Hoja1ProbabilidadAccion AAccion BAccion Crent arent brent cvar avar bvar ccov abcov bccov acabcda x ba x ca x dRecesion10.00%6.50%8.00%5.00%Normal50.00%7.00%9.00%7.00%Auge40.00%7.50%6.00%9.00%Re100.00%0.00%0.00%0.00%0.00%0.00%0.00%0.0000%0.0000%0.0000%VARDesvMatriz de Varianzas y CovarianzasABCA0.0000%B0.0000%0.0000%C0.0000%0.0000%0.000%PortafolioPesosReVarWa50.00%0.00%0.00%Wb50.00%0.00%0.00%Rp100.00%PortafolioABDesv p0.00%0.00%0.00%Rp0.00%0.00%0.00%Var p0.00%0.00%

Hoja1

PortafolioAccion AAccion BAccion C

Hoja2Desv.Stand A0.0000%Desv.Stand B0.0000%Rent A0.0000%Cov AB0.00%Rent B0.0000%Peso APesoBDesv StdRent0%100.00%2.50%97.50%5.00%95.00%7.50%92.50%10.00%90.00%12.50%87.50%15.00%85.00%17.50%82.50%20.00%80.00%22.50%77.50%25.00%75.00%27.50%72.50%30.00%70.00%32.50%67.50%35.00%65.00%37.50%62.50%40.00%60.00%42.50%57.50%45.00%55.00%47.50%52.50%50.00%50.00%52.50%47.50%55.00%45.00%57.50%42.50%60.00%40.00%62.50%37.50%65.00%35.00%67.50%32.50%70.00%30.00%72.50%27.50%75.00%25.00%77.50%22.50%80.00%20.00%82.50%17.50%85.00%15.00%87.50%12.50%90.00%10.00%92.50%7.50%95.00%5.00%97.50%2.50%100.00%0.00%

Hoja2

Rent

Hoja3Desv.Stand A0.00%Desv.Stand B0.00%Desv.Stand C0.00%Rent A0.00%Rent B0.00%Rent C0.00%Corr AB0.00%Cov AB0.00%Corr AC0.00%Cov AC0.00%Corr BC0.00%Cov BC0.00%Peso APesoBPeso CDesv StdRent0%100.00%0.00%5.00%95.00%0.00%10.00%90.00%0.00%15.00%85.00%0.00%20.00%80.00%0.00%25.00%75.00%0.00%30.00%70.00%0.00%35.00%65.00%0.00%40.00%60.00%0.00%45.00%55.00%0.00%50.00%50.00%0.00%55.00%45.00%0.00%60.00%40.00%0.00%65.00%35.00%0.00%70.00%30.00%0.00%75.00%25.00%0.00%80.00%20.00%0.00%85.00%15.00%0.00%90.00%10.00%0.00%95.00%5.00%0.00%100.00%-0.00%0.00%0.00%95.00%5.00%5.00%90.00%5.00%10.00%85.00%5.00%15.00%80.00%5.00%20.00%75.00%5.00%Stock AStock BStock C25.00%70.00%5.00%Stock A1.00000.00000.000030.00%65.00%5.00%Stock B0.00001.00000.000035.00%60.00%5.00%Stock C0.00000.00001.000040.00%55.00%5.00%45.00%50.00%5.00%50.00%45.00%5.00%E [ ri ]s [ ri ]Xi55.00%40.00%5.00%Stock A0.00000.000060.00%35.00%5.00%Stock B0.00000.000065.00%30.00%5.00%Stock