{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Menu","Supuestos macro","Información Histórica","Tarifas","Paso 1 Y 2 -Alistamiento Datos","Paso 3 - Modelo econometrico","Reestimación 1","Reestimación 2","Reestimación 3","Reestimación 4","Resultados","Error y Linea base","Consolidado","Ajuste de Riesgo I","Ajuste de Riesgo II","Peajes Sin Info","Ingresos","No incremento de Tarifas ","Tarifas diferenciales","Otros","Contingente - PA"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":2,"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":"Menu","index":0,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":false,"merged":[[8,1,9,11],[11,1,12,11],[61,3,62,3],[61,7,62,7],[15,1,15,11]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"NOTA: Este archivo tiene como objetivo facilitar los cálculos que en el marco de la resolución 4859 de 2019 usted debe realizar. Sin embargo, deberá correr cuantas macro sean necesarias, de acuerdo con la información que tiene disponible. Es decir, en caso de contar con información que empieza desde fechas diferentes, deberá correr macros diferentes para incorporar TODA la información que tiene disponible.  "]
[]
[]
[null,"Le recomendamos presentar en este formatos los resultados finales de la valoración. En caso de haber corrido más de una macro, incluya en la pestaña \"Consolidado\" los resultados de la regresión y los errores de cada una de las macro utilizadas, y marque el archivo como \"Consolidado Final\"."]
[]
[]
[]
[null,"INSTRUCCIONES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Número de peajes a trabajar:",1,null,null,"¿Hasta que año va el proyecto?",2043]
[]
[]
[null,null,null,"¿Desde cuándo se tiene información de trafico?","Mes(#):",6,null,"¿Hasta cuándo se tiene información de trafico?","Mes(#):",4]
[null,null,null,null,"Año:",2003,null,null,"Año:",2023]

