{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["Menu","Supuestos macro","Información Histórica","Variables","Tarifas","Paso 1 Y 2 -Alistamiento Datos","Paso 3 - Modelo econometrico","Reestimación 1","Reestimación 2","Reestimación 3","Reestimación 4","Reestimación 5","Reestimación 6","Reestimación 7","Reestimación 8","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","Datos"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Menu","index":0,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[[8,1,9,17],[11,1,12,17],[15,1,15,17]]}
[]
[]
[]
[]
[]
[]
[]
[]
[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"]

{"sheet":"Supuestos macro","index":1,"n_rows":594,"n_cols":19,"rows_kept":594,"cut":false,"hidden":false,"merged":[[1,1,1,3],[1,5,1,8],[1,10,1,13],[1,15,1,18],[2,15,3,18]]}
[]
[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 R."]
[null,"Fecha de actualización ","2024-07-01",null,null,"Crecimiento escenario en riesgo",1.4999999999999999E-2,null,null,null,"Supuesto de inflación ",0.03]
[]
[null,"Año","PIB Interno Real ($ Millones de 2015)","Variación porcentual ",null,"Año","Mes","PIB Interno Real ($ Millones de 2015)","Variación porcentual ",null,"Año","IPC ","IPC Valor","Indice (Constantes 2015)",null,"Año","Mes","PIB Interno Real ($ Millones de 2015)","Días hábiles"]
[null,2003,471264.17403718631,4.560975319753191,null,2003,"Enero ",{"$f":"$C$7/12","v":39272.014503098857},null,null,2002,51.477899999999998,51.477899999999998,1.7104427336779473,null,2003,"Enero ",39272.014503098857,21]
[null,2004,491303.07494386972,4.2521587701046304,null,2003,"Febrero ",{"$f":"$C$7/12","v":39272.014503098857},null,null,2003,53.07,53.07,{"$f":"$L$20/L8","v":1.6591294516676087},null,2003,"Febrero ",39272.014503098857,20]
[null,2005,514853.00000000006,4.7933599965400031,null,2003,"Marzo",39272.014503098857,null,null,2004,55.99,55.99,1.5726022504018573,null,2003,"Marzo",39272.014503098857,22]
[null,2006,549435,6.7168686984440118,null,2003,"Abril",39272.014503098857,null,null,2005,58.7,58.7,1.4999999999999998,null,2003,"Abril",39272.014503098857,19]
[null,2007,586456.99999999988,6.7381946909097268,null,2003,"Mayo",39272.014503098857,null,null,2006,61.33,61.33,1.4356758519484754,null,2003,"Mayo",39272.014503098857,21]
[null,2008,605713,3.2834461861654285,null,2003,"Junio",39272.014503098857,null,null,2007,64.819999999999993,64.819999999999993,1.3583770441221845,null,2003,"Junio",39272.014503098857,20]
[null,2009,612616,1.1396486454806176,null,2003,"Julio",{"$f":"$C$7/12","v":39272.014503098857},null,null,2008,69.8,69.8,1.2614613180515759,null,2003,"Julio",39272.014503098857,20]
[null,2010,640151.00000000012,4.4946589707092421,null,2003,"Agosto",39272.014503098857,null,null,2009,71.2,71.2,1.2366573033707864,null,2003,"Agosto",39272.014503098857,21]
[null,2011,684628,6.9478919817355322,null,2003,"Septiembre",39272.014503098857,null,null,2010,73.45,73.45,1.1987746766507827,null,2003,"Septiembre",39272.014503098857,20]
[null,2012,711415.00000000012,3.9126357671611656,null,2003,"Octubre",39272.014503098857,null,null,2011,76.19,76.19,1.1556634728967057,null,2003,"Octubre",39272.014503098857,22]
[null,2013,747939.00000000012,5.1339935199567144,null,2003,"Noviembre",39272.014503098857,null,null,2012,78.05,78.05,1.1281229980781551,null,2003,"Noviembre",39272.014503098857,20]
[null,2014,781589.00000000023,4.4990300011097384,null,2003,"Diciembre",39272.014503098857,null,null,2013,79.56,79.56,1.1067119155354448,null,2003,"Diciembre",39272.014503098857,20]
[null,2015,804691.99999999988,2.9559013752751939,null,{"$f":"F7+1","v":2004},"Enero",{"$f":"$C$8/12","v":40941.922911989146},{"$f":"(H19-H7)/H7","v":4.2521587701046526E-2},null,2014,82.47,82.47,1.0676609676245907,null,{"$f":"P7+1","v":2004},"Enero",40941.922911989146,21]
[null,2016,821489,2.0873825016279657,null,{"$f":"F8+1","v":2004},"Febrero",{"$f":"$C$8/12","v":40941.922911989146},{"$f":"(H20-H8)/H8","v":4.2521587701046526E-2},null,2015,88.05,88.05,1,null,{"$f":"P8+1","v":2004},"Febrero",40941.922911989146,20]
[null,2017,832656,1.3593608678874602,null,2004,"Marzo",40941.922911989146,4.2521587701046526E-2,null,2016,93.11,93.11,0.94565567608205348,null,2004,"Marzo",40941.922911989146,18]
[null,2018,854008,2.5643242827770418,null,2004,"Abril",40941.922911989146,4.2521587701046526E-2,null,2017,96.92,96.92,0.90848122162608336,null,2004,"Abril",40941.922911989146,22]
[null,2019,881224,3.1868553924553344,null,2004,"Mayo",40941.922911989146,4.2521587701046526E-2,null,2018,100,100,0.88049999999999995,null,2004,"Mayo",40941.922911989146,20]
[null,2020,817900,-7.1859141376085951,null,2004,"Junio",{"$f":"$C$8/12","v":40941.922911989146},4.2521587701046526E-2,null,2019,103.8,103.8,0.84826589595375723,null,2004,"Junio",40941.922911989146,19]
[null,2021,906243,10.801198190487838,null,2004,"Julio",40941.922911989146,4.2521587701046526E-2,null,2020,105.48,105.48,0.83475540386803182,null,2004,"Julio",40941.922911989146,23]
[null,2022,972298,7.2888838865514005,null,2004,"Agosto",40941.922911989146,4.2521587701046526E-2,null,2021,111.41,111.41,0.79032402836370164,null,2004,"Agosto",40941.922911989146,19]
[null,2023,978233.16473216843,0.61042650835119172,null,2004,"Septiembre",40941.922911989146,4.2521587701046526E-2,null,2022,126.03,126.03,0.69864318019519156,null,2004,"Septiembre",40941.922911989146,22]
[null,2024,995114.5332036753,1.7256998719859196,null,2004,"Octubre",40941.922911989146,4.2521587701046526E-2,null,2023,137.72,137.72,{"$f":"$L$20/L28","v":0.63934069125762416},null,2004,"Octubre",40941.922911989146,22]
[null,2025,1024911.6290330902,2.9943383233974163,null,2004,"Noviembre",40941.922911989146,4.2521587701046526E-2,null,2024,145.03861968654056,145.03861968654056,{"$f":"$L$20/L29","v":0.60707968808786827},null,2004,"Noviembre",40941.922911989146,18]
[null,2026,1055249.0132524697,2.9600000000000071,null,2004,"Diciembre",40941.922911989146,4.2521587701046526E-2,null,2025,149.7300521365332,149.7300521365332,0.58805830054550778,null,2004,"Diciembre",40941.922911989146,21]
[null,"Fuente: Política Macro MHCP ",null,null,null,2005,"Enero",{"$f":"$D$34/3","v":42101.279905797332},2.8317111443456104E-2,null,2026,154.2219537006292,154.2219537006292,0.57093038887913383,null,2005,"Enero",42101.279905797332,20]
[null,null,null,null,null,2005,"Febrero",{"$f":"$D$34/3","v":42101.279905797332},2.8317111443456104E-2,null,2027,158.84861231164808,158.84861231164808,0.55430134842634349,null,2005,"Febrero",42101.279905797332,20]
[null,"Año","Trimestre","PIB Interno Real ($ Millones de 2015)",null,2005,"Marzo",{"$f":"$D$34/3","v":42101.279905797332},2.8317111443456104E-2,null,2028,163.61407068099754,163.61407068099754,0.53815664895761495,null,2005,"Marzo",42101.279905797332,20]
[null,2005,"I",126303.83971739199,null,2005,"Abril",{"$f":"$D$35/3","v":42920.205588261},4.8319241881346703E-2,null,2029,168.52249280142746,168.52249280142746,0.52248218345399511,null,2005,"Abril",42920.205588261,22]
[null,2005,"II",128760.616764783,null,2005,"Mayo",{"$f":"$D$35/3","v":42920.205588261},4.8319241881346703E-2,null,2030,173.57816758547028,173.57816758547028,0.50726425578057777,null,2005,"Mayo",42920.205588261,20]
[null,2005,"III",128746.26301131101,null,2005,"Junio",{"$f":"$D$35/3","v":42920.205588261},4.8319241881346703E-2,null,2031,178.7855126130344,178.7855126130344,0.49248956871900756,null,2005,"Junio",42920.205588261,21]
[null,2005,"IV",131042.28038767799,null,2005,"Julio",{"$f":"$D$36/3","v":42915.421003770338},4.8202379160928135E-2,null,2032,184.14907799142543,184.14907799142543,0.47814521234855101,null,2005,"Julio",42915.421003770338,19]
[null,{"$f":"B34+1","v":2006},"I",133975.643976758,null,2005,"Agosto",{"$f":"$D$36/3","v":42915.421003770338},4.8202379160928135E-2,null,2033,189.6735503311682,189.6735503311682,0.46421865276558349,null,2005,"Agosto",42915.421003770338,22]
[null,{"$f":"B35+1","v":2006},"II",136054.52325454401,null,2005,"Septiembre",{"$f":"$D$36/3","v":42915.421003770338},4.8202379160928135E-2,null,2034,195.36375684110325,195.36375684110325,0.45069772113163448,null,2005,"Septiembre",42915.421003770338,22]
[null,2006,"III",138623.80996544901,null,2005,"Octubre",{"$f":"$D$37/3","v":43680.760129226001},6.6895666408351151E-2,null,2035,201.22466954633634,201.22466954633634,{"$f":"$L$20/L40","v":0.43757060304042183},null,2005,"Octubre",43680.760129226001,20]
[null,2006,"IV",140781.02280325,null,2005,"Noviembre",{"$f":"$D$37/3","v":43680.760129226001},6.6895666408351151E-2,null,2036,207.26140963272644,207.26140963272644,0.42482582819458425,null,2005,"Noviembre",43680.760129226001,20]
[null,2007,"I",143081.26826305501,null,2005,"Diciembre",{"$f":"$D$37/3","v":43680.760129226001},6.6895666408351151E-2,null,2037,213.47925192170823,213.47925192170823,0.41245226038309152,null,2005,"Diciembre",43680.760129226001,22]
[null,2007,"II",145246.008407274,null,2006,"Enero",{"$f":"$D$38/3","v":44658.547992252665},6.0740863274876308E-2,null,2038,219.88362947935948,219.88362947935948,0.4004390877505743,null,2006,"Enero",44658.547992252665,21]
[null,2007,"III",148163.764065475,null,2006,"Febrero",{"$f":"$D$38/3","v":44658.547992252665},6.0740863274876308E-2,null,2039,226.48013836374028,226.48013836374028,0.38877581335007211,null,2006,"Febrero",44658.547992252665,20]
[null,2007,"IV",149965.95926419599,null,2006,"Marzo",{"$f":"$D$38/3","v":44658.547992252665},6.0740863274876308E-2,null,2040,233.2745425146525,233.2745425146525,0.37745224597094379,null,2006,"Marzo",44658.547992252665,22]
[null,2008,"I",150969.37829454101,null,2006,"Abril",{"$f":"$D$39/3","v":45351.50775151467},5.664702975977004E-2,null,2041,240.27277879009208,240.27277879009208,0.36645849123392599,null,2006,"Abril",45351.50775151467,18]
[null,2008,"II",151290.89297266499,null,2006,"Mayo",{"$f":"$D$39/3","v":45351.50775151467},5.664702975977004E-2,null,2042,247.48096215379485,247.48096215379485,0.35578494294555918,null,2006,"Mayo",45351.50775151467,21]
[null,2008,"III",153013.07508820001,null,2006,"Junio",{"$f":"$D$39/3","v":45351.50775151467},5.664702975977004E-2,null,2043,254.90539101840869,254.90539101840869,0.34542227470442644,null,2006,"Junio",45351.50775151467,20]
[null,2008,"IV",150439.65364459399,null,2006,"Julio",{"$f":"$D$40/3","v":46207.936655149671},7.6721038134289057E-2,null,2044,262.55255274896098,262.55255274896098,0.33536143175187028,null,2006,"Julio",46207.936655149671,19]
[null,2009,"I",150708.08575864101,null,2006,"Agosto",{"$f":"$D$40/3","v":46207.936655149671},7.6721038134289057E-2,null,2045,270.42912933142981,270.42912933142981,0.32559362306006823,null,2006,"Agosto",46207.936655149671,21]
[null,2009,"II",152585.22102351699,null,2006,"Septiembre",{"$f":"$D$40/3","v":46207.936655149671},7.6721038134289057E-2,null,2046,278.54200321137273,278.54200321137273,0.31611031365055164,null,2006,"Septiembre",46207.936655149671,22]
[null,2009,"III",154064.77394743299,null,2006,"Octubre",{"$f":"$D$41/3","v":46927.007601083336},7.4317559086736928E-2,null,2047,286.89826330771393,286.89826330771393,0.30690321713645791,null,2006,"Octubre",46927.007601083336,21]
[null,2009,"IV",155257.91927040901,null,2006,"Noviembre",{"$f":"$D$41/3","v":46927.007601083336},7.4317559086736928E-2,null,2048,295.50521120694538,295.50521120694538,0.29796428848199791,null,2006,"Noviembre",46927.007601083336,20]
[null,2010,"I",156579.97899798999,null,2006,"Diciembre",{"$f":"$D$41/3","v":46927.007601083336},7.4317559086736928E-2,null,2049,304.37036754315375,304.37036754315375,0.28928571697281352,null,2006,"Diciembre",46927.007601083336,19]
[null,2010,"II",159309.648032025,null,2007,"Enero",{"$f":"$D$42/3","v":47693.756087685004},6.796477341714928E-2,null,2050,313.50147856944835,313.50147856944835,0.28085991939108107,null,2007,"Enero",47693.756087685004,21]
[null,2010,"III",160450.11027216801,null,2007,"Febrero",{"$f":"$D$42/3","v":47693.756087685004},6.796477341714928E-2,null,2051,322.90652292653181,322.90652292653181,0.2726795333893991,null,2007,"Febrero",47693.756087685004,20]
[null,2010,"IV",163811.26269781901,null,2007,"Marzo",{"$f":"$D$42/3","v":47693.756087685004},6.796477341714928E-2,null,null,null,null,null,null,2007,"Marzo",47693.756087685004,22]
[null,2011,"I",167131.96786280599,null,2007,"Abril",{"$f":"$D$43/3","v":48415.336135758},6.7557365480114678E-2,null,null,null,null,null,null,2007,"Abril",48415.336135758,19]
[null,2011,"II",169849.06876335799,null,2007,"Mayo",{"$f":"$D$43/3","v":48415.336135758},6.7557365480114678E-2,null,null,null,null,null,null,2007,"Mayo",48415.336135758,21]
[null,2011,"III",173288.467403335,null,2007,"Junio",{"$f":"$D$43/3","v":48415.336135758},6.7557365480114678E-2,null,null,null,null,null,null,2007,"Junio",48415.336135758,20]
