Professional Documents
Culture Documents
Evidencia 2
Evidencia 2
Sobrante de
Titulos Titulos comprados Importe efectivo no Precio de
comprados redondeados Invertido invertido venta
41.1 40 $146,160.00 $3,840.00 $2,527.68
51.3 50 $175,500.00 $4,500.00 $2,527.68
50.1 49 $175,910.00 $4,090.00 $2,527.68
51.3 50 $175,600.00 $4,400.00 $2,527.68
52.8 52 $177,184.28 $2,815.72 $2,527.68
55.4 54 $175,484.34 $4,515.66 $2,527.68
52.6 52 $177,892.00 $2,108.00 $2,527.68
54.0 53 $176,702.00 $3,298.00 $2,527.68
53.9 53 $177,020.00 $2,980.00 $2,527.68
60.8 60 $177,540.00 $2,460.00 $2,527.68
61.1 60 $176,624.40 $3,375.60 $2,527.68
65.6 65 $178,220.90 $1,779.10 $2,527.68
65.7 65 $178,027.20 $1,972.80 $2,527.68
58.3 57 $175,847.85 $4,152.15 $2,527.68
54.4 53 $175,388.66 $4,611.34 $2,527.68
52.4 51 $175,083.00 $4,917.00 $2,527.68
57.0 56 $176,960.00 $3,040.00 $2,527.68
67.4 66 $176,287.32 $3,712.68 $2,527.68
58.1 57 $176,700.00 $3,300.00 $2,527.68
62.5 62 $178,534.58 $1,465.42 $2,527.68
59.7 59 $177,826.00 $2,174.00 $2,527.68
62.6 62 $178,341.76 $1,658.24 $2,527.68
63.4 62 $176,080.00 $3,920.00 $2,527.68
66.4 65 $176,103.20 $3,896.80 $2,527.68
$4,211,017.49
$ 500.00
16%
10%
Titulos a Rendimiento
vender Importe total por periodo
40 $101,107.20 -30.82% -$45,052.80
50 $126,384.00 -27.99% -$49,116.00
49 $123,856.32 -29.59% -$52,053.68
50 $126,384.00 -28.03% -$49,216.00
52 $131,439.36 -25.82% -$45,744.92
54 $136,494.72 -22.22% -$38,989.62
52 $131,439.36 -26.11% -$46,452.64
53 $133,967.04 -24.18% -$42,734.96
53 $133,967.04 -24.32% -$43,052.96
60 $151,660.80 -14.58% -$25,879.20
60 $151,660.80 -14.13% -$24,963.60
65 $164,299.20 -7.81% -$13,921.70
65 $164,299.20 -7.71% -$13,728.00
57 $144,077.76 -18.07% -$31,770.09
53 $133,967.04 -23.62% -$41,421.62
51 $128,911.68 -26.37% -$46,171.32
56 $141,550.08 -20.01% -$35,409.92
66 $166,826.88 -5.37% -$9,460.44
57 $144,077.76 -18.46% -$32,622.24
62 $156,716.16 -12.22% -$21,818.42
59 $149,133.12 -16.14% -$28,692.88
62 $156,716.16 -12.13% -$21,625.60
62 $156,716.16 -11.00% -$19,363.84
65 $164,299.20 -6.70% -$11,804.00
$3,419,951.04 -422.57% -$791,066.45
Comision 500
IVA 80
$3,420,531.04 -0.1877186338
A B C Total
Compocision 30% 20% 50% 100%
Fondo inicial $ 150,000.00 $ 100,000.00 $ 250,000.00 $ 500,000.00
Fondo recurrente $ 180,000.00 $ 120,000.00 $ 300,000.00 $ 600,000.00
Sobrante de
Titulos Titulos comprados Importe efectivo no Precio de
comprados redondeados Invertido invertido venta
33.7 33.0 $97,917.60 $2,082.40 $2,766.00
41.2 40.0 $116,400.00 $3,600.00 $2,766.00
41.9 41.0 $117,466.23 $2,533.77 $2,766.00