C0.00000.000070.00%25.00%5.00%WaWbWc75.00%20.00%5.00%4.000.00000.00001.00000.79690.09690.10620.003280.00%15.00%5.00%Rp9.000.00000.00001.00000.68790.15220.15990.003785.00%10.00%5.00%10.00000.00001.00000.63950.17660.18390.004090.00%5.00%5.00%11.000.00000.00001.00000.60990.19130.19880.004295.00%-0.00%5.00%7.000.00000.00001.00000.56850.21280.21880.00450.00%90.00%10.00%10.000.00000.00001.00000.54210.22630.23160.00475.00%85.00%10.00%2.000.00000.00001.00000.50370.24450.25180.005010.00%80.00%10.00%8.000.00000.00001.00000.44270.27430.28300.005515.00%75.00%10.00%3.000.00000.00001.00000.38450.30440.31110.006020.00%70.00%10.00%5.000.00000.00001.00000.27240.36190.36570.007025.00%65.00%10.00%6.000.00000.00001.00000.16410.41770.41820.008030.00%60.00%10.00%7.000.00000.00001.00000.00000.61230.38770.010035.00%55.00%10.00%Desv.Stand A0.0000%40.00%50.00%10.00%Desv.Stand B0.0000%45.00%45.00%10.00%Rent A0.0000%Cov AB0.00%50.00%40.00%10.00%Rent B7.0000%55.00%35.00%10.00%60.00%30.00%10.00%Peso APesoBDesv StdRent65.00%25.00%10.00%0%100.00%0.0000%7.00%70.00%20.00%10.00%2.50%97.50%0.0000%6.83%75.00%15.00%10.00%5.00%95.00%0.0000%6.65%80.00%10.00%10.00%7.50%92.50%0.0000%6.48%85.00%5.00%10.00%10.00%90.00%0.0000%6.30%90.00%-0.00%10.00%12.50%87.50%0.0000%6.13%0.00%85.00%15.00%15.00%85.00%0.0000%5.95%5.00%80.00%15.00%17.50%82.50%0.0000%5.78%10.00%75.00%15.00%20.00%80.00%0.0000%5.60%15.00%70.00%15.00%22.50%77.50%0.0000%5.43%20.00%65.00%15.00%25.00%75.00%0.0000%5.25%25.00%60.00%15.00%27.50%72.50%0.0000%5.08%30.00%55.00%15.00%30.00%70.00%0.0000%4.90%35.00%50.00%15.00%32.50%67.50%0.0000%4.73%40.00%45.00%15.00%35.00%65.00%0.0000%4.55%45.00%40.00%15.00%37.50%62.50%0.0000%4.38%50.00%35.00%15.00%40.00%60.00%0.0000%4.20%55.00%30.00%15.00%42.50%57.50%0.0000%4.03%60.00%25.00%15.00%45.00%55.00%0.0000%3.85%65.00%20.00%15.00%47.50%52.50%0.0000%3.68%70.00%15.00%15.00%50.00%50.00%0.0000%3.50%75.00%10.00%15.00%52.50%47.50%0.0000%3.33%80.00%5.00%15.00%55.00%45.00%0.0000%3.15%85.00%0.00%15.00%57.50%42.50%0.0000%2.98%0.00%80.00%20.00%60.00%40.00%0.0000%2.80%5.00%75.00%20.00%62.50%37.50%0.0000%2.63%10.00%70.00%20.00%65.00%35.00%0.0000%2.45%15.00%65.00%20.00%67.50%32.50%0.0000%2.28%20.00%60.00%20.00%70.00%30.00%0.0000%2.10%25.00%55.00%20.00%72.50%27.50%0.0000%1.93%30.00%50.00%20.00%75.00%25.00%0.0000%1.75%35.00%45.00%20.00%77.50%22.50%0.0000%1.58%40.00%40.00%20.00%80.00%20.00%0.0000%1.40%45.00%35.00%20.00%82.50%17.50%0.0000%1.23%50.00%30.00%20.00%85.00%15.00%0.0000%1.05%55.00%25.00%20.00%87.50%12.50%0.0000%0.87%60.00%20.00%20.00%90.00%10.00%0.0000%0.70%65.00%15.00%20.00%92