345 lines
8.3 KiB
JSON
345 lines
8.3 KiB
JSON
{
|
|
"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
|
|
}
|
|
}
|
|
}
|