{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Hoja1"],"not_rendered":{"charts":0,"images":0,"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":"Hoja1","index":0,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EJEMPLO:"]
[null,"D ->","Monto de Deuda"]
[null,"C ->","Monto de Capital"]
[null,"Kd ->","Costo de Deuda"]
[null,"T ->","Tasa de Impuestos",null,null,null,"FÓRMULA:"]
[null,"Ke ->","Costo de Capital",null,null,null,"Wacc =","(((D / (D + C)) * (Kd * (1 - T)) + ((C / (C + D)) * (Rf + (B * (Rm - Rf)) + Rp))))"]
[null,"Rf ->","Tasa Libre de Riesgo"]
[null,"B ->","Beta"]
[null,"Rm ->","Rentabilidad de Mercado"]
[null,"Rp ->","Riesgo País",null,null,null,null,null,null,null,null,"         Ke"]
[]
[null,"DATOS:"]
[]
[null,"D=",2000,null,null,"ke="]
[null,"C=",3000,null,null,"Rf",0.04]
[null,"Kd=",0.09,null,null,"B",1.5]
[null,"T=",0.37,null,null,"Rm",0.1]
[null,null,null,null,null,"Rp",0.02]
[]
[null,"RESPUESTA:"]
[null,"Wacc",{"$f":"Wacc(C15,C16,C17,C18,G16,G17,G18,G19)","v":0.11268}]