{"sheet":"Supuestos macro","index":1,"n_rows":762,"n_cols":20,"rows_kept":762,"cut":false,"hidden":false,"merged":[[1,1,1,3],[1,5,1,8],[1,10,1,13],[1,15,1,19],[2,15,3,19]]}
[null,null,null,null,null,null,null,null,null," "]
[null,"Supuestos macroeconómicos (Política macro) PIB HISTÓRICO",null,null,null,"Supuestos macroeconómicos (proyección escenario riesgo) PIB MENSUAL ",null,null,null,null,"IPC",null,null,null,null,"Proyección PIB mensual ( En valores) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: Pegar  como valor el resultado de la columna H, en la columna S."]
[null,"Fecha de actualización ","2025-09-01",null,null,"Crecimiento escenario en riesgo",1.4999999999999999E-2,null,null,null,"Supuesto de inflación ",0.03]
[]
[null,"Año","PIB Interno Real ($ Millones de 2015)","Variación porcentual ",null,"Año","Mes","PIB Interno Real ($ Millones de 2015)","Variación porcentual ",null,"Año","IPC ","IPC Valor","Indice (Constantes 2015)",null,"Año","Mes","Código","PIB Interno Real ($ Millones de 2015)","Días hábiles"]
[null,2003,471264.17403718631,4.560975319753191,null,2003,"Enero ",{"$f":"$C$7/12","v":39272.014503098857},null,null,2002,51.477899999999998,51.477899999999998,1.7104427336779473,null,2003,"Enero ",{"$f":"CONCATENATE(P7,Q7)","v":"2003Enero "},39272.014503098857,21]
[null,2004,491303.07494386972,4.2521587701046304,null,2003,"Febrero ",{"$f":"$C$7/12","v":39272.014503098857},null,null,2003,53.07,53.07,{"$f":"$L$20/L8","v":1.6591294516676087},null,2003,"Febrero ",{"$f":"CONCATENATE(P8,Q8)","v":"2003Febrero "},39272.014503098857,20]
[null,2005,514853.00000000006,4.7933599965400031,null,2003,"Marzo",39272.014503098857,null,null,2004,55.99,55.99,1.5726022504018573,null,2003,"Marzo","2003Marzo",39272.014503098857,22]
[null,2006,549435,6.7168686984440118,null,2003,"Abril",39272.014503098857,null,null,2005,58.7,58.7,1.4999999999999998,null,2003,"Abril","2003Abril",39272.014503098857,19]
[null,2007,586456.99999999988,6.7381946909097268,null,2003,"Mayo",39272.014503098857,null,null,2006,61.33,61.33,1.4356758519484754,null,2003,"Mayo","2003Mayo",39272.014503098857,21]
[null,2008,605713,3.2834461861654285,null,2003,"Junio",39272.014503098857,null,null,2007,64.819999999999993,64.819999999999993,1.3583770441221845,null,2003,"Junio","2003Junio",39272.014503098857,20]
[null,2009,612616,1.1396486454806176,null,2003,"Julio",{"$f":"$C$7/12","v":39272.014503098857},null,null,2008,69.8,69.8,1.2614613180515759,null,2003,"Julio","2003Julio",39272.014503098857,20]
[null,2010,640151.00000000012,4.4946589707092421,null,2003,"Agosto",39272.014503098857,null,null,2009,71.2,71.2,1.2366573033707864,null,2003,"Agosto","2003Agosto",39272.014503098857,21]
[null,2011,684628,6.9478919817355322,null,2003,"Septiembre",39272.014503098857,null,null,2010,73.45,73.45,1.1987746766507827,null,2003,"Septiembre","2003Septiembre",39272.014503098857,20]
[null,2012,711415.00000000012,3.9126357671611656,null,2003,"Octubre",39272.014503098857,null,null,2011,76.19,76.19,1.1556634728967057,null,2003,"Octubre","2003Octubre",39272.014503098857,22]
[null,2013,747939.00000000012,5.1339935199567144,null,2003,"Noviembre",39272.014503098857,null,null,2012,78.05,78.05,1.1281229980781551,null,2003,"Noviembre","2003Noviembre",39272.014503098857,20]
[null,2014,781589.00000000023,4.4990300011097384,null,2003,"Diciembre",39272.014503098857,null,null,2013,79.56,79.56,1.1067119155354448,null,2003,"Diciembre","2003Diciembre",39272.014503098857,20]
[null,2015,804691.99999999988,2.9559013752751939,null,{"$f":"F7+1","v":2004},"Enero",{"$f":"$C$8/12","v":40941.922911989146},{"$f":"(H19-H7)/H7","v":4.2521587701046526E-2},null,2014,82.47,82.47,1.0676609676245907,null,{"$f":"P7+1","v":2004},"Enero","2004Enero",40941.922911989146,21]
[null,2016,821489,2.0873825016279657,null,{"$f":"F8+1","v":2004},"Febrero",{"$f":"$C$8/12","v":40941.922911989146},{"$f":"(H20-H8)/H8","v":4.2521587701046526E-2},null,2015,88.05,88.05,1,null,{"$f":"P8+1","v":2004},"Febrero","2004Febrero",40941.922911989146,20]
[null,2017,832656,1.3593608678874602,null,2004,"Marzo",40941.922911989146,4.2521587701046526E-2,null,2016,93.11,93.11,{"$f":"$L$20/L21","v":0.94565567608205348},null,2004,"Marzo","2004Marzo",40941.922911989146,18]
[null,2018,854008,2.5643242827770418,null,2004,"Abril",40941.922911989146,4.2521587701046526E-2,null,2017,96.92,96.92,0.90848122162608336,null,2004,"Abril","2004Abril",40941.922911989146,22]
[null,2019,881224,3.1868553924553344,null,2004,"Mayo",40941.922911989146,{"$f":"(H23-H11)/H11","v":4.2521587701046526E-2},null,2018,100,100,0.88049999999999995,null,2004,"Mayo","2004Mayo",40941.922911989146,20]
[null,2020,817900,-7.1859141376085951,null,{"$f":"F12+1","v":2004},"Junio",{"$f":"$C$8/12","v":40941.922911989146},4.2521587701046526E-2,null,2019,103.8,103.8,0.84826589595375723,null,{"$f":"P12+1","v":2004},"Junio","2004Junio",40941.922911989146,19]
[null,2021,906243,10.801198190487838,null,2004,"Julio",40941.922911989146,4.2521587701046526E-2,null,2020,105.48,105.48,{"$f":"$L$20/L25","v":0.83475540386803182},null,2004,"Julio","2004Julio",40941.922911989146,23]
[null,2022,972655.00000000012,7.3282772942798058,null,2004,"Agosto",40941.922911989146,4.2521587701046526E-2,null,2021,111.41,111.41,{"$f":"$L$20/L26","v":0.79032402836370164},null,2004,"Agosto","2004Agosto",40941.922911989146,19]
[null,2023,979584,0.71238003197433564,null,2004,"Septiembre",40941.922911989146,4.2521587701046526E-2,null,2022,126.03,126.03,{"$f":"$L$20/L27","v":0.69864318019519156},null,2004,"Septiembre","2004Septiembre",40941.922911989146,22]
[null,2024,995240.51329762861,1.5982818520544173,null,2004,"Octubre",40941.922911989146,4.2521587701046526E-2,null,2023,137.72,137.72,{"$f":"$L$20/L28","v":0.63934069125762416},null,2004,"Octubre","2004Octubre",40941.922911989146,22]
[null,2025,1021720.60229737,2.6606723345698802,null,2004,"Noviembre",40941.922911989146,4.2521587701046526E-2,null,2024,144.88,144.88,{"$f":"$L$20/L29","v":0.60774434014356704},null,2004,"Noviembre","2004Noviembre",40941.922911989146,18]
[null,2026,1051904.58402954,2.9542305072737474,null,2004,"Diciembre",40941.922911989146,4.2521587701046526E-2,null,2025,{"$f":"L29*(1+0.0452236352692621)","v":151.43200027781069},149.44990260908514,0.58144909819897528,null,2004,"Diciembre","2004Diciembre",40941.922911989146,21]
[null,"Fuente: Política Macro MHCP ",null,null,null,2005,"Enero",{"$f":"$D$34/3","v":42101.279905797332},2.8317111443456104E-2,null,2026,{"$f":"L30*(1+0.0315426739997595)","v":156.20857049570517},153.93339968735771,0.56366945629542686,null,2005,"Enero","2005Enero",42101.279905797332,20]
[null,null,null,null,null,2005,"Febrero",{"$f":"$D$34/3","v":42101.279905797332},2.8317111443456104E-2,null,2027,{"$f":"L31*(1+$L$4)","v":160.89482761057633},158.55140167797845,{"$f":"$L$20/L32","v":0.54725189931594842},null,2005,"Febrero","2005Febrero",42101.279905797332,20]
[null,"Año","Trimestre","PIB Interno Real ($ Millones de 2015)",null,2005,"Marzo",{"$f":"$D$34/3","v":42101.279905797332},2.8317111443456104E-2,null,2028,{"$f":"L32*(1+$L$4)","v":165.72167243889362},163.30794372831781,0.53131252360771697,null,2005,"Marzo","2005Marzo",42101.279905797332,20]
[null,2005,"I",126303.83971739199,null,2005,"Abril",{"$f":"$D$35/3","v":42920.205588261},4.8319241881346703E-2,null,2029,170.69332261206043,168.20718204016734,0.5158374015608902,null,2005,"Abril","2005Abril",42920.205588261,22]
[null,2005,"II",128760.616764783,null,2005,"Mayo",{"$f":"$D$35/3","v":42920.205588261},4.8319241881346703E-2,null,2030,175.81412229042223,173.25339750137238,0.50081301122416533,null,2005,"Mayo","2005Mayo",42920.205588261,20]
[null,2005,"III",128746.26301131101,null,2005,"Junio",{"$f":"$D$35/3","v":42920.205588261},4.8319241881346703E-2,null,2031,181.0885459591349,178.45099942641355,0.48622622448948083,null,2005,"Junio","2005Junio",42920.205588261,21]
[null,2005,"IV",131042.28038767799,null,2005,"Julio",{"$f":"$D$36/3","v":42915.421003770338},4.8202379160928135E-2,null,2032,186.52120233790896,183.80452940920597,0.47206429562085517,null,2005,"Julio","2005Julio",42915.421003770338,19]
[null,{"$f":"B34+1","v":2006},"I",133975.643976758,null,2005,"Agosto",{"$f":"$D$36/3","v":42915.421003770338},4.8202379160928135E-2,null,2033,192.11683840804622,189.31866529148215,0.45831485011733514,null,2005,"Agosto","2005Agosto",42915.421003770338,22]
[null,{"$f":"B35+1","v":2006},"II",136054.52325454401,null,2005,"Septiembre",{"$f":"$D$36/3","v":42915.421003770338},4.8202379160928135E-2,null,2034,197.8803435602876,194.99822525022662,0.44496587390032538,null,2005,"Septiembre","2005Septiembre",42915.421003770338,22]
[null,2006,"III",138623.80996544901,null,2005,"Octubre",{"$f":"$D$37/3","v":43680.760129226001},6.6895666408351151E-2,null,2035,203.81675386709622,200.84817200773344,{"$f":"$L$20/L40","v":0.43200570281584988},null,2005,"Octubre","2005Octubre",43680.760129226001,20]
[null,2006,"IV",140781.02280325,null,2005,"Noviembre",{"$f":"$D$37/3","v":43680.760129226001},6.6895666408351151E-2,null,2036,209.93125648310911,206.87361716796545,0.41942301244257274,null,2005,"Noviembre","2005Noviembre",43680.760129226001,20]
[null,2007,"I",143081.26826305501,null,2005,"Diciembre",{"$f":"$D$37/3","v":43680.760129226001},6.6895666408351151E-2,null,2037,216.22919417760238,213.07982568300443,0.40720680819667254,null,2005,"Diciembre","2005Diciembre",43680.760129226001,22]
[null,2007,"II",145246.008407274,null,2006,"Enero",{"$f":"$D$38/3","v":44658.547992252665},6.0740863274876308E-2,null,2038,222.71607000293045,219.47222045349457,0.39534641572492479,null,2006,"Enero","2006Enero",44658.547992252665,21]
[null,2007,"III",148163.764065475,null,2006,"Febrero",{"$f":"$D$38/3","v":44658.547992252665},6.0740863274876308E-2,null,2039,229.39755210301837,226.05638706709942,0.38383147157759689,null,2006,"Febrero","2006Febrero",44658.547992252665,20]
[null,2007,"IV",149965.95926419599,null,2006,"Marzo",{"$f":"$D$38/3","v":44658.547992252665},6.0740863274876308E-2,null,2040,236.27947866610893,232.83807867911241,0.37265191415300669,null,2006,"Marzo","2006Marzo",44658.547992252665,22]
[null,2008,"I",150969.37829454101,null,2006,"Abril",{"$f":"$D$39/3","v":45351.50775151467},5.664702975977004E-2,null,2041,243.36786302609221,239.82322103948579,0.36179797490583171,null,2006,"Abril","2006Abril",45351.50775151467,18]
[null,2008,"II",151290.89297266499,null,2006,"Mayo",{"$f":"$D$39/3","v":45351.50775151467},5.664702975977004E-2,null,2042,250.66889891687498,247.01791767067036,0.35126016981148711,null,2006,"Mayo","2006Mayo",45351.50775151467,21]
[null,2008,"III",153013.07508820001,null,2006,"Junio",{"$f":"$D$39/3","v":45351.50775151467},5.664702975977004E-2,null,2043,258.18896588438122,254.42845520079047,0.34102929107911367,null,2006,"Junio","2006Junio",45351.50775151467,20]
[null,2008,"IV",150439.65364459399,null,2006,"Julio",{"$f":"$D$40/3","v":46207.936655149671},7.6721038134289057E-2,null,2044,265.93463486091264,262.06130885681421,0.33109639910593563,null,2006,"Julio","2006Julio",46207.936655149671,19]
[null,2009,"I",150708.08575864101,null,2006,"Agosto",{"$f":"$D$40/3","v":46207.936655149671},7.6721038134289057E-2,null,2045,273.91267390674,269.92314812251863,0.32145281466595699,null,2006,"Agosto","2006Agosto",46207.936655149671,21]
[null,2009,"II",152585.22102351699,null,2006,"Septiembre",{"$f":"$D$40/3","v":46207.936655149671},7.6721038134289057E-2,null,2046,282.13005412394222,278.02084256619418,0.31209011132617176,null,2006,"Septiembre","2006Septiembre",46207.936655149671,22]
[null,2009,"III",154064.77394743299,null,2006,"Octubre",{"$f":"$D$41/3","v":46927.007601083336},7.4317559086736928E-2,null,2047,290.59395574766052,286.36146784318004,0.3030001080836619,null,2006,"Octubre","2006Octubre",46927.007601083336,21]
[null,2009,"IV",155257.91927040901,null,2006,"Noviembre",{"$f":"$D$41/3","v":46927.007601083336},7.4317559086736928E-2,null,2048,299.31177442009033,294.95231187847543,0.29417486221714745,null,2006,"Noviembre","2006Noviembre",46927.007601083336,20]
[null,2010,"I",156579.97899798999,null,2006,"Diciembre",{"$f":"$D$41/3","v":46927.007601083336},7.4317559086736928E-2,null,2049,308.29112765269304,303.80088123482972,0.28560666234674514,null,2006,"Diciembre","2006Diciembre",46927.007601083336,19]
[null,2010,"II",159309.648032025,null,2007,"Enero",{"$f":"$D$42/3","v":47693.756087685004},6.796477341714928E-2,null,2050,317.53986148227381,312.91490767187463,0.27728802169586908,null,2007,"Enero","2007Enero",47693.756087685004,21]
[null,2010,"III",160450.11027216801,null,2007,"Febrero",{"$f":"$D$42/3","v":47693.756087685004},6.796477341714928E-2,null,2051,327.06605732674205,322.30235490203086,0.26921167154938741,null,2007,"Febrero","2007Febrero",47693.756087685004,20]
[null,2010,"IV",163811.26269781901,null,2007,"Marzo",{"$f":"$D$42/3","v":47693.756087685004},6.796477341714928E-2,null,null,null,null,null,null,2007,"Marzo","2007Marzo",47693.756087685004,22]
[null,2011,"I",167131.96786280599,null,2007,"Abril",{"$f":"$D$43/3","v":48415.336135758},6.7557365480114678E-2,null,null,null,null,null,null,2007,"Abril","2007Abril",48415.336135758,19]
[null,2011,"II",169849.06876335799,null,2007,"Mayo",{"$f":"$D$43/3","v":48415.336135758},6.7557365480114678E-2,null,null,null,null,null,null,2007,"Mayo","2007Mayo",48415.336135758,21]
[null,2011,"III",173288.467403335,null,2007,"Junio",{"$f":"$D$43/3","v":48415.336135758},6.7557365480114678E-2,null,null,null,null,null,null,2007,"Junio","2007Junio",48415.336135758,20]
[null,2011,"IV",174358.495970502,null,2007,"Julio",{"$f":"$D$44/3","v":49387.921355158331},6.8819015307714768E-2,null,null,null,null,null,null,2007,"Julio","2007Julio",49387.921355158331,20]
[null,2012,"I",177193.60933145499,null,2007,"Agosto",{"$f":"$D$44/3","v":49387.921355158331},6.8819015307714768E-2,null,null,null,null,null,null,2007,"Agosto","2007Agosto",49387.921355158331,21]
[null,2012,"II",177894.981826612,null,2007,"Septiembre",{"$f":"$D$44/3","v":49387.921355158331},6.8819015307714768E-2,null,null,null,null,null,null,2007,"Septiembre","2007Septiembre",49387.921355158331,20]
[null,2012,"III",177076.00796973499,null,2007,"Octubre",{"$f":"$D$45/3","v":49988.65308806533},6.5242717221784111E-2,null,null,null,null,null,null,2007,"Octubre","2007Octubre",49988.65308806533,22]
[null,2012,"IV",179250.40087219799,null,2007,"Noviembre",{"$f":"$D$45/3","v":49988.65308806533},6.5242717221784111E-2,null,null,null,null,null,null,2007,"Noviembre","2007Noviembre",49988.65308806533,20]
[null,2013,"I",182025.64136777501,null,2007,"Diciembre",{"$f":"$D$45/3","v":49988.65308806533},6.5242717221784111E-2,null,null,null,null,null,null,2007,"Diciembre","2007Diciembre",49988.65308806533,20]
[null,2013,"II",186995.781222516,null,2008,"Enero",{"$f":"$D$46/3","v":50323.126098180335},5.5130277549565038E-2,null,null,null,null,null,null,2008,"Enero","2008Enero",50323.126098180335,21]
[null,2013,"III",188122.425814549,null,2008,"Febrero",{"$f":"$D$46/3","v":50323.126098180335},5.5130277549565038E-2,null,null,null,null,null,null,2008,"Febrero","2008Febrero",50323.126098180335,20]
[null,2013,"IV",190795.15159515999,null,2008,"Marzo",{"$f":"$D$46/3","v":50323.126098180335},5.5130277549565038E-2,null,null,null,null,null,null,2008,"Marzo","2008Marzo",50323.126098180335,18]
[null,2014,"I",193501.11883444901,null,2008,"Abril",{"$f":"$D$47/3","v":50430.297657554998},4.1618249146241355E-2,null,null,null,null,null,null,2008,"Abril","2008Abril",50430.297657554998,22]
[null,2014,"II",194132.295979655,null,2008,"Mayo",{"$f":"$D$47/3","v":50430.297657554998},4.1618249146241355E-2,null,null,null,null,null,null,2008,"Mayo","2008Mayo",50430.297657554998,20]
[null,2014,"III",195992.50678778099,null,2008,"Junio",{"$f":"$D$47/3","v":50430.297657554998},4.1618249146241355E-2,null,null,null,null,null,null,2008,"Junio",{"$f":"CONCATENATE(P72,Q72)","v":"2008Junio"},50430.297657554998,19]
[null,2014,"IV",197963.07839811401,null,2008,"Julio",{"$f":"$D$48/3","v":51004.358362733336},3.2729399481117784E-2,null,null,null,null,null,null,2008,"Julio","2008Julio",51004.358362733336,23]
[null,2015,"I",199136.36451129199,null,2008,"Agosto",{"$f":"$D$48/3","v":51004.358362733336},3.2729399481117784E-2,null,null,null,null,null,null,2008,"Agosto","2008Agosto",51004.358362733336,19]
[null,2015,"II",200860.94768760301,null,2008,"Septiembre",{"$f":"$D$48/3","v":51004.358362733336},3.2729399481117784E-2,null,null,null,null,null,null,2008,"Septiembre","2008Septiembre",51004.358362733336,22]
[null,2015,"III",202672.32642976,null,2008,"Octubre",{"$f":"$D$49/3","v":50146.551214864659},3.1586793611173987E-3,null,null,null,null,null,null,2008,"Octubre","2008Octubre",50146.551214864659,22]
[null,2015,"IV",202022.361371345,null,2008,"Noviembre",{"$f":"$D$49/3","v":50146.551214864659},3.1586793611173987E-3,null,null,null,null,null,null,2008,"Noviembre","2008Noviembre",50146.551214864659,18]
[null,2016,"I",204843.620900974,null,2008,"Diciembre",{"$f":"$D$49/3","v":50146.551214864659},3.1586793611173987E-3,null,null,null,null,null,null,2008,"Diciembre","2008Diciembre",50146.551214864659,21]
[null,2016,"II",204471.80691497601,null,2009,"Enero",{"$f":"$D$50/3","v":50236.028586213673},-1.730765131656065E-3,null,null,null,null,null,null,2009,"Enero","2009Enero",50236.028586213673,20]
[null,2016,"III",205435.428794148,null,2009,"Febrero",{"$f":"$D$50/3","v":50236.028586213673},-1.730765131656065E-3,null,null,null,null,null,null,2009,"Febrero","2009Febrero",50236.028586213673,20]
[null,2016,"IV",206738.14338990199,null,2009,"Marzo",{"$f":"$D$50/3","v":50236.028586213673},-1.730765131656065E-3,null,null,null,null,null,null,2009,"Marzo","2009Marzo",50236.028586213673,21]
[null,2017,"I",206581.75085315501,null,2009,"Abril",{"$f":"$D$51/3","v":50861.740341172328},8.5552277828503959E-3,null,null,null,null,null,null,2009,"Abril","2009Abril",50861.740341172328,20]
[null,2017,"II",207717.37152192299,null,2009,"Mayo",{"$f":"$D$51/3","v":50861.740341172328},8.5552277828503959E-3,null,null,null,null,null,null,2009,"Mayo","2009Mayo",50861.740341172328,19]
[null,2017,"III",208663.24766025,null,{"$f":"F72+1","v":2009},"Junio",{"$f":"$D$51/3","v":50861.740341172328},{"$f":"(H84-H72)/H72","v":8.5552277828503959E-3},null,null,null,null,null,null,{"$f":"P72+1","v":2009},"Junio","2009Junio",50861.740341172328,19]
[null,2017,"IV",209693.629964672,null,2009,"Julio",{"$f":"$D$52/3","v":51354.924649144326},6.8732613773479874E-3,null,null,null,null,null,null,2009,"Julio","2009Julio",51354.924649144326,22]
[null,2018,"I",211004.10869724699,null,2009,"Agosto",{"$f":"$D$52/3","v":51354.924649144326},6.8732613773479874E-3,null,null,null,null,null,null,2009,"Agosto","2009Agosto",51354.924649144326,19]
[null,2018,"II",212652.21920314,null,2009,"Septiembre",{"$f":"$D$52/3","v":51354.924649144326},6.8732613773479874E-3,null,null,null,null,null,null,2009,"Septiembre","2009Septiembre",51354.924649144326,22]
[null,2018,"III",214457.93568815701,null,2009,"Octubre",{"$f":"$D$53/3","v":51752.639756803001},3.2027896296530509E-2,null,null,null,null,null,null,2009,"Octubre","2009Octubre",51752.639756803001,21]
[null,2018,"IV",215893.736411455,null,2009,"Noviembre",{"$f":"$D$53/3","v":51752.639756803001},3.2027896296530509E-2,null,null,null,null,null,null,2009,"Noviembre","2009Noviembre",51752.639756803001,19]
[null,2019,"I",217701.98835269501,null,2009,"Diciembre",{"$f":"$D$53/3","v":51752.639756803001},3.2027896296530509E-2,null,null,null,null,null,null,2009,"Diciembre","2009Diciembre",51752.639756803001,21]
[null,2019,"II",219776.76514549099,null,2010,"Enero",{"$f":"$D$54/3","v":52193.326332663331},3.8962031863060159E-2,null,null,null,null,null,null,2010,"Enero","2010Enero",52193.326332663331,19]
[null,2019,"III",220987.219905262,null,2010,"Febrero",{"$f":"$D$54/3","v":52193.326332663331},3.8962031863060159E-2,null,null,null,null,null,null,2010,"Febrero","2010Febrero",52193.326332663331,20]
[null,2019,"IV",222758.026596551,null,2010,"Marzo",{"$f":"$D$54/3","v":52193.326332663331},3.8962031863060159E-2,null,null,null,null,null,null,2010,"Marzo","2010Marzo",52193.326332663331,22]
[null,2020,"I",218692.17113180799,null,2010,"Abril",{"$f":"$D$55/3","v":53103.216010675002},4.4069975869233287E-2,null,null,null,null,null,null,2010,"Abril","2010Abril",53103.216010675002,20]
[null,2020,"II",182769.20957335201,null,2010,"Mayo",{"$f":"$D$55/3","v":53103.216010675002},4.4069975869233287E-2,null,null,null,null,null,null,2010,"Mayo","2010Mayo",53103.216010675002,20]
[null,2020,"III",200927.06604186801,null,2010,"Junio",{"$f":"$D$55/3","v":53103.216010675002},4.4069975869233287E-2,null,null,null,null,null,null,2010,"Junio","2010Junio",53103.216010675002,20]
[null,2020,"IV",215511.55325297301,null,2010,"Julio",{"$f":"$D$56/3","v":53483.370090722667},4.1445790372000954E-2,null,null,null,null,null,null,2010,"Julio","2010Julio",53483.370090722667,20]
[null,2021,"I",221847.12184294901,null,2010,"Agosto",{"$f":"$D$56/3","v":53483.370090722667},4.1445790372000954E-2,null,null,null,null,null,null,2010,"Agosto","2010Agosto",53483.370090722667,21]
[null,2021,"II",216991.74674870999,null,2010,"Septiembre",{"$f":"$D$56/3","v":53483.370090722667},4.1445790372000954E-2,null,null,null,null,null,null,2010,"Septiembre","2010Septiembre",53483.370090722667,22]
[null,2021,"III",227955.16610136299,null,2010,"Octubre",{"$f":"$D$57/3","v":54603.754232606334},5.5091189342250851E-2,null,null,null,null,null,null,2010,"Octubre","2010Octubre",54603.754232606334,20]
[null,2021,"IV",239448.965306976,null,2010,"Noviembre",{"$f":"$D$57/3","v":54603.754232606334},5.5091189342250851E-2,null,null,null,null,null,null,2010,"Noviembre","2010Noviembre",54603.754232606334,20]
[null,2022,"I",239801.16720711201,null,2010,"Diciembre",{"$f":"$D$57/3","v":54603.754232606334},5.5091189342250851E-2,null,null,null,null,null,null,2010,"Diciembre","2010Diciembre",54603.754232606334,22]
[null,2022,"II",243227.03844841299,null,2011,"Enero",{"$f":"$D$58/3","v":55710.655954268666},6.7390409248627242E-2,null,null,null,null,null,null,2011,"Enero","2011Enero",55710.655954268666,20]
[null,2022,"III",245282.51512962001,null,2011,"Febrero",{"$f":"$D$58/3","v":55710.655954268666},6.7390409248627242E-2,null,null,null,null,null,null,2011,"Febrero","2011Febrero",55710.655954268666,20]
[null,2022,"IV",244344.27921485499,null,2011,"Marzo",{"$f":"$D$58/3","v":55710.655954268666},6.7390409248627242E-2,null,null,null,null,null,null,2011,"Marzo","2011Marzo",55710.655954268666,22]
[null,2023,"I",245756.483609444,null,2011,"Abril",{"$f":"$D$59/3","v":56616.356254452665},6.6156826416528883E-2,null,null,null,null,null,null,2011,"Abril","2011Abril",56616.356254452665,19]
[null,2023,"II",244255.90974025801,null,2011,"Mayo",{"$f":"$D$59/3","v":56616.356254452665},6.6156826416528883E-2,null,null,null,null,null,null,2011,"Mayo","2011Mayo",56616.356254452665,22]
[null,2023,"III",243880.22052020699,null,2011,"Junio",{"$f":"$D$59/3","v":56616.356254452665},6.6156826416528883E-2,null,null,null,null,null,null,2011,"Junio","2011Junio",56616.356254452665,20]
[null,2023,"IV",245691.38613009101,null,2011,"Julio",{"$f":"$D$60/3","v":57762.822467778336},8.0014635760546293E-2,null,null,null,null,null,null,2011,"Julio","2011Julio",57762.822467778336,19]
[null,2024,"I",247028.31254019399,null,2011,"Agosto",{"$f":"$D$60/3","v":57762.822467778336},8.0014635760546293E-2,null,null,null,null,null,null,2011,"Agosto","2011Agosto",57762.822467778336,22]
[null,2024,"II",247691.89912325199,null,2011,"Septiembre",{"$f":"$D$60/3","v":57762.822467778336},8.0014635760546293E-2,null,null,null,null,null,null,2011,"Septiembre","2011Septiembre",57762.822467778336,22]
[null,2024,"III",248606.57356092701,null,2011,"Octubre",{"$f":"$D$61/3","v":58119.498656834003},6.4386496379918529E-2,null,null,null,null,null,null,2011,"Octubre","2011Octubre",58119.498656834003,20]
[null,2024,"IV",251913.72807325501,null,2011,"Noviembre",{"$f":"$D$61/3","v":58119.498656834003},6.4386496379918529E-2,null,null,null,null,null,null,2011,"Noviembre","2011Noviembre",58119.498656834003,20]
[null,2025,"I",252690.18560739499,null,2011,"Diciembre",{"$f":"$D$61/3","v":58119.498656834003},6.4386496379918529E-2,null,null,null,null,null,null,2011,"Diciembre","2011Diciembre",58119.498656834003,21]
[null,2025,"II",253960.66254184101,null,2012,"Enero",{"$f":"$D$62/3","v":59064.536443818331},6.0201777058643373E-2,null,null,null,null,null,null,2012,"Enero","2012Enero",59064.536443818331,21]
[null,"Fuente: Banco de la Republica",null,null,null,2012,"Febrero",{"$f":"$D$62/3","v":59064.536443818331},6.0201777058643373E-2,null,null,null,null,null,null,2012,"Febrero","2012Febrero",59064.536443818331,21]
[null,null,null,null,null,2012,"Marzo",{"$f":"$D$62/3","v":59064.536443818331},6.0201777058643373E-2,null,null,null,null,null,null,2012,"Marzo","2012Marzo",59064.536443818331,22]
[null,null,null,null,null,2012,"Abril",{"$f":"$D$63/3","v":59298.327275537333},4.7370957767592842E-2,null,null,null,null,null,null,2012,"Abril","2012Abril",59298.327275537333,19]
[null,null,null,null,null,2012,"Mayo",{"$f":"$D$63/3","v":59298.327275537333},4.7370957767592842E-2,null,null,null,null,null,null,2012,"Mayo","2012Mayo",59298.327275537333,21]
[null,null,null,null,null,2012,"Junio",{"$f":"$D$63/3","v":59298.327275537333},4.7370957767592842E-2,null,null,null,null,null,null,2012,"Junio","2012Junio",59298.327275537333,19]
[null,null,null,null,null,2012,"Julio",{"$f":"$D$64/3","v":59025.335989911662},2.1856853044838486E-2,null,null,null,null,null,null,2012,"Julio","2012Julio",59025.335989911662,20]
[null,null,null,null,null,2012,"Agosto",{"$f":"$D$64/3","v":59025.335989911662},2.1856853044838486E-2,null,null,null,null,null,null,2012,"Agosto","2012Agosto",59025.335989911662,21]
[null,null,null,null,null,2012,"Septiembre",{"$f":"$D$64/3","v":59025.335989911662},2.1856853044838486E-2,null,null,null,null,null,null,2012,"Septiembre","2012Septiembre",59025.335989911662,20]
[null,null,null,null,null,2012,"Octubre",{"$f":"$D$65/3","v":59750.133624065995},2.8056590385613266E-2,null,null,null,null,null,null,2012,"Octubre","2012Octubre",59750.133624065995,22]
[null,null,null,null,null,2012,"Noviembre",{"$f":"$D$65/3","v":59750.133624065995},2.8056590385613266E-2,null,null,null,null,null,null,2012,"Noviembre","2012Noviembre",59750.133624065995,20]
[null,null,null,null,null,2012,"Diciembre",{"$f":"$D$65/3","v":59750.133624065995},2.8056590385613266E-2,null,null,null,null,null,null,2012,"Diciembre","2012Diciembre",59750.133624065995,20]
[null,null,null,null,null,2013,"Enero",{"$f":"$D$66/3","v":60675.213789258334},2.7269787293972329E-2,null,null,null,null,null,null,2013,"Enero","2013Enero",60675.213789258334,21]
[null,null,null,null,null,2013,"Febrero",{"$f":"$D$66/3","v":60675.213789258334},2.7269787293972329E-2,null,null,null,null,null,null,2013,"Febrero","2013Febrero",60675.213789258334,20]
[null,null,null,null,null,2013,"Marzo",{"$f":"$D$66/3","v":60675.213789258334},2.7269787293972329E-2,null,null,null,null,null,null,2013,"Marzo","2013Marzo",60675.213789258334,18]
[null,null,null,null,null,2013,"Abril",{"$f":"$D$67/3","v":62331.927074172003},5.115826934777868E-2,null,null,null,null,null,null,2013,"Abril","2013Abril",62331.927074172003,22]
[null,null,null,null,null,2013,"Mayo",{"$f":"$D$67/3","v":62331.927074172003},5.115826934777868E-2,null,null,null,null,null,null,2013,"Mayo","2013Mayo",62331.927074172003,21]
[null,null,null,null,null,2013,"Junio",{"$f":"$D$67/3","v":62331.927074172003},5.115826934777868E-2,null,null,null,null,null,null,2013,"Junio","2013Junio",62331.927074172003,18]
[null,null,null,null,null,2013,"Julio",{"$f":"$D$68/3","v":62707.475271516334},6.2382351914676198E-2,null,null,null,null,null,null,2013,"Julio","2013Julio",62707.475271516334,22]
[null,null,null,null,null,2013,"Agosto",{"$f":"$D$68/3","v":62707.475271516334},6.2382351914676198E-2,null,null,null,null,null,null,2013,"Agosto","2013Agosto",62707.475271516334,20]
[null,null,null,null,null,2013,"Septiembre",{"$f":"$D$68/3","v":62707.475271516334},6.2382351914676198E-2,null,null,null,null,null,null,2013,"Septiembre","2013Septiembre",62707.475271516334,21]
[null,null,null,null,null,2013,"Octubre",{"$f":"$D$69/3","v":63598.383865053329},6.4405717737798435E-2,null,null,null,null,null,null,2013,"Octubre",{"$f":"CONCATENATE(P136,Q136)","v":"2013Octubre"},63598.383865053329,22]
[null,null,null,null,null,2013,"Noviembre",{"$f":"$D$69/3","v":63598.383865053329},6.4405717737798435E-2,null,null,null,null,null,null,2013,"Noviembre","2013Noviembre",63598.383865053329,20]
[null,null,null,null,null,2013,"Diciembre",{"$f":"$D$69/3","v":63598.383865053329},6.4405717737798435E-2,null,null,null,null,null,null,2013,"Diciembre","2013Diciembre",63598.383865053329,21]
[null,null,null,null,null,2014,"Enero",{"$f":"$D$70/3","v":64500.372944816336},6.3043192049455798E-2,null,null,null,null,null,null,2014,"Enero","2014Enero",64500.372944816336,21]
[null,null,null,null,null,2014,"Febrero",{"$f":"$D$70/3","v":64500.372944816336},6.3043192049455798E-2,null,null,null,null,null,null,2014,"Febrero","2014Febrero",64500.372944816336,20]
[null,null,null,null,null,2014,"Marzo",{"$f":"$D$70/3","v":64500.372944816336},6.3043192049455798E-2,null,null,null,null,null,null,2014,"Marzo","2014Marzo",64500.372944816336,20]
[null,null,null,null,null,2014,"Abril",{"$f":"$D$71/3","v":64710.765326551664},3.8164041511967978E-2,null,null,null,null,null,null,2014,"Abril","2014Abril",64710.765326551664,20]
[null,null,null,null,null,2014,"Mayo",{"$f":"$D$71/3","v":64710.765326551664},3.8164041511967978E-2,null,null,null,null,null,null,2014,"Mayo","2014Mayo",64710.765326551664,21]
[null,null,null,null,null,2014,"Junio",{"$f":"$D$71/3","v":64710.765326551664},3.8164041511967978E-2,null,null,null,null,null,null,2014,"Junio","2014Junio",64710.765326551664,18]
[null,null,null,null,null,2014,"Julio",{"$f":"$D$72/3","v":65330.835595926997},4.183488990828936E-2,null,null,null,null,null,null,2014,"Julio","2014Julio",65330.835595926997,23]
[null,null,null,null,null,2014,"Agosto",{"$f":"$D$72/3","v":65330.835595926997},4.183488990828936E-2,null,null,null,null,null,null,2014,"Agosto","2014Agosto",65330.835595926997,19]
[null,null,null,null,null,2014,"Septiembre",{"$f":"$D$72/3","v":65330.835595926997},4.183488990828936E-2,null,null,null,null,null,null,2014,"Septiembre","2014Septiembre",65330.835595926997,22]
[null,null,null,null,null,{"$f":"F136+1","v":2014},"Octubre",{"$f":"$D$73/3","v":65987.692799371333},{"$f":"(H148-H136)/H136","v":3.7568705195210231E-2},null,null,null,null,null,null,{"$f":"P136+1","v":2014},"Octubre","2014Octubre",65987.692799371333,22]
[null,null,null,null,null,2014,"Noviembre",{"$f":"$D$73/3","v":65987.692799371333},3.7568705195210231E-2,null,null,null,null,null,null,2014,"Noviembre","2014Noviembre",65987.692799371333,18]
[null,null,null,null,null,2014,"Diciembre",{"$f":"$D$73/3","v":65987.692799371333},3.7568705195210231E-2,null,null,null,null,null,null,2014,"Diciembre","2014Diciembre",65987.692799371333,21]
[null,null,null,null,null,2015,"Enero",{"$f":"$D$74/3","v":66378.788170430664},2.9122548286990787E-2,null,null,null,null,null,null,2015,"Enero","2015Enero",66378.788170430664,20]
[null,null,null,null,null,2015,"Febrero",{"$f":"$D$74/3","v":66378.788170430664},2.9122548286990787E-2,null,null,null,null,null,null,2015,"Febrero","2015Febrero",66378.788170430664,20]
[null,null,null,null,null,2015,"Marzo",{"$f":"$D$74/3","v":66378.788170430664},2.9122548286990787E-2,null,null,null,null,null,null,2015,"Marzo","2015Marzo",66378.788170430664,21]
[null,null,null,null,null,2015,"Abril",{"$f":"$D$75/3","v":66953.649229201008},3.4660135625517938E-2,null,null,null,null,null,null,2015,"Abril","2015Abril",66953.649229201008,20]
[null,null,null,null,null,2015,"Mayo",{"$f":"$D$75/3","v":66953.649229201008},3.4660135625517938E-2,null,null,null,null,null,null,2015,"Mayo","2015Mayo",66953.649229201008,19]
[null,null,null,null,null,2015,"Junio",{"$f":"$D$75/3","v":66953.649229201008},3.4660135625517938E-2,null,null,null,null,null,null,2015,"Junio","2015Junio",66953.649229201008,19]
[null,null,null,null,null,2015,"Julio",{"$f":"$D$76/3","v":67557.442143253327},3.4082015437517932E-2,null,null,null,null,null,null,2015,"Julio","2015Julio",67557.442143253327,22]
[null,null,null,null,null,2015,"Agosto",{"$f":"$D$76/3","v":67557.442143253327},3.4082015437517932E-2,null,null,null,null,null,null,2015,"Agosto","2015Agosto",67557.442143253327,19]
[null,null,null,null,null,2015,"Septiembre",{"$f":"$D$76/3","v":67557.442143253327},3.4082015437517932E-2,null,null,null,null,null,null,2015,"Septiembre","2015Septiembre",67557.442143253327,22]
[null,null,null,null,null,2015,"Octubre",{"$f":"$D$77/3","v":67340.787123781673},2.050525282834606E-2,null,null,null,null,null,null,2015,"Octubre","2015Octubre",67340.787123781673,21]
[null,null,null,null,null,2015,"Noviembre",{"$f":"$D$77/3","v":67340.787123781673},2.050525282834606E-2,null,null,null,null,null,null,2015,"Noviembre","2015Noviembre",67340.787123781673,19]
[null,null,null,null,null,2015,"Diciembre",{"$f":"$D$77/3","v":67340.787123781673},2.050525282834606E-2,null,null,null,null,null,null,2015,"Diciembre","2015Diciembre",67340.787123781673,21]
[null,null,null,null,null,2016,"Enero",{"$f":"$D$78/3","v":68281.206966991333},2.8660041091381767E-2,null,null,null,null,null,null,2016,"Enero","2016Enero",68281.206966991333,19]
[null,null,null,null,null,2016,"Febrero",{"$f":"$D$78/3","v":68281.206966991333},2.8660041091381767E-2,null,null,null,null,null,null,2016,"Febrero","2016Febrero",68281.206966991333,21]
[null,null,null,null,null,2016,"Marzo",{"$f":"$D$78/3","v":68281.206966991333},2.8660041091381767E-2,null,null,null,null,null,null,2016,"Marzo","2016Marzo",68281.206966991333,20]
[null,null,null,null,null,2016,"Abril",{"$f":"$D$79/3","v":68157.268971658676},1.7976910240356605E-2,null,null,null,null,null,null,2016,"Abril","2016Abril",68157.268971658676,21]
[null,null,null,null,null,2016,"Mayo",{"$f":"$D$79/3","v":68157.268971658676},1.7976910240356605E-2,null,null,null,null,null,null,2016,"Mayo","2016Mayo",68157.268971658676,20]
[null,null,null,null,null,2016,"Junio",{"$f":"$D$79/3","v":68157.268971658676},1.7976910240356605E-2,null,null,null,null,null,null,2016,"Junio","2016Junio",68157.268971658676,21]
[null,null,null,null,null,2016,"Julio",{"$f":"$D$80/3","v":68478.476264715995},1.3633348040466739E-2,null,null,null,null,null,null,2016,"Julio","2016Julio",68478.476264715995,19]
[null,null,null,null,null,2016,"Agosto",{"$f":"$D$80/3","v":68478.476264715995},1.3633348040466739E-2,null,null,null,null,null,null,2016,"Agosto","2016Agosto",68478.476264715995,22]
[null,null,null,null,null,2016,"Septiembre",{"$f":"$D$80/3","v":68478.476264715995},1.3633348040466739E-2,null,null,null,null,null,null,2016,"Septiembre","2016Septiembre",68478.476264715995,22]
[null,null,null,null,null,2016,"Octubre",{"$f":"$D$81/3","v":68912.714463300668},2.3342871484848791E-2,null,null,null,null,null,null,2016,"Octubre","2016Octubre",68912.714463300668,20]
[null,null,null,null,null,2016,"Noviembre",{"$f":"$D$81/3","v":68912.714463300668},2.3342871484848791E-2,null,null,null,null,null,null,2016,"Noviembre","2016Noviembre",68912.714463300668,20]
[null,null,null,null,null,2016,"Diciembre",{"$f":"$D$81/3","v":68912.714463300668},2.3342871484848791E-2,null,null,null,null,null,null,2016,"Diciembre","2016Diciembre",68912.714463300668,22]
[null,null,null,null,null,2017,"Enero",{"$f":"$D$82/3","v":68860.583617718337},8.485155381144454E-3,null,null,null,null,null,null,2017,"Enero","2017Enero",68860.583617718337,21]
[null,null,null,null,null,2017,"Febrero",{"$f":"$D$82/3","v":68860.583617718337},8.485155381144454E-3,null,null,null,null,null,null,2017,"Febrero","2017Febrero",68860.583617718337,20]
[null,null,null,null,null,2017,"Marzo",{"$f":"$D$82/3","v":68860.583617718337},8.485155381144454E-3,null,null,null,null,null,null,2017,"Marzo","2017Marzo",68860.583617718337,22]
[null,null,null,null,null,2017,"Abril",{"$f":"$D$83/3","v":69239.123840640998},1.587291987054501E-2,null,null,null,null,null,null,2017,"Abril","2017Abril",69239.123840640998,18]
[null,null,null,null,null,2017,"Mayo",{"$f":"$D$83/3","v":69239.123840640998},1.587291987054501E-2,null,null,null,null,null,null,2017,"Mayo","2017Mayo",69239.123840640998,21]
[null,null,null,null,null,2017,"Junio",{"$f":"$D$83/3","v":69239.123840640998},1.587291987054501E-2,null,null,null,null,null,null,2017,"Junio","2017Junio",69239.123840640998,20]
[null,null,null,null,null,2017,"Julio",{"$f":"$D$84/3","v":69554.415886749994},1.5712084741412155E-2,null,null,null,null,null,null,2017,"Julio","2017Julio",69554.415886749994,19]
[null,null,null,null,null,2017,"Agosto",{"$f":"$D$84/3","v":69554.415886749994},1.5712084741412155E-2,null,null,null,null,null,null,2017,"Agosto","2017Agosto",69554.415886749994,21]
[null,null,null,null,null,2017,"Septiembre",{"$f":"$D$84/3","v":69554.415886749994},1.5712084741412155E-2,null,null,null,null,null,null,2017,"Septiembre","2017Septiembre",69554.415886749994,21]
[null,null,null,null,null,2017,"Octubre",{"$f":"$D$85/3","v":69897.876654890671},1.4295797216269132E-2,null,null,null,null,null,null,2017,"Octubre","2017Octubre",69897.876654890671,21]
[null,null,null,null,null,2017,"Noviembre",{"$f":"$D$85/3","v":69897.876654890671},1.4295797216269132E-2,null,null,null,null,null,null,2017,"Noviembre","2017Noviembre",69897.876654890671,20]
[null,null,null,null,null,2017,"Diciembre",{"$f":"$D$85/3","v":69897.876654890671},1.4295797216269132E-2,null,null,null,null,null,null,2017,"Diciembre","2017Diciembre",69897.876654890671,19]
[null,null,null,null,null,2018,"Enero",{"$f":"$D$86/3","v":70334.702899082331},2.1407301592847549E-2,null,null,null,null,null,null,2018,"Enero","2018Enero",70334.702899082331,21]
[null,null,null,null,null,2018,"Febrero",{"$f":"$D$86/3","v":70334.702899082331},2.1407301592847549E-2,null,null,null,null,null,null,2018,"Febrero","2018Febrero",70334.702899082331,20]
[null,null,null,null,null,2018,"Marzo",{"$f":"$D$86/3","v":70334.702899082331},2.1407301592847549E-2,null,null,null,null,null,null,2018,"Marzo","2018Marzo",70334.702899082331,19]
[null,null,null,null,null,2018,"Abril",{"$f":"$D$87/3","v":70884.07306771334},2.3757510722670544E-2,null,null,null,null,null,null,2018,"Abril","2018Abril",70884.07306771334,21]
[null,null,null,null,null,2018,"Mayo",{"$f":"$D$87/3","v":70884.07306771334},2.3757510722670544E-2,null,null,null,null,null,null,2018,"Mayo","2018Mayo",70884.07306771334,21]
[null,null,null,null,null,2018,"Junio",{"$f":"$D$87/3","v":70884.07306771334},2.3757510722670544E-2,null,null,null,null,null,null,2018,"Junio","2018Junio",70884.07306771334,19]
[null,null,null,null,null,2018,"Julio",{"$f":"$D$88/3","v":71485.978562718999},2.777052544174935E-2,null,null,null,null,null,null,2018,"Julio","2018Julio",71485.978562718999,20]
[null,null,null,null,null,2018,"Agosto",{"$f":"$D$88/3","v":71485.978562718999},2.777052544174935E-2,null,null,null,null,null,null,2018,"Agosto","2018Agosto",71485.978562718999,21]
[null,null,null,null,null,2018,"Septiembre",{"$f":"$D$88/3","v":71485.978562718999},2.777052544174935E-2,null,null,null,null,null,null,2018,"Septiembre","2018Septiembre",71485.978562718999,20]
[null,null,null,null,null,2018,"Octubre",{"$f":"$D$89/3","v":71964.578803818338},2.9567452515498725E-2,null,null,null,null,null,null,2018,"Octubre","2018Octubre",71964.578803818338,22]
[null,null,null,null,null,2018,"Noviembre",{"$f":"$D$89/3","v":71964.578803818338},2.9567452515498725E-2,null,null,null,null,null,null,2018,"Noviembre","2018Noviembre",71964.578803818338,20]
[null,null,null,null,null,2018,"Diciembre",{"$f":"$D$89/3","v":71964.578803818338},2.9567452515498725E-2,null,null,null,null,null,null,2018,"Diciembre","2018Diciembre",71964.578803818338,20]
[null,null,null,null,null,2019,"Enero",{"$f":"$D$90/3","v":72567.329450898338},3.1742887362720865E-2,null,null,null,null,null,null,2019,"Enero","2019Enero",72567.329450898338,21]
[null,null,null,null,null,2019,"Febrero",{"$f":"$D$90/3","v":72567.329450898338},3.1742887362720865E-2,null,null,null,null,null,null,2019,"Febrero",{"$f":"CONCATENATE(P200,Q200)","v":"2019Febrero"},72567.329450898338,20]
[null,null,null,null,null,2019,"Marzo",{"$f":"$D$90/3","v":72567.329450898338},3.1742887362720865E-2,null,null,null,null,null,null,2019,"Marzo","2019Marzo",72567.329450898338,22]
[null,null,null,null,null,2019,"Abril",{"$f":"$D$91/3","v":73258.921715163669},3.3503275766640993E-2,null,null,null,null,null,null,2019,"Abril","2019Abril",73258.921715163669,19]
[null,null,null,null,null,2019,"Mayo",{"$f":"$D$91/3","v":73258.921715163669},3.3503275766640993E-2,null,null,null,null,null,null,2019,"Mayo","2019Mayo",73258.921715163669,21]
[null,null,null,null,null,2019,"Junio",{"$f":"$D$91/3","v":73258.921715163669},3.3503275766640993E-2,null,null,null,null,null,null,2019,"Junio","2019Junio",73258.921715163669,20]
[null,null,null,null,null,2019,"Julio",{"$f":"$D$92/3","v":73662.406635087333},3.044552394927098E-2,null,null,null,null,null,null,2019,"Julio","2019Julio",73662.406635087333,20]
[null,null,null,null,null,2019,"Agosto",{"$f":"$D$92/3","v":73662.406635087333},3.044552394927098E-2,null,null,null,null,null,null,2019,"Agosto","2019Agosto",73662.406635087333,21]
[null,null,null,null,null,2019,"Septiembre",{"$f":"$D$92/3","v":73662.406635087333},3.044552394927098E-2,null,null,null,null,null,null,2019,"Septiembre","2019Septiembre",73662.406635087333,20]
[null,null,null,null,null,2019,"Octubre",{"$f":"$D$93/3","v":74252.675532183668},3.1794763012549264E-2,null,null,null,null,null,null,2019,"Octubre","2019Octubre",74252.675532183668,22]
[null,null,null,null,null,2019,"Noviembre",{"$f":"$D$93/3","v":74252.675532183668},3.1794763012549264E-2,null,null,null,null,null,null,2019,"Noviembre","2019Noviembre",74252.675532183668,20]
[null,null,null,null,null,2019,"Diciembre",{"$f":"$D$93/3","v":74252.675532183668},3.1794763012549264E-2,null,null,null,null,null,null,2019,"Diciembre","2019Diciembre",74252.675532183668,20]
[null,null,null,null,null,2020,"Enero",{"$f":"$D$94/3","v":72897.39037726933},4.5483405393100919E-3,null,null,null,null,null,null,2020,"Enero","2020Enero",72897.39037726933,21]
[null,null,null,null,null,{"$f":"F200+1","v":2020},"Febrero",{"$f":"$D$94/3","v":72897.39037726933},{"$f":"(H212-H200)/H200","v":4.5483405393100919E-3},null,null,null,null,null,null,{"$f":"P200+1","v":2020},"Febrero","2020Febrero",72897.39037726933,20]
[null,null,null,null,null,2020,"Marzo",{"$f":"$D$94/3","v":72897.39037726933},4.5483405393100919E-3,null,null,null,null,null,null,2020,"Marzo","2020Marzo",72897.39037726933,21]
[null,null,null,null,null,2020,"Abril",{"$f":"$D$95/3","v":60923.069857784001},-0.16838702465950031,null,null,null,null,null,null,2020,"Abril","2020Abril",60923.069857784001,20]
[null,null,null,null,null,2020,"Mayo",{"$f":"$D$95/3","v":60923.069857784001},-0.16838702465950031,null,null,null,null,null,null,2020,"Mayo","2020Mayo",60923.069857784001,19]
[null,null,null,null,null,2020,"Junio",{"$f":"$D$95/3","v":60923.069857784001},-0.16838702465950031,null,null,null,null,null,null,2020,"Junio","2020Junio",60923.069857784001,19]
[null,null,null,null,null,2020,"Julio",{"$f":"$D$96/3","v":66975.688680622668},-9.0775176374424962E-2,null,null,null,null,null,null,2020,"Julio","2020Julio",66975.688680622668,22]
[null,null,null,null,null,2020,"Agosto",{"$f":"$D$96/3","v":66975.688680622668},-9.0775176374424962E-2,null,null,null,null,null,null,2020,"Agosto","2020Agosto",66975.688680622668,19]
[null,null,null,null,null,2020,"Septiembre",{"$f":"$D$96/3","v":66975.688680622668},-9.0775176374424962E-2,null,null,null,null,null,null,2020,"Septiembre","2020Septiembre",66975.688680622668,22]
[null,null,null,null,null,2020,"Octubre",{"$f":"$D$97/3","v":71837.184417657671},-3.2530694647885661E-2,null,null,null,null,null,null,2020,"Octubre","2020Octubre",71837.184417657671,21]
[null,null,null,null,null,2020,"Noviembre",{"$f":"$D$97/3","v":71837.184417657671},-3.2530694647885661E-2,null,null,null,null,null,null,2020,"Noviembre","2020Noviembre",71837.184417657671,19]
[null,null,null,null,null,2020,"Diciembre",{"$f":"$D$97/3","v":71837.184417657671},-3.2530694647885661E-2,null,null,null,null,null,null,2020,"Diciembre","2020Diciembre",71837.184417657671,21]
[null,null,null,null,null,2021,"Enero",{"$f":"$D$98/3","v":73949.040614316342},1.4426445605313937E-2,null,null,null,null,null,null,2021,"Enero","2021Enero",73949.040614316342,19]
[null,null,null,null,null,2021,"Febrero",{"$f":"$D$98/3","v":73949.040614316342},1.4426445605313937E-2,null,null,null,null,null,null,2021,"Febrero","2021Febrero",73949.040614316342,20]
[null,null,null,null,null,2021,"Marzo",{"$f":"$D$98/3","v":73949.040614316342},1.4426445605313937E-2,null,null,null,null,null,null,2021,"Marzo","2021Marzo",73949.040614316342,22]