[null,2011,"IV",174358.495970502,null,2007,"Julio",{"$f":"$D$44/3","v":49387.921355158331},6.8819015307714768E-2,null,null,null,null,null,null,2007,"Julio",49387.921355158331,20]
[null,2012,"I",177193.60933145499,null,2007,"Agosto",{"$f":"$D$44/3","v":49387.921355158331},6.8819015307714768E-2,null,null,null,null,null,null,2007,"Agosto",49387.921355158331,21]
[null,2012,"II",177894.981826612,null,2007,"Septiembre",{"$f":"$D$44/3","v":49387.921355158331},6.8819015307714768E-2,null,null,null,null,null,null,2007,"Septiembre",49387.921355158331,20]
[null,2012,"III",177076.00796973499,null,2007,"Octubre",{"$f":"$D$45/3","v":49988.65308806533},6.5242717221784111E-2,null,null,null,null,null,null,2007,"Octubre",49988.65308806533,22]
[null,2012,"IV",179250.40087219799,null,2007,"Noviembre",{"$f":"$D$45/3","v":49988.65308806533},6.5242717221784111E-2,null,null,null,null,null,null,2007,"Noviembre",49988.65308806533,20]
[null,2013,"I",182025.64136777501,null,2007,"Diciembre",{"$f":"$D$45/3","v":49988.65308806533},6.5242717221784111E-2,null,null,null,null,null,null,2007,"Diciembre",49988.65308806533,20]
[null,2013,"II",186995.781222516,null,2008,"Enero",{"$f":"$D$46/3","v":50323.126098180335},5.5130277549565038E-2,null,null,null,null,null,null,2008,"Enero",50323.126098180335,21]
[null,2013,"III",188122.425814549,null,2008,"Febrero",{"$f":"$D$46/3","v":50323.126098180335},5.5130277549565038E-2,null,null,null,null,null,null,2008,"Febrero",50323.126098180335,20]
[null,2013,"IV",190795.15159515999,null,2008,"Marzo",{"$f":"$D$46/3","v":50323.126098180335},5.5130277549565038E-2,null,null,null,null,null,null,2008,"Marzo",50323.126098180335,18]
[null,2014,"I",193501.11883444901,null,2008,"Abril",{"$f":"$D$47/3","v":50430.297657554998},4.1618249146241355E-2,null,null,null,null,null,null,2008,"Abril",50430.297657554998,22]
[null,2014,"II",194132.295979655,null,2008,"Mayo",{"$f":"$D$47/3","v":50430.297657554998},4.1618249146241355E-2,null,null,null,null,null,null,2008,"Mayo",50430.297657554998,20]
[null,2014,"III",195992.50678778099,null,2008,"Junio",{"$f":"$D$47/3","v":50430.297657554998},4.1618249146241355E-2,null,null,null,null,null,null,2008,"Junio",50430.297657554998,19]
[null,2014,"IV",197963.07839811401,null,2008,"Julio",{"$f":"$D$48/3","v":51004.358362733336},3.2729399481117784E-2,null,null,null,null,null,null,2008,"Julio",51004.358362733336,23]
[null,2015,"I",199136.36451129199,null,2008,"Agosto",{"$f":"$D$48/3","v":51004.358362733336},3.2729399481117784E-2,null,null,null,null,null,null,2008,"Agosto",51004.358362733336,19]
[null,2015,"II",200860.94768760301,null,2008,"Septiembre",{"$f":"$D$48/3","v":51004.358362733336},3.2729399481117784E-2,null,null,null,null,null,null,2008,"Septiembre",51004.358362733336,22]
[null,2015,"III",202672.32642976,null,2008,"Octubre",{"$f":"$D$49/3","v":50146.551214864659},3.1586793611173987E-3,null,null,null,null,null,null,2008,"Octubre",50146.551214864659,22]
[null,2015,"IV",202022.361371345,null,2008,"Noviembre",{"$f":"$D$49/3","v":50146.551214864659},3.1586793611173987E-3,null,null,null,null,null,null,2008,"Noviembre",50146.551214864659,18]
[null,2016,"I",204843.620900974,null,2008,"Diciembre",{"$f":"$D$49/3","v":50146.551214864659},3.1586793611173987E-3,null,null,null,null,null,null,2008,"Diciembre",50146.551214864659,21]
[null,2016,"II",204471.80691497601,null,2009,"Enero",{"$f":"$D$50/3","v":50236.028586213673},-1.730765131656065E-3,null,null,null,null,null,null,2009,"Enero",50236.028586213673,20]
[null,2016,"III",205435.428794148,null,2009,"Febrero",{"$f":"$D$50/3","v":50236.028586213673},-1.730765131656065E-3,null,null,null,null,null,null,2009,"Febrero",50236.028586213673,20]
[null,2016,"IV",206738.14338990199,null,2009,"Marzo",{"$f":"$D$50/3","v":50236.028586213673},-1.730765131656065E-3,null,null,null,null,null,null,2009,"Marzo",50236.028586213673,21]
[null,2017,"I",206581.75085315501,null,2009,"Abril",{"$f":"$D$51/3","v":50861.740341172328},8.5552277828503959E-3,null,null,null,null,null,null,2009,"Abril",50861.740341172328,20]
[null,2017,"II",207717.37152192299,null,2009,"Mayo",{"$f":"$D$51/3","v":50861.740341172328},8.5552277828503959E-3,null,null,null,null,null,null,2009,"Mayo",50861.740341172328,19]
[null,2017,"III",208663.24766025,null,{"$f":"F72+1","v":2009},"Junio",{"$f":"$D$51/3","v":50861.740341172328},{"$f":"(H84-H72)/H72","v":8.5552277828503959E-3},null,null,null,null,null,null,{"$f":"P72+1","v":2009},"Junio",50861.740341172328,19]
[null,2017,"IV",209693.629964672,null,2009,"Julio",{"$f":"$D$52/3","v":51354.924649144326},6.8732613773479874E-3,null,null,null,null,null,null,2009,"Julio",51354.924649144326,22]
[null,2018,"I",211004.10869724699,null,2009,"Agosto",{"$f":"$D$52/3","v":51354.924649144326},6.8732613773479874E-3,null,null,null,null,null,null,2009,"Agosto",51354.924649144326,19]
[null,2018,"II",212652.21920314,null,2009,"Septiembre",{"$f":"$D$52/3","v":51354.924649144326},6.8732613773479874E-3,null,null,null,null,null,null,2009,"Septiembre",51354.924649144326,22]
[null,2018,"III",214457.93568815701,null,2009,"Octubre",{"$f":"$D$53/3","v":51752.639756803001},3.2027896296530509E-2,null,null,null,null,null,null,2009,"Octubre",51752.639756803001,21]
[null,2018,"IV",215893.736411455,null,2009,"Noviembre",{"$f":"$D$53/3","v":51752.639756803001},3.2027896296530509E-2,null,null,null,null,null,null,2009,"Noviembre",51752.639756803001,19]
[null,2019,"I",217701.98835269501,null,2009,"Diciembre",{"$f":"$D$53/3","v":51752.639756803001},3.2027896296530509E-2,null,null,null,null,null,null,2009,"Diciembre",51752.639756803001,21]
[null,2019,"II",219776.76514549099,null,2010,"Enero",{"$f":"$D$54/3","v":52193.326332663331},3.8962031863060159E-2,null,null,null,null,null,null,2010,"Enero",52193.326332663331,19]
[null,2019,"III",220987.219905262,null,2010,"Febrero",{"$f":"$D$54/3","v":52193.326332663331},3.8962031863060159E-2,null,null,null,null,null,null,2010,"Febrero",52193.326332663331,20]
[null,2019,"IV",222758.026596551,null,2010,"Marzo",{"$f":"$D$54/3","v":52193.326332663331},3.8962031863060159E-2,null,null,null,null,null,null,2010,"Marzo",52193.326332663331,22]
[null,2020,"I",218692.17113180799,null,2010,"Abril",{"$f":"$D$55/3","v":53103.216010675002},4.4069975869233287E-2,null,null,null,null,null,null,2010,"Abril",53103.216010675002,20]
[null,2020,"II",182769.20957335201,null,2010,"Mayo",{"$f":"$D$55/3","v":53103.216010675002},4.4069975869233287E-2,null,null,null,null,null,null,2010,"Mayo",53103.216010675002,20]
[null,2020,"III",200927.06604186801,null,2010,"Junio",{"$f":"$D$55/3","v":53103.216010675002},4.4069975869233287E-2,null,null,null,null,null,null,2010,"Junio",53103.216010675002,20]
[null,2020,"IV",215511.55325297301,null,2010,"Julio",{"$f":"$D$56/3","v":53483.370090722667},4.1445790372000954E-2,null,null,null,null,null,null,2010,"Julio",53483.370090722667,20]
[null,2021,"I",221847.12184294901,null,2010,"Agosto",{"$f":"$D$56/3","v":53483.370090722667},4.1445790372000954E-2,null,null,null,null,null,null,2010,"Agosto",53483.370090722667,21]
[null,2021,"II",216991.74674870999,null,2010,"Septiembre",{"$f":"$D$56/3","v":53483.370090722667},4.1445790372000954E-2,null,null,null,null,null,null,2010,"Septiembre",53483.370090722667,22]
[null,2021,"III",227955.16610136299,null,2010,"Octubre",{"$f":"$D$57/3","v":54603.754232606334},5.5091189342250851E-2,null,null,null,null,null,null,2010,"Octubre",54603.754232606334,20]
[null,2021,"IV",239448.965306976,null,2010,"Noviembre",{"$f":"$D$57/3","v":54603.754232606334},5.5091189342250851E-2,null,null,null,null,null,null,2010,"Noviembre",54603.754232606334,20]
[null,2022,"I",239669.60661788701,null,2010,"Diciembre",{"$f":"$D$57/3","v":54603.754232606334},5.5091189342250851E-2,null,null,null,null,null,null,2010,"Diciembre",54603.754232606334,22]
[null,2022,"II",243429.74034176601,null,2011,"Enero",{"$f":"$D$58/3","v":55710.655954268666},6.7390409248627242E-2,null,null,null,null,null,null,2011,"Enero",55710.655954268666,20]
[null,2022,"III",244663.51077077899,null,2011,"Febrero",{"$f":"$D$58/3","v":55710.655954268666},6.7390409248627242E-2,null,null,null,null,null,null,2011,"Febrero",55710.655954268666,20]
[null,2022,"IV",244535.14226956901,null,2011,"Marzo",{"$f":"$D$58/3","v":55710.655954268666},6.7390409248627242E-2,null,null,null,null,null,null,2011,"Marzo",55710.655954268666,22]
[null,2023,"I",245793.33501379,null,2011,"Abril",{"$f":"$D$59/3","v":56616.356254452665},6.6156826416528883E-2,null,null,null,null,null,null,2011,"Abril",56616.356254452665,19]
[null,2023,"II",244042.237910975,null,2011,"Mayo",{"$f":"$D$59/3","v":56616.356254452665},6.6156826416528883E-2,null,null,null,null,null,null,2011,"Mayo",56616.356254452665,22]
[null,2023,"III",242998.086168726,null,2011,"Junio",{"$f":"$D$59/3","v":56616.356254452665},6.6156826416528883E-2,null,null,null,null,null,null,2011,"Junio",56616.356254452665,20]
[null,2023,"IV",245399.50563867699,null,2011,"Julio",{"$f":"$D$60/3","v":57762.822467778336},8.0014635760546293E-2,null,null,null,null,null,null,2011,"Julio",57762.822467778336,19]
[null,2024,"I",248071.80206899799,null,2011,"Agosto",{"$f":"$D$60/3","v":57762.822467778336},8.0014635760546293E-2,null,null,null,null,null,null,2011,"Agosto",57762.822467778336,22]
[null,"Fuente: Banco de la Republica",null,null,null,2011,"Septiembre",{"$f":"$D$60/3","v":57762.822467778336},8.0014635760546293E-2,null,null,null,null,null,null,2011,"Septiembre",57762.822467778336,22]
[null,null,null,null,null,2011,"Octubre",{"$f":"$D$61/3","v":58119.498656834003},6.4386496379918529E-2,null,null,null,null,null,null,2011,"Octubre",58119.498656834003,20]
[null,null,null,null,null,2011,"Noviembre",{"$f":"$D$61/3","v":58119.498656834003},6.4386496379918529E-2,null,null,null,null,null,null,2011,"Noviembre",58119.498656834003,20]
[null,null,null,null,null,2011,"Diciembre",{"$f":"$D$61/3","v":58119.498656834003},6.4386496379918529E-2,null,null,null,null,null,null,2011,"Diciembre",58119.498656834003,21]
[null,null,null,null,null,2012,"Enero",{"$f":"$D$62/3","v":59064.536443818331},6.0201777058643373E-2,null,null,null,null,null,null,2012,"Enero",59064.536443818331,21]
[null,null,null,null,null,2012,"Febrero",{"$f":"$D$62/3","v":59064.536443818331},6.0201777058643373E-2,null,null,null,null,null,null,2012,"Febrero",59064.536443818331,21]
[null,null,null,null,null,2012,"Marzo",{"$f":"$D$62/3","v":59064.536443818331},6.0201777058643373E-2,null,null,null,null,null,null,2012,"Marzo",59064.536443818331,22]
[null,null,null,null,null,2012,"Abril",{"$f":"$D$63/3","v":59298.327275537333},4.7370957767592842E-2,null,null,null,null,null,null,2012,"Abril",59298.327275537333,19]
[null,null,null,null,null,2012,"Mayo",{"$f":"$D$63/3","v":59298.327275537333},4.7370957767592842E-2,null,null,null,null,null,null,2012,"Mayo",59298.327275537333,21]
[null,null,null,null,null,2012,"Junio",{"$f":"$D$63/3","v":59298.327275537333},4.7370957767592842E-2,null,null,null,null,null,null,2012,"Junio",59298.327275537333,19]
[null,null,null,null,null,2012,"Julio",{"$f":"$D$64/3","v":59025.335989911662},2.1856853044838486E-2,null,null,null,null,null,null,2012,"Julio",59025.335989911662,20]
[null,null,null,null,null,2012,"Agosto",{"$f":"$D$64/3","v":59025.335989911662},2.1856853044838486E-2,null,null,null,null,null,null,2012,"Agosto",59025.335989911662,21]
[null,null,null,null,null,2012,"Septiembre",{"$f":"$D$64/3","v":59025.335989911662},2.1856853044838486E-2,null,null,null,null,null,null,2012,"Septiembre",59025.335989911662,20]
[null,null,null,null,null,2012,"Octubre",{"$f":"$D$65/3","v":59750.133624065995},2.8056590385613266E-2,null,null,null,null,null,null,2012,"Octubre",59750.133624065995,22]
[null,null,null,null,null,2012,"Noviembre",{"$f":"$D$65/3","v":59750.133624065995},2.8056590385613266E-2,null,null,null,null,null,null,2012,"Noviembre",59750.133624065995,20]
[null,null,null,null,null,2012,"Diciembre",{"$f":"$D$65/3","v":59750.133624065995},2.8056590385613266E-2,null,null,null,null,null,null,2012,"Diciembre",59750.133624065995,20]
[null,null,null,null,null,2013,"Enero",{"$f":"$D$66/3","v":60675.213789258334},2.7269787293972329E-2,null,null,null,null,null,null,2013,"Enero",60675.213789258334,21]
[null,null,null,null,null,2013,"Febrero",{"$f":"$D$66/3","v":60675.213789258334},2.7269787293972329E-2,null,null,null,null,null,null,2013,"Febrero",60675.213789258334,20]
[null,null,null,null,null,2013,"Marzo",{"$f":"$D$66/3","v":60675.213789258334},2.7269787293972329E-2,null,null,null,null,null,null,2013,"Marzo",60675.213789258334,18]
