{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Léeme","Resultados","Notas_internas","Escenarios","Output","Iterativo_A","Iterativo_C","Input","Resultados_aux"],"not_rendered":{"charts":25,"images":1,"macros":1,"external_links":0,"defined_names":43,"comments":0,"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":"Léeme","index":0,"n_rows":32,"n_cols":3,"rows_kept":32,"cut":false,"hidden":false,"merged":[[29,1,29,15],[35,0,35,16],[27,0,27,16],[17,1,19,15],[1,1,1,15],[6,1,6,15],[21,1,21,15],[8,1,9,15],[11,1,12,15],[13,2,15,15]]}
[]
[null,"Instrucciones para el funcionamiento del fichero"]
[]
[null,"Para el correcto funcionamiento de las fórmulas incluidas en el fichero, es necesario tener activada la opción de cálculo iterativo en las Opciones de Excel"]
[null,"(Archivo -> Opciones -> Fórmulas -> Opciones de Cálculo -> Activar cálculo iterativo)"]
[]
[null,"Instrucciones para el cálculo de ingresos de la seguridad social"]
[]
[null,"1. Las cotizaciones modelizadas se refieren a las totales de la Seguridad Social (incluyen contingencias comunes, accidentes de trabajo, cotizaciones de desempleo y cese de actividad)."]
[]
[null,"2. La Proyección de las cuotas se realiza mediante supuestos sobre la evolución de sus principales determinantes. "]
[null,"3. Hay elementos adicionales de carácter estructural (i.e. permaente) con posibilidad de incidir de forma significativa en los ingresos, que no han sido incluidas en el modelo y sobre los que no existe certeza absoluta de su potencial recaudador. La fórmula incluye las variables ingresos por cambios normativos y otros ingresos  a tales efectos."]
[]
[null,null,"• La puesta en marcha del nuevo Sistema de liquidación directa (CRETA), actualmente en etapa de prueba pero que estará plenamente operativo en el mes de mayo de 2015 según fuentes de la Seguridad Social, puede mejorar sustancialmente la recaudación mediante un mejor control del uso de las bases individuales de los trabajadores, las bonificaciones por contrato y la aplicación de las deducciones de incapacidad temporal.    "]
[]
[]
[null,null,"• La plena incorporación de las retribuciones en especie en la base de cotización durante el ejercicio 2015. "]
[null,"El usuario puede interactuar introduciendo supuestos propios respecto a los determinantes macroeconómicos y al impacto de los cambios estructurales en las celdas preparadas a tal efecto (en verde oscuro en la hoja \"Resultados\"). De esta manera puede comprobar la sensibilidad del resultado final a los distintos ajustes o escenarios."]
[]
[]
[]
[null,"Fórmula para el cálculo de los ingresos totales de la Seguridad Social:"]
[]
[null,"Ingresos totales = Ingresos por cotizaciones + Ingresos por cambios normativos + Otros ingresos"]
[]
[]
[]
["EXP( 0.982 * LN(Número total de asalariados en miles) + 0.718 * LN(Remuneración por asalariado en miles) + 0.48877 * LN(Base máxima de cotización) - 4.36574 )"]
[]
[null,"Fórmula para el cálculo del gasto en pensiones de la Seguridad Social:"]
[]
[null,"Gastos en pensiones(t+1) = Gastos en pensiones(t) + Efecto sustitución(t+1) + Efecto nuevos pensionistas(t+1) + Efecto revalorización(t+1) "]

{"sheet":"Resultados","index":1,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":false,"merged":[[23,2,24,5],[2,2,2,3],[0,2,1,8],[23,7,24,10],[35,1,41,6],[25,2,26,2],[25,4,26,4],[25,3,26,3],[25,5,26,5],[30,2,31,2]]}
[null,null,"Supuestos a introducir:"]
[]
[]
[null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes","Número de pensiones","Tasa de sustitución ",null,"Total ingresos","Tipo implícito (sobre la base de cotización)"]
[null,null,"A","B","C","E","F","G","H"]
[null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales","T. anual","T. anual",null,"T. anual","%"]
[null,{"$f":"B8-1","v":2001},{"$f":"Resultados_aux!D7","v":4.6130231055097726},{"$f":"Resultados_aux!E7","v":2.5458790206081883},{"$f":"Resultados_aux!F7","v":2.0009221215323558},{"$f":"Resultados_aux!G7","v":0},{"$f":"Resultados_aux!H7","v":0},null,null,null,{"$f":"Resultados_aux!N7","v":8.9432971011007112},{"$f":"Resultados_aux!O7","v":0.19549216512415082}]
[null,2002,{"$f":"Resultados_aux!D8","v":4.0389219244729269},{"$f":"Resultados_aux!E8","v":2.1287750814316331},{"$f":"Resultados_aux!F8","v":2.9997079894876322},{"$f":"Resultados_aux!G8","v":0},{"$f":"Resultados_aux!H8","v":0},null,null,null,{"$f":"Resultados_aux!N8","v":6.5436751077650346},{"$f":"Resultados_aux!O8","v":0.19555463812408047}]
[null,2003,{"$f":"Resultados_aux!D9","v":4.8619358669833801},{"$f":"Resultados_aux!E9","v":1.6239668034116139},{"$f":"Resultados_aux!F9","v":2.9942910404287426},{"$f":"Resultados_aux!G9","v":0},{"$f":"Resultados_aux!H9","v":0},null,null,null,{"$f":"Resultados_aux!N9","v":8.3639508822495721},{"$f":"Resultados_aux!O9","v":0.19702643690352692}]
[null,2004,{"$f":"Resultados_aux!D10","v":4.2047143767254269},{"$f":"Resultados_aux!E10","v":1.73533675294264},{"$f":"Resultados_aux!F10","v":2.9977375565610753},{"$f":"Resultados_aux!G10","v":0},{"$f":"Resultados_aux!H10","v":0},null,null,null,{"$f":"Resultados_aux!N10","v":7.6493696309955617},{"$f":"Resultados_aux!O10","v":0.19826681925421621}]
[null,2005,{"$f":"Resultados_aux!D11","v":5.3053461042048777},{"$f":"Resultados_aux!E11","v":2.0581895756468072},{"$f":"Resultados_aux!F11","v":2.9983525535420164},{"$f":"Resultados_aux!G11","v":0},{"$f":"Resultados_aux!H11","v":0},null,null,null,{"$f":"Resultados_aux!N11","v":8.149192207523992},{"$f":"Resultados_aux!O11","v":0.19782352544051127}]
[null,2006,{"$f":"Resultados_aux!D12","v":4.5542510643787892},{"$f":"Resultados_aux!E12","v":3.187445675234879},{"$f":"Resultados_aux!F12","v":2.9963744934954128},{"$f":"Resultados_aux!G12","v":0},{"$f":"Resultados_aux!H12","v":0},null,null,null,{"$f":"Resultados_aux!N12","v":9.0628560816417458},{"$f":"Resultados_aux!O12","v":0.19811843252896955}]
[null,2007,{"$f":"Resultados_aux!D13","v":3.4057255676209319},{"$f":"Resultados_aux!E13","v":4.5986245414617155},{"$f":"Resultados_aux!F13","v":3.3957966663215711},{"$f":"Resultados_aux!G13","v":0},{"$f":"Resultados_aux!H13","v":0},null,null,null,{"$f":"Resultados_aux!N13","v":8.7060384590786235},{"$f":"Resultados_aux!O13","v":0.19739741896265314}]
[null,2008,{"$f":"Resultados_aux!D14","v":-0.47136038186157414},{"$f":"Resultados_aux!E14","v":7.1489400047748619},{"$f":"Resultados_aux!F14","v":2.6033843997196326},{"$f":"Resultados_aux!G14","v":0},{"$f":"Resultados_aux!H14","v":0},null,null,null,{"$f":"Resultados_aux!N14","v":5.4883244608976867},{"$f":"Resultados_aux!O14","v":0.19286431990465944}]
[null,2009,{"$f":"Resultados_aux!D15","v":-5.9948444337869393},{"$f":"Resultados_aux!E15","v":3.8079539432331},{"$f":"Resultados_aux!F15","v":2.995998828925539},{"$f":"Resultados_aux!G15","v":0},{"$f":"Resultados_aux!H15","v":0},null,null,null,{"$f":"Resultados_aux!N15","v":-1.0739843010434069},{"$f":"Resultados_aux!O15","v":0.19377940483789716}]
[null,2010,{"$f":"Resultados_aux!D16","v":-2.1299662011351361},{"$f":"Resultados_aux!E16","v":0.2611650572620805},{"$f":"Resultados_aux!F16","v":1.0043585370475672},{"$f":"Resultados_aux!G16","v":0},{"$f":"Resultados_aux!H16","v":0},{"$f":"100*Input!AL39","v":1.5575151633058892},{"$f":"100*Input!AM39","v":1.7999999999999998},null,{"$f":"Resultados_aux!N16","v":-0.60672294908843405},{"$f":"Resultados_aux!O16","v":0.19451301227656759}]
[null,2011,{"$f":"Resultados_aux!D17","v":-1.5768554114810707},{"$f":"Resultados_aux!E17","v":0.84112490414800511},{"$f":"Resultados_aux!F17","v":1.0037523452157471},{"$f":"Resultados_aux!G17","v":0},{"$f":"Resultados_aux!H17","v":0},{"$f":"100*Input!AL40","v":1.398791229314611},{"$f":"100*Input!AM40","v":1.7999999999999998},null,{"$f":"Resultados_aux!N17","v":5.6962577625641053E-2},{"$f":"Resultados_aux!O17","v":0.1976681494828913}]
[null,2012,{"$f":"Resultados_aux!D18","v":-5.7133399536577256},{"$f":"Resultados_aux!E18","v":0.17276518704736343},{"$f":"Resultados_aux!F18","v":1.0030649205907016},{"$f":"Resultados_aux!G18","v":0},{"$f":"Resultados_aux!H18","v":0},{"$f":"100*Input!AL41","v":1.5433241634527084},{"$f":"100*Input!AM41","v":1.7000000000000002},null,{"$f":"Resultados_aux!N18","v":-2.4789043852055714},{"$f":"Resultados_aux!O18","v":0.2008091046377618}]
[null,2013,{"$f":"Resultados_aux!D19","v":-3.7635163600617916},{"$f":"Resultados_aux!E19","v":0.28722373006131452},{"$f":"Resultados_aux!F19","v":5.0114942528735718},{"$f":"Resultados_aux!G19","v":0},{"$f":"Resultados_aux!H19","v":0},{"$f":"100*Input!AL42","v":1.623682472372856},{"$f":"100*Input!AM42","v":1.7000000000000002},null,{"$f":"Resultados_aux!N19","v":0.5747199337691411},{"$f":"Resultados_aux!O19","v":0.19950494647246431}]
[null,2014,0.7,0.8,5,0,0,{"$f":"100*Input!AL43","v":1.2711181691162032},{"$f":"100*Input!AM43","v":1.7149999999999999},null,{"$f":"Resultados_aux!N20","v":3.0981301159074048},{"$f":"Resultados_aux!O20","v":0.20497479315961392}]
[null,2015,1.4,1,0.25,5.5,0,{"$f":"100*0.0129278632050129","v":1.2927863205012899},{"$f":"100*0.0155","v":1.55},null,{"$f":"Resultados_aux!N21","v":6.9387181758739924},{"$f":"Resultados_aux!O21","v":0.21685370000330004}]
[null,"2016-2020",null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AVERAGE(Resultados_aux!N22:N26)),AVERAGE(Resultados_aux!N22:N26),\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(AVERAGE(Resultados_aux!O22:O26)),AVERAGE(Resultados_aux!O22:O26),\"ND\")","v":"ND"}]
[]
[null,null,"Resultado de su simulación",null,null,null,null,"Haga click aquí para conocer el IRP "]
[]
[null,null,"IRP 2015",{"$f":"IF(COUNT(Resultados_aux!D21:H26)=30,Iterativo_C!$D$13,\"ND\")","v":"ND"},"IRP 2015 con límite legal",{"$f":"IF(COUNT(Resultados_aux!D21:H26)=30,Iterativo_C!$E$13,\"ND\")","v":"ND"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(ISNUMBER(D34-E34+F34),(D34-E34+F34),\"ND\")","v":"ND"},{"$f":"IF(COUNT(Resultados_aux!D21:H26)=30,Iterativo_C!AE13,\"ND\")","v":"ND"},{"$f":"IF(COUNT(Resultados_aux!D21:H26)=30,Iterativo_C!AG13+Iterativo_C!AF13,\"ND\")","v":"ND"},{"$f":"IF(COUNT(Resultados_aux!D21:H26)=30,Iterativo_C!Z13,\"ND\")","v":"ND"}]
[]
[null,"El usuario puede modificar los casilleros de color verde (celdas C20:I22) relativos a las variables subyacentes de ingresos y gastos. La estimación relativa a 2016-2020 debe realizarse en tasa media anual. Para 2014 y 2015 se facilitan las siguientes  estimaciones (en tasa de variación anual)"]
[]
[]
[]
[]
[]
[]
[null,"2014: Estimación de liquidación realizado por AIReF"]
[null,"2015: Previsión de la Seguridad Social incluída en el Proyecto de PGE"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"a",0.98202999999999996]
[null,null,null,null,null,null,null,null,null,null,"b",0.71826699999999999]
[null,null,null,null,null,null,null,null,null,null,"c",0.48877399999999999]
[null,null,null,null,null,null,null,null,null,null,"d",-4.365742]

{"sheet":"Notas_internas","index":2,"n_rows":55,"n_cols":6,"rows_kept":55,"cut":false,"hidden":true,"merged":[[18,2,18,4],[6,1,7,15],[1,1,1,15],[10,1,10,15],[16,2,16,4],[17,2,17,4],[3,1,3,15],[11,1,11,15],[25,2,25,4],[19,2,19,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[23,2,23,4],[24,2,24,4]]}
[]
[null,"Uso público"]
[]
[null,"Se publicarán solamente las hojas \"Léeme\" y \"Resultados\""]
[]
[null,"Resultados:"]
[null,"Permite a un usuario externo crear un escenario personalizado con las variables explicativas del modelo, comprobar su impacto en ingresos totales y analizar gráficamente su evolución."]
[]
[null,"Para que esta hoja funcione, se debe elegir el escenario \"usuario_externo\" en la hoja \"Escenarios\""]
[]
[null,"Uso interno"]
[null,"Personal de AIReF ha realizado simulaciones y análisis de sensibilidad utilizando las hojas \"Escenarios\", \"Output\", \"Iterativo_A\", \"Iterativo_C\" e \"Input\""]
[null,"1. Seleccione el escenario correspondiente en la hoja \"Escenarios\""]
[null,"2. (Opcional) En caso de optar por el escenario \"Usuario_interno\" por favor especifique sus supuestos en la en Escenarios!F51:J56"]
[null,"Escenarios:"]
[null,"Permite seleccionar entre una serie de escenarios predefinidos (distinta macro, shocks, etc) . La lista actual incluye:"]
[null,1,"AWG",null,null,"Macro del Ageing Working Group"]
[null,2,"Usuario_externo",null,null,"Escenario contenido en la hoja Resultados"]
[null,3,"Cambios normativos",null,null,"Escenario AWG + posibilidad de cambios normativos en 2015"]
[null,4,"Usuario_interno",null,null,"Escenario totalemente personalizable por el usuario."]
[null,5,"Shock_permanente_AWG",null,null,"Escenario AWG + shocks permanentes seleccionados"]
[null,6,"Plan_presupuestario",null,null,"Macro del plan de estabilidad + extensión a 2020 contenida en la hoja INPUT + Ingresos en 2015 por Cambios Normativos (Creta, etc)"]
[null,7,"Macro_SS_sin_residuo",null,null,"Supuestos macro necesarios para que el modelo de cotizaciones arroje el resultado previsto por la SS"]
[null,8,"Macro_SS_con_residuo",null,null,"Escenario plan presupuestario + Otros ingresos necesarios para que el modelo de cotizaciones arroje el resultado de provisto por la SS"]
[null,9,"Shock_permanente_SS",null,null,"Escenario Macro_SS_con_residuo + shocks permanentes seleccionados"]
[null,10,"Plan_pres_solo_macro",null,null,"Escenario plan presupuestario sin otros ingresos por cambios normativos"]
[null,"El usuario puede analizar por medio de gráficos preestablecidos para cada escenario seleccionado, las consecuencias de aplicar el los topes legales sobre:"]
[null,null,"1. La evolución del saldo de la SS (en niveles y como porcentaje del PIB)"]
[null,null,"2. El IRP de cada año"]
[null,null,"3. La tasa de crecimiento de ingresos y gastos"]
[null,"Además, hay gráficos para realizar una comparación visual del escenario seleccionado con el escenario provisto por la Seguridad Social"]
[null,"Finalmente, hay gráficos auxiliares para analizar la evolución de "]
[null,null,"1. Cotizaciones/Ingresos totales"]
[null,null,"2. Gasto en pensiones/Gasto totales"]
[null,null,"3. Supuestos macroeconómicos subyacentes"]
[null,null,"4. Composición del Gasto"]
[null,"Iterativo_C:"]
[null,"Esta hoja contiene los cálculos del IRP de manera consolidada."]
[null,"Ingresos: Evolucionan de manera consistente con lo seleccionado en la hoja \"Escenarios\""]
[null,"Gastos: Gastos en pensiones evolucionan utilizando la fórmula del IRP"]
[null,null,"Solución convergente: Gastos e IRP se obtienen iterativamente utilizando una solución inicial de crecimiento de gastos."]
[null,null,"Solución supuesto IRP fijo: Se elimina la circularidad con un IRP subyacente de 0.25 para toda la serie."]
[null,null,"Escenario acotado: variables derivadas de imponer límites mínimos y máximos legales"]
[null,"Iterativo_A:"]
[null,"Idem Iterativo_C pero los cálculos son realizados de manera agregado (no consolidado) como lo estipula la ley."]
[null,"Ingresos: Estimación agregada de la SS hasta 2020 luego se extrapola con los mismos supuestos que en Iterativo_C"]
[null,"Gastos: Gastos en pensiones evolucionan utilizando la fórmula del IRP"]
[null,null,"Gastos totales agregados hasta 2020 evolucionan como lo prevee la SS. Hasta 2020 \"otros gastos\" es un residuo entre el resultado del gasto en pensiones y el gasto total."]
[null,"Input:"]
[null,"Esta hoja alimenta a las hojas Iterativo_A e Iterativo_C. Contiene los datos históricos y previsiones de la SS y los supuestos macroeconómicos del Plan de Estabilidad extendido."]
[]
[null,"Fuente:"]
[null,null,"AWG: http://ec.europa.eu/economy_finance/publications/european_economy/2014/pdf/ee8_en.pdf y MINECO"]
[null,null,"Plan de Estabilidad 2014-2017, Plan presupuestario."]
[null,null,"SS: Las celdas coloreadas de amarillo en la hoja Input, Iterativo_A e Iterativo_C han sido provistas por la SS (historia y previsiones)."]

{"sheet":"Escenarios","index":3,"n_rows":134,"n_cols":36,"rows_kept":134,"cut":false,"hidden":true,"merged":[[100,14,100,18],[99,12,100,12],[99,13,100,13],[98,20,98,22],[10,18,10,20],[35,11,36,24],[13,11,14,24],[10,12,10,14],[76,12,76,16],[76,19,76,23],[59,11,59,24],[61,12,61,16],[61,19,61,23],[11,12,11,14],[10,21,10,23],[44,4,44,9],[31,4,31,9],[18,4,18,9],[98,0,100,2],[122,4,122,9],[70,4,70,9],[83,4,83,9],[96,4,96,9],[109,4,109,9],[57,4,57,9],[8,12,8,14],[5,4,5,9],[4,12,4,14],[5,12,5,14],[7,1,13,1],[1,1,2,8],[3,1,3,8],[3,17,3,23],[9,17,9,23],[3,12,3,15],[4,23,5,23],[9,12,9,14],[6,17,6,18],[7,17,7,18],[4,19,5,19],[4,21,5,22],[6,21,6,22],[4,17,5,18],[7,21,7,22],[6,12,6,14],[7,12,7,14]]}
[]
[null,"Elija el escenario"]
[]
[null,"Usuario_externo",null,null,null,null,null,null,null,null,null,null,"Impacto del límite legal",null,null,null,null,"calibración del shock (permanente)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Δ Saldo 2015 conver. gob (niveles)",null,null,{"$f":"Iterativo_A!AO13-Iterativo_A!AN13","v":1439.59210506003},null,"Otros ingresos en 2016 (nivel)",null,0,null,"Otros ingresos en 2017 (nivel)",null,0]
[null,null,null,null,"Base para el cálculo",null,null,null,null,null,null,null,"Δ Saldo 2015 conver. gob (%PIB)",null,null,{"$f":"Iterativo_A!AT13-Iterativo_A!AS13","v":1.3159218986002691E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Δ Saldo 2015 (niveles)",null,null,{"$f":"Iterativo_C!AM13-Iterativo_C!AL13","v":-2596.8092667744495},null,"Asalariados (tasa)",null,0,null,"Base max cotización (tasa)",null,0]
[null,"Usuario_externo debe estar seleccionado para que funcione la hoja Resultados",null,null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes",null,null,"Δ Saldo 2015 (% PIB)",null,null,{"$f":"Iterativo_C!AQ13-Iterativo_C!AP13","v":-2.3737266748167611E-3},null,"Remuneración p/a (tasa)",null,0,null,"Cambios normativos en ingresos 2015 (nivel)",null,0]
[null,null,null,null,null,"A","B","C","E","F",null,null,"Δ Saldo 2015-2018 (niveles)",null,null,{"$f":"-(SUM(Iterativo_C!AM13:AM16)-SUM(Iterativo_C!AL13:AL16))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales",null,null,"Δ Saldo 2015-2018 (% PIB)",null,null,{"$f":"-(SUM(Iterativo_C!AQ13:AQ16)-SUM(Iterativo_C!AP13:AP16))","v":{"$error":"#VALUE!"}},null,"Índice de Revalorización de Pensiones en 2015"]
[null,null,null,null,2014,{"$f":"IF($B$4=\"AWG\",F24,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!D20),Resultados_aux!D20,\"ND\"),IF($B$4=\"Cambios normativos\",F37,IF($B$4=\"Usuario_interno\",F50,IF($B$4=\"Shock_permanente_AWG\",F63,IF($B$4=\"Plan_presupuestario\",F76,IF($B$4=\"Macro_ss_sin_residuo\",F89,IF($B$4=\"Macro_ss_con_residuo\",F102,IF($B$4=\"Shock_permanente_SS\",F115,IF($B$4=\"Plan_pres_solo_macro\",F128,\"ma\"))))))))))","v":0.7},{"$f":"IF($B$4=\"AWG\",G24,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!E20),Resultados_aux!E20,\"ND\"),IF($B$4=\"Cambios normativos\",G37,IF($B$4=\"Usuario_interno\",G50,IF($B$4=\"Shock_permanente_AWG\",G63,IF($B$4=\"Plan_presupuestario\",G76,IF($B$4=\"Macro_ss_sin_residuo\",G89,IF($B$4=\"Macro_ss_con_residuo\",G102,IF($B$4=\"Shock_permanente_SS\",G115,IF($B$4=\"Plan_pres_solo_macro\",G128,\"ma\"))))))))))","v":0.8},{"$f":"IF($B$4=\"AWG\",H24,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!F20),Resultados_aux!F20,\"ND\"),IF($B$4=\"Cambios normativos\",H37,IF($B$4=\"Usuario_interno\",H50,IF($B$4=\"Shock_permanente_AWG\",H63,IF($B$4=\"Plan_presupuestario\",H76,IF($B$4=\"Macro_ss_sin_residuo\",H89,IF($B$4=\"Macro_ss_con_residuo\",H102,IF($B$4=\"Shock_permanente_SS\",H115,IF($B$4=\"Plan_pres_solo_macro\",H128,\"ma\"))))))))))","v":5},{"$f":"IF($B$4=\"AWG\",I24,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!G20),Resultados_aux!G20,\"ND\"),IF($B$4=\"Cambios normativos\",I37,IF($B$4=\"Usuario_interno\",I50,IF($B$4=\"Shock_permanente_AWG\",I63,IF($B$4=\"Plan_presupuestario\",I76,IF($B$4=\"Macro_ss_sin_residuo\",I89,IF($B$4=\"Macro_ss_con_residuo\",I102,IF($B$4=\"Shock_permanente_SS\",I115,IF($B$4=\"Plan_pres_solo_macro\",I128,\"ma\"))))))))))","v":0},{"$f":"IF($B$4=\"AWG\",J24,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!H20),Resultados_aux!H20,\"ND\"),IF($B$4=\"Cambios normativos\",J37,IF($B$4=\"Usuario_interno\",J50,IF($B$4=\"Shock_permanente_AWG\",J63,IF($B$4=\"Plan_presupuestario\",J76,IF($B$4=\"Macro_ss_sin_residuo\",J89,IF($B$4=\"Macro_ss_con_residuo\",J102,IF($B$4=\"Shock_permanente_SS\",J115,IF($B$4=\"Plan_pres_solo_macro\",J128,\"ma\"))))))))))","v":0},null,null,"Δ Saldo 2015-2025 (niveles)",null,null,{"$f":"-(SUM(Iterativo_C!AM13:AM23)-SUM(Iterativo_C!AL13:AL23))","v":{"$error":"#VALUE!"}},null,"LEGAL ","FÓRMULA sin mínimo legal",null,null,"FÓRMULA con mínimo legal"]
[null,null,null,null,2015,{"$f":"IF($B$4=\"AWG\",F25,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!D21),Resultados_aux!D21,\"ND\"),IF($B$4=\"Cambios normativos\",F38,IF($B$4=\"Usuario_interno\",F51,IF($B$4=\"Shock_permanente_AWG\",F64,IF($B$4=\"Plan_presupuestario\",F77,IF($B$4=\"Macro_ss_sin_residuo\",F90,IF($B$4=\"Macro_ss_con_residuo\",F103,IF($B$4=\"Shock_permanente_SS\",F116,IF($B$4=\"Plan_pres_solo_macro\",F129,\"ma\"))))))))))","v":1.4},{"$f":"IF($B$4=\"AWG\",G25,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!E21),Resultados_aux!E21,\"ND\"),IF($B$4=\"Cambios normativos\",G38,IF($B$4=\"Usuario_interno\",G51,IF($B$4=\"Shock_permanente_AWG\",G64,IF($B$4=\"Plan_presupuestario\",G77,IF($B$4=\"Macro_ss_sin_residuo\",G90,IF($B$4=\"Macro_ss_con_residuo\",G103,IF($B$4=\"Shock_permanente_SS\",G116,IF($B$4=\"Plan_pres_solo_macro\",G129,\"ma\"))))))))))","v":1},{"$f":"IF($B$4=\"AWG\",H25,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!F21),Resultados_aux!F21,\"ND\"),IF($B$4=\"Cambios normativos\",H38,IF($B$4=\"Usuario_interno\",H51,IF($B$4=\"Shock_permanente_AWG\",H64,IF($B$4=\"Plan_presupuestario\",H77,IF($B$4=\"Macro_ss_sin_residuo\",H90,IF($B$4=\"Macro_ss_con_residuo\",H103,IF($B$4=\"Shock_permanente_SS\",H116,IF($B$4=\"Plan_pres_solo_macro\",H129,\"ma\"))))))))))","v":0.25},{"$f":"IF($B$4=\"AWG\",I25,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!G21),Resultados_aux!G21,\"ND\"),IF($B$4=\"Cambios normativos\",I38,IF($B$4=\"Usuario_interno\",I51,IF($B$4=\"Shock_permanente_AWG\",I64,IF($B$4=\"Plan_presupuestario\",I77,IF($B$4=\"Macro_ss_sin_residuo\",I90,IF($B$4=\"Macro_ss_con_residuo\",I103,IF($B$4=\"Shock_permanente_SS\",I116,IF($B$4=\"Plan_pres_solo_macro\",I129,\"ma\"))))))))))","v":5.5},{"$f":"IF($B$4=\"AWG\",J25,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!H21),Resultados_aux!H21,\"ND\"),IF($B$4=\"Cambios normativos\",J38,IF($B$4=\"Usuario_interno\",J51,IF($B$4=\"Shock_permanente_AWG\",J64,IF($B$4=\"Plan_presupuestario\",J77,IF($B$4=\"Macro_ss_sin_residuo\",J90,IF($B$4=\"Macro_ss_con_residuo\",J103,IF($B$4=\"Shock_permanente_SS\",J116,IF($B$4=\"Plan_pres_solo_macro\",J129,\"ma\"))))))))))","v":0},null,null,"Δ Saldo 2015-2025 (% PIB)",null,null,{"$f":"-(SUM(Iterativo_C!AQ13:AQ23)-SUM(Iterativo_C!AP13:AP23))","v":{"$error":"#VALUE!"}},null,{"$f":"Resultados!$F$26","v":"ND"},null,{"$f":"Iterativo_C!F13","v":2.5000000000000001E-2},null,null,{"$f":"Iterativo_C!$D$13","v":{"$error":"#VALUE!"}},null,null,null,"SENSIBILIDAD",null,null,null,"Gobierno"]
