Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Planilla Eval Proyectos2
Planilla Eval Proyectos2
DE INVERSION
Formular- EvaluarSensibilizar
Evaluar financiacin
Planilla manual
Proyecto con
financiacin
CTOS
royecto con
EVALUACION DE PROYECTOS
Volver
Propsito:
Borrar
Caractersticas:
Vida til proyecto
aos
Inversin inicial:
Valor Residual Inversin inicial:
Dlar:
Fecha:
Gtos.compra:
0 $ al ao
0.0%
V.Res.como%Inversin:
Detalle inversiones
Precio insumo
1
2
3
4
Costo Var.:
Costo Var.:
Costo Var.:
Costo Var.:
$/
Unidad:
Unidad:
Unidad:
Unidad:
$/ao
$/
$/
$/
Unidad insumo
Costo Var.
hasta ao
Var.anual
Costo Var
Producc.
desde ao
Producc.
hasta ao
Cant.incremental
inc.:
inc.:
inc.:
inc.:
Var.anual
Precio
Var.anual
Producc.
0
0
0
0
Reestablecer
frmulas
Introducir o modificar valores (luego, si se desea, reestablecer frmulas) o dejar las frmulas existentes
Reinversiones
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
Producto:
Precio
Cant.Prod.
Cant.Ins.
Producto:
Precio
Cant.Prod.
Cant.Ins.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20
Total
Aj.Sens.
0.00
0.00
0.00
0.0
0.00
0.00
0.00
0.00
0.00
0.0
0.00
0.00
Nota: para interpretar los siguientes anlisis de sensibilidad es conveniente que los coeficientes de sensibilizacin estn en 1
Coef.precios
1.5
1.4
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
1.3
1.2
1.1
0.9
1
1
1
VAN $
1
1
1
0
0
0
0
0
0.5
0.6
0.7
0.8
0.9
1.1
1.2
1.3
Var.Costo Var.:
1.5
1.4
1.3
1.2
1.1
0.9
0.8
Actualizar todos
Actualizar todos
Actualizar
1 Producto:
$/
Precio
Precio 0
VAN
0
Var.Precio
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
400.00
480.00
560.00
640.00
720.00
800.00
880.00
960.00
1040.00
1120.00
3 Producto:
0
$/
Precio
Precio 0
Var.Precio
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
TIR
0
0
0
0
0
0
0
0
0
0
Precio 0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Actualizar
VAN
0
150.00
180.00
210.00
240.00
270.00
300.00
330.00
360.00
390.00
420.00
TIR
0
0
0
0
0
0
0
0
0
0
2 Producto:
Var.Precio
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
4 Producto:
Precio 0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Var.Precio
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
Prod.0
Var.Prod.
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
Actualizar
Producto:
/Ha
Prod./ha
0.50
0.60
0.70
0.80
0.90
1.00
1.10
1.20
1.30
VAN
0
TIR
0
0
0
0
0
0
0
0
0
2 Producto:
Prod.0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Var.Prod.
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
1.40
0 -
#VALUE!
Actualizar
Producto:
/Ha
Prod./ha
Prod.0
Var.Prod.
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
VAN
0
0.50
0.60
0.70
0.80
0.90
1.00
1.10
1.20
1.30
1.40
TIR
0
0
0
0
0
0
0
0
0
0
1.4
4 Producto:
Prod.0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Var.Prod.
