!F6+Fam!E6)","v":367.49931560597531},{"$f":"(D6/D5-1)","v":9.8580979440275218E-2},{"$f":"NJub!B6+NViu!B6+NInc!B6+Orf!B6+Fam!B6","v":6422634},{"$f":"(F6/F5-1)","v":2.7068466337723862E-2},{"$f":"(NJub!B5*PmJub!B6+NViu!B6*PmViu!B6+NInc!B6*PmInc!B6+Orf!B6*Orf!D6+Fam!B6*Fam!C6)/(NJub!B5+NViu!B6+NInc!B6+Orf!B6+Fam!B6)","v":311.90667132912381},{"$f":"(H6/H5-1)","v":8.2542211039478897E-2},{"$f":"(D6*B6+H5*F5*(1+Y6)-O6*M6)/(B6+F5-M6)","v":310.27741408881815},{"$f":"(D6*B6+H5*F5-O6*M6)/(B6+F5-M6)","v":294.26938438197368},{"$f":"(K6/H5-1)","v":2.1328042303861983E-2},{"$f":"BajJub!B6+BajViu!B6+NInc!O6+Orf!N6+Fam!J6","v":304525},{"$f":"(M6/M5-1)","v":3.1400082640709259E-2},{"$f":"(PMBajJub!B6*BajJub!B6+PmBajViu!B6*BajViu!B6+PmInc!N6*NInc!O6+Orf!S6*Orf!N6+Fam!L6*Fam!J6)/(BajJub!B6+BajViu!B6+NInc!O6+Orf!N6+Fam!J6)","v":280.29954548887611},7.6208766701119091E-2,28045.673489473578,{"$f":"(Q6/Q5-1)","v":0.11184496843816616},null,null,null,null,null,null,{"$f":"'AUX1'!B6","v":5.7000000000000002E-2},{"$f":"+Z5*(Y6+1)","v":1.2180445200000001},null,null,null,null,{"$f":"(14*PmJub!B6*NJub!B6)/1000000","v":14848.451837800001},{"$f":"(14*NViu!B6*PmViu!B6)/1000000","v":5275.2910660799998},{"$f":"(14*PmInc!B6*NInc!B6)/1000000","v":7478.4079672399985},{"$f":"(14*Orf!B6*Orf!D6)/1000000","v":416.14566434000005},{"$f":"(14*Fam!B6*Fam!C6)/1000000","v":82.823935879999993},{"$f":"+'AUX1'!G6","v":5.920291991},112.20080756688077,{"$f":"+AL5*(I6+1)","v":116.71843405647712},{"$f":"+AM5*(Y6+1)","v":112.78189999999998},null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992,null,null,null,null,null,null,null,null,null,null,null,1992]
[1993,{"$f":"AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7","v":520309},0.11496139595980814,{"$f":"(AltJub!B7*PmAltJub!B7+AltViu!B7*PmAltViu!B7+NInc!I7*PmInc!H7+Orf!F7*Orf!K7+Fam!E7*Fam!H7)/(AltJub!B7+AltViu!B7+NInc!I7+Orf!F7+Fam!E7)","v":398.65321995199014},8.4772686704585265E-2,{"$f":"NJub!B7+NViu!B7+NInc!B7+Orf!B7+Fam!B7","v":6605646},2.8494851177881309E-2,{"$f":"(NJub!B6*PmJub!B7+NViu!B7*PmViu!B7+NInc!B7*PmInc!B7+Orf!B7*Orf!D7+Fam!B7*Fam!C7)/(NJub!B6+NViu!B7+NInc!B7+Orf!B7+Fam!B7)","v":334.72981043742925},{"$f":"(H7/H6-1)","v":7.317297514365273E-2},334.54530483941716,319.11163353079763,{"$f":"(K7/H6-1)","v":2.3099737402125564E-2},{"$f":"BajJub!B7+BajViu!B7+NInc!O7+Orf!N7+Fam!J7","v":323236},6.1443231261801179E-2,{"$f":"(PMBajJub!B7*BajJub!B7+PmBajViu!B7*BajViu!B7+PmInc!N7*NInc!O7+Orf!S7*Orf!N7+Fam!L7*Fam!J7)/(BajJub!B7+BajViu!B7+NInc!O7+Orf!N7+Fam!J7)","v":303.98760057666846},8.4509787721837037E-2,30955.492867554676,{"$f":"(Q7/Q6-1)","v":0.1037528793584952},null,null,null,null,null,null,{"$f":"'AUX1'!B7","v":5.0999999999999997E-2},1.28016479052,null,null,null,null,{"$f":"(14*PmJub!B7*NJub!B7)/1000000","v":16490.4814907},{"$f":"(14*NViu!B7*PmViu!B7)/1000000","v":5821.2158565399995},{"$f":"(14*PmInc!B7*NInc!B7)/1000000","v":8175.7186282800003},{"$f":"(14*Orf!B7*Orf!D7)/1000000","v":441.30818032000002},{"$f":"(14*Fam!B7*Fam!C7)/1000000","v":93.43579896},{"$f":"+'AUX1'!G7","v":4.5955221939999999},117.357020580464,125.25906913049779,118.53377689999996,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993,null,null,null,null,null,null,null,null,null,null,null,1993]
[1994,{"$f":"AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8","v":478070},-8.1180606139813039E-2,{"$f":"(AltJub!B8*PmAltJub!B8+AltViu!B8*PmAltViu!B8+NInc!I8*PmInc!H8+Orf!F8*Orf!K8+Fam!E8*Fam!H8)/(AltJub!B8+AltViu!B8+NInc!I8+Orf!F8+Fam!E8)","v":422.93073972430813},6.0898842796859309E-2,{"$f":"NJub!B8+NViu!B8+NInc!B8+Orf!B8+Fam!B8","v":6822425},3.2817229382258839E-2,{"$f":"(NJub!B7*PmJub!B8+NViu!B8*PmViu!B8+NInc!B8*PmInc!B8+Orf!B8*Orf!D8+Fam!B8*Fam!C8)/(NJub!B7+NViu!B8+NInc!B8+Orf!B8+Fam!B8)","v":355.13550212840028},6.0961680300612109E-2,353.35603747238565,341.87356464093614,2.134185238587305E-2,{"$f":"BajJub!B8+BajViu!B8+NInc!O8+Orf!N8+Fam!J8","v":343989},6.4203863431053554E-2,{"$f":"(PMBajJub!B8*BajJub!B8+PmBajViu!B8*BajViu!B8+PmInc!N8*NInc!O8+Orf!S8*Orf!N8+Fam!L8*Fam!J8)/(BajJub!B8+BajViu!B8+NInc!O8+Orf!N8+Fam!J8)","v":317.34339743422021},4.3935334310398311E-2,33920.394593516918,9.5779503128823995E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B8","v":3.5000000000000003E-2},1.3249705581881999,null,null,null,null,{"$f":"(14*PmJub!B8*NJub!B8)/1000000","v":18290.566600740003},{"$f":"(14*NViu!B8*PmViu!B8)/1000000","v":6390.9265487199991},{"$f":"(14*PmInc!B8*NInc!B8)/1000000","v":8756.21086956},{"$f":"(14*Orf!B8*Orf!D8)/1000000","v":462.38888556000001},{"$f":"(14*Fam!B8*Fam!C8)/1000000","v":113.17588506},{"$f":"+'AUX1'!G8","v":4.6733657319999997},122.84154336436758,132.89507245758347,122.68245909149995,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994,null,null,null,null,null,null,null,null,null,null,null,1994]
[1995,{"$f":"AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9","v":481780},7.7603698203192462E-3,{"$f":"(AltJub!B9*PmAltJub!B9+AltViu!B9*PmAltViu!B9+NInc!I9*PmInc!H9+Orf!F9*Orf!K9+Fam!E9*Fam!H9)/(AltJub!B9+AltViu!B9+NInc!I9+Orf!F9+Fam!E9)","v":449.69013020465775},6.3271330189413444E-2,{"$f":"NJub!B9+NViu!B9+NInc!B9+Orf!B9+Fam!B9","v":6966073},2.1055269937009236E-2,{"$f":"(NJub!B8*PmJub!B9+NViu!B9*PmViu!B9+NInc!B9*PmInc!B9+Orf!B9*Orf!D9+Fam!B9*Fam!C9)/(NJub!B8+NViu!B9+NInc!B9+Orf!B9+Fam!B9)","v":378.047720769791},6.451683513496409E-2,377.99848678237998,362.68077059442527,2.1246167788927517E-2,{"$f":"BajJub!B9+BajViu!B9+NInc!O9+Orf!N9+Fam!J9","v":344489},1.4535348514050916E-3,{"$f":"(PMBajJub!B9*BajJub!B9+PmBajViu!B9*BajViu!B9+PmInc!N9*NInc!O9+Orf!S9*Orf!N9+Fam!L9*Fam!J9)/(BajJub!B9+BajViu!B9+NInc!O9+Orf!N9+Fam!J9)","v":334.93631738604131},5.543811559989309E-2,36869.112285123723,8.6930524451221514E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B9","v":4.3999999999999997E-2},1.3832692627484806,null,null,null,null,{"$f":"(14*PmJub!B9*NJub!B9)/1000000","v":20068.77813948},{"$f":"(14*NViu!B9*PmViu!B9)/1000000","v":6904.3830553600001},{"$f":"(14*PmInc!B9*NInc!B9)/1000000","v":9367.1091919999999},{"$f":"(14*Orf!B9*Orf!D9)/1000000","v":484.66400290000001},{"$f":"(14*Fam!B9*Fam!C9)/1000000","v":120.00424128},{"$f":"+'AUX1'!G9","v":4.6935763369999997},128.60720497572314,141.46904193757848,128.08048729152594,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995,null,null,null,null,null,null,null,null,null,null,null,1995]
[1996,{"$f":"AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10","v":478810},-6.1646394619950806E-3,{"$f":"(AltJub!B10*PmAltJub!B10+AltViu!B10*PmAltViu!B10+NInc!I10*PmInc!H10+Orf!F10*Orf!K10+Fam!E10*Fam!H10)/(AltJub!B10+AltViu!B10+NInc!I10+Orf!F10+Fam!E10)","v":466.95401211336434},3.8390617781292269E-2,{"$f":"NJub!B10+NViu!B10+NInc!B10+Orf!B10+Fam!B10","v":7110211},2.0691428298267978E-2,{"$f":"(NJub!B9*PmJub!B10+NViu!B10*PmViu!B10+NInc!B10*PmInc!B10+Orf!B10*Orf!D10+Fam!B10*Fam!C10)/(NJub!B9+NViu!B10+NInc!B10+Orf!B10+Fam!B10)","v":401.37819616667008},6.1713043394026945E-2,401.54333449680337,385.24558581447002,1.9039567359439458E-2,{"$f":"BajJub!B10+BajViu!B10+NInc!O10+Orf!N10+Fam!J10","v":335045},-2.7414518315533987E-2,{"$f":"(PMBajJub!B10*BajJub!B10+PmBajViu!B10*BajViu!B10+PmInc!N10*NInc!O10+Orf!S10*Orf!N10+Fam!L10*Fam!J10)/(BajJub!B10+BajViu!B10+NInc!O10+Orf!N10+Fam!J10)","v":352.36032637406913},5.202185634573997E-2,39954.371317621815,8.3681402704750329E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B10","v":4.3999999999999997E-2},1.4441331103094137,null,null,null,null,{"$f":"(14*PmJub!B10*NJub!B10)/1000000","v":21928.411621899999},{"$f":"(14*NViu!B10*PmViu!B10)/1000000","v":7454.44974456},{"$f":"(14*PmInc!B10*NInc!B10)/1000000","v":10014.863050639999},{"$f":"(14*Orf!B10*Orf!D10)/1000000","v":507.08673119999997},{"$f":"(14*Fam!B10*Fam!C10)/1000000","v":128.39033760000001},{"$f":"+'AUX1'!G10","v":3.53578869},133.15448398377987,150.19952706158367,133.7160287323531,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ10","v":1996},null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996,null,null,null,null,null,null,null,null,null,null,null,1996]
[1997,{"$f":"AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11","v":483888},1.060545936801649E-2,{"$f":"(AltJub!B11*PmAltJub!B11+AltViu!B11*PmAltViu!B11+NInc!I11*PmInc!H11+Orf!F11*Orf!K11+Fam!E11*Fam!H11)/(AltJub!B11+AltViu!B11+NInc!I11+Orf!F11+Fam!E11)","v":473.59972898687295},1.4232058620571753E-2,{"$f":"NJub!B11+NViu!B11+NInc!B11+Orf!B11+Fam!B11","v":7279276},2.3777775371223164E-2,{"$f":"(NJub!B10*PmJub!B11+NViu!B11*PmViu!B11+NInc!B11*PmInc!B11+Orf!B11*Orf!D11+Fam!B11*Fam!C11)/(NJub!B10+NViu!B11+NInc!B11+Orf!B11+Fam!B11)","v":415.98248688663512},3.6385361385949944E-2,418.03375212388659,407.80105717579892,1.6002017724106254E-2,{"$f":"BajJub!B11+BajViu!B11+NInc!O11+Orf!N11+Fam!J11","v":342737},2.2958110104612794E-2,{"$f":"(PMBajJub!B11*BajJub!B11+PmBajViu!B11*BajViu!B11+PmInc!N11*NInc!O11+Orf!S11*Orf!N11+Fam!L11*Fam!J11)/(BajJub!B11+BajViu!B11+NInc!O11+Orf!N11+Fam!J11)","v":367.45318316960237},4.2833587285052488E-2,42392.718664998763,6.102829970700907E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B11","v":2.5999999999999999E-2},1.4816805711774585,null,null,null,null,{"$f":"(14*PmJub!B11*NJub!B11)/1000000","v":23889.082736120003},{"$f":"(14*NViu!B11*PmViu!B11)/1000000","v":7877.1700358399994},{"$f":"(14*PmInc!B11*NInc!B11)/1000000","v":10117.425194800002},{"$f":"(14*Orf!B11*Orf!D11)/1000000","v":524.68101000000001},{"$f":"(14*Fam!B11*Fam!C11)/1000000","v":136.06336211999999},{"$f":"+'AUX1'!G11","v":1.997882186},135.81475369915205,155.66459113371815,137.19264547939429,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ11","v":1997},null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997,null,null,null,null,null,null,null,null,null,null,null,1997]
[1998,{"$f":"AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12","v":455456},-5.8757398406242722E-2,{"$f":"(AltJub!B12*PmAltJub!B12+AltViu!B12*PmAltViu!B12+NInc!I12*PmInc!H12+Orf!F12*Orf!K12+Fam!E12*Fam!H12)/(AltJub!B12+AltViu!B12+NInc!I12+Orf!F12+Fam!E12)","v":484.51186178247735},2.3040834121564435E-2,{"$f":"NJub!B12+NViu!B12+NInc!B12+Orf!B12+Fam!B12","v":7410732},1.8058938828531934E-2,{"$f":"(NJub!B11*PmJub!B12+NViu!B12*PmViu!B12+NInc!B12*PmInc!B12+Orf!B12*Orf!D12+Fam!B12*Fam!C12)/(NJub!B11+NViu!B12+NInc!B12+Orf!B12+Fam!B12)","v":424.0027638028991},1.9280323497007368E-2,430.26839509626637,421.66500469739179,1.3660473673511309E-2,{"$f":"BajJub!B12+BajViu!B12+NInc!O12+Orf!N12+Fam!J12","v":343567},2.4216819310434179E-3,{"$f":"(PMBajJub!B12*BajJub!B12+PmBajViu!B12*BajViu!B12+PmInc!N12*NInc!O12+Orf!S12*Orf!N12+Fam!L12*Fam!J12)/(BajJub!B12+BajViu!B12+NInc!O12+Orf!N12+Fam!J12)","v":384.58159046124916},4.6613849263461127E-2,43990.391897236208,3.7687444508166301E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B12","v":2.1000000000000001E-2},1.512795863172185,null,null,null,null,{"$f":"(14*PmJub!B12*NJub!B12)/1000000","v":30351.959955660001},{"$f":"(14*NViu!B12*PmViu!B12)/1000000","v":8288.0121861600001},{"$f":"(14*PmInc!B12*NInc!B12)/1000000","v":5491.2721987200002},{"$f":"(14*Orf!B12*Orf!D12)/1000000","v":578.70005256000002},{"$f":"(14*Fam!B12*Fam!C12)/1000000","v":143.54809700000001},{"$f":"+'AUX1'!G12","v":1.860362903},138.34140099377188,158.66585480780563,140.07369103446155,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998,null,null,null,null,null,null,null,null,null,null,null,1998]
[1999,{"$f":"AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13","v":443506},-2.6237441157872521E-2,{"$f":"(AltJub!B13*PmAltJub!B13+AltViu!B13*PmAltViu!B13+NInc!I13*PmInc!H13+Orf!F13*Orf!K13+Fam!E13*Fam!H13)/(AltJub!B13+AltViu!B13+NInc!I13+Orf!F13+Fam!E13)","v":493.82503580560353},1.9221766808481977E-2,{"$f":"NJub!B13+NViu!B13+NInc!B13+Orf!B13+Fam!B13","v":7509280},1.329801158643984E-2,{"$f":"(NJub!B12*PmJub!B13+NViu!B13*PmViu!B13+NInc!B13*PmInc!B13+Orf!B13*Orf!D13+Fam!B13*Fam!C13)/(NJub!B12+NViu!B13+NInc!B13+Orf!B13+Fam!B13)","v":446.01177256650396},5.1907701181485466E-2,436.99255989825144,429.44752301601852,1.2841329533527457E-2,{"$f":"BajJub!B13+BajViu!B13+NInc!O13+Orf!N13+Fam!J13","v":358042},4.2131520198389172E-2,{"$f":"(PMBajJub!B13*BajJub!B13+PmBajViu!B13*BajViu!B13+PmInc!N13*NInc!O13+Orf!S13*Orf!N13+Fam!L13*Fam!J13)/(BajJub!B13+BajViu!B13+NInc!O13+Orf!N13+Fam!J13)","v":396.49653361896094},3.0981574399912226E-2,46889.181968974757,6.5895981979662066E-2,null,null,null,null,null,null,{"$f":"'AUX1'!B13","v":1.7999999999999999E-2},1.5400261887092843,null,null,null,null,{"$f":"(14*PmJub!B13*NJub!B13)/1000000","v":31760.44092144},{"$f":"(14*NViu!B13*PmViu!B13)/1000000","v":8696.8409504200008},{"$f":"(14*PmInc!B13*NInc!B13)/1000000","v":5684.0995272600003},{"$f":"(14*Orf!B13*Orf!D13)/1000000","v":645.49482480000006},{"$f":"(14*Fam!B13*Fam!C13)/1000000","v":146.38754592000001},{"$f":"+'AUX1'!G13","v":2.2773402969999998},141.49190546603739,166.90183458687417,142.59501747308187,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999,null,null,null,null,null,null,null,null,null,null,null,1999]
[2000,{"$f":"AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14","v":447260},8.4643725225814759E-3,{"$f":"(AltJub!B14*PmAltJub!B14+AltViu!B14*PmAltViu!B14+NInc!I14*PmInc!H14+Orf!F14*Orf!K14+Fam!E14*Fam!H14)/(AltJub!B14+AltViu!B14+NInc!I14+Orf!F14+Fam!E14)","v":520.51301086616286},5.4043382018940767E-2,{"$f":"NJub!B14+NViu!B14+NInc!B14+Orf!B14+Fam!B14","v":7598889},1.1933101442481941E-2,{"$f":"(NJub!B13*PmJub!B14+NViu!B14*PmViu!B14+NInc!B14*PmInc!B14+Orf!B14*Orf!D14+Fam!B14*Fam!C14)/(NJub!B13+NViu!B14+NInc!B14+Orf!B14+Fam!B14)","v":468.01344550158143},4.9329803131590744E-2,464.91785568797474,452.13258171638068,1.3723425089556374E-2,{"$f":"BajJub!B14+BajViu!B14+NInc!O14+Orf!N14+Fam!J14","v":359707},4.6502924237938892E-3,{"$f":"(PMBajJub!B14*BajJub!B14+PmBajViu!B14*BajViu!B14+PmInc!N14*NInc!O14+Orf!S14*Orf!N14+Fam!L14*Fam!J14)/(BajJub!B14+BajViu!B14+NInc!O14+Orf!N14+Fam!J14)","v":409.37823167188844},3.2488803711224978E-2,49789.351120236934,6.1851562118979464E-2,{"$f":"'AUX2'!G14","v":7025.6300000000119},{"$f":"Q14+S14","v":56814.981120236946},null,{"$f":"'AUX2'!D14","v":62364.359999999993},null,{"$f":"V14-T14","v":5549.3788797630477},{"$f":"'AUX1'!B14","v":2.9000000000000001E-2},1.5846869481818535,{"$f":"100*V14/'AUX1'!C14","v":9.6501911025145048},{"$f":"100*T14/'AUX1'!C14","v":8.7914864402687734},{"$f":"AA14-AB14","v":0.8587046622457315},null,{"$f":"(14*PmJub!B14*NJub!B14)/1000000","v":33676.355486480003},{"$f":"(14*NViu!B14*PmViu!B14)/1000000","v":9326.9816908799985},{"$f":"(14*PmInc!B14*NInc!B14)/1000000","v":5952.4660658399989},{"$f":"(14*Orf!B14*Orf!D14)/1000000","v":721.908726},{"$f":"(14*Fam!B14*Fam!C14)/1000000","v":152.31073620000001},{"$f":"+'AUX1'!G14","v":3.4343260459999998},146.35119882843921,175.13506922934599,146.73027297980124,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C14","v":646250},null,2000,{"$f":"+V14","v":62364.359999999993},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+T14","v":56814.981120236946},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"AY14-BK14","v":5549.3788797630477},null,null,null,null,null,null,null,null,null,null,{"$f":"+AX14","v":2000},{"$f":"+AY14/$AV14*100","v":9.6501911025145066},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+BK14/$AV14*100","v":8.7914864402687734},null,null,null,null,null,null,null,null,null,null,2000,{"$f":"+BW14/$AV14*100","v":0.85870466224573283}]
[2001,{"$f":"AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15","v":428024},-4.3008540893440084E-2,{"$f":"(AltJub!B15*PmAltJub!B15+AltViu!B15*PmAltViu!B15+NInc!I15*PmInc!H15+Orf!F15*Orf!K15+Fam!E15*Fam!H15)/(AltJub!B15+AltViu!B15+NInc!I15+Orf!F15+Fam!E15)","v":548.13062681064605},5.3058454578351233E-2,{"$f":"NJub!B15+NViu!B15+NInc!B15+Orf!B15+Fam!B15","v":7677923},1.0400730948958437E-2,{"$f":"(NJub!B14*PmJub!B15+NViu!B15*PmViu!B15+NInc!B15*PmInc!B15+Orf!B15*Orf!D15+Fam!B15*Fam!C15)/(NJub!B14+NViu!B15+NInc!B15+Orf!B15+Fam!B15)","v":494.02642743429794},5.5581697882285841E-2,493.26226854448208,474.25899874000248,1.334481583478353E-2,{"$f":"BajJub!B15+BajViu!B15+NInc!O15+Orf!N15+Fam!J15","v":353935},-1.6046393314558816E-2,{"$f":"(PMBajJub!B15*BajJub!B15+PmBajViu!B15*BajViu!B15+PmInc!N15*NInc!O15+Orf!S15*Orf!N15+Fam!L15*Fam!J15)/(BajJub!B15+BajViu!B15+NInc!O15+Orf!N15+Fam!J15)","v":429.50378642971162},4.9161272390158661E-2,53103.35617727878,6.65605191166041E-2,{"$f":"'AUX2'!G15","v":10124.36},63227.71617727878,{"$f":"(T15/T14-1)","v":0.112870495256711},{"$f":"'AUX2'!D15","v":67941.790000000008},{"$f":"(V15/V14-1)","v":8.9432971011007112E-2},4714.0738227212278,{"$f":"'AUX1'!B15","v":4.1000000000000002E-2},1.6496591130573095,{"$f":"100*V15/'AUX1'!C15","v":9.7125190128200742},{"$f":"100*T15/'AUX1'!C15","v":9.0386254985188259},{"$f":"AA15-AB15","v":0.67389351430124833},null,{"$f":"(14*PmJub!B15*NJub!B15)/1000000","v":35954.557697240001},{"$f":"(14*NViu!B15*PmViu!B15)/1000000","v":9974.77700688},{"$f":"(14*PmInc!B15*NInc!B15)/1000000","v":6306.4204224000005},{"$f":"(14*Orf!B15*Orf!D15)/1000000","v":760.01577581999993},{"$f":"(14*Fam!B15*Fam!C15)/1000000","v":159.45105931999998},{"$f":"+'AUX1'!G15","v":3.5945556000000001},151.61187404159401,184.8693737358447,152.74621417197309,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C15","v":699528},null,2001,67941.790000000008,null,null,null,null,null,null,null,null,null,null,2001,63227.71617727878,null,null,null,null,null,null,null,null,null,null,2001,4714.0738227212278,null,null,null,null,null,null,null,null,null,null,{"$f":"+AX15","v":2001},{"$f":"+AY15/$AV15*100","v":9.7125190128200742},null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+BK15/$AV15*100","v":9.0386254985188259},null,null,null,null,null,null,null,null,null,null,2001,{"$f":"+BW15/$AV15*100","v":0.673893514301247}]
[2002,{"$f":"AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16","v":421012},-1.6382258938751115E-2,{"$f":"(AltJub!B16*PmAltJub!B16+AltViu!B16*PmAltViu!B16+NInc!I16*PmInc!H16+Orf!F16*Orf!K16+Fam!E16*Fam!H16)/(AltJub!B16+AltViu!B16+NInc!I16+Orf!F16+Fam!E16)","v":572.18598688398424},4.3886181316498796E-2,{"$f":"NJub!B16+NViu!B16+NInc!B16+Orf!B16+Fam!B16","v":7745783},8.8383277612968936E-3,{"$f":"(NJub!B15*PmJub!B16+NViu!B16*PmViu!B16+NInc!B16*PmInc!B16+Orf!B16*Orf!D16+Fam!B16*Fam!C16)/(NJub!B15+NViu!B16+NInc!B16+Orf!B16+Fam!B16)","v":515.68772050724544},4.3846425757918084E-2,513.20877214555981,499.99419222304425,1.2079849290127287E-2,{"$f":"BajJub!B16+BajViu!B16+NInc!O16+Orf!N16+Fam!J16","v":348888},-1.4259680449800083E-2,{"$f":"(PMBajJub!B16*BajJub!B16+PmBajViu!B16*BajViu!B16+PmInc!N16*NInc!O16+Orf!S16*Orf!N16+Fam!L16*Fam!J16)/(BajJub!B16+BajViu!B16+NInc!O16+Orf!N16+Fam!J16)","v":455.77820693173732},6.117389725579403E-2,55921.672503392823,5.3072282601224874E-2,{"$f":"'AUX2'!G16","v":9295.3600000000079},65217.032503392831,3.1462726259736673E-2,{"$f":"'AUX2'!D16","v":72387.680000000008},{"$f":"(V16/V15-1)","v":6.5436751077650346E-2},7170.6474966071764,{"$f":"'AUX1'!B16","v":2.7E-2},1.6941999091098567,{"$f":"100*V16/'AUX1'!C16","v":9.6608620450347544},{"$f":"100*T16/'AUX1'!C16","v":8.703867205052374},0.95699483998238044,null,{"$f":"(14*PmJub!B16*NJub!B16)/1000000","v":37686.230911699997},{"$f":"(14*NViu!B16*PmViu!B16)/1000000","v":10670.341968159999},{"$f":"(14*PmInc!B16*NInc!B16)/1000000","v":6608.3270153600006},{"$f":"(14*Orf!B16*Orf!D16)/1000000","v":821.87890189999996},{"$f":"(14*Fam!B16*Fam!C16)/1000000","v":165.08226755999999},{"$f":"+'AUX1'!G16","v":3.5362426400000002},156.97323777875596,192.97523500626622,156.87036195461636,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C16","v":749288},null,2002,72387.680000000008,null,null,null,null,null,null,null,null,null,null,2002,65217.032503392831,null,null,null,null,null,null,null,null,null,null,2002,7170.6474966071764,null,null,null,null,null,null,null,null,null,null,2002,9.6608620450347544,null,null,null,null,null,null,null,null,null,null,2002,8.703867205052374,null,null,null,null,null,null,null,null,null,null,2002,0.95699483998238011]
[2003,{"$f":"AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17","v":435614},3.468309691885274E-2,{"$f":"(AltJub!B17*PmAltJub!B17+AltViu!B17*PmAltViu!B17+NInc!I17*PmInc!H17+Orf!F17*Orf!K17+Fam!E17*Fam!H17)/(AltJub!B17+AltViu!B17+NInc!I17+Orf!F17+Fam!E17)","v":616.48913680460237},7.7427883478734971E-2,{"$f":"NJub!B17+NViu!B17+NInc!B17+Orf!B17+Fam!B17","v":7819456},9.5113689603749663E-3,{"$f":"(NJub!B16*PmJub!B17+NViu!B17*PmViu!B17+NInc!B17*PmInc!B17+Orf!B17*Orf!D17+Fam!B17*Fam!C17)/(NJub!B16+NViu!B17+NInc!B17+Orf!B17+Fam!B17)","v":545.76976502842626},5.8333839114088848E-2,543.34202396322974,523.39628297577758,1.494812104688048E-2,{"$f":"BajJub!B17+BajViu!B17+NInc!O17+Orf!N17+Fam!J17","v":371118},6.3716722845153839E-2,{"$f":"(PMBajJub!B17*BajJub!B17+PmBajViu!B17*BajViu!B17+PmInc!N17*NInc!O17+Orf!S17*Orf!N17+Fam!L17*Fam!J17)/(BajJub!B17+BajViu!B17+NInc!O17+Orf!N17+Fam!J17)","v":471.77846412731265},3.5105358159372768E-2,59746.717292781657,6.8400042741153078E-2,{"$f":"'AUX2'!G17","v":9679.5500000000029},69426.26729278166,6.4541955188927913E-2,{"$f":"'AUX2'!D17","v":78442.150000000009},8.3639508822495712E-2,9015.8827072183485,{"$f":"'AUX1'!B17","v":3.9E-2},1.760273705565141,{"$f":"100*V17/'AUX1'!C17","v":9.7628977736623064},{"$f":"100*T17/'AUX1'!C17","v":8.6407824159126463},1.1221153577496601,null,{"$f":"(14*PmJub!B17*NJub!B17)/1000000","v":39965.080760080004},{"$f":"(14*NViu!B17*PmViu!B17)/1000000","v":11671.865334779999},{"$f":"(14*PmInc!B17*NInc!B17)/1000000","v":7080.0522799999999},{"$f":"(14*Orf!B17*Orf!D17)/1000000","v":883.46132},{"$f":"(14*Fam!B17*Fam!C17)/1000000","v":175.49448952},{"$f":"+'AUX1'!G17","v":3.039233684},161.74402129619332,204.23222131812523,162.98830607084639,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C17","v":803472},null,2003,78442.150000000009,null,null,null,null,null,null,null,null,null,null,2003,69426.26729278166,null,null,null,null,null,null,null,null,null,null,2003,9015.8827072183485,null,null,null,null,null,null,null,null,null,null,2003,9.7628977736623064,null,null,null,null,null,null,null,null,null,null,2003,8.6407824159126463,null,null,null,null,null,null,null,null,null,null,2003,1.1221153577496601]
[2004,{"$f":"AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18","v":426237},-2.1525938101162989E-2,{"$f":"(AltJub!B18*PmAltJub!B18+AltViu!B18*PmAltViu!B18+NInc!I18*PmInc!H18+Orf!F18*Orf!K18+Fam!E18*Fam!H18)/(AltJub!B18+AltViu!B18+NInc!I18+Orf!F18+Fam!E18)","v":674.88336685928243},9.4720614798421421E-2,{"$f":"NJub!B18+NViu!B18+NInc!B18+Orf!B18+Fam!B18","v":7878636},7.5683014265954807E-3,{"$f":"(NJub!B17*PmJub!B18+NViu!B18*PmViu!B18+NInc!B18*PmInc!B18+Orf!B18*Orf!D18+Fam!B18*Fam!C18)/(NJub!B17+NViu!B18+NInc!B18+Orf!B18+Fam!B18)","v":576.42034096735154},5.6160267392842522E-2,569.85777368687707,554.70993155082476,1.6380838762537264E-2,{"$f":"BajJub!B18+BajViu!B18+NInc!O18+Orf!N18+Fam!J18","v":357214},-3.7465172802181534E-2,{"$f":"(PMBajJub!B18*BajJub!B18+PmBajViu!B18*BajViu!B18+PmInc!N18*NInc!O18+Orf!S18*Orf!N18+Fam!L18*Fam!J18)/(BajJub!B18+BajViu!B18+NInc!O18+Orf!N18+Fam!J18)","v":502.40270336548969},6.4912329762286225E-2,63579.684692687108,6.4153606651265127E-2,{"$f":"'AUX2'!G18","v":11114.800000000003},74694.484692687111,7.5882192797267045E-2,{"$f":"'AUX2'!D18","v":84442.48000000001},7.6493696309955839E-2,9747.9953073129,{"$f":"'AUX1'!B18","v":2.8000000000000001E-2},1.8095613693209649,{"$f":"100*V18/'AUX1'!C18","v":9.8027071579485057},{"$f":"100*T18/'AUX1'!C18","v":8.6710878192620449},1.1316193386864608,null,{"$f":"(14*PmJub!B18*NJub!B18)/1000000","v":41968.064768279997},{"$f":"(14*NViu!B18*PmViu!B18)/1000000","v":12923.33055174},{"$f":"(14*PmInc!B18*NInc!B18)/1000000","v":7589.6942057999995},{"$f":"(14*Orf!B18*Orf!D18)/1000000","v":927.21992327999999},{"$f":"(14*Fam!B18*Fam!C18)/1000000","v":187.85750732000002},{"$f":"+'AUX1'!G18","v":3.0392016499999999},166.65974826020357,215.70195747758532,167.5519786408301,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C18","v":861420},null,2004,84442.48000000001,null,null,null,null,null,null,null,null,null,null,2004,74694.484692687111,null,null,null,null,null,null,null,null,null,null,2004,9747.9953073129,null,null,null,null,null,null,null,null,null,null,2004,9.8027071579485057,null,null,null,null,null,null,null,null,null,null,2004,8.6710878192620449,null,null,null,null,null,null,null,null,null,null,2004,1.1316193386864597]
