Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

Objetivo mensual $15,000.00 anual: $180,000.

00

BONOS
rendimiento: 7.75% necesario: $2,322,580.65

UDIBONOS
rendimiento: 3.21% necesario: $5,607,476.64

FIBRA
rendimiento: 8.50% necesario: $2,117,647.06

DIVERSIFICADO SEGURO
rendimiento: 4.00% necesario: $4,500,000.00

DIVERSIFICADO PROBABLE
rendimiento: 5.00% necesario: $3,600,000.00
BONOS 30 7.75% $3,096,774.19 Gasto mensual $20,000.00
BONOS 20 7.35% $3,265,306.12 Gasto anual $240,000.00
BONOS 10 6.25% $3,840,000.00 Inflación prom. 4.00%
UDIBONOS 30 3.21% $7,476,635.51
UDIBONOS 10 2.60% $9,230,769.23

intereses c/6 m
Año Rendimiento Retiro real Rendimiento
1 $240,000.00 #NAME? #NAME?
2 $240,000.00 #NAME? #NAME?
3 $240,000.00 #NAME? #NAME?
4 $240,000.00 #NAME? #NAME?
5 $240,000.00 #NAME? #NAME?
6 $240,000.00 #NAME? #NAME?
7 $240,000.00 #NAME? #NAME?
8 $240,000.00 #NAME? #NAME?
9 $240,000.00 #NAME? #NAME?
10 $240,000.00 #NAME? #NAME?
11 $240,000.00 #NAME? #NAME?
12 $240,000.00 #NAME? #NAME?
13 $240,000.00 #NAME? #NAME?
14 $240,000.00 #NAME? #NAME?
15 $240,000.00 #NAME? #NAME?
16 $240,000.00 #NAME? #NAME?
17 $240,000.00 #NAME? #NAME?
18 $240,000.00 #NAME? #NAME?
19 $240,000.00 #NAME? #NAME?
20 $240,000.00 #NAME? #NAME?
21 $240,000.00 #NAME? #NAME?
22 $240,000.00 #NAME? #NAME?
23 $240,000.00 #NAME? #NAME?
24 $240,000.00 #NAME? #NAME?
25 $240,000.00 #NAME? #NAME?
26 $240,000.00 #NAME? #NAME?
27 $240,000.00 #NAME? #NAME?
28 $240,000.00 #NAME? #NAME?
29 $240,000.00 #NAME? #NAME?
30 $240,000.00 #NAME? #NAME?
Retiro real
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?

You might also like