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
Var.CV
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
Producto:
C.Var.0
Var.CV
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
Actualizar
0
$/
Costo/ha
VAN
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TIR
0
0
0
0
0
0
0
0
0
0
$/
Costo/ha
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
C.Var.0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Actualizar
0
VAN
0
TIR
0
0
0
0
0
0
0
0
0
0
2 Producto:
Var.CV
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
4 Producto:
C.Var.0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Var.CV
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
C.Fijo
Costo/ha
Var.CF
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
VAN
0
10000
12000
14000
16000
18000
20000
22000
24000
26000
28000
TIR
0
0
0
0
0
0
0
0
0
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Volver
Mximo:
equivalente al
0.0%
0 $
Resumen de resultados
Perodo de repago del proyecto:
TIR econmica del proyecto:
TIR anual del crdito:
TIR financiera proyecto financiado:
0.0
-
aos
anual
0.00% anual
0.00% anual
Ao
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Saldo
proyecto
Flujo
crdito
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Saldo con
crdito
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9.00%
Saldo Acum.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17
18
19
20
Total
Volver
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3.10 $
Mar-07
No
e inversiones
Cant.incremental
Unidad
Precio neto :
Precio neto :
Precio neto :
Precio neto :
Unidad:
Unidad:
Unidad:
Unidad:
$/
$/
$/
$/
Desde ao:
Reinversiones adicionales:
Ao
Monto
Produc.incremental
Prod.incr.en :
Prod.incr.en :
Prod.incr.en :
Prod.incr.en :
TASAS
Val.Res.%
Valor Res.$
0
0
0
0
8.00%
1.00%
9.00%
0.00%
0.00%
Tasa desc.:
Producto:
Precio
Cant.Prod.
Cant.Ins.
Producto:
Precio
Cant.Prod.
INGRESOS
EGRESOS
SALDO
Cant.Ins.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.00
0.00
0.00
0.0
0.00
Coef.sensibilidad precios:
Coef.sens.costos variables:
Coef.sensibilidad costo fijo:
Coef.sensibilidad produccin:
0.00
0.00
0.00
0.00
0.0
0.00
0
0
0
0
TIR:
TIR mod.:
1.00
1.00
1.00
1.00
Perodo de repago:
0.00
e sensibilizacin estn en 1
0
0
0.0
Coef.precios
0.8
0.7
0
1.5
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
1.4
1.3
1.2
1.1
-
s variables
100.0%
90.0%
80.0%
TIR %
70.0%
60.0%
50.0%
40.0%
30.0%
20.0%
10.0%
0.0%
1.3
tualizar todos
1.4
1.5
Variac.precio
0.5
0.6
0.7
0.8
0.9
1.1
Var.Costo Var.:
0.7
1.5
1.4
1.3
1.2
1.1
tualizar todos
0
1
VAN
0
325.00
390.00
455.00
520.00
585.00
650.00
715.00
780.00
845.00
910.00
TIR
0
0
0
0
0
0
0
0
0
0
1
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
1
1
VAN $
$/
Precio
Actualizar
1
0
0
0
0
0
0
VAN
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TIR
0
0
0
0
0
0
0
0
0
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.6
0.7
Precio 0
Precio 0
Prod.0
C.Var.0
0.8
100.00%
90.00%
80.00%
70.00%
60.00%
TIR %
$/
Precio
0.5
Actualizar
50.00%
40.00%
30.00%
20.00%
10.00%
s de un producto
Actualizar
0
/Ha
Prod./ha
0.50
0.60
0.70
0.80
0.90
1.00
1.10
1.20
1.30
VAN
0
TIR
0
0
0
0
0
0
0
0
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.00%
0.5
0.6
0.7
Precio 0
Precio 0
Prod.0
C.Var.0
1.40
0 -
#VALUE!
Actualizar
0
/Ha
Prod./ha
VAN
0
0.50
0.60
0.70
0.80
0.90
1.00
1.10
1.20
1.30
1.40
TIR
0
0
0
0
0
0
0
0
0
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
les de un producto
Actualizar
0
$/
Costo/ha
VAN
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TIR
0
0
0
0
0
0
0
0
0
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Actualizar
0
$/
Costo/ha
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VAN
0
TIR
0
0
0
0
0
0
0
0
0
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.0
$
$
Ao de
Repago
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
VAN
0
Produc.incremental
Superficie
Real
Ha
Ha
Ha
Ha
0.0
108.0
108.0
200.0
anual
anual
anual
anual
Ponderacin:
Ponderacin:
0
0
0
0
0.0
0.0
0.0
Desde ao:
S
Saldo Inc./ha No
2%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
0
0
0
0
0
0
0
0
0
0
1
1
1
VAN $
0%
1
1
1
0
0
0
0
0
-5%
Hasta ao:
0.0%
0.0%
0.0%
0.00%
SALDO
ACTUALIZ.