[2005,{"$f":"AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19","v":511362},0.19971283581669352,{"$f":"(AltJub!B19*PmAltJub!B19+AltViu!B19*PmAltViu!B19+NInc!I19*PmInc!H19+Orf!F19*Orf!K19+Fam!E19*Fam!H19)/(AltJub!B19+AltViu!B19+NInc!I19+Orf!F19+Fam!E19)","v":681.7956506154153},1.0242190125829831E-2,{"$f":"NJub!B19+NViu!B19+NInc!B19+Orf!B19+Fam!B19","v":8107268},2.90192363246633E-2,{"$f":"(NJub!B18*PmJub!B19+NViu!B19*PmViu!B19+NInc!B19*PmInc!B19+Orf!B19*Orf!D19+Fam!B19*Fam!C19)/(NJub!B18+NViu!B19+NInc!B19+Orf!B19+Fam!B19)","v":610.60750599608468},5.930943549174561E-2,604.9714090839467,585.12776804655459,1.510603714051828E-2,{"$f":"BajJub!B19+BajViu!B19+NInc!O19+Orf!N19+Fam!J19","v":379915},6.3550140811950317E-2,{"$f":"(PMBajJub!B19*BajJub!B19+PmBajViu!B19*BajViu!B19+PmInc!N19*NInc!O19+Orf!S19*Orf!N19+Fam!L19*Fam!J19)/(BajJub!B19+BajViu!B19+NInc!O19+Orf!N19+Fam!J19)","v":534.66814763828745},6.422227439593442E-2,69305.021714906106,9.0049786341226179E-2,{"$f":"'AUX2'!G19","v":12085.860000000015},81390.881714906121,8.9650488249162663E-2,{"$f":"'AUX2'!D19","v":91323.859999999986},8.1491922075239476E-2,9932.9782850938645,{"$f":"'AUX1'!B19","v":3.5000000000000003E-2},1.8728960172471985,{"$f":"100*V19/'AUX1'!C19","v":9.8137971943956668},{"$f":"100*T19/'AUX1'!C19","v":8.7463846427772047},1.067412551618462,{"$f":"SUM(AE19:AI19)","v":69478.079859580001},{"$f":"(14*PmJub!B19*NJub!B19)/1000000","v":46066.729408559993},{"$f":"(14*NViu!B19*PmViu!B19)/1000000","v":13904.9337588},{"$f":"(14*PmInc!B19*NInc!B19)/1000000","v":8319.3844192199995},{"$f":"(14*Orf!B19*Orf!D19)/1000000","v":990.48570880000011},{"$f":"(14*Fam!B19*Fam!C19)/1000000","v":196.54656420000001},{"$f":"+'AUX1'!G19","v":3.3684539880000002},172.27360519686516,228.49511881004543,173.41629789325913,null,null,null,null,null,null,null,null,{"$f":"'AUX1'!C19","v":930566},null,2005,91323.859999999986,null,{"$f":"+AY19","v":91323.859999999986},0,0,0,0,0,0,0,null,2005,81390.881714906121,null,{"$f":"+BK19","v":81390.881714906121},0,0,0,0,0,0,0,null,2005,9932.9782850938645,null,{"$f":"V19-T19","v":9932.9782850938645},0,0,0,0,0,0,0,null,2005,9.8137971943956668,null,{"$f":"V19/AV19*100","v":9.8137971943956668},0,0,0,0,0,0,0,null,2005,8.7463846427772047,null,{"$f":"+CU19","v":8.7463846427772047},0,0,0,0,0,0,0,null,2005,1.0674125516184627,null,{"$f":"100*(V19-T19)/AV19","v":1.0674125516184627},0,0,0,0,0,0,0]
[2006,{"$f":"AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20","v":490519},-4.075977487572402E-2,{"$f":"(AltJub!B20*PmAltJub!B20+AltViu!B20*PmAltViu!B20+NInc!I20*PmInc!H20+Orf!F20*Orf!K20+Fam!E20*Fam!H20)/(AltJub!B20+AltViu!B20+NInc!I20+Orf!F20+Fam!E20)","v":746.38760790101912},9.4738001375193059E-2,{"$f":"NJub!B20+NViu!B20+NInc!B20+Orf!B20+Fam!B20","v":8231379},1.5308609509393278E-2,{"$f":"(NJub!B19*PmJub!B20+NViu!B20*PmViu!B20+NInc!B20*PmInc!B20+Orf!B20*Orf!D20+Fam!B20*Fam!C20)/(NJub!B19+NViu!B20+NInc!B20+Orf!B20+Fam!B20)","v":646.60186141715167},5.8948432614416291E-2,640.77537412132199,620.33674215077576,1.5933698913215499E-2,{"$f":"BajJub!B20+BajViu!B20+NInc!O20+Orf!N20+Fam!J20","v":362784},-4.5091665240909129E-2,{"$f":"(PMBajJub!B20*BajJub!B20+PmBajViu!B20*BajViu!B20+PmInc!N20*NInc!O20+Orf!S20*Orf!N20+Fam!L20*Fam!J20)/(BajJub!B20+BajViu!B20+NInc!O20+Orf!N20+Fam!J20)","v":573.34685195598479},7.2341515926368949E-2,74513.949768020742,7.515946065989465E-2,{"$f":"'AUX2'!G20","v":13098.290000000008},87612.23976802075,7.6438022565066266E-2,{"$f":"'AUX2'!D20","v":99600.409999999989},9.062856081641768E-2,11988.170231979238,{"$f":"'AUX1'!B20","v":3.4000000000000002E-2},1.9365744818336033,{"$f":"100*V20/'AUX1'!C20","v":9.8812479290140409},{"$f":"100*T20/'AUX1'!C20","v":8.6919146493878561},1.1893332796261848,74589.825462180015,{"$f":"(14*PmJub!B20*NJub!B20)/1000000","v":49454.184197040006},{"$f":"(14*NViu!B20*PmViu!B20)/1000000","v":14831.045903239999},{"$f":"(14*PmInc!B20*NInc!B20)/1000000","v":9057.3523293400012},{"$f":"(14*Orf!B20*Orf!D20)/1000000","v":1041.5269905600001},{"$f":"(14*Fam!B20*Fam!C20)/1000000","v":205.71604199999999},{"$f":"+'AUX1'!G20","v":3.5153749109999999},178.32966829223096,241.96454792394243,179.31245202162995,null,null,null,null,null,6.3,null,null,{"$f":"'AUX1'!C20","v":1007974},null,2006,99600.409999999989,null,{"$f":"+AY20","v":99600.409999999989},0,0,0,0,0,0,0,null,2006,87612.23976802075,null,{"$f":"+BK20","v":87612.23976802075},0,0,0,0,0,0,0,null,2006,11988.170231979238,null,11988.170231979238,0,0,0,0,0,0,0,null,2006,9.8812479290140409,null,9.8812479290140409,0,0,0,0,0,0,0,null,2006,8.6919146493878561,null,{"$f":"+CU20","v":8.6919146493878561},0,0,0,0,0,0,0,null,2006,1.1893332796261846,null,1.1893332796261846,0,0,0,0,0,0,0]
[2007,{"$f":"AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21","v":487830},-5.4819487114667886E-3,{"$f":"(AltJub!B21*PmAltJub!B21+AltViu!B21*PmAltViu!B21+NInc!I21*PmInc!H21+Orf!F21*Orf!K21+Fam!E21*Fam!H21)/(AltJub!B21+AltViu!B21+NInc!I21+Orf!F21+Fam!E21)","v":791.70076821843691},6.0709957986637475E-2,{"$f":"NJub!B21+NViu!B21+NInc!B21+Orf!B21+Fam!B21","v":8338546},1.3019325194478348E-2,{"$f":"(NJub!B20*PmJub!B21+NViu!B21*PmViu!B21+NInc!B21*PmInc!B21+Orf!B21*Orf!D21+Fam!B21*Fam!C21)/(NJub!B20+NViu!B21+NInc!B21+Orf!B21+Fam!B21)","v":680.83902362719323},5.2949371557644787E-2,673.25499139004978,656.66779286165104,1.5567433447280843E-2,{"$f":"BajJub!B21+BajViu!B21+NInc!O21+Orf!N21+Fam!J21","v":376447},3.7661528623092577E-2,{"$f":"(PMBajJub!B21*BajJub!B21+PmBajViu!B21*BajViu!B21+PmInc!N21*NInc!O21+Orf!S21*Orf!N21+Fam!L21*Fam!J21)/(BajJub!B21+BajViu!B21+NInc!O21+Orf!N21+Fam!J21)","v":611.55291523109508},6.6636911225324669E-2,79480.905239546133,6.6658061839275362E-2,{"$f":"'AUX2'!G21","v":13857.86},93338.765239546134,6.5362162714799332E-2,{"$f":"'AUX2'!D21","v":108271.66},8.7060384590786466E-2,14932.89476045387,{"$f":"'AUX1'!B21","v":2.5999999999999999E-2},1.986925418361277,{"$f":"100*V21/'AUX1'!C21","v":10.017668279350522},{"$f":"100*T21/'AUX1'!C21","v":8.6360252329552019},1.38164304639532,79552.906170920003,{"$f":"(14*PmJub!B21*NJub!B21)/1000000","v":52872.688242080003},{"$f":"(14*NViu!B21*PmViu!B21)/1000000","v":15701.675427200002},{"$f":"(14*PmInc!B21*NInc!B21)/1000000","v":9674.9533742399999},{"$f":"(14*Orf!B21*Orf!D21)/1000000","v":1089.58209388},{"$f":"(14*Fam!B21*Fam!C21)/1000000","v":214.00703352000002},{"$f":"+'AUX1'!G21","v":2.7870304730000002},183.29977048993524,254.77641867574482,183.97457577419235,null,null,null,null,null,5.5,null,null,{"$f":"'AUX1'!C21","v":1080807},null,2007,108271.66,null,108271.66,0,0,0,0,0,0,0,null,2007,93338.765239546134,null,93338.765239546134,0,0,0,0,0,0,0,null,2007,14932.89476045387,null,14932.89476045387,0,0,0,0,0,0,0,null,2007,10.017668279350522,null,10.017668279350522,0,0,0,0,0,0,0,null,2007,8.6360252329552019,null,8.6360252329552019,0,0,0,0,0,0,0,null,2007,1.3816430463953204,null,1.3816430463953202,0,0,0,0,0,0,0]
[2008,{"$f":"AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22","v":524500},7.516962876411859E-2,{"$f":"(AltJub!B22*PmAltJub!B22+AltViu!B22*PmAltViu!B22+NInc!I22*PmInc!H22+Orf!F22*Orf!K22+Fam!E22*Fam!H22)/(AltJub!B22+AltViu!B22+NInc!I22+Orf!F22+Fam!E22)","v":852.109664709247},7.6302687727268559E-2,{"$f":"NJub!B22+NViu!B22+NInc!B22+Orf!B22+Fam!B22","v":8473927},1.6235564329800445E-2,{"$f":"(NJub!B21*PmJub!B22+NViu!B22*PmViu!B22+NInc!B22*PmInc!B22+Orf!B22*Orf!D22+Fam!B22*Fam!C22)/(NJub!B21+NViu!B22+NInc!B22+Orf!B22+Fam!B22)","v":724.78754774440654},6.4550536311911211E-2,719.7167686153357,692.24980899497314,1.6759887391572414E-2,{"$f":"BajJub!B22+BajViu!B22+NInc!O22+Orf!N22+Fam!J22","v":388664},3.2453439660828698E-2,{"$f":"(PMBajJub!B22*BajJub!B22+PmBajViu!B22*BajViu!B22+PmInc!N22*NInc!O22+Orf!S22*Orf!N22+Fam!L22*Fam!J22)/(BajJub!B22+BajViu!B22+NInc!O22+Orf!N22+Fam!J22)","v":663.16848331720962},8.4400820927507114E-2,85985.154781331614,8.183411502652671E-2,{"$f":"'AUX2'!G22","v":14860.660000000018},100845.81478133163,8.0427992833623563E-2,{"$f":"'AUX2'!D22","v":114213.96},5.4883244608977089E-2,13368.145218668375,{"$f":"'AUX1'!B22","v":4.1000000000000002E-2},2.0683893605140891,{"$f":"100*V22/'AUX1'!C22","v":10.232327874668409},{"$f":"100*T22/'AUX1'!C22","v":9.034687542842109},1.1976403318262996,86114.677861100005,{"$f":"(14*PmJub!B22*NJub!B22)/1000000","v":57507.19754976},{"$f":"(14*NViu!B22*PmViu!B22)/1000000","v":16841.227075260002},{"$f":"(14*PmInc!B22*NInc!B22)/1000000","v":10345.841681},{"$f":"(14*Orf!B22*Orf!D22)/1000000","v":1192.5011851199999},{"$f":"(14*Fam!B22*Fam!C22)/1000000","v":227.91036996},{"$f":"+'AUX1'!G22","v":4.0756607640000002},190.77044731629562,271.22237314089216,191.51753338093422,null,null,null,null,null,5.7,null,null,{"$f":"'AUX1'!C22","v":1116207},null,2008,114213.96,null,114213.96,0,0,0,0,0,0,0,null,2008,100845.81478133163,null,100845.81478133163,0,0,0,0,0,0,0,null,2008,13368.145218668375,null,13368.145218668375,0,0,0,0,0,0,0,null,2008,10.232327874668409,null,10.232327874668409,0,0,0,0,0,0,0,null,2008,9.034687542842109,null,9.034687542842109,0,0,0,0,0,0,0,null,2008,1.1976403318262987,null,1.1976403318262989,0,0,0,0,0,0,0]
[2009,{"$f":"AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23","v":543865},3.6920877025738763E-2,{"$f":"(AltJub!B23*PmAltJub!B23+AltViu!B23*PmAltViu!B23+NInc!I23*PmInc!H23+Orf!F23*Orf!K23+Fam!E23*Fam!H23)/(AltJub!B23+AltViu!B23+NInc!I23+Orf!F23+Fam!E23)","v":901.5045087659621},5.7967707799170931E-2,{"$f":"NJub!B23+NViu!B23+NInc!B23+Orf!B23+Fam!B23","v":8614876},1.6633256340301328E-2,{"$f":"(NJub!B22*PmJub!B23+NViu!B23*PmViu!B23+NInc!B23*PmInc!B23+Orf!B23*Orf!D23+Fam!B23*Fam!C23)/(NJub!B22+NViu!B23+NInc!B23+Orf!B23+Fam!B23)","v":759.47205445497741},4.785472214376707E-2,754.16413620592755,737.05103815038444,1.6920117411154179E-2,{"$f":"BajJub!B23+BajViu!B23+NInc!O23+Orf!N23+Fam!J23","v":404324},4.0291871642343935E-2,{"$f":"(PMBajJub!B23*BajJub!B23+PmBajViu!B23*BajViu!B23+PmInc!N23*NInc!O23+Orf!S23*Orf!N23+Fam!L23*Fam!J23)/(BajJub!B23+BajViu!B23+NInc!O23+Orf!N23+Fam!J23)","v":701.23957093815864},5.7407866294421961E-2,91598.606044328291,6.5283958344579451E-2,{"$f":"'AUX2'!G23","v":14427.199999999997},106025.80604432829,5.1365456010530997E-2,{"$f":"'AUX2'!D23","v":112987.31999999999},-1.073984301043418E-2,6961.513955671704,{"$f":"'AUX1'!B23","v":2.4E-2},2.1180307051664271,{"$f":"100*V23/'AUX1'!C23","v":10.471154755086493},{"$f":"100*T23/'AUX1'!C23","v":9.8259930682747978},0.64516168681169539,91744.965800739999,{"$f":"(14*PmJub!B23*NJub!B23)/1000000","v":61551.195378399992},{"$f":"(14*NViu!B23*PmViu!B23)/1000000","v":17785.05356936},{"$f":"(14*PmInc!B23*NInc!B23)/1000000","v":10896.92203446},{"$f":"(14*Orf!B23*Orf!D23)/1000000","v":1273.75591392},{"$f":"(14*Fam!B23*Fam!C23)/1000000","v":238.0389046},{"$f":"+'AUX1'!G23","v":-0.28799683500000001},190.22103446590933,284.20164444672264,196.11395418207664,null,null,null,null,null,5,null,null,{"$f":"'AUX1'!C23","v":1079034},null,2009,112987.31999999999,null,112987.31999999999,0,0,0,0,0,0,0,null,2009,106025.80604432829,null,106025.80604432829,0,0,0,0,0,0,0,null,2009,6961.513955671704,null,6961.513955671704,0,0,0,0,0,0,0,null,2009,10.471154755086493,null,10.471154755086493,0,0,0,0,0,0,0,null,2009,9.8259930682747978,null,9.8259930682747978,0,0,0,0,0,0,0,null,2009,0.64516168681169495,null,0.64516168681169483,0,0,0,0,0,0,0]
[2010,{"$f":"AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24","v":534098},-1.7958500730879901E-2,{"$f":"(AltJub!B24*PmAltJub!B24+AltViu!B24*PmAltViu!B24+NInc!I24*PmInc!H24+Orf!F24*Orf!K24+Fam!E24*Fam!H24)/(AltJub!B24+AltViu!B24+NInc!I24+Orf!F24+Fam!E24)","v":946.0055704571073},4.9363104963347393E-2,{"$f":"NJub!B24+NViu!B24+NInc!B24+Orf!B24+Fam!B24","v":8749054},1.5575151633058892E-2,{"$f":"(NJub!B23*PmJub!B24+NViu!B24*PmViu!B24+NInc!B24*PmInc!B24+Orf!B24*Orf!D24+Fam!B24*Fam!C24)/(NJub!B23+NViu!B24+NInc!B24+Orf!B24+Fam!B24)","v":785.20280815642911},3.3879789981103414E-2,779.6658781360494,772.18728792300419,1.6742200576625121E-2,{"$f":"BajJub!B24+BajViu!B24+NInc!O24+Orf!N24+Fam!J24","v":400323},-9.8955293279646694E-3,{"$f":"(PMBajJub!B24*BajJub!B24+PmBajViu!B24*BajViu!B24+PmInc!N24*NInc!O24+Orf!S24*Orf!N24+Fam!L24*Fam!J24)/(BajJub!B24+BajViu!B24+NInc!O24+Orf!N24+Fam!J24)","v":730.46057581003345},4.1670501898204648E-2,96176.944773171344,4.9982624480414239E-2,{"$f":"'AUX2'!G24","v":13842.619999999995},110019.56477317134,3.7667798792053508E-2,{"$f":"'AUX2'!D24","v":112301.8},-6.0672294908843405E-3,2282.2352268286631,{"$f":"'AUX1'!B24","v":0.01},2.1392110122180914,{"$f":"100*V24/'AUX1'!C24","v":10.389531812458541},{"$f":"100*T24/'AUX1'!C24","v":10.17839222704985},0.21113958540869149,96337.608495239998,{"$f":"(14*PmJub!B24*NJub!B24)/1000000","v":65067.754618160005},{"$f":"(14*NViu!B24*PmViu!B24)/1000000","v":18507.411370000002},{"$f":"(14*PmInc!B24*NInc!B24)/1000000","v":11187.755795159999},{"$f":"(14*Orf!B24*Orf!D24)/1000000","v":1330.8821063999999},{"$f":"(14*Fam!B24*Fam!C24)/1000000","v":243.80460552000002},{"$f":"+'AUX1'!G24","v":1.7998813300000001},193.64478735099408,293.8303364728618,198.0750937238974,null,null,null,null,null,1.7,null,null,{"$f":"'AUX1'!C24","v":1080913},null,2010,112301.8,null,112301.8,0,0,0,0,0,0,0,null,2010,110019.56477317134,null,110019.56477317134,0,0,0,0,0,0,0,null,2010,2282.2352268286631,null,2282.2352268286631,0,0,0,0,0,0,0,null,2010,10.389531812458543,null,10.389531812458543,0,0,0,0,0,0,0,null,2010,10.17839222704985,null,10.17839222704985,0,0,0,0,0,0,0,null,2010,0.21113958540869276,null,0.21113958540869276,0,0,0,0,0,0,0]
[2011,{"$f":"AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25","v":529812},-8.024744522540761E-3,{"$f":"(AltJub!B25*PmAltJub!B25+AltViu!B25*PmAltViu!B25+NInc!I25*PmInc!H25+Orf!F25*Orf!K25+Fam!E25*Fam!H25)/(AltJub!B25+AltViu!B25+NInc!I25+Orf!F25+Fam!E25)","v":967.59148328086189},2.2817955303713777E-2,{"$f":"NJub!B25+NViu!B25+NInc!B25+Orf!B25+Fam!B25","v":8871435},1.398791229314611E-2,{"$f":"(NJub!B24*PmJub!B25+NViu!B25*PmViu!B25+NInc!B25*PmInc!B25+Orf!B25*Orf!D25+Fam!B25*Fam!C25)/(NJub!B24+NViu!B25+NInc!B25+Orf!B25+Fam!B25)","v":810.21646996655716},3.1856307122560379E-2,807.69413855925075,797.62537055587632,1.5820832873247204E-2,{"$f":"BajJub!B25+BajViu!B25+NInc!O25+Orf!N25+Fam!J25","v":409145},2.2037204956997236E-2,{"$f":"(PMBajJub!B25*BajJub!B25+PmBajViu!B25*BajViu!B25+PmInc!N25*NInc!O25+Orf!S25*Orf!N25+Fam!L25*Fam!J25)/(BajJub!B25+BajViu!B25+NInc!O25+Orf!N25+Fam!J25)","v":752.07774529812173},2.9593889395216566E-2,100628.9584893287,4.6289822645720458E-2,{"$f":"'AUX2'!G25","v":13131.909999999989},113760.86848932868,3.4005803639296728E-2,{"$f":"'AUX2'!D25","v":112368.69},5.9562714043770448E-4,-1392.1784893286822,{"$f":"'AUX1'!B25","v":1.2999999999999999E-2},2.1670207553769263,{"$f":"100*V25/'AUX1'!C25","v":10.497822309417041},{"$f":"100*T25/'AUX1'!C25","v":10.627883827478389},-0.13006151806134802,100777.52704068001,{"$f":"(14*PmJub!B25*NJub!B25)/1000000","v":68500.042439220008},{"$f":"(14*NViu!B25*PmViu!B25)/1000000","v":19124.341063520002},{"$f":"(14*PmInc!B25*NInc!B25)/1000000","v":11510.317803600001},{"$f":"(14*Orf!B25*Orf!D25)/1000000","v":1389.7000070800002},{"$f":"(14*Fam!B25*Fam!C25)/1000000","v":253.12572726000002},{"$f":"+'AUX1'!G25","v":3.196146412},199.8339582739379,303.19068591346655,200.65006994230805,null,null,null,null,null,1.6,null,null,{"$f":"'AUX1'!C25","v":1070400},null,2011,112368.69,null,112368.69,0,0,0,0,0,0,0,null,2011,113760.86848932868,null,113760.86848932868,0,0,0,0,0,0,0,null,2011,-1392.1784893286822,null,-1392.1784893286822,0,0,0,0,0,0,0,null,2011,10.497822309417041,null,10.497822309417041,0,0,0,0,0,0,0,null,2011,10.62788382747839,null,10.62788382747839,0,0,0,0,0,0,0,null,2011,-0.13006151806134922,null,-0.13006151806134925,0,0,0,0,0,0,0]
[2012,{"$f":"AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26","v":554498},4.6593886133194484E-2,{"$f":"(AltJub!B26*PmAltJub!B26+AltViu!B26*PmAltViu!B26+NInc!I26*PmInc!H26+Orf!F26*Orf!K26+Fam!E26*Fam!H26)/(AltJub!B26+AltViu!B26+NInc!I26+Orf!F26+Fam!E26)","v":1007.3288986073891},4.1068380626695378E-2,{"$f":"NJub!B26+NViu!B26+NInc!B26+Orf!B26+Fam!B26","v":9008348},1.543301619185633E-2,{"$f":"(NJub!B25*PmJub!B26+NViu!B26*PmViu!B26+NInc!B26*PmInc!B26+Orf!B26*Orf!D26+Fam!B26*Fam!C26)/(NJub!B25+NViu!B26+NInc!B26+Orf!B26+Fam!B26)","v":835.59693689611368},3.1325538137485731E-2,831.31586594557643,823.33605504523632,1.6192691169584217E-2,{"$f":"BajJub!B26+BajViu!B26+NInc!O26+Orf!N26+Fam!J26","v":418473},2.2798763274633593E-2,{"$f":"(PMBajJub!B26*BajJub!B26+PmBajViu!B26*BajViu!B26+PmInc!N26*NInc!O26+Orf!S26*Orf!N26+Fam!L26*Fam!J26)/(BajJub!B26+BajViu!B26+NInc!O26+Orf!N26+Fam!J26)","v":789.00676143980604},4.9102657767177815E-2,105382.87193411923,4.7242001866636407E-2,{"$f":"'AUX2'!G26","v":9729.9953920400003},115112.86732615923,1.1884568523291339E-2,{"$f":"'AUX2'!D26","v":109581.52},-2.4803795434475528E-2,-5531.3473261592299,{"$f":"'AUX1'!B26","v":0.01},2.1886909629306954,{"$f":"100*V26/'AUX1'!C26","v":10.538711290632815},{"$f":"100*T26/'AUX1'!C26","v":11.070673910959727},-0.53196262032691166,105562.10460796002,{"$f":"(14*PmJub!B26*NJub!B26)/1000000","v":72339.148821520008},{"$f":"(14*NViu!B26*PmViu!B26)/1000000","v":19716.170003600004},{"$f":"(14*PmInc!B26*NInc!B26)/1000000","v":11739.236814480002},{"$f":"(14*Orf!B26*Orf!D26)/1000000","v":1510.0672238400002},{"$f":"(14*Fam!B26*Fam!C26)/1000000","v":257.48174452000001},{"$f":"+'AUX1'!G26","v":2.4460001849999999},204.72189726301124,312.68829730797933,202.65657064173112,100,100,100,{"$f":"AN26-AP26","v":0},"Transferencia",-3.4,100,null,{"$f":"'AUX1'!C26","v":1039800},null,2012,109581.52,null,109581.52,0,0,0,0,0,0,0,null,2012,115112.86732615923,null,115112.86732615923,0,0,0,0,0,0,0,null,2012,-5531.3473261592299,null,-5531.3473261592299,0,0,0,0,0,0,0,null,2012,10.538711290632815,null,10.538711290632815,0,0,0,0,0,0,0,null,2012,11.070673910959727,null,11.070673910959727,0,0,0,0,0,0,0,null,2012,-0.53196262032691188,null,-0.53196262032691199,0,0,0,0,0,0,0]
[2013,{"$f":"AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27","v":554172},-5.8791916291855983E-4,{"$f":"(AltJub!B27*PmAltJub!B27+AltViu!B27*PmAltViu!B27+NInc!I27*PmInc!H27+Orf!F27*Orf!K27+Fam!E27*Fam!H27)/(AltJub!B27+AltViu!B27+NInc!I27+Orf!F27+Fam!E27)","v":1040.8836439769602},3.3310615247869713E-2,{"$f":"NJub!B27+NViu!B27+NInc!B27+Orf!B27+Fam!B27","v":9154617},1.6237050344857895E-2,{"$f":"(NJub!B26*PmJub!B27+NViu!B27*PmViu!B27+NInc!B27*PmInc!B27+Orf!B27*Orf!D27+Fam!B27*Fam!C27)/(NJub!B26+NViu!B27+NInc!B27+Orf!B27+Fam!B27)","v":861.07147722586092},3.0486636804072376E-2,864.96590354030252,848.51651667548413,1.5461497294809501E-2,{"$f":"BajJub!B27+BajViu!B27+NInc!O27+Orf!N27+Fam!J27","v":410388},-1.932024288305334E-2,{"$f":"(PMBajJub!B27*BajJub!B27+PmBajViu!B27*BajViu!B27+PmInc!N27*NInc!O27+Orf!S27*Orf!N27+Fam!L27*Fam!J27)/(BajJub!B27+BajViu!B27+NInc!O27+Orf!N27+Fam!J27)","v":824.6863973849139},4.5220950806553972E-2,110358.91417077772,4.7218700205563735E-2,{"$f":"'AUX2'!G27","v":9308.4879012000165},119667.40207197773,3.9565817893439714E-2,{"$f":"'AUX2'!D27","v":109838.87},2.3484799261772604E-3,-9828.5320719777374,{"$f":"'AUX1'!B27","v":0.02},2.2324647821893095,{"$f":"100*V27/'AUX1'!C27","v":10.70971821372855},{"$f":"100*T27/'AUX1'!C27","v":11.668038423554773},-0.95832020982622268,110573.27209880001,{"$f":"(14*PmJub!B27*NJub!B27)/1000000","v":76429.8442278},{"$f":"(14*NViu!B27*PmViu!B27)/1000000","v":20359.0596678},{"$f":"(14*PmInc!B27*NInc!B27)/1000000","v":11882.8653958},{"$f":"(14*Orf!B27*Orf!D27)/1000000","v":1632.9821046},{"$f":"(14*Fam!B27*Fam!C27)/1000000","v":268.52070280000004},{"$f":"+'AUX1'!G27","v":1.408546292},207.60549995582144,322.22111186089148,206.70970205456575,{"$f":"+AN26*(AJ27/100+1)","v":101.408546292},{"$f":"+AO26*(I27+1)","v":103.04866368040723},{"$f":"+AP26*(Y27+1)","v":102},{"$f":"AT27-AP27","v":-4.2999999999999972},null,-2.2999999999999998,{"$f":"AT26*(AS27/100+1)","v":97.7},null,{"$f":"'AUX1'!C27","v":1025599.9999999999},null,2013,109838.87,null,109838.87,0,0,0,0,0,0,0,null,2013,119667.40207197773,null,119667.40207197773,0,0,0,0,0,0,0,null,2013,-9828.5320719777374,null,-9828.5320719777374,0,0,0,0,0,0,0,null,2013,10.70971821372855,null,10.70971821372855,0,0,0,0,0,0,0,null,2013,11.668038423554773,null,11.668038423554773,0,0,0,0,0,0,0,null,2013,-0.95832020982622257,null,-0.95832020982622257,0,0,0,0,0,0,0]
[2014,{"$f":"AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28","v":542443},-2.1164909089596784E-2,{"$f":"(AltJub!B28*PmAltJub!B28+AltViu!B28*PmAltViu!B28+NInc!I28*PmInc!H28+Orf!F28*Orf!K28+Fam!E28*Fam!H28)/(AltJub!B28+AltViu!B28+NInc!I28+Orf!F28+Fam!E28)","v":1041.1891915279577},2.9354630824074412E-4,{"$f":"NJub!B28+NViu!B28+NInc!B28+Orf!B28+Fam!B28","v":9282732},1.3994577817946885E-2,{"$f":"(NJub!B27*PmJub!B28+NViu!B28*PmViu!B28+NInc!B28*PmInc!B28+Orf!B28*Orf!D28+Fam!B28*Fam!C28)/(NJub!B27+NViu!B28+NInc!B28+Orf!B28+Fam!B28)","v":875.8887069296585},1.7207897480862711E-2,875.02157392364552,872.89870476066835,1.3735477074344082E-2,{"$f":"BajJub!B28+BajViu!B28+NInc!O28+Orf!N28+Fam!J28","v":413893},8.5406980710935887E-3,{"$f":"(PMBajJub!B28*BajJub!B28+PmBajViu!B28*BajViu!B28+PmInc!N28*NInc!O28+Orf!S28*Orf!N28+Fam!L28*Fam!J28)/(BajJub!B28+BajViu!B28+NInc!O28+Orf!N28+Fam!J28)","v":831.85973638114183},8.6982627808274149E-3,113828.96179556387,3.144329255918854E-2,{"$f":"'AUX2'!G28","v":9923.0002089999907},123751.96200456386,3.4132603046979737E-2,{"$f":"'AUX2'!D28","v":110514.87},6.1544697246065372E-3,-13237.092004563863,{"$f":"'AUX1'!B28","v":2.5000000000000001E-3},2.2380459441447829,{"$f":"100*V28/'AUX1'!C28","v":10.657171648987465},{"$f":"100*T28/'AUX1'!C28","v":11.933651109408281},-1.2764794604208163,114012.54979100001,{"$f":"(14*PmJub!B28*NJub!B28)/1000000","v":79392.028073820009},{"$f":"(14*NViu!B28*PmViu!B28)/1000000","v":20664.369429760001},{"$f":"(14*PmInc!B28*NInc!B28)/1000000","v":11946.366985280001},{"$f":"(14*Orf!B28*Orf!D28)/1000000","v":1732.5418803},{"$f":"(14*Fam!B28*Fam!C28)/1000000","v":277.24342184},{"$f":"+'AUX1'!G28","v":-0.15087031300000001},207.2922848882329,327.76585971996332,207.22647630970215,101.25555090080051,104.82191452055957,102.255,{"$f":"AT28-AP28","v":-3.4802999999999997},null,1.1000000000000001,{"$f":"AT27*(AS28/100+1)","v":98.774699999999996},null,{"$f":"'AUX1'!C28","v":1037000},null,2014,110514.87,null,110514.87,0,0,0,0,0,0,0,null,2014,123751.96200456386,null,123751.96200456386,0,0,0,0,0,0,0,null,2014,-13237.092004563863,null,-13237.092004563863,0,0,0,0,0,0,0,null,2014,10.657171648987465,null,10.657171648987465,0,0,0,0,0,0,0,null,2014,11.933651109408279,null,11.933651109408279,0,0,0,0,0,0,0,null,2014,-1.2764794604208161,null,-1.2764794604208163,0,0,0,0,0,0,0]
[2015,{"$f":"AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29","v":541894},-1.0120879060103727E-3,{"$f":"(AltJub!B29*PmAltJub!B29+AltViu!B29*PmAltViu!B29+NInc!I29*PmInc!H29+Orf!F29*Orf!K29+Fam!E29*Fam!H29)/(AltJub!B29+AltViu!B29+NInc!I29+Orf!F29+Fam!E29)","v":1049.5953537223145},8.0736164596759696E-3,{"$f":"NJub!B29+NViu!B29+NInc!B29+Orf!B29+Fam!B29","v":9353988},7.6761884324572094E-3,{"$f":"(NJub!B28*PmJub!B29+NViu!B29*PmViu!B29+NInc!B29*PmInc!B29+Orf!B29*Orf!D29+Fam!B29*Fam!C29)/(NJub!B28+NViu!B29+NInc!B29+Orf!B29+Fam!B29)","v":893.08433923069026},1.9632211449910564E-2,891.63292123989106,889.46046309148608,1.5494840902107399E-2,{"$f":"BajJub!B29+BajViu!B29+NInc!O29+Orf!N29+Fam!J29","v":468128},0.13103628232417552,{"$f":"(PMBajJub!B29*BajJub!B29+PmBajViu!B29*BajViu!B29+PmInc!N29*NInc!O29+Orf!S29*Orf!N29+Fam!L29*Fam!J29)/(BajJub!B29+BajViu!B29+NInc!O29+Orf!N29+Fam!J29)","v":805.7080731552054},-3.143758747082126E-2,116954.60269012528,2.7459100436802997E-2,{"$f":"'AUX2'!G29","v":10870.397184559988},127824.99987468527,3.2912915513785501E-2,{"$f":"'AUX2'!D29","v":111342.24},7.4865038523777017E-3,-16482.75987468526,{"$f":"'AUX1'!B29","v":2.5000000000000001E-3},2.2436410590051445,{"$f":"100*V29/'AUX1'!C29","v":10.351640014875418},{"$f":"100*T29/'AUX1'!C29","v":11.884064696419232},-1.5324246815438141,117080.14281544001,{"$f":"(14*PmJub!B29*NJub!B29)/1000000","v":82056.33861950002},{"$f":"(14*NViu!B29*PmViu!B29)/1000000","v":20866.238363880002},{"$f":"(14*PmInc!B29*NInc!B29)/1000000","v":12108.611511919999},{"$f":"(14*Orf!B29*Orf!D29)/1000000","v":1762.38159552},{"$f":"(14*Fam!B29*Fam!C29)/1000000","v":286.57272462000003},{"$f":"+'AUX1'!G29","v":-0.50046132099999996},206.25486718095016,334.20062838404738,207.7445425004764,100.74880603317654,106.87980051101165,102.51063749999999,-3.1432892999999922,null,0.6,99.367348199999995,null,{"$f":"'AUX1'!C29","v":1075600},null,2015,111342.24,null,111342.24,0,0,0,0,0,0,0,null,2015,127824.99987468527,null,127824.99987468527,0,0,0,0,0,0,0,null,2015,-16482.75987468526,null,-16482.75987468526,0,0,0,0,0,0,0,null,2015,10.351640014875418,null,10.351640014875418,0,0,0,0,0,0,0,null,2015,11.884064696419234,null,11.884064696419234,0,0,0,0,0,0,0,null,2015,-1.5324246815438136,null,-1.5324246815438136,0,0,0,0,0,0,0]
[2016,{"$f":"AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30","v":560759},3.4813081525169043E-2,{"$f":"(AltJub!B30*PmAltJub!B30+AltViu!B30*PmAltViu!B30+NInc!I30*PmInc!H30+Orf!F30*Orf!K30+Fam!E30*Fam!H30)/(AltJub!B30+AltViu!B30+NInc!I30+Orf!F30+Fam!E30)","v":1062.3641192918885},1.2165417390893163E-2,{"$f":"NJub!B30+NViu!B30+NInc!B30+Orf!B30+Fam!B30","v":9465341},1.1904334279667639E-2,{"$f":"(NJub!B29*PmJub!B30+NViu!B30*PmViu!B30+NInc!B30*PmInc!B30+Orf!B30*Orf!D30+Fam!B30*Fam!C30)/(NJub!B29+NViu!B30+NInc!B30+Orf!B30+Fam!B30)","v":909.79277315838294},1.87086853880849E-2,908.89698139089637,906.69112919771044,1.5235727880684946E-2,{"$f":"BajJub!B30+BajViu!B30+NInc!O30+Orf!N30+Fam!J30","v":446864},-4.5423473921662461E-2,{"$f":"(PMBajJub!B30*BajJub!B30+PmBajViu!B30*BajViu!B30+PmInc!N30*NInc!O30+Orf!S30*Orf!N30+Fam!L30*Fam!J30)/(BajJub!B30+BajViu!B30+NInc!O30+Orf!N30+Fam!J30)","v":817.21710618890756},1.4284370998830953E-2,120560.98372191637,3.0835734112545365E-2,{"$f":"'AUX2'!G30","v":11495.156428579998},{"$f":"Q30+S30","v":132056.14015049639},3.3101038763615698E-2,{"$f":"'AUX2'!D30","v":113551.49},1.9841975516210253E-2,{"$f":"V30-T30","v":-18504.650150496382},{"$f":"'AUX1'!B30","v":2.5000000000000001E-3},2.2492501616526575,{"$f":"100*V30/'AUX1'!C30","v":10.194047041924769},{"$f":"100*T30/'AUX1'!C30","v":11.855295821033879},-1.6612487791091102,{"$f":"SUM(AE30:AI30)","v":120754.81357142},{"$f":"(14*PmJub!B30*NJub!B30)/1000000","v":85192.363133639999},{"$f":"(14*NViu!B30*PmViu!B30)/1000000","v":21177.953225940004},{"$f":"(14*PmInc!B30*NInc!B30)/1000000","v":12300.2125218},{"$f":"(14*Orf!B30*Orf!D30)/1000000","v":1785.91351988},{"$f":"(14*Fam!B30*Fam!C30)/1000000","v":298.37117016000002},{"$f":"+'AUX1'!G30","v":-0.20267174099999999},205.83684685073729,340.4530827969848,208.26390385672758,100.54461667395238,108.87938107311345,102.76691409374997,-2.4058924117499743,null,1,100.361021682,null,{"$f":"'AUX1'!C30","v":1113900},null,2016,113551.49,{"$f":"+BA30","v":113551.49},113551.49,0,0,0,0,0,0,0,null,2016,132056.14015049639,{"$f":"+BM30","v":132056.14015049639},{"$f":"+T30-BQ30/2-BP30-BO30-BN30","v":132056.14015049639},0,0,0,0,0,0,0,null,2016,-18504.650150496382,-18504.650150496382,-18504.650150496382,0,0,0,0,0,0,0,null,2016,10.194047041924769,10.194047041924769,10.194047041924769,0,0,0,0,0,0,0,null,2016,11.855295821033881,11.855295821033881,11.855295821033881,0,0,0,0,0,0,0,null,2016,-1.6612487791091104,-1.6612487791091104,-1.6612487791091106,0,0,0,0,0,0,0]
