8/16/2019 Corrida Financiera 8% Rendimiento Anual

1/2

 

Nombre: Edad: Aportación inicial

Karla 25 $0.00

Aportación Mensual Plazo Interés

$1,500.00 8% 0.08

Escenario En portafolio de Renta VariableAño Edad Aportación Anual Total, Aportaciones Valor con rendimientos Rendimiento Seguro de vida

1 26 $18,000.00 $18,000.00 $19,440.00 $1,440.00

2 27 $18,000.00 $36,000.00 $38,880.00 $2,880.003 28 $18,000.00 $54,000.00 $58,320.00 $4,320.00

4 29 $18,000.00 $72,000.00 $77,760.00 $5,760.00

5 30 $18,000.00 $90,000.00 $97,200.00 $7,200.00

6 31 $18,000.00 $108,000.00 $116,640.00 $8,640.00

7 32 $18,000.00 $126,000.00 $136,080.00 $10,080.00

8 33 $18,000.00 $144,000.00 $155,520.00 $11,520.00

s ón

 

8/16/2019 Corrida Financiera 8% Rendimiento Anual

2/2

9 34 $18,000.00 $162,000.00 $174,960.00 $12,960.00

10 35 $18,000.00 $180,000.00 $194,400.00 $14,400.00 $250,000.00

11 36 $18,000.00 $198,000.00 $213,840.00 $15,840.00

12 37 $18,000.00 $216,000.00 $233,280.00 $17,280.0013 38 $18,000.00 $234,000.00 $252,720.00 $18,720.00

14 39 $18,000.00 $252,000.00 $272,160.00 $20,160.00

15 40 $18,000.00 $270,000.00 $291,600.00 $21,600.00 $400,000.00

16 41 $18,000.00 $288,000.00 $311,040.00 $23,040.00

17 42 $18,000.00 $306,000.00 $330,480.00 $24,480.00

18 43 $18,000.00 $324,000.00 $349,920.00 $25,920.00

19 44 $18,000.00 $342,000.00 $369,360.00 $27,360.00

20 45 $18,000.00 $360,000.00 $388,800.00 $28,800.00 $700,000.00

$3,780,000.00 $4,082,400.00