{
 "fecha_calculo": "2026-09-16",
 "hoja": {
  "activos": {
   "A1": {
    "cantidad": 60.0,
    "coste": 750.0,
    "dif_fiscal": null,
    "ganancia": 162.0,
    "ganancia_pct": 0.216,
    "peso": 0.0129639589051694,
    "precio": 15.2,
    "precio_medio": 12.5,
    "rent_ganancia": 162.0,
    "rent_ganancia_pct": 0.216,
    "rent_mes": 0.0133333333333332,
    "rent_peso": 0.0129639589051694,
    "rent_valor": 912.0,
    "rent_ytd": 0.0780141843971631,
    "valor": 912.0
   },
   "C1": {
    "cantidad": 0.033,
    "coste": 1330.0,
    "dif_fiscal": null,
    "ganancia": 1805.0,
    "ganancia_pct": 1.35714285714286,
    "peso": 0.0445636087365197,
    "precio": 95000.0,
    "precio_medio": 40303.0303030303,
    "rent_ganancia": 1805.0,
    "rent_ganancia_pct": 1.35714285714286,
    "rent_mes": -0.0404040404040404,
    "rent_peso": 0.0445636087365197,
    "rent_valor": 3135.0,
    "rent_ytd": 0.158536585365854,
    "valor": 3135.0
   },
   "CT1": {
    "cantidad": 1454.54545454545,
    "coste": 1500.0,
    "dif_fiscal": null,
    "ganancia": 212.0,
    "ganancia_pct": 0.141333333333333,
    "peso": 0.0243358526816337,
    "precio": 1.177,
    "precio_medio": 1.03125,
    "rent_ganancia": 212.0,
    "rent_ganancia_pct": 0.141333333333333,
    "rent_mes": 0.0,
    "rent_peso": 0.0243358526816337,
    "rent_valor": 1712.0,
    "rent_ytd": 0.0,
    "valor": 1712.0
   },
   "E1": {
    "cantidad": 40.0,
    "coste": 3800.0,
    "dif_fiscal": null,
    "ganancia": 680.0,
    "ganancia_pct": 0.178947368421053,
    "peso": 0.0636826051482004,
    "precio": 112.0,
    "precio_medio": 95.0,
    "rent_ganancia": 680.0,
    "rent_ganancia_pct": 0.178947368421053,
    "rent_mes": 0.0181818181818181,
    "rent_peso": 0.0636826051482004,
    "rent_valor": 4480.0,
    "rent_ytd": 0.0769230769230769,
    "valor": 4480.0
   },
   "F1": {
    "cantidad": 0.0,
    "coste": 0.0,
    "dif_fiscal": null,
    "ganancia": 0.0,
    "ganancia_pct": 0.0,
    "peso": 0.0,
    "precio": 0.0,
    "precio_medio": 0.0,
    "rent_ganancia": null,
    "rent_ganancia_pct": null,
    "rent_mes": null,
    "rent_peso": 0.0,
    "rent_valor": 0.0,
    "rent_ytd": null,
    "valor": 0.0
   },
   "F2": {
    "cantidad": 175.0,
    "coste": 14325.5813953488,
    "dif_fiscal": 3255.81395348837,
    "ganancia": 8599.41860465116,
    "ganancia_pct": 0.600284090909091,
    "peso": 0.325875831031807,
    "precio": 131.0,
    "precio_medio": 81.8604651162791,
    "rent_ganancia": 8599.41860465116,
    "rent_ganancia_pct": 0.600284090909091,
    "rent_mes": 0.0234375,
    "rent_peso": 0.325875831031807,
    "rent_valor": 22925.0,
    "rent_ytd": 0.0916666666666666,
    "valor": 22925.0
   },
   "M1": {
    "cantidad": 3.0,
    "coste": 6600.0,
    "dif_fiscal": null,
    "ganancia": 2100.0,
    "ganancia_pct": 0.318181818181818,