[2017,{"$f":"AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31","v":570879.30953869119},1.80475204832935E-2,{"$f":"(AltJub!B31*PmAltJub!B31+AltViu!B31*PmAltViu!B31+NInc!I31*PmInc!H31+Orf!F31*Orf!K31+Fam!E31*Fam!H31)/(AltJub!B31+AltViu!B31+NInc!I31+Orf!F31+Fam!E31)","v":1087.5374521785193},2.3695578972875886E-2,{"$f":"F30+B31-M31","v":9578781.950346889},1.1984877285127871E-2,{"$f":"(D31*B31+H30*F30*(1+Y31)-O31*M31)/(B31+F30-M31)","v":932.00711063792426},2.4416920132728004E-2,{"$f":"(D31*B31+H30*F30*(1+Y31)-O31*M31)/(B31+F30-M31)","v":932.00711063792426},{"$f":"(D31*B31+H30*F30-O31*M31)/(B31+F30-M31)","v":923.74142707447879},1.5331682474980068E-2,{"$f":"BajJub!H31+BajViu!F31+NInc!Z31+Orf!N31+Fam!J31","v":457438.3591918014},2.3663484173711558E-2,{"$f":"+H30*$AE$110-$AE$111*$AE$110*H29+$AE$111*O30","v":839.53116504417289},2.730493364159603E-2,124984.90044562906,3.6694431209327139E-2,{"$f":"'AUX2'!G31","v":12362.107564697391},{"$f":"Q31+S31","v":137347.00801032645},4.0065292335520253E-2,{"$f":"'AUX2'!D31+AR31","v":146019.09749693258},0.28592850254041191,{"$f":"V31-T31","v":8672.089486606128},{"$f":"MIN(MAX(IF(ISNUMBER(AVERAGE(W26:W36)-AVERAGE(L26:L36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(V26:V36)/GEOMEAN(T26:T36)-1)),AVERAGE(W26:W36)-AVERAGE(L26:L36)-AVERAGE(G26:G36)+0.25*(GEOMEAN(V26:V36)/GEOMEAN(T26:T36)-1),0.0025),0.0025),0.025)","v":9.194008090934673E-3},2.2699297858374283,{"$f":"100*V31/'AUX1'!C31","v":12.533671408158888},{"$f":"100*T31/'AUX1'!C31","v":11.789295351119131},0.74437605703975684,{"$f":"Q31","v":124984.90044562906},{"$f":"$AD31*AE$69%","v":88176.68389416454},21919.824951912055,12731.09362707101,{"$f":"$AD31*AH$66%","v":1848.4747471759104},308.82322530552619,{"$f":"+'AUX1'!G31","v":1.9578530104472085},209.86682975341407,348.76589852857984,210.17868387383598,102.51313247834597,111.53788022487652,103.7117539334083,-1.2130424895816958,27256.964644609419,2.13,102.49871144382661,null,{"$f":"'AUX1'!C31","v":1165014.5654997812},5.71,2017,null,{"$f":"+(AW31/100+1)*AY30","v":120035.280079},{"$f":"+V31-BE31/2-BD31-BC31-BB31","v":144118.45597974741},{"$f":"+BH31","v":851.99452170325105},{"$f":"+BG31","v":516.49951931371402},{"$f":"+BF31","v":342.21188144446899},379.87118944746902,342.21188144446899,516.49951931371402,851.99452170325105,3.4,2017,null,{"$f":"+(BI31/100+1)*BK30","v":136546.04891561327},136673.11760659976,{"$f":"+BT31","v":235.71781401119301},{"$f":"+BS31","v":188.41542497393601},{"$f":"+BR31","v":163.99577914764799},171.522771187883,163.99577914764799,188.41542497393601,235.71781401119301,null,2017,null,{"$f":"AZ31-BL31","v":-16510.768836613264},{"$f":"(V31-T31)-CC31/2-CB31-CA31-BZ31","v":6687.0762218035843},{"$f":"+CF31","v":853.01310703428601},{"$f":"+CE31","v":495.82987210819198},{"$f":"+CD31","v":423.23463801166503},425.87129529680101,423.23463801166503,495.82987210819198,853.01310703428601,null,2017,null,{"$f":"+AZ31/$AV31*100","v":10.303328699371745},{"$f":"V31/AV31*100-CO31/2-CN31-CM31-CL31","v":12.413629043335767},{"$f":"+CR31","v":4.7741245750934497E-2},{"$f":"+CQ31","v":3.1841580003739198E-2},{"$f":"+CP31","v":2.42167770564201E-2},3.24855240240573E-2,2.42167770564201E-2,3.1841580003739198E-2,4.7741245750934497E-2,null,2017,null,{"$f":"+BL31/$AV31*100","v":11.720544357060136},{"$f":"100*T31/AV31-DA31/2-CZ31-CY31-CX31","v":11.603782605105216},{"$f":"+DD31","v":7.8075835006483602E-2},{"$f":"+DC31","v":4.7903638623909103E-2},{"$f":"+DB31","v":4.6663809030549702E-2},2.5738926705944399E-2,4.6663809030549702E-2,4.7903638623909103E-2,7.8075835006483602E-2,null,2017,null,{"$f":"+BX31/$AV31*100","v":-1.4172156576883901},{"$f":"100*(V30-T30)/AV30-DM31/2-DL31-DK31-DJ31","v":-1.845337874896829},{"$f":"+DP31","v":7.4206140968555698E-2},{"$f":"+DO31","v":4.8190053803750001E-2},{"$f":"+DN31","v":4.0380171608769E-2},4.2625458813286998E-2,4.0380171608769E-2,4.8190053803750001E-2,7.4206140968555698E-2]
[2018,{"$f":"AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32","v":580605.87808316469},1.7037871896834478E-2,{"$f":"(AltJub!B32*PmAltJub!B32+AltViu!B32*PmAltViu!B32+NInc!I32*PmInc!H32+Orf!F32*Orf!K32+Fam!E32*Fam!H32)/(AltJub!B32+AltViu!B32+NInc!I32+Orf!F32+Fam!E32)","v":1102.973946031683},1.4193988282648951E-2,{"$f":"F31+B32-M32","v":9695856.2120436877},1.2222249374051142E-2,{"$f":"(D32*B32+H31*F31*(1+Y32)-O32*M32)/(B32+F31-M32)","v":960.3365409146885},3.0396152511512176E-2,{"$f":"(D32*B32+H31*F31*(1+Y32)-O32*M32)/(B32+F31-M32)","v":960.3365409146885},{"$f":"(D32*B32+H31*F31-O32*M32)/(B32+F31-M32)","v":945.42449751097388},1.4396228011464229E-2,{"$f":"BajJub!H32+BajViu!F32+NInc!Z32+Orf!N32+Fam!J32","v":463531.61638636608},1.3320389670272048E-2,{"$f":"+H31*$AE$110-$AE$111*$AE$110*H30+$AE$111*O31","v":865.49880257297889},3.0931117997793134E-2,130357.99022232322,4.2989911241570811E-2,{"$f":"'AUX2'!G32","v":12661.859540290943},143019.84976261418,4.1302987480158482E-2,{"$f":"'AUX2'!D32+AR32","v":151232.3030745021},3.5702217497125988E-2,8212.453311887919,{"$f":"MIN(MAX(IF(ISNUMBER(AVERAGE(W27:W37)-AVERAGE(L27:L37)-AVERAGE(G27:G37)+0.25*(GEOMEAN(V27:V37)/GEOMEAN(T27:T37)-1)),AVERAGE(W27:W37)-AVERAGE(L27:L37)-AVERAGE(G27:G37)+0.25*(GEOMEAN(V27:V37)/GEOMEAN(T27:T37)-1),0.0025),0.0025),0.025)","v":1.6195167598107581E-2},2.3066916791550018,{"$f":"100*V32/'AUX1'!C32","v":12.43528939968898},{"$f":"100*T32/'AUX1'!C32","v":11.760008844287729},0.67528055540125109,130357.99022232322,91967.391708350726,22862.156281025524,13278.402212106921,1927.9405124892878,322.09950835074642,{"$f":"+'AUX1'!G32","v":1.8238614337239536},213.69450992346569,359.36703997106912,213.58256288472242,104.38282996612087,114.92820264300263,105.39138317025355,-0.4532023940638652,{"$f":"+AR31","v":27256.964644609419},2.38,104.93818077618968,null,{"$f":"'AUX1'!C32","v":1216154.2704288375},3.7,2018,null,{"$f":"+(AW32/100+1)*AZ31","v":124476.585441923},145434.4543990427,2301.8656232604098,1564.7715409314801,1300.2587128969301,1261.90559674111,1300.2587128969301,1564.7715409314801,2301.8656232604098,2.6,2018,null,{"$f":"+(BI32/100+1)*BL31","v":140096.24618741922},140634.08229890271,884.47921674599604,721.95059083923104,490.61569028615401,577.443931680172,490.61569028615401,721.95059083923104,884.47921674599604,null,2018,null,-15619.660745496221,2117.2526007208089,2509.0005464073201,1512.8885508839801,1474.212083228,1198.1990612956199,1474.212083228,1512.8885508839801,2509.0005464073201,null,2018,null,10.235262784385927,12.137772253556928,0.114154140789754,7.8185108942509601E-2,6.3659141572983899E-2,8.3037509653612604E-2,6.3659141572983899E-2,7.8185108942509601E-2,0.114154140789754,null,2018,null,11.519611417227422,11.282480278102646,0.19785330569269899,0.12567996347030599,0.117237974954624,7.3514644134902996E-2,0.117237974954624,0.12567996347030599,0.19785330569269899,null,2018,null,-1.2843486328414941,0.20662881491035048,0.19907078631216399,0.148466200179008,0.12875576639738101,0.122908978481707,0.12875576639738101,0.148466200179008,0.19907078631216399]
[2019,{"$f":"AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33","v":590186.15946259082},1.6500489817731223E-2,{"$f":"(AltJub!B33*PmAltJub!B33+AltViu!B33*PmAltViu!B33+NInc!I33*PmInc!H33+Orf!F33*Orf!K33+Fam!E33*Fam!H33)/(AltJub!B33+AltViu!B33+NInc!I33+Orf!F33+Fam!E33)","v":1113.4377480421347},9.4868986235792097E-3,9815317.6073063407,1.2320871169094305E-2,993.04051304044481,3.4054699298026181E-2,993.04051304044481,972.62465474499663,1.2795632891990261E-2,{"$f":"BajJub!H33+BajViu!F33+NInc!Z33+Orf!N33+Fam!J33","v":470724.76419993833},1.5518138481360078E-2,896.06636830997127,3.5317860228252451E-2,136458.11245380159,4.6795154029873665E-2,{"$f":"'AUX2'!G33","v":12957.421269990498},149415.53372379209,4.4718855262353641E-2,{"$f":"'AUX2'!D33+AR33","v":156540.37534907725},3.5098799440753226E-2,7124.8416252851603,2.1520299989244623E-2,2.3563323760731119,{"$f":"100*V33/'AUX1'!C33","v":12.343269268451522},{"$f":"100*T33/'AUX1'!C33","v":11.781472744839924},0.56179652361159782,136458.11245380159,96271.019969068715,23931.994405651156,13899.767088893079,2018.1587857316574,337.17220445696614,{"$f":"+'AUX1'!G33","v":1.879889436214667},217.71173044128761,371.60517645490563,218.17892371047333,106.34511175987589,118.84204802487271,107.65943735235882,-0.41261659909297066,{"$f":"+AR32","v":27256.964644609419},2.2000000000000002,107.24682075326585,null,{"$f":"'AUX1'!C33","v":1268224.5841398179},3.85,2019,null,{"$f":"+(AW33/100+1)*AZ32","v":129268.93398143703},146176.23220577536,4172.1212444794301,2846.4440168498099,2266.71310727945,2157.7295493864499,2266.71310727945,2846.4440168498099,4172.1212444794301,2.5099999999999998,2019,null,{"$f":"+(BI33/100+1)*BL32","v":143612.66196672342},144658.88745547793,1832.31187204446,1462.7971186063901,887.07064805392201,1148.93325921878,887.07064805392201,1462.7971186063901,1832.31187204446,null,2019,null,-14343.727985286387,-3265.0594284383701,4273.2592556107602,2622.69528953687,2570.3890599496899,1847.11489725242,2570.3890599496899,2622.69528953687,4273.2592556107602,null,2019,null,10.192905546702882,11.878659826657939,0.17997817465239199,0.120977999730026,0.10298979532883799,0.12132694416464999,0.10298979532883799,0.120977999730026,0.17997817465239199,null,2019,null,11.323914057708455,11.044279397349978,0.28836654570214298,0.20561593915564899,0.186850055852882,0.112721613558546,0.186850055852882,0.20561593915564899,0.28836654570214298,null,2019,null,-1.1310085110055739,-0.19725124008949865,0.321195821792018,0.24076040714083999,0.206104888543615,0.20894135602855901,0.206104888543615,0.24076040714083999,0.321195821792018]
[2020,{"$f":"AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34","v":599519.02058172808},1.5813419155128239E-2,{"$f":"(AltJub!B34*PmAltJub!B34+AltViu!B34*PmAltViu!B34+NInc!I34*PmInc!H34+Orf!F34*Orf!K34+Fam!E34*Fam!H34)/(AltJub!B34+AltViu!B34+NInc!I34+Orf!F34+Fam!E34)","v":1123.3804053382255},8.9296930282576348E-3,9937119.2402563989,1.2409341992091205E-2,1028.4626424634962,3.5670376946251192E-2,1028.4626424634962,1003.9409279787587,1.0976807889679696E-2,{"$f":"BajJub!H34+BajViu!F34+NInc!Z34+Orf!N34+Fam!J34","v":477717.38763166947},1.4855014997173788E-2,929.86991790391448,3.772438157421143E-2,143079.38277232522,4.852236484485517E-2,{"$f":"'AUX2'!G34","v":13243.530689432968},156322.91346175817,4.6229328141577319E-2,{"$f":"'AUX2'!D34+AR34","v":161942.66020016055},3.4510488677674811E-2,5619.7467384023766,2.5000000000000001E-2,2.4152406854749393,{"$f":"100*V34/'AUX1'!C34","v":12.257063301083681},{"$f":"100*T34/'AUX1'!C34","v":11.831717740972966},0.42534556011071523,143079.38277232522,100942.31752399421,25093.231369667192,14574.216658838859,2116.0846226477788,353.53259717717117,{"$f":"+'AUX1'!G34","v":1.8768715964058322},221.79790007198378,384.86047317423032,223.63339680323514,108.34107295666304,123.0811886749844,110.35092328616778,-0.95916611783661665,27256.964644609419,2,109.39175716833117,null,{"$f":"'AUX1'!C34","v":1321219.0899417379},4.04,2020,null,{"$f":"+(AW34/100+1)*AZ33","v":134491.3989142871},146900.21365325217,5829.4568258359004,4475.7610036906099,3277.3054508579198,2919.8465330479899,3277.3054508579198,4475.7610036906099,5829.4568258359004,2.5299999999999998,2020,null,{"$f":"+(BI34/100+1)*BL33","v":147246.06231448153},148565.03640281226,3144.71616014553,2228.04336891821,1498.1181403661301,1773.9987790320799,1498.1181403661301,2228.04336891821,3144.71616014553,null,2020,null,-12754.663400194433,-9182.9258630463373,6302.2134665153199,3904.1322547760401,3415.30868094995,2362.0363984148098,3415.30868094995,3904.1322547760401,6302.2134665153199,null,2020,null,10.179341181046498,11.641760728224442,0.23562019162817099,0.16445504532793301,0.13864636101193101,0.15316194978240599,0.13864636101193101,0.16445504532793301,0.23562019162817099,null,2020,null,11.144711988756889,10.881065827639182,0.35638494731387699,0.28899116090317201,0.22533535647893599,0.15988089727559701,0.22533535647893599,0.28899116090317201,0.35638494731387699,null,2020,null,-0.96537080771039108,-0.71297330275558812,0.54410787352308498,0.31299088833303901,0.274626866304373,0.28608839641338102,0.274626866304373,0.31299088833303901,0.54410787352308498]
[2021,{"$f":"AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35","v":610419.84300750459},1.8182613147451399E-2,{"$f":"(AltJub!B35*PmAltJub!B35+AltViu!B35*PmAltViu!B35+NInc!I35*PmInc!H35+Orf!F35*Orf!K35+Fam!E35*Fam!H35)/(AltJub!B35+AltViu!B35+NInc!I35+Orf!F35+Fam!E35)","v":1133.957463377352},9.4153841288890927E-3,10063004.287190115,1.2668163065181037E-2,1063.2807072772353,3.3854476940784917E-2,1063.2807072772353,1037.8907848926285,9.1672191481344534E-3,{"$f":"BajJub!H35+BajViu!F35+NInc!Z35+Orf!N35+Fam!J35","v":484534.79607378849},1.4270798213807945E-2,965.55786533836294,3.8379505291337157E-2,149797.17642144297,4.695151404033826E-2,{"$f":"'AUX2'!G35","v":13538.573392385555},163335.74981382853,4.4861218338192899E-2,{"$f":"'AUX2'!D35+AR35","v":167096.52158277444},3.1825223670178815E-2,3760.7717689459096,2.5000000000000001E-2,2.4756217026118126,{"$f":"100*V35/'AUX1'!C35","v":12.18102973760146},{"$f":"100*T35/'AUX1'!C35","v":11.906876378094395},0.27415335950706421,149797.17642144297,105681.71216248629,26271.396574637576,15258.498196923261,2215.43799951857,370.13148787725237,{"$f":"+'AUX1'!G35","v":2},226.23385807342345,397.88972318872686,229.224231723316,110.5078944157963,127.24803793882606,113.10969636832196,-1.6394958137925073,27256.964644609419,1.9,111.47020055452946,null,{"$f":"'AUX1'!C35","v":1371776.6492841439},3.46,2021,null,{"$f":"+(AW35/100+1)*AZ34","v":139144.80131672142},147305.3204747391,7729.8418565249303,6128.8446860419299,4154.1402441980899,3556.7486425407701,4154.1402441980899,6128.8446860419299,7729.8418565249303,2.54,2021,null,{"$f":"+(BI35/100+1)*BL34","v":150986.11229726937},151896.42631034969,4809.6619370483604,3209.6857258292698,2223.9402317394802,2392.07121772345,2223.9402317394802,3209.6857258292698,4809.6619370483604,null,2021,null,-11841.310980547947,-15341.593452714411,8337.2431615516507,5124.9644067877098,4164.2171285568602,2951.8810495282,4164.2171285568602,5124.9644067877098,8337.2431615516507,null,2021,null,10.143400632262809,11.425531207579329,0.29481045975374398,0.20890870331608699,0.16437858490148199,0.174801564101635,0.16437858490148199,0.20890870331608699,0.29481045975374398,null,2021,null,11.006610469427429,10.768728132296093,0.44225209667799498,0.33686020512800602,0.25888582666832,0.20030023464796001,0.25888582666832,0.33686020512800602,0.44225209667799498,null,2021,null,-0.86320983716462063,-0.99802562287352048,0.53655051011970201,0.39548784882356303,0.31215771088651301,0.358350226308915,0.31215771088651301,0.39548784882356303,0.53655051011970201]
[2022,{"$f":"AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36","v":624364.42488690116},2.2844247347354241E-2,{"$f":"(AltJub!B36*PmAltJub!B36+AltViu!B36*PmAltViu!B36+NInc!I36*PmInc!H36+Orf!F36*Orf!K36+Fam!E36*Fam!H36)/(AltJub!B36+AltViu!B36+NInc!I36+Orf!F36+Fam!E36)","v":1145.6143070456567},1.0279789185024812E-2,10195228.607348476,1.3139646608983258E-2,1097.6074457346435,3.2283796952649935E-2,1097.6074457346435,1071.3701764984608,7.6080278386132516E-3,{"$f":"BajJub!H36+BajViu!F36+NInc!Z36+Orf!N36+Fam!J36","v":492140.10472854035},1.569610421455403E-2,1000.1521355628278,3.5828272407414818E-2,156665.02362549535,4.5847641244787019E-2,{"$f":"'AUX2'!G36","v":13795.829670465902},170460.85329596125,4.3622437159372529E-2,{"$f":"'AUX2'!D36+AR36","v":171948.94848828393},2.9039664378086805E-2,1488.0951923226821,2.5000000000000001E-2,2.5375122451771075,{"$f":"100*V36/'AUX1'!C36","v":12.114393784197846},{"$f":"100*T36/'AUX1'!C36","v":12.009552368727388},0.10484141547045844,156665.02362549535,110526.96938784681,27475.878139791086,15958.064348190028,2317.0106061205656,387.10114354684782,{"$f":"+'AUX1'!G36","v":1.8},230.30606751874507,410.73511422169781,234.95483751639887,112.49703651528064,131.35608775826623,115.93743877753001,-2.4607746130190122,27256.964644609419,1.8,113.47666416451099,null,{"$f":"'AUX1'!C36","v":1419377.2429007229},2.98,2022,null,{"$f":"+(AW36/100+1)*AZ35","v":143291.31639595973},147637.77232373998,9663.8893418175794,7434.7222053920505,5160.0715399337196,4104.9861548012404,5160.0715399337196,7434.7222053920505,9663.8893418175794,2.5299999999999998,{"$f":"+AX36","v":2022},null,{"$f":"+(BI36/100+1)*BL35","v":154806.06093839029},155283.69163092654,6111.9595573660899,4390.5710537956002,3161.1984907968999,3026.86512615226,3161.1984907968999,4390.5710537956002,6111.9595573660899,null,2022,null,-11514.744542430562,-21165.812058543495,9981.41306183905,6007.1335036822002,4914.57793454271,3501.5655016044302,4914.57793454271,6007.1335036822002,9981.41306183905,null,2022,null,10.095365211233142,11.228305825717591,0.34030946395709399,0.25935030511496499,0.18894376481552999,0.194968849185331,0.18894376481552999,0.25935030511496499,0.34030946395709399,null,{"$f":"+CH36","v":2022},null,10.906618498547962,10.705407619674222,0.51011439593296903,0.39273489661659799,0.28803440990353302,0.22652209320012701,0.28803440990353302,0.39273489661659799,0.51011439593296903,null,2022,null,-0.81125328731481927,-1.3873394362540341,0.63828963996207799,0.45605214869414901,0.35993581467496999,0.41443038485980099,0.35993581467496999,0.45605214869414901,0.63828963996207799]
[2023,{"$f":"AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37","v":640361.33760289662},2.562111497446895E-2,{"$f":"(AltJub!B37*PmAltJub!B37+AltViu!B37*PmAltViu!B37+NInc!I37*PmInc!H37+Orf!F37*Orf!K37+Fam!E37*Fam!H37)/(AltJub!B37+AltViu!B37+NInc!I37+Orf!F37+Fam!E37)","v":1157.9563516671014},1.0773298260627229E-2,10335424.028329268,1.3751081646147911E-2,1118.7551069200094,1.926705332361478E-2,1118.7551069200094,1104.4303034661798,6.2161183017208632E-3,{"$f":"BajJub!H37+BajViu!F37+NInc!Z37+Orf!N37+Fam!J37","v":500165.9166221043},1.6307981845923525E-2,1033.8839007386791,3.3726634155381907E-2,161879.31779428004,3.3283077793096583E-2,{"$f":"'AUX2'!G37","v":14032.15237151944},175911.47016579949,3.1975769007648092E-2,{"$f":"'AUX2'!D37+AR37","v":176676.38265277821},2.7493242651707162E-2,764.91248697871924,1.3226492988981042E-2,2.5710746330973961,{"$f":"100*V37/'AUX1'!C37","v":12.053636535119278},{"$f":"100*T37/'AUX1'!C37","v":12.001450855512424},5.2185679606854052E-2,161879.31779428004,114205.64710821773,28390.359929351394,16489.197845318078,2394.1278503715066,399.98506102131427,{"$f":"+'AUX1'!G37","v":1.8},{"$f":"+AK36*(AJ37/100+1)","v":234.45157673408249},418.64876956928828,238.06246602753671,114.52198317255569,133.88693250548616,117.47088449868144,-1.9516403792092518,27256.964644609419,{"$f":"AJ37","v":1.8},115.51924411947219]
[2024,{"$f":"AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38","v":655599.61946349789},2.3796380208779722E-2,{"$f":"(AltJub!B38*PmAltJub!B38+AltViu!B38*PmAltViu!B38+NInc!I38*PmInc!H38+Orf!F38*Orf!K38+Fam!E38*Fam!H38)/(AltJub!B38+AltViu!B38+NInc!I38+Orf!F38+Fam!E38)","v":1170.2736339403382},1.0637086843129806E-2,10481373.300557176,1.4121266029130775E-2,1138.2836574001039,1.7455607897833625E-2,1138.2836574001039,1125.0844251719582,5.6574653494754212E-3,{"$f":"BajJub!H38+BajViu!F38+NInc!Z38+Orf!N38+Fam!J38","v":509650.34723558958},1.8962568816241809E-2,1054.8499547447559,2.0278924926770969E-2,167030.86309187629,3.1823369209789787E-2,{"$f":"'AUX2'!G38","v":14262.972406860514},181293.83549873682,3.059701182568908E-2,{"$f":"'AUX2'!D38+AR38","v":181558.27343045827},2.7631824380706549E-2,264.43793172144797,1.1961144814453685E-2,2.6018276291126425,{"$f":"100*V38/'AUX1'!C38","v":11.99480156561363},{"$f":"100*T38/'AUX1'!C38","v":11.977331249017812},1.7470316595817437E-2,167030.86309187629,117840.05558198549,29293.836835381964,17013.939676322905,2470.3170648893192,412.71393329659577,{"$f":"+'AUX1'!G38","v":1.8},238.67170511529599,425.95653833780028,240.90996565857805,116.5833788696617,136.22401030194564,118.87597075965213,-1.2773802460294377,27256.964644609419,{"$f":"AJ38","v":1.8},117.5985905136227]
[2025,{"$f":"AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39","v":668955.78149231256},2.0372437128234555E-2,{"$f":"(AltJub!B39*PmAltJub!B39+AltViu!B39*PmAltViu!B39+NInc!I39*PmInc!H39+Orf!F39*Orf!K39+Fam!E39*Fam!H39)/(AltJub!B39+AltViu!B39+NInc!I39+Orf!F39+Fam!E39)","v":1181.7947999689691},9.844847986396843E-3,10630899.158313822,1.4265865117951471E-2,1156.2784407553283,1.5808698682651112E-2,1156.2784407553283,1144.1586749998432,5.1612948684145454E-3,{"$f":"BajJub!H39+BajViu!F39+NInc!Z39+Orf!N39+Fam!J39","v":519429.92373566783},1.9188795912970402E-2,1074.0541340333687,1.8205602798987197E-2,172091.91303643133,3.0300088563699701E-2,{"$f":"'AUX2'!G39","v":14499.140755258386},186591.05379168972,2.921896532433288E-2,{"$f":"'AUX2'!D39+AR39","v":186599.66728935027},2.7767359557001825E-2,8.6134976605535485,1.0797629518248805E-2,2.6299211999221446,{"$f":"100*V39/'AUX1'!C39","v":11.937828057279598},{"$f":"100*T39/'AUX1'!C39","v":11.937277003488683},5.5105379091457962E-4,172091.91303643133,121410.61970247094,30181.442685864604,17529.463555332932,2545.1678907358842,425.21920202695549,{"$f":"+'AUX1'!G39","v":1.8},242.96779580737132,432.69035690428768,243.51122221501342,118.68187968931561,138.37753463415146,120.15954945053704,-0.44418430766913275,27256.964644609419,1.8,119.71536514286791]
[2026,{"$f":"AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40","v":679813.72675699147},1.623118532656509E-2,{"$f":"(AltJub!B40*PmAltJub!B40+AltViu!B40*PmAltViu!B40+NInc!I40*PmInc!H40+Orf!F40*Orf!K40+Fam!E40*Fam!H40)/(AltJub!B40+AltViu!B40+NInc!I40+Orf!F40+Fam!E40)","v":1191.9529101992068},8.595494099740808E-3,10781187.703451969,1.41369552001267E-2,1172.8186682508119,1.430470975890441E-2,1172.8186682508119,1161.700586618643,4.6893081045191742E-3,{"$f":"BajJub!H40+BajViu!F40+NInc!Z40+Orf!N40+Fam!J40","v":529525.18161884416},1.943526435784193E-2,1091.632164604735,1.636605643456357E-2,177021.29486334397,2.8643890000043859E-2,{"$f":"'AUX2'!G40","v":14746.494262818458},191767.78912616242,2.774374885224673E-2,{"$f":"'AUX2'!D40+AR40","v":191805.77557769502},2.7899879801349892E-2,37.986451532604406,9.7542119384270605E-3,2.6555740086875477,{"$f":"100*V40/'AUX1'!C40","v":11.882657115930236},{"$f":"100*T40/'AUX1'!C40","v":11.880303797959213},2.3533179710231167E-3,177021.29486334397,124888.29213806566,31045.956610201134,18031.575581171666,2618.0713998297661,437.39913407572197,{"$f":"+'AUX1'!G40","v":1.8},247.34121613190399,438.8798668752803,245.88648228588406,120.8181535237233,140.35698510424575,121.33161116230349,0.53863055313604491,27256.964644609419,1.8,121.87024171543953]
[{"$f":"A40+1","v":2027},{"$f":"AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41","v":691736.23097120633},1.7537898610977543E-2,{"$f":"(AltJub!B41*PmAltJub!B41+AltViu!B41*PmAltViu!B41+NInc!I41*PmInc!H41+Orf!F41*Orf!K41+Fam!E41*Fam!H41)/(AltJub!B41+AltViu!B41+NInc!I41+Orf!F41+Fam!E41)","v":1200.8426565379998},7.4581355208966915E-3,10932833.59071831,1.4065786760932397E-2,1188.303116810471,1.320276439899537E-2,1188.303116810471,1177.8042722980149,4.2509589778603196E-3,{"$f":"BajJub!H41+BajViu!F41+NInc!Z41+Orf!N41+Fam!J41","v":540090.34370486345},1.995214288718028E-2,1107.7008552519271,1.4719876500717044E-2,181881.28323989094,2.7454258428618816E-2,{"$f":"'AUX2'!G41","v":15006.910907145331},196888.19414703627,2.6701069268234567E-2,{"$f":"'AUX2'!D41+AR41","v":197181.9799109801},2.8029418389996952E-2,293.78576394382981,9.0889971498098708E-3,2.6797105132836179,{"$f":"100*V41/'AUX1'!C41","v":11.829231710713314},{"$f":"100*T41/'AUX1'!C41","v":11.811607078500121},1.7624632213193436E-2,181881.28323989094,128317.00758513295,31898.300326141281,18526.619117052323,2689.9486086252682,449.40760293909091,{"$f":"+'AUX1'!G41","v":1.8},251.79335802227826,444.6742943570971,248.12134382255721,122.99288028715031,142.21008531033041,122.4343938303395,1.6295122359779413,27256.964644609419,1.8,124.06390606631744]