[null,null,null,null,2016,{"$f":"IF($B$4=\"AWG\",F26,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!D22),Resultados_aux!D22,\"ND\"),IF($B$4=\"Cambios normativos\",F39,IF($B$4=\"Usuario_interno\",F52,IF($B$4=\"Shock_permanente_AWG\",F65,IF($B$4=\"Plan_presupuestario\",F78,IF($B$4=\"Macro_ss_sin_residuo\",F91,IF($B$4=\"Macro_ss_con_residuo\",F104,IF($B$4=\"Shock_permanente_SS\",F117,IF($B$4=\"Plan_pres_solo_macro\",F130,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",G26,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!E22),Resultados_aux!E22,\"ND\"),IF($B$4=\"Cambios normativos\",G39,IF($B$4=\"Usuario_interno\",G52,IF($B$4=\"Shock_permanente_AWG\",G65,IF($B$4=\"Plan_presupuestario\",G78,IF($B$4=\"Macro_ss_sin_residuo\",G91,IF($B$4=\"Macro_ss_con_residuo\",G104,IF($B$4=\"Shock_permanente_SS\",G117,IF($B$4=\"Plan_pres_solo_macro\",G130,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",H26,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!F22),Resultados_aux!F22,\"ND\"),IF($B$4=\"Cambios normativos\",H39,IF($B$4=\"Usuario_interno\",H52,IF($B$4=\"Shock_permanente_AWG\",H65,IF($B$4=\"Plan_presupuestario\",H78,IF($B$4=\"Macro_ss_sin_residuo\",H91,IF($B$4=\"Macro_ss_con_residuo\",H104,IF($B$4=\"Shock_permanente_SS\",H117,IF($B$4=\"Plan_pres_solo_macro\",H130,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",I26,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!G22),Resultados_aux!G22,\"ND\"),IF($B$4=\"Cambios normativos\",I39,IF($B$4=\"Usuario_interno\",I52,IF($B$4=\"Shock_permanente_AWG\",I65,IF($B$4=\"Plan_presupuestario\",I78,IF($B$4=\"Macro_ss_sin_residuo\",I91,IF($B$4=\"Macro_ss_con_residuo\",I104,IF($B$4=\"Shock_permanente_SS\",I117,IF($B$4=\"Plan_pres_solo_macro\",I130,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",J26,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!H22),Resultados_aux!H22,\"ND\"),IF($B$4=\"Cambios normativos\",J39,IF($B$4=\"Usuario_interno\",J52,IF($B$4=\"Shock_permanente_AWG\",J65,IF($B$4=\"Plan_presupuestario\",J78,IF($B$4=\"Macro_ss_sin_residuo\",J91,IF($B$4=\"Macro_ss_con_residuo\",J104,IF($B$4=\"Shock_permanente_SS\",J117,IF($B$4=\"Plan_pres_solo_macro\",J130,\"ma\"))))))))))","v":"ND"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AWG",null,null,null,"subida 1 punto",null,null,"Bajada 1 punto"]
[null,null,null,null,2017,{"$f":"IF($B$4=\"AWG\",F27,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!D23),Resultados_aux!D23,\"ND\"),IF($B$4=\"Cambios normativos\",F40,IF($B$4=\"Usuario_interno\",F53,IF($B$4=\"Shock_permanente_AWG\",F66,IF($B$4=\"Plan_presupuestario\",F79,IF($B$4=\"Macro_ss_sin_residuo\",F92,IF($B$4=\"Macro_ss_con_residuo\",F105,IF($B$4=\"Shock_permanente_SS\",F118,IF($B$4=\"Plan_pres_solo_macro\",F131,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",G27,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!E23),Resultados_aux!E23,\"ND\"),IF($B$4=\"Cambios normativos\",G40,IF($B$4=\"Usuario_interno\",G53,IF($B$4=\"Shock_permanente_AWG\",G66,IF($B$4=\"Plan_presupuestario\",G79,IF($B$4=\"Macro_ss_sin_residuo\",G92,IF($B$4=\"Macro_ss_con_residuo\",G105,IF($B$4=\"Shock_permanente_SS\",G118,IF($B$4=\"Plan_pres_solo_macro\",G131,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",H27,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!F23),Resultados_aux!F23,\"ND\"),IF($B$4=\"Cambios normativos\",H40,IF($B$4=\"Usuario_interno\",H53,IF($B$4=\"Shock_permanente_AWG\",H66,IF($B$4=\"Plan_presupuestario\",H79,IF($B$4=\"Macro_ss_sin_residuo\",H92,IF($B$4=\"Macro_ss_con_residuo\",H105,IF($B$4=\"Shock_permanente_SS\",H118,IF($B$4=\"Plan_pres_solo_macro\",H131,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",I27,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!G23),Resultados_aux!G23,\"ND\"),IF($B$4=\"Cambios normativos\",I40,IF($B$4=\"Usuario_interno\",I53,IF($B$4=\"Shock_permanente_AWG\",I66,IF($B$4=\"Plan_presupuestario\",I79,IF($B$4=\"Macro_ss_sin_residuo\",I92,IF($B$4=\"Macro_ss_con_residuo\",I105,IF($B$4=\"Shock_permanente_SS\",I118,IF($B$4=\"Plan_pres_solo_macro\",I131,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",J27,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!H23),Resultados_aux!H23,\"ND\"),IF($B$4=\"Cambios normativos\",J40,IF($B$4=\"Usuario_interno\",J53,IF($B$4=\"Shock_permanente_AWG\",J66,IF($B$4=\"Plan_presupuestario\",J79,IF($B$4=\"Macro_ss_sin_residuo\",J92,IF($B$4=\"Macro_ss_con_residuo\",J105,IF($B$4=\"Shock_permanente_SS\",J118,IF($B$4=\"Plan_pres_solo_macro\",J131,\"ma\"))))))))))","v":"ND"},null,"Evolución del sistema bajo el escenario seleccionado t+10"]
[null,null,null,null,2018,{"$f":"IF($B$4=\"AWG\",F28,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!D24),Resultados_aux!D24,\"ND\"),IF($B$4=\"Cambios normativos\",F41,IF($B$4=\"Usuario_interno\",F54,IF($B$4=\"Shock_permanente_AWG\",F67,IF($B$4=\"Plan_presupuestario\",F80,IF($B$4=\"Macro_ss_sin_residuo\",F93,IF($B$4=\"Macro_ss_con_residuo\",F106,IF($B$4=\"Shock_permanente_SS\",F119,IF($B$4=\"Plan_pres_solo_macro\",F132,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",G28,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!E24),Resultados_aux!E24,\"ND\"),IF($B$4=\"Cambios normativos\",G41,IF($B$4=\"Usuario_interno\",G54,IF($B$4=\"Shock_permanente_AWG\",G67,IF($B$4=\"Plan_presupuestario\",G80,IF($B$4=\"Macro_ss_sin_residuo\",G93,IF($B$4=\"Macro_ss_con_residuo\",G106,IF($B$4=\"Shock_permanente_SS\",G119,IF($B$4=\"Plan_pres_solo_macro\",G132,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",H28,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!F24),Resultados_aux!F24,\"ND\"),IF($B$4=\"Cambios normativos\",H41,IF($B$4=\"Usuario_interno\",H54,IF($B$4=\"Shock_permanente_AWG\",H67,IF($B$4=\"Plan_presupuestario\",H80,IF($B$4=\"Macro_ss_sin_residuo\",H93,IF($B$4=\"Macro_ss_con_residuo\",H106,IF($B$4=\"Shock_permanente_SS\",H119,IF($B$4=\"Plan_pres_solo_macro\",H132,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",I28,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!G24),Resultados_aux!G24,\"ND\"),IF($B$4=\"Cambios normativos\",I41,IF($B$4=\"Usuario_interno\",I54,IF($B$4=\"Shock_permanente_AWG\",I67,IF($B$4=\"Plan_presupuestario\",I80,IF($B$4=\"Macro_ss_sin_residuo\",I93,IF($B$4=\"Macro_ss_con_residuo\",I106,IF($B$4=\"Shock_permanente_SS\",I119,IF($B$4=\"Plan_pres_solo_macro\",I132,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",J28,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!H24),Resultados_aux!H24,\"ND\"),IF($B$4=\"Cambios normativos\",J41,IF($B$4=\"Usuario_interno\",J54,IF($B$4=\"Shock_permanente_AWG\",J67,IF($B$4=\"Plan_presupuestario\",J80,IF($B$4=\"Macro_ss_sin_residuo\",J93,IF($B$4=\"Macro_ss_con_residuo\",J106,IF($B$4=\"Shock_permanente_SS\",J119,IF($B$4=\"Plan_pres_solo_macro\",J132,\"ma\"))))))))))","v":"ND"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.7,null,null,-1.44,null,null,-1.44]
[null,null,null,null,2019,{"$f":"IF($B$4=\"AWG\",F29,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!D25),Resultados_aux!D25,\"ND\"),IF($B$4=\"Cambios normativos\",F42,IF($B$4=\"Usuario_interno\",F55,IF($B$4=\"Shock_permanente_AWG\",F68,IF($B$4=\"Plan_presupuestario\",F81,IF($B$4=\"Macro_ss_sin_residuo\",F94,IF($B$4=\"Macro_ss_con_residuo\",F107,IF($B$4=\"Shock_permanente_SS\",F120,IF($B$4=\"Plan_pres_solo_macro\",F133,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",G29,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!E25),Resultados_aux!E25,\"ND\"),IF($B$4=\"Cambios normativos\",G42,IF($B$4=\"Usuario_interno\",G55,IF($B$4=\"Shock_permanente_AWG\",G68,IF($B$4=\"Plan_presupuestario\",G81,IF($B$4=\"Macro_ss_sin_residuo\",G94,IF($B$4=\"Macro_ss_con_residuo\",G107,IF($B$4=\"Shock_permanente_SS\",G120,IF($B$4=\"Plan_pres_solo_macro\",G133,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",H29,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!F25),Resultados_aux!F25,\"ND\"),IF($B$4=\"Cambios normativos\",H42,IF($B$4=\"Usuario_interno\",H55,IF($B$4=\"Shock_permanente_AWG\",H68,IF($B$4=\"Plan_presupuestario\",H81,IF($B$4=\"Macro_ss_sin_residuo\",H94,IF($B$4=\"Macro_ss_con_residuo\",H107,IF($B$4=\"Shock_permanente_SS\",H120,IF($B$4=\"Plan_pres_solo_macro\",H133,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",I29,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!G25),Resultados_aux!G25,\"ND\"),IF($B$4=\"Cambios normativos\",I42,IF($B$4=\"Usuario_interno\",I55,IF($B$4=\"Shock_permanente_AWG\",I68,IF($B$4=\"Plan_presupuestario\",I81,IF($B$4=\"Macro_ss_sin_residuo\",I94,IF($B$4=\"Macro_ss_con_residuo\",I107,IF($B$4=\"Shock_permanente_SS\",I120,IF($B$4=\"Plan_pres_solo_macro\",I133,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",J29,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!H25),Resultados_aux!H25,\"ND\"),IF($B$4=\"Cambios normativos\",J42,IF($B$4=\"Usuario_interno\",J55,IF($B$4=\"Shock_permanente_AWG\",J68,IF($B$4=\"Plan_presupuestario\",J81,IF($B$4=\"Macro_ss_sin_residuo\",J94,IF($B$4=\"Macro_ss_con_residuo\",J107,IF($B$4=\"Shock_permanente_SS\",J120,IF($B$4=\"Plan_pres_solo_macro\",J133,\"ma\"))))))))))","v":"ND"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asal",-2.8,{"$f":"+AB16-$AB$15","v":0.90000000000000036},{"$f":"+AC16/$AB$15","v":-0.24324324324324334},-0.71,{"$f":"+AE16-$AE$15","v":0.73},{"$f":"+AF16/$AE$15","v":-0.50694444444444442},-2.25,{"$f":"+AH16-$AH$15","v":-0.81},{"$f":"+AI16/$AH$15","v":0.56250000000000011}]
[null,null,null,null,2020,{"$f":"IF($B$4=\"AWG\",F30,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!D26),Resultados_aux!D26,\"ND\"),IF($B$4=\"Cambios normativos\",F43,IF($B$4=\"Usuario_interno\",F56,IF($B$4=\"Shock_permanente_AWG\",F69,IF($B$4=\"Plan_presupuestario\",F82,IF($B$4=\"Macro_ss_sin_residuo\",F95,IF($B$4=\"Macro_ss_con_residuo\",F108,IF($B$4=\"Shock_permanente_SS\",F121,IF($B$4=\"Plan_pres_solo_macro\",F134,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",G30,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!E26),Resultados_aux!E26,\"ND\"),IF($B$4=\"Cambios normativos\",G43,IF($B$4=\"Usuario_interno\",G56,IF($B$4=\"Shock_permanente_AWG\",G69,IF($B$4=\"Plan_presupuestario\",G82,IF($B$4=\"Macro_ss_sin_residuo\",G95,IF($B$4=\"Macro_ss_con_residuo\",G108,IF($B$4=\"Shock_permanente_SS\",G121,IF($B$4=\"Plan_pres_solo_macro\",G134,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",H30,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!F26),Resultados_aux!F26,\"ND\"),IF($B$4=\"Cambios normativos\",H43,IF($B$4=\"Usuario_interno\",H56,IF($B$4=\"Shock_permanente_AWG\",H69,IF($B$4=\"Plan_presupuestario\",H82,IF($B$4=\"Macro_ss_sin_residuo\",H95,IF($B$4=\"Macro_ss_con_residuo\",H108,IF($B$4=\"Shock_permanente_SS\",H121,IF($B$4=\"Plan_pres_solo_macro\",H134,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",I30,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!G26),Resultados_aux!G26,\"ND\"),IF($B$4=\"Cambios normativos\",I43,IF($B$4=\"Usuario_interno\",I56,IF($B$4=\"Shock_permanente_AWG\",I69,IF($B$4=\"Plan_presupuestario\",I82,IF($B$4=\"Macro_ss_sin_residuo\",I95,IF($B$4=\"Macro_ss_con_residuo\",I108,IF($B$4=\"Shock_permanente_SS\",I121,IF($B$4=\"Plan_pres_solo_macro\",I134,\"ma\"))))))))))","v":"ND"},{"$f":"IF($B$4=\"AWG\",J30,IF($B$4=\"Usuario_externo\",IF(ISNUMBER(Resultados_aux!H26),Resultados_aux!H26,\"ND\"),IF($B$4=\"Cambios normativos\",J43,IF($B$4=\"Usuario_interno\",J56,IF($B$4=\"Shock_permanente_AWG\",J69,IF($B$4=\"Plan_presupuestario\",J82,IF($B$4=\"Macro_ss_sin_residuo\",J95,IF($B$4=\"Macro_ss_con_residuo\",J108,IF($B$4=\"Shock_permanente_SS\",J121,IF($B$4=\"Plan_pres_solo_macro\",J134,\"ma\"))))))))))","v":"ND"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"R*Asal",-3.05,{"$f":"+AB17-$AB$15","v":0.65000000000000036},{"$f":"+AC17/$AB$15","v":-0.17567567567567577},-0.9,{"$f":"+AE17-$AE$15","v":0.53999999999999992},{"$f":"+AF17/$AE$15","v":-0.37499999999999994},-2.04,{"$f":"+AH17-$AH$15","v":-0.60000000000000009},{"$f":"+AI17/$AH$15","v":0.41666666666666674}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bmax",-3.25,0.45000000000000018,-0.12162162162162167,-0.7,{"$f":"+AE18-$AE$15","v":0.74},{"$f":"+AF18/$AE$15","v":-0.51388888888888895},-2.27,-0.83000000000000007,0.57638888888888895]
[null,null,null,null,"AWG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambios ",-3.51,0.19000000000000039,-5.1351351351351451E-2,-1.27,{"$f":"+AE19-$AE$15","v":0.16999999999999993},{"$f":"+AF19/$AE$15","v":-0.11805555555555551},-1.62,-0.18000000000000016,0.12500000000000011]
[]
[null,null,null,null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes"]
[null,"Escenarios",null,null,null,"A","B","C","E","F"]
[null,"AWG",null,null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales"]
[null,"Usuario_externo",null,null,2014,{"$f":"F$11","v":0.7},{"$f":"G$11","v":0.8},5,0,0]
[null,"Cambios normativos",null,null,2015,2.0557129113632753,0.74761586718886353,0.25,0,0]
[null,"Usuario_interno",null,null,2016,1.3049209701400035,1.8017901071622002,{"$f":"100*Iterativo_C!E13","v":0.25},0,0]
[null,"Shock_permanente_AWG",null,null,2017,1.1975381005655004,2.7312052041161685,{"$f":"100*Iterativo_C!E14","v":0.25},0,0]
[null,"Plan_presupuestario",null,null,2018,1.1597230998399459,3.1764862887379133,{"$f":"100*Iterativo_C!E15","v":0.25},0,0]
[null,"Macro_SS_sin_residuo",null,null,2019,0.57592465446552477,2.7480105688840011,{"$f":"100*Iterativo_C!E16","v":0.25},0,0]
[null,"Macro_SS_con_residuo",null,null,2020,0.88166467591379771,2.7963205359680074,{"$f":"100*Iterativo_C!E17","v":0.25},0,0]
[null,"Shock_permanente_SS"]
[null,"Plan_pres_solo_macro",null,null,"Cambios normativos"]
[]
[null,null,null,null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes"]
[null,null,null,null,null,"A","B","C","E","F"]
[null,null,null,null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales",null,"Evolución del sistema vs el escenario del gobierno t+5"]
[null,null,null,null,2014,{"$f":"F$11","v":0.7},{"$f":"G$11","v":0.8},5,0,0]
[null,null,null,null,2015,{"$f":"F25","v":2.0557129113632753},{"$f":"G25","v":0.74761586718886353},0.25,0,0]
[null,null,null,null,2016,1.3049209701400035,{"$f":"G26","v":1.8017901071622002},0.25,0,0]
[null,null,null,null,2017,1.1975381005655004,{"$f":"G27","v":2.7312052041161685},0.25,0,0]
[null,null,null,null,2018,1.1597230998399459,{"$f":"G28","v":3.1764862887379133},0.25,0,0]
[null,null,null,null,2019,0.57592465446552477,{"$f":"G29","v":2.7480105688840011},0.25,0,0]
[null,null,null,null,2020,0.88166467591379771,{"$f":"G30","v":2.7963205359680074},0.25,0,0]
[]
[null,null,null,null,"Usuario_interno"]
[]
[null,null,null,null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes"]
[null,null,null,null,null,"A","B","C","E","F"]
[null,null,null,null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales"]
[null,null,null,null,2014,{"$f":"F$11","v":0.7},{"$f":"G$11","v":0.8},5,0,0]
[null,null,null,null,2015,{"$f":"F38","v":2.0557129113632753},0.74761586718886353,0.25,0,0]
[null,null,null,null,2016,{"$f":"F39","v":1.3049209701400035},1.8017901071622002,0.25,0,0]
[null,null,null,null,2017,{"$f":"F40","v":1.1975381005655004},2.7312052041161685,0.25,0,0]
[null,null,null,null,2018,{"$f":"F41","v":1.1597230998399459},3.1764862887379133,0.25,0,0]
[null,null,null,null,2019,{"$f":"F42","v":0.57592465446552477},2.7480105688840011,0.25,0,0]
[null,null,null,null,2020,{"$f":"F43","v":0.88166467591379771},2.7963205359680074,0.25,0,0]
[]
[null,null,null,null,"Shock permanente de AWG"]
[]
[null,null,null,null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes",null,"Variables subyacentes"]
[null,null,null,null,null,"A","B","C","E","F"]
[null,null,null,null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales",null,null,"Cotizaciones/Ingresos totales SS",null,null,null,null,null,null,"Gasto en pensiones/Gasto total SS"]
[null,null,null,null,2014,{"$f":"F$11","v":0.7},{"$f":"G$11","v":0.8},5,0,0]
[null,null,null,null,2015,{"$f":"F25+$T$7","v":2.0557129113632753},{"$f":"G25+$T$8","v":0.74761586718886353},{"$f":"0.25+$X$7","v":0.25},{"$f":"I25+$X$8","v":0},{"$f":"J25","v":0}]
[null,null,null,null,2016,1.3049209701400035,1.8017901071622002,0.25,{"$f":"I26","v":0},0]
[null,null,null,null,2017,1.1975381005655004,2.7312052041161685,0.25,0,0]
[null,null,null,null,2018,1.1597230998399459,3.1764862887379133,0.25,0,0]
[null,null,null,null,2019,0.57592465446552477,2.7480105688840011,0.25,0,0]
[null,null,null,null,2020,0.88166467591379771,2.7963205359680074,0.25,0,0]
[]
[null,null,null,null,"Plan_presupuestario"]
[]
[null,null,null,null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes"]
[null,null,null,null,null,"A","B","C","E","F"]
[null,null,null,null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales"]
[null,null,null,null,2014,{"$f":"F$11","v":0.7},{"$f":"G$11","v":0.8},5,0,0]
[null,null,null,null,2015,{"$f":"100*Input!BR19","v":1.4000000000000001},{"$f":"100*Input!BT19","v":1},{"$f":"0.25+$X$7","v":0.25},{"$f":"100*4800/Input!AB18","v":4.2244387039190423},{"$f":"J38","v":0},null,null,"Composición del Gasto",null,null,null,null,null,null,"Bases macro"]
[null,null,null,null,2016,{"$f":"100*Input!BR20","v":1.5},{"$f":"100*Input!BT20","v":1.0999999999999999},0.25,{"$f":"I39","v":0},0]
[null,null,null,null,2017,{"$f":"100*Input!BR21","v":2.2999999999999998},{"$f":"100*Input!BT21","v":1.7000000000000002},0.25,0,0]
[null,null,null,null,2018,{"$f":"100*Input!BR22","v":2.1441240885633817},{"$f":"100*Input!BT22","v":1.5558759114366181},0.25,0,0]
[null,null,null,null,2019,{"$f":"100*Input!BR23","v":1.6310399576607539},{"$f":"100*Input!BT23","v":1.6689600423392463},0.25,0,0]
[null,null,null,null,2020,{"$f":"100*Input!BR24","v":1.3500000000000787},{"$f":"100*Input!BT24","v":1.6499999999999209},0.25,0,0]
[]
[null,null,null,null,"macro_SS_sin_residuo"]
[]
[null,null,null,null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes"]
[null,null,null,null,null,"A","B","C","E","F"]
[null,null,null,null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales"]
["Res","Extra",null,null,2014,{"$f":"F$11","v":0.7},{"$f":"G$11","v":0.8},5,0,0]
[{"$f":"(Input!AG19-Input!AB19)/Input!AB19","v":-6.6709718314126257E-3},0.40500000000000003,null,null,2015,{"$f":"B90+F77","v":1.8050000000000002},{"$f":"B90+G77","v":1.405},{"$f":"H77","v":0.25},4.2244387039190423,{"$f":"J77","v":0}]
[{"$f":"(Input!AG20-Input!AB20)/Input!AB20","v":{"$error":"#VALUE!"}},2.4449999999999998,null,null,2016,3.9449999999999998,3.5449999999999999,{"$f":"H78","v":0.25},0,0]
[{"$f":"(Input!AG21-Input!AB21)/Input!AB21","v":{"$error":"#VALUE!"}},1.69,null,null,2017,3.9899999999999998,3.39,{"$f":"H79","v":0.25},0,0]
[{"$f":"(Input!AG22-Input!AB22)/Input!AB22","v":{"$error":"#VALUE!"}},0.215,null,null,2018,2.3591240885633815,1.7708759114366182,{"$f":"H80","v":0.25},0,0]
[{"$f":"(Input!AG23-Input!AB23)/Input!AB23","v":{"$error":"#VALUE!"}},0.61,null,null,2019,2.241039957660754,2.2789600423392464,{"$f":"H81","v":0.25},0,0]
[{"$f":"(Input!AG24-Input!AB24)/Input!AB24","v":{"$error":"#VALUE!"}},0.32,null,null,2020,1.6700000000000788,1.9699999999999209,{"$f":"H82","v":0.25},0,0]
[]
[null,null,null,null,"macro_SS_con_residuo"]
[]
["Para replicar debe estar seleccionado el escenario correspondiente",null,null,null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes",null,"Acumulado",null,null,null,null,null,null,null,null,"supuestos macro subyacentes para calcular Remuneración y número de asalariados"]
[null,null,null,null,null,"A","B","C","E","F",null,"F","IRP irrestricto","IRP legal",null,null,null,null,null,null,"pi","pib_r","pib_n"]
[null,null,null,null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales",null,"mill. EUR",null,null,"Calibración residuos"]
["SS - modelo",null,null,null,2014,{"$f":"F$11","v":0.7},{"$f":"G$11","v":0.8},5,0,0,null,null,null,null,"Iter 0","Iter 1","Iter 2"]
[{"$f":"(Input!AG19-Input!AB19)","v":-810.58078667083464},null,null,null,2015,{"$f":"V103+U103-G103","v":1.6},{"$f":"0.4+U103","v":1},{"$f":"H77","v":0.25},0,{"$f":"100*L103/Input!AB18","v":4.6740480051118167},null,{"$f":"SUM(O103:Q103)","v":5310.8666019282537},{"$f":"Iterativo_C!F13","v":2.5000000000000001E-2},{"$f":"Iterativo_C!E13","v":2.5000000000000001E-3},5038.4650245414377,272.40157738681592,0,null,{"$f":"A103-L103","v":-6121.4473885990883},null,0.6,{"$f":"2","v":2},{"$f":"V103+U103","v":2.6}]
[{"$f":"(Input!AG20-Input!AB20)","v":{"$error":"#VALUE!"}},null,null,null,2016,2.14,1.6,{"$f":"H78","v":0.25},0,{"$f":"100*(L104-L103)/Input!AB19","v":2.8165751456141912},null,8733.2490597567667,{"$f":"Iterativo_C!F14","v":2.5000000000000001E-2},{"$f":"Iterativo_C!E14","v":2.5000000000000001E-3},9479.8080630790064,-772.76773441302066,26.20873109078093,null,{"$error":"#VALUE!"},null,1.2,{"$f":"W104-U104","v":2.54},3.74]
[{"$f":"(Input!AG21-Input!AB21)","v":{"$error":"#VALUE!"}},null,null,null,2017,2.4299999999999997,2,{"$f":"H79","v":0.25},0,{"$f":"100*(L105-L104)/Input!AB20","v":{"$error":"#VALUE!"}},null,11795.598845698783,{"$f":"Iterativo_C!F15","v":2.5000000000000001E-2},{"$f":"Iterativo_C!E15","v":2.5000000000000001E-3},13443.657460234506,-1705.915428073582,57.856813537859125,null,{"$error":"#VALUE!"},null,1.6,{"$f":"W105-U105","v":2.8299999999999996},4.43]
[{"$f":"(Input!AG22-Input!AB22)","v":{"$error":"#VALUE!"}},null,null,null,2018,2.0533333333333328,2.2000000000000002,{"$f":"H80","v":0.25},0,{"$f":"100*(L106-L105)/Input!AB21","v":{"$error":"#VALUE!"}},null,12046.150655839854,{"$f":"Iterativo_C!F16","v":2.5000000000000001E-2},{"$f":"Iterativo_C!E16","v":2.5000000000000001E-3},13964.904573334439,-1986.1137714769866,67.359853982401546,null,{"$error":"#VALUE!"},null,1.8,{"$f":"($V$108-$V$105)/3+V105","v":2.4533333333333331},{"$f":"V106+U106","v":4.253333333333333}]
[{"$f":"(Input!AG23-Input!AB23)","v":{"$error":"#VALUE!"}},null,null,null,2019,1.6766666666666667,2.2000000000000002,{"$f":"H81","v":0.25},0,{"$f":"100*(L107-L106)/Input!AB22","v":{"$error":"#VALUE!"}},null,13059.936100165476,{"$f":"Iterativo_C!F17","v":2.5000000000000001E-2},{"$f":"Iterativo_C!E17","v":2.5000000000000001E-3},15904.376375865279,-2944.2973130644241,99.857037364621647,null,{"$error":"#VALUE!"},null,{"$f":"U106","v":1.8},{"$f":"($V$108-$V$105)/3+V106","v":2.0766666666666667},3.8766666666666669]
[{"$f":"(Input!AG24-Input!AB24)","v":{"$error":"#VALUE!"}},null,null,null,2020,1.2999999999999998,2.2000000000000002,{"$f":"H82","v":0.25},0,{"$f":"100*(L108-L107)/Input!AB23","v":{"$error":"#VALUE!"}},null,13569.660123178095,{"$f":"Iterativo_C!F18","v":2.5000000000000001E-2},{"$f":"Iterativo_C!E18","v":2.5000000000000001E-3},16488.890998770978,-3021.7135148349043,102.48263924202183,null,{"$error":"#VALUE!"},null,1.8,1.7,3.5]
[]
[null,null,null,null,"Shock permanente de macro_SS forzado"]
[]
[null,null,null,null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes"]
[null,null,null,null,null,"A","B","C","E","F"]
[null,null,null,null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales"]
[null,null,null,null,2014,{"$f":"F$11","v":0.7},{"$f":"G$11","v":0.8},5,0,0]
[null,null,null,null,2015,{"$f":"F103+$T$7","v":1.6},{"$f":"G103+$T$8","v":1},{"$f":"H103+$X$7","v":0.25},{"$f":"$X$8","v":0},0]
[null,null,null,null,2016,2.14,1.6,0.25,{"$f":"I91","v":0},{"$f":"+T5","v":0}]
[null,null,null,null,2017,2.4299999999999997,2,0.25,{"$f":"I92","v":0},{"$f":"+X5","v":0}]
[null,null,null,null,2018,2.0533333333333328,2.2000000000000002,0.25,{"$f":"I93","v":0},0]
[null,null,null,null,2019,1.6766666666666667,2.2000000000000002,0.25,{"$f":"I94","v":0},0]
[null,null,null,null,2020,1.2999999999999998,2.2000000000000002,0.25,{"$f":"I95","v":0},0]
[]
[null,null,null,null,"Plan_presupuestario_solo_macro"]
[]
[null,null,null,null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes"]
[null,null,null,null,null,"A","B","C","E","F"]
[null,null,null,null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales"]
[null,null,null,null,2014,{"$f":"F$11","v":0.7},{"$f":"G$11","v":0.8},5,0,0]
[null,null,null,null,2015,{"$f":"F77","v":1.4000000000000001},{"$f":"G77","v":1},0.25,0,0]
[null,null,null,null,2016,{"$f":"F78","v":1.5},1.0999999999999999,0.25,0,0]
[null,null,null,null,2017,{"$f":"F79","v":2.2999999999999998},1.7000000000000002,0.25,0,0]
[null,null,null,null,2018,{"$f":"F80","v":2.1441240885633817},1.5558759114366181,0.25,0,0]
[null,null,null,null,2019,{"$f":"F81","v":1.6310399576607539},1.6689600423392463,0.25,0,0]
[null,null,null,null,2020,{"$f":"F82","v":1.3500000000000787},1.6499999999999209,0.25,0,0]

{"sheet":"Output","index":4,"n_rows":55,"n_cols":16,"rows_kept":55,"cut":false,"hidden":true,"merged":[[51,2,51,4],[51,5,51,7],[51,8,51,10],[38,2,38,4],[38,5,38,7],[38,8,38,10],[38,11,38,13],[29,2,29,4],[29,5,29,7],[4,11,4,13],[19,11,19,13],[0,2,0,13],[34,2,34,13],[36,2,36,4],[36,5,36,7],[36,8,36,10],[36,11,36,13],[2,2,2,4],[2,8,2,10],[18,11,18,13],[2,11,2,13],[2,5,2,7],[17,2,17,4],[17,5,17,7],[4,2,4,4],[4,5,4,7],[4,8,4,10]]}
[null,null,"Evolución del sistema de pensiones - principales variables"]
[]
[null,null,"Ingresos",null,null,"Gastos",null,null,"Saldo nominal ",null,null,"IRP legal"]
