Visin

Nombre:

Aportacin inicial

Edad:
Karla

25

Aportacin Mensual

$0.00

Plazo

Inters

$1,500.00

8% 0.08

Escenario En portafolio de Renta Variable

Ao

Edad

Aportacin Anual

Total, Aportaciones

Valor con rendimientos

Rendimiento

1
2
3
4
5
6
7
8

26
27
28
29
30
31
32
33

$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00

$18,000.00
$36,000.00
$54,000.00
$72,000.00
$90,000.00
$108,000.00
$126,000.00
$144,000.00

$19,440.00
$38,880.00
$58,320.00
$77,760.00
$97,200.00
$116,640.00
$136,080.00
$155,520.00

$1,440.00
$2,880.00
$4,320.00
$5,760.00
$7,200.00
$8,640.00
$10,080.00
$11,520.00

Seguro de vida

9
10
11
12
13
14
15
16
17
18
19
20

34
35
36
37
38
39
40
41
42
43
44
45

$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00
$18,000.00

$162,000.00
$180,000.00
$198,000.00
$216,000.00
$234,000.00
$252,000.00
$270,000.00
$288,000.00
$306,000.00
$324,000.00
$342,000.00
$360,000.00

$3,780,000.00

$174,960.00
$194,400.00
$213,840.00
$233,280.00
$252,720.00
$272,160.00
$291,600.00
$311,040.00
$330,480.00
$349,920.00
$369,360.00
$388,800.00

$4,082,400.00

$12,960.00
$14,400.00
$15,840.00
$17,280.00
$18,720.00
$20,160.00
$21,600.00
$23,040.00
$24,480.00
$25,920.00
$27,360.00
$28,800.00

$250,000.00

$400,000.00

$700,000.00