[2028,{"$f":"AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42","v":702549.23220275436},1.5631682637710753E-2,{"$f":"(AltJub!B42*PmAltJub!B42+AltViu!B42*PmAltViu!B42+NInc!I42*PmInc!H42+Orf!F42*Orf!K42+Fam!E42*Fam!H42)/(AltJub!B42+AltViu!B42+NInc!I42+Orf!F42+Fam!E42)","v":1227.3386896719926},2.2064533592086155E-2,11085078.838905962,1.392550677044091E-2,1204.4117425558286,1.3555990485487168E-2,1204.4117425558286,1194.0282534771443,4.8179093243818638E-3,{"$f":"BajJub!H42+BajViu!F42+NInc!Z42+Orf!N42+Fam!J42","v":550303.98401510215},1.8910984855193158E-2,1122.6692188933944,1.3513001791501722E-2,186913.98769029661,2.7670271293213977E-2,{"$f":"'AUX2'!G42","v":15279.828574437486},202193.81626473408,2.6947385752015052E-2,{"$f":"'AUX2'!D42+AR42","v":202733.83773497917},2.8156010130872655E-2,540.02147024509031,8.8847640749432581E-3,2.7035191089832877,{"$f":"100*V42/'AUX1'!C42","v":11.777496615157892},{"$f":"100*T42/'AUX1'!C42","v":11.746124935378228},3.1371679779663708E-2,186913.98769029661,131867.57399654697,32780.934949958028,19039.255694167205,2764.3802163907326,461.84283323364855,{"$f":"+'AUX1'!G42","v":1.8},256.32563846667927,450.70229486054262,250.32584342437849,125.20675213231902,144.13788387373756,123.52219453418076,2.7748618413304058,27256.964644609419,1.8,126.29705637551116]
[2029,{"$f":"AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43","v":716740.38464746263},2.0199513136202052E-2,{"$f":"(AltJub!B43*PmAltJub!B43+AltViu!B43*PmAltViu!B43+NInc!I43*PmInc!H43+Orf!F43*Orf!K43+Fam!E43*Fam!H43)/(AltJub!B43+AltViu!B43+NInc!I43+Orf!F43+Fam!E43)","v":1259.2145364229441},2.597151627271721E-2,11240873.527463065,1.4054450204747493E-2,1221.6572961604629,1.4318652828839262E-2,1221.6572961604629,1211.2016484589112,5.6375288144185909E-3,{"$f":"BajJub!H43+BajViu!F43+NInc!Z43+Orf!N43+Fam!J43","v":560945.69609035994},1.933787939824505E-2,1138.1501966779165,1.3789438174658164E-2,192254.93224059156,2.8574343826768711E-2,{"$f":"'AUX2'!G43","v":15563.613653928132},207818.54589451969,2.7818504708477798E-2,{"$f":"'AUX2'!D43+AR43","v":208467.08807054919},2.8279691242587335E-2,648.54217602949939,8.8486288029060098E-3,2.7274415460402439,{"$f":"100*V43/'AUX1'!C43","v":11.727398350086034},{"$f":"100*T43/'AUX1'!C43","v":11.690914353904557},3.6483996181477352E-2,192254.93224059156,135635.60339552618,33717.62865618107,19583.289932578104,2843.370567161799,475.03968914439582,{"$f":"+'AUX1'!G43","v":1.8},260.93949995907951,457.15574454981186,252.54088389261517,127.46047367070076,146.20174419240917,124.61519658253405,3.9552068077363174,27256.964644609419,1.8,128.57040339027037]
[2030,{"$f":"AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44","v":728020.35912880453},1.5737880441730745E-2,{"$f":"(AltJub!B44*PmAltJub!B44+AltViu!B44*PmAltViu!B44+NInc!I44*PmInc!H44+Orf!F44*Orf!K44+Fam!E44*Fam!H44)/(AltJub!B44+AltViu!B44+NInc!I44+Orf!F44+Fam!E44)","v":1290.4134833419362},2.477651426072236E-2,11396669.33054596,1.3859759448610731E-2,1239.9783126632865,1.4996854322733899E-2,1239.9783126632865,1229.3978201712805,6.3360846246693914E-3,{"$f":"BajJub!H44+BajViu!F44+NInc!Z44+Orf!N44+Fam!J44","v":572224.55604590976},2.010686601958156E-2,1154.6471766808108,1.4494554454277164E-2,197842.71929060528,2.9064466564743707E-2,{"$f":"'AUX2'!G44","v":15856.521495558209},213699.24078616349,2.8297257428740785E-2,{"$f":"'AUX2'!D44+AR44","v":214387.65744612389},2.8400499236460153E-2,688.41665996040683,8.8551033498473694E-3,2.751593322811098,{"$f":"100*V44/'AUX1'!C44","v":11.678885128330766},{"$f":"100*T44/'AUX1'!C44","v":11.641383253512588},3.7501874818177683E-2,197842.71929060528,139577.77985540428,34697.613546901084,20152.467808051199,2926.0116159422491,488.84646430645932,{"$f":"+'AUX1'!G44","v":1.8},265.63641095834294,464.01164265362632,254.7771595195461,129.75476219677338,148.39431045179234,125.71867702723394,5.1659936240613007,27256.964644609419,1.8,130.88467065129524]
[2031,{"$f":"AltJub!B45+AltViu!B45+NInc!I45+Orf!F45+Fam!E45","v":739010.0334531964},1.509528433729912E-2,{"$f":"(AltJub!B45*PmAltJub!B45+AltViu!B45*PmAltViu!B45+NInc!I45*PmInc!H45+Orf!F45*Orf!K45+Fam!E45*Fam!H45)/(AltJub!B45+AltViu!B45+NInc!I45+Orf!F45+Fam!E45)","v":1324.5902211444682},2.6485105932108288E-2,11550998.991719758,1.3541645957925175E-2,1259.4830886241843,1.5729933146172881E-2,1259.4830886241843,1248.8037962956012,7.1174499926203172E-3,{"$f":"BajJub!H45+BajViu!F45+NInc!Z45+Orf!N45+Fam!J45","v":584680.37227939791},2.1767357066180937E-2,1172.1161315205281,1.5129257830893472E-2,203676.03041500458,2.9484588289705682E-2,{"$f":"'AUX2'!G45","v":16157.219648318751},219833.25006332333,2.8703935749111009E-2,{"$f":"'AUX2'!D45+AR45","v":220501.66602403609},2.8518472801768668E-2,668.41596071276581,8.8416257214797168E-3,2.7759218811091162,{"$f":"100*V45/'AUX1'!C45","v":11.631906801203069},{"$f":"100*T45/'AUX1'!C45","v":11.596646513606874},3.5260287596194928E-2,203676.03041500458,143693.17322883205,35720.658396966777,20746.655024393138,3012.2838637692025,503.25990104341355,{"$f":"+'AUX1'!G45","v":1.8},270.41786635559311,471.31051477161373,257.02980380639963,132.0903479163153,150.72854303447144,126.83023451570831,6.4103602073102337,27256.964644609419,1.8,133.24059472301855]
[2032,{"$f":"AltJub!B46+AltViu!B46+NInc!I46+Orf!F46+Fam!E46","v":747403.27890102903},1.1357417447518614E-2,{"$f":"(AltJub!B46*PmAltJub!B46+AltViu!B46*PmAltViu!B46+NInc!I46*PmInc!H46+Orf!F46*Orf!K46+Fam!E46*Fam!H46)/(AltJub!B46+AltViu!B46+NInc!I46+Orf!F46+Fam!E46)","v":1358.8187070454014},2.5840811259620455E-2,11701979.503433576,1.3070775248274824E-2,1279.9652730798778,1.6262373540932185E-2,1279.9652730798778,1269.3039930023849,7.7975674837591491E-3,{"$f":"BajJub!H46+BajViu!F46+NInc!Z46+Orf!N46+Fam!J46","v":596422.76718721096},2.0083442962237408E-2,1190.6702065600289,1.582955352336235E-2,209693.78346962488,2.9545710618763987E-2,{"$f":"'AUX2'!G46","v":16464.961791388185},226158.74526101307,2.8774060320118533E-2,{"$f":"'AUX2'!D46+AR46","v":226815.43392700158},2.8633651694392359E-2,656.68866598850582,8.735989621502115E-3,2.8001723058525858,{"$f":"100*V46/'AUX1'!C46","v":11.586414806652586},{"$f":"100*T46/'AUX1'!C46","v":11.552869173750819},3.3545632901766709E-2,209693.78346962488,147938.69014294303,36776.050633075276,21359.629690051181,3101.2839311096996,518.12907244566998,{"$f":"+'AUX1'!G46","v":1.8},275.28538794999378,478.97514241659877,259.27521350486904,134.46797417880896,153.17974690457848,127.93822212813021,7.7007032999026706,27256.964644609419,1.8,135.63892542803288]
[2033,{"$f":"AltJub!B47+AltViu!B47+NInc!I47+Orf!F47+Fam!E47","v":755415.47091641102},1.072003862113502E-2,{"$f":"(AltJub!B47*PmAltJub!B47+AltViu!B47*PmAltViu!B47+NInc!I47*PmInc!H47+Orf!F47*Orf!K47+Fam!E47*Fam!H47)/(AltJub!B47+AltViu!B47+NInc!I47+Orf!F47+Fam!E47)","v":1395.7384724688716},2.7170486564574992E-2,11849269.912486482,1.2586794311995497E-2,1301.3881096037908,1.6737045117142024E-2,1301.3881096037908,1290.8902986842509,8.5354078224990637E-3,{"$f":"BajJub!H47+BajViu!F47+NInc!Z47+Orf!N47+Fam!J47","v":608125.061863504},1.9620804771558698E-2,1210.1224436704072,1.6337216639171537E-2,215886.985602342,2.9534505173417491E-2,{"$f":"'AUX2'!G47","v":16779.539182165543},232666.52478450755,2.8775272501550875E-2,{"$f":"'AUX2'!D47+AR47","v":233335.48777130444},2.8746076628988426E-2,668.96298679689062,8.5227101522415503E-3,2.8240373627917013,{"$f":"100*V47/'AUX1'!C47","v":11.542362119068466},{"$f":"100*T47/'AUX1'!C47","v":11.509270654449802},3.309146461866419E-2,215886.985602342,{"$f":"$AD47*AE$69%","v":152307.98615231839},37862.2130907557,21990.47578363428,3192.8788174172955,533.43175821631462,{"$f":"+'AUX1'!G47","v":1.8},280.2405249330937,486.99177098521488,261.48494099923158,136.88839771402752,155.74352323955281,129.02860251272136,9.0518235730160939,27256.964644609419,1.8,138.08042608573746]
[2034,{"$f":"AltJub!B48+AltViu!B48+NInc!I48+Orf!F48+Fam!E48","v":763056.95775286818},1.0115608073510973E-2,{"$f":"(AltJub!B48*PmAltJub!B48+AltViu!B48*PmAltViu!B48+NInc!I48*PmInc!H48+Orf!F48*Orf!K48+Fam!E48*Fam!H48)/(AltJub!B48+AltViu!B48+NInc!I48+Orf!F48+Fam!E48)","v":1433.1668825815466},2.681620579424826E-2,11992182.965702485,1.2060916349403428E-2,1323.6837505078574,1.7132199640931489E-2,1323.6837505078574,1313.3913915913472,9.2234452573958237E-3,{"$f":"BajJub!H48+BajViu!F48+NInc!Z48+Orf!N48+Fam!J48","v":620143.90453686554},1.976376805871416E-2,1230.444311115637,1.6793232413401027E-2,222234.00814744507,2.9399746017085615E-2,{"$f":"'AUX2'!G48","v":17101.12791868945},239335.13606613452,2.8661670551031637E-2,{"$f":"'AUX2'!D48+AR48","v":240068.5674134373},2.8855789174821345E-2,733.43134730277234,8.2869380089841509E-3,2.847439985352211,{"$f":"100*V48/'AUX1'!C48","v":11.499703200668428},{"$f":"100*T48/'AUX1'!C48","v":11.464570559594584},3.5132641073843729E-2,222234.00814744507,156785.80226157032,38975.352539268693,22636.990186468,3286.7486437126968,549.11451642532177,{"$f":"+'AUX1'!G48","v":1.8},285.28485438188937,495.33501122922439,263.65185049557505,139.35238887288003,158.41175237247489,130.09785454313013,10.468019212150608,27256.964644609419,1.8,140.56587375528073]
[2035,{"$f":"AltJub!B49+AltViu!B49+NInc!I49+Orf!F49+Fam!E49","v":770117.96142580558},9.2535735389025486E-3,{"$f":"(AltJub!B49*PmAltJub!B49+AltViu!B49*PmAltViu!B49+NInc!I49*PmInc!H49+Orf!F49*Orf!K49+Fam!E49*Fam!H49)/(AltJub!B49+AltViu!B49+NInc!I49+Orf!F49+Fam!E49)","v":1471.2612667767321},2.658056410469567E-2,12130781.432989985,1.1557400990619415E-2,1346.8720293387025,1.7517990095405001E-2,1346.8720293387025,1336.7458778960188,9.8680121918470753E-3,{"$f":"BajJub!H49+BajViu!F49+NInc!Z49+Orf!N49+Fam!J49","v":631519.49413830542},1.8343467569733374E-2,1251.5763913908254,1.7174349204010841E-2,228740.54288561663,2.9277853522106767E-2,{"$f":"'AUX2'!G49","v":17430.118602331615},246170.66148794824,2.8560476051142203E-2,{"$f":"'AUX2'!D49+AR49","v":247021.63291717024},2.8962831655335419E-2,850.97142922200146,8.0910042430505456E-3,2.870478634355528,{"$f":"100*V49/'AUX1'!C49","v":11.458393954425816},{"$f":"100*T49/'AUX1'!C49","v":11.418920626665669},3.9473327760147114E-2,228740.54288561663,161376.15401453056,40116.467201885869,23299.752669328776,3382.9775890673,565.19141080408474,{"$f":"+'AUX1'!G49","v":1.8},290.41998176076339,504.01228504984527,265.78505873662289,141.86073187259186,161.18680788153165,131.15047683625039,11.945582646625411,27256.964644609419,1.8,143.0960594828758]
[2036,{"$f":"AltJub!B50+AltViu!B50+NInc!I50+Orf!F50+Fam!E50","v":778346.77019230882},1.0685127705979403E-2,{"$f":"(AltJub!B50*PmAltJub!B50+AltViu!B50*PmAltViu!B50+NInc!I50*PmInc!H50+Orf!F50*Orf!K50+Fam!E50*Fam!H50)/(AltJub!B50+AltViu!B50+NInc!I50+Orf!F50+Fam!E50)","v":1511.1677153206849},2.7123971414934722E-2,12266310.246228784,1.1172306910931962E-2,1371.2834241759679,1.8124509460079263E-2,1371.2834241759679,1361.0704196198235,1.0541751533805543E-2,{"$f":"BajJub!H50+BajViu!F50+NInc!Z50+Orf!N50+Fam!J50","v":642817.95695350843},1.7890916939340862E-2,1273.5410514333107,1.7549596008340274E-2,235488.23083034714,2.9499308953309322E-2,{"$f":"'AUX2'!G50","v":17766.97790202318},253255.20873237032,2.877900722043969E-2,{"$f":"'AUX2'!D50+AR50","v":254201.87174825094},2.906724705155006E-2,946.66301588062197,8.0790401601638223E-3,2.8936693465213783,{"$f":"100*V50/'AUX1'!C50","v":11.418391678485996},{"$f":"100*T50/'AUX1'!C50","v":11.375868903069271},4.2522775416724556E-2,235488.23083034714,166136.63903950204,41299.875261989604,23987.079271856997,3482.7730901493178,581.86416684915116,{"$f":"+'AUX1'!G50","v":1.8},295.64754143245716,513.14726047822739,267.93234690012758,144.4142250462985,164.10823970582044,132.2100468056351,13.461741747932479,27256.964644609419,1.8,145.67178855356758]
[2037,{"$f":"AltJub!B51+AltViu!B51+NInc!I51+Orf!F51+Fam!E51","v":786608.45468222746},1.0614400684000325E-2,{"$f":"(AltJub!B51*PmAltJub!B51+AltViu!B51*PmAltViu!B51+NInc!I51*PmInc!H51+Orf!F51*Orf!K51+Fam!E51*Fam!H51)/(AltJub!B51+AltViu!B51+NInc!I51+Orf!F51+Fam!E51)","v":1554.1017197997326},2.8411144602792593E-2,12398911.039507877,1.0810161378386862E-2,1397.3291293957545,1.899367028040766E-2,1397.3291293957545,1386.742141016244,1.1273174143095588E-2,{"$f":"BajJub!H51+BajViu!F51+NInc!Z51+Orf!N51+Fam!J51","v":654007.66140313388},1.7407267996458309E-2,1296.6535556434631,1.8148220808540394E-2,242555.03395607331,3.0009156299693363E-2,{"$f":"'AUX2'!G51","v":18112.160175035293},260667.19413110861,2.9266862608030131E-2,{"$f":"'AUX2'!D51+AR51","v":261616.70620417254},2.916907890932019E-2,949.51207306393189,8.2601193388473146E-3,2.9175714006508096,{"$f":"100*V51/'AUX1'!C51","v":11.379655022024929},{"$f":"100*T51/'AUX1'!C51","v":11.338353684707872},4.1301337317056763E-2,242555.03395607331,171122.25940754422,42539.249673884493,24706.911282899291,3587.2881721679751,599.32541957731826,{"$f":"+'AUX1'!G51","v":1.8},300.96919717824142,522.89381034904534,270.14550006026008,147.01368109713187,167.22525750109091,133.30211757004426,14.991763177487542,27256.964644609419,1.8,148.2938807475318]
[2038,{"$f":"AltJub!B52+AltViu!B52+NInc!I52+Orf!F52+Fam!E52","v":794733.14902399236},1.0328765592847677E-2,{"$f":"(AltJub!B52*PmAltJub!B52+AltViu!B52*PmAltViu!B52+NInc!I52*PmInc!H52+Orf!F52*Orf!K52+Fam!E52*Fam!H52)/(AltJub!B52+AltViu!B52+NInc!I52+Orf!F52+Fam!E52)","v":1596.7746864600974},2.7458284175802872E-2,12528417.104248896,1.0444954748716428E-2,1425.2303744933674,1.99675541793638E-2,1425.2303744933674,1413.9394504577754,1.1887193011716368E-2,{"$f":"BajJub!H52+BajViu!F52+NInc!Z52+Orf!N52+Fam!J52","v":665227.08428297366},1.715487989203246E-2,1321.3048413798133,1.9011466577992131E-2,249982.3284181687,3.0621069127926059E-2,{"$f":"'AUX2'!G52","v":18466.066500685884},268448.39491885458,2.9851093512873073E-2,{"$f":"'AUX2'!D52+AR52","v":269273.80108669016},2.9268371250503522E-2,825.40616783557925,8.6477975585477658E-3,2.9428019674862465,{"$f":"100*V52/'AUX1'!C52","v":11.342143942504352},{"$f":"100*T52/'AUX1'!C52","v":11.307376818748379},3.4767123755973017E-2,249982.3284181687,176362.20594218952,43841.846978798618,25463.463321230491,3697.134771269722,617.67740468031866,{"$f":"+'AUX1'!G52","v":1.8},306.38664272744978,533.33472083724394,272.48166365613383,149.65992735688025,170.56433689040202,134.45488729691573,16.508283304071654,27256.964644609419,1.8,150.96317060098738]
[2039,{"$f":"AltJub!B53+AltViu!B53+NInc!I53+Orf!F53+Fam!E53","v":802724.78338573326},1.005574559404665E-2,{"$f":"(AltJub!B53*PmAltJub!B53+AltViu!B53*PmAltViu!B53+NInc!I53*PmInc!H53+Orf!F53*Orf!K53+Fam!E53*Fam!H53)/(AltJub!B53+AltViu!B53+NInc!I53+Orf!F53+Fam!E53)","v":1639.5578152034898},2.6793466295635282E-2,12654606.75647503,1.0072274188838826E-2,1455.3649131910886,2.1143626488056899E-2,1455.3649131910886,1442.8964228084237,1.2395222997781064E-2,{"$f":"BajJub!H53+BajViu!F53+NInc!Z53+Orf!N53+Fam!J53","v":676535.13115959917},1.6998777024862299E-2,1347.7057078159728,1.9980904942866529E-2,257838.98929046502,3.1428865080229684E-2,{"$f":"'AUX2'!G53","v":18829.038284550152},276668.02757501515,3.0619041915468159E-2,{"$f":"'AUX2'!D53+AR53","v":277181.07162501675},2.9365168488043603E-2,513.0440500015975,9.3258821409299402E-3,2.9702461917991196,{"$f":"100*V53/'AUX1'!C53","v":11.305819664279328},{"$f":"100*T53/'AUX1'!C53","v":11.28489333090763},2.0926333371697581E-2,257838.98929046502,181905.06991799831,45219.74647236336,26263.751074428823,3813.3315211793847,637.09030449512295,{"$f":"+'AUX1'!G53","v":1.8},311.9016022965439,544.61135096773876,275.02279553695541,152.3538060493041,174.17068552179578,135.70879772911877,17.971709942686374,27256.964644609419,1.8,153.68050767180515,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en % PIB)"]
[2040,{"$f":"AltJub!B54+AltViu!B54+NInc!I54+Orf!F54+Fam!E54","v":808384.03376724024},7.0500506507813476E-3,{"$f":"(AltJub!B54*PmAltJub!B54+AltViu!B54*PmAltViu!B54+NInc!I54*PmInc!H54+Orf!F54*Orf!K54+Fam!E54*Fam!H54)/(AltJub!B54+AltViu!B54+NInc!I54+Orf!F54+Fam!E54)","v":1685.5620899858504},2.8058952453988928E-2,12775394.229679419,9.5449408684773474E-3,1488.3173476677271,2.264204267807024E-2,1488.3173476677271,1474.1286497046719,1.2892805332541224E-2,{"$f":"BajJub!H54+BajViu!F54+NInc!Z54+Orf!N54+Fam!J54","v":687596.56056285172},1.6350118262584479E-2,1376.2145896640377,2.1153640355404457E-2,266193.77197456476,3.240310050505113E-2,{"$f":"'AUX2'!G54","v":19201.370410956526},285395.14238552126,3.154363331028498E-2,{"$f":"'AUX2'!D54+AR54","v":285346.69165788876},2.9459515344968601E-2,-48.450727632502094,1.0315064818780063E-2,3.0008844737952618,{"$f":"100*V54/'AUX1'!C54","v":11.270644638515403},{"$f":"100*T54/'AUX1'!C54","v":11.272558348923086},-1.9137104076829559E-3,266193.77197456476,187799.35818092956,46685.006462120284,27114.778040133184,3936.8952857192398,657.73400566247199,{"$f":"+'AUX1'!G54","v":1.8},317.51583113788172,556.94246441931182,277.85967349956115,155.09617455819156,178.11426561664902,137.10864277417332,19.338114035724317,27256.964644609419,1.8,156.44675680989764]
[2041,{"$f":"AltJub!B55+AltViu!B55+NInc!I55+Orf!F55+Fam!E55","v":812881.06275358924},5.5629859058348163E-3,{"$f":"(AltJub!B55*PmAltJub!B55+AltViu!B55*PmAltViu!B55+NInc!I55*PmInc!H55+Orf!F55*Orf!K55+Fam!E55*Fam!H55)/(AltJub!B55+AltViu!B55+NInc!I55+Orf!F55+Fam!E55)","v":1732.2732912932727},2.7712536716944403E-2,12889287.074031562,8.9150160303899106E-3,1511.7379706281174,1.5736309865024278E-2,1511.7379706281174,1508.0500550851327,1.3258400467029308E-2,{"$f":"BajJub!H55+BajViu!F55+NInc!Z55+Orf!N55+Fam!J55","v":698988.21840144764},1.6567357214921197E-2,1407.3852365614196,2.2649554169449138E-2,272793.14557795576,2.47916153501202E-2,{"$f":"'AUX2'!G55","v":19583.331432817897},292376.47701077367,2.4461995277487159E-2,{"$f":"'AUX2'!D55+AR55","v":293779.10208295955},2.9551456777289875E-2,1402.6250721858814,2.5000000000000001E-3,3.0083866849797496,{"$f":"100*V55/'AUX1'!C55","v":11.236582504373931},{"$f":"100*T55/'AUX1'!C55","v":11.182934330509374},5.3648173864557336E-2,272793.14557795576,192455.20763195059,47842.403184947041,27786.997187608053,4034.4972793164925,674.04029413354976,{"$f":"+'AUX1'!G55","v":1.8},323.2311160983636,565.70668361640435,278.55432268331003,157.887905700239,180.91712689177385,137.45141438110875,21.811384051367043,27256.964644609419,1.8,159.26279843247579]
[2042,{"$f":"AltJub!B56+AltViu!B56+NInc!I56+Orf!F56+Fam!E56","v":812372.75948813558},-6.2531074808391818E-4,{"$f":"(AltJub!B56*PmAltJub!B56+AltViu!B56*PmAltViu!B56+NInc!I56*PmInc!H56+Orf!F56*Orf!K56+Fam!E56*Fam!H56)/(AltJub!B56+AltViu!B56+NInc!I56+Orf!F56+Fam!E56)","v":1777.5341231140067},2.6127997267072933E-2,12991563.084640631,7.9349625795153145E-3,1536.5726786510018,1.6427918399486652E-2,1536.5726786510018,1532.8230865970679,1.3947599636059849E-2,{"$f":"BajJub!H56+BajViu!F56+NInc!Z56+Orf!N56+Fam!J56","v":710096.74887906609},1.5892300020482697E-2,1429.5399512645372,1.5741755794772327E-2,279474.73244361614,2.4493235896761112E-2,{"$f":"'AUX2'!G56","v":19975.182614680441},299449.91505829658,2.4192910865610706E-2,{"$f":"'AUX2'!D56+AR56","v":302487.01958225487},2.964103790077055E-2,3037.1045239582891,2.5000000000000001E-3,3.0159076516921988,{"$f":"100*V56/'AUX1'!C56","v":11.203598051425455},{"$f":"100*T56/'AUX1'!C56","v":11.091108932475537},0.11248911894991842,279474.73244361614,197169.05843204012,49014.218452023903,28467.590664586773,4133.3151729036326,690.54972206168509,{"$f":"+'AUX1'!G56","v":1.8},329.04927618813417,575.00006685289884,279.25070849001827,160.7298880028433,183.88921868942148,137.79504291706152,24.334485887198838,27256.964644609419,1.8,162.12952880426036]
[2043,{"$f":"AltJub!B57+AltViu!B57+NInc!I57+Orf!F57+Fam!E57","v":809113.97985614138},-4.0114339063357374E-3,{"$f":"(AltJub!B57*PmAltJub!B57+AltViu!B57*PmAltViu!B57+NInc!I57*PmInc!H57+Orf!F57*Orf!K57+Fam!E57*Fam!H57)/(AltJub!B57+AltViu!B57+NInc!I57+Orf!F57+Fam!E57)","v":1823.2605016518146},2.5724613633690163E-2,13079663.183663264,6.781331734192042E-3,1562.7142110717953,1.7012883792612898E-2,1562.7142110717953,1558.8986539338709,1.452972293017063E-2,{"$f":"BajJub!H57+BajViu!F57+NInc!Z57+Orf!N57+Fam!J57","v":721013.88083350798},1.5374147215397427E-2,1453.0301699627214,1.6432012744663327E-2,286156.85746400396,2.3909585535557998E-2,{"$f":"'AUX2'!G57","v":20377.191862108473},306534.04932611244,2.365715904924115E-2,{"$f":"'AUX2'!D57+AR57","v":311479.44563270977},2.9728303921516153E-2,4945.3963065973367,2.5000000000000001E-3,3.0234474208214293,{"$f":"100*V57/'AUX1'!C57","v":11.171657183252268},{"$f":"100*T57/'AUX1'!C57","v":10.99428344977717},0.17737373347509866,286156.85746400396,201883.28889958642,50186.128100561094,29148.238958572962,4232.1410255755909,707.06047970787472,{"$f":"+'AUX1'!G57","v":1.8},334.97216315952062,584.78247617101181,279.94883526124329,163.62302598689448,187.01770459769898,138.13953052435417,26.90832979838288,27256.964644609419,1.8,165.04786032273705]
[2044,{"$f":"AltJub!B58+AltViu!B58+NInc!I58+Orf!F58+Fam!E58","v":799873.14258508163},-1.1420933887093088E-2,{"$f":"(AltJub!B58*PmAltJub!B58+AltViu!B58*PmAltViu!B58+NInc!I58*PmInc!H58+Orf!F58*Orf!K58+Fam!E58*Fam!H58)/(AltJub!B58+AltViu!B58+NInc!I58+Orf!F58+Fam!E58)","v":1866.3073263230453},2.3609804870029061E-2,13148635.296152992,5.2732330734537314E-3,1589.7927195047641,1.7327869831296194E-2,1589.7927195047641,1585.9064273016634,1.4840983761171378E-2,{"$f":"BajJub!H58+BajViu!F58+NInc!Z58+Orf!N58+Fam!J58","v":730901.03009535349},1.3712841770002759E-2,1477.7548711736908,1.7015958596099834E-2,292650.46531346359,2.2692476801037254E-2,{"$f":"'AUX2'!G58","v":20789.641713025168},313440.10702648875,2.2529496202978727E-2,{"$f":"'AUX2'!D58+AR58","v":320765.67581110128},2.9813300070341109E-2,7325.568784612522,2.5000000000000001E-3,3.0310060393734828,{"$f":"100*V58/'AUX1'!C58","v":11.140726882202541},{"$f":"100*T58/'AUX1'!C58","v":10.886297660996785},0.25442922120575595,292650.46531346359,206464.52074945736,51324.975648216961,29809.684694931471,4328.1787876171829,723.10543324057596,{"$f":"+'AUX1'!G58","v":1.8},341.00166209639201,594.91551079772614,280.64870734939637,166.56824045465859,190.25832303911571,138.48487935066504,29.533842457881292,27256.964644609419,1.8,168.01872180854633]
[2045,{"$f":"AltJub!B59+AltViu!B59+NInc!I59+Orf!F59+Fam!E59","v":788936.27412644599},-1.3673253765327242E-2,{"$f":"(AltJub!B59*PmAltJub!B59+AltViu!B59*PmAltViu!B59+NInc!I59*PmInc!H59+Orf!F59*Orf!K59+Fam!E59*Fam!H59)/(AltJub!B59+AltViu!B59+NInc!I59+Orf!F59+Fam!E59)","v":1910.5116855802239},2.368546628612811E-2,13197626.903021961,3.7259841622729883E-3,1617.787015497941,1.760877103645142E-2,1617.787015497941,1613.8272875826785,1.5118051418301581E-2,{"$f":"BajJub!H59+BajViu!F59+NInc!Z59+Orf!N59+Fam!J59","v":739944.66725747613},1.2373271879152714E-2,1503.3646219934155,1.7330175199750331E-2,298913.29214733327,2.1400365200723082E-2,{"$f":"'AUX2'!G59","v":21212.832395651472},320126.12454298476,2.1331084844004922E-2,{"$f":"'AUX2'!D59+AR59","v":330355.30940299574},2.9896071540839619E-2,10229.184860010981,2.5000000000000001E-3,3.0385835544719164,{"$f":"100*V59/'AUX1'!C59","v":11.11077517525959},{"$f":"100*T59/'AUX1'!C59","v":10.766739011859819},0.34403616339977106,298913.29214733327,210882.93689448803,52423.348871007023,30447.62283392141,4420.8033943262144,738.58015359055139,{"$f":"+'AUX1'!G59","v":1.8},347.13969201412709,605.39124181339685,281.35032911776983,169.56646878284246,193.60853828729071,138.8310915490417,32.211967252058457,27256.964644609419,1.8,171.04305880110016]
[2046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D60+AR60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,3.0461800133580961,{"$f":"100*V60/'AUX1'!C60","v":{"$error":"#REF!"}},{"$f":"100*T60/'AUX1'!C60","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,{"$f":"+'AUX1'!G60","v":1.8},353.38820647038136]
[2047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D61+AR61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,3.053795463391491,{"$f":"100*V61/'AUX1'!C61","v":{"$error":"#REF!"}},{"$f":"100*T61/'AUX1'!C61","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,{"$f":"+'AUX1'!G61","v":1.8},359.74919418684823]
[2048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D62+AR62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,3.0614299520499695,{"$f":"100*V62/'AUX1'!C62","v":{"$error":"#REF!"}},{"$f":"100*T62/'AUX1'!C62","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,{"$f":"+'AUX1'!G62","v":1.8},366.2246796822115]
[{"$f":"A62+1","v":2049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D63+AR63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,3.0690835269300942,{"$f":"100*V63/'AUX1'!C63","v":{"$error":"#REF!"}},{"$f":"100*T63/'AUX1'!C63","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,{"$f":"+'AUX1'!G63","v":1.8},372.8167239164913]
[2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'AUX2'!D64+AR64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},2.5000000000000001E-3,3.0767562357474194,{"$f":"100*V64/'AUX1'!C64","v":{"$error":"#REF!"}},{"$f":"100*T64/'AUX1'!C64","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,{"$f":"+'AUX1'!G64","v":1.8},379.52742494698816]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"100*AH30/$AD$30","v":1.4789584506490319},{"$f":"100*AI30/$AD$30","v":0.24708842764560229}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"porcentajes",{"$f":"100*AE30/$AD$30","v":70.549869288029058},{"$f":"100*AF30/$AD$30","v":17.537978486807386},{"$f":"100*AG30/$AD$30","v":10.186105346868914}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resumen PmBaj(t)=alpha+beta*PmTot(t-1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estadísticas de la regresión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en MM €)",null,null,null,null,null,null,null,null,null,null,null,"Ingresos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Gastos (en % PIB)",null,null,null,null,null,null,null,null,null,null,null,"Saldo (en % PIB)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de correlación múltiple",0.99662783762783724]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficiente de determinación R^2",0.99326704673473865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R^2  ajustado",0.99298650701535285]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error típico",16.314142909673741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observaciones",26]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANÁLISIS DE VARIANZA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grados de libertad","Suma de cuadrados","Promedio de los cuadrados","F","Valor crítico de F"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regresión",1,942323.87295617175,942323.87295617175,3540.5576397846266,1.4032429602953706E-27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residuos",24,6387.6302130541917,266.15125887725799]