43.1 42.0 $116,814.18 $3,185.82 $2,766.00
43.0 42.0 $117,138.00 $2,862.00 $2,766.00
39.9 39.0 $117,161.07 $2,838.93 $2,766.00
40.6 40.0 $118,200.00 $1,800.00 $2,766.00
39.3 38.0 $115,900.00 $4,100.00 $2,766.00
38.0 37.0 $116,735.00 $3,265.00 $2,766.00
40.2 39.0 $116,415.00 $3,585.00 $2,766.00
47.9 47.0 $117,758.50 $2,241.50 $2,766.00
49.2 48.0 $117,120.00 $2,880.00 $2,766.00
48.3 47.0 $116,842.00 $3,158.00 $2,766.00
44.8 44.0 $117,788.00 $2,212.00 $2,766.00
44.4 43.0 $116,100.00 $3,900.00 $2,766.00
43.6 43.0 $118,336.00 $1,664.00 $2,766.00
44.9 44.0 $117,700.88 $2,299.12 $2,766.00
44.9 44.0 $117,524.88 $2,475.12 $2,766.00
45.4 44.0 $116,266.04 $3,733.96 $2,766.00
46.2 45.0 $116,865.00 $3,135.00 $2,766.00
42.6 42.0 $118,314.00 $1,686.00 $2,766.00
41.9 41.0 $117,465.00 $2,535.00 $2,766.00
41.7 41.0 $118,048.02 $1,951.98 $2,766.00
42.8 42.0 $117,785.64 $2,214.36 $2,766.00
$2,794,061.04
$ 500.00
16%
10%
Titulos a Rendimiento
vender Importe total por periodo
33 $91,278.00 -7% -$6,639.60
40 $110,640.00 -5% -$5,760.00
41 $113,406.00 -3% -$4,060.23
42 $116,172.00 -1% -$642.18
42 $116,172.00 -1% -$966.00
39 $107,874.00 -8% -$9,287.07
40 $110,640.00 -6% -$7,560.00
38 $105,108.00 -9% -$10,792.00
37 $102,342.00 -12% -$14,393.00
39 $107,874.00 -7% -$8,541.00
47 $130,002.00 10% $12,243.50
48 $132,768.00 13% $15,648.00
47 $130,002.00 11% $13,160.00
44 $121,704.00 3% $3,916.00
43 $118,938.00 2% $2,838.00
43 $118,938.00 1% $602.00
44 $121,704.00 3% $4,003.12
44 $121,704.00 4% $4,179.12
44 $121,704.00 5% $5,437.96
45 $124,470.00 7% $7,605.00
42 $116,172.00 -2% -$2,142.00
41 $113,406.00 -3% -$4,059.00
41 $113,406.00 -4% -$4,642.02
42 $116,172.00 -1% -$1,613.64
$2,782,596.00 -4.21% -$11,465.04
Comision 500
IVA 80
$2,783,176.00 -0.0038957775
A B C Total
Compocision 30% 20% 50% 100%
Fondo inicial $ 150,000.00 $ 100,000.00 $ 250,000.00 $ 500,000.00
Fondo recurrente $ 180,000.00 $ 120,000.00 $ 300,000.00 $ 600,000.00
Sobrante de
Titulos Titulos comprados Importe efectivo no Precio de
comprados redondeados Invertido invertido venta
208.8 208.0 $249,098.72 $901.28 $1,313.66
250.5 250.0 $299,397.50 $602.50 $1,313.66
260.9 260.0 $299,000.00 $1,000.00 $1,313.66
243.9 243.0 $298,890.00 $1,110.00 $1,313.66
252.1 251.0 $298,690.00 $1,310.00 $1,313.66
233.6 233.0 $299,172.00 $828.00 $1,313.66
226.4 225.0 $298,125.00 $1,875.00 $1,313.66
221.2 220.0 $298,320.00 $1,680.00 $1,313.66
220.8 220.0 $298,872.20 $1,127.80 $1,313.66
242.1 241.0 $298,599.00 $1,401.00 $1,313.66
230.1 229.0 $298,616.00 $1,384.00 $1,313.66
242.5 242.0 $299,344.32 $655.68 $1,313.66
227.1 226.0 $298,546.00 $1,454.00 $1,313.66
