{"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":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["DATOS INCIALES"]
["Acción","Inversión (Millones US$)","Proporción de de acciones invertidas","Beta","Probabilidades","Retorno de portafolio de mercado","Rendimiento por cada Acción","Beta del portafolio"]
["A",60,{"$f":"+B3/$B$8","v":0.3},0.5,0.1,0.06,{"$f":"+Rendimiento(E3,F3)","v":6.0000000000000001E-3},{"$f":"+C3*D3","v":0.15}]
["B",50,{"$f":"+B4/$B$8","v":0.25},2,0.2,0.08,{"$f":"+Rendimiento(E4,F4)","v":1.6E-2},{"$f":"+C4*D4","v":0.5}]
["C",30,0.15,4,0.4,0.1,4.0000000000000008E-2,0.6]
["D",40,0.2,1,0.2,0.12,2.4E-2,0.2]
["E",20,0.1,3,0.1,0.14000000000000001,1.4000000000000002E-2,0.30000000000000004]
["Total",{"$f":"SUM(B3:B7)","v":200}]
[]
[]
[null,"Tasa libre de riesgo","Rf:",0.05]
[]
["Promedios"]
[null,"Rend. Promedio","Rp:",{"$f":"+Rend_port(G3,G4,G5,G6,G7)","v":0.1}]
[null,"Beta port.","B:",{"$f":"+SUM(H3:H7)","v":1.75}]
[]
[]
[]
[null,"El rendimiento esperado del portafolio es ",null,null,{"$f":"+Re_portafolio(D11,D15,D14)","v":13.750000000000002}]