[null,null,null,null,null,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",25,948711.50316922599]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coeficientes","Error típico","Estadístico t","Probabilidad","Inferior 95%","Superior 95%","Inferior 095%","Superior 095%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercepción",-13.5376810064148,9.7531028029550466,-1.3880383791620736,0.17787711824012611,-33.667095852843985,6.5917338400143848,-33.667095852843985,6.5917338400143848]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable X 1",0.97238284955845089,1.6341858880124602E-2,59.502585152114392,1.4032429602953807E-27,0.93865491052143357,1.0061107885954683,0.93865491052143357,1.0061107885954683]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESTIMACION.LINEAL"]
[null,null,null,null,null,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":"LINEST(O5:O30,H4:H29,TRUE,TRUE)","v":0.96116578968443611},-8.9616517303260252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF",null,null,null,null,null,null,null,null,null,null,null,"Fuente: Ministerio de Empleo y Seguridad Social y estimaciones de AIReF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.483267379545365E-2,8.8895390437606778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.99431699047314037,14.988240544329113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4199.114511170249,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943319.96665847395,5391.5365107521056]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y(T) =beta*X(t-1)-rho*beta*X(t-2)+rho*Y(t-1)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dependent Variable: PMBAJTOT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Method: ARMA Maximum Likelihood (OPG - BHHH)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date: 24/05/17   Time: 17:30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sample: 1994 2016"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Included observations: 23"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Convergence achieved after 6 iterations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coefficient covariance computed using outer product of gradients"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable","Coefficient","Std. Error","t-Statistic","Prob.  "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"beta","PMTOT(-1)",0.94564199999999998,2.017E-2,46.883789999999998,0]
[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,"rho","AR(1)",0.76158000000000003,0.204813,3.718413,1.4E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIGMASQ",121.0692,26.463760000000001,4.5749040000000001,2.0000000000000001E-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R-squared",0.99618799999999996,"    Mean dependent var",null,567.69590000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjusted R-squared",0.995807,"    S.D. dependent var",null,182.22239999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S.E. of regression",11.79956,"    Akaike info criterion",null,7.9328260000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum squared resid",2784.59,"    Schwarz criterion",null,8.0809339999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Log likelihood",-88.227500000000006,"    Hannan-Quinn criter.",null,7.9700749999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Durbin-Watson stat",1.2145049999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inverted AR Roots",0.76]

{"sheet":"Sintesis","index":35,"n_rows":76,"n_cols":60,"rows_kept":76,"cut":false,"hidden":true,"merged":[[64,56,64,57],[51,1,51,10],[63,56,63,57],[63,54,63,55],[69,1,69,10],[46,1,46,10],[1,54,1,55],[1,56,1,57],[1,58,1,59],[20,54,20,55],[20,56,20,57],[20,58,20,59],[2,1,2,10],[45,54,45,55],[45,56,45,57],[45,58,45,59],[5,52,6,52],[7,52,8,52],[9,52,10,52],[21,1,21,10],[26,1,26,10],[63,58,63,59],[2,56,2,57],[21,56,21,57],[46,56,46,57],[55,54,55,55],[55,56,55,57],[55,58,55,59],[56,56,56,57],[39,54,39,55],[29,54,29,56],[34,54,34,56]]}
[]
[null,null,"ingresos","número de pensiones","efecto sustitución",null,"gasto total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos",null,"Gastos",null,"Principales componentes del gasto"]
[null," CUADRO 1 - VARIABLES PARA EL CÁLCULO DEL IRP 2017 CON TOPES (MEYSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# pensiones","Efecto sustitución (%)"]
[null,null,"gI","gP","gS","I","G","gG","Saldo/PIB","gP+gS+IRP","IRP efectivo 0.25%","IRP tasas","IRP saldo","Gpens","gGpens","Gpens/PIB","Otro Gasto","gOG",null,null,null,null,null,null,null,null,null,"Componentes del IRP - MEySS sin topes",null,null,null,null,null,null,"Proyección de ingresos y gastos. IRP con topes (% del PIB, MEYSS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," (€ M)"," (% var)","(€ M)"," (% var)"," (% var)"," (% var)"]
[null,null,"(1)","(2)","(3)","(4)","(5)","(6)","(7)","(8)","(9)",null,null,null,null,null,null,null,"check",null,"Ingreso/PIB","Gasto/PIB","Saldo","Saldo/PIB (eje derecho)","IRP2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 12-16",{"$f":"GEOMEAN(F6:F10)","v":110956.66047443938},{"$f":"AVERAGE(C6:C10)*100","v":0.22055267169792447},{"$f":"GEOMEAN(G6:G10)","v":123719.24063972036},{"$f":"+AVERAGE(H6:H10)*100","v":3.532742758446914},{"$f":"AVERAGE(D6:D10)*100","v":1.3280000000000001},{"$f":"AVERAGE(E6:E10)*100","v":1.6}]
[null,2012,-2.4803795434475528E-2,1.54E-2,1.6E-2,109581.52,115292.1,3.701519299371725E-2,{"$f":"X6","v":-0.54919984612425488},{"$f":"(1+D6)*(1+E6)*(1+K6)-1","v":4.1962864000000044E-2},0.01,null,null,103503.79,4.4813973984755728E-2,{"$f":"100*N6/'AUX1'!C26","v":9.9542017695710712},{"$f":"'AUX2'!N26","v":11788.31},null,{"$f":"J6-O6","v":-2.8511099847556842E-3},null,{"$f":"100*F6/'AUX1'!C26","v":10.538711290632815},{"$f":"100*G6/'AUX1'!C26","v":11.087911136757068},{"$f":"+F6-G6","v":-5710.5800000000017},{"$f":"+W6*100/'AUX1'!C26","v":-0.54919984612425488},{"$f":"K6","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEySS (1)","Prom 17-22",{"$f":"GEOMEAN(F11:F16)","v":131532.44805384369},{"$f":"AVERAGE(C11:C16)*100","v":3.9563342819116296},{"$f":"GEOMEAN(G11:G16)","v":145616.37683827267},{"$f":"+AVERAGE(H11:H16)*100","v":2.6821810692904386},{"$f":"AVERAGE(D11:D16)*100","v":1.0083333333333335},{"$f":"AVERAGE(E11:E16)*100","v":1.5500000000000003}]
[null,2013,{"$f":"F7/F6-1","v":2.3484799261772604E-3},1.6199999999999999E-2,1.7000000000000001E-2,109838.87,119881.76,{"$f":"G7/G6-1","v":3.9808972167217016E-2},{"$f":"X7","v":-0.9792209438377536},5.4144908000000047E-2,0.02,null,null,108630.07,{"$f":"(N7/N6-1)","v":4.9527461748019252E-2},{"$f":"100*N7/'AUX1'!C27","v":10.591855499219969},{"$f":"'AUX2'!N27","v":11251.689999999999},{"$f":"'AUX2'!O27/100","v":-4.5521368202906205E-2},4.6174462519807946E-3,{"$f":"(N7*O7+Q7*R7)/G7-H7","v":7.9753305271550168E-4},{"$f":"100*F7/'AUX1'!C27","v":10.70971821372855},{"$f":"100*G7/'AUX1'!C27","v":11.688939157566304},-10042.89,{"$f":"+W7*100/'AUX1'!C27","v":-0.9792209438377536},{"$f":"K7","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 12-22",{"$f":"GEOMEAN(F6:F16)","v":121745.0466412906},{"$f":"AVERAGE(C6:C16)*100","v":2.2582517318144908},{"$f":"GEOMEAN(G6:G16)","v":135219.92376510627},{"$f":"+AVERAGE(H6:H16)*100","v":3.0688000189070181},{"$f":"AVERAGE(D6:D16)*100","v":1.1536363636363633},{"$f":"AVERAGE(E6:E16)*100","v":1.5727272727272725}]
[null,2014,6.1544697246065372E-3,1.4E-2,1.4999999999999999E-2,110514.87,123935.54,3.3814818868191487E-2,-1.2941822565091607,3.1783024999999965E-2,2.5000000000000001E-3,null,null,112170.4,3.2590699794264877E-2,{"$f":"100*N8/'AUX1'!C28","v":10.816817743490839},{"$f":"'AUX2'!N28","v":11765.15},{"$f":"'AUX2'!O28/100","v":4.5634033642946159E-2},-8.0767479426491207E-4,1.4081890355385762E-5,{"$f":"100*F8/'AUX1'!C28","v":10.657171648987465},{"$f":"100*G8/'AUX1'!C28","v":11.951353905496624},-13420.669999999998,{"$f":"+W8*100/'AUX1'!C28","v":-1.2941822565091607},{"$f":"K8","v":2.5000000000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AIReF (2)","Prom 17-22",128795.27733789381,3.672545160825532,146682.00498222993,2.9143136698274841,1.246663842855352,1.3836367385738089]
[null,2015,7.4865038523777017E-3,7.7000000000000002E-3,1.6E-2,111342.24,127950.54,3.2395872886824773E-2,-1.544096318333952,2.6382758000000006E-2,2.5000000000000001E-3,null,null,115515.5,2.9821592862288249E-2,{"$f":"100*N9/'AUX1'!C29","v":10.739633692822611},{"$f":"'AUX2'!N29","v":12435.04},{"$f":"'AUX2'!O29/100","v":5.6938500571603434E-2},-3.4388348622882425E-3,6.1111995236451389E-5,{"$f":"100*F9/'AUX1'!C29","v":10.351640014875418},{"$f":"100*G9/'AUX1'!C29","v":11.895736333209371},-16608.299999999988,{"$f":"+W9*100/'AUX1'!C29","v":-1.544096318333952},2.5000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 12-22",120356.53700026569,2.1034576657675284,135758.78178586479,3.195417801018134,1.2840060305312677,1.4819836755857141]
[null,2016,1.9841975516210253E-2,1.3100000000000001E-2,1.6E-2,113551.49,132249.97,3.3602281006395174E-2,-1.6786497890295355,3.1882874000000117E-2,2.5000000000000001E-3,null,null,119069.86,3.076955040665541E-2,{"$f":"100*N10/'AUX1'!C30","v":10.689456863273184},{"$f":"'AUX2'!N30","v":13180.11},{"$f":"'AUX2'!O30/100","v":5.9916976543702205E-2},1.1133235933447061E-3,7.2119077754700944E-5,{"$f":"100*F10/'AUX1'!C30","v":10.194047041924769},{"$f":"100*G10/'AUX1'!C30","v":11.872696830954304},-18698.479999999996,{"$f":"+W10*100/'AUX1'!C30","v":-1.6786497890295355},2.5000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1)-(2)","Prom 17-22",{"$f":"+BC59","v":-38.098662001721095},{"$f":"+BD59","v":-0.16619649719920426},-1065.6281439572922,-0.23213260053704943,-0.23833050952201851,0.1663632614261914]
[null,"2017(P)",5.7089871740124254E-2,1.1000000000000001E-2,1.7000000000000001E-2,120034.13,136740.41,3.3954185396034564E-2,-1.433997521982324,3.0757467499999747E-2,2.5000000000000001E-3,null,null,122777.09,3.1134915250593087E-2,{"$f":"100*N11/'AUX1'!C31","v":10.538674248019353},{"$f":"'AUX2'!N31","v":13963.32},{"$f":"'AUX2'!O31/100","v":5.9423631517490971E-2},-3.7744775059334046E-4,6.944722511416368E-5,{"$f":"100*F11/'AUX1'!C31","v":10.303229981378507},{"$f":"100*G11/'AUX1'!C31","v":11.737227503360831},-16706.28,{"$f":"+W11*100/'AUX1'!C31","v":-1.433997521982324},2.5000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 12-22",{"$f":"+BC60","v":-19.233490164348041},-9.0652634835929558E-2,-538.85802075854735,-0.12661778211111807,-0.13036966689490437,9.0743597141558441E-2]
[null,"2018(P)",3.6965902947770024E-2,9.1999999999999998E-3,1.52E-2,124471.3,140293.82999999999,2.5986612150716626E-2,-1.3010298433948417,2.7101189600000186E-2,2.5000000000000001E-3,null,null,126128.83,2.7299392745014694E-2,{"$f":"100*N12/'AUX1'!C32","v":10.371120923295754},{"$f":"'AUX2'!N32","v":14165},{"$f":"'AUX2'!O32/100","v":1.4443556403491487E-2},-1.9820314501450831E-4,1.4769685495623353E-5,{"$f":"100*F12/'AUX1'!C32","v":10.234828181469874},{"$f":"100*G12/'AUX1'!C32","v":11.535858024864716},-15822.529999999984,{"$f":"+W12*100/'AUX1'!C32","v":-1.3010298433948417}]
[null,"2019(P)",3.8509680544832392E-2,9.2999999999999992E-3,1.52E-2,129264.65,143815.94,2.5105238056442047E-2,-1.1473748563129711,2.7202963400000169E-2,2.5000000000000001E-3,null,null,129453.09,2.6356067839525599E-2,{"$f":"100*N13/'AUX1'!C33","v":10.207426320142064},{"$f":"'AUX2'!N33","v":14362.85},{"$f":"'AUX2'!O33/100","v":1.3967525591246144E-2},8.4689556047456982E-4,1.3590197327613407E-5,{"$f":"100*F13/'AUX1'!C33","v":10.192567753106177},{"$f":"100*G13/'AUX1'!C33","v":11.339942609419149},-14551.290000000008,{"$f":"+W13*100/'AUX1'!C33","v":-1.1473748563129711}]
[null,"2020(P)",4.0403157398407163E-2,9.7999999999999997E-3,1.52E-2,134487.35,147449.35,2.5264306585208951E-2,-0.98106363272207853,2.771183240000008E-2,2.5000000000000001E-3,null,null,132889.69,2.654706813101182E-2,{"$f":"100*N14/'AUX1'!C34","v":10.058111558610621},{"$f":"'AUX2'!N34","v":14559.67},{"$f":"'AUX2'!O34/100","v":1.3703408446095189E-2},1.1647642689882609E-3,1.4534991165573302E-5,{"$f":"100*F14/'AUX1'!C34","v":10.179034728141152},{"$f":"100*G14/'AUX1'!C34","v":11.160098360863232},-12962,{"$f":"+W14*100/'AUX1'!C34","v":-0.98106363272207853}]
[null,"2021(P)",3.4592101041473367E-2,1.0500000000000001E-2,1.52E-2,139139.54999999999,151189.81,2.5367761878909656E-2,-0.87844183718161328,2.8424248999999957E-2,2.5000000000000001E-3,null,null,136475.12,2.6980497885125576E-2,{"$f":"100*N15/'AUX1'!C35","v":9.9487857641562112},{"$f":"'AUX2'!N35","v":14714.69},{"$f":"'AUX2'!O35/100","v":1.0647219339449343E-2},1.4437511148743809E-3,2.3084359168566021E-5,{"$f":"100*F15/'AUX1'!C35","v":10.143017820911982},{"$f":"100*G15/'AUX1'!C35","v":11.021459658093596},-12050.260000000009,{"$f":"+W15*100/'AUX1'!C35","v":-0.87844183718161328}]
[null,"2022(P)",2.9819343242090568E-2,1.0699999999999999E-2,1.52E-2,143288.6,155007.76999999999,2.5252760090114457E-2,-0.82565576266743557,2.8627796600000144E-2,2.5000000000000001E-3,null,null,140181.28,2.715630511993683E-2,{"$f":"100*N16/'AUX1'!C36","v":9.8762524692531546},{"$f":"'AUX2'!N36","v":14826.49},{"$f":"'AUX2'!O36/100","v":7.5978494959798581E-3},1.4714914800633139E-3,{"$f":"(N16*O16+Q16*R16)/G16-H16","v":3.2779153221210167E-5},{"$f":"100*F16/'AUX1'!C36","v":10.095173831811406},{"$f":"100*G16/'AUX1'!C36","v":10.920829594478842},-11719.169999999984,{"$f":"+W16*100/'AUX1'!C36","v":-0.82565576266743557}]
[null,"2012_22",{"$f":"AVERAGE(C6:C16)","v":2.258251731814491E-2},{"$f":"AVERAGE(D6:D16)","v":1.1536363636363635E-2},{"$f":"AVERAGE(E6:E16)","v":1.5727272727272725E-2},{"$f":"PRODUCT(F6:F16)^(1/11)","v":121745.04664129062},{"$f":"PRODUCT(G6:G16)^(1/11)","v":135219.92376510621},{"$f":"AVERAGE(H6:H16)","v":3.0688000189070183E-2},{"$f":"AVERAGE(I6:I16)","v":-1.1466284189178111},{"$f":"AVERAGE(J6:J16)","v":3.2361993409090954E-2},{"$f":"AVERAGE(K6:K16)","v":4.7727272727272748E-3},null,null,{"$f":"PRODUCT(N6:N16)^(1/11)","v":121911.86188844175},{"$f":"AVERAGE(O6:O16)","v":3.2090684160653742E-2},null,null,null,2.713092484372126E-4]
[null,"2017_22",{"$f":"AVERAGE(C11:C16)","v":3.9563342819116297E-2},{"$f":"AVERAGE(D11:D16)","v":1.0083333333333335E-2},{"$f":"AVERAGE(E11:E16)","v":1.5500000000000002E-2},{"$f":"PRODUCT(F11:F16)^(1/6)","v":131532.44805384357},{"$f":"PRODUCT(G11:G16)^(1/6)","v":145616.3768382725},{"$f":"AVERAGE(H11:H16)","v":2.6821810692904385E-2},{"$f":"AVERAGE(I11:I16)","v":-1.0945939090435439},{"$f":"AVERAGE(J11:J16)","v":2.8304249750000048E-2},{"$f":"AVERAGE(K11:K16)","v":2.5000000000000001E-3},null,null,{"$f":"PRODUCT(N11:N16)^(1/6)","v":131183.68304657951},{"$f":"AVERAGE(O11:O16)","v":2.7579041161867934E-2},null,null,null,7.2520858813211395E-4]
[null,"Nota: "]
[null,"(1) Tasa de variación de Ingresos (%)",null,null,null,"(3) Efecto sustitución (%)",null,null,"(5) Gastos totales (M€)"]
[null,"(2) Tasa de variación del número de pensiones (%)",null,null,null,"(4) Ingresos totales  (M€)",null,null,"(6) Tasa de variación gastos (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos",null,"Gastos",null,"Principales componentes del gasto"]
[null,"Fuente: MEySS (envío 4 de mayo) y cálculos propios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# pensiones","Efecto sustitución (%)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," (€ M)"," (% var)","(€ M)"," (% var)"," (% var)"," (% var)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 12-16",{"$f":"GEOMEAN(F30:F34)","v":110956.66047443938},{"$f":"AVERAGE(C30:C34)*100","v":0.22055267169792447},{"$f":"GEOMEAN(G30:G34)","v":123719.24063972036},{"$f":"+AVERAGE(H30:H34)*100","v":3.532742758446914},{"$f":"AVERAGE(D30:D34)*100","v":1.3288166557423664},{"$f":"AVERAGE(E30:E34)*100","v":1.6}]
[null,null,"ingresos","número de pensiones","efecto sustitución",null,"gasto total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 17-22",{"$f":"GEOMEAN(F35:F40)","v":131570.54671584541},{"$f":"AVERAGE(C35:C40)*100","v":4.1225307791108339},{"$f":"GEOMEAN(G35:G40)","v":146682.00498222996},{"$f":"+AVERAGE(H35:H40)*100","v":2.9143136698274881},{"$f":"AVERAGE(D35:D40)*100","v":1.246663842855352},{"$f":"AVERAGE(E35:E40)*100","v":1.3836367385738089}]
[null,null,"gI AIReF","gP AIReF","gS AIReF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 12-22",{"$f":"GEOMEAN(F30:F40)","v":121764.28013145494},{"$f":"AVERAGE(C30:C40)*100","v":2.3489043666504204},{"$f":"GEOMEAN(G30:G40)","v":135758.78178586482},{"$f":"+AVERAGE(H30:H40)*100","v":3.1954178010181362},{"$f":"AVERAGE(D30:D40)*100","v":1.2840060305312677},{"$f":"AVERAGE(E30:E40)*100","v":1.4819836755857141}]
[null," CUADRO 2 - VARIABLES PARA EL CÁLCULO DEL IRP 2017 CON TOPES (AIReF)"]
[null,null,"gI","gP","gS","I","G","gG","Saldo/PIB","gP+gS+IRP","IRP",null,null,"Gpens","gGpens","Gpens/PIB","Otro Gasto","gOG"]
[null,null,"(1)","(2)","(3)","(4)","(5)","(6)","(7)","(8)","(9)",null,null,"(9)","(10)",null,null,null,"check",null,"Ingreso/PIB","Gasto/PIB","Saldo","Saldo/PIB  (IRP efectivo 0.25; der)"]
[null,2012,{"$f":"+Iter_Consol!AB26","v":-2.4803795434475528E-2},{"$f":"+Iter_Consol!G26","v":1.543301619185633E-2},{"$f":"+Iter_Consol!N26","v":1.6E-2},{"$f":"+Iter_Consol!AA26","v":109581.52},{"$f":"+Iter_Consol!Y26","v":115292.1},{"$f":"+H6","v":3.701519299371725E-2},{"$f":"Iter_Consol!AJ26","v":-0.5491998461242531},{"$f":"(1+D30)*(1+E30)*(1+K30)-1","v":4.1996743895435396E-2},{"$f":"+Iter_Consol!AD26","v":0.01},null,null,{"$f":"+Iter_Consol!S26","v":105562.10460795999},{"$f":"+Iter_Consol!T26","v":4.747663202083352E-2},null,{"$f":"'AUX2'!G26","v":9729.9953920400003},null,{"$f":"J30-O30","v":-5.4798881253981246E-3},null,{"$f":"100*F30/'AUX1'!C26","v":10.538711290632815},{"$f":"100*G30/'AUX1'!C26","v":11.087911136757068},{"$f":"+F30-G30","v":-5710.5800000000017},{"$f":"U30-V30","v":-0.5491998461242531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos 17-22"]
[null,2013,{"$f":"+Iter_Consol!AB27","v":2.3484799261772604E-3},{"$f":"+Iter_Consol!G27","v":1.6237050344857895E-2},{"$f":"+Iter_Consol!N27","v":1.7000000000000001E-2},{"$f":"+Iter_Consol!AA27","v":109838.87},{"$f":"+Iter_Consol!Y27","v":119881.76},{"$f":"G31/G30-1","v":3.9808972167217016E-2},{"$f":"Iter_Consol!AJ27","v":-0.97922094383775438},5.418334180473483E-2,{"$f":"+Iter_Consol!AD27","v":0.02},null,null,{"$f":"+Iter_Consol!S27","v":110573.27209879999},{"$f":"+Iter_Consol!T27","v":4.7471273043017126E-2},null,{"$f":"'AUX2'!G27","v":9308.4879012000165},{"$f":"'AUX2'!H27/100","v":-4.3320420396582564E-2},6.7120687617177044E-3,{"$f":"(N31*J31+Q31*R31)/G31-H31","v":6.8034715228050754E-3},{"$f":"100*F31/'AUX1'!C27","v":10.70971821372855},{"$f":"100*G31/'AUX1'!C27","v":11.688939157566304},{"$f":"+F31-G31","v":-10042.89},{"$f":"U31-V31","v":-0.97922094383775438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(€ M)"," (% PIB)"," (% var)"]
[null,2014,{"$f":"+Iter_Consol!AB28","v":6.1544697246065372E-3},{"$f":"+Iter_Consol!G28","v":1.3994577817946885E-2},{"$f":"+Iter_Consol!N28","v":1.4999999999999999E-2},{"$f":"+Iter_Consol!AA28","v":110514.87},{"$f":"+Iter_Consol!Y28","v":123935.54},3.3814818868191487E-2,{"$f":"Iter_Consol!AJ28","v":-1.2941822565091599},3.1777507726429066E-2,{"$f":"+Iter_Consol!AD28","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_Consol!S28","v":114012.549791},{"$f":"+Iter_Consol!T28","v":3.110406002209043E-2},null,{"$f":"'AUX2'!G28","v":9923.0002089999907},{"$f":"'AUX2'!H28/100","v":6.6016340604659662E-2},6.7344770433863665E-4,7.0405153420344951E-4,{"$f":"100*F32/'AUX1'!C28","v":10.657171648987465},{"$f":"100*G32/'AUX1'!C28","v":11.951353905496624},-13420.669999999998,-1.2941822565091599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEySS (1)",{"$f":"+BC6","v":131532.44805384369},{"$f":"+AVERAGE(U11:U16)","v":10.191308716136517},{"$f":"+BD6","v":3.9563342819116296}]
[null,2015,{"$f":"+Iter_Consol!AB29","v":7.4865038523777017E-3},{"$f":"+Iter_Consol!G29","v":7.6761884324572094E-3},{"$f":"+Iter_Consol!N29","v":1.6E-2},{"$f":"+Iter_Consol!AA29","v":111342.24},{"$f":"+Iter_Consol!Y29","v":127950.54},3.2395872886824773E-2,{"$f":"Iter_Consol!AJ29","v":-1.5440963183339527},2.63585049659949E-2,{"$f":"+Iter_Consol!AD29","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_Consol!S29","v":117080.14281544002},{"$f":"+Iter_Consol!T29","v":2.6905748797507956E-2},null,{"$f":"'AUX2'!G29","v":10870.397184559988},{"$f":"'AUX2'!H29/100","v":9.54748519203623E-2},-5.4724383151305567E-4,-1.653947088385288E-4,{"$f":"100*F33/'AUX1'!C29","v":10.351640014875418},{"$f":"100*G33/'AUX1'!C29","v":11.895736333209371},-16608.299999999988,-1.5440963183339527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AIReF (2)",{"$f":"+BC25","v":131570.54671584541},{"$f":"+AVERAGE(U35:U40)","v":10.194047041924769},{"$f":"+BD25","v":4.1225307791108339}]
[null,2016,{"$f":"+Iter_Consol!AB30","v":1.9841975516210253E-2},{"$f":"+Iter_Consol!G30","v":1.3100000000000001E-2},{"$f":"+Iter_Consol!N30","v":1.6E-2},{"$f":"+Iter_Consol!AA30","v":113551.49},{"$f":"+Iter_Consol!Y30","v":132249.97},3.3602281006395174E-2,{"$f":"Iter_Consol!AJ30","v":-1.6786497890295351},3.1882874000000117E-2,{"$f":"+Iter_Consol!AD30","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_Consol!S30","v":120754.81357142},{"$f":"+Iter_Consol!T30","v":3.1385943573476682E-2},null,{"$f":"'AUX2'!G30","v":11495.156428579998},{"$f":"'AUX2'!H30/100","v":5.7473451375576357E-2},4.9693042652343422E-4,5.0492385757359981E-4,{"$f":"100*F34/'AUX1'!C30","v":10.194047041924769},{"$f":"100*G34/'AUX1'!C30","v":11.872696830954304},-18698.479999999996,-1.6786497890295351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1)-(2)",{"$f":"+BC32-BC33","v":-38.098662001721095},{"$f":"+BD32-BD33","v":-2.7383257882522827E-3},-0.16619649719920426]
[null,{"$f":"B11","v":"2017(P)"},{"$f":"+Iter_Consol!AB31","v":4.5887930244888464E-2},{"$f":"+Iter_Consol!G31","v":1.2079849364127426E-2},{"$f":"+Iter_Consol!N31","v":1.5243010516758915E-2},{"$f":"+Iter_Consol!AA31","v":118762.13285232315},{"$f":"+Iter_Consol!Y31","v":136740.41},{"$f":"G35/G34-1","v":3.3954185396034564E-2},{"$f":"Iter_Consol!AJ31","v":-1.5431804614360622},{"$f":"(1+D35)*(1+E35)*(1+K35)-1","v":3.0075760634663995E-2},{"$f":"+Iter_Consol!AD31","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_Consol!S31","v":124378.30243530261},{"$f":"+Iter_Consol!T31","v":3.0006993151784567E-2},null,{"$f":"'AUX2'!G31","v":12362.107564697391},{"$f":"'AUX2'!H31/100","v":7.5418820222569849E-2},{"$f":"J35-O35","v":6.8767482879428243E-5},{"$f":"(N35*J35+Q35*R35)/G35-H35","v":2.2084464946545146E-4},{"$f":"100*F35/'AUX1'!C31","v":10.194047041924769},{"$f":"100*G35/'AUX1'!C31","v":11.737227503360831},{"$f":"+F35-G35","v":-17978.277147676854},{"$f":"U35-V35","v":-1.5431804614360622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gastos 17-22"]
[null,{"$f":"B12","v":"2018(P)"},{"$f":"+Iter_Consol!AB32","v":4.3896193612925183E-2},{"$f":"+Iter_Consol!G32","v":1.2272957126494122E-2},{"$f":"+Iter_Consol!N32","v":1.4773859447068105E-2},{"$f":"+Iter_Consol!AA32","v":123975.33842989267},{"$f":"+Iter_Consol!Y32","v":140737.69700578315},2.9232667985880312E-2,{"$f":"Iter_Consol!AJ32","v":-1.3783085734657483},2.9796205855941782E-2,{"$f":"+Iter_Consol!AD32","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_Consol!S32","v":128075.83746549221},{"$f":"+Iter_Consol!T32","v":2.9728135517148813E-2},null,{"$f":"'AUX2'!G32","v":12661.859540290943},{"$f":"'AUX2'!H32/100","v":2.4247643375111538E-2},6.8070338792969309E-5,6.4345967127930198E-5,{"$f":"100*F36/'AUX1'!C32","v":10.194047041924769},{"$f":"100*G36/'AUX1'!C32","v":11.572355615390517},-16762.358575890481,-1.3783085734657483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(€ M)"," (% PIB)"," (% var)"]
[null,"2019(P)",{"$f":"+Iter_Consol!AB33","v":4.2815549784337437E-2},{"$f":"+Iter_Consol!G33","v":1.2338106870885435E-2},{"$f":"+Iter_Consol!N33","v":1.4075737087649198E-2},{"$f":"+Iter_Consol!AA33","v":129283.41070446782},{"$f":"+Iter_Consol!Y33","v":144758.66618276032},2.8570662036710326E-2,{"$f":"Iter_Consol!AJ33","v":-1.2202298923883959},2.9153980686775993E-2,{"$f":"+Iter_Consol!AD33","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_Consol!S33","v":131801.24491276982},{"$f":"+Iter_Consol!T33","v":2.9087511907008645E-2},null,{"$f":"'AUX2'!G33","v":12957.421269990498},{"$f":"'AUX2'!H33/100","v":2.3342679545532485E-2},6.6468779767347996E-5,6.31461519383196E-5,{"$f":"100*F37/'AUX1'!C33","v":10.194047041924771},{"$f":"100*G37/'AUX1'!C33","v":11.414276934313166},-15475.2554782925,-1.2202298923883959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEySS (1)",{"$f":"+BE6","v":145616.37683827267},{"$f":"+AVERAGE(V11:V16)","v":11.285902625180062},{"$f":"+BF6","v":2.6821810692904386}]