0
0
0
0
0
0
SALDO
ACUM.
0
0
0
0
0
0
Ao de
Repago
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Ejecutar
Sensibilizacin de variables:
39
26
Esc.
A
B
C
D
E
F
G
H
I
J
Coeficiente de sensibilizacin
Precios
Prod.
Cto.Var. Cto.Fijo
0.50
0.50
1.50
1.50
0.60
0.60
1.40
1.40
0.70
0.70
1.30
1.30
0.80
0.80
1.20
1.20
0.90
0.90
1.10
1.10
1.00
1.00
1.00
1.00
1.10
1.10
0.90
0.90
1.20
1.20
0.80
0.80
1.30
1.30
0.70
0.70
1.40
1.40
0.60
0.60
0
0
0.0
1.50
1.50
0.50
0.50
aos
costos variables
s productos
Coef.precios
1
0.9
0.8
-
0.7
-
0.5
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
0.6
0.7
0.8
1
1
1
VAN $
1
1
1
0
0
0
0
0
1.1
1.2
1
1.3
0.9
1.4
1.5
Variac.precio
0.8
0.7
0.5
0.7
0.9
Var.Produccin:
0.5
0.6
0.7
0.8
0.8
Precio 0
0.9
1.1
Precio 0
C.Var.0
Prod.0
C.Var.0
1.2
C.Var.0
1.3
Prod.0
1.4
1.5
Variacin
Prod.0
C.Fijo
0.7
0.8
0.9
1.1
1.2
1.3
Precio 0
Precio 0
Prod.0
Prod.0
C.Var.0
C.Var.0
C.Var.0
C.Fijo
1.4Variacin
1.5
Prod.0
5%
15%
25%
tasa d.
35%
45%
55%
TIR
-8.2%
-2.5%
2.9%
8.1%
13.2%
18.3%
23.5%
28.9%
TIR %
VAN
-354829
-276395
-196659
-115619
-33275
50371
135321
221573
309130
397989
VAN $
Anlisis de sensibilidad
600000
500000
400000
300000
200000
100000
0
-100000
-200000
-300000
40.0%
35.0%
30.0%
25.0%
20.0%
15.0%
10.0%
5.0%
0.0%
-5.0%
-10.0%
-300000
488151
34.5%
-10.0%
-15.0%
-400000
VAN
Escenario
TIR
nal proyecto
Coef.precios
0.9
1.1
1.2
1.3
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
1.3
1.4
0.6
0.7
0.8
100.0%
90.0%
80.0%
70.0%
TIR %
60.0%
50.0%
40.0%
30.0%
20.0%
10.0%
0.0%
1.1
0.9
1.3
1.1
1.2
1.5
Variac.precio
1.3
0.5
0.7
0.9
Var.Produccin:
0.5
0.6
0.7
0.8
Detalle de inversiones
Tipo inversin
0 aos
% VN
Aos
$ al ao
V.til rem.
Vida til al ao
0
0
0
0
0
0
0
0
0
4
5
6
7
8
9
10
TOTAL
0.0%
Trasladar Valor Residual y Reinversiones
0
0
0
0
0
0
0
cional proyecto
0.9
-
1
-
1.1
-
1.2
1.3
0.9
1.1
0.9
1.3
1.1
1.5
Variac.precio
1.2
1.3
Reinversiones Netas
Ao
Monto
Ao
Monto
Ao
Monto
Ao
Monto
Ao
Monto
Ao
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Monto
Ao
Monto
Ao
Monto
Ao
Monto
Ao
Monto
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Reinversiones totales
Ao
0
0
0
0
0
0
0
0
Total
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Proyecto:
Comparar
Volver
Borrar
A pagar:
0 $ de intereses totales
0.00%
Plazo en aos:
0.00
Residuo:
$0
Modificar monto
5 manualmente
Ingresar
Sistema:
-
Resultados:
VAN:
TIR peridica:
$ 0 al 9% anual
0.00% por -
TIR anual:
TIR proyecto:
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cuota Amortizac.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Ao Flujo anual
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Volver
0
0
0
0
0
0
0
0
0
0
0
Opcional
INGRESO MANUAL DEL FLUJO DE FONDOS
Flujo de fondos del crdito (ingreso manual de datos)
Monto:
0 $
Tasa:
0.00%
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cuota Amortiz.