[null,null,null,null,null,2013,"Abril",{"$f":"$D$67/3","v":62331.927074172003},5.115826934777868E-2,null,null,null,null,null,null,2013,"Abril",62331.927074172003,22]
[null,null,null,null,null,2013,"Mayo",{"$f":"$D$67/3","v":62331.927074172003},5.115826934777868E-2,null,null,null,null,null,null,2013,"Mayo",62331.927074172003,21]
[null,null,null,null,null,2013,"Junio",{"$f":"$D$67/3","v":62331.927074172003},5.115826934777868E-2,null,null,null,null,null,null,2013,"Junio",62331.927074172003,18]
[null,null,null,null,null,2013,"Julio",{"$f":"$D$68/3","v":62707.475271516334},6.2382351914676198E-2,null,null,null,null,null,null,2013,"Julio",62707.475271516334,22]
[null,null,null,null,null,2013,"Agosto",{"$f":"$D$68/3","v":62707.475271516334},6.2382351914676198E-2,null,null,null,null,null,null,2013,"Agosto",62707.475271516334,20]
[null,null,null,null,null,2013,"Septiembre",{"$f":"$D$68/3","v":62707.475271516334},6.2382351914676198E-2,null,null,null,null,null,null,2013,"Septiembre",62707.475271516334,21]
[null,null,null,null,null,2013,"Octubre",{"$f":"$D$69/3","v":63598.383865053329},6.4405717737798435E-2,null,null,null,null,null,null,2013,"Octubre",63598.383865053329,22]
[null,null,null,null,null,2013,"Noviembre",{"$f":"$D$69/3","v":63598.383865053329},6.4405717737798435E-2,null,null,null,null,null,null,2013,"Noviembre",63598.383865053329,20]
[null,null,null,null,null,2013,"Diciembre",{"$f":"$D$69/3","v":63598.383865053329},6.4405717737798435E-2,null,null,null,null,null,null,2013,"Diciembre",63598.383865053329,21]
[null,null,null,null,null,2014,"Enero",{"$f":"$D$70/3","v":64500.372944816336},6.3043192049455798E-2,null,null,null,null,null,null,2014,"Enero",64500.372944816336,21]
[null,null,null,null,null,2014,"Febrero",{"$f":"$D$70/3","v":64500.372944816336},6.3043192049455798E-2,null,null,null,null,null,null,2014,"Febrero",64500.372944816336,20]
[null,null,null,null,null,2014,"Marzo",{"$f":"$D$70/3","v":64500.372944816336},6.3043192049455798E-2,null,null,null,null,null,null,2014,"Marzo",64500.372944816336,20]
[null,null,null,null,null,2014,"Abril",{"$f":"$D$71/3","v":64710.765326551664},3.8164041511967978E-2,null,null,null,null,null,null,2014,"Abril",64710.765326551664,20]
[null,null,null,null,null,2014,"Mayo",{"$f":"$D$71/3","v":64710.765326551664},3.8164041511967978E-2,null,null,null,null,null,null,2014,"Mayo",64710.765326551664,21]
[null,null,null,null,null,2014,"Junio",{"$f":"$D$71/3","v":64710.765326551664},3.8164041511967978E-2,null,null,null,null,null,null,2014,"Junio",64710.765326551664,18]
[null,null,null,null,null,2014,"Julio",{"$f":"$D$72/3","v":65330.835595926997},4.183488990828936E-2,null,null,null,null,null,null,2014,"Julio",65330.835595926997,23]
[null,null,null,null,null,2014,"Agosto",{"$f":"$D$72/3","v":65330.835595926997},4.183488990828936E-2,null,null,null,null,null,null,2014,"Agosto",65330.835595926997,19]
[null,null,null,null,null,2014,"Septiembre",{"$f":"$D$72/3","v":65330.835595926997},4.183488990828936E-2,null,null,null,null,null,null,2014,"Septiembre",65330.835595926997,22]
[null,null,null,null,null,{"$f":"F136+1","v":2014},"Octubre",{"$f":"$D$73/3","v":65987.692799371333},{"$f":"(H148-H136)/H136","v":3.7568705195210231E-2},null,null,null,null,null,null,{"$f":"P136+1","v":2014},"Octubre",65987.692799371333,22]
[null,null,null,null,null,2014,"Noviembre",{"$f":"$D$73/3","v":65987.692799371333},3.7568705195210231E-2,null,null,null,null,null,null,2014,"Noviembre",65987.692799371333,18]
[null,null,null,null,null,2014,"Diciembre",{"$f":"$D$73/3","v":65987.692799371333},3.7568705195210231E-2,null,null,null,null,null,null,2014,"Diciembre",65987.692799371333,21]
[null,null,null,null,null,2015,"Enero",{"$f":"$D$74/3","v":66378.788170430664},2.9122548286990787E-2,null,null,null,null,null,null,2015,"Enero",66378.788170430664,20]
[null,null,null,null,null,2015,"Febrero",{"$f":"$D$74/3","v":66378.788170430664},2.9122548286990787E-2,null,null,null,null,null,null,2015,"Febrero",66378.788170430664,20]
[null,null,null,null,null,2015,"Marzo",{"$f":"$D$74/3","v":66378.788170430664},2.9122548286990787E-2,null,null,null,null,null,null,2015,"Marzo",66378.788170430664,21]
[null,null,null,null,null,2015,"Abril",{"$f":"$D$75/3","v":66953.649229201008},3.4660135625517938E-2,null,null,null,null,null,null,2015,"Abril",66953.649229201008,20]
[null,null,null,null,null,2015,"Mayo",{"$f":"$D$75/3","v":66953.649229201008},3.4660135625517938E-2,null,null,null,null,null,null,2015,"Mayo",66953.649229201008,19]
[null,null,null,null,null,2015,"Junio",{"$f":"$D$75/3","v":66953.649229201008},3.4660135625517938E-2,null,null,null,null,null,null,2015,"Junio",66953.649229201008,19]
[null,null,null,null,null,2015,"Julio",{"$f":"$D$76/3","v":67557.442143253327},3.4082015437517932E-2,null,null,null,null,null,null,2015,"Julio",67557.442143253327,22]
[null,null,null,null,null,2015,"Agosto",{"$f":"$D$76/3","v":67557.442143253327},3.4082015437517932E-2,null,null,null,null,null,null,2015,"Agosto",67557.442143253327,19]
[null,null,null,null,null,2015,"Septiembre",{"$f":"$D$76/3","v":67557.442143253327},3.4082015437517932E-2,null,null,null,null,null,null,2015,"Septiembre",67557.442143253327,22]
[null,null,null,null,null,2015,"Octubre",{"$f":"$D$77/3","v":67340.787123781673},2.050525282834606E-2,null,null,null,null,null,null,2015,"Octubre",67340.787123781673,21]
[null,null,null,null,null,2015,"Noviembre",{"$f":"$D$77/3","v":67340.787123781673},2.050525282834606E-2,null,null,null,null,null,null,2015,"Noviembre",67340.787123781673,19]
[null,null,null,null,null,2015,"Diciembre",{"$f":"$D$77/3","v":67340.787123781673},2.050525282834606E-2,null,null,null,null,null,null,2015,"Diciembre",67340.787123781673,21]
[null,null,null,null,null,2016,"Enero",{"$f":"$D$78/3","v":68281.206966991333},2.8660041091381767E-2,null,null,null,null,null,null,2016,"Enero",68281.206966991333,19]
[null,null,null,null,null,2016,"Febrero",{"$f":"$D$78/3","v":68281.206966991333},2.8660041091381767E-2,null,null,null,null,null,null,2016,"Febrero",68281.206966991333,21]
[null,null,null,null,null,2016,"Marzo",{"$f":"$D$78/3","v":68281.206966991333},2.8660041091381767E-2,null,null,null,null,null,null,2016,"Marzo",68281.206966991333,20]
[null,null,null,null,null,2016,"Abril",{"$f":"$D$79/3","v":68157.268971658676},1.7976910240356605E-2,null,null,null,null,null,null,2016,"Abril",68157.268971658676,21]
[null,null,null,null,null,2016,"Mayo",{"$f":"$D$79/3","v":68157.268971658676},1.7976910240356605E-2,null,null,null,null,null,null,2016,"Mayo",68157.268971658676,20]
[null,null,null,null,null,2016,"Junio",{"$f":"$D$79/3","v":68157.268971658676},1.7976910240356605E-2,null,null,null,null,null,null,2016,"Junio",68157.268971658676,21]
[null,null,null,null,null,2016,"Julio",{"$f":"$D$80/3","v":68478.476264715995},1.3633348040466739E-2,null,null,null,null,null,null,2016,"Julio",68478.476264715995,19]
[null,null,null,null,null,2016,"Agosto",{"$f":"$D$80/3","v":68478.476264715995},1.3633348040466739E-2,null,null,null,null,null,null,2016,"Agosto",68478.476264715995,22]
[null,null,null,null,null,2016,"Septiembre",{"$f":"$D$80/3","v":68478.476264715995},1.3633348040466739E-2,null,null,null,null,null,null,2016,"Septiembre",68478.476264715995,22]
[null,null,null,null,null,2016,"Octubre",{"$f":"$D$81/3","v":68912.714463300668},2.3342871484848791E-2,null,null,null,null,null,null,2016,"Octubre",68912.714463300668,20]
[null,null,null,null,null,2016,"Noviembre",{"$f":"$D$81/3","v":68912.714463300668},2.3342871484848791E-2,null,null,null,null,null,null,2016,"Noviembre",68912.714463300668,20]
[null,null,null,null,null,2016,"Diciembre",{"$f":"$D$81/3","v":68912.714463300668},2.3342871484848791E-2,null,null,null,null,null,null,2016,"Diciembre",68912.714463300668,22]
[null,null,null,null,null,2017,"Enero",{"$f":"$D$82/3","v":68860.583617718337},8.485155381144454E-3,null,null,null,null,null,null,2017,"Enero",68860.583617718337,21]
[null,null,null,null,null,2017,"Febrero",{"$f":"$D$82/3","v":68860.583617718337},8.485155381144454E-3,null,null,null,null,null,null,2017,"Febrero",68860.583617718337,20]
[null,null,null,null,null,2017,"Marzo",{"$f":"$D$82/3","v":68860.583617718337},8.485155381144454E-3,null,null,null,null,null,null,2017,"Marzo",68860.583617718337,22]
[null,null,null,null,null,2017,"Abril",{"$f":"$D$83/3","v":69239.123840640998},1.587291987054501E-2,null,null,null,null,null,null,2017,"Abril",69239.123840640998,18]
[null,null,null,null,null,2017,"Mayo",{"$f":"$D$83/3","v":69239.123840640998},1.587291987054501E-2,null,null,null,null,null,null,2017,"Mayo",69239.123840640998,21]
[null,null,null,null,null,2017,"Junio",{"$f":"$D$83/3","v":69239.123840640998},1.587291987054501E-2,null,null,null,null,null,null,2017,"Junio",69239.123840640998,20]
[null,null,null,null,null,2017,"Julio",{"$f":"$D$84/3","v":69554.415886749994},1.5712084741412155E-2,null,null,null,null,null,null,2017,"Julio",69554.415886749994,19]
[null,null,null,null,null,2017,"Agosto",{"$f":"$D$84/3","v":69554.415886749994},1.5712084741412155E-2,null,null,null,null,null,null,2017,"Agosto",69554.415886749994,21]
[null,null,null,null,null,2017,"Septiembre",{"$f":"$D$84/3","v":69554.415886749994},1.5712084741412155E-2,null,null,null,null,null,null,2017,"Septiembre",69554.415886749994,21]
[null,null,null,null,null,2017,"Octubre",{"$f":"$D$85/3","v":69897.876654890671},1.4295797216269132E-2,null,null,null,null,null,null,2017,"Octubre",69897.876654890671,21]
[null,null,null,null,null,2017,"Noviembre",{"$f":"$D$85/3","v":69897.876654890671},1.4295797216269132E-2,null,null,null,null,null,null,2017,"Noviembre",69897.876654890671,20]
[null,null,null,null,null,2017,"Diciembre",{"$f":"$D$85/3","v":69897.876654890671},1.4295797216269132E-2,null,null,null,null,null,null,2017,"Diciembre",69897.876654890671,19]
[null,null,null,null,null,2018,"Enero",{"$f":"$D$86/3","v":70334.702899082331},2.1407301592847549E-2,null,null,null,null,null,null,2018,"Enero",70334.702899082331,21]
[null,null,null,null,null,2018,"Febrero",{"$f":"$D$86/3","v":70334.702899082331},2.1407301592847549E-2,null,null,null,null,null,null,2018,"Febrero",70334.702899082331,20]
[null,null,null,null,null,2018,"Marzo",{"$f":"$D$86/3","v":70334.702899082331},2.1407301592847549E-2,null,null,null,null,null,null,2018,"Marzo",70334.702899082331,19]
[null,null,null,null,null,2018,"Abril",{"$f":"$D$87/3","v":70884.07306771334},2.3757510722670544E-2,null,null,null,null,null,null,2018,"Abril",70884.07306771334,21]
[null,null,null,null,null,2018,"Mayo",{"$f":"$D$87/3","v":70884.07306771334},2.3757510722670544E-2,null,null,null,null,null,null,2018,"Mayo",70884.07306771334,21]
[null,null,null,null,null,2018,"Junio",{"$f":"$D$87/3","v":70884.07306771334},2.3757510722670544E-2,null,null,null,null,null,null,2018,"Junio",70884.07306771334,19]
[null,null,null,null,null,2018,"Julio",{"$f":"$D$88/3","v":71485.978562718999},2.777052544174935E-2,null,null,null,null,null,null,2018,"Julio",71485.978562718999,20]
[null,null,null,null,null,2018,"Agosto",{"$f":"$D$88/3","v":71485.978562718999},2.777052544174935E-2,null,null,null,null,null,null,2018,"Agosto",71485.978562718999,21]
[null,null,null,null,null,2018,"Septiembre",{"$f":"$D$88/3","v":71485.978562718999},2.777052544174935E-2,null,null,null,null,null,null,2018,"Septiembre",71485.978562718999,20]
[null,null,null,null,null,2018,"Octubre",{"$f":"$D$89/3","v":71964.578803818338},2.9567452515498725E-2,null,null,null,null,null,null,2018,"Octubre",71964.578803818338,22]
[null,null,null,null,null,2018,"Noviembre",{"$f":"$D$89/3","v":71964.578803818338},2.9567452515498725E-2,null,null,null,null,null,null,2018,"Noviembre",71964.578803818338,20]
[null,null,null,null,null,2018,"Diciembre",{"$f":"$D$89/3","v":71964.578803818338},2.9567452515498725E-2,null,null,null,null,null,null,2018,"Diciembre",71964.578803818338,20]
[null,null,null,null,null,2019,"Enero",{"$f":"$D$90/3","v":72567.329450898338},3.1742887362720865E-2,null,null,null,null,null,null,2019,"Enero",72567.329450898338,21]
[null,null,null,null,null,2019,"Febrero",{"$f":"$D$90/3","v":72567.329450898338},3.1742887362720865E-2,null,null,null,null,null,null,2019,"Febrero",72567.329450898338,20]
[null,null,null,null,null,2019,"Marzo",{"$f":"$D$90/3","v":72567.329450898338},3.1742887362720865E-2,null,null,null,null,null,null,2019,"Marzo",72567.329450898338,22]
[null,null,null,null,null,2019,"Abril",{"$f":"$D$91/3","v":73258.921715163669},3.3503275766640993E-2,null,null,null,null,null,null,2019,"Abril",73258.921715163669,19]
[null,null,null,null,null,2019,"Mayo",{"$f":"$D$91/3","v":73258.921715163669},3.3503275766640993E-2,null,null,null,null,null,null,2019,"Mayo",73258.921715163669,21]