[null,null,"Gobierno*",{"$f":"Escenarios!B4","v":"Usuario_externo"},"Plan presupuestario 2015 solo macro**","Gobierno*",{"$f":"D4","v":"Usuario_externo"},"Plan presupuestario 2015 solo macro**","Gobierno",{"$f":"G4","v":"Usuario_externo"},"Plan presupuestario 2015 solo macro**","Gobierno",{"$f":"J4","v":"Usuario_externo"},"Plan presupuestario 2015 solo macro**"]
[null,null,"millones de euros",null,null,"millones de euros",null,null,"millones de euros",null,null,"% variación"]
[]
[null,2010,{"$f":"Input!AE14","v":116458.18},{"$f":"Input!AB14","v":112301.8},112301.8,{"$f":"Iterativo_A!I8","v":113646.09},{"$f":"Iterativo_C!I8","v":109544.42},109544.42,{"$f":"C7-F7","v":2812.0899999999965},{"$f":"D7-G7","v":2757.3800000000047},2757.3800000000047]
[null,{"$f":"B7+1","v":2011},{"$f":"Input!AE15","v":116119},{"$f":"Input!AB15","v":112365.77},112365.77,{"$f":"Iterativo_A!I9","v":116415.8},{"$f":"Iterativo_C!I9","v":112665.62},112665.62,-296.80000000000291,{"$f":"D8-G8","v":-299.84999999999127},-299.84999999999127]
[null,{"$f":"B8+1","v":2012},{"$f":"Input!AE16","v":113081.34},{"$f":"Input!AB16","v":109580.33},109580.33,{"$f":"Iterativo_A!I10","v":119029.84},{"$f":"Iterativo_C!I10","v":115446.18},115446.18,-5948.5,-5865.8499999999913,-5865.8499999999913]
[null,2013,{"$f":"Input!AE17","v":112934.97},{"$f":"Input!AB17","v":110210.11},110210.11,{"$f":"Iterativo_A!I11","v":123332.68},{"$f":"Iterativo_C!I11","v":119950.43},119950.43,-10397.709999999992,-9740.3199999999924,-9740.3199999999924]
[null,2014,{"$f":"Input!AE18","v":117993.95},{"$f":"Input!AB18","v":113624.56260868469},111308.98,{"$f":"Iterativo_A!I12","v":127521.99},{"$f":"Iterativo_C!I12","v":124048},124048,-9528.0400000000081,-10423.43739131531,-12739.020000000004]
[null,2015,{"$f":"Input!AE19","v":124803.04},{"$f":"Input!AB19","v":121508.65078667083},115184.75952416561,{"$f":"Iterativo_A!I13","v":131367.37},{"$f":"Iterativo_C!I13","v":128016.30973296289},128016.30973296289,-6564.3300000000017,-6507.6589462920674,-12831.550208797285,{"$f":"Iterativo_A!E13","v":2.5000000000000001E-3},{"$f":"Iterativo_C!E13","v":2.5000000000000001E-3},2.5000000000000001E-3]
[null,2016,{"$f":"Input!AE20","v":131799.29999999999},{"$f":"Input!AB20","v":{"$error":"#VALUE!"}},117489.24231687763,{"$f":"Iterativo_A!I14","v":135901.91},{"$f":"Iterativo_C!I14","v":{"$error":"#VALUE!"}},132156.19686958057,-4102.6100000000151,{"$error":"#VALUE!"},-14666.95455270294,{"$f":"Iterativo_A!E14","v":2.5000000000000001E-3},{"$f":"Iterativo_C!E14","v":2.5000000000000001E-3},2.5000000000000001E-3]
[null,2017,{"$f":"Input!AE21","v":139048.26},{"$f":"Input!AB21","v":{"$error":"#VALUE!"}},121015.59216671324,{"$f":"Iterativo_A!I15","v":139929.51999999999},{"$f":"Iterativo_C!I15","v":{"$error":"#VALUE!"}},136425.17971250895,-881.25999999998021,{"$error":"#VALUE!"},-15409.587545795715,{"$f":"Iterativo_A!E15","v":2.5000000000000001E-3},{"$f":"Iterativo_C!E15","v":2.5000000000000001E-3},2.5000000000000001E-3]
[null,2018,{"$f":"Input!AE22","v":143303.14000000001},{"$f":"Input!AB22","v":{"$error":"#VALUE!"}},124396.44505752715,{"$f":"Iterativo_A!I16","v":144005.76000000001},{"$f":"Iterativo_C!I16","v":{"$error":"#VALUE!"}},139603.96829933606,-702.61999999999534,{"$error":"#VALUE!"},-15207.523241808914,{"$f":"Iterativo_A!E16","v":2.5000000000000001E-3},{"$f":"Iterativo_C!E16","v":2.5000000000000001E-3},2.5000000000000001E-3]
[null,2019,{"$f":"Input!AE23","v":147903.17000000001},{"$f":"Input!AB23","v":{"$error":"#VALUE!"}},127265.24200850706,{"$f":"Iterativo_A!I17","v":148310.34},{"$f":"Iterativo_C!I17","v":{"$error":"#VALUE!"}},145189.22050868638,-407.1699999999837,{"$error":"#VALUE!"},-17923.978500179321,{"$f":"Iterativo_A!E17","v":5.3489405735850145E-3},{"$f":"Iterativo_C!E17","v":2.5000000000000001E-3},2.5000000000000001E-3]
[null,2020,{"$f":"Input!AE24","v":152325.47},{"$f":"Input!AB24","v":{"$error":"#VALUE!"}},130539.47500217857,{"$f":"Iterativo_A!I18","v":152774.48000000001},{"$f":"Iterativo_C!I18","v":{"$error":"#VALUE!"}},149677.57760833029,-449.01000000000931,{"$error":"#VALUE!"},-19138.102606151719,{"$f":"Iterativo_A!E18","v":5.6637395046838955E-3},{"$f":"Iterativo_C!E18","v":2.5000000000000001E-3},2.5000000000000001E-3]
[null,null,"% variación anual",null,null,"% variación anual"]
[null,2010,{"$f":"Input!AE14/Input!AE13-1","v":-7.9967985547839682E-3},{"$f":"Input!AB14/Input!AB13-1","v":-6.0672294908843405E-3},{"$f":"E7/Input!AB13-1","v":-6.0672294908843405E-3},{"$f":"F7/Iterativo_A!I7-1","v":4.4620479034485738E-2},{"$f":"G7/Iterativo_C!I7-1","v":4.9283290076330255E-2},{"$f":"H7/Iterativo_C!I7-1","v":4.9283290076330255E-2},null,null,null,"IRP teórico 2015"]
[null,2011,{"$f":"Input!AE15/Input!AE14-1","v":-2.912461795298471E-3},{"$f":"Input!AB15/Input!AB14-1","v":5.6962577625641053E-4},{"$f":"E8/E7-1","v":5.6962577625641053E-4},2.4371362006383235E-2,2.8492551240857367E-2,2.8492551240857367E-2,null,null,null,"% variación"]
[null,2012,{"$f":"Input!AE16/Input!AE15-1","v":-2.6159887701409756E-2},{"$f":"Input!AB16/Input!AB15-1","v":-2.4789043852055714E-2},-2.4789043852055714E-2,2.2454340390221983E-2,2.4679755900690825E-2,2.4679755900690825E-2,null,null,null,{"$f":"Iterativo_A!D13","v":-1.2421211227600447E-2},{"$f":"Iterativo_C!D13","v":{"$error":"#VALUE!"}},-3.7496668754403724E-2]
[null,2013,{"$f":"Input!AE17/Input!AE16-1","v":-1.2943780114385017E-3},{"$f":"Input!AB17/Input!AB16-1","v":5.747199337691411E-3},5.747199337691411E-3,3.6149254674290088E-2,3.9016015947864302E-2,3.9016015947864302E-2]
[null,2014,{"$f":"Input!AE18/Input!AE17-1","v":4.479551373679902E-2},{"$f":"Input!AB18/Input!AB17-1","v":3.0981301159074048E-2},9.970682362988148E-3,3.3967558314633273E-2,3.4160527811363472E-2,3.4160527811363472E-2]
[null,2015,{"$f":"Input!AE19/Input!AE18-1","v":5.7707111254432952E-2},{"$f":"Input!AB19/Input!AB18-1","v":6.9387181758739924E-2},3.4820007551642496E-2,3.0154642348350968E-2,3.1990114576316397E-2,3.1990114576316397E-2]
[null,2016,{"$f":"Input!AE20/Input!AE19-1","v":5.6058410115650936E-2},{"$f":"Input!AB20/Input!AB19-1","v":{"$error":"#VALUE!"}},2.0006837729504845E-2,3.4518008543521939E-2,{"$error":"#VALUE!"},3.2338747658429812E-2]
[null,2017,{"$f":"Input!AE21/Input!AE20-1","v":5.4999988619059526E-2},{"$f":"Input!AB21/Input!AB20-1","v":{"$error":"#VALUE!"}},3.0014236029582753E-2,2.9636154488189126E-2,{"$error":"#VALUE!"},3.2302555188851834E-2]
[null,2018,{"$f":"Input!AE22/Input!AE21-1","v":3.0600023330029424E-2},{"$f":"Input!AB22/Input!AB21-1","v":{"$error":"#VALUE!"}},2.7937332952570282E-2,2.913066520917118E-2,{"$error":"#VALUE!"},2.3300600325583787E-2]
[null,2019,{"$f":"Input!AE23/Input!AE22-1","v":3.2099994459297898E-2},{"$f":"Input!AB23/Input!AB22-1","v":{"$error":"#VALUE!"}},2.3061727766040541E-2,2.9891720997826665E-2,{"$error":"#VALUE!"},4.0007832709844759E-2]
[null,2020,{"$f":"Input!AE24/Input!AE23-1","v":2.9899967661274562E-2},{"$f":"Input!AB24/Input!AB23-1","v":{"$error":"#VALUE!"}},2.5727629492525939E-2,3.0099991679609195E-2,{"$error":"#VALUE!"},3.0913845283544239E-2]
[null,null,"% variación media 2016-2020",null,null,"% variación media 2016-2020"]
[null,null,{"$f":"AVERAGE(C25:C29)","v":4.0731676837062469E-2},{"$f":"AVERAGE(D25:D29)","v":{"$error":"#VALUE!"}},2.5349552794044872E-2,3.0655308183663622E-2,{"$error":"#VALUE!"},3.1772716233250883E-2]
[]
[null,null,"* Nivel agregado"]
[null,null,"** Macro derivada del plan presupuestario 2015, actualización del plan de estabilidad 2014-2017 y extensión consistente con un crecimiento real del PIB de 1,5% en 2020."]
[null,null,"Evolución del sistema de pensiones - supuestos subyacentes"]
[]
[null,null,"Número de asalariados",null,null,"Remuneración por asalariado",null,null,"Base máxima de cotización",null,null,"Otros ingresos permanentes"]
[null,null,"Gobierno",{"$f":"D4","v":"Usuario_externo"},"Plan presupuestario 2015 solo macro**","Gobierno",{"$f":"D38","v":"Usuario_externo"},"Plan presupuestario 2015 solo macro**","Gobierno",{"$f":"G38","v":"Usuario_externo"},"Plan presupuestario 2015 solo macro**","Gobierno***",{"$f":"J38","v":"Usuario_externo"},"Plan presupuestario 2015 solo macro**"]
[null,null,"tasa de variación anual",null,null,"tasa de variación anual",null,null,"tasa de variación anual",null,null,"tasa de variación anual (sobre cotizaciones t-1)"]
[]
[null,2010]
[null,{"$f":"B41+1","v":2011}]
[null,{"$f":"B42+1","v":2012}]
[null,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,"Memo:"]
[null,2014,null,null,null,null,null,null,null,null,null,null,null,null,null,"en eur mill"]
[null,2015,{"$f":"Escenarios!F116","v":1.6},{"$f":"Escenarios!F12","v":1.4},1.4000000000000001,{"$f":"Escenarios!G116","v":1},{"$f":"Escenarios!G12","v":1},1,{"$f":"Escenarios!H116","v":0.25},{"$f":"Escenarios!H12","v":0.25},0.25,{"$f":"Escenarios!I103+Escenarios!J103","v":4.6740480051118167},{"$f":"Escenarios!I12+Escenarios!J12","v":5.5},0,null,5310.8666019282537]
[null,2016,{"$f":"Escenarios!F117","v":2.14},{"$f":"Escenarios!F13","v":"ND"},1.5,{"$f":"Escenarios!G117","v":1.6},{"$f":"Escenarios!G13","v":"ND"},1.0999999999999999,{"$f":"Escenarios!H117","v":0.25},{"$f":"Escenarios!H13","v":"ND"},0.25,{"$f":"Escenarios!I104+Escenarios!J104","v":2.8165751456141912},{"$f":"Escenarios!I13+Escenarios!J13","v":{"$error":"#VALUE!"}},0,null,8733.2490597567667]
[null,2017,{"$f":"Escenarios!F118","v":2.4299999999999997},{"$f":"Escenarios!F14","v":"ND"},2.2999999999999998,{"$f":"Escenarios!G118","v":2},{"$f":"Escenarios!G14","v":"ND"},1.7000000000000002,{"$f":"Escenarios!H118","v":0.25},{"$f":"Escenarios!H14","v":"ND"},0.25,{"$f":"Escenarios!I105+Escenarios!J105","v":{"$error":"#VALUE!"}},{"$f":"Escenarios!I14+Escenarios!J14","v":{"$error":"#VALUE!"}},0,null,11795.598845698783]
[null,2018,{"$f":"Escenarios!F119","v":2.0533333333333328},{"$f":"Escenarios!F15","v":"ND"},2.1441240885633817,{"$f":"Escenarios!G119","v":2.2000000000000002},{"$f":"Escenarios!G15","v":"ND"},1.5558759114366181,{"$f":"Escenarios!H119","v":0.25},{"$f":"Escenarios!H15","v":"ND"},0.25,{"$f":"Escenarios!I106+Escenarios!J106","v":{"$error":"#VALUE!"}},{"$f":"Escenarios!I15+Escenarios!J15","v":{"$error":"#VALUE!"}},0,null,12046.150655839854]
[null,2019,{"$f":"Escenarios!F120","v":1.6766666666666667},{"$f":"Escenarios!F16","v":"ND"},1.6310399576607539,{"$f":"Escenarios!G120","v":2.2000000000000002},{"$f":"Escenarios!G16","v":"ND"},1.6689600423392463,{"$f":"Escenarios!H120","v":0.25},{"$f":"Escenarios!H16","v":"ND"},0.25,{"$f":"Escenarios!I107+Escenarios!J107","v":{"$error":"#VALUE!"}},{"$f":"Escenarios!I16+Escenarios!J16","v":{"$error":"#VALUE!"}},0,null,13059.936100165476]
[null,2020,{"$f":"Escenarios!F121","v":1.2999999999999998},{"$f":"Escenarios!F17","v":"ND"},1.3500000000000787,{"$f":"Escenarios!G121","v":2.2000000000000002},{"$f":"Escenarios!G17","v":"ND"},1.6499999999999209,{"$f":"Escenarios!H121","v":0.25},{"$f":"Escenarios!H17","v":"ND"},0.25,{"$f":"Escenarios!I108+Escenarios!J108","v":{"$error":"#VALUE!"}},{"$f":"Escenarios!I17+Escenarios!J17","v":{"$error":"#VALUE!"}},0,null,13569.660123178095]
[null,null,"% variación media 2016-2020",null,null,"% variación media 2016-2020",null,null,"% variación media 2016-2020"]
[null,null,{"$f":"AVERAGE(C47:C51)","v":1.9200000000000004},{"$f":"AVERAGE(D47:D51)","v":{"$error":"#DIV/0!"}},1.7850328092448429,2.04,{"$error":"#DIV/0!"},1.534967190755157,{"$f":"AVERAGE(I47:I51)","v":0.25},{"$error":"#DIV/0!"},0.25]
[]
[null,null,"*** Otros ingresos permanentes como residuo del modelo de cotizaciones utilizando factores subyacentes consistentes con el cuadro macro del plan presupuestario extendido."]

{"sheet":"Iterativo_A","index":5,"n_rows":68,"n_cols":57,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,"Solución convergente: Gastos aumentan linealmente desde 2013 hasta equiparar ingresos en 2026.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"irrestricto","=M12*(1+F13+AJ13+AI13)"]
[null,null,null,null,"Solución supuesto IRP fijo: Se elimina la circularidad con un IRP subyacente de 0.25 para toda la serie."]
[null,null,null,null,"Escenario acotado: variables derivadas de imponer límites mínimos y máximos legales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acotado"," =I12*(1+E13+AI13+AJ13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa inflación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.01","v":0.01}]
[null,null,null,"IRP - derivado con ajuste legal","IRP - legal gob","IRP - fórmula","IRP fijo ","IRP fijo aux","G acotado gobierno","Otros gastos residuo","G pensiones","G Pensiones / G acotado gob","G* acotado","G fijo","G pensiones","G Pensiones / G sol fija","G* fijo","G","G pensiones","Otros gastos","G Pensiones / G","Crecimiento otros gastos","G*","Solución inicial para G","G % anual","gi-gp-gs","alfa * (I*-G*)/G* - acotado","(I*-G*/G)*alfa","alfa * (I*-G*)/G* - fijo","alfa * (I*-G*)/G*","(I*-G*)/G*","Gi","Gp","Gs","IRP + Gp + Gs","I*","Saldo esctructural acotado gob","Saldo estructural gob","Saldo nominal acotado gob","Saldo nominal fijo gob","Saldo nominal gob","Saldo esctructural acotado gob","Saldo estructural gob","Saldo nominal acotado gob","Saldo nominal fijo gob","Saldo nominal gob","PIB nominal","alfa","I nivel","I % anual","P","S","pi"]
[null,{"$f":"B8-1","v":2009},null,null,null,null,null,null,{"$f":"Input!N38","v":108791.74999999999},{"$f":"I7-K7","v":18819.669999999984},{"$f":"S7","v":89972.08},{"$f":"K7/I7","v":0.82701197471315624},null,{"$f":"R7","v":108791.74999999999},{"$f":"S7","v":89972.08},{"$f":"O7/N7","v":0.82701197471315624},null,{"$f":"Input!N38","v":108791.74999999999},{"$f":"Input!V38","v":89972.08},{"$f":"R7-S7","v":18819.669999999984},{"$f":"S7/R7","v":0.82701197471315624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Iterativo_C!AT7","v":1079.0340000000001},{"$f":"AV8","v":0.25},{"$f":"Input!AE13","v":117396.98},null,null,null,{"$f":"BA8/(1+$BA$5)","v":0.95146568760674877},8614876]
["t-4",{"$f":"B9-1","v":2010},null,null,null,null,null,null,{"$f":"Input!N39","v":113646.09},{"$f":"I8-K8","v":17945.089999999997},95701,{"$f":"K8/I8","v":0.84209672325726304},null,113646.09,95701,{"$f":"O8/N8","v":0.84209672325726304},null,{"$f":"Input!N39","v":113646.09},{"$f":"Input!V39","v":95701},{"$f":"R8-S8","v":17945.089999999997},{"$f":"S8/R8","v":0.84209672325726304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Iterativo_C!AT8","v":1080.913},{"$f":"AV9","v":0.25},{"$f":"Input!AE14","v":116458.18},{"$f":"AW8/AW7-1","v":-7.9967985547839682E-3},{"$f":"Input!AL39","v":1.5575151633058892E-2},{"$f":"Input!AM39","v":1.7999999999999999E-2},{"$f":"BA9/(1+$BA$5)","v":0.96098034448281622},8749054]
["t-3",{"$f":"B10-1","v":2011},null,null,null,null,null,null,{"$f":"Input!N40","v":116415.8},16882.089999999997,99533.71,0.85498454677114277,null,116415.8,99533.71,0.85498454677114277,null,{"$f":"Input!N40","v":116415.8},{"$f":"Input!V40","v":99533.71},16882.089999999997,0.85498454677114277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Iterativo_C!AT9","v":1075.1469999999999},{"$f":"AV10","v":0.25},{"$f":"Input!AE15","v":116119},-2.912461795298471E-3,{"$f":"Input!AL40","v":1.398791229314611E-2},{"$f":"Input!AM40","v":1.7999999999999999E-2},{"$f":"BA10/(1+$BA$5)","v":0.97059014792764442},8871435]
["t-2",{"$f":"B11-1","v":2012},null,null,null,null,null,null,{"$f":"Input!N41","v":119029.84},15526.050000000003,103503.79,0.86956169982249831,null,119029.84,103503.79,0.86956169982249831,null,{"$f":"Input!N41","v":119029.84},{"$f":"Input!V41","v":103503.79},15526.050000000003,0.86956169982249831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Iterativo_C!AT10","v":1055.1579999999999},{"$f":"AV11","v":0.25},{"$f":"Input!AE16","v":113081.34},-2.6159887701409756E-2,{"$f":"Input!AL41","v":1.5433241634527084E-2},{"$f":"Input!AM41","v":1.7000000000000001E-2},{"$f":"BA11/(1+$BA$5)","v":0.98029604940692083},9008350]
["t-1",{"$f":"B12-1","v":2013},null,null,null,null,null,null,{"$f":"Input!N42","v":123332.68},14768.37999999999,108564.3,0.8802557440574551,null,123332.68,108564.3,0.8802557440574551,null,{"$f":"Input!N42","v":123332.68},{"$f":"Input!V42","v":108564.3},14768.37999999999,0.8802557440574551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Iterativo_C!AT11","v":1049.181},{"$f":"AV12","v":0.25},{"$f":"Input!AE17","v":112934.97},-1.2943780114385017E-3,{"$f":"Input!AL42","v":1.623682472372856E-2},{"$f":"Input!AM42","v":1.7000000000000001E-2},{"$f":"BA12/(1+$BA$5)","v":0.99009900990099009},9154617]
["t",2014,null,null,null,null,null,2.5000000000000001E-2,{"$f":"Input!N43","v":127521.99},15320.380000000005,{"$f":"S12","v":112201.61},0.87986087732790241,{"$f":"PRODUCT(I7:I17)^(1/11)","v":127421.10914696805},127521.99,{"$f":"S12","v":112201.61},0.87986087732790241,{"$f":"PRODUCT(N7:N17)^(1/11)","v":127352.92500647804},{"$f":"Input!N43","v":127521.99},{"$f":"Input!V43","v":112201.61},15320.380000000005,0.87986087732790241,null,{"$f":"PRODUCT(R7:R17)^(1/11)","v":126266.76758594971},null,null,{"$f":"AF12-AG12-AH12","v":-6.6290443790422947E-3},{"$f":"AV12*(AJ12-M12)/M12","v":-4.8356113813905408E-3},null,null,{"$f":"AV12*(AJ12-W12)/W12","v":-2.5942976258018172E-3},{"$f":"(AJ12-W12)/W12","v":-1.0377190503207269E-2},{"$f":"AVERAGE(AX7:AX17)","v":2.3789751545233905E-2},1.3893795924276198E-2,1.6525000000000001E-2,{"$f":"AH12+AG12+H12","v":5.5418795924276204E-2},{"$f":"PRODUCT(AW7:AW17)^(1/11)","v":124956.47328448611},null,null,null,null,null,null,null,null,null,null,{"$f":"Iterativo_C!AT12","v":1064.1483223301288},0.25,{"$f":"Input!AE18","v":117993.95},4.479551373679902E-2,{"$f":"Input!AL43","v":1.2711181691162032E-2},{"$f":"Input!AM43","v":1.7149999999999999E-2},1,9270983]
[{"$f":"$A$12&\"+\"&B13-2014","v":"t+1"},{"$f":"B12+1","v":2015},null,{"$f":"Z13+AA13","v":-1.2421211227600447E-2},{"$f":"IF(ISNUMBER(IF(Z13+AA13>0.025,0.025,IF(Z13+AA13<0.0025,0.0025,Z13+AA13))),IF(Z13+AA13>0.025,0.025,IF(Z13+AA13<0.0025,0.0025,Z13+AA13)),0.0025)","v":2.5000000000000001E-3},{"$f":"Z13+AD13","v":-9.9733159182240298E-3},{"$f":"Z13+AC13","v":-1.2323865302154555E-2},2.5000000000000001E-3,{"$f":"Input!N44","v":131367.37},15665.090447048162,{"$f":"K12*((1+E13)*(1+AY13)*(1+AZ13))","v":115702.27955295183},0.8807535657671447,131415.43217005304,{"$f":"O13+T13","v":131342.42336556554},{"$f":"O12*((1+H13)*(1+AY13)*(1+AZ13))","v":115702.27955295183},0.88092085244169371,{"$f":"PRODUCT(N8:N18)^(1/11)","v":131362.89642969548},{"$f":"S13+T13","v":129902.83126050551},{"$f":"S12*((1+F13)*(1+AZ13)*(1+AY13))","v":114262.68744789182},{"$f":"(V13+1)*T12","v":15640.143812613698},0.8796012091434009,2.0871793820629314E-2,130106.98015616885,{"$f":"($X$24-$R$12)/12+R12","v":132049.26173835137},null,{"$f":"AF13-AG13-AH13","v":-5.8296534646005236E-3},-6.5915577629999242E-3,{"$f":"AV12*(AJ13-M13)/M13","v":-6.5915577629999242E-3},{"$f":"AV13*(AJ13-Q13)/Q13","v":-6.4942118375540319E-3},-4.1436624536235062E-3,-1.6574649814494025E-2,2.4345225737601239E-2,1.3879424656747215E-2,1.6295454545454547E-2,null,{"$f":"PRODUCT(AW8:AW18)^(1/11)","v":127950.50252165903},{"$f":"AJ13-M13","v":-3464.9296483940125},{"$f":"AJ13-W13","v":-2156.4776345098217},{"$f":"AW13-I13","v":-6564.3300000000017},{"$f":"AW13-N13","v":-6539.3833655655471},{"$f":"AW13-R13","v":-5099.7912605055171},{"$f":"AK13/$AU$13/1000","v":-3.1672699408426398E-3},{"$f":"AL13/$AU$13/1000","v":-1.971222357443291E-3},{"$f":"AM13/$AU$13/1000","v":-6.0004118988124791E-3},{"$f":"AN13/AU13/1000","v":-5.977608340475859E-3},{"$f":"AO13/$AU$13/1000","v":-4.6616864418755899E-3},{"$f":"Iterativo_C!AT13","v":1093.9798984964891},0.25,{"$f":"Input!AE19","v":124803.04},5.7707111254432952E-2,{"$f":"Input!AL44","v":1.2927863205012935E-2},{"$f":"Input!AM44","v":1.55E-2},{"$f":"BA12*(1+$BA$5)","v":1.01},9390837,"ΔI*/I*-ΔG*/G*","ΔI/I-ΔG/G","ΔI/I-ΔGa/Ga gob"]
[{"$f":"$A$12&\"+\"&B14-2014","v":"t+2"},{"$f":"B13+1","v":2016},null,null,{"$f":"IF(ISNUMBER(IF(Z14+AA14>0.025,0.025,IF(Z14+AA14<0.0025,0.0025,Z14+AA14))),IF(Z14+AA14>0.025,0.025,IF(Z14+AA14<0.0025,0.0025,Z14+AA14)),0.0025)","v":2.5000000000000001E-3},-6.5051922275644993E-3,{"$f":"Z14+AC14","v":-9.0009764682689418E-3},2.5000000000000001E-3,{"$f":"Input!N45","v":135901.91},16534.175789269226,{"$f":"K13*((1+E14)*(1+AY14)*(1+AZ14))","v":119367.73421073078},0.87833742889066657,{"$f":"PRODUCT(I9:I19)^(1/11)","v":135461.99622973136},{"$f":"O14+T14","v":135907.98008278658},{"$f":"O13*((1+H14)*(1+AY14)*(1+AZ14))","v":119367.73421073078},0.87829819954663058,{"$f":"PRODUCT(N9:N19)^(1/11)","v":135325.57151066049},{"$f":"S14+T14","v":133363.87399407511},{"$f":"S13*((1+F14)*(1+AZ14)*(1+AY14))","v":116823.62812201929},{"$f":"(V14+1)*T13","v":16540.245872055806},0.87597656414217062,5.7550753383493802E-2,133949.05829448765,{"$f":"($X$24-$R$12)/12+X13","v":136576.53347670272},{"$f":"((R14/R13)-1)","v":2.6643320241641844E-2},-1.8667512539766607E-3,-7.3788170261601584E-3,null,{"$f":"AV14*(AJ14-Q14)/Q14","v":-7.134225214292282E-3},-4.6384409735878386E-3,-1.8553763894351354E-2,2.7792205072492474E-2,1.3736229053741862E-2,1.5922727272727272E-2,null,{"$f":"PRODUCT(AW9:AW19)^(1/11)","v":131463.79909302102},-3998.1971367103397,-2485.2592014666297,-4102.6100000000151,{"$f":"AW14-N14","v":-4108.6800827865954},-1564.5739940751228,{"$f":"AK14/$AU$13/1000","v":-3.6547263274263634E-3},{"$f":"AL14/$AU$13/1000","v":-2.2717594764604405E-3},{"$f":"AM14/$AU$13/1000","v":-3.7501694552509015E-3},{"$f":"AN14/AU14/1000","v":-3.6425544367621829E-3},{"$f":"AO14/$AU$13/1000","v":-1.4301670407522063E-3},{"$f":"Iterativo_C!AT14","v":1127.966693186539},{"$f":"AV13","v":0.25},{"$f":"Input!AE20","v":131799.29999999999},5.6058410115650936E-2,{"$f":"Input!AL45","v":1.2900873479115837E-2},{"$f":"Input!AM45","v":1.6E-2},{"$f":"BA13*(1+$BA$5)","v":1.0201},9511987,{"$f":"AJ14/AJ13-W14/W13","v":-2.0718986016439178E-3},{"$f":"AW14/AW13-R14/R13","v":2.9415089874009093E-2},{"$f":"AW14/AW13-I14/I13","v":2.1540401572128998E-2}]
["t+3",2017,null,null,2.5000000000000001E-3,-3.1053894806839216E-3,-5.6871662529058703E-3,2.5000000000000001E-3,{"$f":"Input!N46","v":139929.51999999999},16773.396771195679,123156.12322880431,0.88012967691738186,139702.7834993733,139945.82595515676,123156.12322880431,0.88002712755625578,139477.2379235563,136647.03735818111,119857.33463182868,16789.70272635244,0.87713086905541149,1.5081810526050399E-2,138009.86027790041,{"$f":"($X$24-$R$12)/12+X14","v":141103.80521505408},{"$f":"((R15/R14)-1)","v":2.4618086336123168E-2},1.4914628083150909E-3,-7.5706562245831405E-3,null,-7.1786290612209612E-3,-4.5968522889990125E-3,-1.838740915599605E-2,{"$f":"AVERAGE(AX10:AX20)","v":3.077879074449822E-2},{"$f":"AVERAGE(AY10:AY20)","v":1.3746418845274035E-2},{"$f":"AVERAGE(AZ10:AZ20)","v":1.5540909090909095E-2},null,135472.21650940881,-4230.5669899644854,-2537.6437684916018,-881.25999999998021,-897.56595515675144,2401.2226418188948,-3.8671341180754452E-3,-2.3196438727797575E-3,-8.0555410680867138E-4,-7.6565728590364624E-4,2.1949421969443992E-3,{"$f":"Iterativo_C!AT15","v":1172.2816091241443},0.25,{"$f":"Input!AE21","v":139048.26},5.4999988619059526E-2,{"$f":"Input!AL46","v":1.3156346828480769E-2},{"$f":"Input!AM46","v":1.5800000000000002E-2},1.0303009999999999,9637130,1.7463814643559061E-4,3.0381902282936357E-2,2.53638341308704E-2]
["t+4",2018,null,null,2.5000000000000001E-3,3.5236931621669457E-3,8.5898022446817719E-4,2.5000000000000001E-3,{"$f":"Input!N47","v":144005.76000000001},18156.929981116249,125848.83001888376,0.87391525185439634,{"$f":"PRODUCT(I11:I21)^(1/11)","v":144172.75862874149},142983.39204429209,125848.83001888376,0.88016397023158788,143852.4287724313,139737.54530000905,122602.98327460072,17134.562025408344,0.87738039917173771,2.0539928828795073E-2,142297.47154831991,145631.07695340543,2.2616721164082421E-2,7.0053824810829765E-3,-6.6882077174301134E-3,null,-6.1464022566147993E-3,-3.4816893189160308E-3,-1.3926757275664123E-2,3.5880597541400001E-2,1.3634305969407933E-2,1.524090909090909E-2,null,140315.72920112574,-3857.029427615751,-1981.7423471941729,-702.61999999999534,319.74795570792048,3565.5946999909647,-3.5256858310803133E-3,-1.8114979534064382E-3,-6.4226042998197762E-4,2.6142117979899884E-4,3.2592872180661988E-3,{"$f":"Iterativo_C!AT16","v":1223.1141943195571},0.25,{"$f":"Input!AE22","v":143303.14000000001},3.0600023330029424E-2,{"$f":"Input!AL47","v":3.4611964350381719E-3},{"$f":"Input!AM47","v":1.5800000000000002E-2},1.04060401,9670486,4.685384947432425E-3,7.9833021659470038E-3,1.469358120858244E-3]
