{"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 ","2026-06-30",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,2005,514853.00000000006,4.7933599965399809,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,2007,586456.99999999988,6.738194690909749,null,2003,"Mayo",39272.014503098857,null,null,2006,61.33,61.33,1.4356758519484754,null,2003,"Mayo","2003Mayo",39272.014503098857,21]
[null,2008,605713,3.2834461861654063,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$7/12","v":39272.014503098857},null,null,2008,69.8,69.8,1.2614613180515759,null,2003,"Julio","2003Julio",39272.014503098857,20]
[null,2010,640151.00000000012,4.4946589707092199,null,2003,"Agosto",39272.014503098857,null,null,2009,71.2,71.2,1.2366573033707864,null,2003,"Agosto","2003Agosto",39272.014503098857,21]
[null,2011,684628,6.9478919817355322,null,2003,"Septiembre",39272.014503098857,null,null,2010,73.45,73.45,1.1987746766507827,null,2003,"Septiembre","2003Septiembre",39272.014503098857,20]
[null,2012,711415.00000000012,3.9126357671611656,null,2003,"Octubre",39272.014503098857,null,null,2011,76.19,76.19,1.1556634728967057,null,2003,"Octubre","2003Octubre",39272.014503098857,22]
[null,2013,747939.00000000012,5.1339935199567144,null,2003,"Noviembre",39272.014503098857,null,null,2012,78.05,78.05,1.1281229980781551,null,2003,"Noviembre","2003Noviembre",39272.014503098857,20]
[null,2014,781589.00000000023,4.4990300011097162,null,2003,"Diciembre",39272.014503098857,null,null,2013,79.56,79.56,1.1067119155354448,null,2003,"Diciembre","2003Diciembre",39272.014503098857,20]
[null,2015,804691.99999999988,2.9559013752752383,null,{"$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,{"$f":"P7+1","v":2004},"Enero","2004Enero",40941.922911989146,21]
[null,2016,821489,2.0873825016279435,null,{"$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$20/L21","v":0.94565567608205348},null,2004,"Marzo","2004Marzo",40941.922911989146,18]
[null,2018,854008,2.5643242827770196,null,2004,"Abril",40941.922911989146,4.2521587701046526E-2,null,2017,96.92,96.92,0.90848122162608336,null,2004,"Abril","2004Abril",40941.922911989146,22]
[null,2019,881224,3.1868553924553567,null,2004,"Mayo",40941.922911989146,{"$f":"(H23-H11)/H11","v":4.2521587701046526E-2},null,2018,100,100,0.88049999999999995,null,2004,"Mayo","2004Mayo",40941.922911989146,20]
[null,2020,817900,-7.1859141376086182,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,2021,906243,10.80119819048786,null,2004,"Julio",40941.922911989146,4.2521587701046526E-2,null,2020,105.48,105.48,{"$f":"$L$20/L25","v":0.83475540386803182},null,2004,"Julio","2004Julio",40941.922911989146,23]
[null,2022,972655.00000000012,7.3282772942797836,null,2004,"Agosto",40941.922911989146,4.2521587701046526E-2,null,2021,111.41,111.41,{"$f":"$L$20/L26","v":0.79032402836370164},null,2004,"Agosto","2004Agosto",40941.922911989146,19]
[null,2023,980843,0.84181955575204359,null,2004,"Septiembre",40941.922911989146,4.2521587701046526E-2,null,2022,126.03,126.03,{"$f":"$L$20/L27","v":0.69864318019519156},null,2004,"Septiembre","2004Septiembre",40941.922911989146,22]
[null,2024,995490,1.4933072877106657,null,2004,"Octubre",40941.922911989146,4.2521587701046526E-2,null,2023,137.72,137.72,{"$f":"$L$20/L28","v":0.63934069125762416},null,2004,"Octubre","2004Octubre",40941.922911989146,22]
[null,2025,1021072.9235872501,2.5698825289307115,null,2004,"Noviembre",40941.922911989146,4.2521587701046526E-2,null,2024,144.88,144.88,{"$f":"$L$20/L29","v":0.60774434014356704},null,2004,"Noviembre","2004Noviembre",40941.922911989146,18]
[null,2026,1047254.57131216,2.5641310351200985,null,2004,"Diciembre",40941.922911989146,4.2521587701046526E-2,null,2025,152.27000000000001,152.27000000000001,0.57824916267157023,null,2004,"Diciembre","2004Diciembre",40941.922911989146,21]
[null,2027,1070708.8134791499,2.239593200113954,null,2005,"Enero",{"$f":"$D$34/3","v":40371.328268557001},-1.3936684035547729E-2,null,2026,161.47,153.93339968735771,0.54530253297826226,null,2005,"Enero","2005Enero",40371.328268557001,20]
[null,"Fuente: Política Macro MHCP ",null,null,null,2005,"Febrero",{"$f":"$D$34/3","v":40371.328268557001},-1.3936684035547729E-2,null,2027,168.58,158.55140167797845,{"$f":"$L$20/L32","v":0.5223039506465772},null,2005,"Febrero","2005Febrero",40371.328268557001,20]
[null,"Año","Trimestre","PIB Interno Real ($ Millones de 2015)",null,2005,"Marzo",{"$f":"$D$34/3","v":40371.328268557001},-1.3936684035547729E-2,null,2028,{"$f":"L32*(1+$L$4)","v":173.63740000000001},163.30794372831781,0.50709121421997794,null,2005,"Marzo","2005Marzo",40371.328268557001,20]
[null,2005,"I",121113.984805671,null,2005,"Abril",{"$f":"$D$35/3","v":41852.605889074999},2.2243287865191478E-2,null,2029,{"$f":"L33*(1+$L$4)","v":178.84652200000002},168.20718204016734,0.492321567203862,null,2005,"Abril","2005Abril",41852.605889074999,22]
[null,2005,"II",125557.817667225,null,2005,"Mayo",{"$f":"$D$35/3","v":41852.605889074999},2.2243287865191478E-2,null,2030,184.21191766000004,173.25339750137238,0.47798210408141939,null,2005,"Mayo","2005Mayo",41852.605889074999,20]
[null,2005,"III",129221.491731085,null,2005,"Junio",{"$f":"$D$35/3","v":41852.605889074999},2.2243287865191478E-2,null,2031,189.73827518980005,178.45099942641355,0.46406029522467901,null,2005,"Junio","2005Junio",41852.605889074999,21]
[null,2005,"IV",138959.705796019,null,2005,"Julio",{"$f":"$D$36/3","v":43073.830577028333},5.2071507965613752E-2,null,2032,195.43042344549406,183.80452940920597,0.45054397594629025,null,2005,"Julio","2005Julio",43073.830577028333,19]
[null,{"$f":"B34+1","v":2006},"I",128834.430348743,null,2005,"Agosto",{"$f":"$D$36/3","v":43073.830577028333},5.2071507965613752E-2,null,2033,201.29333614885888,189.31866529148215,0.43742133587018472,null,2005,"Agosto","2005Agosto",43073.830577028333,22]
[null,{"$f":"B35+1","v":2006},"II",132241.309561039,null,2005,"Septiembre",{"$f":"$D$36/3","v":43073.830577028333},5.2071507965613752E-2,null,2034,207.33213623332466,194.99822525022662,0.42468090861182978,null,2005,"Septiembre","2005Septiembre",43073.830577028333,22]
[null,2006,"III",139113.137252738,null,2005,"Octubre",{"$f":"$D$37/3","v":46319.901932006331},0.13135628806634128,null,2035,213.5521003203244,200.84817200773344,{"$f":"$L$20/L40","v":0.41231156175905809},null,2005,"Octubre","2005Octubre",46319.901932006331,20]
[null,2006,"IV",149246.12283748001,null,2005,"Noviembre",{"$f":"$D$37/3","v":46319.901932006331},0.13135628806634128,null,2036,219.95866332993413,206.87361716796545,0.40030248714471656,null,2005,"Noviembre","2005Noviembre",46319.901932006331,20]
[null,2007,"I",137483.337993419,null,2005,"Diciembre",{"$f":"$D$37/3","v":46319.901932006331},0.13135628806634128,null,2037,226.55742322983215,213.07982568300443,0.38864319140263742,null,2005,"Diciembre","2005Diciembre",46319.901932006331,22]
[null,2007,"II",141314.99423305801,null,2006,"Enero",{"$f":"$D$38/3","v":42944.810116247667},6.3745285529656665E-2,null,2038,233.35414592672711,219.47222045349457,0.37732348679867717,null,2006,"Enero","2006Enero",42944.810116247667,21]
[null,2007,"III",148648.70082399499,null,2006,"Febrero",{"$f":"$D$38/3","v":42944.810116247667},6.3745285529656665E-2,null,2039,240.35477030452893,226.05638706709942,0.36633348232881274,null,2006,"Febrero","2006Febrero",42944.810116247667,20]
[null,2007,"IV",159009.96694952701,null,2006,"Marzo",{"$f":"$D$38/3","v":42944.810116247667},6.3745285529656665E-2,null,2040,247.5654134136648,232.83807867911241,0.35566357507651725,null,2006,"Marzo","2006Marzo",42944.810116247667,22]
[null,2008,"I",144597.69544702201,null,2006,"Abril",{"$f":"$D$39/3","v":44080.436520346331},5.3230392324337301E-2,null,2041,254.99237581607474,239.82322103948579,0.34530444182186137,null,2006,"Abril","2006Abril",44080.436520346331,18]
[null,2008,"II",148077.19647345899,null,2006,"Mayo",{"$f":"$D$39/3","v":44080.436520346331},5.3230392324337301E-2,null,2042,262.64214709055699,247.01791767067036,0.33524703089501107,null,2006,"Mayo","2006Mayo",44080.436520346331,21]
[null,2008,"III",153583.03421020001,null,2006,"Junio",{"$f":"$D$39/3","v":44080.436520346331},5.3230392324337301E-2,null,2043,270.52141150327373,254.42845520079047,0.32548255426700101,null,2006,"Junio","2006Junio",44080.436520346331,20]
[null,2008,"IV",159455.07386931899,null,2006,"Julio",{"$f":"$D$40/3","v":46371.045750912665},7.6547990501749485E-2,null,2044,278.63705384837192,262.06130885681421,0.31600247987087476,null,2006,"Julio","2006Julio",46371.045750912665,19]
[null,2009,"I",144807.48214694599,null,2006,"Agosto",{"$f":"$D$40/3","v":46371.045750912665},7.6547990501749485E-2,null,2045,286.9961654638231,269.92314812251863,0.30679852414648034,null,2006,"Agosto","2006Agosto",46371.045750912665,21]
[null,2009,"II",149107.08096257699,null,2006,"Septiembre",{"$f":"$D$40/3","v":46371.045750912665},7.6547990501749485E-2,null,2046,295.60605042773778,278.02084256619418,0.29786264480240809,null,2006,"Septiembre","2006Septiembre",46371.045750912665,22]
[null,2009,"III",154401.042217087,null,2006,"Octubre",{"$f":"$D$41/3","v":49748.707612493337},7.4024458979213753E-2,null,2047,304.47423194056995,286.36146784318004,0.28918703378874572,null,2006,"Octubre","2006Octubre",49748.707612493337,21]
[null,2009,"IV",164300.39467338999,null,2006,"Noviembre",{"$f":"$D$41/3","v":49748.707612493337},7.4024458979213753E-2,null,2048,313.60845889878703,294.95231187847543,0.28076411047451039,null,2006,"Noviembre","2006Noviembre",49748.707612493337,20]
[null,2010,"I",150426.387410722,null,2006,"Diciembre",{"$f":"$D$41/3","v":49748.707612493337},7.4024458979213753E-2,null,2049,323.01671266575067,303.80088123482972,0.27258651502379649,null,2006,"Diciembre","2006Diciembre",49748.707612493337,19]
[null,2010,"II",156002.46628708599,null,2007,"Enero",{"$f":"$D$42/3","v":45827.779331139667},6.7131958601937394E-2,null,2050,332.70721404572322,312.91490767187463,0.26464710196485092,null,2007,"Enero","2007Enero",45827.779331139667,21]
[null,2010,"III",160650.133327755,null,2007,"Febrero",{"$f":"$D$42/3","v":45827.779331139667},6.7131958601937394E-2,null,2051,342.68843046709492,322.30235490203086,0.25693893394645723,null,2007,"Febrero","2007Febrero",45827.779331139667,20]
[null,2010,"IV",173072.01297443701,null,2007,"Marzo",{"$f":"$D$42/3","v":45827.779331139667},6.7131958601937394E-2,null,null,null,null,null,null,2007,"Marzo","2007Marzo",45827.779331139667,22]
[null,2011,"I",160655.56360615601,null,2007,"Abril",{"$f":"$D$43/3","v":47104.998077686003},6.8614600854590369E-2,null,null,null,null,null,null,2007,"Abril","2007Abril",47104.998077686003,19]
[null,2011,"II",166583.51732692201,null,2007,"Mayo",{"$f":"$D$43/3","v":47104.998077686003},6.8614600854590369E-2,null,null,null,null,null,null,2007,"Mayo","2007Mayo",47104.998077686003,21]
[null,2011,"III",173371.178798732,null,2007,"Junio",{"$f":"$D$43/3","v":47104.998077686003},6.8614600854590369E-2,null,null,null,null,null,null,2007,"Junio","2007Junio",47104.998077686003,20]
[null,2011,"IV",184017.74026819001,null,2007,"Julio",{"$f":"$D$44/3","v":49549.566941331665},6.8545385141684914E-2,null,null,null,null,null,null,2007,"Julio","2007Julio",49549.566941331665,20]
[null,2012,"I",170512.32750603301,null,2007,"Agosto",{"$f":"$D$44/3","v":49549.566941331665},6.8545385141684914E-2,null,null,null,null,null,null,2007,"Agosto","2007Agosto",49549.566941331665,21]
[null,2012,"II",174656.443544913,null,2007,"Septiembre",{"$f":"$D$44/3","v":49549.566941331665},6.8545385141684914E-2,null,null,null,null,null,null,2007,"Septiembre","2007Septiembre",49549.566941331665,20]
[null,2012,"III",177267.546165673,null,2007,"Octubre",{"$f":"$D$45/3","v":53003.322316509002},6.5421090520919115E-2,null,null,null,null,null,null,2007,"Octubre","2007Octubre",53003.322316509002,22]
[null,2012,"IV",188978.68278338099,null,2007,"Noviembre",{"$f":"$D$45/3","v":53003.322316509002},6.5421090520919115E-2,null,null,null,null,null,null,2007,"Noviembre","2007Noviembre",53003.322316509002,20]
[null,2013,"I",174573.70752765401,null,2007,"Diciembre",{"$f":"$D$45/3","v":53003.322316509002},6.5421090520919115E-2,null,null,null,null,null,null,2007,"Diciembre","2007Diciembre",53003.322316509002,20]
[null,2013,"II",184041.20516016599,null,2008,"Enero",{"$f":"$D$46/3","v":48199.231815674},5.1747052096913347E-2,null,null,null,null,null,null,2008,"Enero","2008Enero",48199.231815674,21]
[null,2013,"III",188344.31251479199,null,2008,"Febrero",{"$f":"$D$46/3","v":48199.231815674},5.1747052096913347E-2,null,null,null,null,null,null,2008,"Febrero","2008Febrero",48199.231815674,20]
[null,2013,"IV",200979.774797388,null,2008,"Marzo",{"$f":"$D$46/3","v":48199.231815674},5.1747052096913347E-2,null,null,null,null,null,null,2008,"Marzo","2008Marzo",48199.231815674,18]
[null,2014,"I",186094.776483903,null,2008,"Abril",{"$f":"$D$47/3","v":49359.065491152993},4.7851979735771578E-2,null,null,null,null,null,null,2008,"Abril","2008Abril",49359.065491152993,22]
[null,2014,"II",190345.24993899601,null,2008,"Mayo",{"$f":"$D$47/3","v":49359.065491152993},4.7851979735771578E-2,null,null,null,null,null,null,2008,"Mayo","2008Mayo",49359.065491152993,20]
[null,2014,"III",196605.71291957199,null,2008,"Junio",{"$f":"$D$47/3","v":49359.065491152993},4.7851979735771578E-2,null,null,null,null,null,null,2008,"Junio",{"$f":"CONCATENATE(P72,Q72)","v":"2008Junio"},49359.065491152993,19]
[null,2014,"IV",208543.26065752801,null,2008,"Julio",{"$f":"$D$48/3","v":51194.344736733336},3.3194594765059052E-2,null,null,null,null,null,null,2008,"Julio","2008Julio",51194.344736733336,23]
[null,2015,"I",191358.24932132999,null,2008,"Agosto",{"$f":"$D$48/3","v":51194.344736733336},3.3194594765059052E-2,null,null,null,null,null,null,2008,"Agosto","2008Agosto",51194.344736733336,19]
[null,2015,"II",196859.476125502,null,2008,"Septiembre",{"$f":"$D$48/3","v":51194.344736733336},3.3194594765059052E-2,null,null,null,null,null,null,2008,"Septiembre","2008Septiembre",51194.344736733336,22]
[null,2015,"III",203635.31899285901,null,2008,"Octubre",{"$f":"$D$49/3","v":53151.691289773},2.7992391189747196E-3,null,null,null,null,null,null,2008,"Octubre","2008Octubre",53151.691289773,22]
[null,2015,"IV",212838.955560309,null,2008,"Noviembre",{"$f":"$D$49/3","v":53151.691289773},2.7992391189747196E-3,null,null,null,null,null,null,2008,"Noviembre","2008Noviembre",53151.691289773,18]
[null,2016,"I",195902.06838440601,null,2008,"Diciembre",{"$f":"$D$49/3","v":53151.691289773},2.7992391189747196E-3,null,null,null,null,null,null,2008,"Diciembre","2008Diciembre",53151.691289773,21]
[null,2016,"II",201037.17310074501,null,2009,"Enero",{"$f":"$D$50/3","v":48269.160715648664},1.4508301759266582E-3,null,null,null,null,null,null,2009,"Enero","2009Enero",48269.160715648664,20]
[null,2016,"III",206804.759700567,null,2009,"Febrero",{"$f":"$D$50/3","v":48269.160715648664},1.4508301759266582E-3,null,null,null,null,null,null,2009,"Febrero","2009Febrero",48269.160715648664,20]
[null,2016,"IV",217744.99881428099,null,2009,"Marzo",{"$f":"$D$50/3","v":48269.160715648664},1.4508301759266582E-3,null,null,null,null,null,null,2009,"Marzo","2009Marzo",48269.160715648664,21]
[null,2017,"I",197998.54107481,null,2009,"Abril",{"$f":"$D$51/3","v":49702.360320858999},6.9550512411451137E-3,null,null,null,null,null,null,2009,"Abril","2009Abril",49702.360320858999,20]
[null,2017,"II",203590.00293594901,null,2009,"Mayo",{"$f":"$D$51/3","v":49702.360320858999},6.9550512411451137E-3,null,null,null,null,null,null,2009,"Mayo","2009Mayo",49702.360320858999,19]
[null,2017,"III",210299.750517304,null,{"$f":"F72+1","v":2009},"Junio",{"$f":"$D$51/3","v":49702.360320858999},{"$f":"(H84-H72)/H72","v":6.9550512411451137E-3},null,null,null,null,null,null,{"$f":"P72+1","v":2009},"Junio","2009Junio",49702.360320858999,19]
[null,2017,"IV",220767.70547193699,null,2009,"Julio",{"$f":"$D$52/3","v":51467.014072362334},5.326161259240618E-3,null,null,null,null,null,null,2009,"Julio","2009Julio",51467.014072362334,22]
[null,2018,"I",201266.49364102801,null,2009,"Agosto",{"$f":"$D$52/3","v":51467.014072362334},5.326161259240618E-3,null,null,null,null,null,null,2009,"Agosto","2009Agosto",51467.014072362334,19]
[null,2018,"II",209186.839999038,null,2009,"Septiembre",{"$f":"$D$52/3","v":51467.014072362334},5.326161259240618E-3,null,null,null,null,null,null,2009,"Septiembre","2009Septiembre",51467.014072362334,22]
[null,2018,"III",216358.55182320101,null,2009,"Octubre",{"$f":"$D$53/3","v":54766.798224463331},3.0386745849441985E-2,null,null,null,null,null,null,2009,"Octubre","2009Octubre",54766.798224463331,21]