.50%7.50%0.0000%0.52%70.00%10.00%20.00%95.00%5.00%0.0000%0.35%75.00%5.00%20.00%97.50%2.50%0.0000%0.17%80.00%0.00%20.00%100.00%0.00%0.0000%0.00%0.00%75.00%25.00%102.50%-2.50%0.0000%-0.18%5.00%70.00%25.00%105.00%-5.00%0.0000%-0.35%10.00%65.00%25.00%107.50%-7.50%0.0000%-0.53%15.00%60.00%25.00%110.00%-10.00%0.0000%-0.70%20.00%55.00%25.00%112.50%-12.50%0.0000%-0.88%25.00%50.00%25.00%115.00%-15.00%0.0000%-1.05%30.00%45.00%25.00%117.50%-17.50%0.0000%-1.23%35.00%40.00%25.00%120.00%-20.00%0.0000%-1.40%40.00%35.00%25.00%122.50%-22.50%0.0000%-1.58%45.00%30.00%25.00%125.00%-25.00%0.0000%-1.75%50.00%25.00%25.00%127.50%-27.50%0.0000%-1.93%55.00%20.00%25.00%130.00%-30.00%0.0000%-2.10%60.00%15.00%25.00%132.50%-32.50%0.0000%-2.28%65.00%10.00%25.00%135.00%-35.00%0.0000%-2.45%70.00%5.00%25.00%137.50%-37.50%0.0000%-2.62%75.00%0.00%25.00%140.00%-40.00%0.0000%-2.80%0.00%70.00%30.00%142.50%-42.50%0.0000%-2.97%5.00%65.00%30.00%145.00%-45.00%0.0000%-3.15%10.00%60.00%30.00%147.50%-47.50%0.0000%-3.32%15.00%55.00%30.00%150.00%-50.00%0.0000%-3.50%20.00%50.00%30.00%152.50%-52.50%0.0000%-3.67%25.00%45.00%30.00%155.00%-55.00%0.0000%-3.85%30.00%40.00%30.00%157.50%-57.50%0.0000%-4.02%35.00%35.00%30.00%160.00%-60.00%0.0000%-4.20%40.00%30.00%30.00%162.50%-62.50%0.0000%-4.37%45.00%25.00%30.00%165.00%-65.00%0.0000%-4.55%50.00%20.00%30.00%167.50%-67.50%0.0000%-4.72%55.00%15.00%30.00%170.00%-70.00%0.0000%-4.90%60.00%10.00%30.00%172.50%-72.50%0.0000%-5.07%65.00%5.00%30.00%175.00%-75.00%0.0000%-5.25%70.00%0.00%30.00%177.50%-77.50%0.0000%-5.42%0.00%65.00%35.00%180.00%-80.00%0.0000%-5.60%5.00%60.00%35.00%182.50%-82.50%0.0000%-5.77%10.00%55.00%35.00%185.00%-85.00%0.0000%-5.95%15.00%50.00%35.00%187.50%-87.50%0.0000%-6.12%20.00%45.00%35.00%190.00%-90.00%0.0000%-6.30%25.00%40.00%35.00%192.50%-92.50%0.0000%-6.47%30.00%35.00%35.00%195.00%-95.00%0.0000%-6.65%35.00%30.00%35.00%197.50%-97.50%0.0000%-6.82%40.00%25.00%35.00%200.00%-100.00%0.0000%-7.00%45.00%20.00%35.00%50.00%15.00%35.00%55.00%10.00%35.00%60.00%5.00%35.00%65.00%0.00%35.00%0.00%60.00%40.00%5.00%55.00%40.00%10.00%50.00%40.00%15.00%45.00%40.00%20.00%40.00%40.00%25.00%35.00%40.00%30.00%30.00%40.00%35.00%25.00%40.00%40.00%20.00%40.00%45.00%15.00%40.00%50.00%10.00%40.00%55.00%5.00%40.00%60.00%0.00%40.00%0.00%55.00%45.00%5.00%50.00%45.00%10.00%45.00%45.00%15.00