[null,"2020(P)",{"$f":"+Iter_Consol!AB34","v":4.1786373221793349E-2},{"$f":"+Iter_Consol!G34","v":1.2393741807466885E-2},{"$f":"+Iter_Consol!N34","v":1.3429636987126958E-2},{"$f":"+Iter_Consol!AA34","v":134685.69555555112},{"$f":"+Iter_Consol!Y34","v":148799.76964183009},2.7916141849274823E-2,{"$f":"Iter_Consol!AJ34","v":-1.0682614407956628},2.8554796803600402E-2,{"$f":"+Iter_Consol!AD34","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_Consol!S34","v":135556.23895239714},{"$f":"+Iter_Consol!T34","v":2.8489822247980134E-2},null,{"$f":"'AUX2'!G34","v":13243.530689432968},{"$f":"'AUX2'!H34/100","v":2.2080737631422265E-2},6.4974555620267438E-5,6.2448408184243021E-5,{"$f":"100*F38/'AUX1'!C34","v":10.194047041924772},{"$f":"100*G38/'AUX1'!C34","v":11.262308482720435},-14114.074086278968,-1.0682614407956628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AIReF (2)",{"$f":"+BE25","v":146682.00498222996},{"$f":"+AVERAGE(V35:V40)","v":11.367280398119837},{"$f":"+BF25","v":2.9143136698274881}]
[null,"2021(P)",{"$f":"+Iter_Consol!AB35","v":3.8265840788476169E-2},{"$f":"+Iter_Consol!G35","v":1.2631336520688485E-2},{"$f":"+Iter_Consol!N35","v":1.2919797471652616E-2},{"$f":"+Iter_Consol!AA35","v":139839.55693816501},{"$f":"+Iter_Consol!Y35","v":152919.44057396791},2.768600342630978E-2,{"$f":"Iter_Consol!AJ35","v":-0.95349951047997372},2.8278614122739576E-2,{"$f":"+Iter_Consol!AD35","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_Consol!S35","v":139380.86718158235},{"$f":"+Iter_Consol!T35","v":2.821432830198467E-2},null,{"$f":"'AUX2'!G35","v":13538.573392385555},{"$f":"'AUX2'!H35/100","v":2.2278251160621654E-2},6.4285820754905743E-5,6.1374419088780496E-5,{"$f":"100*F39/'AUX1'!C35","v":10.194047041924771},{"$f":"100*G39/'AUX1'!C35","v":11.147546552404744},-13079.883635802893,-0.95349951047997372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1)-(2)",{"$f":"+BC37-BC38","v":-1065.6281439572922},{"$f":"+BD37-BD38","v":-8.1377772939774218E-2},{"$f":"+BE37-BE38","v":-0.23213260053704943}]
[null,"2022(P)",{"$f":"+Iter_Consol!AB36","v":3.4699959094229404E-2},{"$f":"+Iter_Consol!G36","v":1.308383888165876E-2},{"$f":"+Iter_Consol!N36","v":1.257616280417273E-2},{"$f":"+Iter_Consol!AA36","v":144691.9838436745},{"$f":"+Iter_Consol!Y36","v":157124.59666026483},2.7499159495439462E-2,{"$f":"Iter_Consol!AJ36","v":-0.87592025860456246},2.838910753914492E-2,{"$f":"+Iter_Consol!AD36","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_Consol!S36","v":143328.76698979893},{"$f":"+Iter_Consol!T36","v":2.8324546173710718E-2},null,{"$f":"'AUX2'!G36","v":13795.829670465902},{"$f":"'AUX2'!H36/100","v":1.9001727185305572E-2},6.4561365434201434E-5,6.5718717640966817E-5,{"$f":"100*F40/'AUX1'!C36","v":10.194047041924771},{"$f":"100*G40/'AUX1'!C36","v":11.069967300529333},-12432.612816590321,-0.87592025860456246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saldo 17-22"]
[null,"2012_22",{"$f":"AVERAGE(C30:C40)","v":2.3489043666504204E-2},{"$f":"AVERAGE(D30:D40)","v":1.2840060305312677E-2},{"$f":"AVERAGE(E30:E40)","v":1.481983675585714E-2},{"$f":"PRODUCT(F30:F40)^(1/11)","v":121764.28013145506},{"$f":"PRODUCT(G30:G40)^(1/11)","v":135758.78178586467},{"$f":"AVERAGE(H30:H40)","v":3.1954178010181362E-2},{"$f":"AVERAGE(I30:I40)","v":-1.1895226628186419},{"$f":"AVERAGE(J30:J40)","v":3.2767948912314632E-2},{"$f":"AVERAGE(K30:K40)","v":4.7727272727272748E-3},null,null,{"$f":"PRODUCT(N30:N40)^(1/11)","v":124042.76792101128},{"$f":"AVERAGE(O30:O40)","v":3.2563181341503933E-2},null,null,null,2.0476757081069885E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(€ M)"," (% PIB)"]
[null,"2017_22",{"$f":"AVERAGE(C35:C40)","v":4.1225307791108334E-2},{"$f":"AVERAGE(D35:D40)","v":1.2466638428553519E-2},{"$f":"AVERAGE(E35:E40)","v":1.3836367385738088E-2},{"$f":"PRODUCT(F35:F40)^(1/6)","v":131570.54671584527},{"$f":"PRODUCT(G35:G40)^(1/6)","v":146682.00498222993},{"$f":"AVERAGE(H35:H40)","v":2.9143136698274879E-2},{"$f":"AVERAGE(I35:I40)","v":-1.1732333561950676},{"$f":"AVERAGE(J35:J40)","v":2.9041410940477779E-2},{"$f":"AVERAGE(K35:K40)","v":2.5000000000000001E-3},null,null,{"$f":"PRODUCT(N35:N40)^(1/6)","v":133597.36627450472},{"$f":"AVERAGE(O35:O40)","v":2.8975222883269591E-2},null,null,null,6.618805720818785E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MEySS (1)",{"$f":"+BC32-BC37","v":-14083.928784428979},{"$f":"+I18","v":-1.0945939090435439}]
[null,"Nota: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AIReF (2)",{"$f":"+BC33-BC38","v":-15111.45826638455},{"$f":"+I42","v":-1.1732333561950676}]
[null,"(1) Tasa de variación de Ingresos (%)",null,null,null,"(3) Efecto sustitución (%)",null,null,"(5) Gastos totales (M€)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1)-(2)",{"$f":"+BC34-BC39","v":1027.5294819555711},{"$f":"+BD42-BD43","v":7.8639447151523711E-2}]
[null,"(2) Tasa de variación del número de pensiones (%)",null,null,null,"(4) Ingresos totales  (M€)",null,null,"(6) Tasa de variación gastos (%)"]
[null,"Fuente: MEySS y cálculos propios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos",null,"Gastos",null,"Principales componentes del gasto"]
[null,null,{"$f":"C41-D41-E41","v":-4.1708533946656131E-3},"IRP tasas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# pensiones","Efecto sustitución (%)"]
[null,null,{"$f":"0.25*(F41/G41-1)","v":-2.5770895757748213E-2},"IRP saldo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," (€ M)"," (% var)","(€ M)"," (% var)"," (% var)"," (% var)"]
[null,null,{"$f":"C47+C48","v":-2.9941749152413828E-2},"IRP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 12-16",{"$f":"GEOMEAN(F55:F59)","v":110956.66047443938},{"$f":"AVERAGE(C55:C59)*100","v":0.22055267169792447},{"$f":"GEOMEAN(G55:G59)","v":123719.24063972036},{"$f":"+AVERAGE(H55:H59)*100","v":3.532742758446914},{"$f":"AVERAGE(D55:D59)*100","v":1.3288166557423664},{"$f":"AVERAGE(E55:E59)*100","v":1.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 17-22",{"$f":"GEOMEAN(F60:F65)","v":131570.54671584541},{"$f":"AVERAGE(C60:C65)*100","v":4.1225307791108339},{"$f":"GEOMEAN(G60:G65)","v":139229.24275346001},{"$f":"+AVERAGE(H60:H65)*100","v":1.8303071991472224},{"$f":"AVERAGE(D60:D65)*100","v":1.246663842855352},{"$f":"AVERAGE(E60:E65)*100","v":1.7194853861698796}]
[null,null,"ingresos","número de pensiones","efecto sustitución",null,"gasto total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 12-22",{"$f":"GEOMEAN(F55:F65)","v":121764.28013145494},{"$f":"AVERAGE(C55:C65)*100","v":2.3489043666504204},{"$f":"GEOMEAN(G55:G65)","v":131951.81344232033},{"$f":"+AVERAGE(H55:H65)*100","v":2.6041415442834457},{"$f":"AVERAGE(D55:D65)*100","v":1.2840060305312677},{"$f":"AVERAGE(E55:E65)*100","v":1.6651738470017527}]
[null," CUADRO 3 - VARIABLES PARA EL CÁLCULO DEL IRP 2017 SIN TOPES (AIReF)"]
[null,null,"gI","gP","gS","I","G","gG","Saldo/PIB","gP+gS+IRP","IRP","IRP tasas","IRP saldo","Gpens","gGpens","Gpens/PIB","Otro Gasto","gOG"]
[null,null,"(1)","(2)","(3)","(4)","(5)","(6)","(7)","(8)","(9)","(10)","(11)",null,null,null,null,null,"check",null,"Ingreso/PIB","Gasto/PIB","Saldo","Saldo/PIB (der)"]
[null,2012,{"$f":"+Iter_sintopes!AB26","v":-2.4803795434475528E-2},{"$f":"+Iter_sintopes!G26","v":1.543301619185633E-2},{"$f":"+Iter_sintopes!N26","v":1.6E-2},{"$f":"+Iter_sintopes!AA26","v":109581.52},{"$f":"+Iter_sintopes!Y26","v":115292.1},{"$f":"+H6","v":3.701519299371725E-2},{"$f":"Iter_sintopes!AJ26","v":-0.5491998461242531},{"$f":"(1+D55)*(1+E55)*(1+K55)-1","v":4.1996743895435396E-2},{"$f":"+Iter_sintopes!AD26","v":0.01},null,null,{"$f":"+Iter_sintopes!S26","v":105562.10460795999},{"$f":"+Iter_sintopes!T26","v":4.747663202083352E-2},null,{"$f":"'AUX2'!G26","v":9729.9953920400003},null,{"$f":"J55-O55","v":-5.4798881253981246E-3},null,{"$f":"100*F55/'AUX1'!C26","v":10.538711290632815},{"$f":"100*G55/'AUX1'!C26","v":11.087911136757068},{"$f":"+F55-G55","v":-5710.5800000000017},{"$f":"U55-V55","v":-0.5491998461242531}]
[null,2013,{"$f":"+Iter_sintopes!AB27","v":2.3484799261772604E-3},{"$f":"+Iter_sintopes!G27","v":1.6237050344857895E-2},{"$f":"+Iter_sintopes!N27","v":1.7000000000000001E-2},{"$f":"+Iter_sintopes!AA27","v":109838.87},{"$f":"+Iter_sintopes!Y27","v":119881.76},{"$f":"+Iter_sintopes!Z27","v":3.9808972167217016E-2},{"$f":"Iter_sintopes!AJ27","v":-0.97922094383775438},5.418334180473483E-2,{"$f":"+Iter_sintopes!AD27","v":0.02},null,null,{"$f":"+Iter_sintopes!S27","v":110573.27209879999},{"$f":"+Iter_sintopes!T27","v":4.7471273043017126E-2},null,{"$f":"'AUX2'!G27","v":9308.4879012000165},{"$f":"'AUX2'!H27/100","v":-4.3320420396582564E-2},6.7120687617177044E-3,null,{"$f":"100*F56/'AUX1'!C27","v":10.70971821372855},{"$f":"100*G56/'AUX1'!C27","v":11.688939157566304},{"$f":"+F56-G56","v":-10042.89},{"$f":"U56-V56","v":-0.97922094383775438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos",null,"Gastos",null,"Principales componentes del gasto"]
[null,2014,{"$f":"+Iter_sintopes!AB28","v":6.1544697246065372E-3},{"$f":"+Iter_sintopes!G28","v":1.3994577817946885E-2},{"$f":"+Iter_sintopes!N28","v":1.4999999999999999E-2},{"$f":"+Iter_sintopes!AA28","v":110514.87},{"$f":"+Iter_sintopes!Y28","v":123935.54},{"$f":"+Iter_sintopes!Z28","v":3.3814818868191487E-2},{"$f":"Iter_sintopes!AJ28","v":-1.2941822565091599},3.1777507726429066E-2,{"$f":"+Iter_sintopes!AD28","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_sintopes!S28","v":114012.549791},{"$f":"+Iter_sintopes!T28","v":3.110406002209043E-2},null,{"$f":"'AUX2'!G28","v":9923.0002089999907},{"$f":"'AUX2'!H28/100","v":6.6016340604659662E-2},6.7344770433863665E-4,null,{"$f":"100*F57/'AUX1'!C28","v":10.657171648987465},{"$f":"100*G57/'AUX1'!C28","v":11.951353905496624},-13420.669999999998,-1.2941822565091599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# pensiones","Efecto sustitución (%)"]
[null,2015,{"$f":"+Iter_sintopes!AB29","v":7.4865038523777017E-3},{"$f":"+Iter_sintopes!G29","v":7.6761884324572094E-3},{"$f":"+Iter_sintopes!N29","v":1.6E-2},{"$f":"+Iter_sintopes!AA29","v":111342.24},{"$f":"+Iter_sintopes!Y29","v":127950.54},{"$f":"+Iter_sintopes!Z29","v":3.2395872886824773E-2},{"$f":"Iter_sintopes!AJ29","v":-1.5440963183339527},2.63585049659949E-2,{"$f":"+Iter_sintopes!AD29","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_sintopes!S29","v":117080.14281544002},{"$f":"+Iter_sintopes!T29","v":2.6905748797507956E-2},null,{"$f":"'AUX2'!G29","v":10870.397184559988},{"$f":"'AUX2'!H29/100","v":9.54748519203623E-2},-5.4724383151305567E-4,null,{"$f":"100*F58/'AUX1'!C29","v":10.351640014875418},{"$f":"100*G58/'AUX1'!C29","v":11.895736333209371},-16608.299999999988,-1.5440963183339527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," (€ M)"," (% var)","(€ M)"," (% var)"," (% var)"," (% var)"]
[null,2016,{"$f":"+Iter_sintopes!AB30","v":1.9841975516210253E-2},{"$f":"+Iter_sintopes!G30","v":1.3100000000000001E-2},{"$f":"+Iter_sintopes!N30","v":1.6E-2},{"$f":"+Iter_sintopes!AA30","v":113551.49},{"$f":"+Iter_sintopes!Y30","v":132249.97},{"$f":"+Iter_sintopes!Z30","v":3.3602281006395174E-2},{"$f":"Iter_sintopes!AJ30","v":-1.6786497890295351},3.1882874000000117E-2,{"$f":"+Iter_sintopes!AD30","v":2.5000000000000001E-3},null,null,{"$f":"+Iter_sintopes!S30","v":120754.81357142},{"$f":"+Iter_sintopes!T30","v":3.1385943573476682E-2},null,{"$f":"'AUX2'!G30","v":11495.156428579998},{"$f":"'AUX2'!H30/100","v":5.7473451375576357E-2},4.9693042652343422E-4,null,{"$f":"100*F59/'AUX1'!C30","v":10.194047041924769},{"$f":"100*G59/'AUX1'!C30","v":11.872696830954304},-18698.479999999996,-1.6786497890295351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 17-22",{"$f":"+BC6-BC25","v":-38.098662001721095},-0.16619649719920426,-1065.6281439572922,-0.23213260053704943,-0.23833050952201851,0.1663632614261914]
[null,{"$f":"B35","v":"2017(P)"},{"$f":"+Iter_sintopes!AB31","v":4.5887930244888464E-2},{"$f":"+Iter_sintopes!G31","v":1.2079849364127426E-2},{"$f":"+Iter_sintopes!N31","v":1.5243010516758915E-2},{"$f":"+Iter_sintopes!AA31","v":118762.13285232315},{"$f":"+Iter_sintopes!Y31","v":133382.87417853915},{"$f":"+Iter_sintopes!Z31","v":8.5663851457897788E-3},{"$f":"Iter_sintopes!AJ31","v":-1.2549835649431405},{"$f":"(1+D60)*(1+E60)*(1+K60)-1","v":1.5063692019303687E-3},{"$f":"+Iter_sintopes!AD31","v":-2.5304367312602105E-2},{"$f":"Iter_sintopes!AF31","v":-6.0027551088260005E-3},{"$f":"Iter_sintopes!AG31","v":-1.9301612203776103E-2},{"$f":"+Iter_sintopes!S31","v":121020.76661384176},{"$f":"+Iter_sintopes!T31","v":2.2024218708636134E-3},null,{"$f":"'AUX2'!G31","v":12362.107564697391},{"$f":"'AUX2'!H31/100","v":7.5418820222569849E-2},{"$f":"J60-O60","v":-6.9605266893324469E-4},null,{"$f":"100*F60/'AUX1'!C31","v":10.194047041924769},{"$f":"100*G60/'AUX1'!C31","v":11.449030606867909},{"$f":"+F60-G60","v":-14620.741326215997},{"$f":"U60-V60","v":-1.2549835649431405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 12-22",-19.233490164348041,-9.0652634835929558E-2,-538.85802075854735,-0.12661778211111807,-0.13036966689490437,9.0743597141558441E-2]
[null,"2018(P)",{"$f":"+Iter_sintopes!AB32","v":4.3896193612925183E-2},{"$f":"+Iter_sintopes!G32","v":1.2272957126494122E-2},{"$f":"+Iter_sintopes!N32","v":1.6772808750827206E-2},{"$f":"+Iter_sintopes!AA32","v":123975.33842989267},{"$f":"+Iter_sintopes!Y32","v":134883.38418026749},{"$f":"+Iter_sintopes!Z32","v":1.1249645136000241E-2},{"$f":"Iter_sintopes!AJ32","v":-0.89692944518695406},9.3564921865674222E-3,{"$f":"+Iter_sintopes!AD32","v":-1.9329339405466481E-2},{"$f":"Iter_sintopes!AF32","v":-7.5658079372100014E-4},{"$f":"Iter_sintopes!AG32","v":-1.8572758611745482E-2},{"$f":"+Iter_sintopes!S32","v":122221.52463997653},{"$f":"+Iter_sintopes!T32","v":9.9219172025757363E-3},null,{"$f":"'AUX2'!G32","v":12661.859540290943},{"$f":"'AUX2'!H32/100","v":2.4247643375111538E-2},-5.6542501600831407E-4,null,{"$f":"100*F61/'AUX1'!C32","v":10.194047041924769},{"$f":"100*G61/'AUX1'!C32","v":11.090976487111723},-10908.045750374818,-0.89692944518695406]
[null,"2019(P)",{"$f":"+Iter_sintopes!AB33","v":4.2815549784337437E-2},{"$f":"+Iter_sintopes!G33","v":1.2338106870885435E-2},{"$f":"+Iter_sintopes!N33","v":1.7504799904754842E-2},{"$f":"+Iter_sintopes!AA33","v":129283.41070446782},{"$f":"+Iter_sintopes!Y33","v":137044.72363161691},{"$f":"+Iter_sintopes!Z33","v":1.6023763523466128E-2},{"$f":"Iter_sintopes!AJ33","v":-0.61198253244816669},1.4820869890185495E-2,{"$f":"+Iter_sintopes!AD33","v":-1.4792738941457219E-2},{"$f":"Iter_sintopes!AF33","v":2.2223501670405859E-3},{"$f":"Iter_sintopes!AG33","v":-1.7015089108497805E-2},{"$f":"+Iter_sintopes!S33","v":124087.30236162643},{"$f":"+Iter_sintopes!T33","v":1.5265541214167122E-2},null,{"$f":"'AUX2'!G33","v":12957.421269990498},{"$f":"'AUX2'!H33/100","v":2.3342679545532485E-2},-4.446713239816269E-4,null,{"$f":"100*F62/'AUX1'!C33","v":10.194047041924771},{"$f":"100*G62/'AUX1'!C33","v":10.806029574372937},-7761.3129271490907,-0.61198253244816669]
[null,"2020(P)",{"$f":"+Iter_sintopes!AB34","v":4.1786373221793349E-2},{"$f":"+Iter_sintopes!G34","v":1.2393741807466885E-2},{"$f":"+Iter_sintopes!N34","v":1.7851953314327984E-2},{"$f":"+Iter_sintopes!AA34","v":134685.69555555112},{"$f":"+Iter_sintopes!Y34","v":139833.68823864817},{"$f":"+Iter_sintopes!Z34","v":2.0350762387088661E-2},{"$f":"Iter_sintopes!AJ34","v":-0.38963959287963768},1.9856402179956989E-2,{"$f":"+Iter_sintopes!AD34","v":-1.0295874946585251E-2},{"$f":"Iter_sintopes!AF34","v":4.5176485719526233E-3},{"$f":"Iter_sintopes!AG34","v":-1.4813523518537874E-2},{"$f":"+Iter_sintopes!S34","v":126590.15754921522},{"$f":"+Iter_sintopes!T34","v":2.017011523302159E-2},null,{"$f":"'AUX2'!G34","v":13243.530689432968},{"$f":"'AUX2'!H34/100","v":2.2080737631422265E-2},-3.1371305306460151E-4,null,{"$f":"100*F63/'AUX1'!C34","v":10.194047041924772},{"$f":"100*G63/'AUX1'!C34","v":10.58368663480441},-5147.9926830970508,-0.38963959287963768]
[null,"2021(P)",{"$f":"+Iter_sintopes!AB35","v":3.8265840788476169E-2},{"$f":"+Iter_sintopes!G35","v":1.2631336520688485E-2},{"$f":"+Iter_sintopes!N35","v":1.7945237436918671E-2},{"$f":"+Iter_sintopes!AA35","v":139839.55693816501},{"$f":"+Iter_sintopes!Y35","v":143302.70269399416},{"$f":"+Iter_sintopes!Z35","v":2.4808145297759543E-2},{"$f":"Iter_sintopes!AJ35","v":-0.25245696940798545},2.4896300345949252E-2,{"$f":"+Iter_sintopes!AD35","v":-5.7289711995571358E-3},{"$f":"Iter_sintopes!AF35","v":6.2674732991997283E-3},{"$f":"Iter_sintopes!AG35","v":-1.1996444498756864E-2},{"$f":"+Iter_sintopes!S35","v":129764.1293016086},{"$f":"+Iter_sintopes!T35","v":2.507281619551982E-2},null,{"$f":"'AUX2'!G35","v":13538.573392385555},{"$f":"'AUX2'!H35/100","v":2.2278251160621654E-2},-1.7651584957056876E-4,null,{"$f":"100*F64/'AUX1'!C35","v":10.194047041924771},{"$f":"100*G64/'AUX1'!C35","v":10.446504011332756},-3463.145755829144,-0.25245696940798545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos",null,"Gastos",null,"Principales componentes del gasto"]
[null,"2022(P)",{"$f":"+Iter_sintopes!AB36","v":3.4699959094229404E-2},{"$f":"+Iter_sintopes!G36","v":1.308383888165876E-2},{"$f":"+Iter_sintopes!N36","v":1.785169412352805E-2},{"$f":"+Iter_sintopes!AA36","v":144691.9838436745},{"$f":"+Iter_sintopes!Y36","v":147432.33041567105},{"$f":"+Iter_sintopes!Z36","v":2.8817514562130997E-2},{"$f":"Iter_sintopes!AJ36","v":-0.19306682460233127},2.980024046784302E-2,{"$f":"+Iter_sintopes!AD36","v":-1.325345268018762E-3},{"$f":"Iter_sintopes!AF36","v":7.4469975026946918E-3},{"$f":"Iter_sintopes!AG36","v":-8.7723427707134538E-3},{"$f":"+Iter_sintopes!S36","v":133636.50074520515},{"$f":"+Iter_sintopes!T36","v":2.9841616974102703E-2},null,{"$f":"'AUX2'!G36","v":13795.829670465902},{"$f":"'AUX2'!H36/100","v":1.9001727185305572E-2},-4.1376506259682699E-5,null,{"$f":"100*F65/'AUX1'!C36","v":10.194047041924771},{"$f":"100*G65/'AUX1'!C36","v":10.387113866527102},-2740.3465719965461,-0.19306682460233127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# pensiones","Efecto sustitución (%)"]
[null,"2012_22",{"$f":"AVERAGE(C55:C65)","v":2.3489043666504204E-2},{"$f":"AVERAGE(D55:D65)","v":1.2840060305312677E-2},{"$f":"AVERAGE(E55:E65)","v":1.6651773095192335E-2},{"$f":"PRODUCT(F55:F65)^(1/11)","v":121764.28013145506},{"$f":"PRODUCT(G55:G65)^(1/11)","v":131951.73064747491},{"$f":"AVERAGE(H55:H65)","v":2.6041213997689185E-2},{"$f":"AVERAGE(I55:I65)","v":-0.87676437120935191},{"$f":"AVERAGE(J55:J65)","v":2.603960424227517E-2},{"$f":"AVERAGE(K55:K65)","v":-3.5706033703351773E-3},"-","-",{"$f":"PRODUCT(N55:N65)^(1/11)","v":120219.22561595881},{"$f":"AVERAGE(O55:O65)","v":2.6074371467925118E-2},null,null,null,-3.4767225649948164E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," (€ M)"," (% var)","(€ M)"," (% var)"," (% var)"," (% var)"]
[null,"2017_22",{"$f":"AVERAGE(C60:C65)","v":4.1225307791108334E-2},{"$f":"AVERAGE(D60:D65)","v":1.2466638428553519E-2},{"$f":"AVERAGE(E60:E65)","v":1.7194917341185945E-2},{"$f":"PRODUCT(F60:F65)^(1/6)","v":131570.54671584527},{"$f":"PRODUCT(G60:G65)^(1/6)","v":139229.08259137298},{"$f":"AVERAGE(H60:H65)","v":1.8302702675372557E-2},-0.5998431549113693,1.6706112378738758E-2,-1.2796106178947825E-2,2.2825222730567716E-3,-1.5078628452004597E-2,{"$f":"PRODUCT(N60:N65)^(1/6)","v":126144.72821792883},{"$f":"AVERAGE(O60:O65)","v":1.7079071448375099E-2},null,null,null,-3.7295906963634093E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 17-22",{"$f":"+BC6-BC50","v":-38.098662001721095},-0.16619649719920426,6387.1340848126565,0.85187387014321625,-0.23833050952201851,-0.16948538616987929]
[null,"Nota: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prom 12-22",-19.233490164348041,-9.0652634835929558E-2,3268.1103227859421,0.46465847462357246,-0.13036966689490437,-9.244657427448022E-2]
[null,"(1) Tasa de variación de Ingresos (%)",null,null,null,"(4) Ingresos totales  (M€)",null,null,"(8) IRP tasas="]
[null,"(2) Tasa de variación del número de pensiones (%)",null,null,null,"(5) Gastos totales (M€)",null,null,"(9) IRP saldo=α*(I*/G*-1)  "]
[null,"(3) Efecto sustitución (%)",null,null,null,"(6) Tasa de variación gastos (%)"]
[null,"Fuente: MEySS y cálculos propios"]
[]
[null,null,{"$f":"C66-D66-E66","v":-6.0027897340008077E-3},"IRP tasas"]
[null,null,{"$f":"0.25*(F66/G66-1)","v":-1.9301471958781763E-2},"IRP saldo"]
[null,null,{"$f":"C74+C75","v":-2.5304261692782569E-2},"IRP"]

{"sheet":"Transparencia","index":36,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":true,"merged":[[2,10,2,11],[22,8,22,9],[22,10,22,11],[2,3,2,4],[2,5,2,6],[22,3,22,4],[22,5,22,6],[2,8,2,9]]}
[]
[]
[null,null,null,"PUBLICO",null,"AIREF"]
[null,null,null,"ANTES",2017,"ANTES",2017]
[null,null,"Metodología IRP","û","û","û","parcial"]
[null,null,"    IRP con topes t","ü","ü","ü","ü"]
[null,null,"    IRP con topes t+5","û","û","û","û"]
[null,null,"    IRP sin tope t","û","ü","û","ü"]
[null,null,"Ingresos t+5","û","ü","ü","ü"]
[null,null,"    Metodología ingresos","û","û","û","û"]
[null,null,"    Supuestos macro","û","û","û","ü"]
[null,null,"    Análisis de sensibilidad","û","û","û","ü"]
[null,null,"Gastos t+5","û","ü","ü","ü"]
[null,null,"   Gasto en pensiones","û","û","ü","ü"]
[null,null,"   Otros gastos","û","û","ü","ü"]
[null,null,"   Efecto sustitución t+5","û","ü","ü","ü"]
[null,null,"# Pensiones ","û","ü","ü","ü"]
[null,null,"# Altas","û","û","û","ü"]
[null,null,"# Bajas","û","û","û","û"]
[null,null,"    Tablas de mortalidad","û","û","û","ü"]
[null,null,"Series a 2050","û","û","û","parcial"]
[]
[null,null,null,"PUBLICADO EN PGE",null,"ENVIADO A AIREF",null,null,"PUBLICADO EN PGE",null,"ENVIADO A AIREF"]
[null,null,null,"ANTES",2017,"ANTES",2017,null,"ANTES",2017,"ANTES",2017]
[null,null,"Metodología IRP","û","û","û","parcial","Gastos t+5","û","ü","ü","ü"]
[null,null,"    IRP con topes t","ü","ü","ü","ü","   Gasto en pensiones","û","û","ü","ü"]
[null,null,"    IRP con topes t+5","û","û","û","û","   Efecto sustitución t+5","û","ü","ü","ü"]
[null,null,"    IRP sin tope t","û","ü","û","ü","# Pensiones ","û","ü","ü","ü"]
[null,null,"Ingresos t+5","û","ü","ü","ü","# Altas","û","û","û","ü"]
[null,null,"    Metodología ingresos","û","û","û","û","# Bajas","û","û","û","û"]
[null,null,"    Supuestos macro","û","û","û","ü","    Tablas de mortalidad","û","û","û","ü"]
[null,null,"    Análisis de sensibilidad","û","û","û","ü","Series a 2050","û","û","û","parcial"]

{"sheet":"Guía","index":37,"n_rows":30,"n_cols":2,"rows_kept":30,"cut":false,"hidden":false,"merged":[[29,1,29,14],[12,1,12,14],[14,1,14,14],[16,1,16,14],[22,1,22,14],[20,1,20,14]]}
[]
[null,"Guía de usuario"]
[null,"Antes de comenzar"]
[null,"El correcto funcionamiento de la hoja de cálculo requiere activar la opción de cálculo iterativo. Si no estuviese habilitado, siga los siguientes pasos: "]
[null,"- Pinche en archivo => Opciones => Fórmulas"]
[null,"- En opcione de cálculo: Habilitar cálculo iterativo"]
[null,"La hoja contiene un pequeño macro VBA que la activa automáticamente. Para su correcto funcionamiento es aconsejable tener los macros habilitados."]
[]
[null,"Estructura del libro: Tiene tres hojas visibles:"]
[]
[null,"A. Supuestos"]
[null,"Se muestran los supuestos de partida que el usuario puede modificar:"]
[null,"- PIB nominal (descompuesto en PIB real y deflactor del PIB): se utiliza como denominador en las ratios sobre PIB y determina el crecimiento de los ingresos por cotizaciones. Además el deflactor del PIB se emplea como referencia para medir la evolución del poder adquisitivo. "]
[null,"- Número de pensiones: el usuario puede suponer que las reformas de pensiones en vigor van a conducir a distintas sendas del número de pensiones"]
[null,"- Transferencias adicionales: Permite al usuario añadir en 2017 una transferencia de la Administración Central al Sistema de Seguridad Social, sin entrar en consideraciones de cómo se financia la Administración Central. De 2018 en adelante se supone que dicha transferencia se incrementa al mismo ritmo que el PIB nominal."]
[]
[null,"En el bloque de supuestos alternativos, se presentan las previsiones del Gobierno y las empleadas por la AIReF en este ejercicio y consistentes con la evaluación del cuadro macroeconómico del Gobierno. En todo caso, se hace notar que la AIReF no tiene previsiones puntuales oficiales. Además se han adoptado supuestos simplificados para facilitar el uso del simulador. En particular, se utiliza el promedio del periodo 2022-45 para todas las variables y se supone que los ingresos crecen en línea con el PIB nominal."]
[]
[null,"B. Resultados"]
[null,"Muestra gráficamente los principales resultados hasta 2022:"]
[null,"- El IRP efectivo o dentro de los topes legales. Con los supuestos de base considerados la existencia de un abultado déficit de partida conduce al IRP efectivo a su límite inferior del 0,25%."]
[null,"- El saldo de sistema de la Seguridad Social, en porcentaje del PIB, como indicador de la sostenibilidad financiera."]
[null,"- La evolución del IRP acumulado en el tiempo y del deflactor del PIB acumulado en el tiempo (como proxy de la evolución de los precios). La diferencia entre ambos índices es la pérdida de poder adquisitivo de las pensiones en vigor en 2012 actualizadas con el IRP frente a una actualización con los precios."]
[]
[null,"Se ofrece como información complementaria: "]
[null,"- La evolución del IRP teórico y del saldo de Seguridad Social con el IRP teórico. El IRP teórico, o IRP fuera de los topes legales, es el que asegura el equilibrio financiero del Sistema."]