[null,2018,"IV",227196.11453673299,null,2009,"Noviembre",{"$f":"$D$53/3","v":54766.798224463331},3.0386745849441985E-2,null,null,null,null,null,null,2009,"Noviembre","2009Noviembre",54766.798224463331,19]
[null,2019,"I",208260.73493159399,null,2009,"Diciembre",{"$f":"$D$53/3","v":54766.798224463331},3.0386745849441985E-2,null,null,null,null,null,null,2009,"Diciembre","2009Diciembre",54766.798224463331,21]
[null,2019,"II",215621.39947764901,null,2010,"Enero",{"$f":"$D$54/3","v":50142.129136907337},3.8802589344617791E-2,null,null,null,null,null,null,2010,"Enero","2010Enero",50142.129136907337,19]
[null,2019,"III",223120.35254746399,null,2010,"Febrero",{"$f":"$D$54/3","v":50142.129136907337},3.8802589344617791E-2,null,null,null,null,null,null,2010,"Febrero","2010Febrero",50142.129136907337,20]
[null,2019,"IV",234221.513043293,null,2010,"Marzo",{"$f":"$D$54/3","v":50142.129136907337},3.8802589344617791E-2,null,null,null,null,null,null,2010,"Marzo","2010Marzo",50142.129136907337,22]
[null,2020,"I",208977.604037037,null,2010,"Abril",{"$f":"$D$55/3","v":52000.82209569533},4.6244519576099818E-2,null,null,null,null,null,null,2010,"Abril","2010Abril",52000.82209569533,20]
[null,2020,"II",179585.426176523,null,2010,"Mayo",{"$f":"$D$55/3","v":52000.82209569533},4.6244519576099818E-2,null,null,null,null,null,null,2010,"Mayo","2010Mayo",52000.82209569533,20]
[null,2020,"III",202864.235863223,null,2010,"Junio",{"$f":"$D$55/3","v":52000.82209569533},4.6244519576099818E-2,null,null,null,null,null,null,2010,"Junio","2010Junio",52000.82209569533,20]
[null,2020,"IV",226472.733923216,null,2010,"Julio",{"$f":"$D$56/3","v":53550.044442585},4.0473114824457028E-2,null,null,null,null,null,null,2010,"Julio","2010Julio",53550.044442585,20]
[null,2021,"I",212120.78760281499,null,2010,"Agosto",{"$f":"$D$56/3","v":53550.044442585},4.0473114824457028E-2,null,null,null,null,null,null,2010,"Agosto","2010Agosto",53550.044442585,21]
[null,2021,"II",212659.99328665301,null,2010,"Septiembre",{"$f":"$D$56/3","v":53550.044442585},4.0473114824457028E-2,null,null,null,null,null,null,2010,"Septiembre","2010Septiembre",53550.044442585,22]
[null,2021,"III",229900.052144883,null,2010,"Octubre",{"$f":"$D$57/3","v":57690.670991479004},5.3387688559628679E-2,null,null,null,null,null,null,2010,"Octubre","2010Octubre",57690.670991479004,20]
[null,2021,"IV",251562.166965649,null,2010,"Noviembre",{"$f":"$D$57/3","v":57690.670991479004},5.3387688559628679E-2,null,null,null,null,null,null,2010,"Noviembre","2010Noviembre",57690.670991479004,20]
[null,2022,"I",229300.44391214399,null,2010,"Diciembre",{"$f":"$D$57/3","v":57690.670991479004},5.3387688559628679E-2,null,null,null,null,null,null,2010,"Diciembre","2010Diciembre",57690.670991479004,22]
[null,2022,"II",238997.96430178199,null,2011,"Enero",{"$f":"$D$58/3","v":53551.854535385333},6.8001208906947927E-2,null,null,null,null,null,null,2011,"Enero","2011Enero",53551.854535385333,20]
[null,2022,"III",246889.71101930301,null,2011,"Febrero",{"$f":"$D$58/3","v":53551.854535385333},6.8001208906947927E-2,null,null,null,null,null,null,2011,"Febrero","2011Febrero",53551.854535385333,20]
[null,2022,"IV",257466.88076677101,null,2011,"Marzo",{"$f":"$D$58/3","v":53551.854535385333},6.8001208906947927E-2,null,null,null,null,null,null,2011,"Marzo","2011Marzo",53551.854535385333,22]
[null,2023,"I",235768.11100827,null,2011,"Abril",{"$f":"$D$59/3","v":55527.839108974003},6.7826177955187417E-2,null,null,null,null,null,null,2011,"Abril","2011Abril",55527.839108974003,19]
[null,2023,"II",240006.528306908,null,2011,"Mayo",{"$f":"$D$59/3","v":55527.839108974003},6.7826177955187417E-2,null,null,null,null,null,null,2011,"Mayo","2011Mayo",55527.839108974003,22]
[null,2023,"III",245811.44274258401,null,2011,"Junio",{"$f":"$D$59/3","v":55527.839108974003},6.7826177955187417E-2,null,null,null,null,null,null,2011,"Junio","2011Junio",55527.839108974003,20]
[null,2023,"IV",259256.91794223801,null,2011,"Julio",{"$f":"$D$60/3","v":57790.392932910669},7.9184780040137265E-2,null,null,null,null,null,null,2011,"Julio","2011Julio",57790.392932910669,19]
[null,2024,"I",236298.309378979,null,2011,"Agosto",{"$f":"$D$60/3","v":57790.392932910669},7.9184780040137265E-2,null,null,null,null,null,null,2011,"Agosto","2011Agosto",57790.392932910669,22]
[null,2024,"II",243587.655957696,null,2011,"Septiembre",{"$f":"$D$60/3","v":57790.392932910669},7.9184780040137265E-2,null,null,null,null,null,null,2011,"Septiembre","2011Septiembre",57790.392932910669,22]
[null,2024,"III",249654.50023128901,null,2011,"Octubre",{"$f":"$D$61/3","v":61339.246756063338},6.3243774112511766E-2,null,null,null,null,null,null,2011,"Octubre","2011Octubre",61339.246756063338,20]
[null,2024,"IV",265949.53443203599,null,2011,"Noviembre",{"$f":"$D$61/3","v":61339.246756063338},6.3243774112511766E-2,null,null,null,null,null,null,2011,"Noviembre","2011Noviembre",61339.246756063338,20]
[null,2025,"I",242271.05212602299,null,2011,"Diciembre",{"$f":"$D$61/3","v":61339.246756063338},6.3243774112511766E-2,null,null,null,null,null,null,2011,"Diciembre","2011Diciembre",61339.246756063338,21]
[null,2025,"II",248121.148637826,null,2012,"Enero",{"$f":"$D$62/3","v":56837.442502010999},6.1353392802758228E-2,null,null,null,null,null,null,2012,"Enero","2012Enero",56837.442502010999,21]
[null,2025,"III",259054.88457782101,null,2012,"Febrero",{"$f":"$D$62/3","v":56837.442502010999},6.1353392802758228E-2,null,null,null,null,null,null,2012,"Febrero","2012Febrero",56837.442502010999,21]
[null,2025,"IV",271625.838245583,null,2012,"Marzo",{"$f":"$D$62/3","v":56837.442502010999},6.1353392802758228E-2,null,null,null,null,null,null,2012,"Marzo","2012Marzo",56837.442502010999,22]
[null,2026,"I",247672.22658471201,null,2012,"Abril",{"$f":"$D$63/3","v":58218.814514970996},4.8461734675392706E-2,null,null,null,null,null,null,2012,"Abril","2012Abril",58218.814514970996,19]
[null,"Fuente: Banco de la Republica",null,null,null,2012,"Mayo",{"$f":"$D$63/3","v":58218.814514970996},4.8461734675392706E-2,null,null,null,null,null,null,2012,"Mayo","2012Mayo",58218.814514970996,21]
[null,null,null,null,null,2012,"Junio",{"$f":"$D$63/3","v":58218.814514970996},4.8461734675392706E-2,null,null,null,null,null,null,2012,"Junio","2012Junio",58218.814514970996,19]
[null,null,null,null,null,2012,"Julio",{"$f":"$D$64/3","v":59089.182055224337},2.2474135516286301E-2,null,null,null,null,null,null,2012,"Julio","2012Julio",59089.182055224337,20]
[null,null,null,null,null,2012,"Agosto",{"$f":"$D$64/3","v":59089.182055224337},2.2474135516286301E-2,null,null,null,null,null,null,2012,"Agosto","2012Agosto",59089.182055224337,21]
[null,null,null,null,null,2012,"Septiembre",{"$f":"$D$64/3","v":59089.182055224337},2.2474135516286301E-2,null,null,null,null,null,null,2012,"Septiembre","2012Septiembre",59089.182055224337,20]
[null,null,null,null,null,2012,"Octubre",{"$f":"$D$65/3","v":62992.894261126996},2.6959044861440143E-2,null,null,null,null,null,null,2012,"Octubre","2012Octubre",62992.894261126996,22]
[null,null,null,null,null,2012,"Noviembre",{"$f":"$D$65/3","v":62992.894261126996},2.6959044861440143E-2,null,null,null,null,null,null,2012,"Noviembre","2012Noviembre",62992.894261126996,20]
[null,null,null,null,null,2012,"Diciembre",{"$f":"$D$65/3","v":62992.894261126996},2.6959044861440143E-2,null,null,null,null,null,null,2012,"Diciembre","2012Diciembre",62992.894261126996,20]
[null,null,null,null,null,2013,"Enero",{"$f":"$D$66/3","v":58191.235842551338},2.3818688543075086E-2,null,null,null,null,null,null,2013,"Enero","2013Enero",58191.235842551338,21]
[null,null,null,null,null,2013,"Febrero",{"$f":"$D$66/3","v":58191.235842551338},2.3818688543075086E-2,null,null,null,null,null,null,2013,"Febrero","2013Febrero",58191.235842551338,20]
[null,null,null,null,null,2013,"Marzo",{"$f":"$D$66/3","v":58191.235842551338},2.3818688543075086E-2,null,null,null,null,null,null,2013,"Marzo","2013Marzo",58191.235842551338,18]
[null,null,null,null,null,2013,"Abril",{"$f":"$D$67/3","v":61347.068386722},5.3732696170695322E-2,null,null,null,null,null,null,2013,"Abril","2013Abril",61347.068386722,22]
[null,null,null,null,null,2013,"Mayo",{"$f":"$D$67/3","v":61347.068386722},5.3732696170695322E-2,null,null,null,null,null,null,2013,"Mayo","2013Mayo",61347.068386722,21]
[null,null,null,null,null,2013,"Junio",{"$f":"$D$67/3","v":61347.068386722},5.3732696170695322E-2,null,null,null,null,null,null,2013,"Junio","2013Junio",61347.068386722,18]
[null,null,null,null,null,2013,"Julio",{"$f":"$D$68/3","v":62781.437504930662},6.248614926257684E-2,null,null,null,null,null,null,2013,"Julio","2013Julio",62781.437504930662,22]
[null,null,null,null,null,2013,"Agosto",{"$f":"$D$68/3","v":62781.437504930662},6.248614926257684E-2,null,null,null,null,null,null,2013,"Agosto","2013Agosto",62781.437504930662,20]
[null,null,null,null,null,2013,"Septiembre",{"$f":"$D$68/3","v":62781.437504930662},6.248614926257684E-2,null,null,null,null,null,null,2013,"Septiembre","2013Septiembre",62781.437504930662,21]
[null,null,null,null,null,2013,"Octubre",{"$f":"$D$69/3","v":66993.258265796001},6.3505004041981852E-2,null,null,null,null,null,null,2013,"Octubre",{"$f":"CONCATENATE(P136,Q136)","v":"2013Octubre"},66993.258265796001,22]
[null,null,null,null,null,2013,"Noviembre",{"$f":"$D$69/3","v":66993.258265796001},6.3505004041981852E-2,null,null,null,null,null,null,2013,"Noviembre","2013Noviembre",66993.258265796001,20]
[null,null,null,null,null,2013,"Diciembre",{"$f":"$D$69/3","v":66993.258265796001},6.3505004041981852E-2,null,null,null,null,null,null,2013,"Diciembre","2013Diciembre",66993.258265796001,21]
[null,null,null,null,null,2014,"Enero",{"$f":"$D$70/3","v":62031.592161301},6.5995441807432234E-2,null,null,null,null,null,null,2014,"Enero","2014Enero",62031.592161301,21]
[null,null,null,null,null,2014,"Febrero",{"$f":"$D$70/3","v":62031.592161301},6.5995441807432234E-2,null,null,null,null,null,null,2014,"Febrero","2014Febrero",62031.592161301,20]
[null,null,null,null,null,2014,"Marzo",{"$f":"$D$70/3","v":62031.592161301},6.5995441807432234E-2,null,null,null,null,null,null,2014,"Marzo","2014Marzo",62031.592161301,20]
[null,null,null,null,null,2014,"Abril",{"$f":"$D$71/3","v":63448.416646332007},3.4253442175320392E-2,null,null,null,null,null,null,2014,"Abril","2014Abril",63448.416646332007,20]
[null,null,null,null,null,2014,"Mayo",{"$f":"$D$71/3","v":63448.416646332007},3.4253442175320392E-2,null,null,null,null,null,null,2014,"Mayo","2014Mayo",63448.416646332007,21]
[null,null,null,null,null,2014,"Junio",{"$f":"$D$71/3","v":63448.416646332007},3.4253442175320392E-2,null,null,null,null,null,null,2014,"Junio","2014Junio",63448.416646332007,18]
[null,null,null,null,null,2014,"Julio",{"$f":"$D$72/3","v":65535.237639857332},4.3863285779501236E-2,null,null,null,null,null,null,2014,"Julio","2014Julio",65535.237639857332,23]
[null,null,null,null,null,2014,"Agosto",{"$f":"$D$72/3","v":65535.237639857332},4.3863285779501236E-2,null,null,null,null,null,null,2014,"Agosto","2014Agosto",65535.237639857332,19]
[null,null,null,null,null,2014,"Septiembre",{"$f":"$D$72/3","v":65535.237639857332},4.3863285779501236E-2,null,null,null,null,null,null,2014,"Septiembre","2014Septiembre",65535.237639857332,22]
[null,null,null,null,null,{"$f":"F136+1","v":2014},"Octubre",{"$f":"$D$73/3","v":69514.420219175998},{"$f":"(H148-H136)/H136","v":3.7633069634817246E-2},null,null,null,null,null,null,{"$f":"P136+1","v":2014},"Octubre","2014Octubre",69514.420219175998,22]
[null,null,null,null,null,2014,"Noviembre",{"$f":"$D$73/3","v":69514.420219175998},3.7633069634817246E-2,null,null,null,null,null,null,2014,"Noviembre","2014Noviembre",69514.420219175998,18]
[null,null,null,null,null,2014,"Diciembre",{"$f":"$D$73/3","v":69514.420219175998},3.7633069634817246E-2,null,null,null,null,null,null,2014,"Diciembre","2014Diciembre",69514.420219175998,21]
[null,null,null,null,null,2015,"Enero",{"$f":"$D$74/3","v":63786.083107109996},2.8283829008399253E-2,null,null,null,null,null,null,2015,"Enero","2015Enero",63786.083107109996,20]
[null,null,null,null,null,2015,"Febrero",{"$f":"$D$74/3","v":63786.083107109996},2.8283829008399253E-2,null,null,null,null,null,null,2015,"Febrero","2015Febrero",63786.083107109996,20]
[null,null,null,null,null,2015,"Marzo",{"$f":"$D$74/3","v":63786.083107109996},2.8283829008399253E-2,null,null,null,null,null,null,2015,"Marzo","2015Marzo",63786.083107109996,21]
[null,null,null,null,null,2015,"Abril",{"$f":"$D$75/3","v":65619.825375167333},3.4223213810661048E-2,null,null,null,null,null,null,2015,"Abril","2015Abril",65619.825375167333,20]
[null,null,null,null,null,2015,"Mayo",{"$f":"$D$75/3","v":65619.825375167333},3.4223213810661048E-2,null,null,null,null,null,null,2015,"Mayo","2015Mayo",65619.825375167333,19]
[null,null,null,null,null,2015,"Junio",{"$f":"$D$75/3","v":65619.825375167333},3.4223213810661048E-2,null,null,null,null,null,null,2015,"Junio","2015Junio",65619.825375167333,19]
[null,null,null,null,null,2015,"Julio",{"$f":"$D$76/3","v":67878.439664286343},3.5754841346663832E-2,null,null,null,null,null,null,2015,"Julio","2015Julio",67878.439664286343,22]
[null,null,null,null,null,2015,"Agosto",{"$f":"$D$76/3","v":67878.439664286343},3.5754841346663832E-2,null,null,null,null,null,null,2015,"Agosto","2015Agosto",67878.439664286343,19]
[null,null,null,null,null,2015,"Septiembre",{"$f":"$D$76/3","v":67878.439664286343},3.5754841346663832E-2,null,null,null,null,null,null,2015,"Septiembre","2015Septiembre",67878.439664286343,22]
[null,null,null,null,null,2015,"Octubre",{"$f":"$D$77/3","v":70946.318520102999},2.0598579351051007E-2,null,null,null,null,null,null,2015,"Octubre","2015Octubre",70946.318520102999,21]
[null,null,null,null,null,2015,"Noviembre",{"$f":"$D$77/3","v":70946.318520102999},2.0598579351051007E-2,null,null,null,null,null,null,2015,"Noviembre","2015Noviembre",70946.318520102999,19]
[null,null,null,null,null,2015,"Diciembre",{"$f":"$D$77/3","v":70946.318520102999},2.0598579351051007E-2,null,null,null,null,null,null,2015,"Diciembre","2015Diciembre",70946.318520102999,21]
[null,null,null,null,null,2016,"Enero",{"$f":"$D$78/3","v":65300.689461468668},2.3745091101068785E-2,null,null,null,null,null,null,2016,"Enero","2016Enero",65300.689461468668,19]
[null,null,null,null,null,2016,"Febrero",{"$f":"$D$78/3","v":65300.689461468668},2.3745091101068785E-2,null,null,null,null,null,null,2016,"Febrero","2016Febrero",65300.689461468668,21]
[null,null,null,null,null,2016,"Marzo",{"$f":"$D$78/3","v":65300.689461468668},2.3745091101068785E-2,null,null,null,null,null,null,2016,"Marzo","2016Marzo",65300.689461468668,20]
[null,null,null,null,null,2016,"Abril",{"$f":"$D$79/3","v":67012.391033581676},2.1221721491220782E-2,null,null,null,null,null,null,2016,"Abril","2016Abril",67012.391033581676,21]
[null,null,null,null,null,2016,"Mayo",{"$f":"$D$79/3","v":67012.391033581676},2.1221721491220782E-2,null,null,null,null,null,null,2016,"Mayo","2016Mayo",67012.391033581676,20]
[null,null,null,null,null,2016,"Junio",{"$f":"$D$79/3","v":67012.391033581676},2.1221721491220782E-2,null,null,null,null,null,null,2016,"Junio","2016Junio",67012.391033581676,21]
[null,null,null,null,null,2016,"Julio",{"$f":"$D$80/3","v":68934.919900188994},1.5564297605068679E-2,null,null,null,null,null,null,2016,"Julio","2016Julio",68934.919900188994,19]
[null,null,null,null,null,2016,"Agosto",{"$f":"$D$80/3","v":68934.919900188994},1.5564297605068679E-2,null,null,null,null,null,null,2016,"Agosto","2016Agosto",68934.919900188994,22]
[null,null,null,null,null,2016,"Septiembre",{"$f":"$D$80/3","v":68934.919900188994},1.5564297605068679E-2,null,null,null,null,null,null,2016,"Septiembre","2016Septiembre",68934.919900188994,22]
[null,null,null,null,null,2016,"Octubre",{"$f":"$D$81/3","v":72581.666271426991},2.3050494873255591E-2,null,null,null,null,null,null,2016,"Octubre","2016Octubre",72581.666271426991,20]
[null,null,null,null,null,2016,"Noviembre",{"$f":"$D$81/3","v":72581.666271426991},2.3050494873255591E-2,null,null,null,null,null,null,2016,"Noviembre","2016Noviembre",72581.666271426991,20]
[null,null,null,null,null,2016,"Diciembre",{"$f":"$D$81/3","v":72581.666271426991},2.3050494873255591E-2,null,null,null,null,null,null,2016,"Diciembre","2016Diciembre",72581.666271426991,22]
[null,null,null,null,null,2017,"Enero",{"$f":"$D$82/3","v":65999.513691603337},1.0701636321114455E-2,null,null,null,null,null,null,2017,"Enero","2017Enero",65999.513691603337,21]
[null,null,null,null,null,2017,"Febrero",{"$f":"$D$82/3","v":65999.513691603337},1.0701636321114455E-2,null,null,null,null,null,null,2017,"Febrero","2017Febrero",65999.513691603337,20]