%40.00%45.00%20.00%35.00%45.00%25.00%30.00%45.00%30.00%25.00%45.00%35.00%20.00%45.00%40.00%15.00%45.00%45.00%10.00%45.00%50.00%5.00%45.00%55.00%0.00%45.00%0.00%50.00%50.00%5.00%45.00%50.00%10.00%40.00%50.00%15.00%35.00%50.00%20.00%30.00%50.00%25.00%25.00%50.00%30.00%20.00%50.00%35.00%15.00%50.00%40.00%10.00%50.00%45.00%5.00%50.00%50.00%0.00%50.00%0.00%45.00%55.00%5.00%40.00%55.00%10.00%35.00%55.00%15.00%30.00%55.00%20.00%25.00%55.00%25.00%20.00%55.00%30.00%15.00%55.00%35.00%10.00%55.00%40.00%5.00%55.00%45.00%0.00%55.00%0.00%40.00%60.00%5.00%35.00%60.00%10.00%30.00%60.00%15.00%25.00%60.00%20.00%20.00%60.00%25.00%15.00%60.00%30.00%10.00%60.00%35.00%5.00%60.00%40.00%0.00%60.00%0.00%35.00%65.00%5.00%30.00%65.00%10.00%25.00%65.00%15.00%20.00%65.00%20.00%15.00%65.00%25.00%10.00%65.00%30.00%5.00%65.00%35.00%0.00%65.00%0.00%30.00%70.00%5.00%25.00%70.00%10.00%20.00%70.00%15.00%15.00%70.00%20.00%10.00%70.00%25.00%5.00%70.00%30.00%0.00%70.00%0.00%25.00%75.00%5.00%20.00%75.00%10.00%15.00%75.00%15.00%10.00%75.00%20.00%5.00%75.00%25.00%0.00%75.00%0.00%20.00%80.00%5.00%15.00%80.00%10.00%10.00%80.00%15.00%5.00%80.00%20.00%0.00%80.00%0.00%15.00%85.00%5.00%10.00%85.00%10.00%5.00%85.00%15.00%0.00%85.00%0.00%10.00%90.00%5.00%5.00%90.00%10.00%0.00%90.00%0.00%5.00%95.00%5.00%0.00%95.00%0.00%0.00%100.00%

Hoja3

RentFronteraLMCDesviacin StandarRentabilidadPortafolio 3 Acciones

Hoja4Desv.Stand A12.00%Desv.Stand P9.20%Desv.Stand B10.00%Desv.Stand Rf0%Desv.Stand C8.00%Rent P9.40%Cov AB0.00%Rent A10.00%Rent Rf6%Rent B8.00%Corr AB0%Rent C5.00%Peso PPeso RfDesv StdRentCorr AB10.00%Cov AB0.12%0%100.00%0.0000%6.00%Corr AC8.00%Cov AC0.08%1.00%99.00%0.0920%6.03%Corr BC6.00%Cov BC0.05%2.00%98.00%0.1840%6.07%3.00%97.00%0.2759%6.10%Peso APesoBPeso CDesv StdRent4.00%96.00%0.3679%6.14%0%100.00%0.00%10.00%8.0%5.00%95.00%0.4599%6.17%5.00%95.00%0.00%9.58%8.1%6.00%94.00%0.5519%6.20%10.00%90.00%0.00%9.20%8.2%7.00%93.00%0.6438%6.24%15.00%85.00%0.00%8.86%8.3%8.00%92.00%0.7358%6.27%20.00%80.00%0.00%8.58%8.4%9.00%91.00%0.8278%6.31%25.00%75.00%0.00%8.35%8.5%10.00%90.00%0.9198%6.34%30.00%70.00%0.00%8.19%8.6%11.00%89.00%1.0118%6.37%35.00%65.00%0.00%8.08%8.7%12.00%88.00%1.1037%6.41%40.00%60.00%0.00%8.05%8.8%13.00%87.00%1.1957%6.44%45.00%55.00%0.00%8.08%8.9%14.00%86.00%1.2877%6.48%50.00%50.00%0.00%8.19%9.0%15.00%85.