218.6 218.0 $299,172.30 $827.70 $1,313.66
223.9 223.0 $298,820.00 $1,180.00 $1,313.66
225.9 225.0 $298,800.00 $1,200.00 $1,313.66
241.4 240.0 $298,320.00 $1,680.00 $1,313.66
256.4 255.0 $298,375.50 $1,624.50 $1,313.66
282.7 282.0 $299,204.82 $795.18 $1,313.66
278.5 277.0 $298,437.03 $1,562.97 $1,313.66
258.2 257.0 $298,634.00 $1,366.00 $1,313.66
245.9 245.0 $298,900.00 $1,100.00 $1,313.66
228.1 227.0 $298,505.00 $1,495.00 $1,313.66
227.3 226.0 $298,342.60 $1,657.40 $1,313.66
$7,120,181.99
$ 500.00
16%
10%
Titulos a Rendimiento
vender Importe total por periodo
208 $273,241.28 10% $24,142.56
250 $328,415.00 10% $29,017.50
260 $341,551.60 14% $42,551.60
243 $319,219.38 7% $20,329.38
251 $329,728.66 10% $31,038.66
233 $306,082.78 2% $6,910.78
225 $295,573.50 -1% -$2,551.50
220 $289,005.20 -3% -$9,314.80
220 $289,005.20 -3% -$9,867.00
241 $316,592.06 6% $17,993.06
229 $300,828.14 1% $2,212.14
242 $317,905.72 6% $18,561.40
226 $296,887.16 -1% -$1,658.84
218 $286,377.88 -4% -$12,794.42
223 $292,946.18 -2% -$5,873.82
225 $295,573.50 -1% -$3,226.50
240 $315,278.40 6% $16,958.40
255 $334,983.30 12% $36,607.80
282 $370,452.12 24% $71,247.30
277 $363,883.82 22% $65,446.79
257 $337,610.62 13% $38,976.62
245 $321,846.70 8% $22,946.70
227 $298,200.82 0% -$304.18
226 $296,887.16 0% -$1,455.44
$7,518,076.18 125.07% $397,894.19
Comision 500
IVA 80
$7,518,656.18 0.0559640457
APPLE WMT
Compra Venta Compra Venta
3-Jan $ 500,000.00 $146,160.00 $101,107.20 $97,917.60 $91,278.00
16-Jan $ 600,000.00 $175,500.00 $126,384.00 $116,400.00 $110,640.00
1-Feb $ 600,000.00 $175,910.00 $123,856.32 $117,466.23 $113,406.00
16-Feb $ 600,000.00 $175,600.00 $126,384.00 $116,814.18 $116,172.00
1-Mar $ 600,000.00 $177,184.28 $131,439.36 $117,138.00 $116,172.00
16-Mar $ 600,000.00 $175,484.34 $136,494.72 $117,161.07 $107,874.00
1-Apr $ 600,000.00 $177,892.00 $131,439.36 $118,200.00 $110,640.00
16-Apr $ 600,000.00 $176,702.00 $133,967.04 $115,900.00 $105,108.00
1-May $ 600,000.00 $177,020.00 $133,967.04 $116,735.00 $102,342.00
16-May $ 600,000.00 $177,540.00 $151,660.80 $116,415.00 $107,874.00
1-Jun $ 600,000.00 $176,624.40 $151,660.80 $117,758.50 $130,002.00
16-Jun $ 600,000.00 $178,220.90 $164,299.20 $117,120.00 $132,768.00
1-Jul $ 600,000.00 $178,027.20 $164,299.20 $116,842.00 $130,002.00
16-Jul $ 600,000.00 $175,847.85 $144,077.76 $117,788.00 $121,704.00
1-Aug $ 600,000.00 $175,388.66 $133,967.04 $116,100.00 $118,938.00
16-Aug $ 600,000.00 $175,083.00 $128,911.68 $118,336.00 $118,938.00
1-Sep $ 600,000.00 $176,960.00 $141,550.08 $117,700.88 $121,704.00