[null,null,null,null,null,2021,"Abril",{"$f":"$D$99/3","v":72330.582249569998},0.18724454329722987,null,null,null,null,null,null,2021,"Abril","2021Abril",72330.582249569998,20]
[null,null,null,null,null,2021,"Mayo",{"$f":"$D$99/3","v":72330.582249569998},0.18724454329722987,null,null,null,null,null,null,2021,"Mayo","2021Mayo",72330.582249569998,20]
[null,null,null,null,null,2021,"Junio",{"$f":"$D$99/3","v":72330.582249569998},0.18724454329722987,null,null,null,null,null,null,2021,"Junio","2021Junio",72330.582249569998,20]
[null,null,null,null,null,2021,"Julio",{"$f":"$D$100/3","v":75985.055367120993},0.13451696972404412,null,null,null,null,null,null,2021,"Julio","2021Julio",75985.055367120993,20]
[null,null,null,null,null,2021,"Agosto",{"$f":"$D$100/3","v":75985.055367120993},0.13451696972404412,null,null,null,null,null,null,2021,"Agosto","2021Agosto",75985.055367120993,21]
[null,null,null,null,null,2021,"Septiembre",{"$f":"$D$100/3","v":75985.055367120993},0.13451696972404412,null,null,null,null,null,null,2021,"Septiembre","2021Septiembre",75985.055367120993,22]
[null,null,null,null,null,2021,"Octubre",{"$f":"$D$101/3","v":79816.321768991998},0.11107252345726742,null,null,null,null,null,null,2021,"Octubre","2021Octubre",79816.321768991998,20]
[null,null,null,null,null,2021,"Noviembre",{"$f":"$D$101/3","v":79816.321768991998},0.11107252345726742,null,null,null,null,null,null,2021,"Noviembre","2021Noviembre",79816.321768991998,20]
[null,null,null,null,null,2021,"Diciembre",{"$f":"$D$101/3","v":79816.321768991998},0.11107252345726742,null,null,null,null,null,null,2021,"Diciembre","2021Diciembre",79816.321768991998,22]
[null,null,null,null,null,2022,"Enero",{"$f":"$D$102/3","v":79933.722402370666},8.0929809749224868E-2,null,null,null,null,null,null,2022,"Enero","2022Enero",79933.722402370666,20]
[null,null,null,null,null,2022,"Febrero",{"$f":"$D$102/3","v":79933.722402370666},8.0929809749224868E-2,null,null,null,null,null,null,2022,"Febrero","2022Febrero",79933.722402370666,20]
[null,null,null,null,null,2022,"Marzo",79933.722402370666,8.0929809749224868E-2,null,null,null,null,null,null,2022,"Marzo","2022Marzo",79933.722402370666,22]
[null,null,null,null,null,2022,"Abril",{"$f":"$D$103/3","v":81075.679482804335},0.12090456016322648,null,null,null,null,null,null,2022,"Abril","2022Abril",81075.679482804335,19]
[null,null,null,null,null,2022,"Mayo",{"$f":"$D$103/3","v":81075.679482804335},0.12090456016322648,null,null,null,null,null,null,2022,"Mayo","2022Mayo",81075.679482804335,21]
[null,null,null,null,null,2022,"Junio",81075.679482804335,0.12090456016322648,null,null,null,null,null,null,2022,"Junio","2022Junio",81075.679482804335,20]
[null,null,null,null,null,2022,"Julio",{"$f":"$D$104/3","v":81760.838376540007},7.601209187139997E-2,null,null,null,null,null,null,2022,"Julio","2022Julio",81760.838376540007,19]
[null,null,null,null,null,2022,"Agosto",{"$f":"$D$104/3","v":81760.838376540007},7.601209187139997E-2,null,null,null,null,null,null,2022,"Agosto","2022Agosto",81760.838376540007,22]
[null,null,null,null,null,2022,"Septiembre",81760.838376540007,7.601209187139997E-2,null,null,null,null,null,null,2022,"Septiembre","2022Septiembre",81760.838376540007,22]
[null,null,null,null,null,2022,"Octubre",{"$f":"$D$105/3","v":81448.093071618336},2.0444080439450511E-2,null,null,null,null,null,null,2022,"Octubre","2022Octubre",81448.093071618336,20]
[null,null,null,null,null,2022,"Noviembre",{"$f":"$D$105/3","v":81448.093071618336},2.0444080439450511E-2,null,null,null,null,null,null,2022,"Noviembre","2022Noviembre",81448.093071618336,20]
[null,null,null,null,null,2022,"Diciembre",81448.093071618336,2.0444080439450511E-2,null,null,null,null,null,null,2022,"Diciembre","2022Diciembre",81448.093071618336,21]
[null,null,null,null,null,2023,"Enero",{"$f":"$D$106/3","v":81918.827869814661},2.4834392891793074E-2,null,null,null,null,null,null,2023,"Enero","2023Enero",81918.827869814661,21]
[null,null,null,null,null,2023,"Febrero",{"$f":"$D$106/3","v":81918.827869814661},2.4834392891793074E-2,null,null,null,null,null,null,2023,"Febrero","2023Febrero",81918.827869814661,20]
[null,null,null,null,null,2023,"Marzo",81918.827869814661,2.4834392891793074E-2,null,null,null,null,null,null,2023,"Marzo","2023Marzo",81918.827869814661,22]
[null,null,null,null,null,2023,"Abril",{"$f":"$D$107/3","v":81418.636580086008},4.2300860069191511E-3,null,null,null,null,null,null,2023,"Abril","2023Abril",81418.636580086008,18]
[null,null,null,null,null,2023,"Mayo",{"$f":"$D$107/3","v":81418.636580086008},4.2300860069191511E-3,null,null,null,null,null,null,2023,"Mayo","2023Mayo",81418.636580086008,21]
[null,null,null,null,null,2023,"Junio",81418.636580086008,4.2300860069191511E-3,null,null,null,null,null,null,2023,"Junio","2023Junio",81418.636580086008,20]
[null,null,null,null,null,2023,"Julio",{"$f":"$D$108/3","v":81293.406840069001},-5.7170589948980725E-3,null,null,null,null,null,null,2023,"Julio","2023Julio",81293.406840069001,19]
[null,null,null,null,null,2023,"Agosto",81293.406840069001,-5.7170589948980725E-3,null,null,null,null,null,null,2023,"Agosto","2023Agosto",81293.406840069001,21]
[null,null,null,null,null,2023,"Septiembre",{"$f":"$D$108/3","v":81293.406840069001},-5.7170589948980725E-3,null,null,null,null,null,null,2023,"Septiembre","2023Septiembre",81293.406840069001,21]
[null,null,null,null,null,2023,"Octubre",{"$f":"$D$109/3","v":81897.128710030331},5.5131510324882907E-3,null,null,null,null,null,null,2023,"Octubre","2023Octubre",81897.128710030331,21]
[null,null,null,null,null,2023,"Noviembre",81897.128710030331,5.5131510324882907E-3,null,null,null,null,null,null,2023,"Noviembre","2023Noviembre",81897.128710030331,20]
[null,null,null,null,null,2023,"Diciembre",{"$f":"$D$109/3","v":81897.128710030331},5.5131510324882907E-3,null,null,null,null,null,null,2023,"Diciembre","2023Diciembre",81897.128710030331,19]
[null,null,null,null,null,2024,"Enero",{"$f":"$D$110/3","v":82342.770846731335},5.1751592148071793E-3,null,null,null,null,null,null,2024,"Enero","2024Enero",82342.770846731335,21]
[null,null,null,null,null,2024,"Febrero",{"$f":"$D$110/3","v":82342.770846731335},5.1751592148071793E-3,null,null,null,null,null,null,2024,"Febrero","2024Febrero",82342.770846731335,21]
[null,null,null,null,null,2024,"Marzo",82342.770846731335,5.1751592148071793E-3,null,null,null,null,null,null,2024,"Marzo","2024Marzo",82342.770846731335,18]
[null,null,null,null,null,2024,"Abril",{"$f":"$D$111/3","v":82563.96637441733},1.4067169906545159E-2,null,null,null,null,null,null,2024,"Abril","2024Abril",82563.96637441733,22]
[null,null,null,null,null,2024,"Mayo",{"$f":"$D$111/3","v":82563.96637441733},1.4067169906545159E-2,null,null,null,null,null,null,2024,"Mayo","2024Mayo",82563.96637441733,21]
[null,null,null,null,null,2024,"Junio",82563.96637441733,1.4067169906545159E-2,null,null,null,null,null,null,2024,"Junio",{"$f":"CONCATENATE(P264,Q264)","v":"2024Junio"},82563.96637441733,18]
[null,null,null,null,null,2024,"Julio",{"$f":"$D$112/3","v":82868.85785364233},1.9379812887812192E-2,null,null,null,null,null,null,2024,"Julio","2024Julio",82868.85785364233,22]
[null,null,null,null,null,2024,"Agosto",{"$f":"$D$112/3","v":82868.85785364233},{"$f":"(H266-H254)/H254","v":1.9379812887812192E-2},null,null,null,null,null,null,2024,"Agosto","2024Agosto",82868.85785364233,21]
[null,null,null,null,null,2024,"Septiembre",82868.85785364233,1.9379812887812192E-2,null,null,null,null,null,null,2024,"Septiembre","2024Septiembre",82868.85785364233,21]
[null,null,null,null,null,2024,"Octubre",{"$f":"$D$113/3","v":83971.242691085004},2.5325844919403716E-2,null,null,null,null,null,null,2024,"Octubre","2024Octubre",83971.242691085004,22]
[null,null,null,null,null,2024,"Noviembre",{"$f":"$D$113/3","v":83971.242691085004},2.5325844919403716E-2,null,null,null,null,null,null,2024,"Noviembre","2024Noviembre",83971.242691085004,19]
[null,null,null,null,null,2024,"Diciembre",83971.242691085004,2.5325844919403716E-2,null,null,null,null,null,null,2024,"Diciembre","2024Diciembre",83971.242691085004,21]
[null,null,null,null,null,2025,"Enero",{"$f":"$D$114/3","v":84230.061869131663},2.2919935812133842E-2,null,null,null,null,null,null,2025,"Enero","2025Enero",84230.061869131663,21]
[null,null,null,null,null,2025,"Febrero",{"$f":"$D$114/3","v":84230.061869131663},2.2919935812133842E-2,null,null,null,null,null,null,2025,"Febrero","2025Febrero",84230.061869131663,20]
[null,null,null,null,null,2025,"Marzo",84230.061869131663,2.2919935812133842E-2,null,null,null,null,null,null,2025,"Marzo","2025Marzo",84230.061869131663,20]
[null,null,null,null,null,2025,"Abril",{"$f":"$D$115/3","v":84653.554180613675},2.5308713933634486E-2,null,null,null,null,null,null,2025,"Abril","2025Abril",84653.554180613675,20]
[null,null,null,null,null,2025,"Mayo",{"$f":"$D$115/3","v":84653.554180613675},2.5308713933634486E-2,null,null,null,null,null,null,2025,"Mayo","2025Mayo",84653.554180613675,21]
[null,null,null,null,null,{"$f":"F264+1","v":2025},"Junio",{"$f":"$D$115/3","v":84653.554180613675},{"$f":"(H276-H264)/H264","v":2.5308713933634486E-2},null,null,null,null,null,null,{"$f":"P264+1","v":2025},"Junio","2025Junio",84653.554180613675,18]
[null,null,null,null,null,2025,"Julio",{"$f":"H265*(1+$G$4)","v":84111.890721446951},1.4999999999999829E-2,null,null,null,null,null,null,2025,"Julio","2025Julio",84111.890721446951,23]
[null,null,null,null,null,2025,"Agosto",{"$f":"H266*(1+$G$4)","v":84111.890721446951},1.4999999999999829E-2,null,null,null,null,null,null,2025,"Agosto","2025Agosto",84111.890721446951,19]
[null,null,null,null,null,2025,"Septiembre",84111.890721446951,1.4999999999999829E-2,null,null,null,null,null,null,2025,"Septiembre","2025Septiembre",84111.890721446951,22]
[null,null,null,null,null,2025,"Octubre",85230.811331451274,1.4999999999999932E-2,null,null,null,null,null,null,2025,"Octubre","2025Octubre",85230.811331451274,22]
[null,null,null,null,null,2025,"Noviembre",85230.811331451274,1.4999999999999932E-2,null,null,null,null,null,null,2025,"Noviembre","2025Noviembre",85230.811331451274,18]
[null,null,null,null,null,2025,"Diciembre",85230.811331451274,1.4999999999999932E-2,null,null,null,null,null,null,2025,"Diciembre","2025Diciembre",85230.811331451274,21]
[null,null,null,null,null,2026,"Enero",85493.512797168631,1.4999999999999913E-2,null,null,null,null,null,null,2026,"Enero","2026Enero",85493.512797168631,20]
[null,null,null,null,null,2026,"Febrero",85493.512797168631,1.4999999999999913E-2,null,null,null,null,null,null,2026,"Febrero","2026Febrero",85493.512797168631,20]
[null,null,null,null,null,2026,"Marzo",85493.512797168631,1.4999999999999913E-2,null,null,null,null,null,null,2026,"Marzo","2026Marzo",85493.512797168631,21]
[null,null,null,null,null,2026,"Abril",85923.357493322867,1.4999999999999836E-2,null,null,null,null,null,null,2026,"Abril","2026Abril",85923.357493322867,20]
[null,null,null,null,null,2026,"Mayo",85923.357493322867,1.4999999999999836E-2,null,null,null,null,null,null,2026,"Mayo","2026Mayo",85923.357493322867,19]
[null,null,null,null,null,2026,"Junio",85923.357493322867,1.4999999999999836E-2,null,null,null,null,null,null,2026,"Junio","2026Junio",85923.357493322867,19]
[null,null,null,null,null,2026,"Julio",85373.569082268645,1.4999999999999876E-2,null,null,null,null,null,null,2026,"Julio","2026Julio",85373.569082268645,22]
[null,null,null,null,null,2026,"Agosto",85373.569082268645,1.4999999999999876E-2,null,null,null,null,null,null,2026,"Agosto","2026Agosto",85373.569082268645,19]
[null,null,null,null,null,2026,"Septiembre",85373.569082268645,1.4999999999999876E-2,null,null,null,null,null,null,2026,"Septiembre","2026Septiembre",85373.569082268645,22]
[null,null,null,null,null,2026,"Octubre",86509.273501423027,1.4999999999999819E-2,null,null,null,null,null,null,2026,"Octubre","2026Octubre",86509.273501423027,21]
[null,null,null,null,null,2026,"Noviembre",86509.273501423027,1.4999999999999819E-2,null,null,null,null,null,null,2026,"Noviembre","2026Noviembre",86509.273501423027,19]
[null,null,null,null,null,2026,"Diciembre",86509.273501423027,1.4999999999999819E-2,null,null,null,null,null,null,2026,"Diciembre","2026Diciembre",86509.273501423027,21]
[null,null,null,null,null,2027,"Enero",86775.915489126157,1.4999999999999963E-2,null,null,null,null,null,null,2027,"Enero","2027Enero",86775.915489126157,19]
[null,null,null,null,null,2027,"Febrero",86775.915489126157,1.4999999999999963E-2,null,null,null,null,null,null,2027,"Febrero","2027Febrero",86775.915489126157,20]
[null,null,null,null,null,2027,"Marzo",86775.915489126157,1.4999999999999963E-2,null,null,null,null,null,null,2027,"Marzo","2027Marzo",86775.915489126157,20]
[null,null,null,null,null,2027,"Abril",87212.207855722707,1.499999999999997E-2,null,null,null,null,null,null,2027,"Abril","2027Abril",87212.207855722707,22]
[null,null,null,null,null,2027,"Mayo",87212.207855722707,1.499999999999997E-2,null,null,null,null,null,null,2027,"Mayo","2027Mayo",87212.207855722707,19]
[null,null,null,null,null,2027,"Junio",87212.207855722707,1.499999999999997E-2,null,null,null,null,null,null,2027,"Junio","2027Junio",87212.207855722707,21]
[null,null,null,null,null,2027,"Julio",86654.172618502664,1.4999999999999875E-2,null,null,null,null,null,null,2027,"Julio","2027Julio",86654.172618502664,20]
[null,null,null,null,null,2027,"Agosto",86654.172618502664,1.4999999999999875E-2,null,null,null,null,null,null,2027,"Agosto","2027Agosto",86654.172618502664,21]
[null,null,null,null,null,2027,"Septiembre",86654.172618502664,1.4999999999999875E-2,null,null,null,null,null,null,2027,"Septiembre","2027Septiembre",86654.172618502664,22]
[null,null,null,null,null,2027,"Octubre",87806.912603944365,1.4999999999999913E-2,null,null,null,null,null,null,2027,"Octubre","2027Octubre",87806.912603944365,20]
[null,null,null,null,null,2027,"Noviembre",87806.912603944365,1.4999999999999913E-2,null,null,null,null,null,null,2027,"Noviembre","2027Noviembre",87806.912603944365,20]
[null,null,null,null,null,2027,"Diciembre",87806.912603944365,1.4999999999999913E-2,null,null,null,null,null,null,2027,"Diciembre","2027Diciembre",87806.912603944365,22]
[null,null,null,null,null,2028,"Enero",88077.55422146304,1.4999999999999899E-2,null,null,null,null,null,null,2028,"Enero","2028Enero",88077.55422146304,20]
[null,null,null,null,null,2028,"Febrero",88077.55422146304,1.4999999999999899E-2,null,null,null,null,null,null,2028,"Febrero","2028Febrero",88077.55422146304,21]
[null,null,null,null,null,2028,"Marzo",88077.55422146304,1.4999999999999899E-2,null,null,null,null,null,null,2028,"Marzo","2028Marzo",88077.55422146304,22]
[null,null,null,null,null,2028,"Abril",88520.390973558533,1.4999999999999835E-2,null,null,null,null,null,null,2028,"Abril","2028Abril",88520.390973558533,18]
[null,null,null,null,null,2028,"Mayo",88520.390973558533,1.4999999999999835E-2,null,null,null,null,null,null,2028,"Mayo","2028Mayo",88520.390973558533,21]
[null,null,null,null,null,2028,"Junio",88520.390973558533,1.4999999999999835E-2,null,null,null,null,null,null,2028,"Junio","2028Junio",88520.390973558533,20]
[null,null,null,null,null,2028,"Julio",87953.985207780192,1.4999999999999861E-2,null,null,null,null,null,null,2028,"Julio","2028Julio",87953.985207780192,19]
[null,null,null,null,null,2028,"Agosto",87953.985207780192,1.4999999999999861E-2,null,null,null,null,null,null,2028,"Agosto","2028Agosto",87953.985207780192,21]
[null,null,null,null,null,2028,"Septiembre",87953.985207780192,1.4999999999999861E-2,null,null,null,null,null,null,2028,"Septiembre","2028Septiembre",87953.985207780192,21]
[null,null,null,null,null,2028,"Octubre",89124.016293003529,1.4999999999999984E-2,null,null,null,null,null,null,2028,"Octubre","2028Octubre",89124.016293003529,21]
[null,null,null,null,null,2028,"Noviembre",89124.016293003529,1.4999999999999984E-2,null,null,null,null,null,null,2028,"Noviembre","2028Noviembre",89124.016293003529,20]
[null,null,null,null,null,2028,"Diciembre",89124.016293003529,1.4999999999999984E-2,null,null,null,null,null,null,2028,"Diciembre","2028Diciembre",89124.016293003529,19]
[null,null,null,null,null,2029,"Enero",89398.717534784984,1.499999999999998E-2,null,null,null,null,null,null,2029,"Enero","2029Enero",89398.717534784984,21]
[null,null,null,null,null,2029,"Febrero",89398.717534784984,1.499999999999998E-2,null,null,null,null,null,null,2029,"Febrero","2029Febrero",89398.717534784984,20]
[null,null,null,null,null,2029,"Marzo",89398.717534784984,1.499999999999998E-2,null,null,null,null,null,null,2029,"Marzo","2029Marzo",89398.717534784984,19]
[null,null,null,null,null,2029,"Abril",89848.196838161908,1.4999999999999966E-2,null,null,null,null,null,null,2029,"Abril","2029Abril",89848.196838161908,21]
[null,null,null,null,null,2029,"Mayo",{"$f":"H311*(1+$G$4)","v":89848.196838161908},1.4999999999999966E-2,null,null,null,null,null,null,2029,"Mayo","2029Mayo",89848.196838161908,21]
[null,null,null,null,null,2029,"Junio",89848.196838161908,1.4999999999999966E-2,null,null,null,null,null,null,2029,"Junio","2029Junio",89848.196838161908,19]
[null,null,null,null,null,2029,"Julio",89273.294985896879,1.4999999999999821E-2,null,null,null,null,null,null,2029,"Julio","2029Julio",89273.294985896879,20]
[null,null,null,null,null,2029,"Agosto",89273.294985896879,1.4999999999999821E-2,null,null,null,null,null,null,2029,"Agosto","2029Agosto",89273.294985896879,21]
[null,null,null,null,null,2029,"Septiembre",89273.294985896879,1.4999999999999821E-2,null,null,null,null,null,null,2029,"Septiembre","2029Septiembre",89273.294985896879,20]
[null,null,null,null,null,2029,"Octubre",90460.876537398581,1.499999999999998E-2,null,null,null,null,null,null,2029,"Octubre",{"$f":"CONCATENATE(P328,Q328)","v":"2029Octubre"},90460.876537398581,22]
[null,null,null,null,null,2029,"Noviembre",90460.876537398581,1.499999999999998E-2,null,null,null,null,null,null,2029,"Noviembre","2029Noviembre",90460.876537398581,20]
[null,null,null,null,null,2029,"Diciembre",90460.876537398581,1.499999999999998E-2,null,null,null,null,null,null,2029,"Diciembre","2029Diciembre",90460.876537398581,20]
[null,null,null,null,null,2030,"Enero",90739.698297806754,1.4999999999999939E-2,null,null,null,null,null,null,2030,"Enero","2030Enero",90739.698297806754,21]
[null,null,null,null,null,2030,"Febrero",90739.698297806754,1.4999999999999939E-2,null,null,null,null,null,null,2030,"Febrero","2030Febrero",90739.698297806754,20]
[null,null,null,null,null,2030,"Marzo",90739.698297806754,1.4999999999999939E-2,null,null,null,null,null,null,2030,"Marzo","2030Marzo",90739.698297806754,20]
[null,null,null,null,null,2030,"Abril",91195.919790734333,1.4999999999999961E-2,null,null,null,null,null,null,2030,"Abril","2030Abril",91195.919790734333,20]
[null,null,null,null,null,2030,"Mayo",91195.919790734333,1.4999999999999961E-2,null,null,null,null,null,null,2030,"Mayo","2030Mayo",91195.919790734333,22]
[null,null,null,null,null,2030,"Junio",91195.919790734333,1.4999999999999961E-2,null,null,null,null,null,null,2030,"Junio","2030Junio",91195.919790734333,18]
[null,null,null,null,null,2030,"Julio",90612.394410685316,1.4999999999999823E-2,null,null,null,null,null,null,2030,"Julio","2030Julio",90612.394410685316,22]
[null,null,null,null,null,2030,"Agosto",90612.394410685316,1.4999999999999823E-2,null,null,null,null,null,null,2030,"Agosto","2030Agosto",90612.394410685316,20]
[null,null,null,null,null,2030,"Septiembre",90612.394410685316,1.4999999999999823E-2,null,null,null,null,null,null,2030,"Septiembre","2030Septiembre",90612.394410685316,21]
[null,null,null,null,null,{"$f":"F328+1","v":2030},"Octubre",91817.789685459546,{"$f":"(H340-H328)/H328","v":1.4999999999999847E-2},null,null,null,null,null,null,{"$f":"P328+1","v":2030},"Octubre","2030Octubre",91817.789685459546,22]
[null,null,null,null,null,2030,"Noviembre",91817.789685459546,1.4999999999999847E-2,null,null,null,null,null,null,2030,"Noviembre","2030Noviembre",91817.789685459546,19]
[null,null,null,null,null,2030,"Diciembre",91817.789685459546,1.4999999999999847E-2,null,null,null,null,null,null,2030,"Diciembre","2030Diciembre",91817.789685459546,21]
[null,null,null,null,null,2031,"Enero",92100.793772273842,1.4999999999999864E-2,null,null,null,null,null,null,2031,"Enero","2031Enero",92100.793772273842,21]
[null,null,null,null,null,2031,"Febrero",92100.793772273842,1.4999999999999864E-2,null,null,null,null,null,null,2031,"Febrero","2031Febrero",92100.793772273842,20]
[null,null,null,null,null,2031,"Marzo",92100.793772273842,1.4999999999999864E-2,null,null,null,null,null,null,2031,"Marzo","2031Marzo",92100.793772273842,20]
[null,null,null,null,null,2031,"Abril",92563.858587595343,1.4999999999999944E-2,null,null,null,null,null,null,2031,"Abril","2031Abril",92563.858587595343,20]
[null,null,null,null,null,2031,"Mayo",92563.858587595343,1.4999999999999944E-2,null,null,null,null,null,null,2031,"Mayo","2031Mayo",92563.858587595343,20]
[null,null,null,null,null,2031,"Junio",92563.858587595343,1.4999999999999944E-2,null,null,null,null,null,null,2031,"Junio","2031Junio",92563.858587595343,18]
[null,null,null,null,null,2031,"Julio",91971.580326845593,1.499999999999997E-2,null,null,null,null,null,null,2031,"Julio","2031Julio",91971.580326845593,23]
[null,null,null,null,null,2031,"Agosto",91971.580326845593,1.499999999999997E-2,null,null,null,null,null,null,2031,"Agosto","2031Agosto",91971.580326845593,19]
[null,null,null,null,null,2031,"Septiembre",91971.580326845593,1.499999999999997E-2,null,null,null,null,null,null,2031,"Septiembre","2031Septiembre",91971.580326845593,22]
[null,null,null,null,null,2031,"Octubre",93195.056530741436,1.4999999999999973E-2,null,null,null,null,null,null,2031,"Octubre","2031Octubre",93195.056530741436,22]
[null,null,null,null,null,2031,"Noviembre",93195.056530741436,1.4999999999999973E-2,null,null,null,null,null,null,2031,"Noviembre","2031Noviembre",93195.056530741436,18]
[null,null,null,null,null,2031,"Diciembre",93195.056530741436,1.4999999999999973E-2,null,null,null,null,null,null,2031,"Diciembre","2031Diciembre",93195.056530741436,21]
[null,null,null,null,null,2032,"Enero",93482.305678857942,1.4999999999999908E-2,null,null,null,null,null,null,2032,"Enero","2032Enero",93482.305678857942,20]
[null,null,null,null,null,2032,"Febrero",93482.305678857942,1.4999999999999908E-2,null,null,null,null,null,null,2032,"Febrero","2032Febrero",93482.305678857942,20]
[null,null,null,null,null,2032,"Marzo",93482.305678857942,1.4999999999999908E-2,null,null,null,null,null,null,2032,"Marzo","2032Marzo",93482.305678857942,20]
[null,null,null,null,null,2032,"Abril",93952.316466409262,1.4999999999999878E-2,null,null,null,null,null,null,2032,"Abril","2032Abril",93952.316466409262,22]
[null,null,null,null,null,2032,"Mayo",93952.316466409262,1.4999999999999878E-2,null,null,null,null,null,null,2032,"Mayo","2032Mayo",93952.316466409262,19]
[null,null,null,null,null,2032,"Junio",93952.316466409262,1.4999999999999878E-2,null,null,null,null,null,null,2032,"Junio","2032Junio",93952.316466409262,21]
[null,null,null,null,null,2032,"Julio",93351.154031748272,1.4999999999999951E-2,null,null,null,null,null,null,2032,"Julio","2032Julio",93351.154031748272,20]
[null,null,null,null,null,2032,"Agosto",93351.154031748272,1.4999999999999951E-2,null,null,null,null,null,null,2032,"Agosto","2032Agosto",93351.154031748272,21]
[null,null,null,null,null,2032,"Septiembre",93351.154031748272,1.4999999999999951E-2,null,null,null,null,null,null,2032,"Septiembre","2032Septiembre",93351.154031748272,22]
[null,null,null,null,null,2032,"Octubre",94592.982378702553,1.4999999999999942E-2,null,null,null,null,null,null,2032,"Octubre","2032Octubre",94592.982378702553,20]
[null,null,null,null,null,2032,"Noviembre",94592.982378702553,1.4999999999999942E-2,null,null,null,null,null,null,2032,"Noviembre","2032Noviembre",94592.982378702553,20]
[null,null,null,null,null,2032,"Diciembre",94592.982378702553,1.4999999999999942E-2,null,null,null,null,null,null,2032,"Diciembre","2032Diciembre",94592.982378702553,22]
[null,null,null,null,null,2033,"Enero",94884.540264040799,1.4999999999999878E-2,null,null,null,null,null,null,2033,"Enero","2033Enero",94884.540264040799,20]
[null,null,null,null,null,2033,"Febrero",94884.540264040799,1.4999999999999878E-2,null,null,null,null,null,null,2033,"Febrero","2033Febrero",94884.540264040799,20]
[null,null,null,null,null,2033,"Marzo",94884.540264040799,1.4999999999999878E-2,null,null,null,null,null,null,2033,"Marzo","2033Marzo",94884.540264040799,22]
[null,null,null,null,null,2033,"Abril",95361.601213405389,1.4999999999999875E-2,null,null,null,null,null,null,2033,"Abril","2033Abril",95361.601213405389,19]
[null,null,null,null,null,2033,"Mayo",95361.601213405389,1.4999999999999875E-2,null,null,null,null,null,null,2033,"Mayo","2033Mayo",95361.601213405389,21]
[null,null,null,null,null,2033,"Junio",95361.601213405389,1.4999999999999875E-2,null,null,null,null,null,null,2033,"Junio","2033Junio",95361.601213405389,20]
[null,null,null,null,null,2033,"Julio",94751.421342224494,1.4999999999999973E-2,null,null,null,null,null,null,2033,"Julio","2033Julio",94751.421342224494,20]
[null,null,null,null,null,2033,"Agosto",94751.421342224494,1.4999999999999973E-2,null,null,null,null,null,null,2033,"Agosto","2033Agosto",94751.421342224494,19]
[null,null,null,null,null,2033,"Septiembre",94751.421342224494,1.4999999999999973E-2,null,null,null,null,null,null,2033,"Septiembre","2033Septiembre",94751.421342224494,22]
[null,null,null,null,null,2033,"Octubre",96011.877114383082,1.4999999999999904E-2,null,null,null,null,null,null,2033,"Octubre","2033Octubre",96011.877114383082,20]
[null,null,null,null,null,2033,"Noviembre",96011.877114383082,1.4999999999999904E-2,null,null,null,null,null,null,2033,"Noviembre","2033Noviembre",96011.877114383082,20]
[null,null,null,null,null,2033,"Diciembre",96011.877114383082,1.4999999999999904E-2,null,null,null,null,null,null,2033,"Diciembre","2033Diciembre",96011.877114383082,22]
[null,null,null,null,null,2034,"Enero",96307.808368001395,1.4999999999999831E-2,null,null,null,null,null,null,2034,"Enero","2034Enero",96307.808368001395,21]
[null,null,null,null,null,2034,"Febrero",96307.808368001395,1.4999999999999831E-2,null,null,null,null,null,null,2034,"Febrero","2034Febrero",96307.808368001395,20]
[null,null,null,null,null,2034,"Marzo",96307.808368001395,1.4999999999999831E-2,null,null,null,null,null,null,2034,"Marzo","2034Marzo",96307.808368001395,22]
[null,null,null,null,null,2034,"Abril",96792.025231606458,1.4999999999999876E-2,null,null,null,null,null,null,2034,"Abril","2034Abril",96792.025231606458,18]
[null,null,null,null,null,2034,"Mayo",96792.025231606458,1.4999999999999876E-2,null,null,null,null,null,null,2034,"Mayo","2034Mayo",96792.025231606458,21]
[null,null,null,null,null,2034,"Junio",96792.025231606458,1.4999999999999876E-2,null,null,null,null,null,null,2034,"Junio","2034Junio",96792.025231606458,20]
[null,null,null,null,null,2034,"Julio",96172.692662357847,1.4999999999999854E-2,null,null,null,null,null,null,2034,"Julio","2034Julio",96172.692662357847,19]
[null,null,null,null,null,2034,"Agosto",96172.692662357847,1.4999999999999854E-2,null,null,null,null,null,null,2034,"Agosto","2034Agosto",96172.692662357847,22]
[null,null,null,null,null,2034,"Septiembre",{"$f":"H375*(1+$G$4)","v":96172.692662357847},1.4999999999999854E-2,null,null,null,null,null,null,2034,"Septiembre","2034Septiembre",96172.692662357847,21]
[null,null,null,null,null,2034,"Octubre",97452.055271098812,1.4999999999999836E-2,null,null,null,null,null,null,2034,"Octubre","2034Octubre",97452.055271098812,21]
[null,null,null,null,null,2034,"Noviembre",97452.055271098812,1.4999999999999836E-2,null,null,null,null,null,null,2034,"Noviembre","2034Noviembre",97452.055271098812,20]
[null,null,null,null,null,2034,"Diciembre",97452.055271098812,1.4999999999999836E-2,null,null,null,null,null,null,2034,"Diciembre","2034Diciembre",97452.055271098812,19]
[null,null,null,null,null,2035,"Enero",97752.425493521412,1.499999999999996E-2,null,null,null,null,null,null,2035,"Enero","2035Enero",97752.425493521412,21]
[null,null,null,null,null,2035,"Febrero",97752.425493521412,1.499999999999996E-2,null,null,null,null,null,null,2035,"Febrero",{"$f":"CONCATENATE(P392,Q392)","v":"2035Febrero"},97752.425493521412,20]
[null,null,null,null,null,2035,"Marzo",97752.425493521412,1.499999999999996E-2,null,null,null,null,null,null,2035,"Marzo","2035Marzo",97752.425493521412,19]
[null,null,null,null,null,2035,"Abril",98243.905610080546,1.4999999999999913E-2,null,null,null,null,null,null,2035,"Abril","2035Abril",98243.905610080546,21]
[null,null,null,null,null,2035,"Mayo",98243.905610080546,1.4999999999999913E-2,null,null,null,null,null,null,2035,"Mayo","2035Mayo",98243.905610080546,20]
[null,null,null,null,null,2035,"Junio",98243.905610080546,1.4999999999999913E-2,null,null,null,null,null,null,2035,"Junio","2035Junio",98243.905610080546,20]
[null,null,null,null,null,2035,"Julio",97615.283052293205,1.4999999999999899E-2,null,null,null,null,null,null,2035,"Julio","2035Julio",97615.283052293205,20]
[null,null,null,null,null,2035,"Agosto",97615.283052293205,1.4999999999999899E-2,null,null,null,null,null,null,2035,"Agosto","2035Agosto",97615.283052293205,21]
[null,null,null,null,null,2035,"Septiembre",97615.283052293205,1.4999999999999899E-2,null,null,null,null,null,null,2035,"Septiembre","2035Septiembre",97615.283052293205,20]
[null,null,null,null,null,2035,"Octubre",98913.836100165281,1.4999999999999864E-2,null,null,null,null,null,null,2035,"Octubre","2035Octubre",98913.836100165281,22]
[null,null,null,null,null,2035,"Noviembre",98913.836100165281,1.4999999999999864E-2,null,null,null,null,null,null,2035,"Noviembre","2035Noviembre",98913.836100165281,20]
[null,null,null,null,null,2035,"Diciembre",98913.836100165281,1.4999999999999864E-2,null,null,null,null,null,null,2035,"Diciembre","2035Diciembre",98913.836100165281,20]
[null,null,null,null,null,2036,"Enero",99218.711875924229,1.499999999999996E-2,null,null,null,null,null,null,2036,"Enero","2036Enero",99218.711875924229,21]
[null,null,null,null,null,{"$f":"F392+1","v":2036},"Febrero",99218.711875924229,{"$f":"(H404-H392)/H392","v":1.499999999999996E-2},null,null,null,null,null,null,{"$f":"P392+1","v":2036},"Febrero","2036Febrero",99218.711875924229,21]
[null,null,null,null,null,{"$f":"F393+1","v":2036},"Marzo",99218.711875924229,1.499999999999996E-2,null,null,null,null,null,null,{"$f":"P393+1","v":2036},"Marzo","2036Marzo",99218.711875924229,20]
[null,null,null,null,null,2036,"Abril",99717.564194231745,1.4999999999999904E-2,null,null,null,null,null,null,2036,"Abril","2036Abril",99717.564194231745,20]
[null,null,null,null,null,2036,"Mayo",99717.564194231745,1.4999999999999904E-2,null,null,null,null,null,null,2036,"Mayo","2036Mayo",99717.564194231745,20]
[null,null,null,null,null,2036,"Junio",99717.564194231745,1.4999999999999904E-2,null,null,null,null,null,null,2036,"Junio","2036Junio",99717.564194231745,18]
[null,null,null,null,null,2036,"Julio",99079.512298077592,1.4999999999999885E-2,null,null,null,null,null,null,2036,"Julio","2036Julio",99079.512298077592,23]
[null,null,null,null,null,2036,"Agosto",99079.512298077592,1.4999999999999885E-2,null,null,null,null,null,null,2036,"Agosto","2036Agosto",99079.512298077592,19]
[null,null,null,null,null,2036,"Septiembre",99079.512298077592,1.4999999999999885E-2,null,null,null,null,null,null,2036,"Septiembre","2036Septiembre",99079.512298077592,22]
[null,null,null,null,null,2036,"Octubre",100397.54364166775,1.4999999999999946E-2,null,null,null,null,null,null,2036,"Octubre","2036Octubre",100397.54364166775,22]
[null,null,null,null,null,2036,"Noviembre",100397.54364166775,1.4999999999999946E-2,null,null,null,null,null,null,2036,"Noviembre","2036Noviembre",100397.54364166775,18]
[null,null,null,null,null,2036,"Diciembre",100397.54364166775,1.4999999999999946E-2,null,null,null,null,null,null,2036,"Diciembre","2036Diciembre",100397.54364166775,21]
[null,null,null,null,null,2037,"Enero",100706.99255406308,1.4999999999999864E-2,null,null,null,null,null,null,2037,"Enero","2037Enero",100706.99255406308,20]
[null,null,null,null,null,2037,"Febrero",100706.99255406308,1.4999999999999864E-2,null,null,null,null,null,null,2037,"Febrero","2037Febrero",100706.99255406308,20]
[null,null,null,null,null,2037,"Marzo",100706.99255406308,1.4999999999999864E-2,null,null,null,null,null,null,2037,"Marzo","2037Marzo",100706.99255406308,21]
[null,null,null,null,null,2037,"Abril",101213.32765714522,1.4999999999999939E-2,null,null,null,null,null,null,2037,"Abril","2037Abril",101213.32765714522,20]
[null,null,null,null,null,2037,"Mayo",101213.32765714522,1.4999999999999939E-2,null,null,null,null,null,null,2037,"Mayo","2037Mayo",101213.32765714522,19]
[null,null,null,null,null,2037,"Junio",101213.32765714522,1.4999999999999939E-2,null,null,null,null,null,null,2037,"Junio","2037Junio",101213.32765714522,19]
[null,null,null,null,null,2037,"Julio",100565.70498254875,1.4999999999999921E-2,null,null,null,null,null,null,2037,"Julio","2037Julio",100565.70498254875,22]
[null,null,null,null,null,2037,"Agosto",100565.70498254875,1.4999999999999921E-2,null,null,null,null,null,null,2037,"Agosto","2037Agosto",100565.70498254875,19]
[null,null,null,null,null,2037,"Septiembre",100565.70498254875,1.4999999999999921E-2,null,null,null,null,null,null,2037,"Septiembre","2037Septiembre",100565.70498254875,22]
[null,null,null,null,null,2037,"Octubre",101903.50679629276,1.4999999999999857E-2,null,null,null,null,null,null,2037,"Octubre","2037Octubre",101903.50679629276,21]
[null,null,null,null,null,2037,"Noviembre",101903.50679629276,1.4999999999999857E-2,null,null,null,null,null,null,2037,"Noviembre","2037Noviembre",101903.50679629276,19]
[null,null,null,null,null,2037,"Diciembre",101903.50679629276,1.4999999999999857E-2,null,null,null,null,null,null,2037,"Diciembre","2037Diciembre",101903.50679629276,21]
[null,null,null,null,null,2038,"Enero",102217.59744237401,1.4999999999999864E-2,null,null,null,null,null,null,2038,"Enero","2038Enero",102217.59744237401,19]
[null,null,null,null,null,2038,"Febrero",102217.59744237401,1.4999999999999864E-2,null,null,null,null,null,null,2038,"Febrero","2038Febrero",102217.59744237401,20]
[null,null,null,null,null,2038,"Marzo",102217.59744237401,1.4999999999999864E-2,null,null,null,null,null,null,2038,"Marzo","2038Marzo",102217.59744237401,22]
[null,null,null,null,null,2038,"Abril",102731.52757200238,1.499999999999985E-2,null,null,null,null,null,null,2038,"Abril","2038Abril",102731.52757200238,20]
[null,null,null,null,null,2038,"Mayo",102731.52757200238,1.499999999999985E-2,null,null,null,null,null,null,2038,"Mayo","2038Mayo",102731.52757200238,21]
[null,null,null,null,null,2038,"Junio",102731.52757200238,1.499999999999985E-2,null,null,null,null,null,null,2038,"Junio","2038Junio",102731.52757200238,20]
[null,null,null,null,null,2038,"Julio",102074.19055728697,1.4999999999999932E-2,null,null,null,null,null,null,2038,"Julio","2038Julio",102074.19055728697,20]
[null,null,null,null,null,2038,"Agosto",102074.19055728697,1.4999999999999932E-2,null,null,null,null,null,null,2038,"Agosto","2038Agosto",102074.19055728697,20]
[null,null,null,null,null,2038,"Septiembre",102074.19055728697,1.4999999999999932E-2,null,null,null,null,null,null,2038,"Septiembre","2038Septiembre",102074.19055728697,22]
[null,null,null,null,null,2038,"Octubre",103432.05939823714,1.4999999999999876E-2,null,null,null,null,null,null,2038,"Octubre","2038Octubre",103432.05939823714,20]
[null,null,null,null,null,2038,"Noviembre",103432.05939823714,1.4999999999999876E-2,null,null,null,null,null,null,2038,"Noviembre","2038Noviembre",103432.05939823714,20]
[null,null,null,null,null,2038,"Diciembre",103432.05939823714,1.4999999999999876E-2,null,null,null,null,null,null,2038,"Diciembre","2038Diciembre",103432.05939823714,22]
[null,null,null,null,null,2039,"Enero",103750.86140400961,1.4999999999999927E-2,null,null,null,null,null,null,2039,"Enero","2039Enero",103750.86140400961,20]
[null,null,null,null,null,2039,"Febrero",103750.86140400961,1.4999999999999927E-2,null,null,null,null,null,null,2039,"Febrero","2039Febrero",103750.86140400961,20]
[null,null,null,null,null,2039,"Marzo",103750.86140400961,1.4999999999999927E-2,null,null,null,null,null,null,2039,"Marzo","2039Marzo",103750.86140400961,22]
[null,null,null,null,null,2039,"Abril",104272.50048558241,1.4999999999999944E-2,null,null,null,null,null,null,2039,"Abril","2039Abril",104272.50048558241,19]
[null,null,null,null,null,2039,"Mayo",104272.50048558241,1.4999999999999944E-2,null,null,null,null,null,null,2039,"Mayo","2039Mayo",104272.50048558241,21]
[null,null,null,null,null,2039,"Junio",104272.50048558241,1.4999999999999944E-2,null,null,null,null,null,null,2039,"Junio","2039Junio",104272.50048558241,20]
[null,null,null,null,null,2039,"Julio",103605.30341564627,1.4999999999999901E-2,null,null,null,null,null,null,2039,"Julio","2039Julio",103605.30341564627,19]
[null,null,null,null,null,2039,"Agosto",103605.30341564627,1.4999999999999901E-2,null,null,null,null,null,null,2039,"Agosto","2039Agosto",103605.30341564627,22]
[null,null,null,null,null,2039,"Septiembre",103605.30341564627,1.4999999999999901E-2,null,null,null,null,null,null,2039,"Septiembre","2039Septiembre",103605.30341564627,22]
[null,null,null,null,null,2039,"Octubre",104983.54028921068,1.4999999999999873E-2,null,null,null,null,null,null,2039,"Octubre","2039Octubre",104983.54028921068,20]
[null,null,null,null,null,2039,"Noviembre",104983.54028921068,1.4999999999999873E-2,null,null,null,null,null,null,2039,"Noviembre","2039Noviembre",104983.54028921068,20]
[null,null,null,null,null,2039,"Diciembre",104983.54028921068,1.4999999999999873E-2,null,null,null,null,null,null,2039,"Diciembre","2039Diciembre",104983.54028921068,21]
[null,null,null,null,null,2040,"Enero",{"$f":"H439*(1+$G$4)","v":105307.12432506974},1.4999999999999862E-2,null,null,null,null,null,null,2040,"Enero","2040Enero",105307.12432506974,21]
[null,null,null,null,null,2040,"Febrero",105307.12432506974,1.4999999999999862E-2,null,null,null,null,null,null,2040,"Febrero","2040Febrero",105307.12432506974,21]
[null,null,null,null,null,2040,"Marzo",105307.12432506974,1.4999999999999862E-2,null,null,null,null,null,null,2040,"Marzo","2040Marzo",105307.12432506974,19]
[null,null,null,null,null,2040,"Abril",105836.58799286613,1.4999999999999869E-2,null,null,null,null,null,null,2040,"Abril","2040Abril",105836.58799286613,21]
[null,null,null,null,null,2040,"Mayo",105836.58799286613,1.4999999999999869E-2,null,null,null,null,null,null,2040,"Mayo","2040Mayo",105836.58799286613,21]
[null,null,null,null,null,2040,"Junio",105836.58799286613,1.4999999999999869E-2,null,null,null,null,null,null,2040,"Junio",{"$f":"CONCATENATE(P456,Q456)","v":"2040Junio"},105836.58799286613,19]
[null,null,null,null,null,2040,"Julio",105159.38296688095,1.4999999999999876E-2,null,null,null,null,null,null,2040,"Julio","2040Julio",105159.38296688095,20]
[null,null,null,null,null,2040,"Agosto",105159.38296688095,1.4999999999999876E-2,null,null,null,null,null,null,2040,"Agosto","2040Agosto",105159.38296688095,21]
[null,null,null,null,null,2040,"Septiembre",105159.38296688095,1.4999999999999876E-2,null,null,null,null,null,null,2040,"Septiembre","2040Septiembre",105159.38296688095,20]
[null,null,null,null,null,2040,"Octubre",106558.29339354883,1.4999999999999864E-2,null,null,null,null,null,null,2040,"Octubre","2040Octubre",106558.29339354883,22]
[null,null,null,null,null,2040,"Noviembre",106558.29339354883,1.4999999999999864E-2,null,null,null,null,null,null,2040,"Noviembre","2040Noviembre",106558.29339354883,20]
[null,null,null,null,null,2040,"Diciembre",106558.29339354883,1.4999999999999864E-2,null,null,null,null,null,null,2040,"Diciembre","2040Diciembre",106558.29339354883,20]
[null,null,null,null,null,2041,"Enero",106886.73118994579,1.4999999999999951E-2,null,null,null,null,null,null,2041,"Enero","2041Enero",106886.73118994579,21]
[null,null,null,null,null,2041,"Febrero",106886.73118994579,1.4999999999999951E-2,null,null,null,null,null,null,2041,"Febrero","2041Febrero",106886.73118994579,20]
[null,null,null,null,null,2041,"Marzo",106886.73118994579,1.4999999999999951E-2,null,null,null,null,null,null,2041,"Marzo","2041Marzo",106886.73118994579,20]
[null,null,null,null,null,2041,"Abril",107424.13681275911,1.4999999999999902E-2,null,null,null,null,null,null,2041,"Abril","2041Abril",107424.13681275911,20]
[null,null,null,null,null,2041,"Mayo",107424.13681275911,1.4999999999999902E-2,null,null,null,null,null,null,2041,"Mayo","2041Mayo",107424.13681275911,22]
[null,null,null,null,null,2041,"Junio",107424.13681275911,{"$f":"(H468-H456)/H456","v":1.4999999999999902E-2},null,null,null,null,null,null,2041,"Junio","2041Junio",107424.13681275911,18]
[null,null,null,null,null,{"$f":"F457+1","v":2041},"Julio",106736.77371138416,1.4999999999999951E-2,null,null,null,null,null,null,{"$f":"P457+1","v":2041},"Julio","2041Julio",106736.77371138416,22]
[null,null,null,null,null,2041,"Agosto",106736.77371138416,1.4999999999999951E-2,null,null,null,null,null,null,2041,"Agosto","2041Agosto",106736.77371138416,20]
[null,null,null,null,null,2041,"Septiembre",106736.77371138416,1.4999999999999951E-2,null,null,null,null,null,null,2041,"Septiembre","2041Septiembre",106736.77371138416,21]
[null,null,null,null,null,2041,"Octubre",108156.66779445205,1.4999999999999916E-2,null,null,null,null,null,null,2041,"Octubre","2041Octubre",108156.66779445205,22]
[null,null,null,null,null,2041,"Noviembre",108156.66779445205,1.4999999999999916E-2,null,null,null,null,null,null,2041,"Noviembre","2041Noviembre",108156.66779445205,19]
[null,null,null,null,null,2041,"Diciembre",108156.66779445205,1.4999999999999916E-2,null,null,null,null,null,null,2041,"Diciembre","2041Diciembre",108156.66779445205,21]
[null,null,null,null,null,2042,"Enero",108490.03215779497,1.4999999999999935E-2,null,null,null,null,null,null,2042,"Enero","2042Enero",108490.03215779497,21]
[null,null,null,null,null,2042,"Febrero",108490.03215779497,1.4999999999999935E-2,null,null,null,null,null,null,2042,"Febrero","2042Febrero",108490.03215779497,20]
[null,null,null,null,null,2042,"Marzo",108490.03215779497,1.4999999999999935E-2,null,null,null,null,null,null,2042,"Marzo","2042Marzo",108490.03215779497,20]
[null,null,null,null,null,2042,"Abril",109035.49886495048,1.4999999999999835E-2,null,null,null,null,null,null,2042,"Abril","2042Abril",109035.49886495048,20]
[null,null,null,null,null,2042,"Mayo",109035.49886495048,1.4999999999999835E-2,null,null,null,null,null,null,2042,"Mayo","2042Mayo",109035.49886495048,20]
[null,null,null,null,null,2042,"Junio",109035.49886495048,1.4999999999999835E-2,null,null,null,null,null,null,2042,"Junio","2042Junio",109035.49886495048,18]
[null,null,null,null,null,2042,"Julio",108337.82531705491,1.4999999999999946E-2,null,null,null,null,null,null,2042,"Julio","2042Julio",108337.82531705491,23]
[null,null,null,null,null,2042,"Agosto",108337.82531705491,1.4999999999999946E-2,null,null,null,null,null,null,2042,"Agosto","2042Agosto",108337.82531705491,19]
[null,null,null,null,null,2042,"Septiembre",108337.82531705491,1.4999999999999946E-2,null,null,null,null,null,null,2042,"Septiembre","2042Septiembre",108337.82531705491,22]
[null,null,null,null,null,2042,"Octubre",109779.01781136882,1.4999999999999876E-2,null,null,null,null,null,null,2042,"Octubre","2042Octubre",109779.01781136882,22]
[null,null,null,null,null,2042,"Noviembre",109779.01781136882,1.4999999999999876E-2,null,null,null,null,null,null,2042,"Noviembre","2042Noviembre",109779.01781136882,18]
[null,null,null,null,null,2042,"Diciembre",109779.01781136882,1.4999999999999876E-2,null,null,null,null,null,null,2042,"Diciembre","2042Diciembre",109779.01781136882,21]
[null,null,null,null,null,2043,"Enero",110117.38264016189,1.4999999999999966E-2,null,null,null,null,null,null,2043,"Enero","2043Enero",110117.38264016189,20]
[null,null,null,null,null,2043,"Febrero",110117.38264016189,1.4999999999999966E-2,null,null,null,null,null,null,2043,"Febrero","2043Febrero",110117.38264016189,20]
[null,null,null,null,null,2043,"Marzo",110117.38264016189,1.4999999999999966E-2,null,null,null,null,null,null,2043,"Marzo","2043Marzo",110117.38264016189,19]
[null,null,null,null,null,2043,"Abril",110671.03134792473,1.4999999999999895E-2,null,null,null,null,null,null,2043,"Abril","2043Abril",110671.03134792473,22]
[null,null,null,null,null,2043,"Mayo",110671.03134792473,1.4999999999999895E-2,null,null,null,null,null,null,2043,"Mayo","2043Mayo",110671.03134792473,19]