[null,null,null,null,null,2019,"Junio",{"$f":"$D$91/3","v":73258.921715163669},3.3503275766640993E-2,null,null,null,null,null,null,2019,"Junio",73258.921715163669,20]
[null,null,null,null,null,2019,"Julio",{"$f":"$D$92/3","v":73662.406635087333},3.044552394927098E-2,null,null,null,null,null,null,2019,"Julio",73662.406635087333,20]
[null,null,null,null,null,2019,"Agosto",{"$f":"$D$92/3","v":73662.406635087333},3.044552394927098E-2,null,null,null,null,null,null,2019,"Agosto",73662.406635087333,21]
[null,null,null,null,null,2019,"Septiembre",{"$f":"$D$92/3","v":73662.406635087333},3.044552394927098E-2,null,null,null,null,null,null,2019,"Septiembre",73662.406635087333,20]
[null,null,null,null,null,2019,"Octubre",{"$f":"$D$93/3","v":74252.675532183668},3.1794763012549264E-2,null,null,null,null,null,null,2019,"Octubre",74252.675532183668,22]
[null,null,null,null,null,2019,"Noviembre",{"$f":"$D$93/3","v":74252.675532183668},3.1794763012549264E-2,null,null,null,null,null,null,2019,"Noviembre",74252.675532183668,20]
[null,null,null,null,null,2019,"Diciembre",{"$f":"$D$93/3","v":74252.675532183668},3.1794763012549264E-2,null,null,null,null,null,null,2019,"Diciembre",74252.675532183668,20]
[null,null,null,null,null,2020,"Enero",{"$f":"$D$94/3","v":72897.39037726933},4.5483405393100919E-3,null,null,null,null,null,null,2020,"Enero",72897.39037726933,21]
[null,null,null,null,null,{"$f":"F200+1","v":2020},"Febrero",{"$f":"$D$94/3","v":72897.39037726933},{"$f":"(H212-H200)/H200","v":4.5483405393100919E-3},null,null,null,null,null,null,{"$f":"P200+1","v":2020},"Febrero",72897.39037726933,20]
[null,null,null,null,null,2020,"Marzo",{"$f":"$D$94/3","v":72897.39037726933},4.5483405393100919E-3,null,null,null,null,null,null,2020,"Marzo",72897.39037726933,21]
[null,null,null,null,null,2020,"Abril",{"$f":"$D$95/3","v":60923.069857784001},-0.16838702465950031,null,null,null,null,null,null,2020,"Abril",60923.069857784001,20]
[null,null,null,null,null,2020,"Mayo",{"$f":"$D$95/3","v":60923.069857784001},-0.16838702465950031,null,null,null,null,null,null,2020,"Mayo",60923.069857784001,19]
[null,null,null,null,null,2020,"Junio",{"$f":"$D$95/3","v":60923.069857784001},-0.16838702465950031,null,null,null,null,null,null,2020,"Junio",60923.069857784001,19]
[null,null,null,null,null,2020,"Julio",{"$f":"$D$96/3","v":66975.688680622668},-9.0775176374424962E-2,null,null,null,null,null,null,2020,"Julio",66975.688680622668,22]
[null,null,null,null,null,2020,"Agosto",{"$f":"$D$96/3","v":66975.688680622668},-9.0775176374424962E-2,null,null,null,null,null,null,2020,"Agosto",66975.688680622668,19]
[null,null,null,null,null,2020,"Septiembre",{"$f":"$D$96/3","v":66975.688680622668},-9.0775176374424962E-2,null,null,null,null,null,null,2020,"Septiembre",66975.688680622668,22]
[null,null,null,null,null,2020,"Octubre",{"$f":"$D$97/3","v":71837.184417657671},-3.2530694647885661E-2,null,null,null,null,null,null,2020,"Octubre",71837.184417657671,21]
[null,null,null,null,null,2020,"Noviembre",{"$f":"$D$97/3","v":71837.184417657671},-3.2530694647885661E-2,null,null,null,null,null,null,2020,"Noviembre",71837.184417657671,19]
[null,null,null,null,null,2020,"Diciembre",{"$f":"$D$97/3","v":71837.184417657671},-3.2530694647885661E-2,null,null,null,null,null,null,2020,"Diciembre",71837.184417657671,21]
[null,null,null,null,null,2021,"Enero",{"$f":"$D$98/3","v":73949.040614316342},1.4426445605313937E-2,null,null,null,null,null,null,2021,"Enero",73949.040614316342,19]
[null,null,null,null,null,2021,"Febrero",{"$f":"$D$98/3","v":73949.040614316342},1.4426445605313937E-2,null,null,null,null,null,null,2021,"Febrero",73949.040614316342,20]
[null,null,null,null,null,2021,"Marzo",{"$f":"$D$98/3","v":73949.040614316342},1.4426445605313937E-2,null,null,null,null,null,null,2021,"Marzo",73949.040614316342,22]
[null,null,null,null,null,2021,"Abril",{"$f":"$D$99/3","v":72330.582249569998},0.18724454329722987,null,null,null,null,null,null,2021,"Abril",72330.582249569998,20]
[null,null,null,null,null,2021,"Mayo",{"$f":"$D$99/3","v":72330.582249569998},0.18724454329722987,null,null,null,null,null,null,2021,"Mayo",72330.582249569998,20]
[null,null,null,null,null,2021,"Junio",{"$f":"$D$99/3","v":72330.582249569998},0.18724454329722987,null,null,null,null,null,null,2021,"Junio",72330.582249569998,20]
[null,null,null,null,null,2021,"Julio",{"$f":"$D$100/3","v":75985.055367120993},0.13451696972404412,null,null,null,null,null,null,2021,"Julio",75985.055367120993,20]
[null,null,null,null,null,2021,"Agosto",{"$f":"$D$100/3","v":75985.055367120993},0.13451696972404412,null,null,null,null,null,null,2021,"Agosto",75985.055367120993,21]
[null,null,null,null,null,2021,"Septiembre",{"$f":"$D$100/3","v":75985.055367120993},0.13451696972404412,null,null,null,null,null,null,2021,"Septiembre",75985.055367120993,22]
[null,null,null,null,null,2021,"Octubre",{"$f":"$D$101/3","v":79816.321768991998},0.11107252345726742,null,null,null,null,null,null,2021,"Octubre",79816.321768991998,20]
[null,null,null,null,null,2021,"Noviembre",{"$f":"$D$101/3","v":79816.321768991998},0.11107252345726742,null,null,null,null,null,null,2021,"Noviembre",79816.321768991998,20]
[null,null,null,null,null,2021,"Diciembre",{"$f":"$D$101/3","v":79816.321768991998},0.11107252345726742,null,null,null,null,null,null,2021,"Diciembre",79816.321768991998,22]
[null,null,null,null,null,2022,"Enero",{"$f":"$D$102/3","v":79889.868872628998},8.0336786102435623E-2,null,null,null,null,null,null,2022,"Enero",79889.868872628998,20]
[null,null,null,null,null,2022,"Febrero",{"$f":"$D$102/3","v":79889.868872628998},8.0336786102435623E-2,null,null,null,null,null,null,2022,"Febrero",79889.868872628998,20]
[null,null,null,null,null,2022,"Marzo",79889.868872628998,8.0336786102435623E-2,null,null,null,null,null,null,2022,"Marzo",79889.868872628998,22]
[null,null,null,null,null,2022,"Abril",{"$f":"$D$103/3","v":81143.24678058867},0.12183870579959369,null,null,null,null,null,null,2022,"Abril",81143.24678058867,19]
[null,null,null,null,null,2022,"Mayo",{"$f":"$D$103/3","v":81143.24678058867},0.12183870579959369,null,null,null,null,null,null,2022,"Mayo",81143.24678058867,21]
[null,null,null,null,null,2022,"Junio",81143.24678058867,0.12183870579959369,null,null,null,null,null,null,2022,"Junio",81143.24678058867,20]
[null,null,null,null,null,2022,"Julio",{"$f":"$D$104/3","v":81554.503590259657},7.3296626504118931E-2,null,null,null,null,null,null,2022,"Julio",81554.503590259657,19]
[null,null,null,null,null,2022,"Agosto",{"$f":"$D$104/3","v":81554.503590259657},7.3296626504118931E-2,null,null,null,null,null,null,2022,"Agosto",81554.503590259657,22]
[null,null,null,null,null,2022,"Septiembre",81554.503590259657,7.3296626504118931E-2,null,null,null,null,null,null,2022,"Septiembre",81554.503590259657,22]
[null,null,null,null,null,2022,"Octubre",{"$f":"$D$105/3","v":81511.714089856338},2.1241173274950204E-2,null,null,null,null,null,null,2022,"Octubre",81511.714089856338,20]
[null,null,null,null,null,2022,"Noviembre",{"$f":"$D$105/3","v":81511.714089856338},2.1241173274950204E-2,null,null,null,null,null,null,2022,"Noviembre",81511.714089856338,20]
[null,null,null,null,null,2022,"Diciembre",81511.714089856338,2.1241173274950204E-2,null,null,null,null,null,null,2022,"Diciembre",81511.714089856338,21]
[null,null,null,null,null,2023,"Enero",{"$f":"$D$106/3","v":81931.111671263337},2.5550709087891463E-2,null,null,null,null,null,null,2023,"Enero",81931.111671263337,21]
[null,null,null,null,null,2023,"Febrero",{"$f":"$D$106/3","v":81931.111671263337},2.5550709087891463E-2,null,null,null,null,null,null,2023,"Febrero",81931.111671263337,20]
[null,null,null,null,null,2023,"Marzo",81931.111671263337,2.5550709087891463E-2,null,null,null,null,null,null,2023,"Marzo",81931.111671263337,22]
[null,null,null,null,null,2023,"Abril",{"$f":"$D$107/3","v":81347.412636991663},2.5161164299360309E-3,null,null,null,null,null,null,2023,"Abril",81347.412636991663,18]
[null,null,null,null,null,2023,"Mayo",{"$f":"$D$107/3","v":81347.412636991663},2.5161164299360309E-3,null,null,null,null,null,null,2023,"Mayo",81347.412636991663,21]
[null,null,null,null,null,2023,"Junio",81347.412636991663,2.5161164299360309E-3,null,null,null,null,null,null,2023,"Junio",81347.412636991663,20]
[null,null,null,null,null,2023,"Julio",{"$f":"$D$108/3","v":80999.362056241996},-6.8070003442944555E-3,null,null,null,null,null,null,2023,"Julio",80999.362056241996,19]
[null,null,null,null,null,2023,"Agosto",80999.362056241996,-6.8070003442944555E-3,null,null,null,null,null,null,2023,"Agosto",80999.362056241996,21]
[null,null,null,null,null,2023,"Septiembre",{"$f":"$D$108/3","v":80999.362056241996},-6.8070003442944555E-3,null,null,null,null,null,null,2023,"Septiembre",80999.362056241996,21]
[null,null,null,null,null,2023,"Octubre",{"$f":"$D$109/3","v":81799.835212892329},3.5347204540242439E-3,null,null,null,null,null,null,2023,"Octubre",81799.835212892329,21]
[null,null,null,null,null,2023,"Noviembre",81799.835212892329,3.5347204540242439E-3,null,null,null,null,null,null,2023,"Noviembre",81799.835212892329,20]
[null,null,null,null,null,2023,"Diciembre",{"$f":"$D$109/3","v":81799.835212892329},3.5347204540242439E-3,null,null,null,null,null,null,2023,"Diciembre",81799.835212892329,19]
[null,null,null,null,null,2024,"Enero",{"$f":"$D$110/3","v":82690.600689665996},9.2698488145748371E-3,null,null,null,null,null,null,2024,"Enero",82690.600689665996,21]
[null,null,null,null,null,2024,"Febrero",{"$f":"$D$110/3","v":82690.600689665996},9.2698488145748371E-3,null,null,null,null,null,null,2024,"Febrero",82690.600689665996,21]
[null,null,null,null,null,2024,"Marzo",82690.600689665996,9.2698488145748371E-3,null,null,null,null,null,null,2024,"Marzo",82690.600689665996,18]
[null,null,null,null,null,2024,"Abril",{"$f":"H250*(1+$G$4)","v":82567.623826546536},1.4999999999999979E-2,null,null,null,null,null,null,2024,"Abril",82567.623826546536,22]
[null,null,null,null,null,2024,"Mayo",82567.623826546536,1.4999999999999979E-2,null,null,null,null,null,null,2024,"Mayo",82567.623826546536,21]
[null,null,null,null,null,2024,"Junio",82567.623826546536,1.4999999999999979E-2,null,null,null,null,null,null,2024,"Junio",82567.623826546536,18]
[null,null,null,null,null,2024,"Julio",82214.35248708562,1.499999999999992E-2,null,null,null,null,null,null,2024,"Julio",82214.35248708562,22]
[null,null,null,null,null,2024,"Agosto",82214.35248708562,{"$f":"(H266-H254)/H254","v":1.499999999999992E-2},null,null,null,null,null,null,2024,"Agosto",82214.35248708562,21]
[null,null,null,null,null,2024,"Septiembre",82214.35248708562,1.499999999999992E-2,null,null,null,null,null,null,2024,"Septiembre",82214.35248708562,21]
[null,null,null,null,null,2024,"Octubre",83026.832741085702,1.4999999999999854E-2,null,null,null,null,null,null,2024,"Octubre",83026.832741085702,22]
[null,null,null,null,null,2024,"Noviembre",83026.832741085702,1.4999999999999854E-2,null,null,null,null,null,null,2024,"Noviembre",83026.832741085702,19]
[null,null,null,null,null,2024,"Diciembre",83026.832741085702,1.4999999999999854E-2,null,null,null,null,null,null,2024,"Diciembre",83026.832741085702,21]
[null,null,null,null,null,2025,"Enero",83930.959700010979,1.4999999999999909E-2,null,null,null,null,null,null,2025,"Enero",83930.959700010979,21]
[null,null,null,null,null,2025,"Febrero",83930.959700010979,1.4999999999999909E-2,null,null,null,null,null,null,2025,"Febrero",83930.959700010979,20]
[null,null,null,null,null,2025,"Marzo",83930.959700010979,1.4999999999999909E-2,null,null,null,null,null,null,2025,"Marzo",83930.959700010979,20]
[null,null,null,null,null,2025,"Abril",83806.138183944728,1.499999999999992E-2,null,null,null,null,null,null,2025,"Abril",83806.138183944728,20]
[null,null,null,null,null,2025,"Mayo",83806.138183944728,1.499999999999992E-2,null,null,null,null,null,null,2025,"Mayo",83806.138183944728,21]
[null,null,null,null,null,{"$f":"F264+1","v":2025},"Junio",83806.138183944728,{"$f":"(H276-H264)/H264","v":1.499999999999992E-2},null,null,null,null,null,null,{"$f":"P264+1","v":2025},"Junio",83806.138183944728,18]
[null,null,null,null,null,2025,"Julio",83447.567774391893,1.4999999999999866E-2,null,null,null,null,null,null,2025,"Julio",83447.567774391893,23]
[null,null,null,null,null,2025,"Agosto",83447.567774391893,1.4999999999999866E-2,null,null,null,null,null,null,2025,"Agosto",83447.567774391893,19]
[null,null,null,null,null,2025,"Septiembre",83447.567774391893,1.4999999999999866E-2,null,null,null,null,null,null,2025,"Septiembre",83447.567774391893,22]
[null,null,null,null,null,2025,"Octubre",84272.235232201972,1.4999999999999819E-2,null,null,null,null,null,null,2025,"Octubre",84272.235232201972,22]