[null,"- Evolución de ingresos, gastos, saldo, número de pensiones y efecto sustitución."]
[]
[null,"C. datos"]
[null,"Se presentan los datos detallados hasta 2045. El ejercicio presentado en esta hoja de cálculo debe tomarse con cautela pues se han adoptado supuestos simplificadores, en particular para el periodo 2023-2045 dónde se emplean promedios anuales, en vez de datos anuales. Además, cada año que transcurre tiene menos previsiones a futuro, lo que resta robustez al cálculo según se avanza en el horizonte de previsión."]

{"sheet":"Supuestos","index":38,"n_rows":61,"n_cols":16,"rows_kept":61,"cut":false,"hidden":false,"merged":[[28,1,28,3],[3,13,6,16],[24,12,24,16],[24,1,24,6],[3,7,6,10],[3,2,6,5],[9,15,10,15],[9,11,10,14]]}
[]
[null,"¿QUÉ PASARÍA CON EL IRP Y LA SOSTENIBILIDAD DE LA SEGURIDAD SOCIAL SI…"]
[]
[null,null,"…cambia el contexto macroeconómico?",null,null,null,null,"…crece menos el número de pensiones?",null,null,null,null,null,"…si el Parlamento decide dotar de más fondos al sistema?"]
[]
[]
[]
[]
[null,"Escribe sobre los datos destacados en rojo para modificar los supuestos de partida. Después pincha para ver resultados."]
[null,null,null,null,null,null,null,null,null,null,null,"Transferencia adicional permanente a partir de 2017  (€ M)",null,null,null,0]
[]
[null,null,"PIB nominal*","PIB real","Precios = Deflactor PIB",null,null,null,"Número de pensiones",null,null,null,null,null,"Ingresos*","Transferencia"]
[null,null,"%var","% var","%var",null,null,null,"%var",null,null,null,null,null,"% var","(€ M)"]
[null,"Promedio 12-16",{"$f":"AVERAGE(Datos!D17:D21)","v":0.83404637909239621},{"$f":"AVERAGE(Datos!E17:E21)","v":0.64878326790596796},{"$f":"AVERAGE(Datos!F17:F21)","v":0.18157520832740021},null,null,null,{"$f":"AVERAGE(Datos!Q17:Q21)","v":1.3288166557423664},null,null,null,null,null,{"$f":"AVERAGE(Datos!J17:J21)","v":0.22055267169792447}]
[null,"Promedio 17-22",{"$f":"AVERAGE(Datos!D22:D27)","v":4.122530779110833},{"$f":"AVERAGE(Datos!E22:E27)","v":2.3807846813758142},{"$f":"AVERAGE(Datos!F22:F27)","v":1.7016191216666601},null,null,null,{"$f":"AVERAGE(Datos!Q22:Q27)","v":1.2466638428553518},null,null,null,null,null,{"$f":"AVERAGE(Datos!J22:J27)","v":4.122530779110833}]
[null,"Promedio 12-22",{"$f":"AVERAGE(Datos!D17:D27)","v":2.6277651427388165},{"$f":"AVERAGE(Datos!E17:E27)","v":1.5935113116167932},{"$f":"AVERAGE(Datos!F17:F27)","v":1.0106900701488148},null,null,null,{"$f":"AVERAGE(Datos!Q17:Q27)","v":1.2840060305312675},null,null,null,null,null,{"$f":"AVERAGE(Datos!J17:J27)","v":2.3489043666504199}]
[null,2017,{"$f":"100*((1+Supuestos!D17%)*(1+Supuestos!E17%)-1)","v":4.5887930244888464},3.0056727588221523,1.5369253199999999,null,null,null,1.2079849364127426,null,null,null,null,null,{"$f":"C17+100*P10/Datos!H21","v":4.5887930244888464},{"$f":"P10","v":0}]
[null,2018,{"$f":"100*((1+Supuestos!D18%)*(1+Supuestos!E18%)-1)","v":4.3896193612925183},2.7013175575697748,1.64389497999999,null,null,null,1.2272957126494122,null,null,null,null,null,{"$f":"C18","v":4.3896193612925183},{"$f":"P17*(1+O18%)","v":0}]
[null,2019,{"$f":"100*((1+Supuestos!D19%)*(1+Supuestos!E19%)-1)","v":4.2815549784337437},2.5300210134738039,1.7083132799999801,null,null,null,1.2338106870885435,null,null,null,null,null,{"$f":"C19","v":4.2815549784337437},{"$f":"P18*(1+O19%)","v":0}]
[null,2020,{"$f":"100*((1+Supuestos!D20%)*(1+Supuestos!E20%)-1)","v":4.1786373221793349},2.4164786952549897,1.7205811500000201,null,null,null,1.2393741807466885,null,null,null,null,null,4.1786373221793349,0]
[null,2021,{"$f":"100*((1+Supuestos!D21%)*(1+Supuestos!E21%)-1)","v":3.8265840788476169},1.9907505686126101,1.7999999999999701,null,null,null,1.2631336520688485,null,null,null,null,null,3.8265840788476169,0]
[null,2022,{"$f":"100*((1+Supuestos!D22%)*(1+Supuestos!E22%)-1)","v":3.4699959094229404},1.640467494521556,1.8,null,null,null,1.308383888165876,null,null,null,null,null,3.4699959094229404,0]
[null,"Promedio 22-45",{"$f":"100*((1+Supuestos!D23%)*(1+Supuestos!E23%)-1)","v":3.2672398559423943},1.4412965186074558,1.8,null,null,null,1.3675079269501955,null,null,null,null,null,{"$f":"C23","v":3.2672398559423943},{"$f":"AVERAGE(Datos!K28:K50)","v":0}]
[]
[null,"* Por simplicidad, se supone que los ingresos evolucionan en línea con el PIB nominal. El usuario puede además decidir incrementar los ingresos mediante transferencias adicionales.\n",null,null,null,null,null,null,null,null,null,null,"Se simula una transferencia en 2017 por el importe indicado. En años sucesivos se incrementa al mismo ritmo que el PIB nominal."]
[null,"** El deflactor del PIB se emplea como componente de precios del PIB nominal y como referencia de la evolución del poder adquisitivo"]
[]
[]
[null,"=> Ir a resultados"]
[]
[]
[]
[]
[]
[null,"SUPUESTOS ALTERNATIVOS"]
[null,"Prueba a copiar y pegar los cuadros de abajo para ver cómo cambian los resultados"]
[]
[null,"(1) Supuestos AIREF"]
[null,"Variables utilizadas por la AIReF en su Opinión sobre el IRP de 2017"]
[null,null,"PIB nominal","PIB real","Deflactor PIB",null,null,null,"Número de pensiones"]
[null,null,"%var","% var","%var",null,null,null,"%var"]
[null,2017,{"$f":"100*((1+Supuestos!D42%)*(1+Supuestos!E42%)-1)","v":4.5887930244888464},3.0056727588221523,1.5369253199999999,null,null,null,1.2079849364127426]
[null,2018,{"$f":"100*((1+Supuestos!D43%)*(1+Supuestos!E43%)-1)","v":4.3896193612925183},2.7013175575697748,1.64389497999999,null,null,null,1.2272957126494122]
[null,2019,{"$f":"100*((1+Supuestos!D44%)*(1+Supuestos!E44%)-1)","v":4.2815549784337437},2.5300210134738039,1.7083132799999801,null,null,null,1.2338106870885435]
[null,2020,{"$f":"100*((1+Supuestos!D45%)*(1+Supuestos!E45%)-1)","v":4.1786373221793349},2.4164786952549897,1.7205811500000201,null,null,null,1.2393741807466885]
[null,2021,{"$f":"100*((1+Supuestos!D46%)*(1+Supuestos!E46%)-1)","v":3.8265840788476169},1.9907505686126101,1.7999999999999701,null,null,null,1.2631336520688485]
[null,2022,{"$f":"100*((1+Supuestos!D47%)*(1+Supuestos!E47%)-1)","v":3.4699959094229404},1.640467494521556,1.8,null,null,null,1.308383888165876]
[null,"Promedio 22-45",{"$f":"100*((1+Supuestos!D48%)*(1+Supuestos!E48%)-1)","v":3.2672398559423943},1.4412965186074558,1.8,null,null,null,1.3675079269501955]
[]
[]
[null,"(2) Supuestos del Gobierno"]
[null,"Variables utilizadas por el MEySS en los PGE 2017"]
[null,null,"PIB nominal","PIB real","Deflactor PIB",null,null,null,"Número de pensiones",null,null,null,null,null,"Ingresos"]
[null,null,"%var","% var","%var",null,null,null,"%var",null,null,null,null,null,"% var"]
[null,2017,4.2,2.7,1.5,null,null,null,1.1000000000000001,null,null,null,null,null,5.708987174012421]
[null,2018,4.0999999999999996,2.5,1.6,null,null,null,0.91999999999999993,null,null,null,null,null,3.6965902947769962]
[null,2019,4.2,2.4300000000000002,1.73,null,null,null,0.92999999999999994,null,null,null,null,null,3.8509680544832463]
[null,2020,4.2,2.4300000000000002,1.73,null,null,null,0.98,null,null,null,null,null,4.0403157398407217]
[null,2021,null,null,null,null,null,null,1.05,null,null,null,null,null,3.4592101041473313]
[null,2022,null,null,null,null,null,null,1.0699999999999998,null,null,null,null,null,2.9819343242090497]
[null,"Promedio 22-45"]

{"sheet":"Resultados","index":39,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":false,"merged":[[5,6,5,10],[36,6,36,10],[19,12,20,16],[23,1,23,5],[50,1,50,5],[36,0,36,5],[5,12,5,16],[5,1,5,5],[26,12,26,16],[27,12,29,16]]}
[]
[null,"Principales resultados",null,null,null,"<= Volver a los supuestos"]
[]
[null,"Debido a la simplificación de algunos supuestos, los resultados no coinciden exactamente con los presentados en la Opinión sobre el IRP 2017"]
[]
[null,"Revalorización de las pensiones (IRP efectivo, con tope legal)",null,null,null,null,"Evolución del saldo de la Seguridad Social con IRP efectivo (% del PIB)",null,null,null,null,null,"Poder adquisitivo del IRP efectivo en términos de precios"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"La diferencia entre la actualización con deflactor del PIB y con IRP es la pérdida acumulada de poder adquisitivo"]
[]
[]
[null,"Resultados complementarios"]
[null,"Revalorización de las pensiones (IRP teórico, sin tope legal)",null,null,null,null,"Evolución del saldo de la Seguridad Social con IRP teórico (% PIB)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"IMPORTANTE"]
[null,null,null,null,null,null,null,null,null,null,null,null,"El correcto funcionamiento de la hoja de cálculo requiere activar la opción de cálculo iterativo. Si no estuviese habilitado, siga los siguientes pasos: "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"- Pinche en archivo => Opciones => Fórmulas"]
[null,null,null,null,null,null,null,null,null,null,null,null,"- En opcione de cálculo: Habilitar cálculo iterativo"]
[]
[]
[]
[]
["Ingresos, Gasto y Saldo de la Seguridad Social con IRP efectivo (% PIB)",null,null,null,null,null,"Evolución de Ingresos y Gastos con IRP efectivo (%var)",null,null,null,null,null,"Evolución del efecto sustitución con IRP teórico y efectivo (% PIB)"]

{"sheet":"Datos","index":40,"n_rows":50,"n_cols":31,"rows_kept":50,"cut":false,"hidden":false,"merged":[[2,24,2,25],[2,26,2,27],[3,7,3,9],[2,2,2,6],[2,28,2,30],[2,7,2,9],[2,13,2,15],[2,16,2,18],[2,19,2,20],[2,21,2,23],[2,10,2,12],[1,2,1,3],[1,4,1,5],[1,7,1,9],[1,13,1,20],[1,28,1,30],[1,21,1,27]]}
["SERIES DETALLADAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Evolución con IRP efectivo, con tope legal",null,null,null,null,null,null,null,"Evolución con IRP teórico, sin tope legal",null,null,null,null,null,null,"Poder adquisitivo desde 2012"]
[null,null,"PIB nominal",null,null,null,null,"Ingresos",null,null,"Transferencia",null,null,"Gastos",null,null,"Principales componentes del gasto",null,null,"Saldo",null,"Gastos",null,null,"Componentes del gasto",null,"Saldo"]
[null,null,null,null,"PIB real","Precios = Deflactor PIB","IPC",null,null,null,null,null,null,null,null,null,"Nº pensiones","Efecto sustitución","IRP",null,null,null,null,null,"Efecto sustitución","IRP",null,null,"Índice IRP","Índice Precios","Pérdida poder adquisitivo"]
[null,null," (€ M)"," (%var)"," (%var)"," (%var)"," (%var)"," (€ M)"," (%PIB)"," (% var)"," (€ M)"," (%PIB)"," (% var)","(€ M)"," (% PIB)"," (% var)"," (% var)"," (% var)"," (% var)","(€ M)"," (% PIB)","(€ M)"," (% PIB)"," (% var)"," (% var)"," (% var)","(€ M)"," (% PIB)","base 2012","base 2012","p.p."]
[null,2001,{"$f":"+'AUX1'!C15","v":699528},{"$f":"+'AUX1'!C15/+'AUX1'!C14*100-100","v":8.2441779497098651},null,null,null,{"$f":"+Iter_Consol!AA15","v":67941.790000000008},{"$f":"+Iter_Consol!AH15","v":9.7125190128200742},{"$f":"+Iter_Consol!AB15*100","v":8.9432971011007112},null,null,null,{"$f":"+Iter_Consol!Y15","v":63227.71617727878},{"$f":"+Iter_Consol!AI15","v":9.0386254985188259},{"$f":"+Iter_Consol!Y15/+Iter_Consol!Y14*100-100","v":11.287049525671094},{"$f":"+Iter_Consol!G15*100","v":1.0400730948958437},{"$f":"+Iter_Consol!N15*100","v":1.334481583478353},null,{"$f":"+H6-N6","v":4714.0738227212278},{"$f":"+I6-O6","v":0.67389351430124833},{"$f":"+Iter_sintopes!Y15","v":63227.71617727878},{"$f":"+Iter_sintopes!AI15","v":9.0386254985188259},{"$f":"+Iter_sintopes!Y15/Iter_sintopes!Y14*100-100","v":11.287049525671094},{"$f":"+R6","v":1.334481583478353},null,{"$f":"+H6-V6","v":4714.0738227212278},{"$f":"+I6-W6","v":0.67389351430124833}]
[null,{"$f":"+B6+1","v":2002},{"$f":"+'AUX1'!C16","v":749288},{"$f":"+'AUX1'!C16/+'AUX1'!C15*100-100","v":7.1133678709072399},2.8797989501492198,4.1150633690579097,{"$f":"'AUX1'!G16","v":3.5362426400000002},{"$f":"+Iter_Consol!AA16","v":72387.680000000008},{"$f":"+Iter_Consol!AH16","v":9.6608620450347544},{"$f":"+Iter_Consol!AB16*100","v":6.5436751077650346},null,null,null,{"$f":"+Iter_Consol!Y16","v":65217.032503392831},{"$f":"+Iter_Consol!AI16","v":8.703867205052374},{"$f":"+Iter_Consol!Y16/+Iter_Consol!Y15*100-100","v":3.1462726259736655},{"$f":"+Iter_Consol!G16*100","v":0.88383277612968936},{"$f":"+Iter_Consol!N16*100","v":1.2079849290127287},{"$f":"+Iter_Consol!AD16*100","v":2.7},7170.6474966071764,0.95699483998238044,{"$f":"+Iter_sintopes!Y16","v":65217.032503392831},{"$f":"+Iter_sintopes!AI16","v":8.703867205052374},{"$f":"+Iter_sintopes!Y16/Iter_sintopes!Y15*100-100","v":3.1462726259736655},1.2079849290127287,null,7170.6474966071764,0.95699483998238044]
[null,2003,{"$f":"+'AUX1'!C17","v":803472},{"$f":"+'AUX1'!C17/+'AUX1'!C16*100-100","v":7.2313983408248959},3.1875593897139498,3.91892101628099,{"$f":"'AUX1'!G17","v":3.039233684},{"$f":"+Iter_Consol!AA17","v":78442.150000000009},{"$f":"+Iter_Consol!AH17","v":9.7628977736623064},{"$f":"+Iter_Consol!AB17*100","v":8.3639508822495721},null,null,null,{"$f":"+Iter_Consol!Y17","v":69426.26729278166},{"$f":"+Iter_Consol!AI17","v":8.6407824159126463},{"$f":"+Iter_Consol!Y17/+Iter_Consol!Y16*100-100","v":6.4541955188927886},{"$f":"+Iter_Consol!G17*100","v":0.95113689603749663},{"$f":"+Iter_Consol!N17*100","v":1.494812104688048},{"$f":"+Iter_Consol!AD17*100","v":3.9},9015.8827072183485,1.1221153577496601,{"$f":"+Iter_sintopes!Y17","v":69426.26729278166},{"$f":"+Iter_sintopes!AI17","v":8.6407824159126463},{"$f":"+Iter_sintopes!Y17/Iter_sintopes!Y16*100-100","v":6.4541955188927886},1.494812104688048,null,9015.8827072183485,1.1221153577496601]
[null,2004,{"$f":"+'AUX1'!C18","v":861420},{"$f":"+'AUX1'!C18/+'AUX1'!C17*100-100","v":7.2121990560965372},3.1667562777545299,3.9212658459964298,{"$f":"'AUX1'!G18","v":3.0392016499999999},{"$f":"+Iter_Consol!AA18","v":84442.48000000001},{"$f":"+Iter_Consol!AH18","v":9.8027071579485057},{"$f":"+Iter_Consol!AB18*100","v":7.6493696309955839},null,null,null,{"$f":"+Iter_Consol!Y18","v":74694.484692687111},{"$f":"+Iter_Consol!AI18","v":8.6710878192620449},{"$f":"+Iter_Consol!Y18/+Iter_Consol!Y17*100-100","v":7.588219279726701},{"$f":"+Iter_Consol!G18*100","v":0.75683014265954807},{"$f":"+Iter_Consol!N18*100","v":1.6380838762537264},{"$f":"+Iter_Consol!AD18*100","v":2.8000000000000003},9747.9953073129,1.1316193386864608,{"$f":"+Iter_sintopes!Y18","v":74694.484692687111},{"$f":"+Iter_sintopes!AI18","v":8.6710878192620449},{"$f":"+Iter_sintopes!Y18/Iter_sintopes!Y17*100-100","v":7.588219279726701},1.6380838762537264,null,9747.9953073129,1.1316193386864608]
[null,2005,{"$f":"+'AUX1'!C19","v":930566},{"$f":"+'AUX1'!C19/+'AUX1'!C18*100-100","v":8.0269787095725604},3.7230387035360302,4.1494542194605302,{"$f":"'AUX1'!G19","v":3.3684539880000002},{"$f":"+Iter_Consol!AA19","v":91323.859999999986},{"$f":"+Iter_Consol!AH19","v":9.8137971943956668},{"$f":"+Iter_Consol!AB19*100","v":8.1491922075239476},null,null,null,{"$f":"+Iter_Consol!Y19","v":81563.939859580001},{"$f":"+Iter_Consol!AI19","v":8.7649817272047326},{"$f":"+Iter_Consol!Y19/+Iter_Consol!Y18*100-100","v":9.1967368074840579},{"$f":"+Iter_Consol!G19*100","v":2.90192363246633},{"$f":"+Iter_Consol!N19*100","v":1.510603714051828},{"$f":"+Iter_Consol!AD19*100","v":3.5000000000000004},9759.9201404199848,1.0488154671909342,{"$f":"+Iter_sintopes!Y19","v":81563.939859580001},{"$f":"+Iter_sintopes!AI19","v":8.7649817272047326},{"$f":"+Iter_sintopes!Y19/Iter_sintopes!Y18*100-100","v":9.1967368074840579},1.510603714051828,null,9759.9201404199848,1.0488154671909342]
[null,2006,{"$f":"+'AUX1'!C20","v":1007974},{"$f":"+'AUX1'!C20/+'AUX1'!C19*100-100","v":8.3183782773065076},4.1741262844333402,3.9781970251978298,{"$f":"'AUX1'!G20","v":3.5153749109999999},{"$f":"+Iter_Consol!AA20","v":99600.409999999989},{"$f":"+Iter_Consol!AH20","v":9.8812479290140409},{"$f":"+Iter_Consol!AB20*100","v":9.0628560816417689},null,null,null,{"$f":"+Iter_Consol!Y20","v":87688.115462180023},{"$f":"+Iter_Consol!AI20","v":8.6994421941617563},{"$f":"+Iter_Consol!Y20/+Iter_Consol!Y19*100-100","v":7.5084352388363982},{"$f":"+Iter_Consol!G20*100","v":1.5308609509393278},{"$f":"+Iter_Consol!N20*100","v":1.5855374921958321},{"$f":"+Iter_Consol!AD20*100","v":3.4000000000000004},11912.294537819966,1.1818057348522846,{"$f":"+Iter_sintopes!Y20","v":87688.115462180023},{"$f":"+Iter_sintopes!AI20","v":8.6994421941617563},{"$f":"+Iter_sintopes!Y20/Iter_sintopes!Y19*100-100","v":7.5084352388363982},1.5855374921958321,null,11912.294537819966,1.1818057348522846]
[null,2007,{"$f":"+'AUX1'!C21","v":1080807},{"$f":"+'AUX1'!C21/+'AUX1'!C20*100-100","v":7.2256824084748246},3.76894642123706,3.3311853945259902,{"$f":"'AUX1'!G21","v":2.7870304730000002},{"$f":"+Iter_Consol!AA21","v":108271.66},{"$f":"+Iter_Consol!AH21","v":10.017668279350522},{"$f":"+Iter_Consol!AB21*100","v":8.7060384590786466},null,null,null,{"$f":"+Iter_Consol!Y21","v":93410.766170920004},{"$f":"+Iter_Consol!AI21","v":8.6426870080338123},{"$f":"+Iter_Consol!Y21/+Iter_Consol!Y20*100-100","v":6.5261417451811639},{"$f":"+Iter_Consol!G21*100","v":1.3019325194478348},{"$f":"+Iter_Consol!N21*100","v":1.5538016631463814},{"$f":"+Iter_Consol!AD21*100","v":2.6},14860.89382908,1.3749812713167096,{"$f":"+Iter_sintopes!Y21","v":93410.766170920004},{"$f":"+Iter_sintopes!AI21","v":8.6426870080338123},{"$f":"+Iter_sintopes!Y21/Iter_sintopes!Y20*100-100","v":6.5261417451811639},1.5538016631463814,null,14860.89382908,1.3749812713167096]
[null,2008,{"$f":"+'AUX1'!C22","v":1116207},{"$f":"+'AUX1'!C22/+'AUX1'!C21*100-100","v":3.2753303781341288},1.11592541499083,2.13557355508624,{"$f":"'AUX1'!G22","v":4.0756607640000002},{"$f":"+Iter_Consol!AA22","v":114213.96},{"$f":"+Iter_Consol!AH22","v":10.232327874668409},{"$f":"+Iter_Consol!AB22*100","v":5.4883244608977089},null,null,null,{"$f":"+Iter_Consol!Y22","v":100975.33786110002},{"$f":"+Iter_Consol!AI22","v":9.0462914012454707},{"$f":"+Iter_Consol!Y22/+Iter_Consol!Y21*100-100","v":8.0981796855606518},{"$f":"+Iter_Consol!G22*100","v":1.6235564329800445},{"$f":"+Iter_Consol!N22*100","v":1.6730211146455787},{"$f":"+Iter_Consol!AD22*100","v":4.1000000000000005},13238.622138899984,1.1860364734229378,{"$f":"+Iter_sintopes!Y22","v":100975.33786110002},{"$f":"+Iter_sintopes!AI22","v":9.0462914012454707},{"$f":"+Iter_sintopes!Y22/Iter_sintopes!Y21*100-100","v":8.0981796855606518},1.6730211146455787,null,13238.622138899984,1.1860364734229378]
[null,2009,{"$f":"+'AUX1'!C23","v":1079034},{"$f":"+'AUX1'!C23/+'AUX1'!C22*100-100","v":-3.3302962622524319},-3.57379948342916,0.25252806796516297,{"$f":"'AUX1'!G23","v":-0.28799683500000001},{"$f":"+Iter_Consol!AA23","v":112987.31999999999},{"$f":"+Iter_Consol!AH23","v":10.471154755086493},{"$f":"+Iter_Consol!AB23*100","v":-1.073984301043418},null,null,null,{"$f":"+Iter_Consol!Y23","v":106172.16580073998},{"$f":"+Iter_Consol!AI23","v":9.8395570297821919},{"$f":"+Iter_Consol!Y23/+Iter_Consol!Y22*100-100","v":5.1466308999021493},{"$f":"+Iter_Consol!G23*100","v":1.6633256340301328},{"$f":"+Iter_Consol!N23*100","v":1.6870301722389014},{"$f":"+Iter_Consol!AD23*100","v":2.4},6815.1541992600105,0.63159772530430125,{"$f":"+Iter_sintopes!Y23","v":106172.16580073998},{"$f":"+Iter_sintopes!AI23","v":9.8395570297821919},{"$f":"+Iter_sintopes!Y23/Iter_sintopes!Y22*100-100","v":5.1466308999021493},1.6870301722389014,null,6815.1541992600105,0.63159772530430125]
[null,2010,{"$f":"+'AUX1'!C24","v":1080913},{"$f":"+'AUX1'!C24/+'AUX1'!C23*100-100","v":0.17413723756618538},1.3808647364221801E-2,0.16030645404902999,{"$f":"'AUX1'!G24","v":1.7998813300000001},{"$f":"+Iter_Consol!AA24","v":112301.8},{"$f":"+Iter_Consol!AH24","v":10.389531812458541},{"$f":"+Iter_Consol!AB24*100","v":-0.60672294908843405},null,null,null,{"$f":"+Iter_Consol!Y24","v":110180.22849524004},{"$f":"+Iter_Consol!AI24","v":10.193255932275775},{"$f":"+Iter_Consol!Y24/+Iter_Consol!Y23*100-100","v":3.7750597477894843},{"$f":"+Iter_Consol!G24*100","v":1.5575151633058892},{"$f":"+Iter_Consol!N24*100","v":1.669109847004635},{"$f":"+Iter_Consol!AD24*100","v":1},2121.571504759966,0.19627588018276576,{"$f":"+Iter_sintopes!Y24","v":110180.22849524004},{"$f":"+Iter_sintopes!AI24","v":10.193255932275775},{"$f":"+Iter_sintopes!Y24/Iter_sintopes!Y23*100-100","v":3.7750597477894843},1.669109847004635,null,2121.571504759966,0.19627588018276576]
[null,2011,{"$f":"+'AUX1'!C25","v":1070400},{"$f":"+'AUX1'!C25/+'AUX1'!C24*100-100","v":-0.9726037155626841},-1.0000804875137901,2.89691739953967E-2,{"$f":"'AUX1'!G25","v":3.196146412},{"$f":"+Iter_Consol!AA25","v":112368.69},{"$f":"+Iter_Consol!AH25","v":10.497822309417041},{"$f":"+Iter_Consol!AB25*100","v":5.9562714043770448E-2},null,null,null,{"$f":"+Iter_Consol!Y25","v":113909.43704068002},{"$f":"+Iter_Consol!AI25","v":10.641763550138267},{"$f":"+Iter_Consol!Y25/+Iter_Consol!Y24*100-100","v":3.3846440476397106},{"$f":"+Iter_Consol!G25*100","v":1.398791229314611},{"$f":"+Iter_Consol!N25*100","v":1.5771760000244939},{"$f":"+Iter_Consol!AD25*100","v":1.3},-1540.747040680013,-0.14394124072122594,{"$f":"+Iter_sintopes!Y25","v":113909.43704068002},{"$f":"+Iter_sintopes!AI25","v":10.641763550138267},{"$f":"+Iter_sintopes!Y25/Iter_sintopes!Y24*100-100","v":3.3846440476397106},1.5771760000244939,null,-1540.747040680013,-0.14394124072122594]
[null,2012,{"$f":"+'AUX1'!C26","v":1039800},{"$f":"+'AUX1'!C26/+'AUX1'!C25*100-100","v":-2.8587443946188387},-2.9298037278913101,6.7946549144615107E-2,{"$f":"'AUX1'!G26","v":2.4460001849999999},{"$f":"+Iter_Consol!AA26","v":109581.52},{"$f":"+Iter_Consol!AH26","v":10.538711290632815},{"$f":"+Iter_Consol!AB26*100","v":-2.4803795434475528},null,null,null,{"$f":"+Iter_Consol!Y26","v":115292.1},{"$f":"+Iter_Consol!AI26","v":11.087911136757068},{"$f":"+Iter_Consol!Y26/+Iter_Consol!Y25*100-100","v":1.2138265232811278},{"$f":"+Iter_Consol!G26*100","v":1.543301619185633},{"$f":"+Iter_Consol!N26*100","v":1.6},{"$f":"+Iter_Consol!AD26*100","v":1},-5710.5800000000017,-0.5491998461242531,{"$f":"+Iter_sintopes!Y26","v":115292.1},{"$f":"+Iter_sintopes!AI26","v":11.087911136757068},{"$f":"+Iter_sintopes!Y26/Iter_sintopes!Y25*100-100","v":1.2138265232811278},1.6,null,-5710.5800000000017,-0.5491998461242531,{"$f":"100","v":100},100,{"$f":"AD17-AC17","v":0}]
[null,2013,{"$f":"+'AUX1'!C27","v":1025599.9999999999},{"$f":"+'AUX1'!C27/+'AUX1'!C26*100-100","v":-1.3656472398538284},-1.7058777203489099,0.35351524751296998,{"$f":"'AUX1'!G27","v":1.408546292},{"$f":"+Iter_Consol!AA27","v":109838.87},{"$f":"+Iter_Consol!AH27","v":10.70971821372855},{"$f":"+Iter_Consol!AB27*100","v":0.23484799261772604},null,null,null,{"$f":"+Iter_Consol!Y27","v":119881.76},{"$f":"+Iter_Consol!AI27","v":11.688939157566304},{"$f":"+Iter_Consol!Y27/+Iter_Consol!Y26*100-100","v":3.9808972167217007},{"$f":"+Iter_Consol!G27*100","v":1.6237050344857895},{"$f":"+Iter_Consol!N27*100","v":1.7000000000000002},{"$f":"+Iter_Consol!AD27*100","v":2},-10042.89,-0.97922094383775438,{"$f":"+Iter_sintopes!Y27","v":119881.76},{"$f":"+Iter_sintopes!AI27","v":11.688939157566304},{"$f":"+Iter_sintopes!Y27/Iter_sintopes!Y26*100-100","v":3.9808972167217007},1.7000000000000002,null,-10042.89,-0.97922094383775438,{"$f":"AC17*(1+S18%)","v":102},{"$f":"AD17*(1+F18%)","v":100.35351524751297},-1.6464847524870265]
[null,2014,{"$f":"+'AUX1'!C28","v":1037000},{"$f":"+'AUX1'!C28/+'AUX1'!C27*100-100","v":1.1115444617784789},1.37895194711392,-0.26467213770138198,{"$f":"'AUX1'!G28","v":-0.15087031300000001},{"$f":"+Iter_Consol!AA28","v":110514.87},{"$f":"+Iter_Consol!AH28","v":10.657171648987465},{"$f":"+Iter_Consol!AB28*100","v":0.61544697246065372},null,null,null,{"$f":"+Iter_Consol!Y28","v":123935.54},{"$f":"+Iter_Consol!AI28","v":11.951353905496624},{"$f":"+Iter_Consol!Y28/+Iter_Consol!Y27*100-100","v":3.3814818868191452},{"$f":"+Iter_Consol!G28*100","v":1.3994577817946885},{"$f":"+Iter_Consol!N28*100","v":1.5},{"$f":"+Iter_Consol!AD28*100","v":0.25},-13420.669999999998,-1.2941822565091599,{"$f":"+Iter_sintopes!Y28","v":123935.54},{"$f":"+Iter_sintopes!AI28","v":11.951353905496624},{"$f":"+Iter_sintopes!Y28/Iter_sintopes!Y27*100-100","v":3.3814818868191452},1.5,null,-13420.669999999998,-1.2941822565091599,{"$f":"AC18*(1+S19%)","v":102.255},{"$f":"AD18*(1+F19%)","v":100.08790745344889},-2.1670925465511033]
[null,2015,{"$f":"+'AUX1'!C29","v":1075600},{"$f":"+'AUX1'!C29/+'AUX1'!C28*100-100","v":3.7222757955641157},3.2047443395411199,0.50268206228007895,{"$f":"'AUX1'!G29","v":-0.50046132099999996},{"$f":"+Iter_Consol!AA29","v":111342.24},{"$f":"+Iter_Consol!AH29","v":10.351640014875418},{"$f":"+Iter_Consol!AB29*100","v":0.74865038523777017},null,null,null,{"$f":"+Iter_Consol!Y29","v":127950.54},{"$f":"+Iter_Consol!AI29","v":11.895736333209371},{"$f":"+Iter_Consol!Y29/+Iter_Consol!Y28*100-100","v":3.2395872886824719},{"$f":"+Iter_Consol!G29*100","v":0.76761884324572094},{"$f":"+Iter_Consol!N29*100","v":1.6},{"$f":"+Iter_Consol!AD29*100","v":0.25},-16608.299999999988,-1.5440963183339527,{"$f":"+Iter_sintopes!Y29","v":127950.54},{"$f":"+Iter_sintopes!AI29","v":11.895736333209371},{"$f":"+Iter_sintopes!Y29/Iter_sintopes!Y28*100-100","v":3.2395872886824719},1.6,null,-16608.299999999988,-1.5440963183339527,102.51063749999999,100.59103141072886,-1.9196060892711273]
[null,2016,{"$f":"+'AUX1'!C30","v":1113900},{"$f":"+'AUX1'!C30/+'AUX1'!C29*100-100","v":3.5608032725920538},3.2959015011150199,0.248404320400719,{"$f":"'AUX1'!G30","v":-0.20267174099999999},{"$f":"+Iter_Consol!AA30","v":113551.49},{"$f":"+Iter_Consol!AH30","v":10.194047041924769},{"$f":"+Iter_Consol!AB30*100","v":1.9841975516210253},0,null,null,{"$f":"+Iter_Consol!Y30","v":132249.97},{"$f":"+Iter_Consol!AI30","v":11.872696830954304},{"$f":"+Iter_Consol!Y30/+Iter_Consol!Y29*100-100","v":3.3602281006395174},{"$f":"+Iter_Consol!G30*100","v":1.31},{"$f":"+Iter_Consol!N30*100","v":1.6},{"$f":"+Iter_Consol!AD30*100","v":0.25},-18698.479999999996,-1.6786497890295351,{"$f":"+Iter_sintopes!Y30","v":132249.97},{"$f":"+Iter_sintopes!AI30","v":11.872696830954304},{"$f":"+Iter_sintopes!Y30/Iter_sintopes!Y29*100-100","v":3.3602281006395174},{"$f":"+R21","v":1.6},null,-18698.479999999996,-1.6786497890295351,102.76691409374997,100.84090387868875,-1.9260102150612255]