00%1.3797%6.51%55.00%45.00%0.00%8.35%9.1%16.00%84.00%1.4717%6.54%60.00%40.00%0.00%8.58%9.2%17.00%83.00%1.5636%6.58%65.00%35.00%0.00%8.86%9.3%18.00%82.00%1.6556%6.61%70.00%30.00%0.00%9.20%9.4%19.00%81.00%1.7476%6.65%75.00%25.00%0.00%9.58%9.5%20.00%80.00%1.8396%6.68%80.00%20.00%0.00%10.00%9.6%21.00%79.00%1.9315%6.71%90.00%10.00%0.00%10.95%9.8%22.00%78.00%2.0235%6.75%100.00%-0.00%0.00%12.00%10.0%23.00%77.00%2.1155%6.78%0.00%95.00%5.00%9.53%7.9%24.00%76.00%2.2075%6.82%5.00%90.00%5.00%9.11%8.0%25.00%75.00%2.2995%6.85%10.00%85.00%5.00%8.74%8.1%26.00%74.00%2.3914%6.88%15.00%80.00%5.00%8.41%8.2%27.00%73.00%2.4834%6.92%20.00%75.00%5.00%8.14%8.3%28.00%72.00%2.5754%6.95%25.00%70.00%5.00%7.93%8.4%29.00%71.00%2.6674%6.99%30.00%65.00%5.00%7.78%8.5%30.00%70.00%2.7593%7.02%35.00%60.00%5.00%7.71%8.6%31.00%69.00%2.8513%7.05%40.00%55.00%5.00%7.70%8.7%32.00%68.00%2.9433%7.09%45.00%50.00%5.00%7.77%8.8%33.00%67.00%3.0353%7.12%50.00%45.00%5.00%7.90%8.9%34.00%66.00%3.1273%7.16%55.00%40.00%5.00%8.10%9.0%35.00%65.00%3.2192%7.19%60.00%35.00%5.00%8.36%9.1%36.00%64.00%3.3112%7.22%65.00%30.00%5.00%8.68%9.2%37.00%63.00%3.4032%7.26%70.00%25.00%5.00%9.05%9.3%38.00%62.00%3.4952%7.29%75.00%20.00%5.00%9.46%9.4%39.00%61.00%3.5872%7.33%80.00%15.00%5.00%9.91%9.5%40.00%60.00%3.6791%7.36%85.00%10.00%5.00%10.39%9.6%41.00%59.00%3.7711%7.39%90.00%5.00%5.00%10.90%9.7%42.00%58.00%3.8631%7.43%95.00%-0.00%5.00%11.44%9.8%43.00%57.00%3.9551%7.46%0.00%90.00%10.00%9.08%7.7%44.00%56.00%4.0470%7.50%5.00%85.00%10.00%8.67%7.8%45.00%55.00%4.1390%7.53%10.00%80.00%10.00%8.30%7.9%46.00%54.00%4.2310%7.56%15.00%75.00%10.00%7.99%8.0%47.00%53.00%4.3230%7.60%20.00%70.00%10.00%7.73%8.1%48.00%52.00%4.4150%7.63%25.00%65.00%10.00%7.54%8.2%49.00%51.00%4.5069%7.67%30.00%60.00%10.00%7.41%8.3%50.00%50.00%4.5989%7.70%35.00%55.00%10.00%7.36%8.4%51.00%49.00%4.6909%7.73%40.00%50.00%10.00%7.39%8.5%52.00%48.00%4.7829%7.77%45.00%45.00%10.00%7.49%8.6%53.00%47.00%4.8748%7.80%50.00%40.00%10.00%7.65%8.7%54.00%46.00%4.9668%7.84%55.00%35.00%10.00%7.89%8.8%55.00%45.00%5.0588%7.87%60.00%30.00%10.00%8.19%8.9%56.00%44.00%5.1508%7.90%65.00%25.00%10.00%8.54%9.0%57.00%43.00%5.2428%7.94%70.00%20.00%10.00%8.93%9.1%58.00%42.00%5.3347%7.97%75.00%15.00%10.00%9.37%9.2%59.00%41.00%5.4267%8.01%80.00%10.00%10.00%9.85%9.3%60.00%40.00%5.5187%8.04%85.00%5.00%10.00%10.36