Reinversion SP500 2

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P
1	FECHA	Aportacion	Aportacion acumulada	Señal Superthon	Cotizacion SP	Acciones SP compradas	Acciones SP Acumuladas	Valor Actual Acciones SP	Rentabilidad dividendo	Impuesto sobre dividendo	Dividendo netos	Cotizacion Monetario	Acciones Monetario Compradas	Acciones Monetario Acumuladas	Valor Actual Acciones Monetario	Valor actual cartera
2	1/01/1996	329	329		636,02		0	0	0,23%	20,00%	0	4,44	74	74	329	329
3	1/02/1996	329	658		640,43		0	0	0,23%	20,00%	0	4,43	74	148	658	658
4	1/03/1996	329	988		645,5		0	0	0,23%	20,00%	0	4,42	74	223	985	985
5	1/04/1996	329	1.317		654,17		0	0	0,23%	20,00%	0	4,43	74	297	1.317	1.317
6	1/05/1996	329	1.646		669,12		0	0	0,23%	20,00%	0	4,43	74	372	1.646	1.646
7	1/06/1996	329	1.975		670,63		0	0	0,23%	20,00%	0	4,46	74	445	1.986	1.986
8	1/07/1996	329	2.304		639,95		0	0	0,23%	20,00%	0	4,48	73	519	2.324	2.324
9	1/08/1996	329	2.633		651,99		0	0	0,23%	20,00%	0	4,5	73	592	2.664	2.664
10	1/09/1996	329	2.963		687,33		0	0	0,23%	20,00%	0	4,54	73	664	3.017	3.017
11	1/10/1996	329	3.292		705,27		0	0	0,23%	20,00%	0	4,58	72	736	3.372	3.372
12	1/11/1996	329	3.621		757,02		0	0	0,23%	20,00%	0	4,62	71	808	3.731	3.731
13	1/12/1996	329	3.950		740,74		0	0	0,23%	20,00%	0	4,62	71	879	4.060	4.060
14	1/01/1997	337	4.287		786,16		0	0	0,20%	20,00%	0	4,64	73	951	4.415	4.415
15	1/02/1997	337	4.624		790,82		0	0	0,20%	20,00%	0	4,65	72	1.024	4.761	4.761
16	1/03/1997	337	4.961		757,12		0	0	0,20%	20,00%	0	4,65	72	1.096	5.098	5.098
17	1/04/1997	337	5.298		801,34		0	0	0,20%	20,00%	0	4,69	72	1.168	5.479	5.479
18	1/05/1997	337	5.635		848,28		0	0	0,20%	20,00%	0	4,72	71	1.240	5.851	5.851
19	1/06/1997	337	5.971		885,14		0	0	0,20%	20,00%	0	4,75	71	1.310	6.225	6.225
20	1/07/1997	337	6.308		954,29		0	0	0,20%	20,00%	0	4,8	70	1.381	6.627	6.627
21	1/08/1997	337	6.645		899,47		0	0	0,20%	20,00%	0	4,8	70	1.451	6.964	6.964
22	1/09/1997	337	6.982		947,28		0	0	0,20%	20,00%	0	4,84	70	1.520	7.359	7.359
23	1/10/1997	337	7.319		914,62		0	0	0,20%	20,00%	0	4,87	69	1.590	7.742	7.742
24	1/11/1997	337	7.656		955,4		0	0	0,20%	20,00%	0	4,88	69	1.659	8.094	8.094
25	1/12/1997	337	7.993		970,43		0	0	0,20%	20,00%	0	4,91	69	1.727	8.481	8.481
26	1/01/1998	345	8.338		980,28		0	0	0,16%	20,00%	0	4,96	70	1.797	8.912	8.912
27	1/02/1998	345	8.682		1049,34		0	0	0,16%	20,00%	0	4,96	70	1.866	9.257	9.257
28	1/03/1998	345	9.027		1101,75		0	0	0,16%	20,00%	0	4,99	69	1.935	9.658	9.658
29	1/04/1998	345	9.372		1111,77		0	0	0,16%	20,00%	0	5,01	69	2.004	10.041	10.041
30	1/05/1998	345	9.717		1090,82		0	0	0,16%	20,00%	0	5,04	68	2.073	10.446	10.446
31	1/06/1998	345	10.062		1133,84		0	0	0,16%	20,00%	0	5,06	68	2.141	10.833	10.833
32	1/07/1998	345	10.407		1120,67		0	0	0,16%	20,00%	0	5,09	68	2.209	11.242	11.242