[null,null,null,null,null,2043,"Junio",110671.03134792473,1.4999999999999895E-2,null,null,null,null,null,null,2043,"Junio","2043Junio",110671.03134792473,19]
[null,null,null,null,null,2043,"Julio",109962.89269681073,1.4999999999999892E-2,null,null,null,null,null,null,2043,"Julio","2043Julio",109962.89269681073,22]
[null,null,null,null,null,2043,"Agosto",109962.89269681073,1.4999999999999892E-2,null,null,null,null,null,null,2043,"Agosto","2043Agosto",109962.89269681073,19]
[null,null,null,null,null,2043,"Septiembre",109962.89269681073,1.4999999999999892E-2,null,null,null,null,null,null,2043,"Septiembre","2043Septiembre",109962.89269681073,22]
[null,null,null,null,null,2043,"Octubre",111425.70307853934,1.4999999999999956E-2,null,null,null,null,null,null,2043,"Octubre","2043Octubre",111425.70307853934,21]
[null,null,null,null,null,2043,"Noviembre",111425.70307853934,1.4999999999999956E-2,null,null,null,null,null,null,2043,"Noviembre","2043Noviembre",111425.70307853934,19]
[null,null,null,null,null,2043,"Diciembre",111425.70307853934,1.4999999999999956E-2,null,null,null,null,null,null,2043,"Diciembre","2043Diciembre",111425.70307853934,21]
[null,null,null,null,null,2044,"Enero",111769.1433797643,1.4999999999999838E-2,null,null,null,null,null,null,2044,"Enero","2044Enero",111769.1433797643,19]
[null,null,null,null,null,2044,"Febrero",111769.1433797643,1.4999999999999838E-2,null,null,null,null,null,null,2044,"Febrero","2044Febrero",111769.1433797643,21]
[null,null,null,null,null,2044,"Marzo",111769.1433797643,1.4999999999999838E-2,null,null,null,null,null,null,2044,"Marzo","2044Marzo",111769.1433797643,22]
[null,null,null,null,null,2044,"Abril",112331.09681814359,1.4999999999999921E-2,null,null,null,null,null,null,2044,"Abril","2044Abril",112331.09681814359,19]
[null,null,null,null,null,2044,"Mayo",112331.09681814359,1.4999999999999921E-2,null,null,null,null,null,null,2044,"Mayo","2044Mayo",112331.09681814359,21]
[null,null,null,null,null,2044,"Junio",112331.09681814359,1.4999999999999921E-2,null,null,null,null,null,null,2044,"Junio","2044Junio",112331.09681814359,20]
[null,null,null,null,null,2044,"Julio",111612.33608726287,1.4999999999999836E-2,null,null,null,null,null,null,2044,"Julio","2044Julio",111612.33608726287,19]
[null,null,null,null,null,2044,"Agosto",111612.33608726287,1.4999999999999836E-2,null,null,null,null,null,null,2044,"Agosto","2044Agosto",111612.33608726287,22]
[null,null,null,null,null,2044,"Septiembre",111612.33608726287,1.4999999999999836E-2,null,null,null,null,null,null,2044,"Septiembre","2044Septiembre",111612.33608726287,22]
[null,null,null,null,null,2044,"Octubre",113097.08862471742,1.499999999999988E-2,null,null,null,null,null,null,2044,"Octubre","2044Octubre",113097.08862471742,20]
[null,null,null,null,null,2044,"Noviembre",113097.08862471742,1.499999999999988E-2,null,null,null,null,null,null,2044,"Noviembre","2044Noviembre",113097.08862471742,20]
[null,null,null,null,null,2044,"Diciembre",113097.08862471742,1.499999999999988E-2,null,null,null,null,null,null,2044,"Diciembre","2044Diciembre",113097.08862471742,21]
[null,null,null,null,null,2045,"Enero",113445.68053046076,1.4999999999999946E-2,null,null,null,null,null,null,2045,"Enero","2045Enero",113445.68053046076,21]
[null,null,null,null,null,2045,"Febrero",113445.68053046076,1.4999999999999946E-2,null,null,null,null,null,null,2045,"Febrero","2045Febrero",113445.68053046076,20]
[null,null,null,null,null,2045,"Marzo",113445.68053046076,1.4999999999999946E-2,null,null,null,null,null,null,2045,"Marzo","2045Marzo",113445.68053046076,22]
[null,null,null,null,null,2045,"Abril",114016.06327041573,1.4999999999999906E-2,null,null,null,null,null,null,2045,"Abril","2045Abril",114016.06327041573,18]
[null,null,null,null,null,2045,"Mayo",{"$f":"H503*(1+$G$4)","v":114016.06327041573},1.4999999999999906E-2,null,null,null,null,null,null,2045,"Mayo","2045Mayo",114016.06327041573,22]
[null,null,null,null,null,2045,"Junio",114016.06327041573,1.4999999999999906E-2,null,null,null,null,null,null,2045,"Junio","2045Junio",114016.06327041573,20]
[null,null,null,null,null,2045,"Julio",113286.5211285718,1.4999999999999855E-2,null,null,null,null,null,null,2045,"Julio","2045Julio",113286.5211285718,19]
[null,null,null,null,null,2045,"Agosto",113286.5211285718,1.4999999999999855E-2,null,null,null,null,null,null,2045,"Agosto","2045Agosto",113286.5211285718,21]
[null,null,null,null,null,2045,"Septiembre",113286.5211285718,1.4999999999999855E-2,null,null,null,null,null,null,2045,"Septiembre","2045Septiembre",113286.5211285718,21]
[null,null,null,null,null,2045,"Octubre",114793.54495408817,1.4999999999999873E-2,null,null,null,null,null,null,2045,"Octubre",{"$f":"CONCATENATE(P520,Q520)","v":"2045Octubre"},114793.54495408817,21]
[null,null,null,null,null,2045,"Noviembre",114793.54495408817,1.4999999999999873E-2,null,null,null,null,null,null,2045,"Noviembre","2045Noviembre",114793.54495408817,20]
[null,null,null,null,null,2045,"Diciembre",114793.54495408817,1.4999999999999873E-2,null,null,null,null,null,null,2045,"Diciembre","2045Diciembre",114793.54495408817,19]
[null,null,null,null,null,2046,"Enero",115147.36573841766,1.4999999999999963E-2,null,null,null,null,null,null,2046,"Enero","2046Enero",115147.36573841766,21]
[null,null,null,null,null,2046,"Febrero",115147.36573841766,1.4999999999999963E-2,null,null,null,null,null,null,2046,"Febrero","2046Febrero",115147.36573841766,20]
[null,null,null,null,null,2046,"Marzo",115147.36573841766,1.4999999999999963E-2,null,null,null,null,null,null,2046,"Marzo","2046Marzo",115147.36573841766,19]
[null,null,null,null,null,2046,"Abril",115726.30421947196,1.4999999999999927E-2,null,null,null,null,null,null,2046,"Abril","2046Abril",115726.30421947196,21]
[null,null,null,null,null,2046,"Mayo",115726.30421947196,1.4999999999999927E-2,null,null,null,null,null,null,2046,"Mayo","2046Mayo",115726.30421947196,20]
[null,null,null,null,null,2046,"Junio",115726.30421947196,1.4999999999999927E-2,null,null,null,null,null,null,2046,"Junio","2046Junio",115726.30421947196,20]
[null,null,null,null,null,2046,"Julio",114985.81894550036,1.499999999999988E-2,null,null,null,null,null,null,2046,"Julio","2046Julio",114985.81894550036,20]
[null,null,null,null,null,2046,"Agosto",114985.81894550036,1.499999999999988E-2,null,null,null,null,null,null,2046,"Agosto","2046Agosto",114985.81894550036,21]
[null,null,null,null,null,2046,"Septiembre",114985.81894550036,1.499999999999988E-2,null,null,null,null,null,null,2046,"Septiembre","2046Septiembre",114985.81894550036,20]
[null,null,null,null,null,2046,"Octubre",116515.44812839948,{"$f":"(H532-H520)/H520","v":1.4999999999999939E-2},null,null,null,null,null,null,2046,"Octubre","2046Octubre",116515.44812839948,22]
[null,null,null,null,null,{"$f":"F521+1","v":2046},"Noviembre",116515.44812839948,1.4999999999999939E-2,null,null,null,null,null,null,{"$f":"P521+1","v":2046},"Noviembre","2046Noviembre",116515.44812839948,20]
[null,null,null,null,null,2046,"Diciembre",116515.44812839948,1.4999999999999939E-2,null,null,null,null,null,null,2046,"Diciembre","2046Diciembre",116515.44812839948,20]
[null,null,null,null,null,2047,"Enero",116874.57622449391,1.4999999999999855E-2,null,null,null,null,null,null,2047,"Enero","2047Enero",116874.57622449391,21]
[null,null,null,null,null,2047,"Febrero",116874.57622449391,1.4999999999999855E-2,null,null,null,null,null,null,2047,"Febrero","2047Febrero",116874.57622449391,20]
[null,null,null,null,null,2047,"Marzo",116874.57622449391,1.4999999999999855E-2,null,null,null,null,null,null,2047,"Marzo","2047Marzo",116874.57622449391,20]
[null,null,null,null,null,2047,"Abril",117462.19878276403,1.4999999999999883E-2,null,null,null,null,null,null,2047,"Abril","2047Abril",117462.19878276403,20]
[null,null,null,null,null,2047,"Mayo",117462.19878276403,1.4999999999999883E-2,null,null,null,null,null,null,2047,"Mayo","2047Mayo",117462.19878276403,22]
[null,null,null,null,null,2047,"Junio",117462.19878276403,1.4999999999999883E-2,null,null,null,null,null,null,2047,"Junio","2047Junio",117462.19878276403,18]
[null,null,null,null,null,2047,"Julio",116710.60622968286,1.4999999999999961E-2,null,null,null,null,null,null,2047,"Julio","2047Julio",116710.60622968286,22]
[null,null,null,null,null,{"$f":"F530+1","v":2047},"Agosto",116710.60622968286,1.4999999999999961E-2,null,null,null,null,null,null,{"$f":"P530+1","v":2047},"Agosto","2047Agosto",116710.60622968286,20]
[null,null,null,null,null,{"$f":"F531+1","v":2047},"Septiembre",116710.60622968286,1.4999999999999961E-2,null,null,null,null,null,null,{"$f":"P531+1","v":2047},"Septiembre","2047Septiembre",116710.60622968286,21]
[null,null,null,null,null,2047,"Octubre",118263.17985032547,1.4999999999999944E-2,null,null,null,null,null,null,2047,"Octubre","2047Octubre",118263.17985032547,22]
[null,null,null,null,null,2047,"Noviembre",118263.17985032547,1.4999999999999944E-2,null,null,null,null,null,null,2047,"Noviembre","2047Noviembre",118263.17985032547,19]
[null,null,null,null,null,2047,"Diciembre",118263.17985032547,1.4999999999999944E-2,null,null,null,null,null,null,2047,"Diciembre","2047Diciembre",118263.17985032547,21]
[null,null,null,null,null,2048,"Enero",118627.69486786131,1.4999999999999935E-2,null,null,null,null,null,null,2048,"Enero","2048Enero",118627.69486786131,21]
[null,null,null,null,null,2048,"Febrero",118627.69486786131,1.4999999999999935E-2,null,null,null,null,null,null,2048,"Febrero","2048Febrero",118627.69486786131,20]
[null,null,null,null,null,2048,"Marzo",118627.69486786131,1.4999999999999935E-2,null,null,null,null,null,null,2048,"Marzo","2048Marzo",118627.69486786131,21]
[null,null,null,null,null,2048,"Abril",119224.13176450548,1.4999999999999951E-2,null,null,null,null,null,null,2048,"Abril","2048Abril",119224.13176450548,20]
[null,null,null,null,null,2048,"Mayo",119224.13176450548,1.4999999999999951E-2,null,null,null,null,null,null,2048,"Mayo","2048Mayo",119224.13176450548,19]
[null,null,null,null,null,2048,"Junio",119224.13176450548,1.4999999999999951E-2,null,null,null,null,null,null,2048,"Junio","2048Junio",119224.13176450548,19]
[null,null,null,null,null,2048,"Julio",118461.26532312809,1.4999999999999849E-2,null,null,null,null,null,null,2048,"Julio","2048Julio",118461.26532312809,22]
[null,null,null,null,null,2048,"Agosto",118461.26532312809,1.4999999999999849E-2,null,null,null,null,null,null,2048,"Agosto","2048Agosto",118461.26532312809,19]
[null,null,null,null,null,2048,"Septiembre",118461.26532312809,1.4999999999999849E-2,null,null,null,null,null,null,2048,"Septiembre","2048Septiembre",118461.26532312809,22]
[null,null,null,null,null,2048,"Octubre",120037.12754808035,1.4999999999999954E-2,null,null,null,null,null,null,2048,"Octubre","2048Octubre",120037.12754808035,21]
[null,null,null,null,null,2048,"Noviembre",120037.12754808035,1.4999999999999954E-2,null,null,null,null,null,null,2048,"Noviembre","2048Noviembre",120037.12754808035,19]
[null,null,null,null,null,2048,"Diciembre",120037.12754808035,1.4999999999999954E-2,null,null,null,null,null,null,2048,"Diciembre","2048Diciembre",120037.12754808035,21]
[null,null,null,null,null,2049,"Enero",120407.11029087922,1.4999999999999935E-2,null,null,null,null,null,null,2049,"Enero","2049Enero",120407.11029087922,20]
[null,null,null,null,null,2049,"Febrero",120407.11029087922,1.4999999999999935E-2,null,null,null,null,null,null,2049,"Febrero","2049Febrero",120407.11029087922,20]
[null,null,null,null,null,2049,"Marzo",120407.11029087922,1.4999999999999935E-2,null,null,null,null,null,null,2049,"Marzo","2049Marzo",120407.11029087922,22]
[null,null,null,null,null,2049,"Abril",121012.49374097305,1.4999999999999878E-2,null,null,null,null,null,null,2049,"Abril","2049Abril",121012.49374097305,20]
[null,null,null,null,null,2049,"Mayo",121012.49374097305,1.4999999999999878E-2,null,null,null,null,null,null,2049,"Mayo","2049Mayo",121012.49374097305,20]
[null,null,null,null,null,2049,"Junio",121012.49374097305,1.4999999999999878E-2,null,null,null,null,null,null,2049,"Junio","2049Junio",121012.49374097305,21]
[null,null,null,null,null,2049,"Julio",120238.184302975,1.4999999999999956E-2,null,null,null,null,null,null,2049,"Julio","2049Julio",120238.184302975,20]
[null,null,null,null,null,2049,"Agosto",120238.184302975,1.4999999999999956E-2,null,null,null,null,null,null,2049,"Agosto","2049Agosto",120238.184302975,21]
[null,null,null,null,null,2049,"Septiembre",120238.184302975,1.4999999999999956E-2,null,null,null,null,null,null,2049,"Septiembre","2049Septiembre",120238.184302975,22]
[null,null,null,null,null,2049,"Octubre",121837.68446130154,1.499999999999993E-2,null,null,null,null,null,null,2049,"Octubre","2049Octubre",121837.68446130154,20]
[null,null,null,null,null,2049,"Noviembre",121837.68446130154,1.499999999999993E-2,null,null,null,null,null,null,2049,"Noviembre","2049Noviembre",121837.68446130154,20]
[null,null,null,null,null,2049,"Diciembre",121837.68446130154,1.499999999999993E-2,null,null,null,null,null,null,2049,"Diciembre","2049Diciembre",121837.68446130154,22]
[null,null,null,null,null,2050,"Enero",122213.2169452424,1.499999999999989E-2,null,null,null,null,null,null,2050,"Enero","2050Enero",122213.2169452424,20]
[null,null,null,null,null,2050,"Febrero",122213.2169452424,1.499999999999989E-2,null,null,null,null,null,null,2050,"Febrero","2050Febrero",122213.2169452424,20]
[null,null,null,null,null,2050,"Marzo",122213.2169452424,1.499999999999989E-2,null,null,null,null,null,null,2050,"Marzo","2050Marzo",122213.2169452424,22]
[null,null,null,null,null,2050,"Abril",122827.68114708763,1.4999999999999862E-2,null,null,null,null,null,null,2050,"Abril","2050Abril",122827.68114708763,19]
[null,null,null,null,null,2050,"Mayo",122827.68114708763,1.4999999999999862E-2,null,null,null,null,null,null,2050,"Mayo","2050Mayo",122827.68114708763,21]
[null,null,null,null,null,2050,"Junio",122827.68114708763,1.4999999999999862E-2,null,null,null,null,null,null,2050,"Junio","2050Junio",122827.68114708763,20]
[null,null,null,null,null,2050,"Julio",122041.75706751962,1.4999999999999932E-2,null,null,null,null,null,null,2050,"Julio","2050Julio",122041.75706751962,19]
[null,null,null,null,null,{"$f":"F566+1","v":2050},"Agosto",122041.75706751962,1.4999999999999932E-2,null,null,null,null,null,null,{"$f":"P566+1","v":2050},"Agosto","2050Agosto",122041.75706751962,22]
[null,null,null,null,null,{"$f":"F567+1","v":2050},"Septiembre",{"$f":"H567*(1+$G$4)","v":122041.75706751962},1.4999999999999932E-2,null,null,null,null,null,null,{"$f":"P567+1","v":2050},"Septiembre","2050Septiembre",122041.75706751962,22]
[null,null,null,null,null,{"$f":"F568+1","v":2050},"Octubre",123665.24972822105,1.4999999999999904E-2,null,null,null,null,null,null,{"$f":"P568+1","v":2050},"Octubre","2050Octubre",123665.24972822105,20]
[null,null,null,null,null,{"$f":"F569+1","v":2050},"Noviembre",123665.24972822105,1.4999999999999904E-2,null,null,null,null,null,null,{"$f":"P569+1","v":2050},"Noviembre","2050Noviembre",123665.24972822105,20]
[null,null,null,null,null,2050,"Diciembre",123665.24972822105,1.4999999999999904E-2,null,null,null,null,null,null,2050,"Diciembre","2050Diciembre",123665.24972822105,21]
[null,null,null,null,null,{"$f":"F571+1","v":2051},"Enero",124046.41519942103,1.499999999999993E-2,null,null,null,null,null,null,{"$f":"P571+1","v":2051},"Enero","2051Enero",124046.41519942103,21]
[null,null,null,null,null,{"$f":"F572+1","v":2051},"Febrero",124046.41519942103,1.499999999999993E-2,null,null,null,null,null,null,{"$f":"P572+1","v":2051},"Febrero",{"$f":"CONCATENATE(P584,Q584)","v":"2051Febrero"},124046.41519942103,20]
[null,null,null,null,null,2051,"Marzo",124046.41519942103,1.499999999999993E-2,null,null,null,null,null,null,2051,"Marzo","2051Marzo",124046.41519942103,22]
[null,null,null,null,null,2051,"Abril",124670.09636429393,1.4999999999999916E-2,null,null,null,null,null,null,2051,"Abril","2051Abril",124670.09636429393,19]
[null,null,null,null,null,2051,"Mayo",124670.09636429393,1.4999999999999916E-2,null,null,null,null,null,null,2051,"Mayo","2051Mayo",124670.09636429393,21]
[null,null,null,null,null,2051,"Junio",124670.09636429393,1.4999999999999916E-2,null,null,null,null,null,null,2051,"Junio","2051Junio",124670.09636429393,20]
[null,null,null,null,null,2051,"Julio",123872.3834235324,1.499999999999992E-2,null,null,null,null,null,null,2051,"Julio","2051Julio",123872.3834235324,20]
[null,null,null,null,null,2051,"Agosto",123872.3834235324,1.499999999999992E-2,null,null,null,null,null,null,2051,"Agosto","2051Agosto",123872.3834235324,21]
[null,null,null,null,null,2051,"Septiembre",123872.3834235324,1.499999999999992E-2,null,null,null,null,null,null,2051,"Septiembre","2051Septiembre",123872.3834235324,20]
[null,null,null,null,null,2051,"Octubre",125520.22847414436,1.4999999999999911E-2,null,null,null,null,null,null,2051,"Octubre","2051Octubre",125520.22847414436,22]
[null,null,null,null,null,2051,"Noviembre",125520.22847414436,1.4999999999999911E-2,null,null,null,null,null,null,2051,"Noviembre","2051Noviembre",125520.22847414436,20]
[null,null,null,null,null,2051,"Diciembre",125520.22847414436,1.4999999999999911E-2,null,null,null,null,null,null,2051,"Diciembre","2051Diciembre",125520.22847414436,20]
[null,null,null,null,null,2052,"Enero",125907.11142741232,{"$f":"(H595-H583)/H583","v":1.4999999999999866E-2},null,null,null,null,null,null,2052,"Enero","2052Enero",125907.11142741232,21]
[null,null,null,null,null,2052,"Febrero",125907.11142741232,1.4999999999999866E-2,null,null,null,null,null,null,2052,"Febrero","2052Febrero",125907.11142741232,20]
[null,null,null,null,null,2052,"Marzo",125907.11142741232,1.4999999999999866E-2,null,null,null,null,null,null,2052,"Marzo","2052Marzo",125907.11142741232,21]
[null,null,null,null,null,2052,"Abril",126540.14780975833,1.4999999999999927E-2,null,null,null,null,null,null,2052,"Abril","2052Abril",126540.14780975833,20]
[null,null,null,null,null,2052,"Mayo",126540.14780975833,1.4999999999999927E-2,null,null,null,null,null,null,2052,"Mayo","2052Mayo",126540.14780975833,19]
[null,null,null,null,null,2052,"Junio",126540.14780975833,1.4999999999999927E-2,null,null,null,null,null,null,2052,"Junio","2052Junio",126540.14780975833,19]
[null,null,null,null,null,2052,"Julio",125730.46917488538,1.4999999999999928E-2,null,null,null,null,null,null,2052,"Julio","2052Julio",125730.46917488538,22]
[null,null,null,null,null,2052,"Agosto",125730.46917488538,1.4999999999999928E-2,null,null,null,null,null,null,2052,"Agosto","2052Agosto",125730.46917488538,19]
[null,null,null,null,null,2052,"Septiembre",125730.46917488538,1.4999999999999928E-2,null,null,null,null,null,null,2052,"Septiembre","2052Septiembre",125730.46917488538,22]
[null,null,null,null,null,2052,"Octubre",127403.03190125652,1.499999999999994E-2,null,null,null,null,null,null,2052,"Octubre","2052Octubre",127403.03190125652,21]
[null,null,null,null,null,2052,"Noviembre",127403.03190125652,1.499999999999994E-2,null,null,null,null,null,null,2052,"Noviembre","2052Noviembre",127403.03190125652,19]
[null,null,null,null,null,2052,"Diciembre",127403.03190125652,1.499999999999994E-2,null,null,null,null,null,null,2052,"Diciembre","2052Diciembre",127403.03190125652,21]
[null,null,null,null,null,2053,"Enero",127795.71809882349,1.4999999999999849E-2,null,null,null,null,null,null,2053,"Enero","2053Enero",127795.71809882349,20]
[null,null,null,null,null,2053,"Febrero",127795.71809882349,1.4999999999999849E-2,null,null,null,null,null,null,2053,"Febrero","2053Febrero",127795.71809882349,20]
[null,null,null,null,null,2053,"Marzo",127795.71809882349,1.4999999999999849E-2,null,null,null,null,null,null,2053,"Marzo","2053Marzo",127795.71809882349,22]
[null,null,null,null,null,2053,"Abril",128438.25002690469,1.4999999999999847E-2,null,null,null,null,null,null,2053,"Abril","2053Abril",128438.25002690469,20]
[null,null,null,null,null,2053,"Mayo",128438.25002690469,1.4999999999999847E-2,null,null,null,null,null,null,2053,"Mayo","2053Mayo",128438.25002690469,20]
[null,null,null,null,null,2053,"Junio",128438.25002690469,1.4999999999999847E-2,null,null,null,null,null,null,2053,"Junio","2053Junio",128438.25002690469,21]
[null,null,null,null,null,2053,"Julio",127616.42621250865,1.499999999999994E-2,null,null,null,null,null,null,2053,"Julio","2053Julio",127616.42621250865,20]
[null,null,null,null,null,2053,"Agosto",127616.42621250865,1.499999999999994E-2,null,null,null,null,null,null,2053,"Agosto","2053Agosto",127616.42621250865,21]
[null,null,null,null,null,2053,"Septiembre",127616.42621250865,1.499999999999994E-2,null,null,null,null,null,null,2053,"Septiembre","2053Septiembre",127616.42621250865,22]
[null,null,null,null,null,2053,"Octubre",129314.07737977535,1.4999999999999892E-2,null,null,null,null,null,null,2053,"Octubre","2053Octubre",129314.07737977535,20]
[null,null,null,null,null,2053,"Noviembre",129314.07737977535,1.4999999999999892E-2,null,null,null,null,null,null,2053,"Noviembre","2053Noviembre",129314.07737977535,20]
[null,null,null,null,null,2053,"Diciembre",129314.07737977535,1.4999999999999892E-2,null,null,null,null,null,null,2053,"Diciembre","2053Diciembre",129314.07737977535,22]
[null,null,null,null,null,2054,"Enero",129712.65387030583,1.4999999999999918E-2,null,null,null,null,null,null,2054,"Enero","2054Enero",129712.65387030583,20]
[null,null,null,null,null,2054,"Febrero",129712.65387030583,1.4999999999999918E-2,null,null,null,null,null,null,2054,"Febrero","2054Febrero",129712.65387030583,20]
[null,null,null,null,null,2054,"Marzo",129712.65387030583,1.4999999999999918E-2,null,null,null,null,null,null,2054,"Marzo","2054Marzo",129712.65387030583,22]
[null,null,null,null,null,2054,"Abril",130364.82377730825,1.4999999999999953E-2,null,null,null,null,null,null,2054,"Abril","2054Abril",130364.82377730825,19]
[null,null,null,null,null,2054,"Mayo",130364.82377730825,1.4999999999999953E-2,null,null,null,null,null,null,2054,"Mayo","2054Mayo",130364.82377730825,21]
[null,null,null,null,null,2054,"Junio",130364.82377730825,1.4999999999999953E-2,null,null,null,null,null,null,2054,"Junio","2054Junio",130364.82377730825,20]
[null,null,null,null,null,2054,"Julio",129530.67260569627,1.4999999999999859E-2,null,null,null,null,null,null,2054,"Julio","2054Julio",129530.67260569627,19]
[null,null,null,null,null,2054,"Agosto",129530.67260569627,1.4999999999999859E-2,null,null,null,null,null,null,2054,"Agosto","2054Agosto",129530.67260569627,22]
[null,null,null,null,null,2054,"Septiembre",129530.67260569627,1.4999999999999859E-2,null,null,null,null,null,null,2054,"Septiembre","2054Septiembre",129530.67260569627,22]
[null,null,null,null,null,2054,"Octubre",131253.78854047196,1.4999999999999816E-2,null,null,null,null,null,null,2054,"Octubre","2054Octubre",131253.78854047196,20]
[null,null,null,null,null,2054,"Noviembre",131253.78854047196,1.4999999999999816E-2,null,null,null,null,null,null,2054,"Noviembre","2054Noviembre",131253.78854047196,20]
[null,null,null,null,null,2054,"Diciembre",131253.78854047196,1.4999999999999816E-2,null,null,null,null,null,null,2054,"Diciembre","2054Diciembre",131253.78854047196,21]
[null,null,null,null,null,2055,"Enero",131658.3436783604,1.4999999999999828E-2,null,null,null,null,null,null,2055,"Enero","2055Enero",131658.3436783604,21]
[null,null,null,null,null,2055,"Febrero",131658.3436783604,1.4999999999999828E-2,null,null,null,null,null,null,2055,"Febrero","2055Febrero",131658.3436783604,20]
[null,null,null,null,null,2055,"Marzo",131658.3436783604,1.4999999999999828E-2,null,null,null,null,null,null,2055,"Marzo","2055Marzo",131658.3436783604,22]
[null,null,null,null,null,2055,"Abril",132320.29613396787,1.4999999999999987E-2,null,null,null,null,null,null,2055,"Abril","2055Abril",132320.29613396787,19]
[null,null,null,null,null,2055,"Mayo",132320.29613396787,1.4999999999999987E-2,null,null,null,null,null,null,2055,"Mayo","2055Mayo",132320.29613396787,21]
[null,null,null,null,null,2055,"Junio",132320.29613396787,1.4999999999999987E-2,null,null,null,null,null,null,2055,"Junio","2055Junio",132320.29613396787,20]
[null,null,null,null,null,2055,"Julio",131473.6326947817,1.4999999999999927E-2,null,null,null,null,null,null,2055,"Julio","2055Julio",131473.6326947817,20]
[null,null,null,null,null,2055,"Agosto",131473.6326947817,1.4999999999999927E-2,null,null,null,null,null,null,2055,"Agosto","2055Agosto",131473.6326947817,21]
[null,null,null,null,null,2055,"Septiembre",131473.6326947817,1.4999999999999927E-2,null,null,null,null,null,null,2055,"Septiembre","2055Septiembre",131473.6326947817,20]
[null,null,null,null,null,2055,"Octubre",133222.59536857903,1.4999999999999956E-2,null,null,null,null,null,null,2055,"Octubre","2055Octubre",133222.59536857903,22]
[null,null,null,null,null,2055,"Noviembre",133222.59536857903,1.4999999999999956E-2,null,null,null,null,null,null,2055,"Noviembre","2055Noviembre",133222.59536857903,20]
[null,null,null,null,null,2055,"Diciembre",133222.59536857903,1.4999999999999956E-2,null,null,null,null,null,null,2055,"Diciembre","2055Diciembre",133222.59536857903,20]
[null,null,null,null,null,2056,"Enero",{"$f":"H631*(1+$G$4)","v":133633.21883353579},1.4999999999999923E-2,null,null,null,null,null,null,2056,"Enero","2056Enero",133633.21883353579,21]
[null,null,null,null,null,2056,"Febrero",133633.21883353579,1.4999999999999923E-2,null,null,null,null,null,null,2056,"Febrero","2056Febrero",133633.21883353579,20]
[null,null,null,null,null,2056,"Marzo",133633.21883353579,1.4999999999999923E-2,null,null,null,null,null,null,2056,"Marzo","2056Marzo",133633.21883353579,21]
[null,null,null,null,null,2056,"Abril",134305.10057597738,1.499999999999994E-2,null,null,null,null,null,null,2056,"Abril","2056Abril",134305.10057597738,20]
[null,null,null,null,null,2056,"Mayo",134305.10057597738,1.499999999999994E-2,null,null,null,null,null,null,2056,"Mayo","2056Mayo",134305.10057597738,19]
[null,null,null,null,null,{"$f":"F636+1","v":2056},"Junio",134305.10057597738,1.499999999999994E-2,null,null,null,null,null,null,{"$f":"P636+1","v":2056},"Junio",{"$f":"CONCATENATE(P648,Q648)","v":"2056Junio"},134305.10057597738,19]
[null,null,null,null,null,2056,"Julio",133445.73718520341,1.4999999999999901E-2,null,null,null,null,null,null,2056,"Julio","2056Julio",133445.73718520341,22]
[null,null,null,null,null,2056,"Agosto",133445.73718520341,1.4999999999999901E-2,null,null,null,null,null,null,2056,"Agosto","2056Agosto",133445.73718520341,19]
[null,null,null,null,null,2056,"Septiembre",133445.73718520341,1.4999999999999901E-2,null,null,null,null,null,null,2056,"Septiembre","2056Septiembre",133445.73718520341,22]
[null,null,null,null,null,2056,"Octubre",135220.9342991077,1.4999999999999878E-2,null,null,null,null,null,null,2056,"Octubre","2056Octubre",135220.9342991077,21]
[null,null,null,null,null,2056,"Noviembre",135220.9342991077,1.4999999999999878E-2,null,null,null,null,null,null,2056,"Noviembre","2056Noviembre",135220.9342991077,19]
[null,null,null,null,null,2056,"Diciembre",135220.9342991077,1.4999999999999878E-2,null,null,null,null,null,null,2056,"Diciembre","2056Diciembre",135220.9342991077,21]
[null,null,null,null,null,2057,"Enero",135637.71711603881,1.4999999999999847E-2,null,null,null,null,null,null,2057,"Enero","2057Enero",135637.71711603881,20]
[null,null,null,null,null,2057,"Febrero",135637.71711603881,1.4999999999999847E-2,null,null,null,null,null,null,2057,"Febrero","2057Febrero",135637.71711603881,20]
[null,null,null,null,null,2057,"Marzo",135637.71711603881,1.4999999999999847E-2,null,null,null,null,null,null,2057,"Marzo","2057Marzo",135637.71711603881,22]
[null,null,null,null,null,2057,"Abril",136319.67708461703,1.4999999999999862E-2,null,null,null,null,null,null,2057,"Abril","2057Abril",136319.67708461703,20]
[null,null,null,null,null,2057,"Mayo",136319.67708461703,{"$f":"(H659-H647)/H647","v":1.4999999999999862E-2},null,null,null,null,null,null,2057,"Mayo","2057Mayo",136319.67708461703,20]
[null,null,null,null,null,2057,"Junio",136319.67708461703,1.4999999999999862E-2,null,null,null,null,null,null,2057,"Junio","2057Junio",136319.67708461703,21]
[null,null,null,null,null,2057,"Julio",135447.42324298146,1.4999999999999963E-2,null,null,null,null,null,null,2057,"Julio","2057Julio",135447.42324298146,20]
[null,null,null,null,null,2057,"Agosto",135447.42324298146,1.4999999999999963E-2,null,null,null,null,null,null,2057,"Agosto","2057Agosto",135447.42324298146,21]
[null,null,null,null,null,2057,"Septiembre",135447.42324298146,1.4999999999999963E-2,null,null,null,null,null,null,2057,"Septiembre","2057Septiembre",135447.42324298146,22]
[null,null,null,null,null,2057,"Octubre",137249.24831359429,1.4999999999999812E-2,null,null,null,null,null,null,2057,"Octubre","2057Octubre",137249.24831359429,20]
[null,null,null,null,null,2057,"Noviembre",137249.24831359429,1.4999999999999812E-2,null,null,null,null,null,null,2057,"Noviembre","2057Noviembre",137249.24831359429,20]
[null,null,null,null,null,2057,"Diciembre",137249.24831359429,1.4999999999999812E-2,null,null,null,null,null,null,2057,"Diciembre","2057Diciembre",137249.24831359429,22]
[null,null,null,null,null,2058,"Enero",137672.28287277938,1.4999999999999928E-2,null,null,null,null,null,null,2058,"Enero","2058Enero",137672.28287277938,20]
[null,null,null,null,null,2058,"Febrero",137672.28287277938,1.4999999999999928E-2,null,null,null,null,null,null,2058,"Febrero","2058Febrero",137672.28287277938,20]
[null,null,null,null,null,2058,"Marzo",137672.28287277938,1.4999999999999928E-2,null,null,null,null,null,null,2058,"Marzo","2058Marzo",137672.28287277938,22]
[null,null,null,null,null,2058,"Abril",138364.47224088627,1.4999999999999939E-2,null,null,null,null,null,null,2058,"Abril","2058Abril",138364.47224088627,19]
[null,null,null,null,null,2058,"Mayo",138364.47224088627,1.4999999999999939E-2,null,null,null,null,null,null,2058,"Mayo","2058Mayo",138364.47224088627,21]
[null,null,null,null,null,2058,"Junio",138364.47224088627,1.4999999999999939E-2,null,null,null,null,null,null,2058,"Junio","2058Junio",138364.47224088627,20]
[null,null,null,null,null,2058,"Julio",137479.13459162618,1.4999999999999984E-2,null,null,null,null,null,null,2058,"Julio","2058Julio",137479.13459162618,19]
[null,null,null,null,null,2058,"Agosto",137479.13459162618,1.4999999999999984E-2,null,null,null,null,null,null,2058,"Agosto","2058Agosto",137479.13459162618,22]
[null,null,null,null,null,2058,"Septiembre",137479.13459162618,1.4999999999999984E-2,null,null,null,null,null,null,2058,"Septiembre","2058Septiembre",137479.13459162618,22]
[null,null,null,null,null,2058,"Octubre",139307.98703829819,1.4999999999999899E-2,null,null,null,null,null,null,2058,"Octubre","2058Octubre",139307.98703829819,20]
[null,null,null,null,null,2058,"Noviembre",139307.98703829819,1.4999999999999899E-2,null,null,null,null,null,null,2058,"Noviembre","2058Noviembre",139307.98703829819,20]
[null,null,null,null,null,2058,"Diciembre",139307.98703829819,1.4999999999999899E-2,null,null,null,null,null,null,2058,"Diciembre","2058Diciembre",139307.98703829819,21]
[null,null,null,null,null,2059,"Enero",139737.36711587105,1.4999999999999829E-2,null,null,null,null,null,null,2059,"Enero","2059Enero",139737.36711587105,21]
[null,null,null,null,null,2059,"Febrero",139737.36711587105,1.4999999999999829E-2,null,null,null,null,null,null,2059,"Febrero","2059Febrero",139737.36711587105,20]
[null,null,null,null,null,2059,"Marzo",139737.36711587105,1.4999999999999829E-2,null,null,null,null,null,null,2059,"Marzo","2059Marzo",139737.36711587105,22]
[null,null,null,null,null,2059,"Abril",140439.93932449954,1.499999999999984E-2,null,null,null,null,null,null,2059,"Abril","2059Abril",140439.93932449954,19]
[null,null,null,null,null,2059,"Mayo",140439.93932449954,1.499999999999984E-2,null,null,null,null,null,null,2059,"Mayo","2059Mayo",140439.93932449954,21]
[null,null,null,null,null,2059,"Junio",140439.93932449954,1.499999999999984E-2,null,null,null,null,null,null,2059,"Junio","2059Junio",140439.93932449954,20]
[null,null,null,null,null,2059,"Julio",139541.32161050057,1.4999999999999998E-2,null,null,null,null,null,null,2059,"Julio","2059Julio",139541.32161050057,20]
[null,null,null,null,null,2059,"Agosto",139541.32161050057,1.4999999999999998E-2,null,null,null,null,null,null,2059,"Agosto","2059Agosto",139541.32161050057,21]
[null,null,null,null,null,2059,"Septiembre",139541.32161050057,1.4999999999999998E-2,null,null,null,null,null,null,2059,"Septiembre","2059Septiembre",139541.32161050057,20]
[null,null,null,null,null,2059,"Octubre",141397.60684387264,1.4999999999999809E-2,null,null,null,null,null,null,2059,"Octubre","2059Octubre",141397.60684387264,22]
[null,null,null,null,null,2059,"Noviembre",141397.60684387264,1.4999999999999809E-2,null,null,null,null,null,null,2059,"Noviembre","2059Noviembre",141397.60684387264,20]
[null,null,null,null,null,2059,"Diciembre",141397.60684387264,1.4999999999999809E-2,null,null,null,null,null,null,2059,"Diciembre","2059Diciembre",141397.60684387264,20]
[null,null,null,null,null,2060,"Enero",141833.4276226091,1.4999999999999908E-2,null,null,null,null,null,null,2060,"Enero","2060Enero",141833.4276226091,21]
[null,null,null,null,null,2060,"Febrero",141833.4276226091,1.4999999999999908E-2,null,null,null,null,null,null,2060,"Febrero","2060Febrero",141833.4276226091,20]
[null,null,null,null,null,2060,"Marzo",141833.4276226091,1.4999999999999908E-2,null,null,null,null,null,null,2060,"Marzo","2060Marzo",141833.4276226091,21]
[null,null,null,null,null,2060,"Abril",142546.53841436704,1.5000000000000003E-2,null,null,null,null,null,null,2060,"Abril","2060Abril",142546.53841436704,20]
[null,null,null,null,null,2060,"Mayo",142546.53841436704,1.5000000000000003E-2,null,null,null,null,null,null,2060,"Mayo","2060Mayo",142546.53841436704,19]
[null,null,null,null,null,2060,"Junio",142546.53841436704,1.5000000000000003E-2,null,null,null,null,null,null,2060,"Junio","2060Junio",142546.53841436704,19]
[null,null,null,null,null,2060,"Julio",141634.44143465807,1.4999999999999966E-2,null,null,null,null,null,null,2060,"Julio","2060Julio",141634.44143465807,22]
[null,null,null,null,null,2060,"Agosto",141634.44143465807,1.4999999999999966E-2,null,null,null,null,null,null,2060,"Agosto","2060Agosto",141634.44143465807,19]
[null,null,null,null,null,2060,"Septiembre",141634.44143465807,1.4999999999999966E-2,null,null,null,null,null,null,2060,"Septiembre","2060Septiembre",141634.44143465807,22]
[null,null,null,null,null,2060,"Octubre",143518.5709465307,1.4999999999999824E-2,null,null,null,null,null,null,2060,"Octubre","2060Octubre",143518.5709465307,21]
[null,null,null,null,null,2060,"Noviembre",143518.5709465307,1.4999999999999824E-2,null,null,null,null,null,null,2060,"Noviembre","2060Noviembre",143518.5709465307,19]
[null,null,null,null,null,2060,"Diciembre",143518.5709465307,1.4999999999999824E-2,null,null,null,null,null,null,2060,"Diciembre","2060Diciembre",143518.5709465307,21]
[null,null,null,null,null,2061,"Enero",143960.92903694822,1.4999999999999857E-2,null,null,null,null,null,null,2061,"Enero","2061Enero",143960.92903694822,20]
[null,null,null,null,null,2061,"Febrero",143960.92903694822,1.4999999999999857E-2,null,null,null,null,null,null,2061,"Febrero","2061Febrero",143960.92903694822,20]
[null,null,null,null,null,2061,"Marzo",143960.92903694822,1.4999999999999857E-2,null,null,null,null,null,null,2061,"Marzo","2061Marzo",143960.92903694822,22]
[null,null,null,null,null,2061,"Abril",144684.73649058252,1.4999999999999859E-2,null,null,null,null,null,null,2061,"Abril","2061Abril",144684.73649058252,20]
[null,null,null,null,null,2061,"Mayo",{"$f":"H695*(1+$G$4)","v":144684.73649058252},1.4999999999999859E-2,null,null,null,null,null,null,2061,"Mayo","2061Mayo",144684.73649058252,20]
[null,null,null,null,null,2061,"Junio",144684.73649058252,1.4999999999999859E-2,null,null,null,null,null,null,2061,"Junio","2061Junio",144684.73649058252,21]
[null,null,null,null,null,2061,"Julio",143758.95805617794,1.4999999999999989E-2,null,null,null,null,null,null,2061,"Julio","2061Julio",143758.95805617794,20]
[null,null,null,null,null,2061,"Agosto",143758.95805617794,1.4999999999999989E-2,null,null,null,null,null,null,2061,"Agosto","2061Agosto",143758.95805617794,21]
[null,null,null,null,null,2061,"Septiembre",143758.95805617794,1.4999999999999989E-2,null,null,null,null,null,null,2061,"Septiembre","2061Septiembre",143758.95805617794,22]
[null,null,null,null,null,{"$f":"F700+1","v":2061},"Octubre",145671.34951072864,1.4999999999999875E-2,null,null,null,null,null,null,{"$f":"P700+1","v":2061},"Octubre",{"$f":"CONCATENATE(P712,Q712)","v":"2061Octubre"},145671.34951072864,20]
[null,null,null,null,null,2061,"Noviembre",145671.34951072864,1.4999999999999875E-2,null,null,null,null,null,null,2061,"Noviembre","2061Noviembre",145671.34951072864,20]
[null,null,null,null,null,2061,"Diciembre",145671.34951072864,1.4999999999999875E-2,null,null,null,null,null,null,2061,"Diciembre","2061Diciembre",145671.34951072864,22]
[null,null,null,null,null,2062,"Enero",146120.34297250243,1.4999999999999934E-2,null,null,null,null,null,null,2062,"Enero","2062Enero",146120.34297250243,20]
[null,null,null,null,null,2062,"Febrero",146120.34297250243,1.4999999999999934E-2,null,null,null,null,null,null,2062,"Febrero","2062Febrero",146120.34297250243,20]
[null,null,null,null,null,2062,"Marzo",146120.34297250243,1.4999999999999934E-2,null,null,null,null,null,null,2062,"Marzo","2062Marzo",146120.34297250243,22]
[null,null,null,null,null,2062,"Abril",146855.00753794124,1.4999999999999885E-2,null,null,null,null,null,null,2062,"Abril","2062Abril",146855.00753794124,19]
[null,null,null,null,null,2062,"Mayo",146855.00753794124,1.4999999999999885E-2,null,null,null,null,null,null,2062,"Mayo","2062Mayo",146855.00753794124,21]
[null,null,null,null,null,2062,"Junio",146855.00753794124,1.4999999999999885E-2,null,null,null,null,null,null,2062,"Junio","2062Junio",146855.00753794124,20]
[null,null,null,null,null,2062,"Julio",145915.3424270206,1.499999999999992E-2,null,null,null,null,null,null,2062,"Julio","2062Julio",145915.3424270206,19]
[null,null,null,null,null,2062,"Agosto",145915.3424270206,1.499999999999992E-2,null,null,null,null,null,null,2062,"Agosto","2062Agosto",145915.3424270206,22]
[null,null,null,null,null,2062,"Septiembre",145915.3424270206,{"$f":"(H723-H711)/H711","v":1.499999999999992E-2},null,null,null,null,null,null,2062,"Septiembre","2062Septiembre",145915.3424270206,22]
[null,null,null,null,null,2062,"Octubre",147856.41975338955,1.4999999999999836E-2,null,null,null,null,null,null,2062,"Octubre","2062Octubre",147856.41975338955,20]
[null,null,null,null,null,2062,"Noviembre",147856.41975338955,1.4999999999999836E-2,null,null,null,null,null,null,2062,"Noviembre","2062Noviembre",147856.41975338955,20]
[null,null,null,null,null,2062,"Diciembre",147856.41975338955,1.4999999999999836E-2,null,null,null,null,null,null,2062,"Diciembre","2062Diciembre",147856.41975338955,21]
[null,null,null,null,null,2063,"Enero",148312.14811708996,1.4999999999999966E-2,null,null,null,null,null,null,2063,"Enero","2063Enero",148312.14811708996,21]
[null,null,null,null,null,2063,"Febrero",148312.14811708996,1.4999999999999966E-2,null,null,null,null,null,null,2063,"Febrero","2063Febrero",148312.14811708996,20]
[null,null,null,null,null,2063,"Marzo",148312.14811708996,1.4999999999999966E-2,null,null,null,null,null,null,2063,"Marzo","2063Marzo",148312.14811708996,22]
[null,null,null,null,null,2063,"Abril",149057.83265101034,1.4999999999999816E-2,null,null,null,null,null,null,2063,"Abril","2063Abril",149057.83265101034,19]
[null,null,null,null,null,2063,"Mayo",149057.83265101034,1.4999999999999816E-2,null,null,null,null,null,null,2063,"Mayo","2063Mayo",149057.83265101034,21]
[null,null,null,null,null,2063,"Junio",149057.83265101034,1.4999999999999816E-2,null,null,null,null,null,null,2063,"Junio","2063Junio",149057.83265101034,20]
[null,null,null,null,null,2063,"Julio",148104.0725634259,1.4999999999999927E-2,null,null,null,null,null,null,2063,"Julio","2063Julio",148104.0725634259,20]
[null,null,null,null,null,2063,"Agosto",148104.0725634259,1.4999999999999927E-2,null,null,null,null,null,null,2063,"Agosto","2063Agosto",148104.0725634259,21]
[null,null,null,null,null,2063,"Septiembre",148104.0725634259,1.4999999999999927E-2,null,null,null,null,null,null,2063,"Septiembre","2063Septiembre",148104.0725634259,20]
[null,null,null,null,null,2063,"Octubre",150074.26604969037,1.4999999999999847E-2,null,null,null,null,null,null,2063,"Octubre","2063Octubre",150074.26604969037,22]
[null,null,null,null,null,2063,"Noviembre",150074.26604969037,1.4999999999999847E-2,null,null,null,null,null,null,2063,"Noviembre","2063Noviembre",150074.26604969037,20]
[null,null,null,null,null,2063,"Diciembre",150074.26604969037,1.4999999999999847E-2,null,null,null,null,null,null,2063,"Diciembre","2063Diciembre",150074.26604969037,20]
[null,null,null,null,null,2064,"Enero",150536.83033884631,1.4999999999999975E-2,null,null,null,null,null,null,2064,"Enero","2064Enero",150536.83033884631,21]
[null,null,null,null,null,2064,"Febrero",150536.83033884631,1.4999999999999975E-2,null,null,null,null,null,null,2064,"Febrero","2064Febrero",150536.83033884631,20]
[null,null,null,null,null,2064,"Marzo",150536.83033884631,1.4999999999999975E-2,null,null,null,null,null,null,2064,"Marzo","2064Marzo",150536.83033884631,21]
[null,null,null,null,null,2064,"Abril",151293.70014077547,1.4999999999999875E-2,null,null,null,null,null,null,2064,"Abril","2064Abril",151293.70014077547,20]
[null,null,null,null,null,2064,"Mayo",151293.70014077547,1.4999999999999875E-2,null,null,null,null,null,null,2064,"Mayo","2064Mayo",151293.70014077547,19]
[null,null,null,null,null,2064,"Junio",151293.70014077547,1.4999999999999875E-2,null,null,null,null,null,null,2064,"Junio","2064Junio",151293.70014077547,19]
[null,null,null,null,null,2064,"Julio",150325.63365187729,1.4999999999999998E-2,null,null,null,null,null,null,2064,"Julio","2064Julio",150325.63365187729,22]
[null,null,null,null,null,2064,"Agosto",150325.63365187729,1.4999999999999998E-2,null,null,null,null,null,null,2064,"Agosto","2064Agosto",150325.63365187729,19]
[null,null,null,null,null,2064,"Septiembre",150325.63365187729,1.4999999999999998E-2,null,null,null,null,null,null,2064,"Septiembre","2064Septiembre",150325.63365187729,22]
[null,null,null,null,null,2064,"Octubre",152325.3800404357,1.4999999999999847E-2,null,null,null,null,null,null,2064,"Octubre","2064Octubre",152325.3800404357,21]
[null,null,null,null,null,2064,"Noviembre",152325.3800404357,1.4999999999999847E-2,null,null,null,null,null,null,2064,"Noviembre","2064Noviembre",152325.3800404357,19]
[null,null,null,null,null,2064,"Diciembre",152325.3800404357,1.4999999999999847E-2,null,null,null,null,null,null,2064,"Diciembre","2064Diciembre",152325.3800404357,21]
[null,null,null,null,null,2065,"Enero",152794.88279392899,1.4999999999999911E-2,null,null,null,null,null,null,2065,"Enero","2065Enero",152794.88279392899,20]
[null,null,null,null,null,2065,"Febrero",152794.88279392899,1.4999999999999911E-2,null,null,null,null,null,null,2065,"Febrero","2065Febrero",152794.88279392899,20]
[null,null,null,null,null,2065,"Marzo",152794.88279392899,1.4999999999999911E-2,null,null,null,null,null,null,2065,"Marzo","2065Marzo",152794.88279392899,22]
[null,null,null,null,null,2065,"Abril",153563.10564288709,1.4999999999999934E-2,null,null,null,null,null,null,2065,"Abril","2065Abril",153563.10564288709,20]
[null,null,null,null,null,2065,"Mayo",153563.10564288709,1.4999999999999934E-2,null,null,null,null,null,null,2065,"Mayo","2065Mayo",153563.10564288709,20]
[null,null,null,null,null,2065,"Junio",153563.10564288709,1.4999999999999934E-2,null,null,null,null,null,null,2065,"Junio","2065Junio",153563.10564288709,21]
[null,null,null,null,null,2065,"Julio",152580.51815665542,1.4999999999999845E-2,null,null,null,null,null,null,2065,"Julio","2065Julio",152580.51815665542,20]
[null,null,null,null,null,2065,"Agosto",152580.51815665542,1.4999999999999845E-2,null,null,null,null,null,null,2065,"Agosto","2065Agosto",152580.51815665542,21]
[null,null,null,null,null,2065,"Septiembre",152580.51815665542,1.4999999999999845E-2,null,null,null,null,null,null,2065,"Septiembre","2065Septiembre",152580.51815665542,22]
[null,null,null,null,null,2065,"Octubre",154610.26074104224,1.499999999999998E-2,null,null,null,null,null,null,2065,"Octubre","2065Octubre",154610.26074104224,20]
[null,null,null,null,null,2065,"Noviembre",154610.26074104224,1.499999999999998E-2,null,null,null,null,null,null,2065,"Noviembre","2065Noviembre",154610.26074104224,20]
[null,null,null,null,null,2065,"Diciembre",154610.26074104224,1.499999999999998E-2,null,null,null,null,null,null,2065,"Diciembre","2065Diciembre",154610.26074104224,22]

