{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Análisis de valor"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Análisis de valor","index":0,"n_rows":23,"n_cols":6,"rows_kept":23,"flags":["formulas_cached_only"]}
["Calculadora de análisis de valor de productos/servicios"]
[]
[null,null,"T1","T2","T3","T4"]
["BENEFICIOS"]
[null,"Aumento de ingresos",{"v":0,"d":"€0"},{"v":293.33,"d":"€293"},{"v":586.67,"d":"€587"},{"v":880,"d":"€880"}]
[null,"Reducción de costos",{"v":0,"d":"0 "},{"v":33.33,"d":"33 "},{"v":66.67,"d":"67 "},{"v":100,"d":"100 "}]
[null,"Costos evitados",{"v":13,"d":"13 "},{"v":26,"d":"26 "},{"v":39,"d":"39 "},{"v":52,"d":"52 "}]
[null,"Total del trimestre",{"v":13,"d":"€13"},{"v":352.65999999999997,"d":"€353"},{"v":692.3399999999999,"d":"€692"},{"v":1032,"d":"€1,032"}]
[null,"Valor acumulado",{"v":13,"d":"€13"},{"v":365.65999999999997,"d":"€366"},{"v":1058,"d":"€1,058"},{"v":2090,"d":"€2,090"}]
[]
["INVERSIONES"]
[null,"Inversión puntual",{"v":-641,"d":"(€641)"},{"v":-271,"d":"(€271)"},{"v":0,"d":"€0"},{"v":0,"d":"€0"}]
[null,"Inversión continua",{"v":-97,"d":"(97)"},{"v":-30,"d":"(30)"},{"v":-30,"d":"(30)"},{"v":-30,"d":"(30)"}]
[null,"Total del trimestre",{"v":-738,"d":"(€738)"},{"v":-301,"d":"(€301)"},{"v":-30,"d":"(€30)"},{"v":-30,"d":"(€30)"}]
[null,"Inversión acumulada",{"v":-738,"d":"(€738)"},{"v":-1039,"d":"(€1,039)"},{"v":-1069,"d":"(€1,069)"},{"v":-1099,"d":"(€1,099)"}]
[]
["VALOR NETO"]
[null,"Total del trimestre",{"v":-725,"d":"(€725)"},{"v":51.65999999999997,"d":"€52"},{"v":662.3399999999999,"d":"€662"},{"v":1002,"d":"€1,002"}]
[null,"Total acumulado",{"v":-725,"d":"(€725)"},{"v":-673.34,"d":"(€673)"},{"v":-11,"d":"(€11)"},{"v":991,"d":"€991"}]
[]
[null,"Rendimiento neto 1er año ",{"v":991000,"d":"€991,000"}]
[null,"Punto de equilibrio","4º trimestre"]
[null,"Rendimiento de la inversión (1er año)",{"v":0.9017288444040037,"d":"90.17%"}]