{"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":11,"n_cols":11,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["DATOS INCIALES"]
["Acción","Inversión (Millones US$)","Proporción de de acciones invertidas","Beta","Probabilidades","Retorno de portafolio de mercado"]
["A",60,{"$f":"+B3/$B$8","v":0.3},0.5,0.1,0.06,null,"Tasa libre de riesgo",null,"Rf:",0.05]
["B",50,{"$f":"+B4/$B$8","v":0.25},2,0.2,0.08]
["C",30,0.15,4,0.4,0.1,null,"Promedios calculados con FOR en VBA"]
["D",40,0.2,1,0.2,0.12,null,null,"Rend. Promedio","Rp:",0.1]
["E",20,0.1,3,0.1,0.14000000000000001,null,null,"Beta port.","B:",1.75]
["Total",{"$f":"SUM(B3:B7)","v":200}]
[]
[]
[null,null,null,null,null,null,null,"El rendimiento esperado del portafolio es ",null,null,{"$f":"+Re_portafolio(K3,K7,K6)","v":13.750000000000002}]