[null,null,null,null,null,2017,"Marzo",{"$f":"$D$82/3","v":65999.513691603337},1.0701636321114455E-2,null,null,null,null,null,null,2017,"Marzo","2017Marzo",65999.513691603337,22]
[null,null,null,null,null,2017,"Abril",{"$f":"$D$83/3","v":67863.33431198301},1.2698297512991339E-2,null,null,null,null,null,null,2017,"Abril","2017Abril",67863.33431198301,18]
[null,null,null,null,null,2017,"Mayo",{"$f":"$D$83/3","v":67863.33431198301},1.2698297512991339E-2,null,null,null,null,null,null,2017,"Mayo","2017Mayo",67863.33431198301,21]
[null,null,null,null,null,2017,"Junio",{"$f":"$D$83/3","v":67863.33431198301},1.2698297512991339E-2,null,null,null,null,null,null,2017,"Junio","2017Junio",67863.33431198301,20]
[null,null,null,null,null,2017,"Julio",{"$f":"$D$84/3","v":70099.916839101337},1.6899953472045006E-2,null,null,null,null,null,null,2017,"Julio","2017Julio",70099.916839101337,19]
[null,null,null,null,null,2017,"Agosto",{"$f":"$D$84/3","v":70099.916839101337},1.6899953472045006E-2,null,null,null,null,null,null,2017,"Agosto","2017Agosto",70099.916839101337,21]
[null,null,null,null,null,2017,"Septiembre",{"$f":"$D$84/3","v":70099.916839101337},1.6899953472045006E-2,null,null,null,null,null,null,2017,"Septiembre","2017Septiembre",70099.916839101337,21]
[null,null,null,null,null,2017,"Octubre",{"$f":"$D$85/3","v":73589.235157312331},1.3881864906730389E-2,null,null,null,null,null,null,2017,"Octubre","2017Octubre",73589.235157312331,21]
[null,null,null,null,null,2017,"Noviembre",{"$f":"$D$85/3","v":73589.235157312331},1.3881864906730389E-2,null,null,null,null,null,null,2017,"Noviembre","2017Noviembre",73589.235157312331,20]
[null,null,null,null,null,2017,"Diciembre",{"$f":"$D$85/3","v":73589.235157312331},1.3881864906730389E-2,null,null,null,null,null,null,2017,"Diciembre","2017Diciembre",73589.235157312331,19]
[null,null,null,null,null,2018,"Enero",{"$f":"$D$86/3","v":67088.831213676007},1.6504932553938746E-2,null,null,null,null,null,null,2018,"Enero","2018Enero",67088.831213676007,21]
[null,null,null,null,null,2018,"Febrero",{"$f":"$D$86/3","v":67088.831213676007},1.6504932553938746E-2,null,null,null,null,null,null,2018,"Febrero","2018Febrero",67088.831213676007,20]
[null,null,null,null,null,2018,"Marzo",{"$f":"$D$86/3","v":67088.831213676007},1.6504932553938746E-2,null,null,null,null,null,null,2018,"Marzo","2018Marzo",67088.831213676007,19]
[null,null,null,null,null,2018,"Abril",{"$f":"$D$87/3","v":69728.946666346004},2.7490726373484025E-2,null,null,null,null,null,null,2018,"Abril","2018Abril",69728.946666346004,21]
[null,null,null,null,null,2018,"Mayo",{"$f":"$D$87/3","v":69728.946666346004},2.7490726373484025E-2,null,null,null,null,null,null,2018,"Mayo","2018Mayo",69728.946666346004,21]
[null,null,null,null,null,2018,"Junio",{"$f":"$D$87/3","v":69728.946666346004},2.7490726373484025E-2,null,null,null,null,null,null,2018,"Junio","2018Junio",69728.946666346004,19]
[null,null,null,null,null,2018,"Julio",{"$f":"$D$88/3","v":72119.517274400336},2.8810311429249467E-2,null,null,null,null,null,null,2018,"Julio","2018Julio",72119.517274400336,20]
[null,null,null,null,null,2018,"Agosto",{"$f":"$D$88/3","v":72119.517274400336},2.8810311429249467E-2,null,null,null,null,null,null,2018,"Agosto","2018Agosto",72119.517274400336,21]
[null,null,null,null,null,2018,"Septiembre",{"$f":"$D$88/3","v":72119.517274400336},2.8810311429249467E-2,null,null,null,null,null,null,2018,"Septiembre","2018Septiembre",72119.517274400336,20]
[null,null,null,null,null,2018,"Octubre",{"$f":"$D$89/3","v":75732.038178910996},2.911843039295051E-2,null,null,null,null,null,null,2018,"Octubre","2018Octubre",75732.038178910996,22]
[null,null,null,null,null,2018,"Noviembre",{"$f":"$D$89/3","v":75732.038178910996},2.911843039295051E-2,null,null,null,null,null,null,2018,"Noviembre","2018Noviembre",75732.038178910996,20]
[null,null,null,null,null,2018,"Diciembre",{"$f":"$D$89/3","v":75732.038178910996},2.911843039295051E-2,null,null,null,null,null,null,2018,"Diciembre","2018Diciembre",75732.038178910996,20]
[null,null,null,null,null,2019,"Enero",{"$f":"$D$90/3","v":69420.244977198003},3.4751145926160347E-2,null,null,null,null,null,null,2019,"Enero","2019Enero",69420.244977198003,21]
[null,null,null,null,null,2019,"Febrero",{"$f":"$D$90/3","v":69420.244977198003},3.4751145926160347E-2,null,null,null,null,null,null,2019,"Febrero",{"$f":"CONCATENATE(P200,Q200)","v":"2019Febrero"},69420.244977198003,20]
[null,null,null,null,null,2019,"Marzo",{"$f":"$D$90/3","v":69420.244977198003},3.4751145926160347E-2,null,null,null,null,null,null,2019,"Marzo","2019Marzo",69420.244977198003,22]
[null,null,null,null,null,2019,"Abril",{"$f":"$D$91/3","v":71873.799825883005},3.0759867488034102E-2,null,null,null,null,null,null,2019,"Abril","2019Abril",71873.799825883005,19]
[null,null,null,null,null,2019,"Mayo",{"$f":"$D$91/3","v":71873.799825883005},3.0759867488034102E-2,null,null,null,null,null,null,2019,"Mayo","2019Mayo",71873.799825883005,21]
[null,null,null,null,null,2019,"Junio",{"$f":"$D$91/3","v":71873.799825883005},3.0759867488034102E-2,null,null,null,null,null,null,2019,"Junio","2019Junio",71873.799825883005,20]
[null,null,null,null,null,2019,"Julio",{"$f":"$D$92/3","v":74373.450849154658},3.1252754593164518E-2,null,null,null,null,null,null,2019,"Julio","2019Julio",74373.450849154658,20]
[null,null,null,null,null,2019,"Agosto",{"$f":"$D$92/3","v":74373.450849154658},3.1252754593164518E-2,null,null,null,null,null,null,2019,"Agosto","2019Agosto",74373.450849154658,21]
[null,null,null,null,null,2019,"Septiembre",{"$f":"$D$92/3","v":74373.450849154658},3.1252754593164518E-2,null,null,null,null,null,null,2019,"Septiembre","2019Septiembre",74373.450849154658,20]
[null,null,null,null,null,2019,"Octubre",{"$f":"$D$93/3","v":78073.837681097662},3.0922177172286697E-2,null,null,null,null,null,null,2019,"Octubre","2019Octubre",78073.837681097662,22]
[null,null,null,null,null,2019,"Noviembre",{"$f":"$D$93/3","v":78073.837681097662},3.0922177172286697E-2,null,null,null,null,null,null,2019,"Noviembre","2019Noviembre",78073.837681097662,20]
[null,null,null,null,null,2019,"Diciembre",{"$f":"$D$93/3","v":78073.837681097662},3.0922177172286697E-2,null,null,null,null,null,null,2019,"Diciembre","2019Diciembre",78073.837681097662,20]
[null,null,null,null,null,2020,"Enero",{"$f":"$D$94/3","v":69659.201345679001},3.4421712075416414E-3,null,null,null,null,null,null,2020,"Enero","2020Enero",69659.201345679001,21]
[null,null,null,null,null,{"$f":"F200+1","v":2020},"Febrero",{"$f":"$D$94/3","v":69659.201345679001},{"$f":"(H212-H200)/H200","v":3.4421712075416414E-3},null,null,null,null,null,null,{"$f":"P200+1","v":2020},"Febrero","2020Febrero",69659.201345679001,20]
[null,null,null,null,null,2020,"Marzo",{"$f":"$D$94/3","v":69659.201345679001},3.4421712075416414E-3,null,null,null,null,null,null,2020,"Marzo","2020Marzo",69659.201345679001,21]
[null,null,null,null,null,2020,"Abril",{"$f":"$D$95/3","v":59861.808725507668},-0.16712614512485549,null,null,null,null,null,null,2020,"Abril","2020Abril",59861.808725507668,20]
[null,null,null,null,null,2020,"Mayo",{"$f":"$D$95/3","v":59861.808725507668},-0.16712614512485549,null,null,null,null,null,null,2020,"Mayo","2020Mayo",59861.808725507668,19]
[null,null,null,null,null,2020,"Junio",{"$f":"$D$95/3","v":59861.808725507668},-0.16712614512485549,null,null,null,null,null,null,2020,"Junio","2020Junio",59861.808725507668,19]
[null,null,null,null,null,2020,"Julio",{"$f":"$D$96/3","v":67621.411954407668},-9.0785607197944554E-2,null,null,null,null,null,null,2020,"Julio","2020Julio",67621.411954407668,22]
[null,null,null,null,null,2020,"Agosto",{"$f":"$D$96/3","v":67621.411954407668},-9.0785607197944554E-2,null,null,null,null,null,null,2020,"Agosto","2020Agosto",67621.411954407668,19]
[null,null,null,null,null,2020,"Septiembre",{"$f":"$D$96/3","v":67621.411954407668},-9.0785607197944554E-2,null,null,null,null,null,null,2020,"Septiembre","2020Septiembre",67621.411954407668,22]
[null,null,null,null,null,2020,"Octubre",{"$f":"$D$97/3","v":75490.911307738672},-3.3083122977882497E-2,null,null,null,null,null,null,2020,"Octubre","2020Octubre",75490.911307738672,21]
[null,null,null,null,null,2020,"Noviembre",{"$f":"$D$97/3","v":75490.911307738672},-3.3083122977882497E-2,null,null,null,null,null,null,2020,"Noviembre","2020Noviembre",75490.911307738672,19]
[null,null,null,null,null,2020,"Diciembre",{"$f":"$D$97/3","v":75490.911307738672},-3.3083122977882497E-2,null,null,null,null,null,null,2020,"Diciembre","2020Diciembre",75490.911307738672,21]
[null,null,null,null,null,2021,"Enero",{"$f":"$D$98/3","v":70706.929200938335},1.5040767551440288E-2,null,null,null,null,null,null,2021,"Enero","2021Enero",70706.929200938335,19]
[null,null,null,null,null,2021,"Febrero",{"$f":"$D$98/3","v":70706.929200938335},1.5040767551440288E-2,null,null,null,null,null,null,2021,"Febrero","2021Febrero",70706.929200938335,20]
[null,null,null,null,null,2021,"Marzo",{"$f":"$D$98/3","v":70706.929200938335},1.5040767551440288E-2,null,null,null,null,null,null,2021,"Marzo","2021Marzo",70706.929200938335,22]
[null,null,null,null,null,2021,"Abril",{"$f":"$D$99/3","v":70886.664428884338},0.18417177726671125,null,null,null,null,null,null,2021,"Abril","2021Abril",70886.664428884338,20]
[null,null,null,null,null,2021,"Mayo",{"$f":"$D$99/3","v":70886.664428884338},0.18417177726671125,null,null,null,null,null,null,2021,"Mayo","2021Mayo",70886.664428884338,20]
[null,null,null,null,null,2021,"Junio",{"$f":"$D$99/3","v":70886.664428884338},0.18417177726671125,null,null,null,null,null,null,2021,"Junio","2021Junio",70886.664428884338,20]
[null,null,null,null,null,2021,"Julio",{"$f":"$D$100/3","v":76633.350714960994},0.13327049081183692,null,null,null,null,null,null,2021,"Julio","2021Julio",76633.350714960994,20]
[null,null,null,null,null,2021,"Agosto",{"$f":"$D$100/3","v":76633.350714960994},0.13327049081183692,null,null,null,null,null,null,2021,"Agosto","2021Agosto",76633.350714960994,21]
[null,null,null,null,null,2021,"Septiembre",{"$f":"$D$100/3","v":76633.350714960994},0.13327049081183692,null,null,null,null,null,null,2021,"Septiembre","2021Septiembre",76633.350714960994,22]
[null,null,null,null,null,2021,"Octubre",{"$f":"$D$101/3","v":83854.055655216333},0.11078345992387488,null,null,null,null,null,null,2021,"Octubre","2021Octubre",83854.055655216333,20]
[null,null,null,null,null,2021,"Noviembre",{"$f":"$D$101/3","v":83854.055655216333},0.11078345992387488,null,null,null,null,null,null,2021,"Noviembre","2021Noviembre",83854.055655216333,20]
[null,null,null,null,null,2021,"Diciembre",{"$f":"$D$101/3","v":83854.055655216333},0.11078345992387488,null,null,null,null,null,null,2021,"Diciembre","2021Diciembre",83854.055655216333,22]
[null,null,null,null,null,2022,"Enero",{"$f":"$D$102/3","v":76433.481304047993},8.0989970400717981E-2,null,null,null,null,null,null,2022,"Enero","2022Enero",76433.481304047993,20]
[null,null,null,null,null,2022,"Febrero",{"$f":"$D$102/3","v":76433.481304047993},8.0989970400717981E-2,null,null,null,null,null,null,2022,"Febrero","2022Febrero",76433.481304047993,20]
[null,null,null,null,null,2022,"Marzo",76433.481304047993,8.0989970400717981E-2,null,null,null,null,null,null,2022,"Marzo","2022Marzo",76433.481304047993,22]
[null,null,null,null,null,2022,"Abril",{"$f":"$D$103/3","v":79665.988100593997},0.12385014505115195,null,null,null,null,null,null,2022,"Abril","2022Abril",79665.988100593997,19]
[null,null,null,null,null,2022,"Mayo",{"$f":"$D$103/3","v":79665.988100593997},0.12385014505115195,null,null,null,null,null,null,2022,"Mayo","2022Mayo",79665.988100593997,21]
[null,null,null,null,null,2022,"Junio",79665.988100593997,0.12385014505115195,null,null,null,null,null,null,2022,"Junio","2022Junio",79665.988100593997,20]
[null,null,null,null,null,2022,"Julio",{"$f":"$D$104/3","v":82296.57033976767},7.3900195828199053E-2,null,null,null,null,null,null,2022,"Julio","2022Julio",82296.57033976767,19]
[null,null,null,null,null,2022,"Agosto",{"$f":"$D$104/3","v":82296.57033976767},7.3900195828199053E-2,null,null,null,null,null,null,2022,"Agosto","2022Agosto",82296.57033976767,22]
[null,null,null,null,null,2022,"Septiembre",82296.57033976767,7.3900195828199053E-2,null,null,null,null,null,null,2022,"Septiembre","2022Septiembre",82296.57033976767,22]
[null,null,null,null,null,2022,"Octubre",{"$f":"$D$105/3","v":85822.293588923669},2.3472185314448741E-2,null,null,null,null,null,null,2022,"Octubre","2022Octubre",85822.293588923669,20]
[null,null,null,null,null,2022,"Noviembre",{"$f":"$D$105/3","v":85822.293588923669},2.3472185314448741E-2,null,null,null,null,null,null,2022,"Noviembre","2022Noviembre",85822.293588923669,20]
[null,null,null,null,null,2022,"Diciembre",85822.293588923669,2.3472185314448741E-2,null,null,null,null,null,null,2022,"Diciembre","2022Diciembre",85822.293588923669,21]
[null,null,null,null,null,2023,"Enero",{"$f":"$D$106/3","v":78589.370336089996},2.820608188008604E-2,null,null,null,null,null,null,2023,"Enero","2023Enero",78589.370336089996,21]
[null,null,null,null,null,2023,"Febrero",{"$f":"$D$106/3","v":78589.370336089996},2.820608188008604E-2,null,null,null,null,null,null,2023,"Febrero","2023Febrero",78589.370336089996,20]
[null,null,null,null,null,2023,"Marzo",78589.370336089996,2.820608188008604E-2,null,null,null,null,null,null,2023,"Marzo","2023Marzo",78589.370336089996,22]
[null,null,null,null,null,2023,"Abril",{"$f":"$D$107/3","v":80002.176102302663},4.2199690197046499E-3,null,null,null,null,null,null,2023,"Abril","2023Abril",80002.176102302663,18]
[null,null,null,null,null,2023,"Mayo",{"$f":"$D$107/3","v":80002.176102302663},4.2199690197046499E-3,null,null,null,null,null,null,2023,"Mayo","2023Mayo",80002.176102302663,21]
[null,null,null,null,null,2023,"Junio",80002.176102302663,4.2199690197046499E-3,null,null,null,null,null,null,2023,"Junio","2023Junio",80002.176102302663,20]
[null,null,null,null,null,2023,"Julio",{"$f":"$D$108/3","v":81937.147580861332},-4.3674087197368401E-3,null,null,null,null,null,null,2023,"Julio","2023Julio",81937.147580861332,19]
[null,null,null,null,null,2023,"Agosto",81937.147580861332,-4.3674087197368401E-3,null,null,null,null,null,null,2023,"Agosto","2023Agosto",81937.147580861332,21]
[null,null,null,null,null,2023,"Septiembre",{"$f":"$D$108/3","v":81937.147580861332},-4.3674087197368401E-3,null,null,null,null,null,null,2023,"Septiembre","2023Septiembre",81937.147580861332,21]
[null,null,null,null,null,2023,"Octubre",{"$f":"$D$109/3","v":86418.972647412666},6.9524949000664433E-3,null,null,null,null,null,null,2023,"Octubre","2023Octubre",86418.972647412666,21]
[null,null,null,null,null,2023,"Noviembre",86418.972647412666,6.9524949000664433E-3,null,null,null,null,null,null,2023,"Noviembre","2023Noviembre",86418.972647412666,20]
[null,null,null,null,null,2023,"Diciembre",{"$f":"$D$109/3","v":86418.972647412666},6.9524949000664433E-3,null,null,null,null,null,null,2023,"Diciembre","2023Diciembre",86418.972647412666,19]
[null,null,null,null,null,2024,"Enero",{"$f":"$D$110/3","v":78766.103126326328},2.248812905365302E-3,null,null,null,null,null,null,2024,"Enero","2024Enero",78766.103126326328,21]
[null,null,null,null,null,2024,"Febrero",{"$f":"$D$110/3","v":78766.103126326328},2.248812905365302E-3,null,null,null,null,null,null,2024,"Febrero","2024Febrero",78766.103126326328,21]
[null,null,null,null,null,2024,"Marzo",78766.103126326328,2.248812905365302E-3,null,null,null,null,null,null,2024,"Marzo","2024Marzo",78766.103126326328,18]
[null,null,null,null,null,2024,"Abril",{"$f":"$D$111/3","v":81195.885319231995},1.4920959342441861E-2,null,null,null,null,null,null,2024,"Abril","2024Abril",81195.885319231995,22]
[null,null,null,null,null,2024,"Mayo",{"$f":"$D$111/3","v":81195.885319231995},1.4920959342441861E-2,null,null,null,null,null,null,2024,"Mayo","2024Mayo",81195.885319231995,21]
[null,null,null,null,null,2024,"Junio",81195.885319231995,1.4920959342441861E-2,null,null,null,null,null,null,2024,"Junio",{"$f":"CONCATENATE(P264,Q264)","v":"2024Junio"},81195.885319231995,18]
[null,null,null,null,null,2024,"Julio",{"$f":"$D$112/3","v":83218.166743763009},1.5634168392760776E-2,null,null,null,null,null,null,2024,"Julio","2024Julio",83218.166743763009,22]
[null,null,null,null,null,2024,"Agosto",{"$f":"$D$112/3","v":83218.166743763009},{"$f":"(H266-H254)/H254","v":1.5634168392760776E-2},null,null,null,null,null,null,2024,"Agosto","2024Agosto",83218.166743763009,21]