[null,null,null,null,null,2025,"Noviembre",84272.235232201972,1.4999999999999819E-2,null,null,null,null,null,null,2025,"Noviembre",84272.235232201972,18]
[null,null,null,null,null,2025,"Diciembre",84272.235232201972,1.4999999999999819E-2,null,null,null,null,null,null,2025,"Diciembre",84272.235232201972,21]
[null,null,null,null,null,2026,"Enero",85189.924095511131,1.4999999999999849E-2,null,null,null,null,null,null,2026,"Enero",85189.924095511131,20]
[null,null,null,null,null,2026,"Febrero",85189.924095511131,1.4999999999999849E-2,null,null,null,null,null,null,2026,"Febrero",85189.924095511131,20]
[null,null,null,null,null,2026,"Marzo",85189.924095511131,1.4999999999999849E-2,null,null,null,null,null,null,2026,"Marzo",85189.924095511131,21]
[null,null,null,null,null,2026,"Abril",85063.230256703886,1.499999999999985E-2,null,null,null,null,null,null,2026,"Abril",85063.230256703886,20]
[null,null,null,null,null,2026,"Mayo",85063.230256703886,1.499999999999985E-2,null,null,null,null,null,null,2026,"Mayo",85063.230256703886,19]
[null,null,null,null,null,2026,"Junio",85063.230256703886,1.499999999999985E-2,null,null,null,null,null,null,2026,"Junio",85063.230256703886,19]
[null,null,null,null,null,2026,"Julio",84699.281291007763,1.4999999999999895E-2,null,null,null,null,null,null,2026,"Julio",84699.281291007763,22]
[null,null,null,null,null,2026,"Agosto",84699.281291007763,1.4999999999999895E-2,null,null,null,null,null,null,2026,"Agosto",84699.281291007763,19]
[null,null,null,null,null,2026,"Septiembre",84699.281291007763,1.4999999999999895E-2,null,null,null,null,null,null,2026,"Septiembre",84699.281291007763,22]
[null,null,null,null,null,2026,"Octubre",85536.318760684997,1.499999999999994E-2,null,null,null,null,null,null,2026,"Octubre",85536.318760684997,21]
[null,null,null,null,null,2026,"Noviembre",85536.318760684997,1.499999999999994E-2,null,null,null,null,null,null,2026,"Noviembre",85536.318760684997,19]
[null,null,null,null,null,2026,"Diciembre",85536.318760684997,1.499999999999994E-2,null,null,null,null,null,null,2026,"Diciembre",85536.318760684997,21]
[null,null,null,null,null,2027,"Enero",86467.772956943794,1.4999999999999958E-2,null,null,null,null,null,null,2027,"Enero",86467.772956943794,19]
[null,null,null,null,null,2027,"Febrero",86467.772956943794,1.4999999999999958E-2,null,null,null,null,null,null,2027,"Febrero",86467.772956943794,20]
[null,null,null,null,null,2027,"Marzo",86467.772956943794,1.4999999999999958E-2,null,null,null,null,null,null,2027,"Marzo",86467.772956943794,20]
[null,null,null,null,null,2027,"Abril",86339.178710554435,1.4999999999999895E-2,null,null,null,null,null,null,2027,"Abril",86339.178710554435,22]
[null,null,null,null,null,2027,"Mayo",86339.178710554435,1.4999999999999895E-2,null,null,null,null,null,null,2027,"Mayo",86339.178710554435,19]
[null,null,null,null,null,2027,"Junio",86339.178710554435,1.4999999999999895E-2,null,null,null,null,null,null,2027,"Junio",86339.178710554435,21]
[null,null,null,null,null,2027,"Julio",85969.770510372866,1.4999999999999842E-2,null,null,null,null,null,null,2027,"Julio",85969.770510372866,20]
[null,null,null,null,null,2027,"Agosto",85969.770510372866,1.4999999999999842E-2,null,null,null,null,null,null,2027,"Agosto",85969.770510372866,21]
[null,null,null,null,null,2027,"Septiembre",85969.770510372866,1.4999999999999842E-2,null,null,null,null,null,null,2027,"Septiembre",85969.770510372866,22]
[null,null,null,null,null,2027,"Octubre",86819.363542095263,1.4999999999999899E-2,null,null,null,null,null,null,2027,"Octubre",86819.363542095263,20]
[null,null,null,null,null,2027,"Noviembre",86819.363542095263,1.4999999999999899E-2,null,null,null,null,null,null,2027,"Noviembre",86819.363542095263,20]
[null,null,null,null,null,2027,"Diciembre",86819.363542095263,1.4999999999999899E-2,null,null,null,null,null,null,2027,"Diciembre",86819.363542095263,22]
[null,null,null,null,null,2028,"Enero",87764.789551297945,1.4999999999999927E-2,null,null,null,null,null,null,2028,"Enero",87764.789551297945,20]
[null,null,null,null,null,2028,"Febrero",87764.789551297945,1.4999999999999927E-2,null,null,null,null,null,null,2028,"Febrero",87764.789551297945,21]
[null,null,null,null,null,2028,"Marzo",87764.789551297945,1.4999999999999927E-2,null,null,null,null,null,null,2028,"Marzo",87764.789551297945,22]
[null,null,null,null,null,2028,"Abril",87634.266391212746,1.4999999999999935E-2,null,null,null,null,null,null,2028,"Abril",87634.266391212746,18]
[null,null,null,null,null,2028,"Mayo",87634.266391212746,1.4999999999999935E-2,null,null,null,null,null,null,2028,"Mayo",87634.266391212746,21]
[null,null,null,null,null,2028,"Junio",87634.266391212746,1.4999999999999935E-2,null,null,null,null,null,null,2028,"Junio",87634.266391212746,20]
[null,null,null,null,null,2028,"Julio",87259.317068028453,1.4999999999999932E-2,null,null,null,null,null,null,2028,"Julio",87259.317068028453,19]
[null,null,null,null,null,2028,"Agosto",87259.317068028453,1.4999999999999932E-2,null,null,null,null,null,null,2028,"Agosto",87259.317068028453,21]
[null,null,null,null,null,2028,"Septiembre",87259.317068028453,1.4999999999999932E-2,null,null,null,null,null,null,2028,"Septiembre",87259.317068028453,21]
[null,null,null,null,null,2028,"Octubre",88121.65399522669,1.4999999999999979E-2,null,null,null,null,null,null,2028,"Octubre",88121.65399522669,21]
[null,null,null,null,null,2028,"Noviembre",88121.65399522669,1.4999999999999979E-2,null,null,null,null,null,null,2028,"Noviembre",88121.65399522669,20]
[null,null,null,null,null,2028,"Diciembre",88121.65399522669,1.4999999999999979E-2,null,null,null,null,null,null,2028,"Diciembre",88121.65399522669,19]
[null,null,null,null,null,2029,"Enero",89081.261394567409,1.4999999999999946E-2,null,null,null,null,null,null,2029,"Enero",89081.261394567409,21]
[null,null,null,null,null,2029,"Febrero",89081.261394567409,1.4999999999999946E-2,null,null,null,null,null,null,2029,"Febrero",89081.261394567409,20]
[null,null,null,null,null,2029,"Marzo",89081.261394567409,1.4999999999999946E-2,null,null,null,null,null,null,2029,"Marzo",89081.261394567409,19]
[null,null,null,null,null,2029,"Abril",88948.780387080929,1.4999999999999906E-2,null,null,null,null,null,null,2029,"Abril",88948.780387080929,21]
[null,null,null,null,null,2029,"Mayo",88948.780387080929,1.4999999999999906E-2,null,null,null,null,null,null,2029,"Mayo",88948.780387080929,21]
[null,null,null,null,null,2029,"Junio",{"$f":"H312*(1+$G$4)","v":88948.780387080929},1.4999999999999906E-2,null,null,null,null,null,null,2029,"Junio",88948.780387080929,19]
[null,null,null,null,null,2029,"Julio",88568.206824048873,1.4999999999999928E-2,null,null,null,null,null,null,2029,"Julio",88568.206824048873,20]
[null,null,null,null,null,2029,"Agosto",88568.206824048873,1.4999999999999928E-2,null,null,null,null,null,null,2029,"Agosto",88568.206824048873,21]
[null,null,null,null,null,2029,"Septiembre",88568.206824048873,1.4999999999999928E-2,null,null,null,null,null,null,2029,"Septiembre",88568.206824048873,20]
[null,null,null,null,null,2029,"Octubre",89443.478805155086,1.4999999999999946E-2,null,null,null,null,null,null,2029,"Octubre",89443.478805155086,22]
[null,null,null,null,null,2029,"Noviembre",89443.478805155086,1.4999999999999946E-2,null,null,null,null,null,null,2029,"Noviembre",89443.478805155086,20]
[null,null,null,null,null,2029,"Diciembre",89443.478805155086,1.4999999999999946E-2,null,null,null,null,null,null,2029,"Diciembre",89443.478805155086,20]
[null,null,null,null,null,2030,"Enero",90417.480315485911,1.4999999999999894E-2,null,null,null,null,null,null,2030,"Enero",90417.480315485911,21]
[null,null,null,null,null,2030,"Febrero",90417.480315485911,1.4999999999999894E-2,null,null,null,null,null,null,2030,"Febrero",90417.480315485911,20]
[null,null,null,null,null,2030,"Marzo",90417.480315485911,1.4999999999999894E-2,null,null,null,null,null,null,2030,"Marzo",90417.480315485911,20]
[null,null,null,null,null,2030,"Abril",90283.012092887133,1.4999999999999883E-2,null,null,null,null,null,null,2030,"Abril",90283.012092887133,20]
[null,null,null,null,null,2030,"Mayo",90283.012092887133,1.4999999999999883E-2,null,null,null,null,null,null,2030,"Mayo",90283.012092887133,22]
[null,null,null,null,null,2030,"Junio",90283.012092887133,1.4999999999999883E-2,null,null,null,null,null,null,2030,"Junio",90283.012092887133,18]
[null,null,null,null,null,2030,"Julio",89896.729926409593,1.4999999999999845E-2,null,null,null,null,null,null,2030,"Julio",89896.729926409593,22]
[null,null,null,null,null,2030,"Agosto",89896.729926409593,1.4999999999999845E-2,null,null,null,null,null,null,2030,"Agosto",89896.729926409593,20]
[null,null,null,null,null,2030,"Septiembre",89896.729926409593,1.4999999999999845E-2,null,null,null,null,null,null,2030,"Septiembre",89896.729926409593,21]
[null,null,null,null,null,{"$f":"F328+1","v":2030},"Octubre",90785.130987232405,{"$f":"(H340-H328)/H328","v":1.4999999999999925E-2},null,null,null,null,null,null,{"$f":"P328+1","v":2030},"Octubre",90785.130987232405,22]
[null,null,null,null,null,2030,"Noviembre",90785.130987232405,1.4999999999999925E-2,null,null,null,null,null,null,2030,"Noviembre",90785.130987232405,19]
[null,null,null,null,null,2030,"Diciembre",90785.130987232405,1.4999999999999925E-2,null,null,null,null,null,null,2030,"Diciembre",90785.130987232405,21]
[null,null,null,null,null,2031,"Enero",91773.742520218191,1.4999999999999908E-2,null,null,null,null,null,null,2031,"Enero",91773.742520218191,21]
[null,null,null,null,null,2031,"Febrero",91773.742520218191,1.4999999999999908E-2,null,null,null,null,null,null,2031,"Febrero",91773.742520218191,20]
[null,null,null,null,null,2031,"Marzo",91773.742520218191,1.4999999999999908E-2,null,null,null,null,null,null,2031,"Marzo",91773.742520218191,20]
[null,null,null,null,null,2031,"Abril",91637.257274280433,1.4999999999999927E-2,null,null,null,null,null,null,2031,"Abril",91637.257274280433,20]
[null,null,null,null,null,2031,"Mayo",91637.257274280433,1.4999999999999927E-2,null,null,null,null,null,null,2031,"Mayo",91637.257274280433,20]
[null,null,null,null,null,2031,"Junio",91637.257274280433,1.4999999999999927E-2,null,null,null,null,null,null,2031,"Junio",91637.257274280433,18]
[null,null,null,null,null,2031,"Julio",91245.180875305727,1.4999999999999888E-2,null,null,null,null,null,null,2031,"Julio",91245.180875305727,23]
[null,null,null,null,null,2031,"Agosto",91245.180875305727,1.4999999999999888E-2,null,null,null,null,null,null,2031,"Agosto",91245.180875305727,19]
[null,null,null,null,null,2031,"Septiembre",91245.180875305727,1.4999999999999888E-2,null,null,null,null,null,null,2031,"Septiembre",91245.180875305727,22]
[null,null,null,null,null,2031,"Octubre",92146.907952040885,1.4999999999999928E-2,null,null,null,null,null,null,2031,"Octubre",92146.907952040885,22]
[null,null,null,null,null,2031,"Noviembre",92146.907952040885,1.4999999999999928E-2,null,null,null,null,null,null,2031,"Noviembre",92146.907952040885,18]
[null,null,null,null,null,2031,"Diciembre",92146.907952040885,1.4999999999999928E-2,null,null,null,null,null,null,2031,"Diciembre",92146.907952040885,21]
[null,null,null,null,null,2032,"Enero",93150.348658021452,1.4999999999999869E-2,null,null,null,null,null,null,2032,"Enero",93150.348658021452,20]
[null,null,null,null,null,2032,"Febrero",93150.348658021452,1.4999999999999869E-2,null,null,null,null,null,null,2032,"Febrero",93150.348658021452,20]
[null,null,null,null,null,2032,"Marzo",93150.348658021452,1.4999999999999869E-2,null,null,null,null,null,null,2032,"Marzo",93150.348658021452,20]
[null,null,null,null,null,2032,"Abril",93011.816133394634,1.4999999999999934E-2,null,null,null,null,null,null,2032,"Abril",93011.816133394634,22]
[null,null,null,null,null,2032,"Mayo",93011.816133394634,1.4999999999999934E-2,null,null,null,null,null,null,2032,"Mayo",93011.816133394634,19]
[null,null,null,null,null,2032,"Junio",93011.816133394634,1.4999999999999934E-2,null,null,null,null,null,null,2032,"Junio",93011.816133394634,21]
[null,null,null,null,null,2032,"Julio",92613.858588435309,1.4999999999999958E-2,null,null,null,null,null,null,2032,"Julio",92613.858588435309,20]
[null,null,null,null,null,2032,"Agosto",92613.858588435309,1.4999999999999958E-2,null,null,null,null,null,null,2032,"Agosto",92613.858588435309,21]
[null,null,null,null,null,2032,"Septiembre",92613.858588435309,1.4999999999999958E-2,null,null,null,null,null,null,2032,"Septiembre",92613.858588435309,22]
[null,null,null,null,null,2032,"Octubre",93529.111571321482,1.4999999999999826E-2,null,null,null,null,null,null,2032,"Octubre",93529.111571321482,20]
