{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Buscar Objetivo"],"not_rendered":{"charts":0,"images":1,"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":"Buscar Objetivo","index":0,"n_rows":19,"n_cols":13,"rows_kept":19,"cut":false,"hidden":false,"merged":[[1,1,2,1],[1,3,2,3],[1,11,3,11],[5,12,6,12],[5,11,6,11]]}
[]
[null,"Trema",null,"Inversión inicial",null,null,"Flujos de efectivo por año",null,null,null,null,"VPN=",{"$f":"SUM(E16:J16)+D4","v":1.7137679424195085E-4}]
[null,null,null,null,1,2,3,4,5,6,null,null,{"$f":"NPV(B4,E4:J4)+D4","v":1.7137679242296144E-4}]
[null,0.23249653874415291,null,-15000,6000,7500,9000,678,456,-234]
[]
[null,null,null,null,null,null,"Tremas por año",null,null,null,null,"TIR=",{"$f":"IRR(D4:J4)","v":0.2324965456152413}]
[null,null,"Formula:",null,{"$f":"$B4","v":0.23249653874415291},{"$f":"$B4","v":0.23249653874415291},0.23249653874415291,0.23249653874415291,0.23249653874415291,0.23249653874415291]
[]
[null,null,null,null,null,null,"Tremas a decimal más 1"]
[null,null,null,null,{"$f":"1+$B$4","v":1.2324965387441529},{"$f":"1+$B$4","v":1.2324965387441529},1.2324965387441529,1.2324965387441529,1.2324965387441529,1.2324965387441529]
[]
[null,null,null,null,null,null,"Tremas a potencia \"n\""]
[null,null,null,null,{"$f":"PRODUCT($E10:E10)","v":1.2324965387441529},{"$f":"PRODUCT($E10:F10)","v":1.5190477180163171},{"$f":"PRODUCT($E10:G10)","v":1.8722210546423148},{"$f":"PRODUCT($E10:H10)","v":2.3075059696105806},{"$f":"PRODUCT($E10:I10)","v":2.8439931206765112},{"$f":"PRODUCT($E10:J10)","v":3.5052116774459821}]
[]
[null,null,null,null,null,"Flujos de efectivo por año descontados a VPN"]
[null,null,null,null,{"$f":"E4/E13","v":4868.1678295938054},4937.3037535608464,4807.1246596035298,293.82372523804162,160.33794058247565,-66.757737201908583,null,"VPN=",{"$f":"NPV(B4,D4:J4)","v":1.3904849627506622E-4}]
[]
[]
[null,null,null,null,null,null,null,null,"Valor Presente según con error:"]