[null,null,null,null,null,2024,"Septiembre",83218.166743763009,1.5634168392760776E-2,null,null,null,null,null,null,2024,"Septiembre","2024Septiembre",83218.166743763009,21]
[null,null,null,null,null,2024,"Octubre",{"$f":"$D$113/3","v":88649.844810678667},2.5814611015660956E-2,null,null,null,null,null,null,2024,"Octubre","2024Octubre",88649.844810678667,22]
[null,null,null,null,null,2024,"Noviembre",{"$f":"$D$113/3","v":88649.844810678667},2.5814611015660956E-2,null,null,null,null,null,null,2024,"Noviembre","2024Noviembre",88649.844810678667,19]
[null,null,null,null,null,2024,"Diciembre",88649.844810678667,2.5814611015660956E-2,null,null,null,null,null,null,2024,"Diciembre","2024Diciembre",88649.844810678667,21]
[null,null,null,null,null,2025,"Enero",{"$f":"$D$114/3","v":80757.017375340991},2.5276282182217426E-2,null,null,null,null,null,null,2025,"Enero","2025Enero",80757.017375340991,21]
[null,null,null,null,null,2025,"Febrero",{"$f":"$D$114/3","v":80757.017375340991},2.5276282182217426E-2,null,null,null,null,null,null,2025,"Febrero","2025Febrero",80757.017375340991,20]
[null,null,null,null,null,2025,"Marzo",80757.017375340991,2.5276282182217426E-2,null,null,null,null,null,null,2025,"Marzo","2025Marzo",80757.017375340991,20]
[null,null,null,null,null,2025,"Abril",{"$f":"$D$115/3","v":82707.049545942005},1.8611339980698225E-2,null,null,null,null,null,null,2025,"Abril","2025Abril",82707.049545942005,20]
[null,null,null,null,null,2025,"Mayo",{"$f":"$D$115/3","v":82707.049545942005},1.8611339980698225E-2,null,null,null,null,null,null,2025,"Mayo","2025Mayo",82707.049545942005,21]
[null,null,null,null,null,{"$f":"F264+1","v":2025},"Junio",{"$f":"$D$115/3","v":82707.049545942005},{"$f":"(H276-H264)/H264","v":1.8611339980698225E-2},null,null,null,null,null,null,{"$f":"P264+1","v":2025},"Junio","2025Junio",82707.049545942005,18]
[null,null,null,null,null,2025,"Julio",{"$f":"$D$116/3","v":86351.628192607008},3.7653574591377831E-2,null,null,null,null,null,null,2025,"Julio","2025Julio",86351.628192607008,23]
[null,null,null,null,null,2025,"Agosto",{"$f":"$D$116/3","v":86351.628192607008},3.7653574591377831E-2,null,null,null,null,null,null,2025,"Agosto","2025Agosto",86351.628192607008,19]
[null,null,null,null,null,2025,"Septiembre",86351.628192607008,3.7653574591377831E-2,null,null,null,null,null,null,2025,"Septiembre","2025Septiembre",86351.628192607008,22]
[null,null,null,null,null,2025,"Octubre",{"$f":"$D$117/3","v":90541.946081860995},2.1343537320602363E-2,null,null,null,null,null,null,2025,"Octubre","2025Octubre",90541.946081860995,22]
[null,null,null,null,null,2025,"Noviembre",{"$f":"$D$117/3","v":90541.946081860995},2.1343537320602363E-2,null,null,null,null,null,null,2025,"Noviembre","2025Noviembre",90541.946081860995,18]
[null,null,null,null,null,2025,"Diciembre",90541.946081860995,2.1343537320602363E-2,null,null,null,null,null,null,2025,"Diciembre","2025Diciembre",90541.946081860995,21]
[null,null,null,null,null,2026,"Enero",{"$f":"$D$118/3","v":82557.408861570671},2.2293932400473063E-2,null,null,null,null,null,null,2026,"Enero","2026Enero",82557.408861570671,20]
[null,null,null,null,null,2026,"Febrero",{"$f":"H272*(1+$G$4)","v":81968.3726359711},1.4999999999999928E-2,null,null,null,null,null,null,2026,"Febrero","2026Febrero",81968.3726359711,20]
[null,null,null,null,null,2026,"Marzo",81968.3726359711,1.4999999999999928E-2,null,null,null,null,null,null,2026,"Marzo","2026Marzo",81968.3726359711,21]
[null,null,null,null,null,2026,"Abril",83947.655289131129,1.4999999999999927E-2,null,null,null,null,null,null,2026,"Abril","2026Abril",83947.655289131129,20]
[null,null,null,null,null,2026,"Mayo",83947.655289131129,1.4999999999999927E-2,null,null,null,null,null,null,2026,"Mayo","2026Mayo",83947.655289131129,19]
[null,null,null,null,null,2026,"Junio",83947.655289131129,1.4999999999999927E-2,null,null,null,null,null,null,2026,"Junio","2026Junio",83947.655289131129,19]
[null,null,null,null,null,2026,"Julio",87646.902615496103,1.4999999999999885E-2,null,null,null,null,null,null,2026,"Julio","2026Julio",87646.902615496103,22]
[null,null,null,null,null,2026,"Agosto",87646.902615496103,1.4999999999999885E-2,null,null,null,null,null,null,2026,"Agosto","2026Agosto",87646.902615496103,19]
[null,null,null,null,null,2026,"Septiembre",87646.902615496103,1.4999999999999885E-2,null,null,null,null,null,null,2026,"Septiembre","2026Septiembre",87646.902615496103,22]
[null,null,null,null,null,2026,"Octubre",91900.075273088907,1.4999999999999968E-2,null,null,null,null,null,null,2026,"Octubre","2026Octubre",91900.075273088907,21]
[null,null,null,null,null,2026,"Noviembre",91900.075273088907,1.4999999999999968E-2,null,null,null,null,null,null,2026,"Noviembre","2026Noviembre",91900.075273088907,19]
[null,null,null,null,null,2026,"Diciembre",91900.075273088907,1.4999999999999968E-2,null,null,null,null,null,null,2026,"Diciembre","2026Diciembre",91900.075273088907,21]
[null,null,null,null,null,2027,"Enero",83795.769994494229,1.4999999999999966E-2,null,null,null,null,null,null,2027,"Enero","2027Enero",83795.769994494229,19]
[null,null,null,null,null,2027,"Febrero",83197.898225510653,1.4999999999999836E-2,null,null,null,null,null,null,2027,"Febrero","2027Febrero",83197.898225510653,20]
[null,null,null,null,null,2027,"Marzo",83197.898225510653,1.4999999999999836E-2,null,null,null,null,null,null,2027,"Marzo","2027Marzo",83197.898225510653,20]
[null,null,null,null,null,2027,"Abril",85206.870118468083,1.4999999999999842E-2,null,null,null,null,null,null,2027,"Abril","2027Abril",85206.870118468083,22]
[null,null,null,null,null,2027,"Mayo",85206.870118468083,1.4999999999999842E-2,null,null,null,null,null,null,2027,"Mayo","2027Mayo",85206.870118468083,19]
[null,null,null,null,null,2027,"Junio",85206.870118468083,1.4999999999999842E-2,null,null,null,null,null,null,2027,"Junio","2027Junio",85206.870118468083,21]
[null,null,null,null,null,2027,"Julio",88961.606154728535,1.4999999999999895E-2,null,null,null,null,null,null,2027,"Julio","2027Julio",88961.606154728535,20]
[null,null,null,null,null,2027,"Agosto",88961.606154728535,1.4999999999999895E-2,null,null,null,null,null,null,2027,"Agosto","2027Agosto",88961.606154728535,21]
[null,null,null,null,null,2027,"Septiembre",88961.606154728535,1.4999999999999895E-2,null,null,null,null,null,null,2027,"Septiembre","2027Septiembre",88961.606154728535,22]
[null,null,null,null,null,2027,"Octubre",93278.576402185237,1.4999999999999963E-2,null,null,null,null,null,null,2027,"Octubre","2027Octubre",93278.576402185237,20]
[null,null,null,null,null,2027,"Noviembre",93278.576402185237,1.4999999999999963E-2,null,null,null,null,null,null,2027,"Noviembre","2027Noviembre",93278.576402185237,20]
[null,null,null,null,null,2027,"Diciembre",93278.576402185237,1.4999999999999963E-2,null,null,null,null,null,null,2027,"Diciembre","2027Diciembre",93278.576402185237,22]
[null,null,null,null,null,2028,"Enero",85052.706544411631,1.4999999999999862E-2,null,null,null,null,null,null,2028,"Enero","2028Enero",85052.706544411631,20]
[null,null,null,null,null,2028,"Febrero",84445.866698893311,1.4999999999999979E-2,null,null,null,null,null,null,2028,"Febrero","2028Febrero",84445.866698893311,21]
[null,null,null,null,null,2028,"Marzo",84445.866698893311,1.4999999999999979E-2,null,null,null,null,null,null,2028,"Marzo","2028Marzo",84445.866698893311,22]
[null,null,null,null,null,2028,"Abril",86484.973170245095,1.4999999999999895E-2,null,null,null,null,null,null,2028,"Abril","2028Abril",86484.973170245095,18]
[null,null,null,null,null,2028,"Mayo",86484.973170245095,1.4999999999999895E-2,null,null,null,null,null,null,2028,"Mayo","2028Mayo",86484.973170245095,21]
[null,null,null,null,null,2028,"Junio",86484.973170245095,1.4999999999999895E-2,null,null,null,null,null,null,2028,"Junio","2028Junio",86484.973170245095,20]
[null,null,null,null,null,2028,"Julio",90296.03024704945,1.4999999999999849E-2,null,null,null,null,null,null,2028,"Julio","2028Julio",90296.03024704945,19]
[null,null,null,null,null,2028,"Agosto",90296.03024704945,1.4999999999999849E-2,null,null,null,null,null,null,2028,"Agosto","2028Agosto",90296.03024704945,21]
[null,null,null,null,null,2028,"Septiembre",90296.03024704945,1.4999999999999849E-2,null,null,null,null,null,null,2028,"Septiembre","2028Septiembre",90296.03024704945,21]
[null,null,null,null,null,2028,"Octubre",94677.755048218009,1.4999999999999921E-2,null,null,null,null,null,null,2028,"Octubre","2028Octubre",94677.755048218009,21]
[null,null,null,null,null,2028,"Noviembre",94677.755048218009,1.4999999999999921E-2,null,null,null,null,null,null,2028,"Noviembre","2028Noviembre",94677.755048218009,20]
[null,null,null,null,null,2028,"Diciembre",94677.755048218009,1.4999999999999921E-2,null,null,null,null,null,null,2028,"Diciembre","2028Diciembre",94677.755048218009,19]
[null,null,null,null,null,2029,"Enero",86328.497142577791,1.4999999999999838E-2,null,null,null,null,null,null,2029,"Enero","2029Enero",86328.497142577791,21]
[null,null,null,null,null,2029,"Febrero",85712.554699376706,1.4999999999999942E-2,null,null,null,null,null,null,2029,"Febrero","2029Febrero",85712.554699376706,20]
[null,null,null,null,null,2029,"Marzo",85712.554699376706,1.4999999999999942E-2,null,null,null,null,null,null,2029,"Marzo","2029Marzo",85712.554699376706,19]
[null,null,null,null,null,2029,"Abril",87782.247767798763,1.4999999999999894E-2,null,null,null,null,null,null,2029,"Abril","2029Abril",87782.247767798763,21]
[null,null,null,null,null,2029,"Mayo",{"$f":"H311*(1+$G$4)","v":87782.247767798763},1.4999999999999894E-2,null,null,null,null,null,null,2029,"Mayo","2029Mayo",87782.247767798763,21]
[null,null,null,null,null,2029,"Junio",87782.247767798763,1.4999999999999894E-2,null,null,null,null,null,null,2029,"Junio","2029Junio",87782.247767798763,19]
[null,null,null,null,null,2029,"Julio",91650.470700755177,1.4999999999999838E-2,null,null,null,null,null,null,2029,"Julio","2029Julio",91650.470700755177,20]
[null,null,null,null,null,2029,"Agosto",91650.470700755177,1.4999999999999838E-2,null,null,null,null,null,null,2029,"Agosto","2029Agosto",91650.470700755177,21]
[null,null,null,null,null,2029,"Septiembre",91650.470700755177,1.4999999999999838E-2,null,null,null,null,null,null,2029,"Septiembre","2029Septiembre",91650.470700755177,20]
[null,null,null,null,null,2029,"Octubre",96097.921373941266,1.4999999999999868E-2,null,null,null,null,null,null,2029,"Octubre",{"$f":"CONCATENATE(P328,Q328)","v":"2029Octubre"},96097.921373941266,22]
[null,null,null,null,null,2029,"Noviembre",96097.921373941266,1.4999999999999868E-2,null,null,null,null,null,null,2029,"Noviembre","2029Noviembre",96097.921373941266,20]
[null,null,null,null,null,2029,"Diciembre",96097.921373941266,1.4999999999999868E-2,null,null,null,null,null,null,2029,"Diciembre","2029Diciembre",96097.921373941266,20]
[null,null,null,null,null,2030,"Enero",87623.424599716454,1.4999999999999958E-2,null,null,null,null,null,null,2030,"Enero","2030Enero",87623.424599716454,21]
[null,null,null,null,null,2030,"Febrero",86998.243019867354,1.499999999999997E-2,null,null,null,null,null,null,2030,"Febrero","2030Febrero",86998.243019867354,20]
[null,null,null,null,null,2030,"Marzo",86998.243019867354,1.499999999999997E-2,null,null,null,null,null,null,2030,"Marzo","2030Marzo",86998.243019867354,20]
[null,null,null,null,null,2030,"Abril",89098.981484315736,1.4999999999999913E-2,null,null,null,null,null,null,2030,"Abril","2030Abril",89098.981484315736,20]
[null,null,null,null,null,2030,"Mayo",89098.981484315736,1.4999999999999913E-2,null,null,null,null,null,null,2030,"Mayo","2030Mayo",89098.981484315736,22]
[null,null,null,null,null,2030,"Junio",89098.981484315736,1.4999999999999913E-2,null,null,null,null,null,null,2030,"Junio","2030Junio",89098.981484315736,18]
[null,null,null,null,null,2030,"Julio",93025.227761266491,1.4999999999999854E-2,null,null,null,null,null,null,2030,"Julio","2030Julio",93025.227761266491,22]
[null,null,null,null,null,2030,"Agosto",93025.227761266491,1.4999999999999854E-2,null,null,null,null,null,null,2030,"Agosto","2030Agosto",93025.227761266491,20]
[null,null,null,null,null,2030,"Septiembre",93025.227761266491,1.4999999999999854E-2,null,null,null,null,null,null,2030,"Septiembre","2030Septiembre",93025.227761266491,21]
[null,null,null,null,null,{"$f":"F328+1","v":2030},"Octubre",97539.390194550375,{"$f":"(H340-H328)/H328","v":1.4999999999999892E-2},null,null,null,null,null,null,{"$f":"P328+1","v":2030},"Octubre","2030Octubre",97539.390194550375,22]
[null,null,null,null,null,2030,"Noviembre",97539.390194550375,1.4999999999999892E-2,null,null,null,null,null,null,2030,"Noviembre","2030Noviembre",97539.390194550375,19]
[null,null,null,null,null,2030,"Diciembre",97539.390194550375,1.4999999999999892E-2,null,null,null,null,null,null,2030,"Diciembre","2030Diciembre",97539.390194550375,21]
[null,null,null,null,null,2031,"Enero",88937.775968712187,1.4999999999999838E-2,null,null,null,null,null,null,2031,"Enero","2031Enero",88937.775968712187,21]
[null,null,null,null,null,2031,"Febrero",88303.216665165353,1.4999999999999876E-2,null,null,null,null,null,null,2031,"Febrero","2031Febrero",88303.216665165353,20]
[null,null,null,null,null,2031,"Marzo",88303.216665165353,1.4999999999999876E-2,null,null,null,null,null,null,2031,"Marzo","2031Marzo",88303.216665165353,20]
[null,null,null,null,null,2031,"Abril",90435.466206580459,1.4999999999999845E-2,null,null,null,null,null,null,2031,"Abril","2031Abril",90435.466206580459,20]
[null,null,null,null,null,2031,"Mayo",90435.466206580459,1.4999999999999845E-2,null,null,null,null,null,null,2031,"Mayo","2031Mayo",90435.466206580459,20]
[null,null,null,null,null,2031,"Junio",90435.466206580459,1.4999999999999845E-2,null,null,null,null,null,null,2031,"Junio","2031Junio",90435.466206580459,18]
[null,null,null,null,null,2031,"Julio",94420.606177685477,1.4999999999999873E-2,null,null,null,null,null,null,2031,"Julio","2031Julio",94420.606177685477,23]
[null,null,null,null,null,2031,"Agosto",94420.606177685477,1.4999999999999873E-2,null,null,null,null,null,null,2031,"Agosto","2031Agosto",94420.606177685477,19]
[null,null,null,null,null,2031,"Septiembre",94420.606177685477,1.4999999999999873E-2,null,null,null,null,null,null,2031,"Septiembre","2031Septiembre",94420.606177685477,22]
[null,null,null,null,null,2031,"Octubre",99002.481047468624,1.499999999999993E-2,null,null,null,null,null,null,2031,"Octubre","2031Octubre",99002.481047468624,22]
[null,null,null,null,null,2031,"Noviembre",99002.481047468624,1.499999999999993E-2,null,null,null,null,null,null,2031,"Noviembre","2031Noviembre",99002.481047468624,18]
[null,null,null,null,null,2031,"Diciembre",99002.481047468624,1.499999999999993E-2,null,null,null,null,null,null,2031,"Diciembre","2031Diciembre",99002.481047468624,21]
[null,null,null,null,null,2032,"Enero",90271.842608242863,1.4999999999999925E-2,null,null,null,null,null,null,2032,"Enero","2032Enero",90271.842608242863,20]
[null,null,null,null,null,2032,"Febrero",89627.76491514282,1.499999999999984E-2,null,null,null,null,null,null,2032,"Febrero","2032Febrero",89627.76491514282,20]
[null,null,null,null,null,2032,"Marzo",89627.76491514282,1.499999999999984E-2,null,null,null,null,null,null,2032,"Marzo","2032Marzo",89627.76491514282,20]
[null,null,null,null,null,2032,"Abril",91791.998199679161,1.4999999999999951E-2,null,null,null,null,null,null,2032,"Abril","2032Abril",91791.998199679161,22]
[null,null,null,null,null,2032,"Mayo",91791.998199679161,1.4999999999999951E-2,null,null,null,null,null,null,2032,"Mayo","2032Mayo",91791.998199679161,19]
[null,null,null,null,null,2032,"Junio",91791.998199679161,1.4999999999999951E-2,null,null,null,null,null,null,2032,"Junio","2032Junio",91791.998199679161,21]
[null,null,null,null,null,2032,"Julio",95836.915270350743,1.4999999999999826E-2,null,null,null,null,null,null,2032,"Julio","2032Julio",95836.915270350743,20]
[null,null,null,null,null,2032,"Agosto",95836.915270350743,1.4999999999999826E-2,null,null,null,null,null,null,2032,"Agosto","2032Agosto",95836.915270350743,21]
[null,null,null,null,null,2032,"Septiembre",95836.915270350743,1.4999999999999826E-2,null,null,null,null,null,null,2032,"Septiembre","2032Septiembre",95836.915270350743,22]
[null,null,null,null,null,2032,"Octubre",100487.51826318064,1.499999999999985E-2,null,null,null,null,null,null,2032,"Octubre","2032Octubre",100487.51826318064,20]
[null,null,null,null,null,2032,"Noviembre",100487.51826318064,1.499999999999985E-2,null,null,null,null,null,null,2032,"Noviembre","2032Noviembre",100487.51826318064,20]