33	1/08/1998	345	10.751		957,28		0	0	0,16%	20,00%	0	5,12	67	2.276	11.653	11.653
34	1/09/1998	345	11.096		1017,05		0	0	0,16%	20,00%	0	5,19	66	2.342	12.157	12.157
35	1/10/1998	345	11.441		1098,67		0	0	0,16%	20,00%	0	5,19	66	2.409	12.502	12.502
36	1/11/1998	345	11.786		1163,63		0	0	0,16%	20,00%	0	5,19	66	2.475	12.846	12.846
37	1/12/1998	345	12.131		1229,23		0	0	0,16%	20,00%	0	5,21	66	2.541	13.241	13.241
38	1/01/1999	353	12.484		1279,64		0	0	0,13%	20,00%	0	5,24	67	2.609	13.670	13.670
39	1/02/1999	353	12.837		1238,33		0	0	0,13%	20,00%	0	5,23	67	2.676	13.997	13.997
40	1/03/1999	353	13.189		1286,37		0	0	0,13%	20,00%	0	5,27	67	2.743	14.457	14.457
41	1/04/1999	353	13.542		1335,18		0	0	0,13%	20,00%	0	5,29	67	2.810	14.865	14.865
42	1/05/1999	353	13.895		1301,84		0	0	0,13%	20,00%	0	5,28	67	2.877	15.189	15.189
43	1/06/1999	353	14.248		1372,66		0	0	0,13%	20,00%	0	5,29	67	2.943	15.571	15.571
44	1/07/1999	353	14.601		1328,72		0	0	0,13%	20,00%	0	5,3	67	3.010	15.953	15.953
45	1/08/1999	353	14.954		1320,41		0	0	0,13%	20,00%	0	5,31	66	3.077	16.336	16.336
46	1/09/1999	353	15.307		1282,71		0	0	0,13%	20,00%	0	5,34	66	3.143	16.782	16.782
47	1/10/1999	353	15.660		1362,93		0	0	0,13%	20,00%	0	5,36	66	3.208	17.197	17.197
48	1/11/1999	353	16.013		1389,07		0	0	0,13%	20,00%	0	5,37	66	3.274	17.582	17.582
49	1/12/1999	353	16.366		1469,25		0	0	0,13%	20,00%	0	5,39	65	3.340	18.001	18.001
50	1/01/2000	361	16.727		1394,46		0	0	0,08%	20,00%	0	5,39	67	3.407	18.362	18.362
51	1/02/2000	361	17.088		1366,42		0	0	0,08%	20,00%	0	5,43	67	3.473	18.860	18.860
52	1/03/2000	361	17.449		1498,58		0	0	0,08%	20,00%	0	5,45	66	3.539	19.290	19.290
53	1/04/2000	361	17.811	OUT	1452,43		0	0	0,08%	20,00%	0	5,46	66	3.606	19.687	19.687
54	1/05/2000	361	18.172		1420,6	0	0	0	0,08%	20,00%	0	5,48	66	3.672	20.120	20.120
55	1/06/2000	361	18.533		1454,6		0	0	0,08%	20,00%	0	5,55	65	3.737	20.738	20.738
56	1/07/2000	361	18.894		1430,83		0	0	0,08%	20,00%	0	5,58	65	3.801	21.212	21.212
57	1/08/2000	361	19.255		1517,68		0	0	0,08%	20,00%	0	5,62	64	3.866	21.725	21.725
58	1/09/2000	361	19.617		1436,51		0	0	0,08%	20,00%	0	5,67	64	3.929	22.279	22.279
59	1/10/2000	361	19.978		1429,4		0	0	0,08%	20,00%	0	5,69	63	3.993	22.719	22.719
60	1/11/2000	361	20.339		1314,95		0	0	0,08%	20,00%	0	5,75	63	4.056	23.320	23.320
61	1/12/2000	361	20.700		1320,28		0	0	0,08%	20,00%	0	5,81	62	4.118	23.925	23.925
62	1/01/2001	370	21.070		1366,01		0	0	0,09%	20,00%	0	5,9	63	4.180	24.665	24.665
63	1/02/2001	370	21.440		1239,94		0	0	0,09%	20,00%	0	5,94	62	4.243	25.202	25.202
64	1/03/2001	370	21.809		1160,33		0	0	0,09%	20,00%	0	5,98	62	4.305	25.741	25.741
65	1/04/2001	370	22.179		1249,46		0	0	0,09%	20,00%	0	5,98	62	4.366	26.111	26.111
66	1/05/2001	370	22.549		1255,82		0	0	0,09%	20,00%	0	6,02	61	4.428	26.655	26.655