["t+5",2019,null,null,5.3489405735850145E-3,8.8144399794726144E-3,6.0441155807685748E-3,2.5000000000000001E-3,{"$f":"Input!N48","v":148310.34},16994.993447179935,131315.34655282006,0.88540924761429352,148705.39691331543,148498.18632620634,130943.22737744673,0.88178334440936146,148284.67293307601,145924.44578454451,128369.48683578489,17554.958948759617,0.87969829966200941,2.4535025915916497E-2,146631.43975749446,150158.34869175678,4.4275147894236477E-2,1.0333673050848606E-2,-4.9847324772644549E-3,null,-4.2895574700800316E-3,-1.5192330713759913E-3,-6.0769322855039653E-3,3.872372222719031E-2,1.3458230994523522E-2,1.4931818181818183E-2,null,145740.37042716221,-2965.0264861532196,-891.06933033224777,-407.1699999999837,-595.01632620632881,1978.7242154554988,-2.7103116704687196E-3,-8.1452075267277632E-4,-3.7219148227456248E-4,-4.7082654205414303E-4,1.8087390985656662E-3,{"$f":"Iterativo_C!AT17","v":1263.7697178463327},0.25,{"$f":"Input!AE23","v":147903.17000000001},3.2099994459297898E-2,{"$f":"Input!AL48","v":2.2547367319491585E-2},{"$f":"Input!AM48","v":1.4999999999999999E-2},1.0510100500999999,9888530,8.2031511841533788E-3,-1.2175153434938579E-2,2.2082734614712329E-3]
["t+6",2020,null,null,5.6637395046838955E-3,9.3932650474469921E-3,6.5137860630284771E-3,2.5000000000000001E-3,{"$f":"Input!N49","v":152774.48000000001},17027.249898152571,135747.23010184744,0.88854650398317458,153327.11486166794,153002.19780303072,134936.71192480135,0.88192662499210506,152800.18203231346,151259.56172750582,133194.07584927653,18065.48587822936,0.88056632141527513,2.9081636189517646E-2,151041.83438453343,154685.62043010813,3.6560810043017256E-2,9.1669155921543372E-3,-3.5031760874712839E-3,null,-2.6531295291258596E-3,2.2634945529217268E-4,9.0539782116869072E-4,3.7378675523844947E-2,1.3611759931690609E-2,1.4600000000000002E-2,null,151178.58733229051,-2148.5275293774321,136.7529477570788,-449.01000000000931,-676.72780303072068,1065.9082724941836,-1.9639552173949999E-3,1.2500499135772528E-4,-4.1043715759046952E-4,-5.1648715608727835E-4,9.743399069389796E-4,{"$f":"Iterativo_C!AT18","v":1310.2509811809612},0.25,{"$f":"Input!AE24","v":152325.47},2.9899967661274562E-2,{"$f":"Input!AL49","v":1.3735711981457399E-2},{"$f":"Input!AM49","v":1.4E-2},1.0615201506009999,10024356,7.2363199331737516E-3,-6.6608423817426932E-3,-2.0002401833463246E-4]
["t+7",2021,null,null,4.0887281592385874E-3,7.8281685107890013E-3,5.0889786890240974E-3,2.5000000000000001E-3,{"$f":"K19+T19","v":158648.74422490233},18517.123025185079,140131.62119971725,0.88328225908340641,158090.54210422115,157591.64715900805,139074.52413382297,0.88249933699530703,157453.92911706812,156525.19210314684,138008.06907796185,18517.12302518509,0.88169876825333904,{"$f":"0.025","v":2.5000000000000001E-2},155736.52138249649,159212.89216845948,3.4811884389345682E-2,6.6960748603888832E-3,-2.6073467011511605E-3,null,-1.607096171364786E-3,1.1320936504001177E-3,4.5283746016004708E-3,3.4859847227987406E-2,1.3754681458507613E-2,1.4409090909090911E-2,null,156441.75469046659,-1648.7874137545587,705.23330797010567,-1765.7001033115666,-708.60303741728421,357.85201844392577,-1.5071459868874822E-3,6.4464923801556392E-4,-1.6140151256327981E-3,-5.2001416845006278E-4,3.2711023203967424E-4,{"$f":"Iterativo_C!AT19","v":1362.6610204281997},0.25,{"$f":"+AW18*(1+AX19)","v":156883.04412159076},{"$f":"AX18-($AX$18-$AX$23)/5","v":2.9919974129019651E-2},1.4E-2,{"$f":"AZ18-0.0001","v":1.3900000000000001E-2},1.0721353521070098,null,3.7322071252976485E-3,-4.8919102603259823E-3,-8.530585315871253E-3]
["t+8",2022,null,null,2.5000000000000001E-3,5.82153528428935E-3,3.3995805857900221E-3,2.5000000000000001E-3,163408.78274346224,18980.051100814715,144428.73164264753,0.88384925961653016,162937.38684571328,162319.26999007247,143339.21888925775,0.88306963737592248,162181.62165487112,161691.38947476348,142711.33837394873,18980.051100814715,0.88261557302173399,{"$f":"V19","v":2.5000000000000001E-2},160619.20638131051,163740.16390681083,3.3005532861523079E-2,4.4181169843402392E-3,-2.1734065422152169E-3,null,-1.0185363985502171E-3,1.4034182999487009E-3,5.6136731997948035E-3,3.2490900853837323E-2,1.390914750586072E-2,1.4163636363636366E-2,null,161520.87011554558,-1416.5167301676993,901.66373423507321,-1828.6633249096631,-739.15057151988731,-111.27005621089484,-1.2948288465944289E-3,8.2420502924621781E-4,-1.6715694021644143E-3,-5.2156896889966908E-4,-1.0171124383895793E-4,{"$f":"Iterativo_C!AT20","v":1417.1674612453278},0.25,161580.11941855258,{"$f":"AX19-($AX$18-$AX$23)/5","v":2.993998059676474E-2},{"$f":"AY19+0.0001","v":1.41E-2},{"$f":"AZ19-0.0001","v":1.3800000000000002E-2},1.08285670562808,null,1.1142792400509194E-3,-3.0655522647582423E-3,-6.3651274484266551E-5]
["t+9",2023,null,null,2.5000000000000001E-3,3.2570251603768587E-3,1.2625578714536287E-3,2.5000000000000001E-3,168312.15877531859,19454.552378335095,148857.60639698349,0.88441386219574813,167938.55267016223,167189.23635701562,147734.68397868055,0.8836375307272063,167055.80551054064,166653.1733237477,147198.62094541258,19454.55237833508,0.88326323471475776,{"$f":"V20","v":2.5000000000000001E-2},165728.44842322491,168267.43564516219,3.0686753729447291E-2,2.2414222761058065E-3,-2.2878116156256852E-3,null,-9.7886440465217773E-4,1.0156028842696857E-3,4.0624115370787427E-3,3.0218174615741004E-2,1.4049479612362468E-2,1.3927272727272731E-2,null,166401.70558412158,-1536.8470860406524,673.25716089666821,-1891.1010691042175,-768.17865080124466,-232.11561753333081,-1.404822052171907E-3,6.1542004731710248E-4,-1.7286433431759137E-3,-5.2120397784821422E-4,-2.121753954093113E-4,{"$f":"Iterativo_C!AT21","v":1473.8541596951409},0.25,166421.05770621437,{"$f":"AX20-($AX$18-$AX$23)/5","v":2.9959987064509828E-2},{"$f":"AY20+0.0001","v":1.4199999999999999E-2},1.3700000000000002E-2,1.0936852726843609,null,-1.5916716414199339E-3,-7.2676666493753928E-4,-4.6821318331113915E-5]
["t+10",2024,null,null,2.5000000000000001E-3,1.8602487665448874E-3,2.6569912564662233E-4,2.5000000000000001E-3,173363.19883915171,19940.916187793453,153422.28265135825,0.88497607150007163,173106.89568780756,172205.84232357689,152264.92613578343,0.88420302169351361,172203.3289139696,171556.52489900627,151615.60871121279,19940.916187793457,0.88376474634507485,2.5000000000000001E-2,171106.9935320293,172794.70738351354,2.9422491498155345E-2,1.4015289220156973E-3,-2.4348271268988301E-3,null,-1.1358297963690749E-3,4.5871984452786941E-4,1.8348793781114777E-3,3.0163627040283789E-2,1.5080279936449907E-2,1.3681818181818184E-2,null,171420.95422591188,-1685.9414618956798,313.96069388257456,-1952.8388992740074,-795.48238369918545,-146.16495912856772,-1.5411082637009628E-3,2.8698945411525964E-4,-1.7850774972720165E-3,-5.1897055239256214E-4,-1.3360845051124749E-4,{"$f":"Iterativo_C!AT22","v":1532.8083260829467},0.25,171410.3599398777,{"$f":"AX21-($AX$18-$AX$23)/5","v":2.9979993532254917E-2},1.4299999999999998E-2,1.3600000000000003E-2,1.1046221254112045,null,-2.2905193752602582E-3,5.5750203409954402E-4,-2.9960000429651856E-5]
["t+11",2025,null,null,2.5000000000000001E-3,2.264258847059825E-3,9.357548295865865E-4,2.5000000000000001E-3,178566.36019563954,20439.43909248829,158126.92110315125,0.88553589225823615,178436.44444811062,177373.51376379238,156934.07467130409,0.88476611496963742,177376.18384200308,176667.53906722396,156228.09997473561,20439.43909248829,0.88430563305287846,2.5000000000000001E-2,176434.2693383455,177321.97912186489,2.979201269801024E-2,2.0876537274878478E-3,-2.6305421163271151E-3,null,-1.1518988979012613E-3,1.7660511957065655E-4,7.0642047828262621E-4,2.9972718453074889E-2,1.4385064725587036E-2,1.3500000000000005E-2,null,176558.90611927694,-1877.5383288336743,124.63678093143972,-2013.6894575655169,-820.84302571834996,-114.86832914993283,-1.7162457293905201E-3,1.1392968106885167E-4,-1.8407006018419812E-3,-5.1491900629921762E-4,-1.05000402025487E-4,{"$f":"Iterativo_C!AT23","v":1594.1206591262646},0.25,176552.67073807403,0.03,1.4399999999999998E-2,1.3500000000000003E-2,1.1156683466653166,null,-1.1614613999129109E-3,2.079873019897871E-4,-1.3067313757719745E-5]
[null,2026,null,null,2.5000000000000001E-3,2.098760903733145E-3,{"$f":"Z24+AA24","v":-7.406046179945819E-4},2.5000000000000001E-3,183926.23479815674,20950.425069800491,162975.80972835625,0.88609332924804451,183928.95885987836,182696.81028425595,161746.38521445545,0.88532681530014701,182699.53262442371,181904.74129353609,160954.31622373531,20950.425069800494,0.8848274931108393,2.5000000000000001E-2,181840.13429356553,{"$f":"AW24","v":181849.25086021624},2.9644394516183947E-2,2.0818123020499239E-3,-2.8224169200445058E-3,null,-1.1591033850314185E-3,1.6948601681860528E-5,6.7794406727442113E-5,2.9981812302049923E-2,1.4499999999999997E-2,1.3400000000000002E-2,null,181852.4620375892,null,null,null,null,null,null,null,null,null,null,null,0.25,181849.25086021624,{"$f":"AX23","v":0.03},1.4499999999999997E-2,1.3400000000000004E-2,1.1268250301319698]
[null,2027,null,null,2.5000000000000001E-3,2.0541374673358126E-3,-7.4051833300355432E-4,2.5000000000000001E-3,189447.55336271221,21474.185696545494,167973.36766616671,0.88664838729570983,189450.33032669031,188180.42926475275,166706.24356820725,0.88588512747872805,188183.20460217839,187290.2923057013,165816.10660915542,21474.185696545504,0.88534277226982483,2.5000000000000001E-2,187332.24036034878,187304.72838602273,2.9606435620469274E-2,2.0890873812299503E-3,-2.8296057142335046E-3,null,-1.1652915922620525E-3,-3.4949913895496701E-5,-1.397996555819868E-4,2.9989087381229951E-2,1.4599999999999997E-2,1.3300000000000005E-2,null,187306.051377667,null,null,null,null,null,null,null,null,null,null,null,0.25,187304.72838602273,{"$f":"AX24","v":0.03},1.4599999999999997E-2,1.3300000000000005E-2,1.1380932804332895]
[null,2028,null,null,2.5000000000000001E-3,2.0752375345578838E-3,-7.4166583588968328E-4,2.5000000000000001E-3,195135.18956071461,22011.040338959137,173124.14922175548,0.88720107127520131,195138.02015235295,193829.21002082949,171818.16968187035,0.8864410563475249,193832.03908814769,192839.36646663639,170828.3261276767,22011.040338959141,0.88585815882791819,2.5000000000000001E-2,192939.11055570818,192923.87023760341,2.9628199585901127E-2,2.0945436906149775E-3,-2.8362095265046607E-3,null,-1.1708954141726527E-3,-1.9306156058451231E-5,-7.7224624233804924E-5,2.999454369061498E-2,1.4699999999999996E-2,1.3200000000000007E-2,null,192924.21090539551,null,null,null,null,null,null,null,null,null,null,null,0.25,192923.87023760341,{"$f":"AX25","v":0.03},1.4699999999999996E-2,1.3200000000000005E-2,1.1494742132376223]
[null,2029,null,null,2.5000000000000001E-3,2.1105513920350373E-3,-7.4447609064611951E-4,2.5000000000000001E-3,200994.16433826441,22561.316347433109,178432.8479908313,0.88775138610759163,200997.04927914264,199648.13809197239,177086.82174453928,0.88699460679648445,199651.0216183438,198559.54395405177,175998.22760661787,22561.316347433116,0.88637505960098917,2.5000000000000001E-2,198701.7544532984,198711.58634473151,2.966291371012697E-2,2.0981812302049915E-3,-2.842657320851111E-3,null,-1.1763466898360169E-3,1.2370161828690864E-5,4.9480647314763458E-5,2.9998181230204993E-2,1.4799999999999995E-2,1.3100000000000006E-2,null,198711.58634473133,null,null,null,null,null,null,null,null,null,null,null,0.25,198711.58634473151,0.03,1.4799999999999995E-2,1.3100000000000006E-2,1.1609689553699987]
[null,2030,null,null,2.5000000000000001E-3,2.1317436017823858E-3,-7.4937800549081503E-4,2.5000000000000001E-3,207029.65036578133,23125.349256118934,183904.3011096624,0.88829933676040651,207032.59037278561,205642.34965917422,182517.00040305528,0.88754578376270143,205645.28836942874,204453.7416466088,181328.39239048891,23125.349256118941,0.88689202227420583,2.5000000000000001E-2,204646.94901005327,204672.93393507347,2.9684786614543102E-2,2.1000000000000046E-3,-2.8493780054908197E-3,null,-1.1820772093358016E-3,3.1743601781029953E-5,1.2697440712411981E-4,3.0000000000000006E-2,1.4899999999999995E-2,1.3000000000000006E-2,null,204672.93393507358,null,null,null,null,null,null,null,null,null,null,null,0.25,{"$f":"AW27*(1+AX28)","v":204672.93393507347},0.03,1.4899999999999995E-2,1.3000000000000006E-2,1.1725786449236986]
[null,2031,null,null,2.5000000000000001E-3,2.1465278782252244E-3,-7.5680043199133134E-4,2.5000000000000001E-3,213246.97662189079,23703.482987521915,189543.49363436888,0.88884492824697503,213249.97240629551,211817.13609578507,188113.65310826316,0.88809459222976628,211820.13070951804,{"$f":"X29","v":210813.12195312566},186822.70276474667,23703.482987521911,0.88620054118968328,2.5000000000000001E-2,210773.89450473982,210813.12195312566,3.1104250063121119E-2,2.1000000000000064E-3,-2.8568004319913377E-3,null,-1.1885187128097946E-3,4.652787822476896E-5,1.8611151289907584E-4,3.0000000000000006E-2,1.4999999999999993E-2,1.2900000000000007E-2,null,210813.12195312572,null,null,null,null,null,null,null,null,null,null,null,0.25,210813.12195312566,0.03,1.4999999999999994E-2,1.2900000000000007E-2,1.1843044313729356]
[null,2032,null,null,2.5000000000000001E-3,2.1534633261144427E-3,-7.6491700144046574E-4,2.5000000000000001E-3,219651.63311561037,24296.070062209968,195355.5630534004,0.88938816562578393,219654.68538210844,218177.94865565852,193881.87859344855,0.88864103722711463,218180.9998862794,217137.51561171943,192484.78347427328,24296.070062209958,0.88646488807797896,2.5000000000000001E-2,217091.08996476248,217137.51561171943,3.0000000000000027E-2,2.1000000000000029E-3,-2.8649170014404686E-3,null,-1.1956635489615158E-3,5.3463326114004012E-5,2.1385330445601605E-4,3.0000000000000006E-2,1.5099999999999995E-2,1.2800000000000008E-2,null,217137.5156117194,null,null,null,null,null,null,null,null,null,null,null,0.25,217137.51561171943,0.03,1.5099999999999994E-2,1.2800000000000008E-2,1.196147475686665]
[null,2033,null,null,2.5000000000000001E-3,2.1517112379622269E-3,-7.7372010945858964E-4,2.5000000000000001E-3,226249.27575099852,24903.471813765209,201345.80393723332,0.88992905399983235,226252.38519668201,224730.40330272476,199826.93148895956,0.88918512382937875,224733.5118564509,223651.64108007101,198318.07320888675,24903.471813765205,0.88672755653013779,2.5000000000000001E-2,223605.38943406107,223651.64108007101,3.0000000000000027E-2,2.1000000000000029E-3,-2.8737201094590375E-3,null,-1.2035040607017396E-3,5.1711237961312574E-5,2.068449518452503E-4,3.0000000000000006E-2,1.5199999999999993E-2,1.270000000000001E-2,null,223651.6410800709,null,null,null,null,null,null,null,null,null,null,null,0.25,223651.64108007101,0.03,1.5199999999999993E-2,1.2700000000000008E-2,1.2081089504435316]
[null,2034,null,null,2.5000000000000001E-3,2.1417522833610371E-3,-7.832021465332805E-4,2.5000000000000001E-3,233045.7313385524,25526.058609109343,207519.67272944306,0.89046759851598878,233048.89865183455,231480.2856862467,205954.22707713736,0.88972685715574107,231483.45226104537,230361.19031247316,204326.05975304308,25526.058609109332,0.88698126397022536,2.5000000000000001E-2,230322.72431387362,230361.19031247316,3.0000000000000027E-2,2.1000000000000064E-3,-2.8832021465337501E-3,null,-1.2120325854938694E-3,4.1752283360588584E-5,1.6700913344235433E-4,3.0000000000000006E-2,1.5299999999999992E-2,1.2600000000000007E-2,null,230361.19031247337,null,null,null,null,null,null,null,null,null,null,null,0.25,230361.19031247316,0.03,1.5299999999999992E-2,1.2600000000000009E-2,1.220190039947967]
[null,2035,null,null,2.5000000000000001E-3,2.1243537580570605E-3,-7.9335549835730761E-4,2.5000000000000001E-3,240047.002757771,26164.210074337054,213882.79268343395,0.89100380436435156,240050.22861725415,238433.55626614217,212269.34619180512,0.89026624236929019,238436.78155061352,237272.02602184736,210512.34427350925,26164.210074337065,0.88721939877617872,2.5000000000000001E-2,237248.91441120402,237272.02602184736,3.0000000000000027E-2,2.1000000000000046E-3,-2.8933554983573122E-3,null,-1.2212414556924979E-3,2.4353758057055732E-5,9.7415032228222927E-5,3.0000000000000006E-2,1.5399999999999992E-2,1.2500000000000009E-2,null,237272.0260218475,null,null,null,null,null,null,null,null,null,null,null,0.25,237272.02602184736,0.03,1.5399999999999992E-2,1.2500000000000009E-2,1.2323919403474468]
[null,2036,null,null,2.5000000000000001E-3,2.1000000000000046E-3,-8.041725461566244E-4,2.5000000000000001E-3,247259.27427543115,26818.315326195501,220440.95894923565,0.89153767677760953,247262.55934871468,245596.3555928873,218778.04026669179,0.89080328467637826,245599.64026509036,244390.18680250278,216880.59395952729,26818.31532619549,0.88743577144852137,2.5000000000000001E-2,244390.18680250284,244390.18680250278,3.0000000000000027E-2,2.1000000000000046E-3,-2.904172546156629E-3,null,-1.2311229988794859E-3,0,0,3.0000000000000006E-2,1.5499999999999991E-2,1.240000000000001E-2,null,244390.18680250284,null,null,null,null,null,null,null,null,null,null,null,0.25,244390.18680250278,0.03,1.5499999999999991E-2,1.240000000000001E-2,1.2447158597509214]
[null,2037,null,null,2.5000000000000001E-3,2.1000000000000029E-3,-8.1564566702061652E-4,2.5000000000000001E-3,254688.91702426068,27488.773209350387,227200.14381491029,0.89206922103040742,254692.26196668521,252975.0097466505,225486.23653730011,0.89133798932598185,252978.35447286759,251721.89240657786,223441.42125228373,27488.773209350376,0.88765192060205922,2.5000000000000001E-2,251721.89240657783,251721.89240657786,3.0000000000000027E-2,2.1000000000000029E-3,-2.9156456670206194E-3,null,-1.2416695381981021E-3,0,0,3.0000000000000006E-2,1.5599999999999992E-2,1.2300000000000011E-2,null,251721.89240657783,null,null,null,null,null,null,null,null,null,null,null,0.25,251721.89240657786,0.03,1.5599999999999991E-2,1.2300000000000011E-2,1.2571630183484306]
[null,2038,null,null,2.5000000000000001E-3,2.1000000000000029E-3,-8.2776723422537486E-4,2.5000000000000001E-3,262342.49464683392,28175.992539584113,234166.50210724981,0.89259844243871089,262345.90010016202,260576.03594044736,232400.04340086321,0.89187036160906386,260579.44137388325,259273.5491787752,230200.64316828668,28175.992539584135,0.88786782877553749,2.5000000000000001E-2,259273.54917877555,259273.5491787752,3.0000000000000027E-2,2.1000000000000029E-3,-2.9277672342253778E-3,null,-1.2528733926806537E-3,0,0,3.0000000000000006E-2,1.5699999999999992E-2,1.2200000000000011E-2,null,259273.54917877555,null,null,null,null,null,null,null,null,null,null,null,0.25,259273.5491787752,0.03,1.5699999999999992E-2,1.2200000000000011E-2,1.269734648531915]
[null,2039,null,null,2.5000000000000001E-3,2.1000000000000029E-3,-8.4052961755661827E-4,2.5000000000000001E-3,270226.76910965849,28880.392353073752,241346.37675658474,0.89312534635917573,270230.23570068739,268406.14829224854,239525.75593917479,0.89240040685793853,268409.61507166352,267051.75565413845,237164.25209847323,28880.392353073734,0.88808347849106506,2.5000000000000001E-2,267051.75565413822,267051.75565413845,3.0000000000000027E-2,2.1000000000000029E-3,-2.9405296175570466E-3,null,-1.2647268775773509E-3,0,0,3.0000000000000006E-2,1.5799999999999991E-2,1.2100000000000012E-2,null,267051.75565413822,null,null,null,null,null,null,null,null,null,null,null,0.25,267051.75565413845,0.03,1.5799999999999991E-2,1.2100000000000012E-2,{"$f":"BA36*(1+$BA$5)","v":1.282431995017234}]
[null,2040,null,null,2.5000000000000001E-3,2.0999999999999994E-3,-8.5392518362414254E-4,2.5000000000000001E-3,278348.70669257117,29602.402161900594,248746.30453067058,0.89364993818851957,278352.23503167531,276472.26377112186,246869.86160922126,0.89292813044563846,276475.79251939751,275063.30832376261,244338.42108123083,29602.402161900576,0.88829885225416139,2.5000000000000001E-2,275063.30832376279,275063.30832376261,3.0000000000000027E-2,2.0999999999999994E-3,-2.953925183624142E-3,null,-1.2772223046757546E-3,0,0,3.0000000000000006E-2,1.5899999999999994E-2,1.2000000000000012E-2,null,275063.30832376279,null,null,null,null,null,null,null,null,null,null,null,0.25,275063.30832376261,0.03,1.5899999999999991E-2,1.2000000000000012E-2,{"$f":"BA37*(1+$BA$5)","v":1.2952563149674063}]
[null,2041,null,null,2.5000000000000001E-3,2.1000000000000046E-3,-8.6794629617892825E-4,2.5000000000000001E-3,286715.48415871564,30342.462215948064,256373.02194276758,0.8941722233628947,286719.074838317,284781.50832264143,254439.04610669333,0.89345353778528414,284785.09964526852,283315.20757347549,251729.50923340707,30342.46221594809,0.88851393255380784,2.5000000000000001E-2,283315.20757347555,283315.20757347549,3.0000000000000027E-2,2.1000000000000046E-3,-2.9679462961793844E-3,null,-1.2903519826211818E-3,0,0,3.0000000000000006E-2,1.599999999999999E-2,1.1900000000000011E-2,null,283315.20757347555,null,null,null,null,null,null,null,null,null,null,null,0.25,283315.20757347549,0.03,1.599999999999999E-2,1.1900000000000013E-2,1.3082088781170804]
[null,2042,null,null,2.5000000000000001E-3,2.1000000000000046E-3,-8.8258531642253311E-4,2.5000000000000001E-3,295334.49511053046,31101.02377134678,264233.47133918368,0.89469220735726429,295338.14870349003,293341.22317895381,262240.19940760703,0.89397663432945629,293344.87766244914,291814.66380067979,259344.06734402094,31101.02377134679,0.88872870186250319,2.5000000000000001E-2,291814.66380068025,291814.66380067979,3.0000000000000027E-2,2.1000000000000046E-3,-2.9825853164225377E-3,null,-1.304108217231001E-3,0,0,3.0000000000000006E-2,1.6099999999999989E-2,1.1800000000000012E-2,null,291814.66380068025,null,null,null,null,null,null,null,null,null,null,null,0.25,291814.66380067979,0.03,1.6099999999999989E-2,1.1800000000000014E-2,1.3212909668982513]
[null,2043,null,null,2.5000000000000001E-3,2.1000000000000029E-3,-8.9783460331408589E-4,2.5000000000000001E-3,304213.35653733928,31878.549365630432,272334.80717170885,0.89520989568478182,304217.07359527145,302158.97135905165,270280.42199342122,0.89449742556957024,302162.68956929696,300569.10371470021,267188.84363552812,31878.549365630457,0.88894314263632168,2.5000000000000001E-2,300569.10371470003,300569.10371470021,3.0000000000000027E-2,2.1000000000000029E-3,-2.9978346033140888E-3,null,-1.3184833118116131E-3,0,0,3.0000000000000006E-2,1.6199999999999989E-2,1.1700000000000014E-2,null,300569.10371470003,null,null,null,null,null,null,null,null,null,null,null,0.25,300569.10371470021,0.03,1.6199999999999989E-2,1.1700000000000014E-2,1.3345038765672339]
[null,2044,null,null,2.5000000000000001E-3,2.1000000000000029E-3,-9.1368651387197615E-4,2.5000000000000001E-3,313359.91556030361,32675.513099771226,280684.40246053238,0.89572529389617128,313363.69661180681,311242.54436497245,278567.03126520122,0.89501591703525296,311246.32684546628,309586.17682614119,275270.78969763697,32675.513099771215,0.88915723731497476,2.5000000000000001E-2,309586.17682614143,309586.17682614119,3.0000000000000027E-2,2.1000000000000029E-3,-3.0136865138728508E-3,null,-1.3334695674570277E-3,0,0,3.0000000000000006E-2,1.6299999999999988E-2,1.1600000000000015E-2,null,309586.17682614143,null,null,null,null,null,null,null,null,null,null,null,0.25,309586.17682614119,0.03,1.6299999999999988E-2,1.1600000000000015E-2,1.3478489153329063]
[null,2045,null,null,2.5000000000000001E-3,2.1000000000000012E-3,-9.3014478756997272E-4,2.5000000000000001E-3,322782.25638066942,33492.400927265466,289289.85545340396,0.89623840757911244,322786.11680831225,320599.96907981136,287107.56815254589,0.8955321142937237,320603.83111672872,318873.76213092543,283597.06659882038,33492.400927265495,0.88937096832187501,2.5000000000000001E-2,318873.76213092561,318873.76213092543,3.0000000000000027E-2,2.1000000000000012E-3,-3.0301447875699739E-3,null,-1.3490707361301071E-3,0,0,3.0000000000000006E-2,1.6390909090909081E-2,1.1509090909090924E-2,null,318873.76213092561,null,null,null,null,null,null,null,null,null,null,null,0.25,318873.76213092543,0.03,1.6399999999999988E-2,1.1500000000000015E-2,1.3613274044862353]