[null,null,null,null,null,2032,"Diciembre",100487.51826318064,1.499999999999985E-2,null,null,null,null,null,null,2032,"Diciembre","2032Diciembre",100487.51826318064,22]
[null,null,null,null,null,2033,"Enero",91625.920247366492,1.4999999999999842E-2,null,null,null,null,null,null,2033,"Enero","2033Enero",91625.920247366492,20]
[null,null,null,null,null,2033,"Febrero",90972.181388869954,1.4999999999999918E-2,null,null,null,null,null,null,2033,"Febrero","2033Febrero",90972.181388869954,20]
[null,null,null,null,null,2033,"Marzo",90972.181388869954,1.4999999999999918E-2,null,null,null,null,null,null,2033,"Marzo","2033Marzo",90972.181388869954,22]
[null,null,null,null,null,2033,"Abril",93168.878172674333,1.4999999999999828E-2,null,null,null,null,null,null,2033,"Abril","2033Abril",93168.878172674333,19]
[null,null,null,null,null,2033,"Mayo",93168.878172674333,1.4999999999999828E-2,null,null,null,null,null,null,2033,"Mayo","2033Mayo",93168.878172674333,21]
[null,null,null,null,null,2033,"Junio",93168.878172674333,1.4999999999999828E-2,null,null,null,null,null,null,2033,"Junio","2033Junio",93168.878172674333,20]
[null,null,null,null,null,2033,"Julio",97274.468999405988,1.4999999999999838E-2,null,null,null,null,null,null,2033,"Julio","2033Julio",97274.468999405988,20]
[null,null,null,null,null,2033,"Agosto",97274.468999405988,1.4999999999999838E-2,null,null,null,null,null,null,2033,"Agosto","2033Agosto",97274.468999405988,19]
[null,null,null,null,null,2033,"Septiembre",97274.468999405988,1.4999999999999838E-2,null,null,null,null,null,null,2033,"Septiembre","2033Septiembre",97274.468999405988,22]
[null,null,null,null,null,2033,"Octubre",101994.83103712834,1.4999999999999963E-2,null,null,null,null,null,null,2033,"Octubre","2033Octubre",101994.83103712834,20]
[null,null,null,null,null,2033,"Noviembre",101994.83103712834,1.4999999999999963E-2,null,null,null,null,null,null,2033,"Noviembre","2033Noviembre",101994.83103712834,20]
[null,null,null,null,null,2033,"Diciembre",101994.83103712834,1.4999999999999963E-2,null,null,null,null,null,null,2033,"Diciembre","2033Diciembre",101994.83103712834,22]
[null,null,null,null,null,2034,"Enero",93000.309051076983,1.4999999999999937E-2,null,null,null,null,null,null,2034,"Enero","2034Enero",93000.309051076983,21]
[null,null,null,null,null,2034,"Febrero",92336.764109702999,1.4999999999999949E-2,null,null,null,null,null,null,2034,"Febrero","2034Febrero",92336.764109702999,20]
[null,null,null,null,null,2034,"Marzo",92336.764109702999,1.4999999999999949E-2,null,null,null,null,null,null,2034,"Marzo","2034Marzo",92336.764109702999,22]
[null,null,null,null,null,2034,"Abril",94566.411345264438,1.4999999999999894E-2,null,null,null,null,null,null,2034,"Abril","2034Abril",94566.411345264438,18]
[null,null,null,null,null,2034,"Mayo",94566.411345264438,1.4999999999999894E-2,null,null,null,null,null,null,2034,"Mayo","2034Mayo",94566.411345264438,21]
[null,null,null,null,null,2034,"Junio",94566.411345264438,1.4999999999999894E-2,null,null,null,null,null,null,2034,"Junio","2034Junio",94566.411345264438,20]
[null,null,null,null,null,2034,"Julio",98733.586034397071,1.4999999999999927E-2,null,null,null,null,null,null,2034,"Julio","2034Julio",98733.586034397071,19]
[null,null,null,null,null,2034,"Agosto",98733.586034397071,1.4999999999999927E-2,null,null,null,null,null,null,2034,"Agosto","2034Agosto",98733.586034397071,22]
[null,null,null,null,null,2034,"Septiembre",{"$f":"H375*(1+$G$4)","v":98733.586034397071},1.4999999999999927E-2,null,null,null,null,null,null,2034,"Septiembre","2034Septiembre",98733.586034397071,21]
[null,null,null,null,null,2034,"Octubre",103524.75350268526,1.4999999999999875E-2,null,null,null,null,null,null,2034,"Octubre","2034Octubre",103524.75350268526,21]
[null,null,null,null,null,2034,"Noviembre",103524.75350268526,1.4999999999999875E-2,null,null,null,null,null,null,2034,"Noviembre","2034Noviembre",103524.75350268526,20]
[null,null,null,null,null,2034,"Diciembre",103524.75350268526,1.4999999999999875E-2,null,null,null,null,null,null,2034,"Diciembre","2034Diciembre",103524.75350268526,19]
[null,null,null,null,null,2035,"Enero",94395.313686843132,1.4999999999999934E-2,null,null,null,null,null,null,2035,"Enero","2035Enero",94395.313686843132,21]
[null,null,null,null,null,2035,"Febrero",93721.815571348532,1.4999999999999869E-2,null,null,null,null,null,null,2035,"Febrero",{"$f":"CONCATENATE(P392,Q392)","v":"2035Febrero"},93721.815571348532,20]
[null,null,null,null,null,2035,"Marzo",93721.815571348532,1.4999999999999869E-2,null,null,null,null,null,null,2035,"Marzo","2035Marzo",93721.815571348532,19]
[null,null,null,null,null,2035,"Abril",95984.907515443396,1.4999999999999909E-2,null,null,null,null,null,null,2035,"Abril","2035Abril",95984.907515443396,21]
[null,null,null,null,null,2035,"Mayo",95984.907515443396,1.4999999999999909E-2,null,null,null,null,null,null,2035,"Mayo","2035Mayo",95984.907515443396,20]
[null,null,null,null,null,2035,"Junio",95984.907515443396,1.4999999999999909E-2,null,null,null,null,null,null,2035,"Junio","2035Junio",95984.907515443396,20]
[null,null,null,null,null,2035,"Julio",100214.58982491301,1.4999999999999843E-2,null,null,null,null,null,null,2035,"Julio","2035Julio",100214.58982491301,20]
[null,null,null,null,null,2035,"Agosto",100214.58982491301,1.4999999999999843E-2,null,null,null,null,null,null,2035,"Agosto","2035Agosto",100214.58982491301,21]
[null,null,null,null,null,2035,"Septiembre",100214.58982491301,1.4999999999999843E-2,null,null,null,null,null,null,2035,"Septiembre","2035Septiembre",100214.58982491301,20]
[null,null,null,null,null,2035,"Octubre",105077.62480522553,1.4999999999999901E-2,null,null,null,null,null,null,2035,"Octubre","2035Octubre",105077.62480522553,22]
[null,null,null,null,null,2035,"Noviembre",105077.62480522553,1.4999999999999901E-2,null,null,null,null,null,null,2035,"Noviembre","2035Noviembre",105077.62480522553,20]
[null,null,null,null,null,2035,"Diciembre",105077.62480522553,1.4999999999999901E-2,null,null,null,null,null,null,2035,"Diciembre","2035Diciembre",105077.62480522553,20]
[null,null,null,null,null,2036,"Enero",95811.24339214577,1.4999999999999909E-2,null,null,null,null,null,null,2036,"Enero","2036Enero",95811.24339214577,21]
[null,null,null,null,null,{"$f":"F392+1","v":2036},"Febrero",95127.642804918753,{"$f":"(H404-H392)/H392","v":1.499999999999992E-2},null,null,null,null,null,null,{"$f":"P392+1","v":2036},"Febrero","2036Febrero",95127.642804918753,21]
[null,null,null,null,null,{"$f":"F393+1","v":2036},"Marzo",95127.642804918753,1.499999999999992E-2,null,null,null,null,null,null,{"$f":"P393+1","v":2036},"Marzo","2036Marzo",95127.642804918753,20]
[null,null,null,null,null,2036,"Abril",97424.681128175042,1.4999999999999946E-2,null,null,null,null,null,null,2036,"Abril","2036Abril",97424.681128175042,20]
[null,null,null,null,null,2036,"Mayo",97424.681128175042,1.4999999999999946E-2,null,null,null,null,null,null,2036,"Mayo","2036Mayo",97424.681128175042,20]
[null,null,null,null,null,2036,"Junio",97424.681128175042,1.4999999999999946E-2,null,null,null,null,null,null,2036,"Junio","2036Junio",97424.681128175042,18]
[null,null,null,null,null,2036,"Julio",101717.8086722867,1.4999999999999946E-2,null,null,null,null,null,null,2036,"Julio","2036Julio",101717.8086722867,23]
[null,null,null,null,null,2036,"Agosto",101717.8086722867,1.4999999999999946E-2,null,null,null,null,null,null,2036,"Agosto","2036Agosto",101717.8086722867,19]
[null,null,null,null,null,2036,"Septiembre",101717.8086722867,1.4999999999999946E-2,null,null,null,null,null,null,2036,"Septiembre","2036Septiembre",101717.8086722867,22]
[null,null,null,null,null,2036,"Octubre",106653.7891773039,1.4999999999999934E-2,null,null,null,null,null,null,2036,"Octubre","2036Octubre",106653.7891773039,22]
[null,null,null,null,null,2036,"Noviembre",106653.7891773039,1.4999999999999934E-2,null,null,null,null,null,null,2036,"Noviembre","2036Noviembre",106653.7891773039,18]
[null,null,null,null,null,2036,"Diciembre",106653.7891773039,1.4999999999999934E-2,null,null,null,null,null,null,2036,"Diciembre","2036Diciembre",106653.7891773039,21]
[null,null,null,null,null,2037,"Enero",97248.412043027944,1.4999999999999859E-2,null,null,null,null,null,null,2037,"Enero","2037Enero",97248.412043027944,20]
[null,null,null,null,null,2037,"Febrero",96554.55744699252,1.499999999999985E-2,null,null,null,null,null,null,2037,"Febrero","2037Febrero",96554.55744699252,20]
[null,null,null,null,null,2037,"Marzo",96554.55744699252,1.499999999999985E-2,null,null,null,null,null,null,2037,"Marzo","2037Marzo",96554.55744699252,21]
[null,null,null,null,null,2037,"Abril",98886.051345097658,1.4999999999999904E-2,null,null,null,null,null,null,2037,"Abril","2037Abril",98886.051345097658,20]
[null,null,null,null,null,2037,"Mayo",98886.051345097658,1.4999999999999904E-2,null,null,null,null,null,null,2037,"Mayo","2037Mayo",98886.051345097658,19]
[null,null,null,null,null,2037,"Junio",98886.051345097658,1.4999999999999904E-2,null,null,null,null,null,null,2037,"Junio","2037Junio",98886.051345097658,19]
[null,null,null,null,null,2037,"Julio",103243.57580237099,1.4999999999999918E-2,null,null,null,null,null,null,2037,"Julio","2037Julio",103243.57580237099,22]
[null,null,null,null,null,2037,"Agosto",103243.57580237099,1.4999999999999918E-2,null,null,null,null,null,null,2037,"Agosto","2037Agosto",103243.57580237099,19]
[null,null,null,null,null,2037,"Septiembre",103243.57580237099,1.4999999999999918E-2,null,null,null,null,null,null,2037,"Septiembre","2037Septiembre",103243.57580237099,22]
[null,null,null,null,null,2037,"Octubre",108253.59601496345,1.4999999999999897E-2,null,null,null,null,null,null,2037,"Octubre","2037Octubre",108253.59601496345,21]
[null,null,null,null,null,2037,"Noviembre",108253.59601496345,1.4999999999999897E-2,null,null,null,null,null,null,2037,"Noviembre","2037Noviembre",108253.59601496345,19]
[null,null,null,null,null,2037,"Diciembre",108253.59601496345,1.4999999999999897E-2,null,null,null,null,null,null,2037,"Diciembre","2037Diciembre",108253.59601496345,21]
[null,null,null,null,null,2038,"Enero",98707.138223673348,1.4999999999999849E-2,null,null,null,null,null,null,2038,"Enero","2038Enero",98707.138223673348,19]
[null,null,null,null,null,2038,"Febrero",98002.875808697398,1.4999999999999899E-2,null,null,null,null,null,null,2038,"Febrero","2038Febrero",98002.875808697398,20]
[null,null,null,null,null,2038,"Marzo",98002.875808697398,1.4999999999999899E-2,null,null,null,null,null,null,2038,"Marzo","2038Marzo",98002.875808697398,22]
[null,null,null,null,null,2038,"Abril",100369.34211527411,1.4999999999999838E-2,null,null,null,null,null,null,2038,"Abril","2038Abril",100369.34211527411,20]
[null,null,null,null,null,2038,"Mayo",100369.34211527411,1.4999999999999838E-2,null,null,null,null,null,null,2038,"Mayo","2038Mayo",100369.34211527411,21]
[null,null,null,null,null,2038,"Junio",100369.34211527411,1.4999999999999838E-2,null,null,null,null,null,null,2038,"Junio","2038Junio",100369.34211527411,20]
[null,null,null,null,null,2038,"Julio",104792.22943940655,1.499999999999996E-2,null,null,null,null,null,null,2038,"Julio","2038Julio",104792.22943940655,20]
[null,null,null,null,null,2038,"Agosto",104792.22943940655,1.499999999999996E-2,null,null,null,null,null,null,2038,"Agosto","2038Agosto",104792.22943940655,20]
[null,null,null,null,null,2038,"Septiembre",104792.22943940655,1.499999999999996E-2,null,null,null,null,null,null,2038,"Septiembre","2038Septiembre",104792.22943940655,22]
[null,null,null,null,null,2038,"Octubre",109877.3999551879,1.4999999999999954E-2,null,null,null,null,null,null,2038,"Octubre","2038Octubre",109877.3999551879,20]
[null,null,null,null,null,2038,"Noviembre",109877.3999551879,1.4999999999999954E-2,null,null,null,null,null,null,2038,"Noviembre","2038Noviembre",109877.3999551879,20]
[null,null,null,null,null,2038,"Diciembre",109877.3999551879,1.4999999999999954E-2,null,null,null,null,null,null,2038,"Diciembre","2038Diciembre",109877.3999551879,22]
[null,null,null,null,null,2039,"Enero",100187.74529702844,1.4999999999999875E-2,null,null,null,null,null,null,2039,"Enero","2039Enero",100187.74529702844,20]
[null,null,null,null,null,2039,"Febrero",99472.918945827856,1.4999999999999975E-2,null,null,null,null,null,null,2039,"Febrero","2039Febrero",99472.918945827856,20]
[null,null,null,null,null,2039,"Marzo",99472.918945827856,1.4999999999999975E-2,null,null,null,null,null,null,2039,"Marzo","2039Marzo",99472.918945827856,22]
[null,null,null,null,null,2039,"Abril",101874.8822470032,1.4999999999999847E-2,null,null,null,null,null,null,2039,"Abril","2039Abril",101874.8822470032,19]
[null,null,null,null,null,2039,"Mayo",101874.8822470032,1.4999999999999847E-2,null,null,null,null,null,null,2039,"Mayo","2039Mayo",101874.8822470032,21]
[null,null,null,null,null,2039,"Junio",101874.8822470032,1.4999999999999847E-2,null,null,null,null,null,null,2039,"Junio","2039Junio",101874.8822470032,20]
[null,null,null,null,null,2039,"Julio",106364.11288099764,1.4999999999999849E-2,null,null,null,null,null,null,2039,"Julio","2039Julio",106364.11288099764,19]
[null,null,null,null,null,2039,"Agosto",106364.11288099764,1.4999999999999849E-2,null,null,null,null,null,null,2039,"Agosto","2039Agosto",106364.11288099764,22]
[null,null,null,null,null,2039,"Septiembre",106364.11288099764,1.4999999999999849E-2,null,null,null,null,null,null,2039,"Septiembre","2039Septiembre",106364.11288099764,22]
[null,null,null,null,null,2039,"Octubre",111525.56095451571,1.499999999999993E-2,null,null,null,null,null,null,2039,"Octubre","2039Octubre",111525.56095451571,20]
[null,null,null,null,null,2039,"Noviembre",111525.56095451571,1.499999999999993E-2,null,null,null,null,null,null,2039,"Noviembre","2039Noviembre",111525.56095451571,20]
[null,null,null,null,null,2039,"Diciembre",111525.56095451571,1.499999999999993E-2,null,null,null,null,null,null,2039,"Diciembre","2039Diciembre",111525.56095451571,21]
[null,null,null,null,null,2040,"Enero",{"$f":"H439*(1+$G$4)","v":101690.56147648385},1.4999999999999914E-2,null,null,null,null,null,null,2040,"Enero","2040Enero",101690.56147648385,21]
[null,null,null,null,null,2040,"Febrero",100965.01273001527,1.4999999999999932E-2,null,null,null,null,null,null,2040,"Febrero","2040Febrero",100965.01273001527,21]
[null,null,null,null,null,2040,"Marzo",100965.01273001527,1.4999999999999932E-2,null,null,null,null,null,null,2040,"Marzo","2040Marzo",100965.01273001527,19]
[null,null,null,null,null,2040,"Abril",103403.00548070823,1.4999999999999836E-2,null,null,null,null,null,null,2040,"Abril","2040Abril",103403.00548070823,21]
[null,null,null,null,null,2040,"Mayo",103403.00548070823,1.4999999999999836E-2,null,null,null,null,null,null,2040,"Mayo","2040Mayo",103403.00548070823,21]
[null,null,null,null,null,2040,"Junio",103403.00548070823,1.4999999999999836E-2,null,null,null,null,null,null,2040,"Junio",{"$f":"CONCATENATE(P456,Q456)","v":"2040Junio"},103403.00548070823,19]
[null,null,null,null,null,2040,"Julio",107959.57457421259,1.4999999999999873E-2,null,null,null,null,null,null,2040,"Julio","2040Julio",107959.57457421259,20]
[null,null,null,null,null,2040,"Agosto",107959.57457421259,1.4999999999999873E-2,null,null,null,null,null,null,2040,"Agosto","2040Agosto",107959.57457421259,21]
[null,null,null,null,null,2040,"Septiembre",107959.57457421259,1.4999999999999873E-2,null,null,null,null,null,null,2040,"Septiembre","2040Septiembre",107959.57457421259,20]
[null,null,null,null,null,2040,"Octubre",113198.44436883343,1.4999999999999885E-2,null,null,null,null,null,null,2040,"Octubre","2040Octubre",113198.44436883343,22]
[null,null,null,null,null,2040,"Noviembre",113198.44436883343,1.4999999999999885E-2,null,null,null,null,null,null,2040,"Noviembre","2040Noviembre",113198.44436883343,20]
[null,null,null,null,null,2040,"Diciembre",113198.44436883343,1.4999999999999885E-2,null,null,null,null,null,null,2040,"Diciembre","2040Diciembre",113198.44436883343,20]
[null,null,null,null,null,2041,"Enero",103215.91989863109,1.4999999999999835E-2,null,null,null,null,null,null,2041,"Enero","2041Enero",103215.91989863109,21]
[null,null,null,null,null,2041,"Febrero",102479.48792096549,1.4999999999999939E-2,null,null,null,null,null,null,2041,"Febrero","2041Febrero",102479.48792096549,20]
[null,null,null,null,null,2041,"Marzo",102479.48792096549,1.4999999999999939E-2,null,null,null,null,null,null,2041,"Marzo","2041Marzo",102479.48792096549,20]
[null,null,null,null,null,2041,"Abril",104954.05056291884,1.4999999999999838E-2,null,null,null,null,null,null,2041,"Abril","2041Abril",104954.05056291884,20]