{"sheet":"Información Histórica","index":2,"n_rows":16,"n_cols":17,"rows_kept":16,"cut":false,"hidden":false,"merged":[[2,1,3,1],[2,2,3,2],[2,3,2,16],[1,3,1,16]]}
[]
[]
[null,"Año","Mes","Categorías "]
[null,null,null,"I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE"]
[null,null,"Enero"]
[null,null,"Febrero"]
[null,null,"Marzo"]
[null,null,"Abril"]
[null,null,"Mayo"]
[null,null,"Junio"]
[null,null,"Julio"]
[null,null,"Agosto"]
[null,null,"Septiembre"]
[null,null,"Octubre"]
[null,null,"Noviembre"]
[null,null,"Diciembre"]

{"sheet":"Tarifas","index":3,"n_rows":5,"n_cols":32,"rows_kept":5,"cut":false,"hidden":false,"merged":[[1,1,1,15],[1,17,1,31],[2,2,2,15],[2,18,2,31],[2,1,3,1],[2,17,3,17]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":0}]
[null,"Año ","Corrientes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Año ","Constantes (2015)"]
[null,null,"I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE",null,null,"I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MROUND((C5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((D5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((E5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((F5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((G5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((H5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((I5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((J5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((K5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((L5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((M5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((N5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((O5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}},{"$f":"MROUND((P5*VLOOKUP($R5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}}]