[null,2017,{"$f":"+C21*(1+D22/100)","v":1165014.5654997812},{"$f":"100*((1+E22%)*(1+F22%)-1)","v":4.5887930244888464},{"$f":"Supuestos!D17","v":3.0056727588221523},{"$f":"Supuestos!E17","v":1.5369253199999999},1.9578530104472085,{"$f":"+H21*(1+J22/100)","v":118762.13285232315},{"$f":"+H22/C22*100","v":10.194047041924769},{"$f":"Supuestos!O17","v":4.5887930244888464},{"$f":"Supuestos!P10","v":0},{"$f":"K22/C22*100","v":0},null,{"$f":"+Iter_Consol!Y31","v":136740.41},{"$f":"+Iter_Consol!AI31","v":11.737227503360831},{"$f":"+Iter_Consol!Y31/+Iter_Consol!Y30*100-100","v":3.3954185396034546},{"$f":"Supuestos!I17","v":1.2079849364127426},{"$f":"+Iter_Consol!N31*100","v":1.5243010516758915},{"$f":"+Iter_Consol!AD31*100","v":0.25},{"$f":"+H22-N22","v":-17978.277147676854},{"$f":"+I22-O22","v":-1.5431804614360622},{"$f":"+Iter_sintopes!Y31","v":133382.90285986621},{"$f":"+Iter_sintopes!AI31","v":11.449033068753616},{"$f":"+Iter_sintopes!Y31/Iter_sintopes!Y30*100-100","v":0.85666020178771873},{"$f":"+Iter_sintopes!N31*100","v":1.5243010516758915},{"$f":"+Iter_sintopes!AD31*100","v":-2.5304571280920971},{"$f":"+H22-V22","v":-14620.770007543062},{"$f":"+I22-W22","v":-1.2549860268288473},103.02383137898434,102.39075326331718,-0.63307811566716055]
[null,2018,{"$f":"+C22*(1+D23/100)","v":1216154.2704288375},{"$f":"100*((1+E23%)*(1+F23%)-1)","v":4.3896193612925183},{"$f":"Supuestos!D18","v":2.7013175575697748},{"$f":"Supuestos!E18","v":1.64389497999999},1.8238614337239536,{"$f":"+H22*(1+J23/100)","v":123975.33842989267},10.194047041924769,{"$f":"D23","v":4.3896193612925183},{"$f":"K22*(1+D23%)","v":0},{"$f":"K23/C23*100","v":0},{"$f":"100*(K23/K22-1)","v":{"$error":"#DIV/0!"}},{"$f":"+Iter_Consol!Y32","v":140737.69700578315},{"$f":"+Iter_Consol!AI32","v":11.572355615390517},{"$f":"+Iter_Consol!Y32/+Iter_Consol!Y31*100-100","v":2.9232667985880312},{"$f":"Supuestos!I18","v":1.2272957126494122},{"$f":"+Iter_Consol!N32*100","v":1.4773859447068105},{"$f":"+Iter_Consol!AD32*100","v":0.25},-16762.358575890481,-1.3783085734657483,{"$f":"+Iter_sintopes!Y32","v":134883.45291808003},{"$f":"+Iter_sintopes!AI32","v":11.090982139175299},{"$f":"+Iter_sintopes!Y32/Iter_sintopes!Y31*100-100","v":1.1249943028982585},{"$f":"+Iter_sintopes!N32*100","v":1.6772798756494067},{"$f":"+Iter_sintopes!AD32*100","v":-1.9329700637435603},-10908.114488187362,-0.89693509725053033,103.2813909574318,104.07394971619703,0.79255875876523874]
[null,2019,1268224.5841398179,{"$f":"100*((1+E24%)*(1+F24%)-1)","v":4.2815549784337437},{"$f":"Supuestos!D19","v":2.5300210134738039},{"$f":"Supuestos!E19","v":1.7083132799999801},1.879889436214667,129283.41070446782,10.194047041924771,4.2815549784337437,{"$f":"K23*(1+D24%)","v":0},0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y33","v":144758.66618276032},{"$f":"+Iter_Consol!AI33","v":11.414276934313166},{"$f":"+Iter_Consol!Y33/+Iter_Consol!Y32*100-100","v":2.8570662036710388},{"$f":"Supuestos!I19","v":1.2338106870885435},{"$f":"+Iter_Consol!N33*100","v":1.4075737087649198},{"$f":"+Iter_Consol!AD33*100","v":0.25},-15475.2554782925,-1.2202298923883959,{"$f":"+Iter_sintopes!Y33","v":137044.8450435019},{"$f":"+Iter_sintopes!AI33","v":10.806039147747127},{"$f":"+Iter_sintopes!Y33/Iter_sintopes!Y32*100-100","v":1.6024145873063844},{"$f":"+Iter_sintopes!N33*100","v":1.7504771666672525},{"$f":"+Iter_sintopes!AD33*100","v":-1.4793341653451508},-7761.43433903408,-0.61199210582235608,103.53959443482537,105.85185882021933,2.3122643853939593]
[null,2020,1321219.0899417379,{"$f":"100*((1+E25%)*(1+F25%)-1)","v":4.1786373221793349},{"$f":"Supuestos!D20","v":2.4164786952549897},{"$f":"Supuestos!E20","v":1.7205811500000201},1.8768715964058322,134685.69555555112,10.194047041924771,4.1786373221793349,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y34","v":148799.76964183009},{"$f":"+Iter_Consol!AI34","v":11.262308482720435},{"$f":"+Iter_Consol!Y34/+Iter_Consol!Y33*100-100","v":2.7916141849274823},{"$f":"Supuestos!I20","v":1.2393741807466885},{"$f":"+Iter_Consol!N34*100","v":1.3429636987126958},{"$f":"+Iter_Consol!AD34*100","v":0.25},-14114.074086278968,-1.0682614407956645,{"$f":"+Iter_sintopes!Y34","v":139833.87398635788},{"$f":"+Iter_sintopes!AI34","v":10.583700693616542},{"$f":"+Iter_sintopes!Y34/Iter_sintopes!Y33*100-100","v":2.0351213808667268},{"$f":"+Iter_sintopes!N34*100","v":1.7851894764807641},{"$f":"+Iter_sintopes!AD34*100","v":-1.0296832388910013},-5148.1784308067581,-0.38965365169177169,{"$f":"AC24*(1+S25%)","v":103.79844342091243},107.67312595000466,3.874682529092226]
[null,2021,1371776.6492841439,{"$f":"100*((1+E26%)*(1+F26%)-1)","v":3.8265840788476169},{"$f":"Supuestos!D21","v":1.9907505686126101},{"$f":"Supuestos!E21","v":1.7999999999999701},2,139839.55693816501,10.194047041924771,3.8265840788476169,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y35","v":152919.44057396791},{"$f":"+Iter_Consol!AI35","v":11.147546552404744},{"$f":"+Iter_Consol!Y35/+Iter_Consol!Y34*100-100","v":2.7686003426309753},{"$f":"Supuestos!I21","v":1.2631336520688485},{"$f":"+Iter_Consol!N35*100","v":1.2919797471652616},{"$f":"+Iter_Consol!AD35*100","v":0.25},-13079.883635802893,-0.95349951047997372,{"$f":"+Iter_sintopes!Y35","v":143302.95920141297},{"$f":"+Iter_sintopes!AI35","v":10.446522710252799},{"$f":"+Iter_sintopes!Y35/Iter_sintopes!Y34*100-100","v":2.4808618370921494},{"$f":"+Iter_sintopes!N35*100","v":1.7945131249968105},{"$f":"+Iter_sintopes!AD35*100","v":-0.57304300950967424},-3463.4022632479609,-0.25247566832802804,104.0579395294647,109.61124221710472,5.5533026876400129]
[null,2022,1419377.2429007229,{"$f":"100*((1+E27%)*(1+F27%)-1)","v":3.4699959094229404},{"$f":"Supuestos!D22","v":1.640467494521556},{"$f":"Supuestos!E22","v":1.8},1.8,144691.9838436745,10.194047041924769,3.4699959094229404,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y36","v":157124.59666026483},{"$f":"+Iter_Consol!AI36","v":11.069967300529333},{"$f":"+Iter_Consol!Y36/+Iter_Consol!Y35*100-100","v":2.7499159495439471},{"$f":"Supuestos!I22","v":1.308383888165876},{"$f":"+Iter_Consol!N36*100","v":1.257616280417273},{"$f":"+Iter_Consol!AD36*100","v":0.25},-12432.612816590321,-0.87592025860456424,{"$f":"+Iter_sintopes!Y36","v":147432.65081751725},{"$f":"+Iter_sintopes!AI36","v":10.387136439937223},{"$f":"+Iter_sintopes!Y36/Iter_sintopes!Y35*100-100","v":2.8817908849321014},{"$f":"+Iter_sintopes!N36*100","v":1.7851516215491525},{"$f":"+Iter_sintopes!AD36*100","v":-0.13274847207609547},-2740.6669738427445,-0.19308939801245373,104.31808437828836,111.5842445770126,{"$f":"AD27-AC27","v":7.2661601987242364}]
[null,2023,1465751.7018869517,3.2672398559423943,{"$f":"Supuestos!D23","v":1.4412965186074558},{"$f":"Supuestos!E23","v":1.8},1.8,149419.41800816878,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y37","v":161470.64356514628},{"$f":"+Iter_Consol!AI37","v":11.016234424785267},{"$f":"+Iter_Consol!Y37/+Iter_Consol!Y36*100-100","v":2.7659876284541696},{"$f":"Supuestos!I23","v":1.3675079269501955},{"$f":"+Iter_Consol!N37*100","v":1.2329718777625676},{"$f":"+Iter_Consol!AD37*100","v":0.25},-12051.225556977501,-0.82218738286049664,{"$f":"+Iter_sintopes!Y37","v":151844.9600363264},{"$f":"+Iter_sintopes!AI37","v":10.359528141147448},{"$f":"+Iter_sintopes!Y37/Iter_sintopes!Y36*100-100","v":2.9927625897945944},{"$f":"+Iter_sintopes!N37*100","v":1.7526203455765721},{"$f":"+Iter_sintopes!AD37*100","v":-1.9260868785308215E-2},-2425.5420281576226,-0.16548109922267784]
[null,2024,1513641.3256801562,3.2672398559423943,{"$f":"+E28","v":1.4412965186074558},1.8,{"$f":"G28","v":1.8},154301.30878584884,10.194047041924769,{"$f":"+J28","v":3.2672398559423943},0,0,{"$f":"100*(K29/K28-1)","v":{"$error":"#DIV/0!"}},{"$f":"+Iter_Consol!Y38","v":165892.96094999759},{"$f":"+Iter_Consol!AI38","v":10.959859389109466},{"$f":"+Iter_Consol!Y38/+Iter_Consol!Y37*100-100","v":2.7387748554226192},1.3675079269501955,{"$f":"+Iter_Consol!N38*100","v":1.2089266264058596},{"$f":"+Iter_Consol!AD38*100","v":0.25},-11591.652164148749,-0.76581234718469737,{"$f":"+Iter_sintopes!Y38","v":156430.1876647856},{"$f":"+Iter_sintopes!AI38","v":10.334693233517097},{"$f":"+Iter_sintopes!Y38/Iter_sintopes!Y37*100-100","v":3.0196771940025116},{"$f":"+Iter_sintopes!N38*100","v":1.711762090214286},{"$f":"+Iter_sintopes!AD38*100","v":5.6999798830031922E-2},-2128.8788789367536,-0.14064619159232805]
[null,2025,1563095.6183487931,3.2672398559423943,1.4412965186074558,1.8,{"$f":"G29","v":1.8},159342.70264474084,10.194047041924769,{"$f":"+J29","v":3.2672398559423943},0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y39","v":170393.94214592507},{"$f":"+Iter_Consol!AI39","v":10.901056860867161},{"$f":"+Iter_Consol!Y39/+Iter_Consol!Y38*100-100","v":2.713183953166137},1.3675079269501955,{"$f":"+Iter_Consol!N39*100","v":1.1791327593328349},{"$f":"+Iter_Consol!AD39*100","v":0.25},-11051.239501184231,-0.70700981894239234,{"$f":"+Iter_sintopes!Y39","v":161130.53414119227},{"$f":"+Iter_sintopes!AI39","v":10.308424657437508},{"$f":"+Iter_sintopes!Y39/Iter_sintopes!Y38*100-100","v":3.0047566563552692},{"$f":"+Iter_sintopes!N39*100","v":1.6589086379709572},{"$f":"+Iter_sintopes!AD39*100","v":9.1125068963250094E-2},-1787.8314964514284,-0.11437761551273873]
[null,2026,1614165.7013779741,3.2672398559423943,1.4412965186074558,1.8,1.8,164548.8109330856,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y40","v":174964.36970081922},{"$f":"+Iter_Consol!AI40","v":10.839306618363677},{"$f":"+Iter_Consol!Y40/+Iter_Consol!Y39*100-100","v":2.6822711519756126},1.3675079269501955,{"$f":"+Iter_Consol!N40*100","v":1.1400600938672678},{"$f":"+Iter_Consol!AD40*100","v":0.25},-10415.55876773363,-0.64525957643890663,{"$f":"+Iter_sintopes!Y40","v":165880.60168435663},{"$f":"+Iter_sintopes!AI40","v":10.276553487832654},{"$f":"+Iter_sintopes!Y40/Iter_sintopes!Y39*100-100","v":2.9479623886817592},{"$f":"+Iter_sintopes!N40*100","v":1.5938825683332825},{"$f":"+Iter_sintopes!AD40*100","v":8.7856928827433928E-2},-1331.7907512710372,-8.2506445907883474E-2]
[null,2027,1666904.3665143475,3.2672398559423943,1.4412965186074558,1.8,1.8,169925.01526637067,10.194047041924769,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y41","v":179598.66372285006},{"$f":"+Iter_Consol!AI41","v":10.774383181826298},{"$f":"+Iter_Consol!Y41/+Iter_Consol!Y40*100-100","v":2.6487072939223282},1.3675079269501955,{"$f":"+Iter_Consol!N41*100","v":1.0975073525714585},{"$f":"+Iter_Consol!AD41*100","v":0.25},-9673.6484564793936,-0.58033613990152944,{"$f":"+Iter_sintopes!Y41","v":170679.28365231253},{"$f":"+Iter_sintopes!AI41","v":10.239296691580384},{"$f":"+Iter_sintopes!Y41/Iter_sintopes!Y40*100-100","v":2.8928530034433919},{"$f":"+Iter_sintopes!N41*100","v":1.5280399627230601},{"$f":"+Iter_sintopes!AD41*100","v":8.6857344893141564E-2},-754.2683859418612,-4.5249649655614732E-2]
[null,2028,1721366.1303375484,3.2672398559423943,1.4412965186074558,1.8,1.8,175476.87309036974,10.194047041924769,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y42","v":184469.42954561295},{"$f":"+Iter_Consol!AI42","v":10.716455162821154},{"$f":"+Iter_Consol!Y42/+Iter_Consol!Y41*100-100","v":2.7120278747058393},1.3675079269501955,{"$f":"+Iter_Consol!N42*100","v":1.1601446923172665},{"$f":"+Iter_Consol!AD42*100","v":0.25},-8992.5564552432043,-0.52240812089638489,{"$f":"+Iter_sintopes!Y42","v":175726.75882715077},{"$f":"+Iter_sintopes!AI42","v":10.208563752366379},{"$f":"+Iter_sintopes!Y42/Iter_sintopes!Y41*100-100","v":2.9572863600250088},{"$f":"+Iter_sintopes!N42*100","v":1.5747618550185694},{"$f":"+Iter_sintopes!AD42*100","v":0.10406325017385566},-249.88573678102694,-1.4516710441609959E-2]
[null,2029,1777607.2906146301,3.2672398559423943,1.4412965186074558,1.8,1.8,181210.12342593976,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y43","v":189636.10505527744},{"$f":"+Iter_Consol!AI43","v":10.66805396537884},{"$f":"+Iter_Consol!Y43/+Iter_Consol!Y42*100-100","v":2.8008302093149666},1.3675079269501955,{"$f":"+Iter_Consol!N43*100","v":1.2514864580205787},{"$f":"+Iter_Consol!AD43*100","v":0.25},-8425.9816293376789,-0.47400692345406981,{"$f":"+Iter_sintopes!Y43","v":181101.86670588193},{"$f":"+Iter_sintopes!AI43","v":10.187957017394076},{"$f":"+Iter_sintopes!Y43/Iter_sintopes!Y42*100-100","v":3.0587873552133686},{"$f":"+Iter_sintopes!N43*100","v":1.6528011005905396},{"$f":"+Iter_sintopes!AD43*100","v":0.13158414594275775},108.25672005783417,6.0900245306942935E-3]
[null,2030,1835685.984495729,3.2672398559423943,1.4412965186074558,1.8,1.8,187130.69280151447,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y44","v":195084.06052296184},{"$f":"+Iter_Consol!AI44","v":10.627311107163695},{"$f":"+Iter_Consol!Y44/+Iter_Consol!Y43*100-100","v":2.872847164887915},1.3675079269501955,{"$f":"+Iter_Consol!N44*100","v":1.3258120380455818},{"$f":"+Iter_Consol!AD44*100","v":0.25},-7953.3677214473719,-0.4332640652389248,{"$f":"+Iter_sintopes!Y44","v":186765.59661872374},{"$f":"+Iter_sintopes!AI44","v":10.174158227286844},{"$f":"+Iter_sintopes!Y44/Iter_sintopes!Y43*100-100","v":3.1273724649343251},{"$f":"+Iter_sintopes!N44*100","v":1.7098917794873048},{"$f":"+Iter_sintopes!AD44*100","v":0.14552402783025409},365.09618279073038,1.9888814637926799E-2]
[null,2031,1895662.2486111219,3.2672398559423943,1.4412965186074558,1.8,1.8,193244.70137942667,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y45","v":200842.50921659617},{"$f":"+Iter_Consol!AI45","v":10.594846701396607},{"$f":"+Iter_Consol!Y45/+Iter_Consol!Y44*100-100","v":2.9517781607567741},1.3675079269501955,{"$f":"+Iter_Consol!N45*100","v":1.4083189285408526},{"$f":"+Iter_Consol!AD45*100","v":0.25},-7597.807837169501,-0.40079965947183638,{"$f":"+Iter_sintopes!Y45","v":192722.24689218201},{"$f":"+Iter_sintopes!AI45","v":10.166486515906623},{"$f":"+Iter_sintopes!Y45/Iter_sintopes!Y44*100-100","v":3.1893723369291536},{"$f":"+Iter_sintopes!N45*100","v":1.7752533071176968},{"$f":"+Iter_sintopes!AD45*100","v":0.14483247753142581},522.45448724465678,2.7560526018147513E-2]
[null,2032,1957598.0811317982,3.2672398559423943,1.4412965186074558,1.8,1.8,199558.46928239215,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y46","v":206902.07746917894},{"$f":"+Iter_Consol!AI46","v":10.569180643534201},{"$f":"+Iter_Consol!Y46/+Iter_Consol!Y45*100-100","v":3.0170745606687746},1.3675079269501955,{"$f":"+Iter_Consol!N46*100","v":1.4765085957605395},{"$f":"+Iter_Consol!AD46*100","v":0.25},-7343.6081867867906,-0.37513360160943066,{"$f":"+Iter_sintopes!Y46","v":198930.59686802773},{"$f":"+Iter_sintopes!AI46","v":10.161973429858223},{"$f":"+Iter_sintopes!Y46/Iter_sintopes!Y45*100-100","v":3.2213976725369804},{"$f":"+Iter_sintopes!N46*100","v":1.8256160497856833},{"$f":"+Iter_sintopes!AD46*100","v":0.12715415331523289},627.87241436442127,3.2073612066547241E-2]
[null,2033,2021557.5058576998,3.2672398559423943,1.4412965186074558,1.8,1.8,206078.52312669501,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y47","v":213287.90476282043},{"$f":"+Iter_Consol!AI47","v":10.550672149804976},{"$f":"+Iter_Consol!Y47/+Iter_Consol!Y46*100-100","v":3.0864007610521753},1.3675079269501955,{"$f":"+Iter_Consol!N47*100","v":1.5490607935978673},{"$f":"+Iter_Consol!AD47*100","v":0.25},-7209.3816361254139,-0.35662510788020541,{"$f":"+Iter_sintopes!Y47","v":205385.66416943521},{"$f":"+Iter_sintopes!AI47","v":10.159773519887818},{"$f":"+Iter_sintopes!Y47/Iter_sintopes!Y46*100-100","v":3.2448840967836787},{"$f":"+Iter_sintopes!N47*100","v":1.8829728134087231},{"$f":"+Iter_sintopes!AD47*100","v":9.3374797683190222E-2},692.85895725979935,3.4273522036952997E-2]
[null,2034,2087606.6383998776,3.2672398559423943,1.4412965186074558,1.8,1.8,212811.60276882787,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y48","v":220002.41461399911},{"$f":"+Iter_Consol!AI48","v":10.538499474337176},{"$f":"+Iter_Consol!Y48/+Iter_Consol!Y47*100-100","v":3.148096868711491},1.3675079269501955,{"$f":"+Iter_Consol!N48*100","v":1.6132449710683838},{"$f":"+Iter_Consol!AD48*100","v":0.25},-7190.8118451712362,-0.34445243241240497,{"$f":"+Iter_sintopes!Y48","v":212084.23014088295},{"$f":"+Iter_sintopes!AI48","v":10.159204624078159},{"$f":"+Iter_sintopes!Y48/Iter_sintopes!Y47*100-100","v":3.2614574140489481},{"$f":"+Iter_sintopes!N48*100","v":1.9351725832780886},{"$f":"+Iter_sintopes!AD48*100","v":5.7352556570704205E-2},727.37262794491835,3.4842417846611795E-2]
[null,2035,2155813.7545249774,3.2672398559423943,1.4412965186074558,1.8,1.8,219764.66827256081,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y49","v":227048.13580813803},{"$f":"+Iter_Consol!AI49","v":10.53189939676245},{"$f":"+Iter_Consol!Y49/+Iter_Consol!Y48*100-100","v":3.2025653929757425},1.3675079269501955,{"$f":"+Iter_Consol!N49*100","v":1.6694339507829614},{"$f":"+Iter_Consol!AD49*100","v":0.25},-7283.4675355772197,-0.33785235483767906,{"$f":"+Iter_sintopes!Y49","v":219035.19884755413},{"$f":"+Iter_sintopes!AI49","v":10.160209729982794},{"$f":"+Iter_sintopes!Y49/Iter_sintopes!Y48*100-100","v":3.2774566510927343},{"$f":"+Iter_sintopes!N49*100","v":1.9825908109563528},{"$f":"+Iter_sintopes!AD49*100","v":2.5463738375052988E-2},729.46942500668229,3.3837311941976367E-2]
[null,2036,2226249.3607327058,3.2672398559423943,1.4412965186074558,1.8,1.8,226944.90710364151,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y50","v":234447.12793212794},{"$f":"+Iter_Consol!AI50","v":10.531036283148731},{"$f":"+Iter_Consol!Y50/+Iter_Consol!Y49*100-100","v":3.258776865819442},1.3675079269501955,{"$f":"+Iter_Consol!N50*100","v":1.7272462082429163},{"$f":"+Iter_Consol!AD50*100","v":0.25},-7502.2208284864319,-0.33698924122396079,{"$f":"+Iter_sintopes!Y50","v":226129.79661187014},{"$f":"+Iter_sintopes!AI50","v":10.15743342144952},{"$f":"+Iter_sintopes!Y50/Iter_sintopes!Y49*100-100","v":3.2390217652888538},{"$f":"+Iter_sintopes!N50*100","v":2.0352886418101512},{"$f":"+Iter_sintopes!AD50*100","v":-7.1142993663411008E-2},815.11049177136738,3.6613620475250741E-2]
[null,2037,2298986.2671392276,3.2672398559423943,1.4412965186074558,1.8,1.8,234359.74155956312,10.194047041924769,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y51","v":242231.14819039844},{"$f":"+Iter_Consol!AI51","v":10.536433020620946},{"$f":"+Iter_Consol!Y51/+Iter_Consol!Y50*100-100","v":3.3201602113564661},1.3675079269501955,{"$f":"+Iter_Consol!N51*100","v":1.7903347944674852},{"$f":"+Iter_Consol!AD51*100","v":0.25},-7871.4066308353213,-0.34238597869617671,{"$f":"+Iter_sintopes!Y51","v":233328.2065884404},{"$f":"+Iter_sintopes!AI51","v":10.149177919134996},{"$f":"+Iter_sintopes!Y51/Iter_sintopes!Y50*100-100","v":3.1833089156868795},{"$f":"+Iter_sintopes!N51*100","v":2.1015342250110258},{"$f":"+Iter_sintopes!AD51*100","v":-0.20028631648194226},1031.5349711227173,4.4869122789773286E-2]
[null,2038,2374099.6627418427,3.2672398559423943,1.4412965186074558,1.8,1.8,242016.83644208076,10.194047041924769,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y52","v":250394.65156818734},{"$f":"+Iter_Consol!AI52","v":10.54693092702802},{"$f":"+Iter_Consol!Y52/+Iter_Consol!Y51*100-100","v":3.370129497702834},1.3675079269501955,{"$f":"+Iter_Consol!N52*100","v":1.8410243762029266},{"$f":"+Iter_Consol!AD52*100","v":0.25},-8377.8151261065796,-0.35288388510325142,{"$f":"+Iter_sintopes!Y52","v":240553.91645756664},{"$f":"+Iter_sintopes!AI52","v":10.132427051514401},{"$f":"+Iter_sintopes!Y52/Iter_sintopes!Y51*100-100","v":3.0968008432308523},{"$f":"+Iter_sintopes!N52*100","v":2.1649333450987074},{"$f":"+Iter_sintopes!AD52*100","v":-0.35990593766729062},1462.9199845141266,6.1619990410367365E-2]
[null,2039,2451667.1931427382,3.2672398559423943,1.4412965186074558,1.8,1.8,249924.10698040735,10.194047041924769,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y53","v":258936.68471803775},{"$f":"+Iter_Consol!AI53","v":10.561657203811277},{"$f":"+Iter_Consol!Y53/+Iter_Consol!Y52*100-100","v":3.4114279583660618},1.3675079269501955,{"$f":"+Iter_Consol!N53*100","v":1.882327235921899},{"$f":"+Iter_Consol!AD53*100","v":0.25},-9012.5777376304031,-0.36761016188650864,{"$f":"+Iter_sintopes!Y53","v":247745.30973884233},{"$f":"+Iter_sintopes!AI53","v":10.10517701716533},{"$f":"+Iter_sintopes!Y53/Iter_sintopes!Y52*100-100","v":2.9895141127516069},{"$f":"+Iter_sintopes!N53*100","v":2.2303932874831789},{"$f":"+Iter_sintopes!AD53*100","v":-0.54398609801133768},2178.7972415650147,8.8870024759438948E-2]
[null,2040,2531769.0408121618,3.2672398559423943,{"$f":"+E44","v":1.4412965186074558},1.8,1.8,258089.72701327933,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y54","v":267881.65258045576},{"$f":"+Iter_Consol!AI54","v":10.580809239002404},{"$f":"+Iter_Consol!Y54/+Iter_Consol!Y53*100-100","v":3.4545000343069887},1.3675079269501955,{"$f":"+Iter_Consol!N54*100","v":1.9253881795181726},{"$f":"+Iter_Consol!AD54*100","v":0.25},-9791.9255671764258,-0.38676219707763337,{"$f":"+Iter_sintopes!Y54","v":254866.95016802527},{"$f":"+Iter_sintopes!AI54","v":10.066753564782788},{"$f":"+Iter_sintopes!Y54/Iter_sintopes!Y53*100-100","v":2.8745813338263133},{"$f":"+Iter_sintopes!N54*100","v":2.3099534955302481},{"$f":"+Iter_sintopes!AD54*100","v":-0.75031625359038046},3222.7768452540622,0.12729347714198269]
[null,2041,2614488.0079739871,3.2672398559423943,1.4412965186074558,1.8,1.8,266522.13743835012,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y55","v":277230.01981300133},{"$f":"+Iter_Consol!AI55","v":10.603606479259845},{"$f":"+Iter_Consol!Y55/+Iter_Consol!Y54*100-100","v":3.4897377787894044},1.3675079269501955,{"$f":"+Iter_Consol!N55*100","v":1.960018734554847},{"$f":"+Iter_Consol!AD55*100","v":0.25},-10707.882374651206,-0.40955943733507461,{"$f":"+Iter_sintopes!Y55","v":270112.43701574166},{"$f":"+Iter_sintopes!AI55","v":10.331370279455079},{"$f":"+Iter_sintopes!Y55/Iter_sintopes!Y54*100-100","v":5.9817433518412457},{"$f":"+Iter_sintopes!N55*100","v":2.3941346699630994},{"$f":"+Iter_sintopes!AD55*100","v":2.5},-3590.2995773915318,-0.13732323753030862]
[null,2042,2699909.6021993477,3.2672398559423943,1.4412965186074558,1.8,1.8,275230.05493764544,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y56","v":286937.38084616064},{"$f":"+Iter_Consol!AI56","v":10.62766622306248},{"$f":"+Iter_Consol!Y56/+Iter_Consol!Y55*100-100","v":3.5015547882250218},1.3675079269501955,{"$f":"+Iter_Consol!N56*100","v":1.9696580220961435},{"$f":"+Iter_Consol!AD56*100","v":0.25},-11707.325908515195,-0.43361918113770948,{"$f":"+Iter_sintopes!Y56","v":285795.83749346354},{"$f":"+Iter_sintopes!AI56","v":10.585385424039904},{"$f":"+Iter_sintopes!Y56/Iter_sintopes!Y55*100-100","v":5.8062489276670561},{"$f":"+Iter_sintopes!N56*100","v":2.1911016296315644},{"$f":"+Iter_sintopes!AD56*100","v":2.5},-10565.782555818092,-0.3913383821151335]
[null,2043,2788122.1247968203,3.2672398559423943,1.4412965186074558,1.8,1.8,284222.48098810035,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y57","v":296992.29378213297},{"$f":"+Iter_Consol!AI57","v":10.652054698062257},{"$f":"+Iter_Consol!Y57/+Iter_Consol!Y56*100-100","v":3.5042185533028345},1.3675079269501955,{"$f":"+Iter_Consol!N57*100","v":1.9695882115350782},{"$f":"+Iter_Consol!AD57*100","v":0.25},-12769.812794032623,-0.45800765613748595,{"$f":"+Iter_sintopes!Y57","v":301923.43645733077},{"$f":"+Iter_sintopes!AI57","v":10.828917204598163},{"$f":"+Iter_sintopes!Y57/Iter_sintopes!Y56*100-100","v":5.6430489349713184},{"$f":"+Iter_sintopes!N57*100","v":2.0029535266648413},{"$f":"+Iter_sintopes!AD57*100","v":2.5},-17700.955469230423,-0.63487016267339236]
[null,2044,2879216.7620905298,3.2672398559423943,1.4412965186074558,1.8,1.8,293508.71116649185,10.194047041924772,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y58","v":307328.53177568654},{"$f":"+Iter_Consol!AI58","v":10.674032459874354},{"$f":"+Iter_Consol!Y58/+Iter_Consol!Y57*100-100","v":3.4803051156391263},1.3675079269501955,{"$f":"+Iter_Consol!N58*100","v":1.9413497504736199},{"$f":"+Iter_Consol!AD58*100","v":0.25},-13819.820609194692,-0.47998541794958172,{"$f":"+Iter_sintopes!Y58","v":318452.10958882398},{"$f":"+Iter_sintopes!AI58","v":11.060372868821574},{"$f":"+Iter_sintopes!Y58/Iter_sintopes!Y57*100-100","v":5.4744584671647658},{"$f":"+Iter_sintopes!N58*100","v":1.8101787356330723},{"$f":"+Iter_sintopes!AD58*100","v":2.5},-24943.398422332131,-0.86632582689680149]
[null,{"$f":"+B49+1","v":2045},2973287.6796805258,3.2672398559423943,1.4412965186074558,1.8,1.8,303098.34475838632,10.194047041924771,3.2672398559423943,0,0,{"$error":"#DIV/0!"},{"$f":"+Iter_Consol!Y59","v":317947.48675837164},{"$f":"+Iter_Consol!AI59","v":10.693465315557171},{"$f":"+Iter_Consol!Y59/+Iter_Consol!Y58*100-100","v":3.455245408335756},1.3675079269501955,{"$f":"+Iter_Consol!N59*100","v":1.9120395840563686},{"$f":"+Iter_Consol!AD59*100","v":0.25},-14849.141999985324,-0.49941827363240066,{"$f":"+Iter_sintopes!Y59","v":335407.11615689954},{"$f":"+Iter_sintopes!AI59","v":11.28068159865844},{"$f":"+Iter_sintopes!Y59/Iter_sintopes!Y58*100-100","v":5.3241935153035485},{"$f":"+Iter_sintopes!N59*100","v":1.6384343494268538},{"$f":"+Iter_sintopes!AD59*100","v":2.5},-32308.771398513229,-1.086634556733669]