    "peso": 0.12366934481905,
    "precio": 2900.0,
    "precio_medio": 2200.0,
    "rent_ganancia": 2100.0,
    "rent_ganancia_pct": 0.318181818181818,
    "rent_mes": 0.0175438596491229,
    "rent_peso": 0.12366934481905,
    "rent_valor": 8700.0,
    "rent_ytd": 0.115384615384615,
    "valor": 8700.0
   },
   "P1": {
    "cantidad": 468.5,
    "coste": 5015.0,
    "dif_fiscal": null,
    "ganancia": 888.1,
    "ganancia_pct": 0.177088733798604,
    "peso": 0.0839117826898084,
    "precio": 12.6,
    "precio_medio": 10.7043756670224,
    "rent_ganancia": 888.1,
    "rent_ganancia_pct": 0.177088733798604,
    "rent_mes": 0.0161290322580645,
    "rent_peso": 0.0839117826898084,
    "rent_valor": 5903.1,
    "rent_ytd": 0.05,
    "valor": 5903.1
   },
   "PR1": {
    "cantidad": 1.0,
    "coste": 5000.0,
    "dif_fiscal": null,
    "ganancia": 500.0,
    "ganancia_pct": 0.1,
    "peso": 0.0781817697131925,
    "precio": 5500.0,
    "precio_medio": 5000.0,
    "rent_ganancia": 500.0,
    "rent_ganancia_pct": 0.1,
    "rent_mes": 0.0,
    "rent_peso": 0.0781817697131925,
    "rent_valor": 5500.0,
    "rent_ytd": 0.0,
    "valor": 5500.0
   },
   "PR2": {
    "cantidad": 1.0,
    "coste": 3000.0,
    "dif_fiscal": null,
    "ganancia": 81.7808219178082,
    "ganancia_pct": 0.0272602739726027,
    "peso": 0.0438071051864929,
    "precio": 3081.78082191781,
    "precio_medio": 3000.0,
    "rent_ganancia": 81.7808219178082,
    "rent_ganancia_pct": 0.0272602739726027,
    "rent_mes": 0.0,
    "rent_peso": 0.0438071051864929,
    "rent_valor": 3081.78082191781,
    "rent_ytd": 0.0,
    "valor": 3081.78082191781
   },
   "T1": {
    "cantidad": 2.0,
    "coste": 12000.0,
    "dif_fiscal": null,
    "ganancia": 2000.0,
    "ganancia_pct": 0.166666666666667,
    "peso": 0.199008141088126,
    "precio": 7000.0,
    "precio_medio": 6000.0,
    "rent_ganancia": 2000.0,
    "rent_ganancia_pct": 0.166666666666667,
    "rent_mes": 0.0,
    "rent_peso": 0.199008141088126,
    "rent_valor": 14000.0,
    "rent_ytd": 0.0,
    "valor": 14000.0
   }
  },
  "global": {
   "coste_total": 53320.5813953488,
   "ganancia": 17028.299426569,
   "ganancia_pct": 0.319356972128859,
   "valor_total": 70348.8808219178
  }
 },
 "motor": {
  "activos": {
   "A1": {
    "cagr": 0.15378731848062732,
    "cantidad": 60.0,
    "ganancia": 222.0,
    "irr": 0.18804428665182424,
    "nombre": "Acción Ficticia SA",
    "precio": 15.2,
    "roi": 0.1776,
    "tipo": "Accion",
    "twr": 0.21599999999999997,
    "valor": 912.0
   },
   "C1": {
    "cagr": 0.5302276364106251,
    "cantidad": 0.033,
    "ganancia": 1875.0,
    "irr": 0.3896173145855465,
    "nombre": "Bitcoin",
    "precio": 95000.0,
    "roi": 1.4880952380952381,
    "tipo": "Cripto",
    "twr": 3.5238095238095237,
    "valor": 3135.0
   },
   "CT1": {