{"sheet":"Paso 1 Y 2 -Alistamiento Datos","index":4,"n_rows":3982,"n_cols":121,"rows_kept":3982,"cut":false,"hidden":false,"merged":[[1,118,2,118],[1,119,2,119],[1,120,2,120],[1,2,3,2],[1,112,2,112],[1,113,2,113],[1,114,2,114],[1,115,2,115],[1,116,2,116],[1,117,2,117],[1,106,2,106],[1,107,2,107],[1,108,2,108],[1,109,2,109],[1,110,2,110],[1,111,2,111],[1,100,2,100],[1,101,2,101],[1,102,2,102],[1,103,2,103],[1,104,2,104],[1,105,2,105],[1,94,2,94],[1,95,2,95],[1,96,2,96],[1,97,2,97],[1,98,2,98],[1,99,2,99],[1,88,2,88],[1,89,2,89],[1,90,2,90],[1,91,2,91],[1,92,2,92],[1,93,2,93],[1,82,2,82],[1,83,2,83],[1,84,2,84],[1,85,2,85],[1,86,2,86],[1,87,2,87],[1,76,2,76],[1,77,2,77],[1,78,2,78],[1,79,2,79],[1,80,2,80],[1,81,2,81],[1,70,2,70],[1,71,2,71],[1,72,2,72],[1,73,2,73],[1,74,2,74],[1,75,2,75],[1,64,2,64],[1,65,2,65],[1,66,2,66],[1,67,2,67],[1,68,2,68],[1,69,2,69],[1,58,2,58],[1,59,2,59],[1,60,2,60],[1,61,2,61],[1,62,2,62],[1,63,2,63],[1,52,2,52],[1,53,2,53],[1,54,2,54],[1,55,2,55],[1,56,2,56],[1,57,2,57],[1,46,2,46],[1,47,2,47],[1,48,2,48],[1,49,2,49],[1,50,2,50],[1,51,2,51],[1,40,2,40],[1,41,2,41],[1,42,2,42],[1,43,2,43],[1,44,2,44],[1,45,2,45],[1,34,2,34],[1,35,2,35],[1,36,2,36],[1,37,2,37],[1,38,2,38],[1,39,2,39],[1,28,2,28],[1,29,2,29],[1,30,2,30],[1,31,2,31],[1,32,2,32],[1,33,2,33],[1,24,2,24],[1,25,2,25],[1,26,2,26],[1,27,2,27],[1,16,2,16],[1,17,2,17],[1,18,2,18],[1,19,2,19],[1,20,2,20],[1,21,2,21],[1,10,2,10],[1,11,2,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[1,15,2,15],[0,91,0,120],[1,0,3,0],[1,1,3,1],[1,3,3,3],[1,4,3,4],[1,5,2,5],[1,6,2,6],[1,7,2,7],[1,8,2,8],[1,9,2,9],[0,0,0,4],[0,5,0,18],[0,19,0,32],[0,33,0,46],[0,47,0,76],[0,77,0,90],[1,22,2,22],[1,23,2,23]]}
[null,null,null,null,null,"Variable Dependiente",null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Dependiente TPD",null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Dependiente suavizada",null,null,null,null,null,null,null,null,null,null,null,null,null,"Variables Independiente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Dependiente",null,null,null,null,null,null,null,null,null,null,null,null,null,"Variables Independiente - Log Diferencias"]
["Año ","Mes","#","Días del Mes","Días Habiles ","I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE","I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE","I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE","PIB","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Proporción Días hábiles","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE","PIB","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Tarifas ","Proporción Días hábiles","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy","Dummy"]
[]
[null,null,null,null,null,"Mensual","Mensual","Mensual","Mensual","Mensual","Mensual","Mensual","Mensual","Mensual","Mensual","Mensual","Mensual","Mensual","Mensual","TPD","TPD","TPD","TPD","TPD","TPD","TPD","TPD","TPD","TPD","TPD","TPD","TPD","TPD","Suavizada","Suavizada","Suavizada","Suavizada","Suavizada","Suavizada","Suavizada","Suavizada","Suavizada","Suavizada","Suavizada","Suavizada","Suavizada","Suavizada","Mensual","I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE",null,"I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE","Log diferencias","Log diferencias","Log diferencias","Log diferencias","Log diferencias","Log diferencias","Log diferencias","Log diferencias","Log diferencias","Log diferencias","Log diferencias","Log diferencias","Log diferencias","Log diferencias","Log diferencias","I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE",null,"I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE"]
[null,"Enero"]
[null,"Febrero"]
[null,"Marzo"]
[null,"Abril"]
[null,"Mayo"]
[null,"Junio"]
[null,"Julio"]
[null,"Agosto"]
[null,"Septiembre"]
[null,"Octubre"]
[null,"Noviembre"]
[null,"Diciembre"]
[null,"Enero"]
[null,"Febrero"]
[null,"Marzo"]
[null,"Abril"]
[null,"Mayo"]
[null,"Junio"]
[null,"Julio"]
[null,"Agosto"]
[null,"Septiembre"]
[null,"Octubre"]
[null,"Noviembre"]
[null,"Diciembre"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(A3936,B3936),'Supuestos macro'!$AD$5:$AE$1068,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"AW3977","v":0},{"$f":"AX3977","v":0},{"$f":"AY3977","v":0},{"$f":"AZ3977","v":0},{"$f":"BA3977","v":0},{"$f":"BB3977","v":0},{"$f":"BC3977","v":0},{"$f":"BD3977","v":0},{"$f":"BE3977","v":0},{"$f":"BF3977","v":0},{"$f":"BG3977","v":0},{"$f":"BH3977","v":0},{"$f":"BI3977","v":0},{"$f":"BJ3977","v":0},{"$f":"E3936/D3936","v":{"$error":"#DIV/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,{"$f":"IFERROR(LN(AV3978)-LN(AV3966),\"\")","v":""},{"$f":"IFERROR(LN(AW3978)-LN(AW3966),0)","v":0},{"$f":"IFERROR(LN(AX3978)-LN(AX3966),0)","v":0},{"$f":"IFERROR(LN(AY3978)-LN(AY3966),0)","v":0},{"$f":"IFERROR(LN(AZ3978)-LN(AZ3966),0)","v":0},{"$f":"IFERROR(LN(BA3978)-LN(BA3966),0)","v":0},{"$f":"IFERROR(LN(BB3978)-LN(BB3966),0)","v":0},{"$f":"IFERROR(LN(BC3978)-LN(BC3966),0)","v":0},{"$f":"IFERROR(LN(BD3978)-LN(BD3966),0)","v":0},{"$f":"IFERROR(LN(BE3978)-LN(BE3966),0)","v":0},{"$f":"IFERROR(LN(BF3978)-LN(BF3966),0)","v":0},{"$f":"IFERROR(LN(BG3978)-LN(BG3966),0)","v":0},{"$f":"IFERROR(LN(BH3978)-LN(BH3966),0)","v":0},{"$f":"IFERROR(LN(BI3978)-LN(BI3966),0)","v":0},{"$f":"IFERROR(LN(BJ3978)-LN(BJ3966),0)","v":0},{"$f":"IFERROR(LN(BK3978)-LN(BK3966),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(A3937,B3937),'Supuestos macro'!$AD$5:$AE$1068,2,FALSE)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"E3937/D3937","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(A3938,B3938),'Supuestos macro'!$AD$5:$AE$1068,2,FALSE)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"E3938/D3938","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(A3939,B3939),'Supuestos macro'!$AD$5:$AE$1068,2,FALSE)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"E3939/D3939","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(_xlfn.CONCAT(A3940,B3940),'Supuestos macro'!$AD$5:$AE$1068,2,FALSE)","v":{"$error":"#N/A"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"E3940/D3940","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,""]