16-Sep $ 600,000.00 $176,287.32 $166,826.88 $117,524.88 $121,704.00
1-Oct $ 600,000.00 $176,700.00 $144,077.76 $116,266.04 $121,704.00
16-Oct $ 600,000.00 $178,534.58 $156,716.16 $116,865.00 $124,470.00
1-Nov $ 600,000.00 $177,826.00 $149,133.12 $118,314.00 $116,172.00
16-Nov $ 600,000.00 $178,341.76 $156,716.16 $117,465.00 $113,406.00
1-Dec $ 600,000.00 $176,080.00 $156,716.16 $118,048.02 $113,406.00
16-Dec $ 600,000.00 $176,103.20 $164,299.20 $117,785.64 $116,172.00
30-Dec $4,211,017.49 $3,419,951.04 $2,794,061.04 $2,782,596.00
AZNK Total Portafolio
Compra Venta Compra Venta Rendimientos Plusvalia/Minusvalia
$249,098.72 $273,241.28 $493,176.32 $465,626.48 -5.59% -$27,549.84
$299,397.50 $328,415.00 $591,297.50 $565,439.00 -4.37% -$25,858.50
$299,000.00 $341,551.60 $592,376.23 $578,813.92 -2.29% -$13,562.31
$298,890.00 $319,219.38 $591,304.18 $561,775.38 -4.99% -$29,528.80
$298,690.00 $329,728.66 $593,012.28 $577,340.02 -2.64% -$15,672.26
$299,172.00 $306,082.78 $591,817.41 $550,451.50 -6.99% -$41,365.91
$298,125.00 $295,573.50 $594,217.00 $537,652.86 -9.52% -$56,564.14
$298,320.00 $289,005.20 $590,922.00 $528,080.24 -10.63% -$62,841.76
$298,872.20 $289,005.20 $592,627.20 $525,314.24 -11.36% -$67,312.96
$298,599.00 $316,592.06 $592,554.00 $576,126.86 -2.77% -$16,427.14
$298,616.00 $300,828.14 $592,998.90 $582,490.94 -1.77% -$10,507.96
$299,344.32 $317,905.72 $594,685.22 $614,972.92 3.41% $20,287.70
$298,546.00 $296,887.16 $593,415.20 $591,188.36 -0.38% -$2,226.84
$299,172.30 $286,377.88 $592,808.15 $552,159.64 -6.86% -$40,648.51
$298,820.00 $292,946.18 $590,308.66 $545,851.22 -7.53% -$44,457.44
$298,800.00 $295,573.50 $592,219.00 $543,423.18 -8.24% -$48,795.82
$298,320.00 $315,278.40 $592,980.88 $578,532.48 -2.44% -$14,448.40
$298,375.50 $334,983.30 $592,187.70 $623,514.18 5.29% $31,326.48
$299,204.82 $370,452.12 $592,170.86 $636,233.88 7.44% $44,063.02
$298,437.03 $363,883.82 $593,836.61 $645,069.98 8.63% $51,233.37
$298,634.00 $337,610.62 $594,774.00 $602,915.74 1.37% $8,141.74
$298,900.00 $321,846.70 $594,706.76 $591,968.86 -0.46% -$2,737.90
$298,505.00 $298,200.82 $592,633.02 $568,322.98 -4.10% -$24,310.04
$298,342.60 $296,887.16 $592,231.44 $577,358.36 -2.51% -$14,873.08
$7,120,181.99 $7,518,076.18 $14,125,260.52 $13,720,623.22 -2.86% -$404,637.30
$ 500.00 $500.00
$ 80.00 $80.00
$13,720,043.22 -2.87% -$405,217.30
Comisiones
IVA
Rendimiento Total
Fondo
apple
WMT
AZeneca
Distribución de la
inversion Inversion Total a pesos
30% $ 150,000.00
20% $ 100,000.00
50% $ 250,000.00
Comisión por
manejo de cuenta
16 % IVA
SALDO FINAL AL
31 DE
DICIEMBRE