[null,2046,null,null,2.5000000000000001E-3,2.1000000000000029E-3,-9.4721357112532815E-4,2.5000000000000001E-3,332488.70743741776,34329.71095044713,298158.99648697063,0.89674924235762565,332492.67981984123,330239.51487361244,295909.80392316531,0.8960460229491749,330243.48882023146,328439.9749948532,292175.05118082155,34329.71095044713,0.88958431806420657,2.5000000000000001E-2,328439.97499485326,328439.9749948532,3.0000000000000027E-2,2.1000000000000029E-3,-3.0472135711257634E-3,null,-1.3652909795595937E-3,0,0,3.0000000000000006E-2,1.647272727272726E-2,1.1427272727272743E-2,null,328439.97499485326,null,null,null,null,null,null,null,null,null,null,null,0.25,328439.9749948532,0.03,1.6499999999999987E-2,1.1400000000000016E-2,1.3749406785310978]
[null,2047,null,null,2.5000000000000001E-3,2.1000000000000046E-3,-9.6489741907961621E-4,2.5000000000000001E-3,342487.84878061025,35187.953724208288,307299.89505640196,0.89725780389146337,342491.98545378982,340169.70092338393,304981.74719917565,0.89655764864215926,{"$f":"PRODUCT(N40:N50)^(1/11)","v":340173.83874201326},338293.17424469878,301012.34254160721,35187.953724208302,0.88979726893299627,2.5000000000000001E-2,{"$f":"PRODUCT(R40:R50)^(1/11)","v":338293.17424469872},338293.17424469878,3.0000000000000027E-2,2.1000000000000046E-3,-3.0648974190796209E-3,null,-1.3821348698281547E-3,0,0,3.0000000000000006E-2,1.6545454545454533E-2,1.1354545454545468E-2,null,338293.17424469872,null,null,null,null,null,null,null,null,null,null,null,0.25,338293.17424469878,0.03,1.6599999999999986E-2,1.1300000000000017E-2,1.3886900853164088]
[null,2048,null,null,2.5000000000000001E-3,2.1000000000000081E-3,-9.8320129433777589E-4,2.5000000000000001E-3,352788.51966691262,36067.652567313518,316720.8670995991,0.8977640978755006,352792.89552044746,350399.3037536724,314331.65118635888,0.89706699704897597,350403.67979082657,348441.96947203972,310116.76871238591,36067.652567313504,0.89000980330318913,2.5000000000000001E-2,348441.96947204019,348441.96947203972,3.0000000000000027E-2,2.1000000000000081E-3,-3.083201294337784E-3,null,-1.3996073899376754E-3,0,0,3.0000000000000006E-2,1.6609090909090893E-2,1.1290909090909105E-2,null,348441.96947204019,null,null,null,null,null,null,null,null,null,null,null,0.25,348441.96947203972,0.03,1.6699999999999986E-2,1.1200000000000017E-2,1.4025769861695729]
[null,2049,null,null,2.5000000000000001E-3,2.1000000000000064E-3,-1.0021305686915127E-3,2.5000000000000001E-3,363399.82638396847,36969.343881496345,326430.48250247212,0.89826813003913075,363404.54190923314,360937.36500431981,323968.02112282347,0.89757407388106281,360942.07901585073,358895.22855620092,319496.39353447343,36969.343881496337,0.89022190353372765,2.5000000000000001E-2,358895.22855620063,358895.22855620092,3.0000000000000027E-2,2.1000000000000064E-3,-3.102130568691954E-3,null,-1.41771393434583E-3,0,0,3.0000000000000006E-2,1.6663636363636349E-2,1.123636363636365E-2,null,358895.22855620063,null,null,null,null,null,null,null,null,null,null,null,0.25,358895.22855620092,0.03,1.6799999999999985E-2,1.1100000000000018E-2,1.4166027560312686]
[null,2050,null,null,2.5000000000000001E-3,2.1000000000000081E-3,-1.0216910233072094E-3,2.5000000000000001E-3,374331.34011350357,37893.577478533727,336437.76263496984,0.89876995747392197,374336.33491853887,371793.3878034348,333899.81032490107,0.89807893652329329,371798.37987615535,369662.08541288698,{"$f":"S47*(1+F48+AZ48+AY48)","v":329081.28534050763},37893.577478533742,0.89022190353372754,2.5000000000000001E-2,369662.08541288716,369662.08541288698,3.0000000000000027E-2,2.1000000000000081E-3,-3.1216910233072175E-3,null,{"$f":"AV48*(AJ48-Q48)/Q48","v":-1.4364603094691954E-3},0,0,3.0000000000000006E-2,1.6709090909090892E-2,1.1190909090909106E-2,null,369662.08541288716,null,null,null,null,null,null,null,null,null,null,null,0.25,369662.08541288698,0.03,{"$f":"AY47","v":1.6799999999999985E-2},{"$f":"AZ47","v":1.1100000000000018E-2},1.4307687835915812]
[null,2051,null,null,2.5000000000000001E-3,2.1000000000000029E-3,-1.0418888491934191E-3,2.5000000000000001E-3,385592.74982977496,38840.916915497102,346751.83291427785,0.89926958706395821,385597.97184735019,382976.99228676636,344136.07537126925,0.89858159185078745,382982.21077002765,380751.94797527359,338953.72390072286,38840.91691549708,0.89022190353372754,2.5000000000000001E-2,380751.94797527365,380751.94797527359,3.0000000000000027E-2,2.1000000000000029E-3,-3.1418888491943162E-3,null,-1.4558527341712653E-3,0,0,3.0000000000000006E-2,1.6745454545454532E-2,1.1154545454545471E-2,null,380751.94797527365,null,null,null,null,null,null,null,null,null,null,null,0.25,380751.94797527359,0.03,1.6799999999999985E-2,1.1100000000000018E-2,1.4450764714274971]
[null,2052,null,null,2.5000000000000001E-3,2.1000000000000081E-3,-1.0627306476381124E-3,2.5000000000000001E-3,397194.03835110855,39811.939838384511,357382.09851272404,0.89976702569943445,397199.44585708069,394498.09032377112,354686.15048538661,0.89908204674524483,394503.49383254204,392174.50641453179,349122.33561774454,39811.939838384504,0.89022190353372754,2.5000000000000001E-2,392174.50641453173,392174.50641453179,3.0000000000000027E-2,2.1000000000000081E-3,-3.1627306476385546E-3,null,-1.4758978402095663E-3,0,0,3.0000000000000006E-2,1.6772727272727255E-2,1.1127272727272743E-2,null,392174.50641453173,null,null,null,null,null,null,null,null,null,null,null,0.25,392174.50641453179,0.03,1.6799999999999985E-2,1.1100000000000018E-2,1.4595272361417722]
[null,2053,null,null,2.5000000000000001E-3,2.1000000000000064E-3,-1.0842234306160433E-3,2.5000000000000001E-3,409145.49126849126,40807.238334344118,368338.25293414714,0.90026228027632005,409151.0551123686,406366.89438150876,365559.65604716464,0.89958030809460299,406372.45401004073,403939.74160696776,359596.00568627688,40807.238334344111,0.89022190353372754,2.5000000000000001E-2,403939.74160696752,403939.74160696776,3.0000000000000027E-2,2.1000000000000064E-3,-3.1842234306165063E-3,null,-1.4966026726636228E-3,0,0,3.0000000000000006E-2,1.6790909090909075E-2,1.1109090909090924E-2,null,403939.74160696752,null,null,null,null,null,null,null,null,null,null,null,0.25,403939.74160696776,0.03,1.6799999999999985E-2,1.1100000000000018E-2,1.4741225085031899]
[null,2054,null,null,2.5000000000000001E-3,2.1000000000000064E-3,-1.1063746211717987E-3,2.5000000000000001E-3,421457.70614589076,41827.419292702689,379630.28685318807,0.90075535769602511,421463.41220982542,418593.92665828177,376766.50736557908,0.90007638279270019,418599.62842047622,416057.93385517679,370383.88585686521,41827.419292702711,0.89022190353372754,2.5000000000000001E-2,416057.93385517719,416057.93385517679,3.0000000000000027E-2,2.1000000000000064E-3,-3.2063746211718051E-3,null,-1.5179746903322237E-3,0,0,3.0000000000000006E-2,1.6799999999999985E-2,1.1100000000000014E-2,null,416057.93385517719,null,null,null,null,null,null,null,null,null,null,null,0.25,416057.93385517679,0.03,1.6799999999999985E-2,1.1100000000000018E-2,1.4888637335882218]
[null,2055,null,null,2.5000000000000001E-3,2.1000000000000064E-3,-1.1291920537744369E-3,2.5000000000000001E-3,434141.60200058541,42873.104775020271,391268.49722556514,0.90124626486506942,434147.45390408626,431190.02849524101,388316.92372022074,0.90057027773894016,431195.87600885954,428539.6718708321,381495.40243257117,42873.104775020278,0.89022190353372754,2.5000000000000001E-2,428539.67187083233,428539.6718708321,3.0000000000000027E-2,2.1000000000000064E-3,-3.2291920537744433E-3,null,-1.540021766101398E-3,0,0,3.0000000000000006E-2,1.6799999999999985E-2,1.1100000000000014E-2,null,428539.67187083233,null,null,null,null,null,null,null,null,null,null,null,0.25,428539.6718708321,0.03,1.6799999999999985E-2,1.1100000000000018E-2,1.5037523709241041]
[null,2056,null,null,2.5000000000000001E-3,2.1000000000000046E-3,-1.2546721931336957E-3,2.5000000000000001E-3,447208.42907203565,43944.932394395757,403263.49667763989,0.9017350086947552,446198.753430365,444166.37007442594,400221.43768003018,0.9010619998379612,443164.34168019868,441395.8620269571,392940.26450554829,43944.932394395779,0.89022190353372743,2.5000000000000001E-2,440211.35122738994,441395.8620269571,3.0000000000000027E-2,2.1000000000000046E-3,-3.3546721931337004E-3,null,-1.6658551777952535E-3,0,0,3.0000000000000006E-2,1.6799999999999985E-2,1.1100000000000016E-2,null,440211.35122738994,null,null,null,null,null,null,null,null,null,null,null,0.25,441395.8620269571,0.03,1.6799999999999985E-2,1.1100000000000018E-2,1.5187898946333451]
[null,2057,null,null,2.5000000000000001E-3,2.1000000000000012E-3,-1.4835747732770761E-3,2.5000000000000001E-3,460669.77888809168,45043.555704255647,415626.22318383603,0.90222159610084196,457546.01433800528,457534.46041196981,412490.90470771416,0.90155155599930581,454434.28878775414,454637.7378877658,404728.47244071477,45043.555704255668,0.89022190353372754,2.5000000000000001E-2,450987.41291962308,454637.7378877658,3.0000000000000027E-2,2.1000000000000012E-3,-3.5835747732779551E-3,null,-1.8962454821168536E-3,0,0,3.0000000000000002E-2,1.6799999999999985E-2,1.1100000000000016E-2,null,450987.41291962308,null,null,null,null,null,null,null,null,null,null,null,0.25,454637.7378877658,0.03,1.6799999999999985E-2,1.1100000000000018E-2,1.5339777935796786]
[null,2058,null,null,2.5000000000000001E-3,2.0999999999999977E-3,-1.8165446094050028E-3,2.5000000000000001E-3,474537.59463759838,46169.644596862025,428367.95004073635,0.90270603400322469,468121.05662544805,471306.15765546379,425136.51305860176,0.90203895313709614,464938.07028263214,468276.87002439878,416870.32661393622,46169.644596862054,0.89022190353372754,2.5000000000000001E-2,460787.38862194656,468276.87002439878,3.0000000000000027E-2,2.0999999999999977E-3,-3.9165446094050005E-3,null,-2.231846522141328E-3,0,0,0.03,1.6799999999999985E-2,1.1100000000000016E-2,null,460787.38862194656,null,null,null,null,null,null,null,null,null,null,null,0.25,468276.87002439878,0.03,1.6799999999999985E-2,1.1100000000000018E-2,1.5493175715154754]
[null,2059,null,null,2.5000000000000001E-3,2.0999999999999977E-3,-2.2541084175050647E-3,2.5000000000000001E-3,488824.18185873562,47323.885711783601,441500.29614695202,0.90318832932561499,477859.5073030304,485493.67969475029,438169.79398296669,0.9025241981697103,474611.81325862877,482325.17612513073,429376.43641235435,47323.885711783601,0.89022190353372765,2.5000000000000001E-2,469536.89889049862,482325.17612513073,3.0000000000000027E-2,2.0999999999999977E-3,-4.3541084175050624E-3,null,-2.6731921890472904E-3,0,0,0.03,1.6799999999999985E-2,1.1100000000000016E-2,null,469536.89889049862,null,null,null,null,null,null,null,null,null,null,null,0.25,482325.17612513073,0.03,1.6799999999999985E-2,1.1100000000000018E-2,1.5648107472306303]
[null,2060,null,null,2.5000000000000001E-3,2.099999999999996E-3,-2.7966717869837947E-3,2.5000000000000001E-3,503542.2194527174,48506.982854578178,455035.23659813922,0.90366848899522523,{"$f":"PRODUCT(I53:I63)^(1/11)","v":486701.46110845514},500109.61509569729,451602.63224111911,0.90300729801946267,483396.07391909347,496794.93140888464,442257.72950472496,48506.982854578186,0.89022190353372765,2.5000000000000001E-2,{"$f":"PRODUCT(R53:R63)^(1/11)","v":477168.59185528004},496794.93140888464,3.0000000000000027E-2,2.099999999999996E-3,-4.8966717869842304E-3,null,-3.2206933402068377E-3,0,0,0.03,1.6799999999999985E-2,1.1100000000000018E-2,null,477168.59185528004,null,null,null,null,null,null,null,null,null,null,null,0.25,496794.93140888464,0.03,1.6799999999999985E-2,1.1100000000000018E-2,1.5804588547029366]
[null,2061,null,null,2.5000000000000001E-3,null,null,2.5000000000000001E-3,505892.48211557721,49719.657425942656,456172.82468963455,0.90171892411205345,null,502451.29624766455,452731.63882172189,0.9010458171821788,null,496794.93140888464,442257.72950472496,49719.657425942634,0.89022190353372765,2.5000000000000001E-2,null,496794.93140888464,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(AW54:AW63)^(1/11)","v":146781.95407123087},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW58*(1+$AW$5)","v":496794.93140888464}]
[null,2062,null,null,2.5000000000000001E-3,null,null,2.5000000000000001E-3,508275.90561294981,50962.64886159118,457313.25675135863,0.89973428152150292,null,504826.11678036733,453863.46791877615,0.89904910390410075,null,496794.93140888464,442257.72950472496,50962.648861591195,0.89022190353372765,2.5000000000000001E-2,null,496794.93140888464,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(AW55:AW64)^(1/11)","v":45030.467921197996},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW59*(1+$AW$5)","v":496794.93140888464}]
[null,2063,null,null,2.5000000000000001E-3,null,null,2.5000000000000001E-3,510693.25497636799,52236.715083130985,458456.539893237,0.89771410807932406,null,507234.84167170402,454998.12658857304,0.89701670549488799,null,496794.93140888464,442257.72950472496,52236.71508313097,0.89022190353372765,2.5000000000000001E-2,null,496794.93140888464,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(AW56:AW65)^(1/11)","v":13777.589286648396},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW60*(1+$AW$5)","v":496794.93140888464}]
[null,2064,null,null,2.5000000000000001E-3,null,null,2.5000000000000001E-3,513145.31420317927,53542.632960209216,459602.68124297005,0.89565795208838428,null,509678.25486525364,456135.62190504442,0.894948170833059,null,496794.93140888464,442257.72950472496,53542.632960209237,0.89022190353372765,2.5000000000000001E-2,null,496794.93140888464,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(AW57:AW66)^(1/11)","v":4204.0995195240939},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW61*(1+$AW$5)","v":496794.93140888464}]
[null,2065,null,null,2.5000000000000001E-3,null,null,2.5000000000000001E-3,515632.88673029188,54881.198784214444,460751.68794607744,0.89356536365974515,null,512157.15974402142,457275.96095980698,0.89284305073145065,null,496794.93140888464,442257.72950472496,54881.198784214466,0.89022190353372765,2.5000000000000001E-2,null,496794.93140888464,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(AW58:AW67)^(1/11)","v":1279.3981594391785},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW62*(1+$AW$5)","v":496794.93140888464}]
[]
[]
[null,null,null,"Gobierno"]
[null,null,null,"AWG"]
[null,null,null,"Usuario"]

{"sheet":"Iterativo_C","index":6,"n_rows":63,"n_cols":56,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,"Solución convergente: Gastos aumentan linealmente desde 2013 hasta equiparar ingresos en 2026.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"irrestricto","=M12*(1+F13+AJ13+AI13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP growth"]
[null,null,null,null,"Solución supuesto IRP fijo: Se elimina la circularidad con un IRP subyacente de 0.25 para toda la serie.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02]
[null,null,null,null,"Escenario acotado: variables derivadas de imponer límites mínimos y máximos legales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acotado"," =I12*(1+E13+AI13+AJ13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa inflación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02]
[null,null,null,"IRP - derivado con ajuste legal","IRP - legal ","IRP - fórmula","IRP fijo ","IRP fijo aux","G acotado","G pensiones acotado","G pensiones / G acotada","G* acotado","G fijo","G pensiones fijos","G pensiones / G sol fija","G* fijo","G","G pensiones","Otros gastos","G pensiones / G",null,"G*","Solución inicial para G","G % anual","gi-gp-gs","alfa * (I*-G*)/G* - acotado","(I*-G*/G)*alfa","alfa * (I*-G*)/G* - fijo","alfa * (I*-G*)/G*","(I*-G*)/G*","Gi","Gp","Gs","IRP + Gp + Gs","I*","Saldo estructural acotado","Saldo estructural ","Saldo nominal acotado","Saldo nominal","Saldo estructural acotado (%PIB)","Saldo estructural (%PIB)","Saldo nominal acotado, %PIB","Saldo nominal, %PIB","Desvío sobre ajuste teórico  (der)","Desvío sobre ajuste teórico, %PIB  (der)","PIB nominal","alfa","I nivel","I % anual","P","S","pi","Geomean Saldo 2015"]
[null,{"$f":"B8-1","v":2009},null,null,null,null,null,null,{"$f":"Q7","v":104399.27999999998},{"$f":"R7","v":89972.08},{"$f":"J7/I7","v":0.8618074760668849},null,{"$f":"Q7","v":104399.27999999998},{"$f":"M7-S7","v":89972.08},{"$f":"N7/M7","v":0.8618074760668849},null,{"$f":"Input!R38","v":104399.27999999998},{"$f":"Input!V38","v":89972.08},{"$f":"Q7-R7","v":14427.199999999983},{"$f":"R7/Q7","v":0.8618074760668849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV7-I7","v":8588.0400000000081},null,null,null,null,null,null,null,{"$f":"Input!BA13","v":1079.0340000000001},{"$f":"AU8","v":0.25},{"$f":"Input!AB13","v":112987.31999999999},null,null,null,{"$f":"AZ8/(1+$AZ$5)","v":0.90573080982991572},{"$f":"$AI$13-$V$13","v":{"$error":"#VALUE!"}}]
["t-4",{"$f":"B9-1","v":2010},null,null,null,null,null,null,109544.42,95701,{"$f":"J8/I8","v":0.87362733765900624},null,109544.42,95701,{"$f":"N8/M8","v":0.87362733765900624},null,{"$f":"Input!R39","v":109544.42},{"$f":"Input!V39","v":95701},{"$f":"Q8-R8","v":13843.419999999998},{"$f":"R8/Q8","v":0.87362733765900624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2757.3800000000047,null,null,null,null,null,null,null,{"$f":"Input!BA14","v":1080.913},{"$f":"AU9","v":0.25},{"$f":"Input!AB14","v":112301.8},{"$f":"AV8/AV7-1","v":-6.0672294908843405E-3},{"$f":"IF(Escenarios!B4=\"Usuario_externo\",Resultados_aux!I16/100,Input!AL39)","v":1.5575151633058892E-2},{"$f":"Resultados_aux!J16/100","v":1.7999999999999999E-2},{"$f":"AZ9/(1+$AZ$5)","v":0.92384542602651409},{"$error":"#VALUE!"}]
["t-3",{"$f":"B10-1","v":2011},null,null,null,null,null,null,112665.62,99533.71,0.88344350299585628,null,112665.62,99533.71,0.88344350299585628,null,{"$f":"Input!R40","v":112665.62},{"$f":"Input!V40","v":99533.71},13131.909999999989,0.88344350299585628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-299.84999999999127,null,null,null,null,null,null,null,{"$f":"Input!BA15","v":1075.1469999999999},{"$f":"AU10","v":0.25},{"$f":"Input!AB15","v":112365.77},5.6962577625641053E-4,{"$f":"Resultados_aux!I17/100","v":1.398791229314611E-2},{"$f":"Resultados_aux!J17/100","v":1.7999999999999999E-2},{"$f":"AZ10/(1+$AZ$5)","v":0.94232233454704439},{"$error":"#VALUE!"}]
["t-2",{"$f":"B11-1","v":2012},null,null,null,null,null,null,115446.18,103503.79,0.89655448105775348,null,115446.18,103503.79,0.89655448105775348,null,{"$f":"Input!R41","v":115446.18},{"$f":"Input!V41","v":103503.79},11942.39,0.89655448105775348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5865.8499999999913,null,null,null,null,null,null,null,{"$f":"Input!BA16","v":1055.1579999999999},{"$f":"AU11","v":0.25},{"$f":"Input!AB16","v":109580.33},-2.4789043852055714E-2,{"$f":"Resultados_aux!I18/100","v":1.5433241634527084E-2},{"$f":"Resultados_aux!J18/100","v":1.7000000000000001E-2},{"$f":"AZ11/(1+$AZ$5)","v":0.96116878123798533},{"$error":"#VALUE!"}]
["t-1",{"$f":"B12-1","v":2013},null,null,null,null,null,null,119950.43,108564.3,0.90507637196465252,null,119950.43,108564.3,0.90507637196465252,null,{"$f":"Input!R42","v":119950.43},{"$f":"Input!V42","v":108564.3},11386.12999999999,0.90507637196465252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9740.3199999999924,null,null,null,null,null,null,null,{"$f":"Input!BA17","v":1049.181},{"$f":"AU12","v":0.25},{"$f":"Input!AB17","v":110210.11},5.747199337691411E-3,{"$f":"Resultados_aux!I19/100","v":1.623682472372856E-2},{"$f":"Resultados_aux!J19/100","v":1.7000000000000001E-2},{"$f":"AZ12/(1+$AZ$5)","v":0.98039215686274506},{"$error":"#VALUE!"}]
["t",2014,null,null,null,null,null,2.5000000000000001E-2,124048,{"$f":"R12","v":112201.61},0.90450156391074421,{"$f":"PRODUCT(I7:I17)^(1/11)","v":{"$error":"#VALUE!"}},124048,{"$f":"M12-S12","v":112201.61},0.90450156391074421,{"$f":"PRODUCT(M7:M17)^(1/11)","v":{"$error":"#VALUE!"}},{"$f":"Input!R43","v":124048},{"$f":"Input!V43","v":112201.61},11846.39,0.90450156391074421,{"$f":"S12/S11-1","v":4.0422865363386018E-2},{"$f":"PRODUCT(Q7:Q17)^(1/11)","v":{"$error":"#VALUE!"}},null,null,{"$f":"AE12-AF12-AG12","v":{"$error":"#VALUE!"}},{"$f":"AU12*(AI12-L12)/L12","v":{"$error":"#VALUE!"}},null,null,{"$f":"AU12*(AI12-V12)/V12","v":{"$error":"#VALUE!"}},{"$f":"(AI12-V12)/V12","v":{"$error":"#VALUE!"}},{"$f":"AVERAGE(AW7:AW17)","v":{"$error":"#VALUE!"}},{"$f":"AVERAGE(AX7:AX17)","v":{"$error":"#VALUE!"}},{"$f":"AVERAGE(AY7:AY17)","v":{"$error":"#VALUE!"}},{"$f":"AG12+AF12+H12","v":{"$error":"#VALUE!"}},{"$f":"PRODUCT(AV7:AV17)^(1/11)","v":{"$error":"#VALUE!"}},null,null,-10423.43739131531,null,null,null,null,null,null,null,{"$f":"Input!BA18","v":1064.1483223301288},0.25,{"$f":"Input!AB18","v":113624.56260868469},3.0981301159074048E-2,{"$f":"Resultados_aux!I20/100","v":1.2711181691162032E-2},{"$f":"Resultados_aux!J20/100","v":1.7149999999999999E-2},1,{"$error":"#VALUE!"}]
[{"$f":"$A$12&\"+\"&B13-2014","v":"t+1"},{"$f":"B12+1","v":2015},null,{"$f":"Y13+Z13","v":{"$error":"#VALUE!"}},{"$f":"IF(ISNUMBER(IF(Y13+Z13>0.025,0.025,IF(Y13+Z13<0.0025,0.0025,Y13+Z13))),IF(Y13+Z13>0.025,0.025,IF(Y13+Z13<0.0025,0.0025,Y13+Z13)),0.0025)","v":2.5000000000000001E-3},{"$f":"IF(ISNUMBER(Y13+AC13),Y13+AC13,0.025)","v":2.5000000000000001E-2},{"$f":"Y13+AB13","v":{"$error":"#VALUE!"}},2.5000000000000001E-3,{"$f":"J13+S13","v":128016.30973296289},{"$f":"IF(ISNUMBER(J12*((1+E13)*(1+AX13)*(1+AY13))),J12*((1+E13)*(1+AX13)*(1+AY13)),W13)","v":115702.27955295183},0.90380889586883373,{"$error":"#VALUE!"},{"$f":"N13+S13","v":128016.30973296289},{"$f":"N12*((1+H13)*(1+AX13)*(1+AY13))","v":115702.27955295183},0.90380889586883373,{"$error":"#VALUE!"},{"$f":"R13+S13","v":130613.11899973734},{"$f":"R12*((1+F13)*(1+AY13)*(1+AX13))","v":118299.08881972628},{"$f":"S12*(1+U13)","v":12314.030180011057},0.90572133737931926,{"$f":"($U$23-$U$12)/11+U12","v":3.9475332148532744E-2},{"$error":"#VALUE!"},{"$f":"($W$24-$Q$12)/12+Q12","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AU12*(AI13-L13)/L13","v":{"$error":"#VALUE!"}},{"$f":"AU13*(AI13-P13)/P13","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AVERAGE(AX8:AX18)","v":{"$error":"#VALUE!"}},{"$f":"AVERAGE(AY8:AY18)","v":{"$error":"#VALUE!"}},null,{"$f":"PRODUCT(AV8:AV18)^(1/11)","v":{"$error":"#VALUE!"}},{"$f":"AI13-L13","v":{"$error":"#VALUE!"}},{"$f":"AI13-V13","v":{"$error":"#VALUE!"}},{"$f":"AV13-I13","v":-6507.6589462920674},{"$f":"AV13-Q13","v":-9104.4682130665169},{"$f":"AJ13/$AT13/1000","v":{"$error":"#VALUE!"}},{"$f":"AK13/$AT13/1000","v":{"$error":"#VALUE!"}},{"$f":"AL13/$AT13/1000","v":-5.9486092525428171E-3},{"$f":"AM13/$AT13/1000","v":-8.3223359273595782E-3},{"$f":"(SUM($AM$13:AM13)-SUM($AL$13:AL13))","v":-2596.8092667744495},{"$f":"(SUM($AQ$13:AQ13)-SUM($AP$13:AP13))","v":-2.3737266748167611E-3},{"$f":"Input!BA19","v":1093.9798984964891},0.25,{"$f":"Input!AB19","v":121508.65078667083},6.9387181758739924E-2,{"$f":"Resultados_aux!I21/100","v":1.29278632050129E-2},{"$f":"Resultados_aux!J21/100","v":1.55E-2},{"$f":"AZ12*(1+$AZ$5)","v":1.02},{"$f":"$AI$13-$V$13","v":{"$error":"#VALUE!"}},"ΔI*/I*-ΔG*/G*","ΔI/I-ΔG/G","ΔI/I-ΔGa/Ga"]