{"sheet":"Paso 3 - Modelo econometrico","index":5,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[null,"ESTIMACIÓN INICIAL "]
[]
[]
[]
[null,null,null,null,"I"]
[null,"Año ","Mes","Variable dependiente (y)","PIB (X1)","Tarifa (X2)","Proporción días (X3)","Dummy"]
[null,null,"Enero"]
[null,null,"Febrero"]
[null,null,"Marzo"]
[null,null,"Abril"]
[null,null,"Mayo"]
[null,null,"Junio"]
[null,null,"Julio"]
[null,null,"Agosto"]
[null,null,"Septiembre"]
[null,null,"Octubre"]
[null,null,"Noviembre"]
[null,null,"Diciembre"]
[null,null,"Enero"]
[null,null,"Febrero"]
[null,null,"Marzo"]
[null,null,"Abril"]
[null,null,"Mayo"]
[null,null,"Junio"]
[null,null,"Julio"]
[null,null,"Agosto"]
[null,null,"Septiembre"]
[null,null,"Octubre"]
[null,null,"Noviembre"]
[null,null,"Diciembre"]

{"sheet":"Reestimación 1","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Reestimación 2","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Reestimación 3","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Reestimación 4","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Resultados","index":10,"n_rows":7,"n_cols":17,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[null,"Resultados Estimadores "]
[null,null,"Aburrá","I","II","III","IV","V","VI","VII","IE","IIE","IIIE","IVE","VE","VIE","VIIE"]
[null,null,"Constante"]
[null,null,"PIB"]
[null,null,"Tarifa "]
[null,null,"Proporción Días "]
[null,null,"Dummy"]