%9.4%61.00%39.00%5.6107%8.07%90.00%-0.00%10.00%10.89%9.5%62.00%38.00%5.7027%8.11%0.00%85.00%15.00%8.66%7.6%63.00%37.00%5.7946%8.14%5.00%80.00%15.00%8.25%7.7%64.00%36.00%5.8866%8.18%10.00%75.00%15.00%7.89%7.8%65.00%35.00%5.9786%8.21%15.00%70.00%15.00%7.59%7.9%66.00%34.00%6.0706%8.24%20.00%65.00%15.00%7.35%8.0%67.00%33.00%6.1625%8.28%25.00%60.00%15.00%7.17%8.1%68.00%32.00%6.2545%8.31%30.00%55.00%15.00%7.08%8.2%69.00%31.00%6.3465%8.35%35.00%50.00%15.00%7.06%8.3%70.00%30.00%6.4385%8.38%40.00%45.00%15.00%7.11%8.4%71.00%29.00%6.5305%8.41%45.00%40.00%15.00%7.25%8.5%72.00%28.00%6.6224%8.45%50.00%35.00%15.00%7.45%8.6%73.00%27.00%6.7144%8.48%55.00%30.00%15.00%7.72%8.7%74.00%26.00%6.8064%8.52%60.00%25.00%15.00%8.05%8.8%75.00%25.00%6.8984%8.55%65.00%20.00%15.00%8.44%8.9%76.00%24.00%6.9903%8.58%70.00%15.00%15.00%8.87%9.0%77.00%23.00%7.0823%8.62%75.00%10.00%15.00%9.33%9.1%78.00%22.00%7.1743%8.65%80.00%5.00%15.00%9.83%9.2%79.00%21.00%7.2663%8.69%85.00%0.00%15.00%10.37%9.3%80.00%20.00%7.3583%8.72%0.00%80.00%20.00%8.25%7.4%81.00%19.00%7.4502%8.75%5.00%75.00%20.00%7.85%7.5%82.00%18.00%7.5422%8.79%10.00%70.00%20.00%7.51%7.6%83.00%17.00%7.6342%8.82%15.00%65.00%20.00%7.22%7.7%84.00%16.00%7.7262%8.86%20.00%60.00%20.00%7.00%7.8%85.00%15.00%7.8182%8.89%25.00%55.00%20.00%6.85%7.9%86.00%14.00%7.9101%8.92%30.00%50.00%20.00%6.78%8.0%87.00%13.00%8.0021%8.96%35.00%45.00%20.00%6.79%8.1%88.00%12.00%8.0941%8.99%40.00%40.00%20.00%6.89%8.2%89.00%11.00%8.1861%9.03%45.00%35.00%20.00%7.06%8.3%90.00%10.00%8.2780%9.06%50.00%30.00%20.00%7.30%8.4%91.00%9.00%8.3700%9.09%55.00%25.00%20.00%7.61%8.5%92.00%8.00%8.4620%9.13%60.00%20.00%20.00%7.97%8.6%93.00%7.00%8.5540%9.16%65.00%15.00%20.00%8.38%8.7%94.00%6.00%8.6460%9.20%70.00%10.00%20.00%8.84%8.8%95.00%5.00%8.7379%9.23%75.00%5.00%20.00%9.33%8.9%96.00%4.00%8.8299%9.26%80.00%0.00%20.00%9.86%9.0%97.00%3.00%8.9219%9.30%0.00%75.00%25.00%7.88%7.3%98.00%2.00%9.0139%9.33%5.00%70.00%25.00%7.49%7.4%99.00%1.00%9.1058%9.37%10.00%65.00%25.00%7.15%7.5%100.00%0.00%9.1978%9.40%15.00%60.00%25.00%6.89%7.6%101.00%-1.00%9.2898%9.43%20.00%55.00%25.00%6.69%7.7%102.00%-2.00%9.3818%9.47%25.00%50.00%25.00%6.57%7.8%103.00%-3.00%9.4738%9.50%30.00%45.00%25.00%6.53%7.9%104.00%-4.00%9.5657%9.54%35.00%40.00%25.00%6.58%8.0%105.00%-5.00%9.6577%9.57%40.00%35.00%25.00%6.71%8.1%106.00%-6.00%9.7497