[{"$f":"$A$12&\"+\"&B14-2014","v":"t+2"},{"$f":"B13+1","v":2016},null,null,{"$f":"IF(ISNUMBER(IF(Y14+Z14>0.025,0.025,IF(Y14+Z14<0.0025,0.0025,Y14+Z14))),IF(Y14+Z14>0.025,0.025,IF(Y14+Z14<0.0025,0.0025,Y14+Z14)),0.0025)","v":2.5000000000000001E-3},{"$f":"IF(ISNUMBER(Y14+AC14),Y14+AC14,0.025)","v":2.5000000000000001E-2},{"$f":"Y14+AB14","v":{"$error":"#VALUE!"}},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$f":"IF(ISNUMBER(J13*((1+E14)*(1+AX14)*(1+AY14))),J13*((1+E14)*(1+AX14)*(1+AY14)),W14)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"PRODUCT(I9:I19)^(1/11)","v":{"$error":"#VALUE!"}},{"$f":"N14+S14","v":{"$error":"#VALUE!"}},{"$f":"N13*((1+H14)*(1+AX14)*(1+AY14))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"R14+S14","v":{"$error":"#VALUE!"}},{"$f":"R13*((1+F14)*(1+AY14)*(1+AX14))","v":{"$error":"#VALUE!"}},{"$f":"S13*(1+U14)","v":12788.462658849783},{"$error":"#VALUE!"},{"$f":"($U$23-$U$12)/11+U13","v":3.8527798933679469E-2},{"$f":"PRODUCT(Q9:Q19)^(1/11)","v":{"$error":"#VALUE!"}},{"$f":"($W$24-$Q$12)/12+W13","v":{"$error":"#VALUE!"}},{"$f":"((Q14/Q13)-1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AU14*(AI14-P14)/P14","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AVERAGE(AY9:AY19)","v":{"$error":"#VALUE!"}},null,{"$f":"PRODUCT(AV9:AV19)^(1/11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(SUM($AM$13:AM14)-SUM($AL$13:AL14))","v":{"$error":"#VALUE!"}},{"$f":"(SUM($AQ$13:AQ14)-SUM($AP$13:AP14))","v":{"$error":"#VALUE!"}},{"$f":"Input!BA20","v":1127.966693186539},{"$f":"AU13","v":0.25},{"$f":"Input!AB20","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Resultados_aux!I22/100","v":{"$error":"#VALUE!"}},{"$f":"Resultados_aux!J22/100","v":{"$error":"#VALUE!"}},{"$f":"AZ13*(1+$AZ$5)","v":1.0404},{"$error":"#VALUE!"},{"$f":"AI14/AI13-V14/V13","v":{"$error":"#VALUE!"}},{"$f":"AV14/AV13-Q14/Q13","v":{"$error":"#VALUE!"}},{"$f":"AV14/AV13-I14/I13","v":{"$error":"#VALUE!"}}]
["t+3",2017,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13269.056483704644,{"$error":"#VALUE!"},3.7580265718826195E-2,{"$error":"#VALUE!"},{"$f":"($W$24-$Q$12)/12+W14","v":{"$error":"#VALUE!"}},{"$f":"((Q15/Q14)-1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(SUM($AM$13:AM15)-SUM($AL$13:AL15))","v":{"$error":"#VALUE!"}},{"$f":"(SUM($AQ$13:AQ15)-SUM($AP$13:AP15))","v":{"$error":"#VALUE!"}},{"$f":"Input!BA21","v":1172.2816091241443},0.25,{"$f":"Input!AB21","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Resultados_aux!I23/100","v":{"$error":"#VALUE!"}},{"$f":"Resultados_aux!J23/100","v":{"$error":"#VALUE!"}},1.0612079999999999,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["t+4",2018,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"PRODUCT(I11:I21)^(1/11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},13755.138280452305,{"$error":"#VALUE!"},3.663273250397292E-2,{"$f":"PRODUCT(Q11:Q21)^(1/11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(SUM($AM$13:AM16)-SUM($AL$13:AL16))","v":{"$error":"#VALUE!"}},{"$f":"(SUM($AQ$13:AQ16)-SUM($AP$13:AP16))","v":{"$error":"#VALUE!"}},{"$f":"Input!BA22","v":1223.1141943195571},0.25,{"$f":"Input!AB22","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Resultados_aux!I24/100","v":{"$error":"#VALUE!"}},{"$f":"Resultados_aux!J24/100","v":{"$error":"#VALUE!"}},1.08243216,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["t+5",2019,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14245.993131239644,{"$error":"#VALUE!"},3.5685199289119646E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(SUM($AM$13:AM17)-SUM($AL$13:AL17))","v":{"$error":"#VALUE!"}},{"$f":"(SUM($AQ$13:AQ17)-SUM($AP$13:AP17))","v":{"$error":"#VALUE!"}},{"$f":"Input!BA23","v":1263.7697178463327},0.25,{"$f":"Input!AB23","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Resultados_aux!I25/100","v":{"$error":"#VALUE!"}},{"$f":"Resultados_aux!J25/100","v":{"$error":"#VALUE!"}},1.1040808032,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["t+6",2020,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},14740.86568352894,{"$error":"#VALUE!"},3.4737666074266371E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AVERAGE(AY13:AY23)","v":{"$error":"#VALUE!"}},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(SUM($AM$13:AM18)-SUM($AL$13:AL18))","v":{"$error":"#VALUE!"}},{"$f":"(SUM($AQ$13:AQ18)-SUM($AP$13:AP18))","v":{"$error":"#VALUE!"}},{"$f":"Input!BA24","v":1310.2509811809612},0.25,{"$f":"Input!AB24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Resultados_aux!I26/100","v":{"$error":"#VALUE!"}},{"$f":"Resultados_aux!J26/100","v":{"$error":"#VALUE!"}},1.1261624192640001,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["t+7",2021,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15238.961493438144,{"$error":"#VALUE!"},3.3790132859413097E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(SUM($AM$13:AM19)-SUM($AL$13:AL19))","v":{"$error":"#VALUE!"}},{"$f":"(SUM($AQ$13:AQ19)-SUM($AP$13:AP19))","v":{"$error":"#VALUE!"}},{"$f":"AT18*($AZ$3+$AZ$5+1)","v":1362.6610204281997},0.25,{"$f":"+AV18*(1+AW19)","v":{"$error":"#VALUE!"}},{"$f":"AW18-($AW$18-$AW$23)/5","v":{"$error":"#VALUE!"}},{"$f":"AX18+0.0001","v":{"$error":"#VALUE!"}},{"$f":"AY18-0.0001","v":{"$error":"#VALUE!"}},1.14868566764928,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["t+8",2022,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},15739.448604765998,{"$error":"#VALUE!"},3.2842599644559822E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(SUM($AM$13:AM20)-SUM($AL$13:AL20))","v":{"$error":"#VALUE!"}},{"$f":"(SUM($AQ$13:AQ20)-SUM($AP$13:AP20))","v":{"$error":"#VALUE!"}},{"$f":"AT19*($AZ$3+$AZ$5+1)","v":1417.1674612453278},0.25,{"$error":"#VALUE!"},{"$f":"AW19-($AW$18-$AW$23)/5","v":{"$error":"#VALUE!"}},{"$f":"AX19+0.0001","v":{"$error":"#VALUE!"}},{"$f":"AY19-0.0001","v":{"$error":"#VALUE!"}},1.1716593810022657,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["t+9",2023,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16241.459363581962,{"$error":"#VALUE!"},3.1895066429706548E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(SUM($AM$13:AM21)-SUM($AL$13:AL21))","v":{"$error":"#VALUE!"}},{"$f":"(SUM($AQ$13:AQ21)-SUM($AP$13:AP21))","v":{"$error":"#VALUE!"}},1473.8541596951409,0.25,{"$error":"#VALUE!"},{"$f":"AW20-($AW$18-$AW$23)/5","v":{"$error":"#VALUE!"}},{"$f":"AX20+0.0001","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},1.1950925686223111,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["t+10",2024,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},16744.092466694103,{"$error":"#VALUE!"},3.0947533214853273E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(SUM($AM$13:AM22)-SUM($AL$13:AL22))","v":{"$error":"#VALUE!"}},{"$f":"(SUM($AQ$13:AQ22)-SUM($AP$13:AP22))","v":{"$error":"#VALUE!"}},1532.8083260829467,0.25,{"$error":"#VALUE!"},{"$f":"AW21-($AW$18-$AW$23)/5","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.2189944199947573,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["t+11",2025,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},17246.415240694925,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"(SUM($AM$13:AM23)-SUM($AL$13:AL23))","v":{"$error":"#VALUE!"}},{"$f":"(SUM($AQ$13:AQ23)-SUM($AP$13:AP23))","v":{"$error":"#VALUE!"}},1594.1206591262646,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.2433743083946525,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,2026,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$f":"Y24+Z24","v":{"$error":"#VALUE!"}},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"R24+S24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},17763.807697915774,{"$error":"#VALUE!"},{"$f":"U23","v":0.03},{"$error":"#VALUE!"},{"$f":"AV24","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},{"$f":"AW23","v":0.03},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.2682417945625455]
[null,2027,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"R25+S25","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},18296.721928853247,{"$error":"#VALUE!"},{"$f":"U24","v":0.03},{"$error":"#VALUE!"},{"$f":"AV25","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},{"$f":"AW24","v":0.03},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.2936066304537963]
[null,2028,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},18845.623586718844,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$f":"AU26*(AI26-V26)/V26","v":{"$error":"#VALUE!"}},{"$f":"(AI26-V26)/V26","v":{"$error":"#VALUE!"}},{"$f":"AVERAGE(AW21:AW31)","v":{"$error":"#VALUE!"}},{"$f":"AVERAGE(AX21:AX31)","v":{"$error":"#VALUE!"}},{"$f":"AVERAGE(AY21:AY31)","v":{"$error":"#VALUE!"}},null,{"$f":"PRODUCT(AV21:AV31)^(1/11)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},{"$f":"AW25","v":0.03},{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.3194787630628724]
[null,2029,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19410.992294320411,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.3458683383241299]
[null,2030,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},19993.322063150023,{"$error":"#VALUE!"},0.03,{"$f":"PRODUCT(Q23:Q33)^(1/11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$f":"AV27*(1+AW28)","v":{"$error":"#VALUE!"}},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.3727857050906125]
[null,2031,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$f":"Q29","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"W29","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},20593.121725044522,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4002414191924248]
[null,2032,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21210.91537679586,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4282462475762734]
[null,2033,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},21847.242838099737,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4568111725277988]
[null,2034,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},22502.660123242731,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.4859473959783549]
[null,2035,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23177.739926940012,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5156663438979221]
[null,2036,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},23873.072124748214,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5459796707758806]
[null,2037,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},24589.26428849066,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.5768992641913981]
[null,2038,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},25326.942217145381,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.6084372494752261]
[null,2039,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26086.750483659744,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AZ36*(1+$AZ$5)","v":1.6406059944647307}]
[null,2040,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},26869.352998169536,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AZ37*(1+$AZ$5)","v":1.6734181143540252}]
[null,2041,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},27675.433588114622,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7068864766411058]
[null,2042,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},28505.696595758061,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7410242061739281]
[null,2043,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},29360.867493630805,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.7758446902974065]
[null,2044,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},30241.69351843973,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8113615841033548]
[null,2045,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},31148.944323992924,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8475888157854219]
[null,2046,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},32083.412653712712,{"$error":"#VALUE!"},0.03,{"$f":"PRODUCT(Q39:Q49)^(1/11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.8845405921011305]
[null,2047,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},33045.915033324098,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.9222314039431532]
[null,2048,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},34037.292484323822,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.9606760320220162]
[null,2049,null,null,2.5000000000000001E-3,2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$f":"Q47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"N46*((1+H47)*(1+AX47)*(1+AY47))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"W47","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},35058.411258853535,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},1.9998895526624565]
[null,2050,null,null,{"$f":"IF(Y48+Z48>0.025,0.025,IF(Y48+Z48<0.0025,0.0025,Y48+Z48))","v":{"$error":"#VALUE!"}},2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$f":"IF(ISNUMBER(J47*(1+E48+AX48+AY48)),J47*(1+E48+AX48+AY48),W48)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"W48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},36110.163596619139,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$f":"AU48*(AI48-P48)/P48","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0398873437157055]
[null,2051,null,null,{"$error":"#VALUE!"},2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},37193.468504517718,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.0806850905900198]
[null,2052,null,null,{"$error":"#VALUE!"},2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},38309.272559653247,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1222987924018204]
[null,2053,null,null,{"$error":"#VALUE!"},2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},39458.550736442849,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.1647447682498568]
[null,2054,null,null,{"$error":"#VALUE!"},2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},40642.307258536137,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.208039663614854]
[null,2055,null,null,{"$error":"#VALUE!"},2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},41861.576476292219,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.252200456887151]
[null,2056,null,null,{"$error":"#VALUE!"},2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},43117.423770580986,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000006E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.2972444660248938]
[null,2057,null,null,{"$error":"#VALUE!"},2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},44410.946483698419,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},3.0000000000000002E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.343189355345392]
[null,2058,null,null,{"$error":"#VALUE!"},2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},45743.274878209369,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.3900531424522997]
[null,2059,null,null,{"$error":"#VALUE!"},2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},47115.573124555653,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4378542053013459]
[null,2060,null,null,{"$error":"#VALUE!"},2.5000000000000001E-2,{"$error":"#VALUE!"},2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"PRODUCT(I53:I63)^(1/11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},48529.040318292326,{"$error":"#VALUE!"},0.03,{"$f":"PRODUCT(Q53:Q63)^(1/11)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,0.25,{"$error":"#VALUE!"},0.03,{"$error":"#VALUE!"},{"$error":"#VALUE!"},2.4866112894073726]
[null,2061,null,null,2.5000000000000001E-3,null,null,2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},49984.911527841097,{"$error":"#VALUE!"},0.03,null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(AV54:AV63)^(1/11)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV58*(1+$AV$5)","v":{"$error":"#VALUE!"}}]
[null,2062,null,null,2.5000000000000001E-3,null,null,2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},51484.458873676333,{"$error":"#VALUE!"},0.03,null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(AV55:AV64)^(1/11)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV59*(1+$AV$5)","v":{"$error":"#VALUE!"}}]
[null,2063,null,null,2.5000000000000001E-3,null,null,2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},53028.992639886623,{"$error":"#VALUE!"},0.03,null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(AV56:AV65)^(1/11)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV60*(1+$AV$5)","v":{"$error":"#VALUE!"}}]
[null,2064,null,null,2.5000000000000001E-3,null,null,2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},54619.86241908322,{"$error":"#VALUE!"},0.03,null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(AV57:AV66)^(1/11)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV61*(1+$AV$5)","v":{"$error":"#VALUE!"}}]
[null,2065,null,null,2.5000000000000001E-3,null,null,2.5000000000000001E-3,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},56258.458291655719,{"$error":"#VALUE!"},0.03,null,{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PRODUCT(AV58:AV67)^(1/11)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV62*(1+$AV$5)","v":{"$error":"#VALUE!"}}]

{"sheet":"Input","index":7,"n_rows":49,"n_cols":77,"rows_kept":49,"cut":false,"hidden":true,"merged":[[26,26,26,35],[1,60,1,73],[29,66,29,70],[34,37,35,38]]}
["INGRESOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BASES MACROECONOMICAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"plan presupuestario 2015 + extensión 2020"]
[null,"Total ingresos no financieros CONSOLIDADOS","Cotizaciones del gobierno","% var","Cotizaciones del modelo","% var","Variación en las cotizaciones por cambios normativos","% ingresos año anterior ","Otros ingresos variación anual","Otros ingresos permanentes","% ingresos año anterior ","Ocupados","% var","Desempleados","% var","Cotizaciones por cese de actividad ","Tasas y otros ingresos","TR de OOAA y Exterior","Transf AGE compl mínimos","Ingresos patrimoniales","% var","Otros ingresos corrientes","% var","Otros ingresos corrientes consolidados","% var","Total ingresos computables CONSOLIDADO del gobierno","% var","Total ingresos computables CONSOLIDADO modelo","% var","Eliminaciones","Ingresos computables AGREGADO provisto por SS","% var","Ingresos computables CONSOLIDADO provisto por SS","% var","Ingresos computables AGREGADO","% var","Ingresos computables AGREGADO del gobierno","% var","Peso de las Cotizaciones en los ingresos computables","Residuo modelo % INGRESOS TOTALES",null,null,"Base de cotización","% var","Número Total de Asalariados (miles)","% var","Remuneración por Asalariado","% var","Base Máxima de Cotización","% var","PIB real índice","% var","PIB nominal niveles","% var","deflactor","% var","Empleo tiempo completo","% var","PAFT real (+% var PIB real - %var empleo)","PAFT nominal (+% var PIB nom- %var empleo)","Tipo implícito",null,"PIB real índice","% var","PIB nominal niveles","% var","deflactor","% var","Número Total de Asalariados (miles) - NO TIEMPO COMPLETO","% var","Remuneración por Asalariado","% var","Base Máxima de Cotización","% var","Remuneración de asalariados","% var"]
[2000,92032.42,{"$f":"E4","v":60539.03},null,60539.03,null,null,null,null,null,null,56619.7,null,3919.33,null,null,1331.65,52.02,97.89,343.77,null,{"$f":"S4+R4+Q4","v":1481.5600000000002},null,{"$f":"V4-P4","v":1481.5600000000002},null,{"$f":"C4+SUM(Q4:T4)-P4","v":62364.36},null,{"$f":"E4+SUM(Q4:T4)-P4","v":62364.36},null,2251.46,{"$f":"AI4","v":64615.82},null,{"$f":"AE4-AD4","v":62364.36},null,{"$f":"AB4+AD4","v":64615.82},null,{"$f":"AI4","v":64615.82},null,{"$f":"100*E4/AB4","v":97.073119967879094},null,null,null,313294,null,12378,null,25.220229439327841,null,2450.87,null,78.386499999999998,null,646.25,null,73.873877961848336,null,15669,null,null,null,{"$f":"E4/AQ4","v":0.19323392723767452},null,78.386499999999998,null,646.25,null,73.873877961848336,null,12378,null,25.220229439327841,null,2450.87]
[2001,99723.64,{"$f":"E5","v":66071.66},{"$f":"C5/C4-1","v":9.1389472213215361E-2},66071.66,{"$f":"E5/E4-1","v":9.1389472213215361E-2},null,null,null,null,null,62104.880000000005,{"$f":"L5/L4-1","v":9.6877588542503945E-2},3966.78,{"$f":"N5/N4-1","v":1.2106661087481818E-2},null,1213.75,57.33,97.89,501.16,{"$f":"T5/T4-1","v":0.4578351804985894},{"$f":"S5+R5+Q5","v":1368.97},null,{"$f":"V5-P5","v":1368.97},{"$f":"X5/X4-1","v":-7.5994222306217885E-2},67941.790000000008,{"$f":"Z5/Z4-1","v":8.9432971011007112E-2},67941.790000000008,{"$f":"AB5/AB4-1","v":8.9432971011007112E-2},2468.9899999999998,70410.780000000013,{"$f":"AE5/AE4-1","v":8.9683300467285232E-2},{"$f":"AE5-AD5","v":67941.790000000008},{"$f":"AG5/AG4-1","v":8.9432971011007112E-2},70410.780000000013,{"$f":"AI5/AI4-1","v":8.9683300467285232E-2},{"$f":"AI5","v":70410.780000000013},{"$f":"AK5/AK4-1","v":8.9683300467285232E-2},97.247452561965162,null,null,null,337976,{"$f":"AQ5/AQ4-1","v":7.8782230109737172E-2},12949,{"$f":"AS5/AS4-1","v":4.6130231055097726E-2},25.86230596957294,{"$f":"AU5/AU4-1","v":2.5458790206081883E-2},2499.91,{"$f":"AW5/AW4-1","v":2.0009221215323558E-2},81.262839999999997,{"$f":"AY5/AY4-1","v":3.6694328742832072E-2},699.52800000000002,{"$f":"BA5/BA4-1","v":8.2441779497098633E-2},76.970823028363824,{"$f":"BB5-AZ5","v":4.5747450754266561E-2},16197,{"$f":"BE5/BE4-1","v":3.3697108941221465E-2},{"$f":"AZ5-BF5","v":2.9972198016106066E-3},{"$f":"BB5-BF5","v":4.8744670555877168E-2},0.19549216512415082,null,81.262839999999997,3.6694328742832072E-2,699.52800000000002,8.2441779497098633E-2,76.970823028363824,{"$f":"BO5/BO4-1","v":4.1922058946396223E-2},12949,4.6130231055097726E-2,25.86230596957294,2.5458790206081883E-2,2499.91,2.0009221215323558E-2]
[2002,79932.289999999994,70577.820000000007,{"$f":"C6/C5-1","v":6.8201101652357599E-2},70577.820000000007,{"$f":"E6/E5-1","v":6.8201101652357599E-2},null,null,null,null,null,65999.290000000008,{"$f":"L6/L5-1","v":6.270698856514989E-2},4578.53,{"$f":"N6/N5-1","v":0.15421828283897754},null,886.93,45.91,306.35000000000002,570.66999999999996,{"$f":"T6/T5-1","v":0.13869822012929989},1239.19,null,1239.19,{"$f":"X6/X5-1","v":-9.4801200902868588E-2},72387.680000000008,{"$f":"Z6/Z5-1","v":6.5436751077650346E-2},72387.680000000008,{"$f":"AB6/AB5-1","v":6.5436751077650346E-2},2459.5300000000002,74847.210000000006,{"$f":"AE6/AE5-1","v":6.3007823517932771E-2},72387.680000000008,{"$f":"AG6/AG5-1","v":6.5436751077650346E-2},74847.210000000006,{"$f":"AI6/AI5-1","v":6.3007823517932771E-2},74847.210000000006,{"$f":"AK6/AK5-1","v":6.3007823517932771E-2},97.499767916308414,null,null,null,360911,{"$f":"AQ6/AQ5-1","v":6.7859848036546877E-2},13472,{"$f":"AS6/AS5-1","v":4.0389219244729269E-2},26.412856294536816,{"$f":"AU6/AU5-1","v":2.1287750814316331E-2},2574.9,2.9997079894876322E-2,83.465209999999999,2.7101809387907183E-2,749.28800000000001,7.113367870907239E-2,80.321433008166665,{"$f":"BB6-AZ6","v":4.4031869321165207E-2},16576,2.3399394949682017E-2,3.7024144382251656E-3,4.7734283759390372E-2,0.19555463812408047,null,83.465209999999999,2.7101809387907183E-2,749.28800000000001,7.113367870907239E-2,80.321433008166665,{"$f":"BO6/BO5-1","v":4.3530910128999567E-2},13472,4.0389219244729269E-2,26.412856294536816,2.1287750814316331E-2,2574.9,2.9997079894876322E-2]
[2003,82121.179999999993,76159.19,7.9081076746207124E-2,76159.19,7.9081076746207124E-2,null,null,null,null,null,70996.570000000007,7.5717178169643962E-2,5162.62,{"$f":"Input!BG5","v":2.9972198016106066E-3},null,939.33,51.51,606.35,685.77,0.20169274712180418,1597.19,null,1597.19,0.2888983933053042,78442.150000000009,8.3639508822495712E-2,78442.150000000009,8.3639508822495712E-2,2584.6799999999998,81026.83,8.2563130943691831E-2,78442.150000000009,8.3639508822495712E-2,81026.83,8.2563130943691831E-2,81026.83,8.2563130943691831E-2,97.089625921778008,null,null,null,386543,7.1020279237817618E-2,14127,4.8619358669833801E-2,26.841792312592908,1.6239668034116139E-2,2652,2.9942910404287426E-2,86.043819999999997,3.0894428948300634E-2,803.47199999999998,7.2313983408248905E-2,83.664899693704754,{"$f":"BB7-AZ7","v":4.1419554459948271E-2},17004.899999999998,2.5874758687258526E-2,5.0196702610421085E-3,4.643922472099038E-2,0.19702643690352692,null,86.043819999999997,3.0894428948300634E-2,803.47199999999998,7.2313983408248905E-2,83.664899693704754,4.1626083603340858E-2,14127,4.8619358669833801E-2,26.841792312592908,1.6239668034116139E-2,2652,2.9942910404287426E-2]