{"sheet":"Error y Linea base","index":11,"n_rows":7,"n_cols":3,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Percentil "]
[null,null,0.95]
[]
[]
[]
[null,"Año ","Mes"]

{"sheet":"Consolidado","index":12,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,2,2,10]]}
[]
[null,null,"NOTA: En caso en que haya tenido que correr varias macro para un mismo proyecto, incluya en esta hoja los resultados de la hoja \"Error y Linea base\" de esta y las demás macro que corrió, para luego continuar con los demás pasos de la valoración "]

{"sheet":"Ajuste de Riesgo I","index":13,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,2,2,10]]}
[]
[null,null,"Nota: En esta hoja incluya el Ajuste de Riesgo I de TODOS los peajes del proyecto en los que aplicó el caso CON INFORMACIÓN"]

{"sheet":"Ajuste de Riesgo II","index":14,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,2,2,10]]}
[]
[null,null,"Nota: En esta hoja incluya el Ajuste de Riesgo II de TODOS los peajes del proyecto en los que aplicó el caso CON INFORMACIÓN"]

{"sheet":"Peajes Sin Info","index":15,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,2,2,10]]}
[]
[null,null,"Nota: En esta hoja realice la valoración de los peajes para el CASO SIN INFORMACIÓN (Demanda)"]

{"sheet":"Ingresos","index":16,"n_rows":5,"n_cols":3,"rows_kept":5,"cut":false,"hidden":false,"merged":[[1,2,2,10],[4,2,5,10]]}
[]
[null,null,"Nota: En esta hoja incluya las tarifas de los peajes CON y SIN información y estime los ingresos respectivos del proyecto para el riesgo de demanda "]
[]
[]
[null,null,"Nota 2: Al final de esta hoja se deberá reflejar el valor contingente TOTAL del proyecto. "]

{"sheet":"No incremento de Tarifas ","index":17,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,2,2,10]]}
[]
[null,null,"Nota: En esta hoja incluya la valoración de no incremento de Tarifas, en caso en que aplique, y pase los resultados a la hoja Ingresos. "]

{"sheet":"Tarifas diferenciales","index":18,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,2,2,10]]}
[]
[null,null,"Nota: En esta hoja incluya la valoración de Tarifas diferenciales, en caso en que aplique, y pase los resultados a la hoja Ingresos. "]

{"sheet":"Otros","index":19,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,2,2,10]]}
[]
[null,null,"Nota:En caso de tener más riesgos que deben ser valorados, incluya una pestaña por cada riesgo adicional que se valorará "]

{"sheet":"Contingente - PA","index":20,"n_rows":2,"n_cols":3,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,2,2,10]]}
[]
[null,null,"Nota: Esta hoja deberá tener el resumen del contingente de cada riesgo valorado y el plan de aportes que se someterá a aprobación, en caso en que aplique. "]