[null,null,null,null,null,2032,"Noviembre",93529.111571321482,1.4999999999999826E-2,null,null,null,null,null,null,2032,"Noviembre",93529.111571321482,20]
[null,null,null,null,null,2032,"Diciembre",93529.111571321482,1.4999999999999826E-2,null,null,null,null,null,null,2032,"Diciembre",93529.111571321482,22]
[null,null,null,null,null,2033,"Enero",94547.603887891761,1.4999999999999857E-2,null,null,null,null,null,null,2033,"Enero",94547.603887891761,20]
[null,null,null,null,null,2033,"Febrero",94547.603887891761,1.4999999999999857E-2,null,null,null,null,null,null,2033,"Febrero",94547.603887891761,20]
[null,null,null,null,null,2033,"Marzo",94547.603887891761,1.4999999999999857E-2,null,null,null,null,null,null,2033,"Marzo",94547.603887891761,22]
[null,null,null,null,null,2033,"Abril",94406.993375395541,1.4999999999999869E-2,null,null,null,null,null,null,2033,"Abril",94406.993375395541,19]
[null,null,null,null,null,2033,"Mayo",94406.993375395541,1.4999999999999869E-2,null,null,null,null,null,null,2033,"Mayo",94406.993375395541,21]
[null,null,null,null,null,2033,"Junio",94406.993375395541,1.4999999999999869E-2,null,null,null,null,null,null,2033,"Junio",94406.993375395541,20]
[null,null,null,null,null,2033,"Julio",94003.06646726183,1.4999999999999904E-2,null,null,null,null,null,null,2033,"Julio",94003.06646726183,20]
[null,null,null,null,null,2033,"Agosto",94003.06646726183,1.4999999999999904E-2,null,null,null,null,null,null,2033,"Agosto",94003.06646726183,19]
[null,null,null,null,null,2033,"Septiembre",94003.06646726183,1.4999999999999904E-2,null,null,null,null,null,null,2033,"Septiembre",94003.06646726183,22]
[null,null,null,null,null,2033,"Octubre",94932.048244891295,1.4999999999999902E-2,null,null,null,null,null,null,2033,"Octubre",94932.048244891295,20]
[null,null,null,null,null,2033,"Noviembre",94932.048244891295,1.4999999999999902E-2,null,null,null,null,null,null,2033,"Noviembre",94932.048244891295,20]
[null,null,null,null,null,2033,"Diciembre",94932.048244891295,1.4999999999999902E-2,null,null,null,null,null,null,2033,"Diciembre",94932.048244891295,22]
[null,null,null,null,null,2034,"Enero",95965.817946210125,1.4999999999999875E-2,null,null,null,null,null,null,2034,"Enero",95965.817946210125,21]
[null,null,null,null,null,2034,"Febrero",95965.817946210125,1.4999999999999875E-2,null,null,null,null,null,null,2034,"Febrero",95965.817946210125,20]
[null,null,null,null,null,2034,"Marzo",95965.817946210125,1.4999999999999875E-2,null,null,null,null,null,null,2034,"Marzo",95965.817946210125,22]
[null,null,null,null,null,2034,"Abril",95823.09827602646,1.4999999999999845E-2,null,null,null,null,null,null,2034,"Abril",95823.09827602646,18]
[null,null,null,null,null,2034,"Mayo",95823.09827602646,1.4999999999999845E-2,null,null,null,null,null,null,2034,"Mayo",95823.09827602646,21]
[null,null,null,null,null,2034,"Junio",95823.09827602646,1.4999999999999845E-2,null,null,null,null,null,null,2034,"Junio",95823.09827602646,20]
[null,null,null,null,null,2034,"Julio",95413.112464270744,1.4999999999999859E-2,null,null,null,null,null,null,2034,"Julio",95413.112464270744,19]
[null,null,null,null,null,2034,"Agosto",95413.112464270744,1.4999999999999859E-2,null,null,null,null,null,null,2034,"Agosto",95413.112464270744,22]
[null,null,null,null,null,2034,"Septiembre",95413.112464270744,1.4999999999999859E-2,null,null,null,null,null,null,2034,"Septiembre",95413.112464270744,21]
[null,null,null,null,null,2034,"Octubre",{"$f":"H376*(1+$G$4)","v":96356.028968564657},1.4999999999999914E-2,null,null,null,null,null,null,2034,"Octubre",96356.028968564657,21]
[null,null,null,null,null,2034,"Noviembre",96356.028968564657,1.4999999999999914E-2,null,null,null,null,null,null,2034,"Noviembre",96356.028968564657,20]
[null,null,null,null,null,2034,"Diciembre",96356.028968564657,1.4999999999999914E-2,null,null,null,null,null,null,2034,"Diciembre",96356.028968564657,19]
[null,null,null,null,null,2035,"Enero",97405.305215403263,1.4999999999999854E-2,null,null,null,null,null,null,2035,"Enero",97405.305215403263,21]
[null,null,null,null,null,2035,"Febrero",97405.305215403263,1.4999999999999854E-2,null,null,null,null,null,null,2035,"Febrero",97405.305215403263,20]
[null,null,null,null,null,2035,"Marzo",97405.305215403263,1.4999999999999854E-2,null,null,null,null,null,null,2035,"Marzo",97405.305215403263,19]
[null,null,null,null,null,2035,"Abril",97260.444750166847,1.4999999999999904E-2,null,null,null,null,null,null,2035,"Abril",97260.444750166847,21]
[null,null,null,null,null,2035,"Mayo",97260.444750166847,1.4999999999999904E-2,null,null,null,null,null,null,2035,"Mayo",97260.444750166847,20]
[null,null,null,null,null,2035,"Junio",97260.444750166847,1.4999999999999904E-2,null,null,null,null,null,null,2035,"Junio",97260.444750166847,20]
[null,null,null,null,null,2035,"Julio",96844.309151234789,1.4999999999999836E-2,null,null,null,null,null,null,2035,"Julio",96844.309151234789,20]
[null,null,null,null,null,2035,"Agosto",96844.309151234789,1.4999999999999836E-2,null,null,null,null,null,null,2035,"Agosto",96844.309151234789,21]
[null,null,null,null,null,2035,"Septiembre",96844.309151234789,1.4999999999999836E-2,null,null,null,null,null,null,2035,"Septiembre",96844.309151234789,20]
[null,null,null,null,null,2035,"Octubre",97801.369403093122,1.4999999999999953E-2,null,null,null,null,null,null,2035,"Octubre",97801.369403093122,22]
[null,null,null,null,null,2035,"Noviembre",97801.369403093122,1.4999999999999953E-2,null,null,null,null,null,null,2035,"Noviembre",97801.369403093122,20]
[null,null,null,null,null,2035,"Diciembre",97801.369403093122,1.4999999999999953E-2,null,null,null,null,null,null,2035,"Diciembre",97801.369403093122,20]
[null,null,null,null,null,2036,"Enero",98866.384793634308,1.4999999999999961E-2,null,null,null,null,null,null,2036,"Enero",98866.384793634308,21]
[null,null,null,null,null,{"$f":"F392+1","v":2036},"Febrero",98866.384793634308,{"$f":"(H404-H392)/H392","v":1.4999999999999961E-2},null,null,null,null,null,null,{"$f":"P392+1","v":2036},"Febrero",98866.384793634308,21]
[null,null,null,null,null,{"$f":"F393+1","v":2036},"Marzo",98866.384793634308,1.4999999999999961E-2,null,null,null,null,null,null,{"$f":"P393+1","v":2036},"Marzo",98866.384793634308,20]
[null,null,null,null,null,2036,"Abril",98719.351421419342,1.4999999999999916E-2,null,null,null,null,null,null,2036,"Abril",98719.351421419342,20]
[null,null,null,null,null,2036,"Mayo",98719.351421419342,1.4999999999999916E-2,null,null,null,null,null,null,2036,"Mayo",98719.351421419342,20]
[null,null,null,null,null,2036,"Junio",98719.351421419342,1.4999999999999916E-2,null,null,null,null,null,null,2036,"Junio",98719.351421419342,18]
[null,null,null,null,null,2036,"Julio",98296.973788503296,1.499999999999984E-2,null,null,null,null,null,null,2036,"Julio",98296.973788503296,23]
[null,null,null,null,null,2036,"Agosto",98296.973788503296,1.499999999999984E-2,null,null,null,null,null,null,2036,"Agosto",98296.973788503296,19]
[null,null,null,null,null,2036,"Septiembre",98296.973788503296,1.499999999999984E-2,null,null,null,null,null,null,2036,"Septiembre",98296.973788503296,22]
[null,null,null,null,null,2036,"Octubre",99268.389944139504,1.4999999999999852E-2,null,null,null,null,null,null,2036,"Octubre",99268.389944139504,22]
[null,null,null,null,null,2036,"Noviembre",99268.389944139504,1.4999999999999852E-2,null,null,null,null,null,null,2036,"Noviembre",99268.389944139504,18]
[null,null,null,null,null,2036,"Diciembre",99268.389944139504,1.4999999999999852E-2,null,null,null,null,null,null,2036,"Diciembre",99268.389944139504,21]
[null,null,null,null,null,2037,"Enero",100349.38056553881,1.4999999999999904E-2,null,null,null,null,null,null,2037,"Enero",100349.38056553881,20]
[null,null,null,null,null,2037,"Febrero",100349.38056553881,1.4999999999999904E-2,null,null,null,null,null,null,2037,"Febrero",100349.38056553881,20]
[null,null,null,null,null,2037,"Marzo",100349.38056553881,1.4999999999999904E-2,null,null,null,null,null,null,2037,"Marzo",100349.38056553881,21]
[null,null,null,null,null,2037,"Abril",100200.14169274062,1.4999999999999923E-2,null,null,null,null,null,null,2037,"Abril",100200.14169274062,20]
[null,null,null,null,null,2037,"Mayo",100200.14169274062,1.4999999999999923E-2,null,null,null,null,null,null,2037,"Mayo",100200.14169274062,19]
[null,null,null,null,null,2037,"Junio",100200.14169274062,1.4999999999999923E-2,null,null,null,null,null,null,2037,"Junio",100200.14169274062,19]
[null,null,null,null,null,2037,"Julio",99771.428395330833,1.499999999999988E-2,null,null,null,null,null,null,2037,"Julio",99771.428395330833,22]
[null,null,null,null,null,2037,"Agosto",99771.428395330833,1.499999999999988E-2,null,null,null,null,null,null,2037,"Agosto",99771.428395330833,19]
[null,null,null,null,null,2037,"Septiembre",99771.428395330833,1.499999999999988E-2,null,null,null,null,null,null,2037,"Septiembre",99771.428395330833,22]
[null,null,null,null,null,2037,"Octubre",100757.41579330158,1.4999999999999843E-2,null,null,null,null,null,null,2037,"Octubre",100757.41579330158,21]
[null,null,null,null,null,2037,"Noviembre",100757.41579330158,1.4999999999999843E-2,null,null,null,null,null,null,2037,"Noviembre",100757.41579330158,19]
[null,null,null,null,null,2037,"Diciembre",100757.41579330158,1.4999999999999843E-2,null,null,null,null,null,null,2037,"Diciembre",100757.41579330158,21]
[null,null,null,null,null,2038,"Enero",101854.62127402189,1.4999999999999953E-2,null,null,null,null,null,null,2038,"Enero",101854.62127402189,19]
[null,null,null,null,null,2038,"Febrero",101854.62127402189,1.4999999999999953E-2,null,null,null,null,null,null,2038,"Febrero",101854.62127402189,20]
[null,null,null,null,null,2038,"Marzo",101854.62127402189,1.4999999999999953E-2,null,null,null,null,null,null,2038,"Marzo",101854.62127402189,22]
[null,null,null,null,null,2038,"Abril",101703.14381813172,1.4999999999999869E-2,null,null,null,null,null,null,2038,"Abril",101703.14381813172,20]
[null,null,null,null,null,2038,"Mayo",101703.14381813172,1.4999999999999869E-2,null,null,null,null,null,null,2038,"Mayo",101703.14381813172,21]
[null,null,null,null,null,2038,"Junio",101703.14381813172,1.4999999999999869E-2,null,null,null,null,null,null,2038,"Junio",101703.14381813172,20]
[null,null,null,null,null,2038,"Julio",101267.99982126079,1.499999999999994E-2,null,null,null,null,null,null,2038,"Julio",101267.99982126079,20]
[null,null,null,null,null,2038,"Agosto",101267.99982126079,1.499999999999994E-2,null,null,null,null,null,null,2038,"Agosto",101267.99982126079,20]
[null,null,null,null,null,2038,"Septiembre",101267.99982126079,1.499999999999994E-2,null,null,null,null,null,null,2038,"Septiembre",101267.99982126079,22]
[null,null,null,null,null,2038,"Octubre",102268.77703020109,1.4999999999999855E-2,null,null,null,null,null,null,2038,"Octubre",102268.77703020109,20]
[null,null,null,null,null,2038,"Noviembre",102268.77703020109,1.4999999999999855E-2,null,null,null,null,null,null,2038,"Noviembre",102268.77703020109,20]
[null,null,null,null,null,2038,"Diciembre",102268.77703020109,1.4999999999999855E-2,null,null,null,null,null,null,2038,"Diciembre",102268.77703020109,22]
[null,null,null,null,null,2039,"Enero",103382.44059313221,1.4999999999999918E-2,null,null,null,null,null,null,2039,"Enero",103382.44059313221,20]
[null,null,null,null,null,2039,"Febrero",103382.44059313221,1.4999999999999918E-2,null,null,null,null,null,null,2039,"Febrero",103382.44059313221,20]
[null,null,null,null,null,2039,"Marzo",103382.44059313221,1.4999999999999918E-2,null,null,null,null,null,null,2039,"Marzo",103382.44059313221,22]
[null,null,null,null,null,2039,"Abril",103228.69097540369,1.4999999999999932E-2,null,null,null,null,null,null,2039,"Abril",103228.69097540369,19]
[null,null,null,null,null,2039,"Mayo",103228.69097540369,1.4999999999999932E-2,null,null,null,null,null,null,2039,"Mayo",103228.69097540369,21]
[null,null,null,null,null,2039,"Junio",103228.69097540369,1.4999999999999932E-2,null,null,null,null,null,null,2039,"Junio",103228.69097540369,20]
[null,null,null,null,null,2039,"Julio",102787.01981857969,1.4999999999999894E-2,null,null,null,null,null,null,2039,"Julio",102787.01981857969,19]
[null,null,null,null,null,2039,"Agosto",102787.01981857969,1.4999999999999894E-2,null,null,null,null,null,null,2039,"Agosto",102787.01981857969,22]
[null,null,null,null,null,2039,"Septiembre",102787.01981857969,1.4999999999999894E-2,null,null,null,null,null,null,2039,"Septiembre",102787.01981857969,22]
[null,null,null,null,null,2039,"Octubre",103802.80868565409,1.499999999999984E-2,null,null,null,null,null,null,2039,"Octubre",103802.80868565409,20]