[null,null,null,null,null,2041,"Mayo",104954.05056291884,1.4999999999999838E-2,null,null,null,null,null,null,2041,"Mayo","2041Mayo",104954.05056291884,22]
[null,null,null,null,null,2041,"Junio",104954.05056291884,{"$f":"(H468-H456)/H456","v":1.4999999999999838E-2},null,null,null,null,null,null,2041,"Junio","2041Junio",104954.05056291884,18]
[null,null,null,null,null,{"$f":"F457+1","v":2041},"Julio",109578.96819282576,1.4999999999999881E-2,null,null,null,null,null,null,{"$f":"P457+1","v":2041},"Julio","2041Julio",109578.96819282576,22]
[null,null,null,null,null,2041,"Agosto",109578.96819282576,1.4999999999999881E-2,null,null,null,null,null,null,2041,"Agosto","2041Agosto",109578.96819282576,20]
[null,null,null,null,null,2041,"Septiembre",109578.96819282576,1.4999999999999881E-2,null,null,null,null,null,null,2041,"Septiembre","2041Septiembre",109578.96819282576,21]
[null,null,null,null,null,2041,"Octubre",114896.42103436592,1.4999999999999925E-2,null,null,null,null,null,null,2041,"Octubre","2041Octubre",114896.42103436592,22]
[null,null,null,null,null,2041,"Noviembre",114896.42103436592,1.4999999999999925E-2,null,null,null,null,null,null,2041,"Noviembre","2041Noviembre",114896.42103436592,19]
[null,null,null,null,null,2041,"Diciembre",114896.42103436592,1.4999999999999925E-2,null,null,null,null,null,null,2041,"Diciembre","2041Diciembre",114896.42103436592,21]
[null,null,null,null,null,2042,"Enero",104764.15869711056,1.499999999999996E-2,null,null,null,null,null,null,2042,"Enero","2042Enero",104764.15869711056,21]
[null,null,null,null,null,2042,"Febrero",104016.68023977996,1.4999999999999899E-2,null,null,null,null,null,null,2042,"Febrero","2042Febrero",104016.68023977996,20]
[null,null,null,null,null,2042,"Marzo",104016.68023977996,1.4999999999999899E-2,null,null,null,null,null,null,2042,"Marzo","2042Marzo",104016.68023977996,20]
[null,null,null,null,null,2042,"Abril",106528.36132136261,1.4999999999999857E-2,null,null,null,null,null,null,2042,"Abril","2042Abril",106528.36132136261,20]
[null,null,null,null,null,2042,"Mayo",106528.36132136261,1.4999999999999857E-2,null,null,null,null,null,null,2042,"Mayo","2042Mayo",106528.36132136261,20]
[null,null,null,null,null,2042,"Junio",106528.36132136261,1.4999999999999857E-2,null,null,null,null,null,null,2042,"Junio","2042Junio",106528.36132136261,18]
[null,null,null,null,null,2042,"Julio",111222.65271571814,1.499999999999992E-2,null,null,null,null,null,null,2042,"Julio","2042Julio",111222.65271571814,23]
[null,null,null,null,null,2042,"Agosto",111222.65271571814,1.499999999999992E-2,null,null,null,null,null,null,2042,"Agosto","2042Agosto",111222.65271571814,19]
[null,null,null,null,null,2042,"Septiembre",111222.65271571814,1.499999999999992E-2,null,null,null,null,null,null,2042,"Septiembre","2042Septiembre",111222.65271571814,22]
[null,null,null,null,null,2042,"Octubre",116619.8673498814,1.499999999999993E-2,null,null,null,null,null,null,2042,"Octubre","2042Octubre",116619.8673498814,22]
[null,null,null,null,null,2042,"Noviembre",116619.8673498814,1.499999999999993E-2,null,null,null,null,null,null,2042,"Noviembre","2042Noviembre",116619.8673498814,18]
[null,null,null,null,null,2042,"Diciembre",116619.8673498814,1.499999999999993E-2,null,null,null,null,null,null,2042,"Diciembre","2042Diciembre",116619.8673498814,21]
[null,null,null,null,null,2043,"Enero",106335.62107756721,1.4999999999999928E-2,null,null,null,null,null,null,2043,"Enero","2043Enero",106335.62107756721,20]
[null,null,null,null,null,2043,"Febrero",105576.93044337665,1.4999999999999909E-2,null,null,null,null,null,null,2043,"Febrero","2043Febrero",105576.93044337665,20]
[null,null,null,null,null,2043,"Marzo",105576.93044337665,1.4999999999999909E-2,null,null,null,null,null,null,2043,"Marzo","2043Marzo",105576.93044337665,19]
[null,null,null,null,null,2043,"Abril",108126.28674118304,1.4999999999999904E-2,null,null,null,null,null,null,2043,"Abril","2043Abril",108126.28674118304,22]
[null,null,null,null,null,2043,"Mayo",108126.28674118304,1.4999999999999904E-2,null,null,null,null,null,null,2043,"Mayo","2043Mayo",108126.28674118304,19]
[null,null,null,null,null,2043,"Junio",108126.28674118304,1.4999999999999904E-2,null,null,null,null,null,null,2043,"Junio","2043Junio",108126.28674118304,19]
[null,null,null,null,null,2043,"Julio",112890.9925064539,1.4999999999999869E-2,null,null,null,null,null,null,2043,"Julio","2043Julio",112890.9925064539,22]
[null,null,null,null,null,2043,"Agosto",112890.9925064539,1.4999999999999869E-2,null,null,null,null,null,null,2043,"Agosto","2043Agosto",112890.9925064539,19]
[null,null,null,null,null,2043,"Septiembre",112890.9925064539,1.4999999999999869E-2,null,null,null,null,null,null,2043,"Septiembre","2043Septiembre",112890.9925064539,22]
[null,null,null,null,null,2043,"Octubre",118369.16536012961,1.4999999999999911E-2,null,null,null,null,null,null,2043,"Octubre","2043Octubre",118369.16536012961,21]
[null,null,null,null,null,2043,"Noviembre",118369.16536012961,1.4999999999999911E-2,null,null,null,null,null,null,2043,"Noviembre","2043Noviembre",118369.16536012961,19]
[null,null,null,null,null,2043,"Diciembre",118369.16536012961,1.4999999999999911E-2,null,null,null,null,null,null,2043,"Diciembre","2043Diciembre",118369.16536012961,21]
[null,null,null,null,null,2044,"Enero",107930.6553937307,1.4999999999999881E-2,null,null,null,null,null,null,2044,"Enero","2044Enero",107930.6553937307,19]
[null,null,null,null,null,2044,"Febrero",107160.58440002729,1.4999999999999906E-2,null,null,null,null,null,null,2044,"Febrero","2044Febrero",107160.58440002729,21]
[null,null,null,null,null,2044,"Marzo",107160.58440002729,1.4999999999999906E-2,null,null,null,null,null,null,2044,"Marzo","2044Marzo",107160.58440002729,22]
[null,null,null,null,null,2044,"Abril",109748.18104230077,1.499999999999988E-2,null,null,null,null,null,null,2044,"Abril","2044Abril",109748.18104230077,19]
[null,null,null,null,null,2044,"Mayo",109748.18104230077,1.499999999999988E-2,null,null,null,null,null,null,2044,"Mayo","2044Mayo",109748.18104230077,21]
[null,null,null,null,null,2044,"Junio",109748.18104230077,1.499999999999988E-2,null,null,null,null,null,null,2044,"Junio","2044Junio",109748.18104230077,20]
[null,null,null,null,null,2044,"Julio",114584.35739405069,1.4999999999999854E-2,null,null,null,null,null,null,2044,"Julio","2044Julio",114584.35739405069,19]
[null,null,null,null,null,2044,"Agosto",114584.35739405069,1.4999999999999854E-2,null,null,null,null,null,null,2044,"Agosto","2044Agosto",114584.35739405069,22]
[null,null,null,null,null,2044,"Septiembre",114584.35739405069,1.4999999999999854E-2,null,null,null,null,null,null,2044,"Septiembre","2044Septiembre",114584.35739405069,22]
[null,null,null,null,null,2044,"Octubre",120144.70284053155,1.4999999999999944E-2,null,null,null,null,null,null,2044,"Octubre","2044Octubre",120144.70284053155,20]
[null,null,null,null,null,2044,"Noviembre",120144.70284053155,1.4999999999999944E-2,null,null,null,null,null,null,2044,"Noviembre","2044Noviembre",120144.70284053155,20]
[null,null,null,null,null,2044,"Diciembre",120144.70284053155,1.4999999999999944E-2,null,null,null,null,null,null,2044,"Diciembre","2044Diciembre",120144.70284053155,21]
[null,null,null,null,null,2045,"Enero",109549.61522463665,1.4999999999999913E-2,null,null,null,null,null,null,2045,"Enero","2045Enero",109549.61522463665,21]
[null,null,null,null,null,2045,"Febrero",108767.99316602769,1.4999999999999918E-2,null,null,null,null,null,null,2045,"Febrero","2045Febrero",108767.99316602769,20]
[null,null,null,null,null,2045,"Marzo",108767.99316602769,1.4999999999999918E-2,null,null,null,null,null,null,2045,"Marzo","2045Marzo",108767.99316602769,22]
[null,null,null,null,null,2045,"Abril",111394.40375793527,1.4999999999999927E-2,null,null,null,null,null,null,2045,"Abril","2045Abril",111394.40375793527,18]
[null,null,null,null,null,2045,"Mayo",{"$f":"H503*(1+$G$4)","v":111394.40375793527},1.4999999999999927E-2,null,null,null,null,null,null,2045,"Mayo","2045Mayo",111394.40375793527,22]
[null,null,null,null,null,2045,"Junio",111394.40375793527,1.4999999999999927E-2,null,null,null,null,null,null,2045,"Junio","2045Junio",111394.40375793527,20]
[null,null,null,null,null,2045,"Julio",116303.12275496144,1.4999999999999918E-2,null,null,null,null,null,null,2045,"Julio","2045Julio",116303.12275496144,19]
[null,null,null,null,null,2045,"Agosto",116303.12275496144,1.4999999999999918E-2,null,null,null,null,null,null,2045,"Agosto","2045Agosto",116303.12275496144,21]
[null,null,null,null,null,2045,"Septiembre",116303.12275496144,1.4999999999999918E-2,null,null,null,null,null,null,2045,"Septiembre","2045Septiembre",116303.12275496144,21]
[null,null,null,null,null,2045,"Octubre",121946.87338313951,1.4999999999999864E-2,null,null,null,null,null,null,2045,"Octubre",{"$f":"CONCATENATE(P520,Q520)","v":"2045Octubre"},121946.87338313951,21]
[null,null,null,null,null,2045,"Noviembre",121946.87338313951,1.4999999999999864E-2,null,null,null,null,null,null,2045,"Noviembre","2045Noviembre",121946.87338313951,20]
[null,null,null,null,null,2045,"Diciembre",121946.87338313951,1.4999999999999864E-2,null,null,null,null,null,null,2045,"Diciembre","2045Diciembre",121946.87338313951,19]
[null,null,null,null,null,2046,"Enero",111192.8594530062,1.4999999999999927E-2,null,null,null,null,null,null,2046,"Enero","2046Enero",111192.8594530062,21]
[null,null,null,null,null,2046,"Febrero",110399.5130635181,1.4999999999999906E-2,null,null,null,null,null,null,2046,"Febrero","2046Febrero",110399.5130635181,20]
[null,null,null,null,null,2046,"Marzo",110399.5130635181,1.4999999999999906E-2,null,null,null,null,null,null,2046,"Marzo","2046Marzo",110399.5130635181,19]
[null,null,null,null,null,2046,"Abril",113065.3198143043,1.4999999999999953E-2,null,null,null,null,null,null,2046,"Abril","2046Abril",113065.3198143043,21]
[null,null,null,null,null,2046,"Mayo",113065.3198143043,1.4999999999999953E-2,null,null,null,null,null,null,2046,"Mayo","2046Mayo",113065.3198143043,20]
[null,null,null,null,null,2046,"Junio",113065.3198143043,1.4999999999999953E-2,null,null,null,null,null,null,2046,"Junio","2046Junio",113065.3198143043,20]
[null,null,null,null,null,2046,"Julio",118047.66959628585,1.499999999999989E-2,null,null,null,null,null,null,2046,"Julio","2046Julio",118047.66959628585,20]
[null,null,null,null,null,2046,"Agosto",118047.66959628585,1.499999999999989E-2,null,null,null,null,null,null,2046,"Agosto","2046Agosto",118047.66959628585,21]
[null,null,null,null,null,2046,"Septiembre",118047.66959628585,1.499999999999989E-2,null,null,null,null,null,null,2046,"Septiembre","2046Septiembre",118047.66959628585,20]
[null,null,null,null,null,2046,"Octubre",123776.07648388659,{"$f":"(H532-H520)/H520","v":1.4999999999999894E-2},null,null,null,null,null,null,2046,"Octubre","2046Octubre",123776.07648388659,22]
[null,null,null,null,null,{"$f":"F521+1","v":2046},"Noviembre",123776.07648388659,1.4999999999999894E-2,null,null,null,null,null,null,{"$f":"P521+1","v":2046},"Noviembre","2046Noviembre",123776.07648388659,20]
[null,null,null,null,null,2046,"Diciembre",123776.07648388659,1.4999999999999894E-2,null,null,null,null,null,null,2046,"Diciembre","2046Diciembre",123776.07648388659,20]
[null,null,null,null,null,2047,"Enero",112860.75234480128,1.4999999999999914E-2,null,null,null,null,null,null,2047,"Enero","2047Enero",112860.75234480128,21]
[null,null,null,null,null,2047,"Febrero",112055.50575947086,1.4999999999999947E-2,null,null,null,null,null,null,2047,"Febrero","2047Febrero",112055.50575947086,20]
[null,null,null,null,null,2047,"Marzo",112055.50575947086,1.4999999999999947E-2,null,null,null,null,null,null,2047,"Marzo","2047Marzo",112055.50575947086,20]
[null,null,null,null,null,2047,"Abril",114761.29961151886,1.4999999999999966E-2,null,null,null,null,null,null,2047,"Abril","2047Abril",114761.29961151886,20]
[null,null,null,null,null,2047,"Mayo",114761.29961151886,1.4999999999999966E-2,null,null,null,null,null,null,2047,"Mayo","2047Mayo",114761.29961151886,22]
[null,null,null,null,null,2047,"Junio",114761.29961151886,1.4999999999999966E-2,null,null,null,null,null,null,2047,"Junio","2047Junio",114761.29961151886,18]
[null,null,null,null,null,2047,"Julio",119818.38464023013,1.4999999999999914E-2,null,null,null,null,null,null,2047,"Julio","2047Julio",119818.38464023013,22]
[null,null,null,null,null,{"$f":"F530+1","v":2047},"Agosto",119818.38464023013,1.4999999999999914E-2,null,null,null,null,null,null,{"$f":"P530+1","v":2047},"Agosto","2047Agosto",119818.38464023013,20]
[null,null,null,null,null,{"$f":"F531+1","v":2047},"Septiembre",119818.38464023013,1.4999999999999914E-2,null,null,null,null,null,null,{"$f":"P531+1","v":2047},"Septiembre","2047Septiembre",119818.38464023013,21]
[null,null,null,null,null,2047,"Octubre",125632.71763114487,1.4999999999999881E-2,null,null,null,null,null,null,2047,"Octubre","2047Octubre",125632.71763114487,22]
[null,null,null,null,null,2047,"Noviembre",125632.71763114487,1.4999999999999881E-2,null,null,null,null,null,null,2047,"Noviembre","2047Noviembre",125632.71763114487,19]
[null,null,null,null,null,2047,"Diciembre",125632.71763114487,1.4999999999999881E-2,null,null,null,null,null,null,2047,"Diciembre","2047Diciembre",125632.71763114487,21]
[null,null,null,null,null,2048,"Enero",114553.66362997329,1.4999999999999944E-2,null,null,null,null,null,null,2048,"Enero","2048Enero",114553.66362997329,21]
[null,null,null,null,null,2048,"Febrero",113736.33834586291,1.4999999999999859E-2,null,null,null,null,null,null,2048,"Febrero","2048Febrero",113736.33834586291,20]
[null,null,null,null,null,2048,"Marzo",113736.33834586291,1.4999999999999859E-2,null,null,null,null,null,null,2048,"Marzo","2048Marzo",113736.33834586291,21]
[null,null,null,null,null,2048,"Abril",116482.71910569163,1.4999999999999944E-2,null,null,null,null,null,null,2048,"Abril","2048Abril",116482.71910569163,20]
[null,null,null,null,null,2048,"Mayo",116482.71910569163,1.4999999999999944E-2,null,null,null,null,null,null,2048,"Mayo","2048Mayo",116482.71910569163,19]
[null,null,null,null,null,2048,"Junio",116482.71910569163,1.4999999999999944E-2,null,null,null,null,null,null,2048,"Junio","2048Junio",116482.71910569163,19]
[null,null,null,null,null,2048,"Julio",121615.66040983357,1.499999999999989E-2,null,null,null,null,null,null,2048,"Julio","2048Julio",121615.66040983357,22]
[null,null,null,null,null,2048,"Agosto",121615.66040983357,1.499999999999989E-2,null,null,null,null,null,null,2048,"Agosto","2048Agosto",121615.66040983357,19]
[null,null,null,null,null,2048,"Septiembre",121615.66040983357,1.499999999999989E-2,null,null,null,null,null,null,2048,"Septiembre","2048Septiembre",121615.66040983357,22]
[null,null,null,null,null,2048,"Octubre",127517.20839561203,1.4999999999999913E-2,null,null,null,null,null,null,2048,"Octubre","2048Octubre",127517.20839561203,21]
[null,null,null,null,null,2048,"Noviembre",127517.20839561203,1.4999999999999913E-2,null,null,null,null,null,null,2048,"Noviembre","2048Noviembre",127517.20839561203,19]
[null,null,null,null,null,2048,"Diciembre",127517.20839561203,1.4999999999999913E-2,null,null,null,null,null,null,2048,"Diciembre","2048Diciembre",127517.20839561203,21]
[null,null,null,null,null,2049,"Enero",116271.96858442288,1.4999999999999901E-2,null,null,null,null,null,null,2049,"Enero","2049Enero",116271.96858442288,20]
[null,null,null,null,null,2049,"Febrero",115442.38342105085,1.4999999999999966E-2,null,null,null,null,null,null,2049,"Febrero","2049Febrero",115442.38342105085,20]
[null,null,null,null,null,2049,"Marzo",115442.38342105085,1.4999999999999966E-2,null,null,null,null,null,null,2049,"Marzo","2049Marzo",115442.38342105085,22]
[null,null,null,null,null,2049,"Abril",118229.95989227699,1.4999999999999876E-2,null,null,null,null,null,null,2049,"Abril","2049Abril",118229.95989227699,20]
[null,null,null,null,null,2049,"Mayo",118229.95989227699,1.4999999999999876E-2,null,null,null,null,null,null,2049,"Mayo","2049Mayo",118229.95989227699,20]
[null,null,null,null,null,2049,"Junio",118229.95989227699,1.4999999999999876E-2,null,null,null,null,null,null,2049,"Junio","2049Junio",118229.95989227699,21]
[null,null,null,null,null,2049,"Julio",123439.89531598106,1.4999999999999939E-2,null,null,null,null,null,null,2049,"Julio","2049Julio",123439.89531598106,20]
[null,null,null,null,null,2049,"Agosto",123439.89531598106,1.4999999999999939E-2,null,null,null,null,null,null,2049,"Agosto","2049Agosto",123439.89531598106,21]