Interes
Saldo
deuda
Gastos inic.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Volver
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Sistema
Alemn
Francs
Americano
0.00%
TIR anual
0.00%
0.00%
0.00%
Baln
0.00%
Volver
Sistema Alemn
Tasa anual
0.00 %
Perodos por ao
Tasa perodo
#VALUE!
0.00 %
Perodos totales
Perodos de pago
Perodos de gracia
Plazo en aos:
Monto prstamo
$0
Gastos al inicio
$0
Flujo de fondos
0
#DIV/0!
TIR anual
0.00 %
TOTAL
0.00 %
$0
-
$0
$0
Cuota Amortizacin
Intereses
Deuda
0
0
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
Sistema Francs
Tasa anual
0.00 %
Perodos por ao
Tasa perodo
Tasa anual
#VALUE!
0.00 %
Perodos totales
Perodos de pago
Perodos de gracia
Factor de anualidad
Monto prstamo
$0
Gastos al inicio
$0
0.00 %
Perodos por ao
$0
0
Tasa perodo
0
0.00 %
Perodos totales
Monto prstamo
$0
Gastos al inicio
$0
0.0000
Plazo en aos:
#DIV/0!
0
0
Flujo de fondos
TOTAL
TIR anual
0.00 %
0.00 %
$0
#VALUE!
$0
Flujo de fondos
$0
CuotaAmortizacin
Intereses
TOTAL
Deuda
#VALUE!
10
10
11
11
12
12
13
13
14
14
15
15
16
16
17
17
18
18
19
19
20
20
21
21
22
22
23
23
24
24
25
25
26
26
27
27
28
28
29
29
30
30
31
31
32
32
33
33
34
34
35
35
36
36
37
37
38
38
39
39
40
40
41
41
42
42
43
43
44
44
45
45
46
46
47
47
48
48
49
49
50
50
51
51
52
52
53
53
54
54
55
55
56
56
57
57
58
58
59
59
60
60
61
61
62
62
63
63
64
64
65
65
66
66
67
67
68
68
69
69
70
70
71
71
72
72
73
73
74
74
75
75
76
76
77
77
78
78
79
79
80
80
81
81
82
82
83
83
84
84
85
85
86
86
87
87
88
88
89
89
90
90
91
91
92
92
93
93
94
94
95
95
96
96
97
97
98
98
99
99
100
100
101
101
102
102
103
103
104
104
105
105
106
106
107
107
108
108
109
109
110
110
111
111
112
112
113
113
114
114
115
115
116
116
117
117
118
118
119
119
120
120
Sistema Americano
"Baln"
Tasa anual
#VALUE!
0.00 %
Perodos por ao
Tasa perodo
#VALUE!
0.00 %
Perodos totales
Monto prstamo
$0
Gastos al inicio
$0
Plazo en aos:
#DIV/0!
TIR anual
0.00 %
0.00 %
$0
$0
Flujo de fondos
Intereses
TIR anual
0.0 %
$0
CuotaAmortizacin
Plazo en aos:
TOTAL
Deuda
$0
#VALUE!
$0
CuotaAmortizacin
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
Plazo en aos:
#DIV/0!
Deuda
0
Planilla manual
Volver
AO
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
TOTAL
INGRESOS
EGRESOS
SALDO
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TIR:
7%
V.ACTUAL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#NUM!
0.0
aos
SALDO
ACUM.
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Ao de
Repago
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0