[null,null,null,null,null,2039,"Noviembre",103802.80868565409,1.499999999999984E-2,null,null,null,null,null,null,2039,"Noviembre",103802.80868565409,20]
[null,null,null,null,null,2039,"Diciembre",103802.80868565409,1.499999999999984E-2,null,null,null,null,null,null,2039,"Diciembre",103802.80868565409,21]
[null,null,null,null,null,2040,"Enero",104933.17720202918,1.4999999999999892E-2,null,null,null,null,null,null,2040,"Enero",104933.17720202918,21]
[null,null,null,null,null,2040,"Febrero",{"$f":"H440*(1+$G$4)","v":104933.17720202918},1.4999999999999892E-2,null,null,null,null,null,null,2040,"Febrero",104933.17720202918,21]
[null,null,null,null,null,2040,"Marzo",104933.17720202918,1.4999999999999892E-2,null,null,null,null,null,null,2040,"Marzo",104933.17720202918,19]
[null,null,null,null,null,2040,"Abril",104777.12134003473,1.4999999999999887E-2,null,null,null,null,null,null,2040,"Abril",104777.12134003473,21]
[null,null,null,null,null,2040,"Mayo",104777.12134003473,1.4999999999999887E-2,null,null,null,null,null,null,2040,"Mayo",104777.12134003473,21]
[null,null,null,null,null,2040,"Junio",104777.12134003473,1.4999999999999887E-2,null,null,null,null,null,null,2040,"Junio",104777.12134003473,19]
[null,null,null,null,null,2040,"Julio",104328.82511585837,1.4999999999999876E-2,null,null,null,null,null,null,2040,"Julio",104328.82511585837,20]
[null,null,null,null,null,2040,"Agosto",104328.82511585837,1.4999999999999876E-2,null,null,null,null,null,null,2040,"Agosto",104328.82511585837,21]
[null,null,null,null,null,2040,"Septiembre",104328.82511585837,1.4999999999999876E-2,null,null,null,null,null,null,2040,"Septiembre",104328.82511585837,20]
[null,null,null,null,null,2040,"Octubre",105359.85081593889,1.4999999999999864E-2,null,null,null,null,null,null,2040,"Octubre",105359.85081593889,22]
[null,null,null,null,null,2040,"Noviembre",105359.85081593889,1.4999999999999864E-2,null,null,null,null,null,null,2040,"Noviembre",105359.85081593889,20]
[null,null,null,null,null,2040,"Diciembre",105359.85081593889,1.4999999999999864E-2,null,null,null,null,null,null,2040,"Diciembre",105359.85081593889,20]
[null,null,null,null,null,2041,"Enero",106507.1748600596,1.499999999999984E-2,null,null,null,null,null,null,2041,"Enero",106507.1748600596,21]
[null,null,null,null,null,2041,"Febrero",106507.1748600596,1.499999999999984E-2,null,null,null,null,null,null,2041,"Febrero",106507.1748600596,20]
[null,null,null,null,null,2041,"Marzo",106507.1748600596,1.499999999999984E-2,null,null,null,null,null,null,2041,"Marzo",106507.1748600596,20]
[null,null,null,null,null,2041,"Abril",106348.77816013525,1.4999999999999932E-2,null,null,null,null,null,null,2041,"Abril",106348.77816013525,20]
[null,null,null,null,null,2041,"Mayo",106348.77816013525,1.4999999999999932E-2,null,null,null,null,null,null,2041,"Mayo",106348.77816013525,22]
[null,null,null,null,null,2041,"Junio",106348.77816013525,{"$f":"(H468-H456)/H456","v":1.4999999999999932E-2},null,null,null,null,null,null,2041,"Junio",106348.77816013525,18]
[null,null,null,null,null,{"$f":"F457+1","v":2041},"Julio",105893.75749259624,1.4999999999999913E-2,null,null,null,null,null,null,{"$f":"P457+1","v":2041},"Julio",105893.75749259624,22]
[null,null,null,null,null,2041,"Agosto",105893.75749259624,1.4999999999999913E-2,null,null,null,null,null,null,2041,"Agosto",105893.75749259624,20]
[null,null,null,null,null,2041,"Septiembre",105893.75749259624,1.4999999999999913E-2,null,null,null,null,null,null,2041,"Septiembre",105893.75749259624,21]
[null,null,null,null,null,2041,"Octubre",106940.24857817795,1.4999999999999842E-2,null,null,null,null,null,null,2041,"Octubre",106940.24857817795,22]
[null,null,null,null,null,2041,"Noviembre",106940.24857817795,1.4999999999999842E-2,null,null,null,null,null,null,2041,"Noviembre",106940.24857817795,19]
[null,null,null,null,null,2041,"Diciembre",106940.24857817795,1.4999999999999842E-2,null,null,null,null,null,null,2041,"Diciembre",106940.24857817795,21]
[null,null,null,null,null,2042,"Enero",108104.78248296049,1.4999999999999966E-2,null,null,null,null,null,null,2042,"Enero",108104.78248296049,21]
[null,null,null,null,null,2042,"Febrero",108104.78248296049,1.4999999999999966E-2,null,null,null,null,null,null,2042,"Febrero",108104.78248296049,20]
[null,null,null,null,null,2042,"Marzo",108104.78248296049,1.4999999999999966E-2,null,null,null,null,null,null,2042,"Marzo",108104.78248296049,20]
[null,null,null,null,null,2042,"Abril",107944.00983253727,1.499999999999992E-2,null,null,null,null,null,null,2042,"Abril",107944.00983253727,20]
[null,null,null,null,null,2042,"Mayo",107944.00983253727,1.499999999999992E-2,null,null,null,null,null,null,2042,"Mayo",107944.00983253727,20]
[null,null,null,null,null,2042,"Junio",107944.00983253727,1.499999999999992E-2,null,null,null,null,null,null,2042,"Junio",107944.00983253727,18]
[null,null,null,null,null,2042,"Julio",107482.16385498518,1.4999999999999946E-2,null,null,null,null,null,null,2042,"Julio",107482.16385498518,23]
[null,null,null,null,null,2042,"Agosto",107482.16385498518,1.4999999999999946E-2,null,null,null,null,null,null,2042,"Agosto",107482.16385498518,19]
[null,null,null,null,null,2042,"Septiembre",107482.16385498518,1.4999999999999946E-2,null,null,null,null,null,null,2042,"Septiembre",107482.16385498518,22]
[null,null,null,null,null,2042,"Octubre",108544.35230685062,1.4999999999999951E-2,null,null,null,null,null,null,2042,"Octubre",108544.35230685062,22]
[null,null,null,null,null,2042,"Noviembre",108544.35230685062,1.4999999999999951E-2,null,null,null,null,null,null,2042,"Noviembre",108544.35230685062,18]
[null,null,null,null,null,2042,"Diciembre",108544.35230685062,1.4999999999999951E-2,null,null,null,null,null,null,2042,"Diciembre",108544.35230685062,21]
[null,null,null,null,null,2043,"Enero",109726.35422020488,1.4999999999999843E-2,null,null,null,null,null,null,2043,"Enero",109726.35422020488,20]
[null,null,null,null,null,2043,"Febrero",109726.35422020488,1.4999999999999843E-2,null,null,null,null,null,null,2043,"Febrero",109726.35422020488,20]
[null,null,null,null,null,2043,"Marzo",109726.35422020488,1.4999999999999843E-2,null,null,null,null,null,null,2043,"Marzo",109726.35422020488,19]
[null,null,null,null,null,2043,"Abril",109563.16998002531,1.4999999999999866E-2,null,null,null,null,null,null,2043,"Abril",109563.16998002531,22]
[null,null,null,null,null,2043,"Mayo",109563.16998002531,1.4999999999999866E-2,null,null,null,null,null,null,2043,"Mayo",109563.16998002531,19]
[null,null,null,null,null,2043,"Junio",109563.16998002531,1.4999999999999866E-2,null,null,null,null,null,null,2043,"Junio",109563.16998002531,19]
[null,null,null,null,null,2043,"Julio",109094.39631280994,1.4999999999999876E-2,null,null,null,null,null,null,2043,"Julio",109094.39631280994,22]
[null,null,null,null,null,2043,"Agosto",109094.39631280994,1.4999999999999876E-2,null,null,null,null,null,null,2043,"Agosto",109094.39631280994,19]
[null,null,null,null,null,2043,"Septiembre",109094.39631280994,1.4999999999999876E-2,null,null,null,null,null,null,2043,"Septiembre",109094.39631280994,22]
[null,null,null,null,null,2043,"Octubre",110172.51759145336,1.4999999999999849E-2,null,null,null,null,null,null,2043,"Octubre",110172.51759145336,21]
[null,null,null,null,null,2043,"Noviembre",110172.51759145336,1.4999999999999849E-2,null,null,null,null,null,null,2043,"Noviembre",110172.51759145336,19]
[null,null,null,null,null,2043,"Diciembre",110172.51759145336,1.4999999999999849E-2,null,null,null,null,null,null,2043,"Diciembre",110172.51759145336,21]
[null,null,null,null,null,2044,"Enero",111372.24953350794,1.4999999999999871E-2,null,null,null,null,null,null,2044,"Enero",111372.24953350794,19]
[null,null,null,null,null,2044,"Febrero",111372.24953350794,1.4999999999999871E-2,null,null,null,null,null,null,2044,"Febrero",111372.24953350794,21]
[null,null,null,null,null,2044,"Marzo",111372.24953350794,1.4999999999999871E-2,null,null,null,null,null,null,2044,"Marzo",111372.24953350794,22]
[null,null,null,null,null,2044,"Abril",111206.61752972569,1.499999999999994E-2,null,null,null,null,null,null,2044,"Abril",111206.61752972569,19]
[null,null,null,null,null,2044,"Mayo",111206.61752972569,1.499999999999994E-2,null,null,null,null,null,null,2044,"Mayo",111206.61752972569,21]
[null,null,null,null,null,2044,"Junio",111206.61752972569,1.499999999999994E-2,null,null,null,null,null,null,2044,"Junio",111206.61752972569,20]
[null,null,null,null,null,2044,"Julio",110730.81225750208,1.499999999999992E-2,null,null,null,null,null,null,2044,"Julio",110730.81225750208,19]
[null,null,null,null,null,2044,"Agosto",110730.81225750208,1.499999999999992E-2,null,null,null,null,null,null,2044,"Agosto",110730.81225750208,22]
[null,null,null,null,null,2044,"Septiembre",110730.81225750208,1.499999999999992E-2,null,null,null,null,null,null,2044,"Septiembre",110730.81225750208,22]
[null,null,null,null,null,2044,"Octubre",111825.10535532515,1.499999999999994E-2,null,null,null,null,null,null,2044,"Octubre",111825.10535532515,20]
[null,null,null,null,null,2044,"Noviembre",111825.10535532515,1.499999999999994E-2,null,null,null,null,null,null,2044,"Noviembre",111825.10535532515,20]
[null,null,null,null,null,2044,"Diciembre",111825.10535532515,1.499999999999994E-2,null,null,null,null,null,null,2044,"Diciembre",111825.10535532515,21]
[null,null,null,null,null,2045,"Enero",113042.83327651056,1.4999999999999961E-2,null,null,null,null,null,null,2045,"Enero",113042.83327651056,21]
[null,null,null,null,null,2045,"Febrero",113042.83327651056,1.4999999999999961E-2,null,null,null,null,null,null,2045,"Febrero",113042.83327651056,20]
[null,null,null,null,null,2045,"Marzo",113042.83327651056,1.4999999999999961E-2,null,null,null,null,null,null,2045,"Marzo",113042.83327651056,22]
[null,null,null,null,null,2045,"Abril",112874.71679267156,1.4999999999999934E-2,null,null,null,null,null,null,2045,"Abril",112874.71679267156,18]
[null,null,null,null,null,2045,"Mayo",112874.71679267156,1.4999999999999934E-2,null,null,null,null,null,null,2045,"Mayo",112874.71679267156,22]
[null,null,null,null,null,2045,"Junio",{"$f":"H504*(1+$G$4)","v":112874.71679267156},1.4999999999999934E-2,null,null,null,null,null,null,2045,"Junio",112874.71679267156,20]
[null,null,null,null,null,2045,"Julio",112391.7744413646,1.4999999999999873E-2,null,null,null,null,null,null,2045,"Julio",112391.7744413646,19]
[null,null,null,null,null,2045,"Agosto",112391.7744413646,1.4999999999999873E-2,null,null,null,null,null,null,2045,"Agosto",112391.7744413646,21]
[null,null,null,null,null,2045,"Septiembre",112391.7744413646,1.4999999999999873E-2,null,null,null,null,null,null,2045,"Septiembre",112391.7744413646,21]
[null,null,null,null,null,2045,"Octubre",113502.48193565501,1.4999999999999838E-2,null,null,null,null,null,null,2045,"Octubre",113502.48193565501,21]
[null,null,null,null,null,2045,"Noviembre",113502.48193565501,1.4999999999999838E-2,null,null,null,null,null,null,2045,"Noviembre",113502.48193565501,20]
[null,null,null,null,null,2045,"Diciembre",113502.48193565501,1.4999999999999838E-2,null,null,null,null,null,null,2045,"Diciembre",113502.48193565501,19]
[null,null,null,null,null,2046,"Enero",114738.47577565821,1.4999999999999947E-2,null,null,null,null,null,null,2046,"Enero",114738.47577565821,21]
[null,null,null,null,null,2046,"Febrero",114738.47577565821,1.4999999999999947E-2,null,null,null,null,null,null,2046,"Febrero",114738.47577565821,20]
[null,null,null,null,null,2046,"Marzo",114738.47577565821,1.4999999999999947E-2,null,null,null,null,null,null,2046,"Marzo",114738.47577565821,19]
[null,null,null,null,null,2046,"Abril",114567.83754456163,1.4999999999999906E-2,null,null,null,null,null,null,2046,"Abril",114567.83754456163,21]
[null,null,null,null,null,2046,"Mayo",114567.83754456163,1.4999999999999906E-2,null,null,null,null,null,null,2046,"Mayo",114567.83754456163,20]
[null,null,null,null,null,2046,"Junio",114567.83754456163,1.4999999999999906E-2,null,null,null,null,null,null,2046,"Junio",114567.83754456163,20]
[null,null,null,null,null,2046,"Julio",114077.65105798506,1.4999999999999908E-2,null,null,null,null,null,null,2046,"Julio",114077.65105798506,20]
[null,null,null,null,null,2046,"Agosto",114077.65105798506,1.4999999999999908E-2,null,null,null,null,null,null,2046,"Agosto",114077.65105798506,21]
[null,null,null,null,null,2046,"Septiembre",114077.65105798506,1.4999999999999908E-2,null,null,null,null,null,null,2046,"Septiembre",114077.65105798506,20]
[null,null,null,null,null,2046,"Octubre",115205.01916468983,{"$f":"(H532-H520)/H520","v":1.4999999999999927E-2},null,null,null,null,null,null,2046,"Octubre",115205.01916468983,22]
