Inversión mensual: $1,000.

00
Edad inicial 34
Edad de retiro 65
Plazo en años: 31
Rendimiento 8%
Inversión final $1,464,472.33
Inversión total $372,000.00
EDAD MESES INVERTIDOS INVERSIÓN MENSUAL COMPUESTO TOTAL
21 0 $210.00 $210.00 $210.00
21 1 $210.00 $211.40 $421.40
21 2 $210.00 $212.81 $634.21
21 3 $210.00 $214.23 $848.44
21 4 $210.00 $215.66 $1,064.09
21 5 $210.00 $217.09 $1,281.19
21 6 $210.00 $218.54 $1,499.73
21 7 $210.00 $220.00 $1,719.73
21 8 $210.00 $221.46 $1,941.19
21 9 $210.00 $222.94 $2,164.13
21 10 $210.00 $224.43 $2,388.56
21 11 $210.00 $225.92 $2,614.48
22 12 $210.00 $227.43 $2,841.91
22 13 $210.00 $228.95 $3,070.86
22 14 $210.00 $230.47 $3,301.33
22 15 $210.00 $232.01 $3,533.34
22 16 $210.00 $233.56 $3,766.90
22 17 $210.00 $235.11 $4,002.01
22 18 $210.00 $236.68 $4,238.69
22 19 $210.00 $238.26 $4,476.95
22 20 $210.00 $239.85 $4,716.79
22 21 $210.00 $241.45 $4,958.24
22 22 $210.00 $243.05 $5,201.29
22 23 $210.00 $244.68 $5,445.97
23 24 $210.00 $246.31 $5,692.28
23 25 $210.00 $247.95 $5,940.22
23 26 $210.00 $249.60 $6,189.83
23 27 $210.00 $251.27 $6,441.09
23 28 $210.00 $252.94 $6,694.03
23 29 $210.00 $254.63 $6,948.66
23 30 $210.00 $256.32 $7,204.98
23 31 $210.00 $258.03 $7,463.02
23 32 $210.00 $259.75 $7,722.77
23 33 $210.00 $261.49 $7,984.26
23 34 $210.00 $263.23 $8,247.48
23 35 $210.00 $264.98 $8,512.47
24 36 $210.00 $266.75 $8,779.22
24 37 $210.00 $268.53 $9,047.75
24 38 $210.00 $270.32 $9,318.06
24 39 $210.00 $272.12 $9,590.18
24 40 $210.00 $273.93 $9,864.12
24 41 $210.00 $275.76 $10,139.88
24 42 $210.00 $277.60 $10,417.48
24 43 $210.00 $279.45 $10,696.93
24 44 $210.00 $281.31 $10,978.24
24 45 $210.00 $283.19 $11,261.43
24 46 $210.00 $285.08 $11,546.51
24 47 $210.00 $286.98 $11,833.48
25 48 $210.00 $288.89 $12,122.37
25 49 $210.00 $290.82 $12,413.19
25 50 $210.00 $292.75 $12,705.94
25 51 $210.00 $294.71 $13,000.65
25 52 $210.00 $296.67 $13,297.32
25 53 $210.00 $298.65 $13,595.97
25 54 $210.00 $300.64 $13,896.61
25 55 $210.00 $302.64 $14,199.25
25 56 $210.00 $304.66 $14,503.91
25 57 $210.00 $306.69 $14,810.61
25 58 $210.00 $308.74 $15,119.34
25 59 $210.00 $310.80 $15,430.14
26 60 $210.00 $312.87 $15,743.01
26 61 $210.00 $314.95 $16,057.96
26 62 $210.00 $317.05 $16,375.01
26 63 $210.00 $319.17 $16,694.18
26 64 $210.00 $321.29 $17,015.48
26 65 $210.00 $323.44 $17,338.91
26 66 $210.00 $325.59 $17,664.50
26 67 $210.00 $327.76 $17,992.27
26 68 $210.00 $329.95 $18,322.22
26 69 $210.00 $332.15 $18,654.36
26 70 $210.00 $334.36 $18,988.73
26 71 $210.00 $336.59 $19,325.32
