{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Hoja1","Hoja2","Hoja3"],"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":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[[18,1,18,6],[1,1,1,6],[2,3,2,6],[6,3,6,6],[5,3,5,6],[4,3,4,6],[3,3,3,6]]}
[]
[null,"Argumentos "]
[null,"arg1","Ke","Costo del capital propio"]
[null,"arg2","CAA","Monto del capital aportado por los accionistas "]
[null,"arg3","D","Monto de la deuda financiera contraída"]
[null,"arg4","Kd","Costo de la deuda financiera"]
[null,"arg5","T","Tasa a impuesto a las ganancias"]
[]
[null,"Ejemplo:"]
[]
[null,"Ke",0.15]
[null,"CAA",3000]
[null,"D",5000]
[null,"Kd",0.1]
[null,"T",0.33]
[null,"WACC",{"$f":"Wacc(C11,C12,C13,C14,C15)","v":9.812499999999999E-2}]
[]
[null,"Respuesta:"]
[null,"El promedio ponderado de costo del capital es de 0.098, es decir 9.8%"]

{"sheet":"Hoja2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Hoja3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}