%9.60%45.00%30.00%25.00%6.92%8.2%107.00%-7.00%9.8417%9.64%50.00%25.00%25.00%7.20%8.3%108.00%-8.00%9.9337%9.67%55.00%20.00%25.00%7.54%8.4%109.00%-9.00%10.0256%9.71%60.00%15.00%25.00%7.93%8.5%110.00%-10.00%10.1176%9.74%65.00%10.00%25.00%8.37%8.6%111.00%-11.00%10.2096%9.77%70.00%5.00%25.00%8.86%8.7%112.00%-12.00%10.3016%9.81%75.00%0.00%25.00%9.37%8.8%113.00%-13.00%10.3935%9.84%0.00%70.00%30.00%7.53%7.1%114.00%-14.00%10.4855%9.88%5.00%65.00%30.00%7.16%7.2%115.00%-15.00%10.5775%9.91%10.00%60.00%30.00%6.84%7.3%116.00%-16.00%10.6695%9.94%15.00%55.00%30.00%6.60%7.4%117.00%-17.00%10.7615%9.98%20.00%50.00%30.00%6.43%7.5%118.00%-18.00%10.8534%10.01%25.00%45.00%30.00%6.34%7.6%119.00%-19.00%10.9454%10.05%30.00%40.00%30.00%6.34%7.7%120.00%-20.00%11.0374%10.08%35.00%35.00%30.00%6.42%7.8%121.00%-21.00%11.1294%10.11%40.00%30.00%30.00%6.59%7.9%122.00%-22.00%11.2213%10.15%45.00%25.00%30.00%6.83%8.0%123.00%-23.00%11.3133%10.18%50.00%20.00%30.00%7.14%8.1%124.00%-24.00%11.4053%10.22%55.00%15.00%30.00%7.52%8.2%125.00%-25.00%11.4973%10.25%60.00%10.00%30.00%7.94%8.3%126.00%-26.00%11.5893%10.28%65.00%5.00%30.00%8.41%8.4%127.00%-27.00%11.6812%10.32%70.00%0.00%30.00%8.92%8.5%128.00%-28.00%11.7732%10.35%0.00%65.00%35.00%7.23%7.0%129.00%-29.00%11.8652%10.39%5.00%60.00%35.00%6.87%7.1%130.00%-30.00%11.9572%10.42%10.00%55.00%35.00%6.58%7.2%131.00%-31.00%12.0492%10.45%15.00%50.00%35.00%6.35%7.3%132.00%-32.00%12.1411%10.49%20.00%45.00%35.00%6.21%7.4%133.00%-33.00%12.2331%10.52%25.00%40.00%35.00%6.16%7.5%134.00%-34.00%12.3251%10.56%30.00%35.00%35.00%6.19%7.6%135.00%-35.00%12.4171%10.59%35.00%30.00%35.00%6.32%7.7%136.00%-36.00%12.5090%10.62%40.00%25.00%35.00%6.52%7.8%137.00%-37.00%12.6010%10.66%45.00%20.00%35.00%6.80%7.9%138.00%-38.00%12.6930%10.69%50.00%15.00%35.00%7.15%8.0%139.00%-39.00%12.7850%10.73%55.00%10.00%35.00%7.55%8.1%140.00%-40.00%12.8770%10.76%60.00%5.00%35.00%8.00%8.2%141.00%-41.00%12.9689%10.79%65.00%0.00%35.00%8.50%8.3%142.00%-42.00%13.0609%10.83%0.00%60.00%40.00%6.97%6.8%143.00%-43.00%13.1529%10.86%5.00%55.00%40.00%6.63%6.9%144.00%-44.00%13.2449%10.90%10.00%50.00%40.00%6.36%7.0%145.00%-45.00%13.3368%10.93%15.00%45.00%40.00%6.16%7.1%146.00%-46.00%13.4288%10.96%20.00%40.00%40.00%6.06%7.2%147.00%-47.00%13.5208%11.00%25.00%35.00%40.00%6.04%7.3%148.00%-48.00%13.6128%11.03%30.00%30.00%40.00