[2004,88246.05,81600.08,7.1441017164179499E-2,81600.08,7.1441017164179499E-2,null,null,null,null,null,75863.63,6.855345265271251E-2,5736.45,0.11115092724236919,null,999.98,51.35,906.35,884.72,0.29011184507925414,1957.68,null,1957.68,0.22570264026195996,84442.48,7.6493696309955617E-2,84442.48,7.6493696309955617E-2,2936.34,87378.819999999992,7.8393662938559761E-2,84442.48,7.6493696309955617E-2,87378.819999999992,7.8393662938559761E-2,87378.819999999992,7.8393662938559761E-2,96.633921694388889,null,null,null,411567,6.4737946360430731E-2,14721,4.2047143767254269E-2,27.307587799741864,1.73533675294264E-2,2731.5,2.9977375565610753E-2,88.848247500000014,3.2593014815009536E-2,861.42,7.2121990560965354E-2,87.047171167606493,3.9528975745955819E-2,17490,2.852707160877177E-2,4.0659432062377654E-3,4.3594918952193584E-2,0.19826681925421621,null,88.848247500000014,3.2593014815009536E-2,861.42,7.2121990560965354E-2,87.047171167606493,4.0426409238332406E-2,14721,4.2047143767254269E-2,27.307587799741864,1.73533675294264E-2,2731.5,2.9977375565610753E-2]
[2005,95133.82,87906.84,7.7288649717009994E-2,87906.84,7.7288649717009994E-2,null,null,null,null,null,81554.539999999994,7.5014997305032471E-2,6352.3,0.10735733772629419,null,978.87,55.62,1206.3499999999999,1176.18,0.32943756216656128,2240.8399999999997,null,2240.8399999999997,0.14464059498998805,91323.86,8.149192207523992E-2,91323.86,8.149192207523992E-2,2977.05,94300.91,7.9219311956833627E-2,91323.86,8.149192207523992E-2,94300.91,7.9219311956833627E-2,94300.91,7.9219311956833627E-2,96.258349132417308,null,null,null,444370,7.9702697252209243E-2,15502,5.3053461042048777E-2,27.869629725196749,2.0581895756468072E-2,2813.4,2.9983525535420164E-2,92.032255000000006,3.5836469368740076E-2,930.56600000000003,8.0269787095725853E-2,90.828451250792554,4.4433317726985777E-2,18096.599999999999,3.4682675814751152E-2,1.1537935539889244E-3,4.5587111280974701E-2,0.19782352544051127,null,92.032255000000006,3.5836469368740076E-2,930.56600000000003,8.0269787095725853E-2,90.828451250792554,4.3439436715356772E-2,15502,5.3053461042048777E-2,27.869629725196749,2.0581895756468072E-2,2813.4,2.9983525535420164E-2]
[2006,103507.98,95401.95,8.5261965963058239E-2,95401.95,8.5261965963058239E-2,null,null,null,null,null,88940.51999999999,9.0564915208889651E-2,6461.43,1.7179604237835155E-2,null,1007.15,51.59,1506.4,1633.32,0.3886650002550629,2565.14,null,2565.14,0.14472251477124654,99600.41,9.0628560816417458E-2,99600.41,9.0628560816417458E-2,3100.49,102700.90000000001,8.9076446876281468E-2,99600.41,9.0628560816417458E-2,102700.90000000001,8.9076446876281468E-2,102700.90000000001,8.9076446876281468E-2,95.784696067014181,null,null,null,481540,8.3646510790557516E-2,16208,4.5542510643787892E-2,28.757959032576505,3.187445675234879E-2,2897.7,2.9963744934954128E-2,95.783692500000001,4.0762203425309895E-2,1007.974,8.318378277306504E-2,94.589188911660514,4.2421579347755145E-2,18726.099999999999,3.4785539825160638E-2,5.9766636001492568E-3,4.8398242947904402E-2,0.19811843252896955,null,95.783692500000001,4.0762203425309895E-2,1007.974,8.318378277306504E-2,94.589188911660514,4.1404841864846276E-2,16208,4.5542510643787892E-2,28.757959032576505,3.187445675234879E-2,2897.7,2.9963744934954128E-2]
[2007,113691.35,103263.13,8.2400621790225559E-2,103263.13,8.2400621790225559E-2,null,null,null,null,null,96005.82,7.9438483157058482E-2,7257.31,0.12317397232501159,null,960.12,52.73,1806.35,2189.33,0.34041706462909893,2819.2,null,2819.2,9.9043327069867626E-2,108271.66,8.7060384590786244E-2,108271.66,8.7060384590786244E-2,4146.63,112418.29000000001,9.4618352906352232E-2,108271.66,8.7060384590786244E-2,112418.29000000001,9.4618352906352232E-2,112418.29000000001,9.4618352906352232E-2,95.374108053760324,null,null,null,523123,8.6354196951447415E-2,16760,3.4057255676209319E-2,30.080429594272076,4.5986245414617155E-2,2996.1,3.3957966663215711E-2,99.116182499999994,3.4791830561345272E-2,1080.807,7.2256824084748095E-2,97.680064562727296,3.7464993523402823E-2,19283.400000000001,2.976060151339599E-2,5.0312290479492816E-3,4.2496222571352105E-2,0.19739741896265314,null,99.116182499999994,3.4791830561345272E-2,1080.807,7.2256824084748095E-2,97.680064562727296,3.2676838512204931E-2,16760,3.4057255676209319E-2,30.080429594272076,4.5986245414617155E-2,2996.1,3.3957966663215711E-2]
[2008,120000.02,108103.73,4.6876363325419224E-2,108103.73,4.6876363325419224E-2,null,null,null,null,null,99637.42,3.7826873412466044E-2,8466.31,0.16659065135704543,null,1125.1300000000001,50.76,2106.35,2827.99,0.29171481686177958,3282.2400000000002,null,3282.2400000000002,0.16424517593643606,114213.95999999999,5.4883244608976867E-2,114213.95999999999,5.4883244608976867E-2,5245.67,119459.62999999999,6.2635181517171068E-2,114213.95999999999,5.4883244608976867E-2,119459.62999999999,6.2635181517171068E-2,119459.62999999999,6.2635181517171068E-2,94.650189871710964,null,null,null,560517,7.1482232668033996E-2,16681,-4.7136038186157414E-3,32.230861459145132,7.1489400047748619E-2,3074.1,2.6033843997196326E-2,100,8.9169848727779222E-3,1116.2070000000001,3.2753303781341225E-2,100,2.3836318908563303E-2,19247.5,-1.8617048860678498E-3,1.0778689758845772E-2,3.4615008667409075E-2,0.19286431990465944,null,100,8.9169848727779222E-3,1116.2070000000001,3.2753303781341225E-2,100,2.3750347091375135E-2,16681,-4.7136038186157414E-3,32.230861459145132,7.1489400047748619E-2,3074.1,2.6033843997196326E-2]
[2009,119246.85,106552.9,-1.4345758467353531E-2,106552.9,-1.4345758467353531E-2,null,null,null,null,null,95393.31,-4.2595542919517615E-2,11159.59,0.31811733801384556,null,1205.24,43.65,2406.8000000000002,2778.73,-1.7418732032291384E-2,3655.6900000000005,null,3655.6900000000005,0.11377900458223666,112987.31999999999,-1.0739843010434069E-2,112987.31999999999,-1.0739843010434069E-2,4392.47,117396.98,-1.726650249963102E-2,113004.51,-1.0589336014616757E-2,117379.79,-1.7410400484247246E-2,117379.79,-1.7410400484247246E-2,94.305183979936871,null,null,null,549867,-1.9000315779896026E-2,15681,-5.9948444337869389E-2,33.458197819016647,3.8079539432331E-2,3166.2,2.995998828925539E-2,96.167637499999998,-3.8323624999999972E-2,1079.0340000000001,-3.3302962622524301E-2,100.07589899396409,5.0206623774756709E-3,18050.5,-6.2189894791531364E-2,2.3866269791531391E-2,2.8886932169007062E-2,0.19377940483789716,null,96.167637499999998,-3.8323624999999972E-2,1079.0340000000001,-3.3302962622524301E-2,100.07589899396409,7.5898993964096384E-4,15681,-5.9948444337869389E-2,33.458197819016647,3.8079539432331E-2,3166.2,2.995998828925539E-2]
[2010,118492.9,105491.02,-9.9657540996067606E-3,105491.02,-9.9657540996067606E-3,null,null,null,null,null,94660.49,-7.6820900752893051E-3,10816.19,-3.0771739821982669E-2,14.34,1282.73,41.64,2706.35,2794.4,5.6392668593205908E-3,4030.72,null,4016.3799999999997,9.8665368234177153E-2,112301.8,-6.0672294908843405E-3,112301.8,-6.0672294908843405E-3,4083.61,116458.18,-7.9967985547839682E-3,112374.56999999999,-5.5744677800912967E-3,116385.41,-8.4714753706748303E-3,116385.41,-8.4714753706748303E-3,93.935288659665289,null,null,null,542334,-1.369967646721848E-2,15347,-2.1299662011351361E-2,33.545578940509543,2.611650572620805E-3,3198,1.0043585370475672E-2,95.974087499999996,-2.01263132828855E-3,1080.913,1.7413723756618538E-3,100.15568979520619,3.7540037039504037E-3,17630.900000000001,-2.3245893465554945E-2,2.1233262137266395E-2,2.4987265841216799E-2,0.19451301227656759,null,95.974087499999996,-2.01263132828855E-3,1080.913,1.7413723756618538E-3,100.15568979520619,7.9730286756563018E-4,15347,-2.1299662011351361E-2,33.545578940509543,2.611650572620805E-3,3198,1.0043585370475672E-2]
[2011,118015.49,105311.66,-1.7002395085382593E-3,105311.66,-1.7002395085382593E-3,null,null,null,null,null,94992.24,3.5046300732226587E-3,10207.33,-5.6291540736618018E-2,112.09,1254.8800000000001,42.98,2806.35,3061.99,9.5759375894646226E-2,4104.21,null,3992.12,-6.0402651143566244E-3,112365.77,5.6962577625641053E-4,112365.77,5.6962577625641053E-4,3712.83,116119,-2.912461795298471E-3,112406.17,2.8120241083029462E-4,116078.6,-2.6361551675592176E-3,116078.6,-2.6361551675592176E-3,93.722189595639307,null,null,null,532770,-1.7634889201119552E-2,15105,-1.5768554114810707E-2,33.827739159218801,8.4112490414800511E-3,3230.1,1.0037523452157471E-2,96.022365000000008,5.0302640282984257E-4,1075.1469999999999,-5.3343793626314806E-3,100.17302077724685,-5.8374057654613232E-3,17238.099999999999,-2.2279066865560027E-2,2.2782093268389869E-2,1.6944687502928546E-2,0.1976681494828913,null,96.022365000000008,5.0302640282984257E-4,1075.1469999999999,-5.3343793626314806E-3,100.17302077724685,1.730404141402353E-4,15105,-1.5768554114810707E-2,33.827739159218801,8.4112490414800511E-3,3230.1,1.0037523452157471E-2]
[2012,115085.09,101059.19,-4.0379859172289145E-2,101059.19,-4.0379859172289145E-2,null,null,null,null,null,90530.4,-4.6970573596327614E-2,10388.719999999999,1.7770562919000366E-2,140.07,1503.88,39.869999999999997,3806.35,3311.11,8.1358854862360941E-2,5350.1,null,5210.0300000000007,0.30507850465416886,109580.33,-2.4789043852055714E-2,109580.33,-2.4789043852055714E-2,3552.47,113081.34,-2.6159887701409756E-2,109528.87,-2.5597349326998753E-2,113132.8,-2.5377632052764221E-2,113132.8,-2.5377632052764221E-2,92.223841632891592,null,null,null,503260,-5.5389755429172016E-2,14242,-5.7133399536577256E-2,33.886181716051119,1.7276518704736343E-3,3262.5,1.0030649205907016E-2,94.446219999999997,-1.641435305202088E-2,1055.1579999999999,-1.8591876273663099E-2,100.18536104534246,-2.1775232216422191E-3,16413.900000000001,-4.7812693974393805E-2,3.1398340922372925E-2,2.9220817700730706E-2,0.2008091046377618,null,94.446219999999997,-1.641435305202088E-2,1055.1579999999999,-1.8591876273663099E-2,100.18536104534246,1.2318953746093264E-4,14242,-5.7133399536577256E-2,33.886181716051119,1.7276518704736343E-3,3262.5,1.0030649205907016E-2]
[2013,118179.32,98210.3,-2.8190311044448246E-2,98210.3,-2.8190311044448246E-2,null,null,null,null,null,88987.87,-1.7038806853830302E-2,9079.9599999999991,{"$f":"N17/N16-1","v":-0.12597894639570617},142.47,1384.52,41.37,7895.33,2821.06,-0.14800172751735829,9321.2199999999993,null,9178.75,0.76174609359255108,110210.11,5.747199337691411E-3,110210.11,5.747199337691411E-3,3363.83,112934.97,-1.2943780114385017E-3,109571.14,3.8592564681816377E-4,113573.94,3.8993112519092321E-3,113573.94,3.8993112519092321E-3,89.111879118893896,null,null,null,492270,-2.183761872590706E-2,13706,-3.7635163600617916E-2,33.983510871151317,{"$f":"AU17/AU16-1","v":2.8722373006131452E-3},3426,{"$f":"AW17/AW16-1","v":5.0114942528735718E-2},93.291437500000001,{"$f":"AY17/AY16-1","v":-1.2226878958204956E-2},1049.181,{"$f":"BA17/BA16-1","v":-5.6645545027378397E-3},100.80556096017925,6.5623244554671167E-3,15854.8,{"$f":"BE17/BE16-1","v":-3.4062593289833742E-2},2.1835714331628786E-2,2.8398038787095903E-2,0.19950494647246431,null,93.291437500000001,-1.2226878958204956E-2,1049.181,-5.6645545027378397E-3,100.80556096017925,6.1905243277617927E-3,13706,-3.7635163600617916E-2,33.983510871151317,2.8722373006131452E-3,3426,5.0114942528735718E-2,465778]
["2014 inicial",null,102839.92,4.7139862112222319E-2,{"$f":"EXP(Resultados!$L$52*LN(Input!AS18)+Resultados!$L$53*LN(Input!AU18)+Resultados!$L$54*LN(Input!AW18)+Resultados!$L$55)+SUM($G$18:G18)","v":102315.58260868469},4.1800937464651744E-2,{"$f":"Escenarios!I11*AB17/100","v":0},{"$f":"G18/AB17","v":0},{"$f":"Escenarios!J11*AB17/100","v":0},{"$f":"SUM($I$18:I18)","v":0},{"$f":"J18/AB17","v":0},{"$f":"L17*(1+Resultados_aux!K20/100+Resultados_aux!M20/100)","v":90257.346032983434},1.4265719956927159E-2,null,null,150.24,1316.09,34.46,7633.02,2475.65,-0.12243979213487122,{"$f":"S18+R18+Q18+J18","v":8983.57},null,8833.33,-3.7632575241726807E-2,114148.9,3.5738917237266188E-2,{"$f":"E18+SUM(Q18:T18)-P18+J18","v":113624.56260868469},3.0981301159074048E-2,3763.62,117993.95,4.479551373679902E-2,114230.33,4.2522054621317196E-2,{"$f":"AB18+AD18+J18","v":117388.18260868468},3.3583783469030681E-2,{"$f":"Z18+AD18","v":117912.51999999999},3.8200488598000515E-2,90.047063997115345,null,null,null,{"$f":"AQ17*(1+AT18+AV18)","v":499161.77999999991},1.399999999999979E-2,{"$f":"AS17*(1+Escenarios!F11/100)","v":13801.941999999999},6.9999999999998952E-3,{"$f":"AU17*(1+Escenarios!G11/100)","v":34.255378958120531},7.0000000000000001E-3,{"$f":"AW17*(1+Escenarios!H11/100)","v":3597.3},{"$f":"AW18/AW17-1","v":5.0000000000000044E-2},{"$f":"AY17*(AZ18+1)","v":94.362423186184557},1.1479999825113199E-2,{"$f":"BA17*(BB18+1)","v":1064.1483223301288},{"$f":"AZ18+BD18","v":1.42657199569272E-2},{"$f":"BC17*(BD18+1)","v":101.08637704074482},2.785720131814E-3,{"$f":"BE17*(BF18+1)","v":16017.256083613584},1.0246492142037902E-2,1.2335076830752977E-3,4.0192278148892986E-3,0.20497479315961392,null,{"$f":"BK17*(BL18+1)","v":94.504226187499995},1.2999999999999999E-2,1064.3,{"$f":"BM18/BM17-1","v":1.4410287643409347E-2},{"$f":"BO17*(BP18+1)","v":100.94772579718835},{"$f":"BN18-BL18","v":1.410287643409348E-3},{"$f":"BQ17*(BR18+1)","v":13801.941999999999},7.0000000000000001E-3,34.2213954472494,{"$f":"BX18-BR18","v":7.0000000000000001E-3},3597.3,5.0000000000000044E-2,{"$f":"(BX18+1)*BW17","v":472298.89199999999},1.4E-2,"PLAN PRESUPUESTARIO"]
["2015 inicial",null,109833,6.7999663943729249E-2,{"$f":"EXP(Resultados!$L$52*LN(Input!AS19)+Resultados!$L$53*LN(Input!AU19)+Resultados!$L$54*LN(Input!AW19)+Resultados!$L$55)+SUM($G$18:G19)","v":110842.96078667082},8.3343885267211704E-2,{"$f":"Escenarios!I12*AB18/100","v":6249.3509434776579},5.5E-2,{"$f":"Escenarios!J12*AB18/100","v":0},{"$f":"SUM($I$18:I19)","v":0},0,{"$f":"L18*(1+Resultados_aux!K21/100+Resultados_aux!M21/100)","v":92062.492953643101},2.0000000000000018E-2,null,null,159.08000000000001,1078.25,33.5,7563.02,2150,-0.13154121139902653,{"$f":"S19+R19+Q19+J19","v":8674.77},null,8515.69,-3.5959258852550469E-2,120498.69,5.562725527797463E-2,{"$f":"E19+SUM(Q19:T19)-P19+J19","v":121508.65078667083},6.9387181758739924E-2,4104.97,124803.04,5.7707111254432952E-2,120698.06999999999,5.6620163839148363E-2,125613.62078667083,7.007041079599774E-2,{"$f":"Z19+AD19","v":124603.66},5.674664573363386E-2,91.222279293738978,{"$f":"(AG19-AB19)/AB19","v":-6.6709718314126257E-3},null,null,{"$f":"AQ18*(1+AT19+AV19)","v":511141.66271999991},2.4000000000000021E-2,{"$f":"AS18*(1+Escenarios!F12/100)","v":13995.169188},1.4000000000000012E-2,{"$f":"AU18*(1+Escenarios!G12/100)","v":34.597932747701734},{"$f":"AU19/AU18-1","v":1.0000000000000009E-2},{"$f":"AW18*(1+Escenarios!H12/100)","v":3606.2932500000002},2.4999999999999467E-3,{"$f":"AY18*(AZ19+1)","v":96.30427364498243},2.0578641298416578E-2,{"$f":"BA18*(BB19+1)","v":1093.9798984964891},{"$f":"AZ19+BD19","v":2.8033287785521388E-2},{"$f":"BC18*(BD19+1)","v":101.83994024624576},7.4546464871048101E-3,{"$f":"BE18*(BF19+1)","v":16346.524884970549},2.0557129113632753E-2,2.1512184783824967E-5,7.4761586718886351E-3,0.21685370000330004,null,{"$f":"BK18*(BL19+1)","v":96.432112401724993},2.0400000000000001E-2,1092.8,{"$f":"BM19/BM18-1","v":2.677816405148925E-2},{"$f":"BO18*(BP19+1)","v":101.59158695294758},6.378164051489249E-3,{"$f":"BQ18*(BR19+1)","v":13995.169188},1.4E-2,34.477240029586454,0.01,3606.2932500000002,2.4999999999999467E-3,483634.06540800002,2.4E-2,"PLAN PRESUPUESTARIO"]
[{"$f":"2016","v":2016},null,{"$f":"Z20-SUM(Q20:T20)","v":114975.57448},4.6821761037211029E-2,{"$f":"EXP(Resultados!$L$52*LN(Input!AS20)+Resultados!$L$53*LN(Input!AU20)+Resultados!$L$54*LN(Input!AW20)+Resultados!$L$55)+SUM($G$18:G20)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Escenarios!I13*AB19/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Escenarios!J13*AB19/100","v":{"$error":"#VALUE!"}},{"$f":"SUM($I$18:I20)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"L19*(1+Resultados_aux!K22/100+Resultados_aux!M22/100)","v":94922.608620274492},3.1067110773022044E-2,null,null,null,{"$f":"Q19*(1+$L$25)","v":1099.8150000000001},{"$f":"R19*(1+$M$25)","v":33.5},{"$f":"S19*(1+$N$25)","v":7680.2468100000006},{"$f":"IF(T19-$O$25>$O$25,T19-$O$25,0)","v":1650},-0.23255813953488369,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"Z19*($X$25+1)","v":125439.13628999999},4.0999999999999925E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AVERAGE($AD$4:$AD$19)/AVERAGE($AE$4:$AE$19)*AB20","v":{"$error":"#VALUE!"}},131799.29999999999,5.6058410115650936E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AK19*($X$25+1)","v":129712.41005999999},4.0999999999999925E-2,{"$error":"#VALUE!"},{"$f":"(AG20-AB20)/AB20","v":{"$error":"#VALUE!"}},null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AS19*(1+Escenarios!F13/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AU19*(1+Escenarios!G13/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AW19*(1+Escenarios!H13/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},98.175531147779481,1.9430679781618831E-2,1127.966693186539,3.1067110773022037E-2,103.02499368308983,1.1636430991403206E-2,16559.834116083686,1.3049209701400034E-2,6.3814700802187971E-3,1.8017901071622003E-2,{"$error":"#VALUE!"},null,98.842915211768116,2.5000000000000001E-2,1133.7,3.7426793557833182E-2,102.85404463122453,1.2426793557833181E-2,14205.096725819998,1.4999999999999999E-2,35.09844752966211,1.0999999999999999E-2,3615.3089831249999,2.4999999999999467E-3,496208.55110860802,2.5999999999999999E-2,"PLAN DE ESTABILIDAD"]
[{"$f":"A20+1","v":2017},null,{"$f":"Z21-SUM(Q21:T21)","v":120477.53894233497},4.7853333085907224E-2,{"$f":"EXP(Resultados!$L$52*LN(Input!AS21)+Resultados!$L$53*LN(Input!AU21)+Resultados!$L$54*LN(Input!AW21)+Resultados!$L$55)+SUM($G$18:G21)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Escenarios!I14*AB20/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Escenarios!J14*AB20/100","v":{"$error":"#VALUE!"}},{"$f":"SUM($I$18:I21)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"L20*(1+Resultados_aux!K23/100+Resultados_aux!M23/100)","v":98651.874251072717},3.92874330468167E-2,null,null,null,{"$f":"Q20*(1+$L$25)","v":1121.8113000000001},{"$f":"R20*(1+$M$25)","v":33.5},{"$f":"S20*(1+$N$25)","v":7799.2906355550012},{"$f":"IF(T20-$O$25>$O$25,T20-$O$25,0)","v":1150},-0.30303030303030298,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"Z20*($X$25+1)","v":130582.14087788998},4.0999999999999925E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AVERAGE($AD$4:$AD$19)/AVERAGE($AE$4:$AE$19)*AB21","v":{"$error":"#VALUE!"}},139048.26,5.4999988619059526E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AK20*($X$25+1)","v":135030.61887245998},4.0999999999999925E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AS20*(1+Escenarios!F14/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AU20*(1+Escenarios!G14/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AW20*(1+Escenarios!H14/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},100.47963404648299,2.3469217551115085E-2,1172.2816091241443,3.9287433046816686E-2,104.65466523461224,1.5818215495701601E-2,16758.144439014235,1.1975381005655004E-2,1.149383654546008E-2,2.7312052041161682E-2,{"$error":"#VALUE!"},null,101.76120639773136,2.9524535771844551E-2,1184,4.4367998588691782E-2,104.38075481827045,{"$f":"BN21-BL21","v":1.484346281684723E-2},14531.813950513857,2.3E-2,36.05705815515622,1.7000000000000001E-2,3624.3472555828121,2.4999999999999467E-3,516056.89315295237,0.04,"PLAN DE ESTABILIDAD"]
[{"$f":"A21+1","v":2018},null,{"$f":"Z22-SUM(Q22:T22)","v":126188.08148747734},4.7399229725929581E-2,{"$f":"EXP(Resultados!$L$52*LN(Input!AS22)+Resultados!$L$53*LN(Input!AU22)+Resultados!$L$54*LN(Input!AW22)+Resultados!$L$55)+SUM($G$18:G22)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Escenarios!I15*AB21/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Escenarios!J15*AB21/100","v":{"$error":"#VALUE!"}},{"$f":"SUM($I$18:I22)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"L21*(1+Resultados_aux!K24/100+Resultados_aux!M24/100)","v":102929.62608435575},4.3362093885778608E-2,null,null,null,{"$f":"Q21*(1+$L$25)","v":1144.2475260000001},{"$f":"R21*(1+$M$25)","v":33.5},{"$f":"S21*(1+$N$25)","v":7920.1796404061042},{"$f":"IF(T21-$O$25>$O$25,T21-$O$25,0)","v":650},-0.43478260869565222,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"Z21*($X$25+1)","v":135936.00865388344},4.0999999999999925E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},143303.14000000001,3.0600023330029424E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AK21*($X$25+1)","v":140566.87424623081},4.0999999999999925E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AS21*(1+Escenarios!F15/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AU21*(1+Escenarios!G15/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AW21*(1+Escenarios!H15/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},102.8270486906856,2.336209388577859E-2,1223.1141943195571,4.3362093885778594E-2,106.74775853930448,0.02,16952.492511178025,1.1597230998399459E-2,1.1764862887379131E-2,3.1764862887379133E-2,{"$error":"#VALUE!"},null,104.1855247746052,{"$f":"BN22-BP22","v":2.3823600984037574E-2},{"$f":"BM21*(BN22+1)","v":1232.8344735526739},{"$f":"($BN$24-$BN$21)/3+BN21","v":4.1245332392461191E-2},106.19924829292286,{"$f":"(BP23-BP21)/2+BP21","v":1.7421731408423617E-2},14843.394073932041,{"$f":"+BL22*0.9","v":2.1441240885633817E-2},37.202405663577018,1.5558759114366182E-2,3633.4081237217688,2.4999999999999467E-3,535150.99819961155,3.6999999999999998E-2,"CONSISTENTE CON PIB NOMINAL DE 3.5 A 2020"]
[{"$f":"A22+1","v":2019},null,{"$f":"Z23-SUM(Q23:T23)","v":132265.81010734025},4.8164046463184063E-2,{"$f":"EXP(Resultados!$L$52*LN(Input!AS23)+Resultados!$L$53*LN(Input!AU23)+Resultados!$L$54*LN(Input!AW23)+Resultados!$L$55)+SUM($G$18:G23)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Escenarios!I16*AB22/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Escenarios!J16*AB22/100","v":{"$error":"#VALUE!"}},{"$f":"SUM($I$18:I23)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"L22*(1+Resultados_aux!K25/100+Resultados_aux!M25/100)","v":106350.94018103562},3.3239352233495278E-2,null,null,null,{"$f":"Q22*(1+$L$25)","v":1167.1324765200002},{"$f":"R22*(1+$M$25)","v":33.5},{"$f":"S22*(1+$N$25)","v":8042.9424248323994},{"$f":"IF(T22-$O$25>$O$25,T22-$O$25,0)","v":0},-1,{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"Z22*($X$25+1)","v":141509.38500869265},4.0999999999999925E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},147903.17000000001,3.2099994459297898E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AK22*($X$25+1)","v":146330.11609032628},4.0999999999999925E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AS22*(1+Escenarios!F16/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AU22*(1+Escenarios!G16/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AW22*(1+Escenarios!H16/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},104.18841220743235,1.3239352233495261E-2,1263.7697178463327,3.3239352233495265E-2,108.88271371009057,0.02,17050.126095096319,5.759246544655248E-3,7.4801056888400127E-3,2.7480105688840017E-2,{"$error":"#VALUE!"},null,106.07364426257448,1.81226661962306E-2,1279.8334106631282,{"$f":"($BN$24-$BN$21)/3+BN22","v":3.8122666196230601E-2},108.32323325878131,0.02,15085.495762350922,{"$f":"+BL23*0.9","v":1.6310399576607539E-2},38.224731703091216,1.6689600423392462E-2,3642.4916440310731,2.4999999999999467E-3,552810.98114019865,3.3000000000000002E-2,"CONSISTENTE CON PIB NOMINAL DE 3.5 A 2020"]