[null,null,null,null,null,2049,"Septiembre",123439.89531598106,1.4999999999999939E-2,null,null,null,null,null,null,2049,"Septiembre","2049Septiembre",123439.89531598106,22]
[null,null,null,null,null,2049,"Octubre",129429.9665215462,1.4999999999999901E-2,null,null,null,null,null,null,2049,"Octubre","2049Octubre",129429.9665215462,20]
[null,null,null,null,null,2049,"Noviembre",129429.9665215462,1.4999999999999901E-2,null,null,null,null,null,null,2049,"Noviembre","2049Noviembre",129429.9665215462,20]
[null,null,null,null,null,2049,"Diciembre",129429.9665215462,1.4999999999999901E-2,null,null,null,null,null,null,2049,"Diciembre","2049Diciembre",129429.9665215462,22]
[null,null,null,null,null,2050,"Enero",118016.04811318922,1.499999999999993E-2,null,null,null,null,null,null,2050,"Enero","2050Enero",118016.04811318922,20]
[null,null,null,null,null,2050,"Febrero",117174.01917236661,1.4999999999999944E-2,null,null,null,null,null,null,2050,"Febrero","2050Febrero",117174.01917236661,20]
[null,null,null,null,null,2050,"Marzo",117174.01917236661,1.4999999999999944E-2,null,null,null,null,null,null,2050,"Marzo","2050Marzo",117174.01917236661,22]
[null,null,null,null,null,2050,"Abril",120003.40929066113,1.4999999999999861E-2,null,null,null,null,null,null,2050,"Abril","2050Abril",120003.40929066113,19]
[null,null,null,null,null,2050,"Mayo",120003.40929066113,1.4999999999999861E-2,null,null,null,null,null,null,2050,"Mayo","2050Mayo",120003.40929066113,21]
[null,null,null,null,null,2050,"Junio",120003.40929066113,1.4999999999999861E-2,null,null,null,null,null,null,2050,"Junio","2050Junio",120003.40929066113,20]
[null,null,null,null,null,2050,"Julio",125291.49374572077,1.4999999999999937E-2,null,null,null,null,null,null,2050,"Julio","2050Julio",125291.49374572077,19]
[null,null,null,null,null,{"$f":"F566+1","v":2050},"Agosto",125291.49374572077,1.4999999999999937E-2,null,null,null,null,null,null,{"$f":"P566+1","v":2050},"Agosto","2050Agosto",125291.49374572077,22]
[null,null,null,null,null,{"$f":"F567+1","v":2050},"Septiembre",{"$f":"H567*(1+$G$4)","v":125291.49374572077},1.4999999999999937E-2,null,null,null,null,null,null,{"$f":"P567+1","v":2050},"Septiembre","2050Septiembre",125291.49374572077,22]
[null,null,null,null,null,{"$f":"F568+1","v":2050},"Octubre",131371.41601936938,1.4999999999999911E-2,null,null,null,null,null,null,{"$f":"P568+1","v":2050},"Octubre","2050Octubre",131371.41601936938,20]
[null,null,null,null,null,{"$f":"F569+1","v":2050},"Noviembre",131371.41601936938,1.4999999999999911E-2,null,null,null,null,null,null,{"$f":"P569+1","v":2050},"Noviembre","2050Noviembre",131371.41601936938,20]
[null,null,null,null,null,2050,"Diciembre",131371.41601936938,1.4999999999999911E-2,null,null,null,null,null,null,2050,"Diciembre","2050Diciembre",131371.41601936938,21]
[null,null,null,null,null,{"$f":"F571+1","v":2051},"Enero",119786.28883488705,1.4999999999999946E-2,null,null,null,null,null,null,{"$f":"P571+1","v":2051},"Enero","2051Enero",119786.28883488705,21]
[null,null,null,null,null,{"$f":"F572+1","v":2051},"Febrero",118931.62945995209,1.499999999999988E-2,null,null,null,null,null,null,{"$f":"P572+1","v":2051},"Febrero",{"$f":"CONCATENATE(P584,Q584)","v":"2051Febrero"},118931.62945995209,20]
[null,null,null,null,null,2051,"Marzo",118931.62945995209,1.499999999999988E-2,null,null,null,null,null,null,2051,"Marzo","2051Marzo",118931.62945995209,22]
[null,null,null,null,null,2051,"Abril",121803.46043002103,1.4999999999999866E-2,null,null,null,null,null,null,2051,"Abril","2051Abril",121803.46043002103,19]
[null,null,null,null,null,2051,"Mayo",121803.46043002103,1.4999999999999866E-2,null,null,null,null,null,null,2051,"Mayo","2051Mayo",121803.46043002103,21]
[null,null,null,null,null,2051,"Junio",121803.46043002103,1.4999999999999866E-2,null,null,null,null,null,null,2051,"Junio","2051Junio",121803.46043002103,20]
[null,null,null,null,null,2051,"Julio",127170.86615190656,1.4999999999999859E-2,null,null,null,null,null,null,2051,"Julio","2051Julio",127170.86615190656,20]
[null,null,null,null,null,2051,"Agosto",127170.86615190656,1.4999999999999859E-2,null,null,null,null,null,null,2051,"Agosto","2051Agosto",127170.86615190656,21]
[null,null,null,null,null,2051,"Septiembre",127170.86615190656,1.4999999999999859E-2,null,null,null,null,null,null,2051,"Septiembre","2051Septiembre",127170.86615190656,20]
[null,null,null,null,null,2051,"Octubre",133341.98725965992,1.4999999999999947E-2,null,null,null,null,null,null,2051,"Octubre","2051Octubre",133341.98725965992,22]
[null,null,null,null,null,2051,"Noviembre",133341.98725965992,1.4999999999999947E-2,null,null,null,null,null,null,2051,"Noviembre","2051Noviembre",133341.98725965992,20]
[null,null,null,null,null,2051,"Diciembre",133341.98725965992,1.4999999999999947E-2,null,null,null,null,null,null,2051,"Diciembre","2051Diciembre",133341.98725965992,20]
[null,null,null,null,null,2052,"Enero",121583.08316741034,{"$f":"(H595-H583)/H583","v":1.4999999999999883E-2},null,null,null,null,null,null,2052,"Enero","2052Enero",121583.08316741034,21]
[null,null,null,null,null,2052,"Febrero",120715.60390185135,1.4999999999999847E-2,null,null,null,null,null,null,2052,"Febrero","2052Febrero",120715.60390185135,20]
[null,null,null,null,null,2052,"Marzo",120715.60390185135,1.4999999999999847E-2,null,null,null,null,null,null,2052,"Marzo","2052Marzo",120715.60390185135,21]
[null,null,null,null,null,2052,"Abril",123630.51233647134,1.4999999999999892E-2,null,null,null,null,null,null,2052,"Abril","2052Abril",123630.51233647134,20]
[null,null,null,null,null,2052,"Mayo",123630.51233647134,1.4999999999999892E-2,null,null,null,null,null,null,2052,"Mayo","2052Mayo",123630.51233647134,19]
[null,null,null,null,null,2052,"Junio",123630.51233647134,1.4999999999999892E-2,null,null,null,null,null,null,2052,"Junio","2052Junio",123630.51233647134,19]
[null,null,null,null,null,2052,"Julio",129078.42914418515,1.499999999999992E-2,null,null,null,null,null,null,2052,"Julio","2052Julio",129078.42914418515,22]
[null,null,null,null,null,2052,"Agosto",129078.42914418515,1.499999999999992E-2,null,null,null,null,null,null,2052,"Agosto","2052Agosto",129078.42914418515,19]
[null,null,null,null,null,2052,"Septiembre",129078.42914418515,1.499999999999992E-2,null,null,null,null,null,null,2052,"Septiembre","2052Septiembre",129078.42914418515,22]
[null,null,null,null,null,2052,"Octubre",135342.1170685548,1.4999999999999878E-2,null,null,null,null,null,null,2052,"Octubre","2052Octubre",135342.1170685548,21]
[null,null,null,null,null,2052,"Noviembre",135342.1170685548,1.4999999999999878E-2,null,null,null,null,null,null,2052,"Noviembre","2052Noviembre",135342.1170685548,19]
[null,null,null,null,null,2052,"Diciembre",135342.1170685548,1.4999999999999878E-2,null,null,null,null,null,null,2052,"Diciembre","2052Diciembre",135342.1170685548,21]
[null,null,null,null,null,2053,"Enero",123406.82941492148,1.4999999999999866E-2,null,null,null,null,null,null,2053,"Enero","2053Enero",123406.82941492148,20]
[null,null,null,null,null,2053,"Febrero",122526.33796037911,1.4999999999999883E-2,null,null,null,null,null,null,2053,"Febrero","2053Febrero",122526.33796037911,20]
[null,null,null,null,null,2053,"Marzo",122526.33796037911,1.4999999999999883E-2,null,null,null,null,null,null,2053,"Marzo","2053Marzo",122526.33796037911,22]
[null,null,null,null,null,2053,"Abril",125484.9700215184,1.4999999999999935E-2,null,null,null,null,null,null,2053,"Abril","2053Abril",125484.9700215184,20]
[null,null,null,null,null,2053,"Mayo",125484.9700215184,1.4999999999999935E-2,null,null,null,null,null,null,2053,"Mayo","2053Mayo",125484.9700215184,20]
[null,null,null,null,null,2053,"Junio",125484.9700215184,1.4999999999999935E-2,null,null,null,null,null,null,2053,"Junio","2053Junio",125484.9700215184,21]
[null,null,null,null,null,2053,"Julio",131014.60558134792,1.4999999999999906E-2,null,null,null,null,null,null,2053,"Julio","2053Julio",131014.60558134792,20]
[null,null,null,null,null,2053,"Agosto",131014.60558134792,1.4999999999999906E-2,null,null,null,null,null,null,2053,"Agosto","2053Agosto",131014.60558134792,21]
[null,null,null,null,null,2053,"Septiembre",131014.60558134792,1.4999999999999906E-2,null,null,null,null,null,null,2053,"Septiembre","2053Septiembre",131014.60558134792,22]
[null,null,null,null,null,2053,"Octubre",137372.2488245831,1.4999999999999881E-2,null,null,null,null,null,null,2053,"Octubre","2053Octubre",137372.2488245831,20]
[null,null,null,null,null,2053,"Noviembre",137372.2488245831,1.4999999999999881E-2,null,null,null,null,null,null,2053,"Noviembre","2053Noviembre",137372.2488245831,20]
[null,null,null,null,null,2053,"Diciembre",137372.2488245831,1.4999999999999881E-2,null,null,null,null,null,null,2053,"Diciembre","2053Diciembre",137372.2488245831,22]
[null,null,null,null,null,2054,"Enero",125257.93185614528,1.4999999999999852E-2,null,null,null,null,null,null,2054,"Enero","2054Enero",125257.93185614528,20]
[null,null,null,null,null,2054,"Febrero",124364.23302978478,1.4999999999999859E-2,null,null,null,null,null,null,2054,"Febrero","2054Febrero",124364.23302978478,20]
[null,null,null,null,null,2054,"Marzo",124364.23302978478,1.4999999999999859E-2,null,null,null,null,null,null,2054,"Marzo","2054Marzo",124364.23302978478,22]
[null,null,null,null,null,2054,"Abril",127367.24457184116,1.4999999999999899E-2,null,null,null,null,null,null,2054,"Abril","2054Abril",127367.24457184116,19]
[null,null,null,null,null,2054,"Mayo",127367.24457184116,1.4999999999999899E-2,null,null,null,null,null,null,2054,"Mayo","2054Mayo",127367.24457184116,21]
[null,null,null,null,null,2054,"Junio",127367.24457184116,1.4999999999999899E-2,null,null,null,null,null,null,2054,"Junio","2054Junio",127367.24457184116,20]
[null,null,null,null,null,2054,"Julio",132979.82466506812,1.4999999999999909E-2,null,null,null,null,null,null,2054,"Julio","2054Julio",132979.82466506812,19]
[null,null,null,null,null,2054,"Agosto",132979.82466506812,1.4999999999999909E-2,null,null,null,null,null,null,2054,"Agosto","2054Agosto",132979.82466506812,22]
[null,null,null,null,null,2054,"Septiembre",132979.82466506812,1.4999999999999909E-2,null,null,null,null,null,null,2054,"Septiembre","2054Septiembre",132979.82466506812,22]
[null,null,null,null,null,2054,"Octubre",139432.83255695185,1.4999999999999986E-2,null,null,null,null,null,null,2054,"Octubre","2054Octubre",139432.83255695185,20]
[null,null,null,null,null,2054,"Noviembre",139432.83255695185,1.4999999999999986E-2,null,null,null,null,null,null,2054,"Noviembre","2054Noviembre",139432.83255695185,20]
[null,null,null,null,null,2054,"Diciembre",139432.83255695185,1.4999999999999986E-2,null,null,null,null,null,null,2054,"Diciembre","2054Diciembre",139432.83255695185,21]
[null,null,null,null,null,2055,"Enero",127136.80083398745,1.4999999999999914E-2,null,null,null,null,null,null,2055,"Enero","2055Enero",127136.80083398745,21]
[null,null,null,null,null,2055,"Febrero",126229.69652523154,1.4999999999999921E-2,null,null,null,null,null,null,2055,"Febrero","2055Febrero",126229.69652523154,20]
[null,null,null,null,null,2055,"Marzo",126229.69652523154,1.4999999999999921E-2,null,null,null,null,null,null,2055,"Marzo","2055Marzo",126229.69652523154,22]
[null,null,null,null,null,2055,"Abril",129277.75324041877,1.4999999999999895E-2,null,null,null,null,null,null,2055,"Abril","2055Abril",129277.75324041877,19]
[null,null,null,null,null,2055,"Mayo",129277.75324041877,1.4999999999999895E-2,null,null,null,null,null,null,2055,"Mayo","2055Mayo",129277.75324041877,21]
[null,null,null,null,null,2055,"Junio",129277.75324041877,1.4999999999999895E-2,null,null,null,null,null,null,2055,"Junio","2055Junio",129277.75324041877,20]
[null,null,null,null,null,2055,"Julio",134974.52203504412,1.4999999999999823E-2,null,null,null,null,null,null,2055,"Julio","2055Julio",134974.52203504412,20]
[null,null,null,null,null,2055,"Agosto",134974.52203504412,1.4999999999999823E-2,null,null,null,null,null,null,2055,"Agosto","2055Agosto",134974.52203504412,21]
[null,null,null,null,null,2055,"Septiembre",134974.52203504412,1.4999999999999823E-2,null,null,null,null,null,null,2055,"Septiembre","2055Septiembre",134974.52203504412,20]
[null,null,null,null,null,2055,"Octubre",141524.32504530612,1.4999999999999944E-2,null,null,null,null,null,null,2055,"Octubre","2055Octubre",141524.32504530612,22]
[null,null,null,null,null,2055,"Noviembre",141524.32504530612,1.4999999999999944E-2,null,null,null,null,null,null,2055,"Noviembre","2055Noviembre",141524.32504530612,20]
[null,null,null,null,null,2055,"Diciembre",141524.32504530612,1.4999999999999944E-2,null,null,null,null,null,null,2055,"Diciembre","2055Diciembre",141524.32504530612,20]
[null,null,null,null,null,2056,"Enero",{"$f":"H631*(1+$G$4)","v":129043.85284649725},1.4999999999999887E-2,null,null,null,null,null,null,2056,"Enero","2056Enero",129043.85284649725,21]
[null,null,null,null,null,2056,"Febrero",128123.14197311,1.4999999999999904E-2,null,null,null,null,null,null,2056,"Febrero","2056Febrero",128123.14197311,20]
[null,null,null,null,null,2056,"Marzo",128123.14197311,1.4999999999999904E-2,null,null,null,null,null,null,2056,"Marzo","2056Marzo",128123.14197311,21]
[null,null,null,null,null,2056,"Abril",131216.91953902502,1.4999999999999821E-2,null,null,null,null,null,null,2056,"Abril","2056Abril",131216.91953902502,20]
[null,null,null,null,null,2056,"Mayo",131216.91953902502,1.4999999999999821E-2,null,null,null,null,null,null,2056,"Mayo","2056Mayo",131216.91953902502,19]
[null,null,null,null,null,{"$f":"F636+1","v":2056},"Junio",131216.91953902502,1.4999999999999821E-2,null,null,null,null,null,null,{"$f":"P636+1","v":2056},"Junio",{"$f":"CONCATENATE(P648,Q648)","v":"2056Junio"},131216.91953902502,19]
[null,null,null,null,null,2056,"Julio",136999.13986556977,1.4999999999999892E-2,null,null,null,null,null,null,2056,"Julio","2056Julio",136999.13986556977,22]
[null,null,null,null,null,2056,"Agosto",136999.13986556977,1.4999999999999892E-2,null,null,null,null,null,null,2056,"Agosto","2056Agosto",136999.13986556977,19]
[null,null,null,null,null,2056,"Septiembre",136999.13986556977,1.4999999999999892E-2,null,null,null,null,null,null,2056,"Septiembre","2056Septiembre",136999.13986556977,22]
[null,null,null,null,null,2056,"Octubre",143647.18992098569,1.4999999999999873E-2,null,null,null,null,null,null,2056,"Octubre","2056Octubre",143647.18992098569,21]
[null,null,null,null,null,2056,"Noviembre",143647.18992098569,1.4999999999999873E-2,null,null,null,null,null,null,2056,"Noviembre","2056Noviembre",143647.18992098569,19]
[null,null,null,null,null,2056,"Diciembre",143647.18992098569,1.4999999999999873E-2,null,null,null,null,null,null,2056,"Diciembre","2056Diciembre",143647.18992098569,21]
[null,null,null,null,null,2057,"Enero",130979.51063919469,1.4999999999999873E-2,null,null,null,null,null,null,2057,"Enero","2057Enero",130979.51063919469,20]
[null,null,null,null,null,2057,"Febrero",130044.98910270665,1.4999999999999958E-2,null,null,null,null,null,null,2057,"Febrero","2057Febrero",130044.98910270665,20]
[null,null,null,null,null,2057,"Marzo",130044.98910270665,1.4999999999999958E-2,null,null,null,null,null,null,2057,"Marzo","2057Marzo",130044.98910270665,22]
[null,null,null,null,null,2057,"Abril",133185.1733321104,1.4999999999999977E-2,null,null,null,null,null,null,2057,"Abril","2057Abril",133185.1733321104,20]
[null,null,null,null,null,2057,"Mayo",133185.1733321104,{"$f":"(H659-H647)/H647","v":1.4999999999999977E-2},null,null,null,null,null,null,2057,"Mayo","2057Mayo",133185.1733321104,20]
[null,null,null,null,null,2057,"Junio",133185.1733321104,1.4999999999999977E-2,null,null,null,null,null,null,2057,"Junio","2057Junio",133185.1733321104,21]
[null,null,null,null,null,2057,"Julio",139054.12696355331,1.4999999999999949E-2,null,null,null,null,null,null,2057,"Julio","2057Julio",139054.12696355331,20]
[null,null,null,null,null,2057,"Agosto",139054.12696355331,1.4999999999999949E-2,null,null,null,null,null,null,2057,"Agosto","2057Agosto",139054.12696355331,21]
[null,null,null,null,null,2057,"Septiembre",139054.12696355331,1.4999999999999949E-2,null,null,null,null,null,null,2057,"Septiembre","2057Septiembre",139054.12696355331,22]
[null,null,null,null,null,2057,"Octubre",145801.89776980047,1.4999999999999975E-2,null,null,null,null,null,null,2057,"Octubre","2057Octubre",145801.89776980047,20]
[null,null,null,null,null,2057,"Noviembre",145801.89776980047,1.4999999999999975E-2,null,null,null,null,null,null,2057,"Noviembre","2057Noviembre",145801.89776980047,20]