%6.11%7.4%149.00%-49.00%13.7048%11.07%35.00%25.00%40.00%6.27%7.5%150.00%-50.00%13.7967%11.10%40.00%20.00%40.00%6.51%7.6%45.00%15.00%40.00%6.83%7.7%50.00%10.00%40.00%7.20%7.8%55.00%5.00%40.00%7.63%7.9%0.00%55.00%45.00%6.75%6.7%5.00%50.00%45.00%6.44%6.8%10.00%45.00%45.00%6.19%6.9%15.00%40.00%45.00%6.03%7.0%20.00%35.00%45.00%5.96%7.1%25.00%30.00%45.00%5.98%7.2%30.00%25.00%45.00%6.09%7.3%35.00%20.00%45.00%6.29%7.4%40.00%15.00%45.00%6.57%7.5%45.00%10.00%45.00%6.91%7.6%50.00%5.00%45.00%7.31%7.7%55.00%0.00%45.00%7.77%7.8%0.00%50.00%50.00%6.59%6.5%5.00%45.00%50.00%6.30%6.6%10.00%40.00%50.00%6.09%6.7%15.00%35.00%50.00%5.97%6.8%20.00%30.00%50.00%5.93%6.9%25.00%25.00%50.00%5.99%7.0%30.00%20.00%50.00%6.14%7.1%35.00%15.00%50.00%6.37%7.2%40.00%10.00%50.00%6.67%7.3%45.00%5.00%50.00%7.05%7.4%50.00%0.00%50.00%7.47%7.5%0.00%45.00%55.00%6.48%6.4%5.00%40.00%55.00%6.22%6.5%10.00%35.00%55.00%6.05%6.6%15.00%30.00%55.00%5.96%6.7%20.00%25.00%55.00%5.96%6.8%25.00%20.00%55.00%6.06%6.9%30.00%15.00%55.00%6.24%7.0%35.00%10.00%55.00%6.51%7.1%40.00%5.00%55.00%6.84%7.2%45.00%0.00%55.00%7.23%7.3%0.00%40.00%60.00%6.43%6.2%5.00%35.00%60.00%6.21%6.3%10.00%30.00%60.00%6.07%6.4%15.00%25.00%60.00%6.02%6.5%20.00%20.00%60.00%6.06%6.6%25.00%15.00%60.00%6.19%6.7%30.00%10.00%60.00%6.41%6.8%35.00%5.00%60.00%6.70%6.9%40.00%0.00%60.00%7.05%7.0%0.00%35.00%65.00%6.44%6.1%5.00%30.00%65.00%6.26%6.2%10.00%25.00%65.00%6.16%6.3%15.00%20.00%65.00%6.14%6.4%20.00%15.00%65.00%6.22%6.5%25.00%10.00%65.00%6.38%6.6%30.00%5.00%65.00%6.63%6.7%35.00%0.00%65.00%6.94%6.8%0.00%30.00%70.00%6.51%5.9%5.00%25.00%70.00%6.36%6.0%10.00%20.00%70.00%6.30%6.1%15.00%15.00%70.00%6.33%6.2%20.00%10.00%70.00%6.44%6.3%25.00%5.00%70.00%6.63%6.4%30.00%0.00%70.00%6.90%6.5%0.00%25.00%75.00%6.64%5.8%5.00%20.00%75.00%6.53%5.9%10.00%15.00%75.00%6.50%6.0%15.00%10.00%75.00%6.56%6.1%20.00%5.00%75.00%6.70%6.2%25.00%0.00%75.00%6.92%6.3%0.00%20.00%80.00%6.82%5.6%5.00%15.00%80.00%6.75%5.7%10.00%10.00%80.00%6.76%5.8%15.00%5.00%80.00%6.85%5.9%20.00%0.00%80.00%7.01%6.0%0.00%15.00%85.00%7.05%5.5%5.00%10.00%85.00%7.01%5.6%10.00%5.00%85.00%7.05%5.7%15.00%0.00%85.00%7.17%5.8%0.00%10.00%90.00%7.33%5.3%5.00%5.00%90.00%7.32%5.4%10.00%0.00%90.00%7.39%5.5%0.00%5.00%95.00%7.65%5.2%5.00%0.00%95.00%7.67%5.3%0.00%0.00%100.00%8.00%5.0%

Hoja4

RentLMCDesviacin StandarRentabilidad