[{"$f":"A23+1","v":2020},null,{"$f":"Z24-SUM(Q24:T24)","v":137919.68663558134},4.2746319125499532E-2,{"$f":"EXP(Resultados!$L$52*LN(Input!AS24)+Resultados!$L$53*LN(Input!AU24)+Resultados!$L$54*LN(Input!AW24)+Resultados!$L$55)+SUM($G$18:G24)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Escenarios!I17*AB23/100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"Escenarios!J17*AB23/100","v":{"$error":"#VALUE!"}},{"$f":"SUM($I$18:I24)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"L23*(1+Resultados_aux!K26/100+Resultados_aux!M26/100)","v":110262.51203359138},3.6779852118818068E-2,null,null,null,{"$f":"Q23*(1+$L$25)","v":1190.4751260504001},{"$f":"R23*(1+$M$25)","v":33.5},{"$f":"S23*(1+$N$25)","v":8167.6080324173017},{"$f":"IF(T23-$O$25>$O$25,T23-$O$25,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"Z23*($X$25+1)","v":147311.26979404903},4.0999999999999925E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},152325.47,2.9899967661274562E-2,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AK23*($X$25+1)","v":152329.65085002963},4.0999999999999925E-2,{"$error":"#VALUE!"},{"$f":"(AG24-AB24)/AB24","v":{"$error":"#VALUE!"}},null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"AS23*(1+Escenarios!F17/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AU23*(1+Escenarios!G17/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"AW23*(1+Escenarios!H17/100)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},105.93667835676752,1.677985211881805E-2,1310.2509811809612,{"$f":"AZ24+BD24","v":3.6779852118818054E-2},{"$f":"BC23*(BD24+1)","v":111.06036798429238},0.02,17200.451034075544,8.8166467591379773E-3,7.9632053596800732E-3,2.7963205359680075E-2,{"$error":"#VALUE!"},null,107.66474892651318,{"$f":"BN24-BP24","v":1.5000000000000874E-2},1324.6275800363376,3.5000000000000003E-2,110.48969792395685,1.999999999999913E-2,15289.14995514267,1.3500000000000787E-2,39.293617725523433,1.649999999999921E-2,3651.5978731411506,2.4999999999999467E-3,569395.31057440466,0.03,"CONSISTENTE CON PIB NOMINAL DE 3.5 A 2020"]
[null,null,null,null,null,null,null,null,null,null,null,0.02,0,1.55E-2,500,null,null,null,null,null,null,null,null,4.1000000000000002E-2]
["GASTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Memo growth 2014",null,null,null,null,{"$f":"Resultados!C20","v":0.7},null,{"$f":"Resultados!D22","v":0},null,{"$f":"Resultados!E20","v":5},null,null,null,null,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMPOSICIÓN DEL GASTO"]
[null,"Agregado entidades  (+)","INGESA (-)","% var","IMSERSO (-)","% var","Cap 8 y 9 (-)","% var","GnF agregado sin INGESA ni IMSERSO","Cese de actividad (-)","Prestaciones No Contributivas total (-)","PNC Imserso+ PV y N (+)",null,"Gastos computables AGREGADO provisto por la SS","% var","Gastos computables AGREGADO","% var","Gastos computables CONSOLIDADOS","% var","Gastos computables IGSS","Diferencia con IGSS","Otros gastos","% var",null,null,null,"Pensiones Contributivas CONSOLIDADO","% var","Incapacidad temp","% var","Maternidad, Paternidad, CUME","% var","Otras prestaciones  contributivas","% var","Resto de gastos computables","% var","Control"]
[2000,91830.71,26507.06,null,2905.89,null,861.95,null,{"$f":"B29-C29-E29-G29","v":61555.810000000012},null,2863.7,1662.82,null,{"$f":"P29","v":60354.930000000015},null,{"$f":"I29-K29+L29-J29","v":60354.930000000015},null,{"$f":"P29-AD4","v":58103.470000000016},null,null,null,51077.84,null,null,null,null,51077.84,null,3784.36,null,739.53,null,145.91,null,2355.830000000019,null,{"$f":"R29-AA29-AE29-AG29-AI29-AC29","v":0}]
[2001,97634.33,26376.52,{"$f":"C30/C29-1","v":-4.9247257145832446E-3},2990.76,{"$f":"E30/E29-1","v":2.9206198445226983E-2},1200.69,{"$f":"G30/G29-1","v":0.39299263298335174},67066.36,null,2832.17,1733.79,null,{"$f":"P30","v":65967.98},{"$f":"N30/N29-1","v":9.3000687764859924E-2},65967.98,{"$f":"P30/P29-1","v":9.3000687764859924E-2},63498.99,{"$f":"R30/R29-1","v":9.2860546882999939E-2},null,null,53374.62,{"$f":"V30/V29-1","v":4.4966271087422793E-2},null,null,null,53374.62,{"$f":"AA30/AA29-1","v":4.4966271087422793E-2},4278.29,{"$f":"AC30/AC29-1","v":0.13051876671352614},847.53,{"$f":"AE30/AE29-1","v":0.14603870025556764},164.68,{"$f":"AG30/AG29-1","v":0.12864094304708384},4833.8699999999953,{"$f":"AI30/AI29-1","v":1.0518755597814597},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,"CALCULO AUXILIAR"]
[2002,79512.22,3960.33,{"$f":"C31/C30-1","v":-0.84985396102290978},2198.2199999999998,-0.26499618825984039,3668.8700000000003,2.0556346767275486,69684.800000000003,null,2879.61,1802.2,null,68607.39,4.0010471747050635E-2,68607.39,4.0010471747050635E-2,66147.86,4.1715151689814212E-2,null,null,56852.5,{"$f":"V31/V30-1","v":6.5159808163505417E-2},null,null,null,56852.5,{"$f":"AA31/AA30-1","v":6.5159808163505417E-2},4754.4799999999996,{"$f":"AC31/AC30-1","v":0.11130381530938749},943.38,0.11309334182860797,344.11,{"$f":"AG31/AG30-1","v":1.0895676463444257},3253.3900000000008,{"$f":"AI31/AI30-1","v":-0.32695955828352774},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,"PIB - L","PIB","L+w"]
[2003,81814.37,250.09,-0.93685122199412674,2261.89,2.8964343878228771E-2,5633.46,0.53547550063098437,73668.929999999993,null,3118.04,1864.73,null,72415.62,5.5507577244958473E-2,72415.62,5.5507577244958473E-2,69830.94,5.5679503463906599E-2,null,null,60151.39,5.8025416648344486E-2,null,null,null,60151.39,5.8025416648344486E-2,5154.21,8.4074388786996801E-2,1080.9100000000001,0.14578430749008886,174.43,-0.49309813722356222,3270.0000000000032,5.1054438600974805E-3,0,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,2014,{"$f":"+BN18-BR18","v":7.4102876434093473E-3},{"$f":"+BN18","v":1.4410287643409347E-2},{"$f":"+BT18+BR18","v":1.4E-2},{"$f":"+BR32-BQ32","v":-4.1028764340934713E-4}]
[2004,90027.56,197.06,-0.21204366428085886,2326.31,2.8480606926066354E-2,9931.4700000000012,0.76294320009372596,77572.72,null,2982.8,1914.39,null,76504.31,5.6461437463353858E-2,76504.31,5.6461437463353858E-2,73567.97,5.3515390169457833E-2,null,null,64453.17,7.1515886831542863E-2,null,null,null,64453.17,7.1515886831542863E-2,5830.17,0.13114715931248444,1187.28,9.8407823037995668E-2,346.23,0.98492231840853073,1751.1200000000031,-0.46448929663608518,0,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,2015,1.277816405148925E-2,2.677816405148925E-2,2.4E-2,-2.77816405148925E-3]
[2005,96296.73,210.76,6.952197300314622E-2,2347.5,9.1088461984860647E-3,6646.54,-0.33075969619804524,87091.930000000008,null,3060.81,1981.93,null,86013.05,0.12429025240538749,86013.05,0.12429025240538749,83036,0.12869771994524237,null,null,68950.14,6.9771122196161883E-2,null,null,null,68950.14,6.9771122196161883E-2,6406.7,9.8887339477236491E-2,1319.49,0.1113553668890237,379.42,9.5861132773012114E-2,5980.2500000000009,2.4151000502535465,0,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,2016,2.2426793557833183E-2,3.7426793557833182E-2,2.5999999999999999E-2,-1.1426793557833183E-2]
[2006,103570.21,209.13,-7.733915353957066E-3,2557.56,8.9482428115015944E-2,9789.18,0.47282345400764925,91014.34,null,3138.03,2040,null,89916.31,4.5379858056422862E-2,89916.31,4.5379858056422862E-2,86815.819999999992,4.5520256274386828E-2,null,null,73724.990000000005,6.9250765843260176E-2,null,null,null,73724.990000000005,6.9250765843260176E-2,6850.49,6.9269670813367323E-2,1480.75,0.12221388566794755,391.05,3.0652047862526954E-2,4368.5399999999872,-0.26950545545755,0,"provisto por MIGUEL ANGEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,2.1367998588691782E-2,4.4367998588691782E-2,0.04,-4.3679985886917808E-3]
[2007,113326.98,233.19,0.11504805623296521,2798.72,9.4292998013731699E-2,11348.57,0.15929730580089441,98946.5,null,3255.65,2119.04,null,97809.89,8.7788077602383829E-2,97809.89,8.7788077602383829E-2,93663.26,7.8873182330132963E-2,null,null,79805.399999999994,8.247420582898668E-2,null,null,null,79805.399999999994,8.247420582898668E-2,7253.6,5.8843965906088647E-2,1787.4,0.20709100118183366,417.63,6.7970847717683025E-2,4399.2300000000005,7.025230397343929E-3,0,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,2018,1.9804091506827375E-2,4.1245332392461191E-2,3.6999999999999998E-2,-4.245332392461193E-3]
[2008,122010.2,257.64,0.10485012221793388,3264.11,0.16628673107706393,12326.07,8.6134200167950592E-2,106162.38,null,3490.59,2163.08,null,104834.87000000001,7.1822798287576095E-2,104834.87000000001,7.1822798287576095E-2,99589.200000000012,6.3268564429638907E-2,null,null,84728.54,6.1689309244737922E-2,null,null,null,84728.54,6.1689309244737922E-2,7533.87,3.8638744899084587E-2,2208.9699999999998,0.23585655141546358,455.67,9.1085410530852728E-2,4662.1500000000178,5.9765004330307292E-2,0,"P","S",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,2.1812266619623061E-2,3.8122666196230601E-2,3.3000000000000002E-2,-5.1226661962305992E-3]
[2009,118010.74,268.95999999999998,4.3937276820369409E-2,4418.07,0.35352975236741391,3133.34,-0.74579569968367854,110190.37,null,3579.57,2180.9499999999998,null,108791.74999999999,3.7743930049228602E-2,108791.74999999999,3.7743930049228602E-2,104399.27999999998,4.8299213167692701E-2,108800.284,8.5340000000142027,89972.08,6.1886349038942523E-2,null,null,null,89972.08,6.1886349038942523E-2,7178.03,-4.7232033470182011E-2,2292.84,3.7967921701064444E-2,458.65,6.5398204841222718E-3,4497.679999999983,-3.5277715217235439E-2,0,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,2020,2.1499999999999214E-2,3.5000000000000003E-2,0.03,{"$f":"+BR38-BQ38","v":-5.0000000000000044E-3}]
[2010,131306.15,239.08,-0.11109458655562154,4539.58,2.7502959437039287E-2,11428.61,2.6474209629341212,115098.87999999999,null,3643.84,2172.9900000000002,null,113646.09,4.4620479034485738E-2,113628.03,4.4454473799713901E-2,109544.42,4.9283290076330255E-2,113646.087,18.057000000000698,95701,6.3674419886702527E-2,null,null,null,95701.8,6.3683311533978104E-2,6732.98,-6.2001691271839188E-2,2316.9299999999998,1.0506620610247319E-2,442.82,-3.4514335549983621E-2,4349.8899999999958,-3.2859162946227372E-2,0,1.5575151633058892E-2,1.7999999999999999E-2]
[2011,126878.41,226.08,-5.4375104567508825E-2,4148.63,-8.6120301878147232E-2,4732.9000000000005,-0.58587264767981406,117770.8,0.02,3531.05,2138.7200000000003,null,116415.8,2.4371362006383235E-2,116378.45,2.4205471132430878E-2,112665.62,2.8492551240857367E-2,116415.79,37.339999999996508,99533.71,4.0048797818204696E-2,null,null,null,99533.71,4.0040103738905763E-2,6241.07,-7.3059774423806401E-2,2351.59,1.4959450652372031E-2,433.59,-2.084368366379119E-2,4105.6599999999889,-5.6146247376372083E-2,0,1.398791229314611E-2,1.7999999999999999E-2]
[2012,125673.14,344.41,0.52339879688605806,3897.16,-6.0615191038969507E-2,1366.95,-0.71118130533076973,120064.62,2.8,3200.76,2137.59,null,119029.84,2.2454340390221983E-2,118998.65,2.2514477551470957E-2,115446.18,2.4679755900690825E-2,119029.83900000001,31.189000000013039,103503.79,3.9886788104251281E-2,null,null,null,103503.79,3.9886788104251281E-2,5360.16,-0.1411472712211207,2264.0500000000002,-3.722587695984414E-2,399.16,-7.9406812887750977E-2,3919.0199999999995,-4.5459195354702997E-2,0,1.5433241634527084E-2,1.7000000000000001E-2]
[2013,131302.19,224.1,-0.3493220289770913,5188.82,0.33143622535384742,1146.1600000000001,-0.16152017264713414,{"$f":"B42-C42-E42-G42","v":124743.10999999999},6.81,4099.37,2677.33,null,123332.68,3.6149254674290088E-2,123314.26,3.626604167358205E-2,119950.43,3.9016015947864302E-2,123339.49,25.230000000010477,108564.3,4.8892026079431661E-2,null,null,null,108564.3,4.8892026079431661E-2,5014.6499999999996,-6.4458896749350791E-2,2128.4899999999998,-5.9875002760539919E-2,371.07,-7.0372782843972415E-2,3871.9199999999905,-1.2018310700126267E-2,0,1.623682472372856E-2,1.7000000000000001E-2]
[{"$f":"A42+1","v":2014},null,223.35,-3.3467202141901353E-3,3708.33,-0.28532305996353702,null,null,129266.55,11.06,4065.82,2320.94,null,127521.99,3.3967558314633273E-2,127510.61,null,124048,3.4160527811363472E-2,null,null,112201.61,3.3503739258669674E-2,null,null,null,null,null,4878.37,-2.7176373226446504E-2,2177.29,2.2927051571771662E-2,null,null,null,null,null,1.2711181691162032E-2,1.7149999999999999E-2]
[{"$f":"A43+1","v":2015},null,227.28,1.7595701813297504E-2,3785.57,2.0828782767445153E-2,null,null,132802.44999999998,11.06,3832.34,2402.87,null,131367.37,3.0154642348350968E-2,131361.91999999998,null,127160.17,2.5088433509609098E-2,null,null,null,null,null,null,null,null,null,4942.72,1.3190881380461095E-2,2097.69,-3.655920892485609E-2,null,null,null,null,null,1.2927863205012935E-2,1.55E-2]
[{"$f":"2016","v":2016},null,null,null,null,null,null,null,null,null,null,null,null,135901.91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2900873479115837E-2,1.6E-2]
[{"$f":"A45+1","v":2017},null,null,null,null,null,null,null,null,null,null,null,null,139929.51999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3156346828480769E-2,1.5800000000000002E-2]
[{"$f":"A46+1","v":2018},null,null,null,null,null,null,null,null,null,null,null,null,144005.76000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4611964350381719E-3,1.5800000000000002E-2]
[{"$f":"A47+1","v":2019},null,null,null,null,null,null,null,null,null,null,null,null,148310.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2547367319491585E-2,1.4999999999999999E-2]
[{"$f":"A48+1","v":2020},null,null,null,null,null,null,null,null,null,null,null,null,152774.48000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3735711981457399E-2,1.4E-2]

{"sheet":"Resultados_aux","index":8,"n_rows":26,"n_cols":19,"rows_kept":26,"cut":false,"hidden":true,"merged":[[11,18,11,19],[2,3,2,4],[0,3,1,9],[7,17,9,17],[7,18,9,19],[10,18,10,19]]}
[null,null,null,"Supuestos a introducir:"]
[]
[]
[null,null,null,"Número Total de Asalariados (miles)","Remuneración por Asalariado","Base Máxima de Cotización","Cambios normativos permanentes","Nuevos ingresos corrientes permanentes","Número de pensiones","Tasa de sustitución ","PIB real","PAFT nominal","Deflactor ","Total ingresos","Tipo implícito (sobre la base de cotización)"]
[null,null,null,"A","B","C","E","F","G","H"]
[null,null,null,"T. anual","T. anual","T. anual","% Ing. Totales","% Ing. Totales","T. anual","T. anual","T. anual","T. anual","T. anual","T. anual","%"]
[null,null,{"$f":"C8-1","v":2001},{"$f":"100*Input!AT5","v":4.6130231055097726},{"$f":"100*Input!AV5","v":2.5458790206081883},{"$f":"100*Input!AX5","v":2.0009221215323558},null,null,null,null,{"$f":"100*Input!AZ5","v":3.6694328742832072},{"$f":"Input!BH5*100","v":4.8744670555877168},{"$f":"Input!BD5*100","v":4.5747450754266561},{"$f":"Input!AC5*100","v":8.9432971011007112},{"$f":"Input!BI5","v":0.19549216512415082}]
[null,null,2002,{"$f":"100*Input!AT6","v":4.0389219244729269},{"$f":"100*Input!AV6","v":2.1287750814316331},{"$f":"100*Input!AX6","v":2.9997079894876322},null,null,null,null,{"$f":"100*Input!AZ6","v":2.7101809387907183},{"$f":"Input!BH6*100","v":4.7734283759390372},{"$f":"Input!BD6*100","v":4.4031869321165207},{"$f":"Input!AC6*100","v":6.5436751077650346},{"$f":"Input!BI6","v":0.19555463812408047},null,null,"Saldo 2015","Saldo 2016-2020 promedio anual"]
[null,null,2003,{"$f":"100*Input!AT7","v":4.8619358669833801},{"$f":"100*Input!AV7","v":1.6239668034116139},{"$f":"100*Input!AX7","v":2.9942910404287426},null,null,null,null,{"$f":"100*Input!AZ7","v":3.0894428948300634},{"$f":"Input!BH7*100","v":4.643922472099038},{"$f":"Input!BD7*100","v":4.1419554459948271},{"$f":"Input!AC7*100","v":8.3639508822495721},{"$f":"Input!BI7","v":0.19702643690352692}]
[null,null,2004,{"$f":"100*Input!AT8","v":4.2047143767254269},{"$f":"100*Input!AV8","v":1.73533675294264},{"$f":"100*Input!AX8","v":2.9977375565610753},null,null,null,null,{"$f":"100*Input!AZ8","v":3.2593014815009536},{"$f":"Input!BH8*100","v":4.3594918952193584},{"$f":"Input!BD8*100","v":3.9528975745955819},{"$f":"Input!AC8*100","v":7.6493696309955617},{"$f":"Input!BI8","v":0.19826681925421621}]
[null,null,2005,{"$f":"100*Input!AT9","v":5.3053461042048777},{"$f":"100*Input!AV9","v":2.0581895756468072},{"$f":"100*Input!AX9","v":2.9983525535420164},null,null,null,null,{"$f":"100*Input!AZ9","v":3.5836469368740076},{"$f":"Input!BH9*100","v":4.5587111280974701},{"$f":"Input!BD9*100","v":4.4433317726985777},{"$f":"Input!AC9*100","v":8.149192207523992},{"$f":"Input!BI9","v":0.19782352544051127},null,"mill EUR",{"$f":"Iterativo_C!AL13","v":-6507.6589462920674},{"$f":"AVERAGE(Iterativo_C!AL14:AL18)","v":{"$error":"#VALUE!"}}]
[null,null,2006,{"$f":"100*Input!AT10","v":4.5542510643787892},{"$f":"100*Input!AV10","v":3.187445675234879},{"$f":"100*Input!AX10","v":2.9963744934954128},null,null,null,null,{"$f":"100*Input!AZ10","v":4.0762203425309895},{"$f":"Input!BH10*100","v":4.8398242947904402},{"$f":"Input!BD10*100","v":4.2421579347755145},{"$f":"Input!AC10*100","v":9.0628560816417458},{"$f":"Input!BI10","v":0.19811843252896955},null,"% PIB",{"$f":"Iterativo_C!AP13","v":-5.9486092525428171E-3},{"$f":"AVERAGE(Iterativo_C!AP14:AP18)","v":{"$error":"#VALUE!"}}]
[null,null,2007,{"$f":"100*Input!AT11","v":3.4057255676209319},{"$f":"100*Input!AV11","v":4.5986245414617155},{"$f":"100*Input!AX11","v":3.3957966663215711},null,null,null,null,{"$f":"100*Input!AZ11","v":3.4791830561345272},{"$f":"Input!BH11*100","v":4.2496222571352105},{"$f":"Input!BD11*100","v":3.7464993523402823},{"$f":"Input!AC11*100","v":8.7060384590786235},{"$f":"Input!BI11","v":0.19739741896265314}]
[null,null,2008,{"$f":"100*Input!AT12","v":-0.47136038186157414},{"$f":"100*Input!AV12","v":7.1489400047748619},{"$f":"100*Input!AX12","v":2.6033843997196326},null,null,null,null,{"$f":"100*Input!AZ12","v":0.89169848727779222},{"$f":"Input!BH12*100","v":3.4615008667409075},{"$f":"Input!BD12*100","v":2.3836318908563303},{"$f":"Input!AC12*100","v":5.4883244608976867},{"$f":"Input!BI12","v":0.19286431990465944}]
[null,null,2009,{"$f":"100*Input!AT13","v":-5.9948444337869393},{"$f":"100*Input!AV13","v":3.8079539432331},{"$f":"100*Input!AX13","v":2.995998828925539},null,null,null,null,{"$f":"100*Input!AZ13","v":-3.8323624999999972},{"$f":"Input!BH13*100","v":2.8886932169007062},{"$f":"Input!BD13*100","v":0.50206623774756709},{"$f":"Input!AC13*100","v":-1.0739843010434069},{"$f":"Input!BI13","v":0.19377940483789716}]
[null,null,2010,{"$f":"100*Input!AT14","v":-2.1299662011351361},{"$f":"100*Input!AV14","v":0.2611650572620805},{"$f":"100*Input!AX14","v":1.0043585370475672},null,null,{"$f":"Resultados!H16","v":1.5575151633058892},{"$f":"Resultados!I16","v":1.7999999999999998},{"$f":"100*Input!AZ14","v":-0.201263132828855},{"$f":"Input!BH14*100","v":2.4987265841216799},{"$f":"Input!BD14*100","v":0.37540037039504037},{"$f":"Input!AC14*100","v":-0.60672294908843405},{"$f":"Input!BI14","v":0.19451301227656759}]
[null,null,2011,{"$f":"100*Input!AT15","v":-1.5768554114810707},{"$f":"100*Input!AV15","v":0.84112490414800511},{"$f":"100*Input!AX15","v":1.0037523452157471},null,null,{"$f":"Resultados!H17","v":1.398791229314611},{"$f":"Resultados!I17","v":1.7999999999999998},{"$f":"100*Input!AZ15","v":5.0302640282984257E-2},{"$f":"Input!BH15*100","v":1.6944687502928546},{"$f":"Input!BD15*100","v":-0.58374057654613232},{"$f":"Input!AC15*100","v":5.6962577625641053E-2},{"$f":"Input!BI15","v":0.1976681494828913}]
[null,null,2012,{"$f":"100*Input!AT16","v":-5.7133399536577256},{"$f":"100*Input!AV16","v":0.17276518704736343},{"$f":"100*Input!AX16","v":1.0030649205907016},null,null,{"$f":"Resultados!H18","v":1.5433241634527084},{"$f":"Resultados!I18","v":1.7000000000000002},{"$f":"100*Input!AZ16","v":-1.641435305202088},{"$f":"Input!BH16*100","v":2.9220817700730706},{"$f":"Input!BD16*100","v":-0.21775232216422191},{"$f":"Input!AC16*100","v":-2.4789043852055714},{"$f":"Input!BI16","v":0.2008091046377618}]
[null,null,2013,{"$f":"100*Input!AT17","v":-3.7635163600617916},{"$f":"100*Input!AV17","v":0.28722373006131452},{"$f":"100*Input!AX17","v":5.0114942528735718},null,null,{"$f":"Resultados!H19","v":1.623682472372856},{"$f":"Resultados!I19","v":1.7000000000000002},{"$f":"100*Input!AZ17","v":-1.2226878958204956},{"$f":"Input!BH17*100","v":2.8398038787095903},{"$f":"Input!BD17*100","v":0.65623244554671167},{"$f":"Input!AC17*100","v":0.5747199337691411},{"$f":"Input!BI17","v":0.19950494647246431}]
[null,null,{"$f":"C19+1","v":2014},{"$f":"Resultados!C20","v":0.7},{"$f":"Resultados!D20","v":0.8},{"$f":"Resultados!E20","v":5},{"$f":"Resultados!F20","v":0},{"$f":"Resultados!G20","v":0},{"$f":"Resultados!H20","v":1.2711181691162032},{"$f":"Resultados!I20","v":1.7149999999999999},{"$f":"100*Input!AZ18","v":1.1479999825113198},{"$f":"+K20-D20","v":0.44799998251131989},{"$f":"Input!BD18*100","v":0.27857201318140001},{"$f":"Input!AC18*100","v":3.0981301159074048},{"$f":"Input!BI18","v":0.20497479315961392}]
[null,null,2015,{"$f":"Resultados!C21","v":1.4},{"$f":"Resultados!D21","v":1},{"$f":"Resultados!E21","v":0.25},{"$f":"Resultados!F21","v":5.5},{"$f":"Resultados!G21","v":0},{"$f":"Resultados!H21","v":1.2927863205012899},{"$f":"Resultados!I21","v":1.55},1,1,1,{"$f":"Input!AC19*100","v":6.9387181758739924},{"$f":"Input!BI19","v":0.21685370000330004}]
[null,null,2016,{"$f":"IF(ISNUMBER(Resultados!C$22),Resultados!C$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!D$22),Resultados!D$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!E$22),Resultados!E$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!F$22),Resultados!F$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!G$22),Resultados!G$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!H$22),Resultados!H$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!I$22),Resultados!I$22,\"ND\")","v":"ND"},{"$f":"100*Input!AZ20","v":1.9430679781618831},{"$f":"+K22-D22","v":{"$error":"#VALUE!"}},{"$f":"Input!BD20*100","v":1.1636430991403206},{"$f":"Input!AC20*100","v":{"$error":"#VALUE!"}},{"$f":"Input!BI20","v":{"$error":"#VALUE!"}}]
[null,null,2017,{"$f":"IF(ISNUMBER(Resultados!C$22),Resultados!C$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!D$22),Resultados!D$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!E$22),Resultados!E$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!F$22),Resultados!F$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!G$22),Resultados!G$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!H$22),Resultados!H$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!I$22),Resultados!I$22,\"ND\")","v":"ND"},{"$f":"100*Input!AZ21","v":2.3469217551115085},{"$f":"+K23-D23","v":{"$error":"#VALUE!"}},{"$f":"Input!BD21*100","v":1.5818215495701602},{"$f":"Input!AC21*100","v":{"$error":"#VALUE!"}},{"$f":"Input!BI21","v":{"$error":"#VALUE!"}}]
[null,null,2018,{"$f":"IF(ISNUMBER(Resultados!C$22),Resultados!C$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!D$22),Resultados!D$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!E$22),Resultados!E$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!F$22),Resultados!F$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!G$22),Resultados!G$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!H$22),Resultados!H$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!I$22),Resultados!I$22,\"ND\")","v":"ND"},{"$f":"100*Input!AZ22","v":2.336209388577859},{"$f":"+K24-D24","v":{"$error":"#VALUE!"}},{"$f":"Input!BD22*100","v":2},{"$f":"Input!AC22*100","v":{"$error":"#VALUE!"}},{"$f":"Input!BI22","v":{"$error":"#VALUE!"}}]
[null,null,2019,{"$f":"IF(ISNUMBER(Resultados!C$22),Resultados!C$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!D$22),Resultados!D$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!E$22),Resultados!E$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!F$22),Resultados!F$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!G$22),Resultados!G$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!H$22),Resultados!H$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!I$22),Resultados!I$22,\"ND\")","v":"ND"},{"$f":"100*Input!AZ23","v":1.3239352233495261},{"$f":"+K25-D25","v":{"$error":"#VALUE!"}},{"$f":"Input!BD23*100","v":2},{"$f":"Input!AC23*100","v":{"$error":"#VALUE!"}},{"$f":"Input!BI23","v":{"$error":"#VALUE!"}}]
[null,null,2020,{"$f":"IF(ISNUMBER(Resultados!C$22),Resultados!C$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!D$22),Resultados!D$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!E$22),Resultados!E$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!F$22),Resultados!F$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!G$22),Resultados!G$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!H$22),Resultados!H$22,\"ND\")","v":"ND"},{"$f":"IF(ISNUMBER(Resultados!I$22),Resultados!I$22,\"ND\")","v":"ND"},{"$f":"100*Input!AZ24","v":1.677985211881805},{"$f":"+K26-D26","v":{"$error":"#VALUE!"}},{"$f":"Input!BD24*100","v":2},{"$f":"Input!AC24*100","v":{"$error":"#VALUE!"}},{"$f":"Input!BI24","v":{"$error":"#VALUE!"}}]