67	1/06/2001	370	22.919		1224,38		0	0	0,09%	20,00%	0	6,05	61	4.489	27.158	27.158
68	1/07/2001	370	23.288		1211,23		0	0	0,09%	20,00%	0	6,13	60	4.549	27.887	27.887
69	1/08/2001	370	23.658		1133,58		0	0	0,09%	20,00%	0	6,17	60	4.609	28.438	28.438
70	1/09/2001	370	24.028		1040,94		0	0	0,09%	20,00%	0	6,24	59	4.668	29.131	29.131
71	1/10/2001	370	24.397		1059,78		0	0	0,09%	20,00%	0	6,3	59	4.727	29.780	29.780
72	1/11/2001	370	24.767		1139,45		0	0	0,09%	20,00%	0	6,26	59	4.786	29.961	29.961
73	1/12/2001	370	25.137		1148,08		0	0	0,09%	20,00%	0	6,26	59	4.845	30.331	30.331
74	1/01/2002	378	25.515		1130,2		0	0	0,11%	20,00%	0	6,28	60	4.905	30.806	30.806
75	1/02/2002	378	25.894		1106,73		0	0	0,11%	20,00%	0	6,3	60	4.965	31.283	31.283
76	1/03/2002	378	26.272		1147,39		0	0	0,11%	20,00%	0	6,28	60	5.026	31.562	31.562
77	1/04/2002	378	26.650		1076,92		0	0	0,11%	20,00%	0	6,34	60	5.085	32.242	32.242
78	1/05/2002	378	27.029		1067,14		0	0	0,11%	20,00%	0	6,38	59	5.145	32.823	32.823
79	1/06/2002	378	27.407		989,82		0	0	0,11%	20,00%	0	6,37	59	5.204	33.150	33.150
80	1/07/2002	378	27.786		911,62		0	0	0,11%	20,00%	0	6,37	59	5.264	33.529	33.529
81	1/08/2002	378	28.164		916,07		0	0	0,11%	20,00%	0	6,45	59	5.322	34.328	34.328
82	1/09/2002	378	28.542		815,28		0	0	0,11%	20,00%	0	6,51	58	5.380	35.026	35.026
83	1/10/2002	378	28.921		885,76		0	0	0,11%	20,00%	0	6,49	58	5.439	35.297	35.297
84	1/11/2002	378	29.299		936,31		0	0	0,11%	20,00%	0	6,51	58	5.497	35.784	35.784
85	1/12/2002	378	29.677		879,82		0	0	0,11%	20,00%	0	6,6	57	5.554	36.657	36.657
86	1/01/2003	387	30.065		855,7		0	0	0,19%	20,00%	0	6,62	59	5.613	37.155	37.155
87	1/02/2003	387	30.452		841,15		0	0	0,19%	20,00%	0	6,67	58	5.671	37.823	37.823
88	1/03/2003	387	30.839		848,18		0	0	0,19%	20,00%	0	6,69	58	5.729	38.324	38.324
89	1/04/2003	387	31.227		916,92		0	0	0,19%	20,00%	0	6,72	58	5.786	38.883	38.883
90	1/05/2003	387	31.614		963,59		0	0	0,19%	20,00%	0	6,78	57	5.843	39.618	39.618
91	1/06/2003	387	32.001	IN	974,5		0	0	0,19%	20,00%	0	6,79	57	5.900	40.063	40.063
92	1/07/2003	387	32.388		990,31	40,85	40,85	40.451	0,19%	20,00%	62	6,72	-5.900	0	0	40.451
93	1/08/2003	387	32.776		1008,01		40,85	41.174	0,19%	20,00%	63,1	6,73	67	67	449	41.623
94	1/09/2003	387	33.163		995,97		40,85	40.682	0,19%	20,00%	62,4	6,81	66	133	905	41.587
95	1/10/2003	387	33.550		1050,71		40,85	42.918	0,19%	20,00%	65,8	6,78	66	199	1.351	44.268
96	1/11/2003	387	33.938		1058,2		40,85	43.224	0,19%	20,00%	66,3	6,79	67	266	1.806	45.029
97	1/12/2003	387	34.325		1111,92		40,85	45.418	0,19%	20,00%	69,6	6,84	66	332	2.273	47.691
98	1/01/2004	396	34.721		1131,13		40,85	46.203	0,16%	20,00%	58,5	6,85	68	400	2.742	48.945
99	1/02/2004	396	35.118		1144,94		40,85	46.767	0,16%	20,00%	59,2	6,89	66	466	3.213	49.980
100	1/03/2004	396	35.514		1126,21		40,85	46.002	0,16%	20,00%	58,3	6,92	66	532	3.683	49.684