[null,null,null,null,null,2057,"Diciembre",145801.89776980047,1.4999999999999975E-2,null,null,null,null,null,null,2057,"Diciembre","2057Diciembre",145801.89776980047,22]
[null,null,null,null,null,2058,"Enero",132944.20329878261,1.4999999999999993E-2,null,null,null,null,null,null,2058,"Enero","2058Enero",132944.20329878261,20]
[null,null,null,null,null,2058,"Febrero",131995.66393924723,1.499999999999985E-2,null,null,null,null,null,null,2058,"Febrero","2058Febrero",131995.66393924723,20]
[null,null,null,null,null,2058,"Marzo",131995.66393924723,1.499999999999985E-2,null,null,null,null,null,null,2058,"Marzo","2058Marzo",131995.66393924723,22]
[null,null,null,null,null,2058,"Abril",135182.95093209203,1.4999999999999855E-2,null,null,null,null,null,null,2058,"Abril","2058Abril",135182.95093209203,19]
[null,null,null,null,null,2058,"Mayo",135182.95093209203,1.4999999999999855E-2,null,null,null,null,null,null,2058,"Mayo","2058Mayo",135182.95093209203,21]
[null,null,null,null,null,2058,"Junio",135182.95093209203,1.4999999999999855E-2,null,null,null,null,null,null,2058,"Junio","2058Junio",135182.95093209203,20]
[null,null,null,null,null,2058,"Julio",141139.9388680066,1.499999999999996E-2,null,null,null,null,null,null,2058,"Julio","2058Julio",141139.9388680066,19]
[null,null,null,null,null,2058,"Agosto",141139.9388680066,1.499999999999996E-2,null,null,null,null,null,null,2058,"Agosto","2058Agosto",141139.9388680066,22]
[null,null,null,null,null,2058,"Septiembre",141139.9388680066,1.499999999999996E-2,null,null,null,null,null,null,2058,"Septiembre","2058Septiembre",141139.9388680066,22]
[null,null,null,null,null,2058,"Octubre",147988.92623634747,1.499999999999992E-2,null,null,null,null,null,null,2058,"Octubre","2058Octubre",147988.92623634747,20]
[null,null,null,null,null,2058,"Noviembre",147988.92623634747,1.499999999999992E-2,null,null,null,null,null,null,2058,"Noviembre","2058Noviembre",147988.92623634747,20]
[null,null,null,null,null,2058,"Diciembre",147988.92623634747,1.499999999999992E-2,null,null,null,null,null,null,2058,"Diciembre","2058Diciembre",147988.92623634747,21]
[null,null,null,null,null,2059,"Enero",134938.36634826433,1.4999999999999869E-2,null,null,null,null,null,null,2059,"Enero","2059Enero",134938.36634826433,21]
[null,null,null,null,null,2059,"Febrero",133975.59889833591,1.4999999999999823E-2,null,null,null,null,null,null,2059,"Febrero","2059Febrero",133975.59889833591,20]
[null,null,null,null,null,2059,"Marzo",133975.59889833591,1.4999999999999823E-2,null,null,null,null,null,null,2059,"Marzo","2059Marzo",133975.59889833591,22]
[null,null,null,null,null,2059,"Abril",137210.69519607341,1.5000000000000008E-2,null,null,null,null,null,null,2059,"Abril","2059Abril",137210.69519607341,19]
[null,null,null,null,null,2059,"Mayo",137210.69519607341,1.5000000000000008E-2,null,null,null,null,null,null,2059,"Mayo","2059Mayo",137210.69519607341,21]
[null,null,null,null,null,2059,"Junio",137210.69519607341,1.5000000000000008E-2,null,null,null,null,null,null,2059,"Junio","2059Junio",137210.69519607341,20]
[null,null,null,null,null,2059,"Julio",143257.03795102669,1.4999999999999935E-2,null,null,null,null,null,null,2059,"Julio","2059Julio",143257.03795102669,20]
[null,null,null,null,null,2059,"Agosto",143257.03795102669,1.4999999999999935E-2,null,null,null,null,null,null,2059,"Agosto","2059Agosto",143257.03795102669,21]
[null,null,null,null,null,2059,"Septiembre",143257.03795102669,1.4999999999999935E-2,null,null,null,null,null,null,2059,"Septiembre","2059Septiembre",143257.03795102669,20]
[null,null,null,null,null,2059,"Octubre",150208.76012989267,1.4999999999999951E-2,null,null,null,null,null,null,2059,"Octubre","2059Octubre",150208.76012989267,22]
[null,null,null,null,null,2059,"Noviembre",150208.76012989267,1.4999999999999951E-2,null,null,null,null,null,null,2059,"Noviembre","2059Noviembre",150208.76012989267,20]
[null,null,null,null,null,2059,"Diciembre",150208.76012989267,1.4999999999999951E-2,null,null,null,null,null,null,2059,"Diciembre","2059Diciembre",150208.76012989267,20]
[null,null,null,null,null,2060,"Enero",136962.44184348828,1.4999999999999899E-2,null,null,null,null,null,null,2060,"Enero","2060Enero",136962.44184348828,21]
[null,null,null,null,null,2060,"Febrero",135985.23288181095,1.5000000000000008E-2,null,null,null,null,null,null,2060,"Febrero","2060Febrero",135985.23288181095,20]
[null,null,null,null,null,2060,"Marzo",135985.23288181095,1.5000000000000008E-2,null,null,null,null,null,null,2060,"Marzo","2060Marzo",135985.23288181095,21]
[null,null,null,null,null,2060,"Abril",139268.85562401451,1.4999999999999966E-2,null,null,null,null,null,null,2060,"Abril","2060Abril",139268.85562401451,20]
[null,null,null,null,null,2060,"Mayo",139268.85562401451,1.4999999999999966E-2,null,null,null,null,null,null,2060,"Mayo","2060Mayo",139268.85562401451,19]
[null,null,null,null,null,2060,"Junio",139268.85562401451,1.4999999999999966E-2,null,null,null,null,null,null,2060,"Junio","2060Junio",139268.85562401451,19]
[null,null,null,null,null,2060,"Julio",145405.89352029207,1.4999999999999826E-2,null,null,null,null,null,null,2060,"Julio","2060Julio",145405.89352029207,22]
[null,null,null,null,null,2060,"Agosto",145405.89352029207,1.4999999999999826E-2,null,null,null,null,null,null,2060,"Agosto","2060Agosto",145405.89352029207,19]
[null,null,null,null,null,2060,"Septiembre",145405.89352029207,1.4999999999999826E-2,null,null,null,null,null,null,2060,"Septiembre","2060Septiembre",145405.89352029207,22]
[null,null,null,null,null,2060,"Octubre",152461.89153184104,1.4999999999999859E-2,null,null,null,null,null,null,2060,"Octubre","2060Octubre",152461.89153184104,21]
[null,null,null,null,null,2060,"Noviembre",152461.89153184104,1.4999999999999859E-2,null,null,null,null,null,null,2060,"Noviembre","2060Noviembre",152461.89153184104,19]
[null,null,null,null,null,2060,"Diciembre",152461.89153184104,1.4999999999999859E-2,null,null,null,null,null,null,2060,"Diciembre","2060Diciembre",152461.89153184104,21]
[null,null,null,null,null,2061,"Enero",139016.8784711406,1.499999999999998E-2,null,null,null,null,null,null,2061,"Enero","2061Enero",139016.8784711406,20]
[null,null,null,null,null,2061,"Febrero",138025.0113750381,1.4999999999999866E-2,null,null,null,null,null,null,2061,"Febrero","2061Febrero",138025.0113750381,20]
[null,null,null,null,null,2061,"Marzo",138025.0113750381,1.4999999999999866E-2,null,null,null,null,null,null,2061,"Marzo","2061Marzo",138025.0113750381,22]
[null,null,null,null,null,2061,"Abril",141357.88845837471,1.4999999999999883E-2,null,null,null,null,null,null,2061,"Abril","2061Abril",141357.88845837471,20]
[null,null,null,null,null,2061,"Mayo",{"$f":"H695*(1+$G$4)","v":141357.88845837471},1.4999999999999883E-2,null,null,null,null,null,null,2061,"Mayo","2061Mayo",141357.88845837471,20]
[null,null,null,null,null,2061,"Junio",141357.88845837471,1.4999999999999883E-2,null,null,null,null,null,null,2061,"Junio","2061Junio",141357.88845837471,21]
[null,null,null,null,null,2061,"Julio",147586.98192309643,1.4999999999999894E-2,null,null,null,null,null,null,2061,"Julio","2061Julio",147586.98192309643,20]
[null,null,null,null,null,2061,"Agosto",147586.98192309643,1.4999999999999894E-2,null,null,null,null,null,null,2061,"Agosto","2061Agosto",147586.98192309643,21]
[null,null,null,null,null,2061,"Septiembre",147586.98192309643,1.4999999999999894E-2,null,null,null,null,null,null,2061,"Septiembre","2061Septiembre",147586.98192309643,22]
[null,null,null,null,null,{"$f":"F700+1","v":2061},"Octubre",154748.81990481864,1.4999999999999849E-2,null,null,null,null,null,null,{"$f":"P700+1","v":2061},"Octubre",{"$f":"CONCATENATE(P712,Q712)","v":"2061Octubre"},154748.81990481864,20]
[null,null,null,null,null,2061,"Noviembre",154748.81990481864,1.4999999999999849E-2,null,null,null,null,null,null,2061,"Noviembre","2061Noviembre",154748.81990481864,20]
[null,null,null,null,null,2061,"Diciembre",154748.81990481864,1.4999999999999849E-2,null,null,null,null,null,null,2061,"Diciembre","2061Diciembre",154748.81990481864,22]
[null,null,null,null,null,2062,"Enero",141102.13164820769,1.4999999999999864E-2,null,null,null,null,null,null,2062,"Enero","2062Enero",141102.13164820769,20]
[null,null,null,null,null,2062,"Febrero",140095.38654566367,1.5000000000000001E-2,null,null,null,null,null,null,2062,"Febrero","2062Febrero",140095.38654566367,20]
[null,null,null,null,null,2062,"Marzo",140095.38654566367,1.5000000000000001E-2,null,null,null,null,null,null,2062,"Marzo","2062Marzo",140095.38654566367,22]
[null,null,null,null,null,2062,"Abril",143478.25678525033,1.4999999999999953E-2,null,null,null,null,null,null,2062,"Abril","2062Abril",143478.25678525033,19]
[null,null,null,null,null,2062,"Mayo",143478.25678525033,1.4999999999999953E-2,null,null,null,null,null,null,2062,"Mayo","2062Mayo",143478.25678525033,21]
[null,null,null,null,null,2062,"Junio",143478.25678525033,1.4999999999999953E-2,null,null,null,null,null,null,2062,"Junio","2062Junio",143478.25678525033,20]
[null,null,null,null,null,2062,"Julio",149800.78665194288,1.4999999999999984E-2,null,null,null,null,null,null,2062,"Julio","2062Julio",149800.78665194288,19]
[null,null,null,null,null,2062,"Agosto",149800.78665194288,1.4999999999999984E-2,null,null,null,null,null,null,2062,"Agosto","2062Agosto",149800.78665194288,22]
[null,null,null,null,null,2062,"Septiembre",149800.78665194288,{"$f":"(H723-H711)/H711","v":1.4999999999999984E-2},null,null,null,null,null,null,2062,"Septiembre","2062Septiembre",149800.78665194288,22]
[null,null,null,null,null,2062,"Octubre",157070.05220339089,1.4999999999999852E-2,null,null,null,null,null,null,2062,"Octubre","2062Octubre",157070.05220339089,20]
[null,null,null,null,null,2062,"Noviembre",157070.05220339089,1.4999999999999852E-2,null,null,null,null,null,null,2062,"Noviembre","2062Noviembre",157070.05220339089,20]
[null,null,null,null,null,2062,"Diciembre",157070.05220339089,1.4999999999999852E-2,null,null,null,null,null,null,2062,"Diciembre","2062Diciembre",157070.05220339089,21]
[null,null,null,null,null,2063,"Enero",143218.66362293079,1.4999999999999869E-2,null,null,null,null,null,null,2063,"Enero","2063Enero",143218.66362293079,21]
[null,null,null,null,null,2063,"Febrero",142196.81734384861,1.4999999999999904E-2,null,null,null,null,null,null,2063,"Febrero","2063Febrero",142196.81734384861,20]
[null,null,null,null,null,2063,"Marzo",142196.81734384861,1.4999999999999904E-2,null,null,null,null,null,null,2063,"Marzo","2063Marzo",142196.81734384861,22]
[null,null,null,null,null,2063,"Abril",145630.43063702906,1.4999999999999831E-2,null,null,null,null,null,null,2063,"Abril","2063Abril",145630.43063702906,19]
[null,null,null,null,null,2063,"Mayo",145630.43063702906,1.4999999999999831E-2,null,null,null,null,null,null,2063,"Mayo","2063Mayo",145630.43063702906,21]
[null,null,null,null,null,2063,"Junio",145630.43063702906,1.4999999999999831E-2,null,null,null,null,null,null,2063,"Junio","2063Junio",145630.43063702906,20]
[null,null,null,null,null,2063,"Julio",152047.79845172202,1.4999999999999968E-2,null,null,null,null,null,null,2063,"Julio","2063Julio",152047.79845172202,20]
[null,null,null,null,null,2063,"Agosto",152047.79845172202,1.4999999999999968E-2,null,null,null,null,null,null,2063,"Agosto","2063Agosto",152047.79845172202,21]
[null,null,null,null,null,2063,"Septiembre",152047.79845172202,1.4999999999999968E-2,null,null,null,null,null,null,2063,"Septiembre","2063Septiembre",152047.79845172202,20]
[null,null,null,null,null,2063,"Octubre",159426.10298644175,1.4999999999999963E-2,null,null,null,null,null,null,2063,"Octubre","2063Octubre",159426.10298644175,22]
[null,null,null,null,null,2063,"Noviembre",159426.10298644175,1.4999999999999963E-2,null,null,null,null,null,null,2063,"Noviembre","2063Noviembre",159426.10298644175,20]
[null,null,null,null,null,2063,"Diciembre",159426.10298644175,1.4999999999999963E-2,null,null,null,null,null,null,2063,"Diciembre","2063Diciembre",159426.10298644175,20]
[null,null,null,null,null,2064,"Enero",145366.94357727474,1.4999999999999895E-2,null,null,null,null,null,null,2064,"Enero","2064Enero",145366.94357727474,21]
[null,null,null,null,null,2064,"Febrero",144329.76960400632,1.4999999999999828E-2,null,null,null,null,null,null,2064,"Febrero","2064Febrero",144329.76960400632,20]
[null,null,null,null,null,2064,"Marzo",144329.76960400632,1.4999999999999828E-2,null,null,null,null,null,null,2064,"Marzo","2064Marzo",144329.76960400632,21]
[null,null,null,null,null,2064,"Abril",147814.88709658448,1.499999999999993E-2,null,null,null,null,null,null,2064,"Abril","2064Abril",147814.88709658448,20]
[null,null,null,null,null,2064,"Mayo",147814.88709658448,1.499999999999993E-2,null,null,null,null,null,null,2064,"Mayo","2064Mayo",147814.88709658448,19]
[null,null,null,null,null,2064,"Junio",147814.88709658448,1.499999999999993E-2,null,null,null,null,null,null,2064,"Junio","2064Junio",147814.88709658448,19]
[null,null,null,null,null,2064,"Julio",154328.51542849783,1.4999999999999913E-2,null,null,null,null,null,null,2064,"Julio","2064Julio",154328.51542849783,22]
[null,null,null,null,null,2064,"Agosto",154328.51542849783,1.4999999999999913E-2,null,null,null,null,null,null,2064,"Agosto","2064Agosto",154328.51542849783,19]
[null,null,null,null,null,2064,"Septiembre",154328.51542849783,1.4999999999999913E-2,null,null,null,null,null,null,2064,"Septiembre","2064Septiembre",154328.51542849783,22]
[null,null,null,null,null,2064,"Octubre",161817.49453123836,1.4999999999999921E-2,null,null,null,null,null,null,2064,"Octubre","2064Octubre",161817.49453123836,21]
[null,null,null,null,null,2064,"Noviembre",161817.49453123836,1.4999999999999921E-2,null,null,null,null,null,null,2064,"Noviembre","2064Noviembre",161817.49453123836,19]
[null,null,null,null,null,2064,"Diciembre",161817.49453123836,1.4999999999999921E-2,null,null,null,null,null,null,2064,"Diciembre","2064Diciembre",161817.49453123836,21]
[null,null,null,null,null,2065,"Enero",147547.44773093384,1.4999999999999866E-2,null,null,null,null,null,null,2065,"Enero","2065Enero",147547.44773093384,20]
[null,null,null,null,null,2065,"Febrero",146494.71614806639,1.4999999999999871E-2,null,null,null,null,null,null,2065,"Febrero","2065Febrero",146494.71614806639,20]
[null,null,null,null,null,2065,"Marzo",146494.71614806639,1.4999999999999871E-2,null,null,null,null,null,null,2065,"Marzo","2065Marzo",146494.71614806639,22]
[null,null,null,null,null,2065,"Abril",150032.11040303324,1.4999999999999895E-2,null,null,null,null,null,null,2065,"Abril","2065Abril",150032.11040303324,20]
[null,null,null,null,null,2065,"Mayo",150032.11040303324,1.4999999999999895E-2,null,null,null,null,null,null,2065,"Mayo","2065Mayo",150032.11040303324,20]
[null,null,null,null,null,2065,"Junio",150032.11040303324,1.4999999999999895E-2,null,null,null,null,null,null,2065,"Junio","2065Junio",150032.11040303324,21]
[null,null,null,null,null,2065,"Julio",156643.44315992529,1.4999999999999895E-2,null,null,null,null,null,null,2065,"Julio","2065Julio",156643.44315992529,20]
[null,null,null,null,null,2065,"Agosto",156643.44315992529,1.4999999999999895E-2,null,null,null,null,null,null,2065,"Agosto","2065Agosto",156643.44315992529,21]
[null,null,null,null,null,2065,"Septiembre",156643.44315992529,1.4999999999999895E-2,null,null,null,null,null,null,2065,"Septiembre","2065Septiembre",156643.44315992529,22]
[null,null,null,null,null,2065,"Octubre",164244.75694920693,1.4999999999999944E-2,null,null,null,null,null,null,2065,"Octubre","2065Octubre",164244.75694920693,20]
[null,null,null,null,null,2065,"Noviembre",164244.75694920693,1.4999999999999944E-2,null,null,null,null,null,null,2065,"Noviembre","2065Noviembre",164244.75694920693,20]
[null,null,null,null,null,2065,"Diciembre",164244.75694920693,1.4999999999999944E-2,null,null,null,null,null,null,2065,"Diciembre","2065Diciembre",164244.75694920693,22]

{"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":[[1,10,2,10],[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],[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],[1,34,2,34],[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],[1,46,2,46],[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],[1,58,2,58],[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],[1,70,2,70],[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],[1,82,2,82],[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],[1,96,2,96],[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],[1,118,2,118],[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]]}
[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. "]