[null,null,null,null,null,{"$f":"F521+1","v":2046},"Noviembre",115205.01916468983,1.4999999999999927E-2,null,null,null,null,null,null,{"$f":"P521+1","v":2046},"Noviembre",115205.01916468983,20]
[null,null,null,null,null,2046,"Diciembre",115205.01916468983,1.4999999999999927E-2,null,null,null,null,null,null,2046,"Diciembre",115205.01916468983,20]
[null,null,null,null,null,2047,"Enero",116459.55291229307,1.4999999999999916E-2,null,null,null,null,null,null,2047,"Enero",116459.55291229307,21]
[null,null,null,null,null,2047,"Febrero",116459.55291229307,1.4999999999999916E-2,null,null,null,null,null,null,2047,"Febrero",116459.55291229307,20]
[null,null,null,null,null,2047,"Marzo",116459.55291229307,1.4999999999999916E-2,null,null,null,null,null,null,2047,"Marzo",116459.55291229307,20]
[null,null,null,null,null,2047,"Abril",116286.35510773004,1.499999999999988E-2,null,null,null,null,null,null,2047,"Abril",116286.35510773004,20]
[null,null,null,null,null,2047,"Mayo",116286.35510773004,1.499999999999988E-2,null,null,null,null,null,null,2047,"Mayo",116286.35510773004,22]
[null,null,null,null,null,2047,"Junio",116286.35510773004,1.499999999999988E-2,null,null,null,null,null,null,2047,"Junio",116286.35510773004,18]
[null,null,null,null,null,2047,"Julio",115788.81582385482,1.4999999999999878E-2,null,null,null,null,null,null,2047,"Julio",115788.81582385482,22]
[null,null,null,null,null,{"$f":"F530+1","v":2047},"Agosto",115788.81582385482,1.4999999999999878E-2,null,null,null,null,null,null,{"$f":"P530+1","v":2047},"Agosto",115788.81582385482,20]
[null,null,null,null,null,{"$f":"F531+1","v":2047},"Septiembre",115788.81582385482,1.4999999999999878E-2,null,null,null,null,null,null,{"$f":"P531+1","v":2047},"Septiembre",115788.81582385482,21]
[null,null,null,null,null,2047,"Octubre",116933.09445216016,1.4999999999999868E-2,null,null,null,null,null,null,2047,"Octubre",116933.09445216016,22]
[null,null,null,null,null,2047,"Noviembre",116933.09445216016,1.4999999999999868E-2,null,null,null,null,null,null,2047,"Noviembre",116933.09445216016,19]
[null,null,null,null,null,2047,"Diciembre",116933.09445216016,1.4999999999999868E-2,null,null,null,null,null,null,2047,"Diciembre",116933.09445216016,21]
[null,null,null,null,null,2048,"Enero",118206.44620597745,1.499999999999984E-2,null,null,null,null,null,null,2048,"Enero",118206.44620597745,21]
[null,null,null,null,null,2048,"Febrero",118206.44620597745,1.499999999999984E-2,null,null,null,null,null,null,2048,"Febrero",118206.44620597745,20]
[null,null,null,null,null,2048,"Marzo",118206.44620597745,1.499999999999984E-2,null,null,null,null,null,null,2048,"Marzo",118206.44620597745,21]
[null,null,null,null,null,2048,"Abril",118030.65043434598,1.4999999999999958E-2,null,null,null,null,null,null,2048,"Abril",118030.65043434598,20]
[null,null,null,null,null,2048,"Mayo",118030.65043434598,1.4999999999999958E-2,null,null,null,null,null,null,2048,"Mayo",118030.65043434598,19]
[null,null,null,null,null,2048,"Junio",118030.65043434598,1.4999999999999958E-2,null,null,null,null,null,null,2048,"Junio",118030.65043434598,19]
[null,null,null,null,null,2048,"Julio",117525.64806121263,1.4999999999999913E-2,null,null,null,null,null,null,2048,"Julio",117525.64806121263,22]
[null,null,null,null,null,2048,"Agosto",117525.64806121263,1.4999999999999913E-2,null,null,null,null,null,null,2048,"Agosto",117525.64806121263,19]
[null,null,null,null,null,2048,"Septiembre",117525.64806121263,1.4999999999999913E-2,null,null,null,null,null,null,2048,"Septiembre",117525.64806121263,22]
[null,null,null,null,null,2048,"Octubre",118687.09086894256,1.4999999999999918E-2,null,null,null,null,null,null,2048,"Octubre",118687.09086894256,21]
[null,null,null,null,null,2048,"Noviembre",118687.09086894256,1.4999999999999918E-2,null,null,null,null,null,null,2048,"Noviembre",118687.09086894256,19]
[null,null,null,null,null,2048,"Diciembre",118687.09086894256,1.4999999999999918E-2,null,null,null,null,null,null,2048,"Diciembre",118687.09086894256,21]
[null,null,null,null,null,2049,"Enero",119979.54289906711,1.4999999999999934E-2,null,null,null,null,null,null,2049,"Enero",119979.54289906711,20]
[null,null,null,null,null,2049,"Febrero",119979.54289906711,1.4999999999999934E-2,null,null,null,null,null,null,2049,"Febrero",119979.54289906711,20]
[null,null,null,null,null,2049,"Marzo",119979.54289906711,1.4999999999999934E-2,null,null,null,null,null,null,2049,"Marzo",119979.54289906711,22]
[null,null,null,null,null,2049,"Abril",119801.11019086116,1.4999999999999901E-2,null,null,null,null,null,null,2049,"Abril",119801.11019086116,20]
[null,null,null,null,null,2049,"Mayo",119801.11019086116,1.4999999999999901E-2,null,null,null,null,null,null,2049,"Mayo",119801.11019086116,20]
[null,null,null,null,null,2049,"Junio",119801.11019086116,1.4999999999999901E-2,null,null,null,null,null,null,2049,"Junio",119801.11019086116,21]
[null,null,null,null,null,2049,"Julio",119288.53278213082,1.4999999999999954E-2,null,null,null,null,null,null,2049,"Julio",119288.53278213082,20]
[null,null,null,null,null,2049,"Agosto",119288.53278213082,1.4999999999999954E-2,null,null,null,null,null,null,2049,"Agosto",119288.53278213082,21]
[null,null,null,null,null,2049,"Septiembre",119288.53278213082,1.4999999999999954E-2,null,null,null,null,null,null,2049,"Septiembre",119288.53278213082,22]
[null,null,null,null,null,2049,"Octubre",120467.39723197668,1.4999999999999849E-2,null,null,null,null,null,null,2049,"Octubre",120467.39723197668,20]
[null,null,null,null,null,2049,"Noviembre",120467.39723197668,1.4999999999999849E-2,null,null,null,null,null,null,2049,"Noviembre",120467.39723197668,20]
[null,null,null,null,null,2049,"Diciembre",120467.39723197668,1.4999999999999849E-2,null,null,null,null,null,null,2049,"Diciembre",120467.39723197668,22]
[null,null,null,null,null,2050,"Enero",121779.23604255311,1.499999999999996E-2,null,null,null,null,null,null,2050,"Enero",121779.23604255311,20]
[null,null,null,null,null,2050,"Febrero",121779.23604255311,1.499999999999996E-2,null,null,null,null,null,null,2050,"Febrero",121779.23604255311,20]
[null,null,null,null,null,2050,"Marzo",121779.23604255311,1.499999999999996E-2,null,null,null,null,null,null,2050,"Marzo",121779.23604255311,22]
[null,null,null,null,null,2050,"Abril",121598.12684372407,1.4999999999999899E-2,null,null,null,null,null,null,2050,"Abril",121598.12684372407,19]
[null,null,null,null,null,2050,"Mayo",121598.12684372407,1.4999999999999899E-2,null,null,null,null,null,null,2050,"Mayo",121598.12684372407,21]
[null,null,null,null,null,2050,"Junio",121598.12684372407,1.4999999999999899E-2,null,null,null,null,null,null,2050,"Junio",121598.12684372407,20]
[null,null,null,null,null,2050,"Julio",121077.86077386276,1.4999999999999855E-2,null,null,null,null,null,null,2050,"Julio",121077.86077386276,19]
[null,null,null,null,null,{"$f":"F566+1","v":2050},"Agosto",121077.86077386276,1.4999999999999855E-2,null,null,null,null,null,null,{"$f":"P566+1","v":2050},"Agosto",121077.86077386276,22]
[null,null,null,null,null,{"$f":"F567+1","v":2050},"Septiembre",121077.86077386276,1.4999999999999855E-2,null,null,null,null,null,null,{"$f":"P567+1","v":2050},"Septiembre",121077.86077386276,22]
[null,null,null,null,null,{"$f":"F568+1","v":2050},"Octubre",{"$f":"H568*(1+$G$4)","v":122274.40819045632},1.4999999999999954E-2,null,null,null,null,null,null,{"$f":"P568+1","v":2050},"Octubre",122274.40819045632,20]
[null,null,null,null,null,{"$f":"F569+1","v":2050},"Noviembre",122274.40819045632,1.4999999999999954E-2,null,null,null,null,null,null,{"$f":"P569+1","v":2050},"Noviembre",122274.40819045632,20]
[null,null,null,null,null,2050,"Diciembre",122274.40819045632,1.4999999999999954E-2,null,null,null,null,null,null,2050,"Diciembre",122274.40819045632,21]
[null,null,null,null,null,{"$f":"F571+1","v":2051},"Enero",123605.92458319139,1.4999999999999855E-2,null,null,null,null,null,null,{"$f":"P571+1","v":2051},"Enero",123605.92458319139,21]
[null,null,null,null,null,{"$f":"F572+1","v":2051},"Febrero",123605.92458319139,1.4999999999999855E-2,null,null,null,null,null,null,{"$f":"P572+1","v":2051},"Febrero",123605.92458319139,20]
[null,null,null,null,null,2051,"Marzo",123605.92458319139,1.4999999999999855E-2,null,null,null,null,null,null,2051,"Marzo",123605.92458319139,22]
[null,null,null,null,null,2051,"Abril",123422.09874637991,1.4999999999999869E-2,null,null,null,null,null,null,2051,"Abril",123422.09874637991,19]
[null,null,null,null,null,2051,"Mayo",123422.09874637991,1.4999999999999869E-2,null,null,null,null,null,null,2051,"Mayo",123422.09874637991,21]
[null,null,null,null,null,2051,"Junio",123422.09874637991,1.4999999999999869E-2,null,null,null,null,null,null,2051,"Junio",123422.09874637991,20]
[null,null,null,null,null,2051,"Julio",122894.02868547069,1.4999999999999923E-2,null,null,null,null,null,null,2051,"Julio",122894.02868547069,20]
[null,null,null,null,null,2051,"Agosto",122894.02868547069,1.4999999999999923E-2,null,null,null,null,null,null,2051,"Agosto",122894.02868547069,21]
[null,null,null,null,null,2051,"Septiembre",122894.02868547069,1.4999999999999923E-2,null,null,null,null,null,null,2051,"Septiembre",122894.02868547069,20]
[null,null,null,null,null,2051,"Octubre",124108.52431331316,1.4999999999999944E-2,null,null,null,null,null,null,2051,"Octubre",124108.52431331316,22]
[null,null,null,null,null,2051,"Noviembre",124108.52431331316,1.4999999999999944E-2,null,null,null,null,null,null,2051,"Noviembre",124108.52431331316,20]
[null,null,null,null,null,2051,"Diciembre",124108.52431331316,1.4999999999999944E-2,null,null,null,null,null,null,2051,"Diciembre",124108.52431331316,20]

{"sheet":"Información Histórica","index":2,"n_rows":16,"n_cols":3,"rows_kept":16,"cut":false,"hidden":false,"merged":[[2,1,3,1],[2,2,3,2]]}
[]
[]
[null,"Año","Mes"]
[]
[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":"Variables","index":3,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Año","Mes"]
[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":4,"n_rows":5,"n_cols":6,"rows_kept":5,"cut":false,"hidden":false,"merged":[[2,1,3,1]]}
[]
[]
[null,"Año ","Corrientes",null,"Año ","Constantes (2015)"]
[]
[null,null,null,null,null,{"$f":"MROUND((C5*VLOOKUP($E5,'Supuestos macro'!$K$7:$N$56,4,FALSE)),100)","v":{"$error":"#N/A"}}]

{"sheet":"Paso 1 Y 2 -Alistamiento Datos","index":5,"n_rows":27,"n_cols":12,"rows_kept":27,"cut":false,"hidden":false,"merged":[[1,2,2,2],[1,3,2,3],[0,0,0,3],[1,0,2,0],[1,1,2,1]]}
[null,null,null,null,"Variable Dependiente","Variable Dependiente TPD","Variable Dependiente suavizada","Variables Independiente",null,"Variable Dependiente","Variables Independiente - Log Diferencias"]
["Año ","Mes","#","Días del Mes","Mensual","TPD","Suavizada","Mensual","Dummy","Log diferencias","Log diferencias","Dummy"]
[]
[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"]

{"sheet":"Paso 3 - Modelo econometrico","index":6,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,1,2,4]]}
[null,"ESTIMACIÓN INICIAL "]
[]
[]
[]
[]
[null,"Año ","Mes","Variable dependiente (y)"]
[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":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Reestimación 2","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Reestimación 3","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Reestimación 4","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Reestimación 5","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Reestimación 6","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Reestimación 7","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Reestimación 8","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Resultados","index":15,"n_rows":3,"n_cols":3,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[null,"Resultados Estimadores "]
[]
[null,null,"Constante"]

{"sheet":"Error y Linea base","index":16,"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":17,"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":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 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":19,"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":20,"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":21,"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":22,"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":23,"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":24,"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":25,"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. "]

{"sheet":"Datos","index":26,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}