    "cagr": 0.16386217331519837,
    "cantidad": 1454.5454545454545,
    "ganancia": 212.0,
    "irr": 0.1503203291096398,
    "nombre": "Cuenta trading ficticia",
    "precio": 1.177,
    "roi": 0.14133333333333334,
    "tipo": "CuentaTrading",
    "twr": 0.17700000000000027,
    "valor": 1712.0
   },
   "E1": {
    "cagr": 0.10682809098081347,
    "cantidad": 40.0,
    "ganancia": 680.0,
    "irr": 0.10682809096705753,
    "nombre": "ETF Mundial Ficticio",
    "precio": 112.0,
    "roi": 0.17894736842105263,
    "tipo": "ETF",
    "twr": 0.17894736842105252,
    "valor": 4480.0
   },
   "F1": {
    "cagr": 0.0,
    "cantidad": 0.0,
    "ganancia": 4000.0,
    "irr": 0.0,
    "nombre": "Fondo Ficticio Valor A",
    "precio": 0.0,
    "roi": null,
    "tipo": "Fondo",
    "twr": 0.0,
    "valor": 0.0
   },
   "F2": {
    "cagr": 0.15543623351907176,
    "cantidad": 175.0,
    "ganancia": 6075.0,
    "irr": 0.1262394121410871,
    "nombre": "Fondo Ficticio Valor B",
    "precio": 131.0,
    "roi": 0.28125,
    "tipo": "Fondo",
    "twr": 0.7030000000000003,
    "valor": 22925.0
   },
   "M1": {
    "cagr": 0.16962738789754717,
    "cantidad": 3.0,
    "ganancia": 2100.0,
    "irr": 0.12945570878124643,
    "nombre": "Oro ficticio",
    "precio": 2900.0,
    "roi": 0.3181818181818182,
    "tipo": "Metal",
    "twr": 0.6111111111111109,
    "valor": 8700.0
   },
   "P1": {
    "cagr": 0.09037180853259508,
    "cantidad": 468.5,
    "ganancia": 888.0999999999995,
    "irr": 0.08395410323454786,
    "nombre": "Plan Ficticio Pensiones",
    "precio": 12.6,
    "roi": 0.17708873379860407,
    "tipo": "PlanPensiones",
    "twr": 0.26,
    "valor": 5903.099999999999
   },
   "PR1": {
    "cagr": 0.0883283121557048,
    "cantidad": 1.0,
    "ganancia": 500.0,
    "irr": 0.08832831181523582,
    "nombre": "Préstamo vencido",
    "precio": 5500.0,
    "roi": 0.1,
    "tipo": "Prestamo",
    "twr": 0.10000000000000009,
    "valor": 5500.0
   },
   "PR2": {
    "cagr": 0.050567643244068705,
    "cantidad": 1.0,
    "ganancia": 81.78082191780823,
    "irr": 0.05056764338493305,
    "nombre": "Préstamo vigente",
    "precio": 3081.780821917808,
    "roi": 0.027260273972602743,
    "tipo": "Prestamo",
    "twr": 0.027260273972602667,
    "valor": 3081.780821917808
   },
   "T1": {
    "cagr": 0.031034011614518686,
    "cantidad": 2.0,
    "ganancia": 2000.0,
    "irr": 0.031034011740430315,
    "nombre": "Parcela ficticia",
    "precio": 7000.0,
    "roi": 0.16666666666666666,
    "tipo": "Tierra",
    "twr": 0.16666666666666674,
    "valor": 14000.0
   }
  },
  "global": {
   "cagr": 0.08996553565465115,
   "irr": 0.10210131316562551,
   "mes": 0.010690936753659137,
   "roi": 0.24350056611457455,
   "twr": 0.5442010421475031,
   "valor_total": 70348.88082191782,
   "ytd": 0.06131207707490929
  }
 }
}