27 72 $210.00 $338.84 $19,664.15
27 73 $210.00 $341.09 $20,005.25
27 74 $210.00 $343.37 $20,348.62
27 75 $210.00 $345.66 $20,694.27
27 76 $210.00 $347.96 $21,042.24
27 77 $210.00 $350.28 $21,392.52
27 78 $210.00 $352.62 $21,745.13
27 79 $210.00 $354.97 $22,100.10
27 80 $210.00 $357.33 $22,457.44
27 81 $210.00 $359.72 $22,817.15
27 82 $210.00 $362.11 $23,179.27
27 83 $210.00 $364.53 $23,543.79
28 84 $210.00 $366.96 $23,910.75
28 85 $210.00 $369.41 $24,280.16
28 86 $210.00 $371.87 $24,652.03
28 87 $210.00 $374.35 $25,026.37
28 88 $210.00 $376.84 $25,403.22
28 89 $210.00 $379.35 $25,782.57
28 90 $210.00 $381.88 $26,164.45
28 91 $210.00 $384.43 $26,548.88
28 92 $210.00 $386.99 $26,935.88
28 93 $210.00 $389.57 $27,325.45
28 94 $210.00 $392.17 $27,717.62
28 95 $210.00 $394.78 $28,112.40
29 96 $210.00 $397.42 $28,509.82
29 97 $210.00 $400.07 $28,909.88
29 98 $210.00 $402.73 $29,312.62
29 99 $210.00 $405.42 $29,718.03
29 100 $210.00 $408.12 $30,126.15
29 101 $210.00 $410.84 $30,537.00
29 102 $210.00 $413.58 $30,950.58
29 103 $210.00 $416.34 $31,366.91
29 104 $210.00 $419.11 $31,786.03
29 105 $210.00 $421.91 $32,207.93
29 106 $210.00 $424.72 $32,632.65
29 107 $210.00 $427.55 $33,060.20
30 108 $210.00 $430.40 $33,490.60
30 109 $210.00 $433.27 $33,923.87
30 110 $210.00 $436.16 $34,360.03
30 111 $210.00 $439.07 $34,799.10
30 112 $210.00 $441.99 $35,241.09
30 113 $210.00 $444.94 $35,686.04
30 114 $210.00 $447.91 $36,133.94
30 115 $210.00 $450.89 $36,584.84
30 116 $210.00 $453.90 $37,038.73
30 117 $210.00 $456.92 $37,495.66
30 118 $210.00 $459.97 $37,955.63
30 119 $210.00 $463.04 $38,418.67
31 120 $210.00 $466.12 $38,884.79
31 121 $210.00 $469.23 $39,354.02
31 122 $210.00 $472.36 $39,826.38
31 123 $210.00 $475.51 $40,301.89
31 124 $210.00 $478.68 $40,780.57
31 125 $210.00 $481.87 $41,262.44
31 126 $210.00 $485.08 $41,747.53
31 127 $210.00 $488.32 $42,235.84
31 128 $210.00 $491.57 $42,727.42
31 129 $210.00 $494.85 $43,222.26
31 130 $210.00 $498.15 $43,720.41
31 131 $210.00 $501.47 $44,221.88
32 132 $210.00 $504.81 $44,726.69
32 133 $210.00 $508.18 $45,234.87
32 134 $210.00 $511.57 $45,746.44
32 135 $210.00 $514.98 $46,261.41
32 136 $210.00 $518.41 $46,779.82
32 137 $210.00 $521.87 $47,301.69
32 138 $210.00 $525.34 $47,827.03
32 139 $210.00 $528.85 $48,355.88
32 140 $210.00 $532.37 $48,888.25
32 141 $210.00 $535.92 $49,424.18
32 142 $210.00 $539.49 $49,963.67
32 143 $210.00 $543.09 $50,506.76
33 144 $210.00 $546.71 $51,053.47
33 145 $210.00 $550.36 $51,603.83
33 146 $210.00 $554.03 $52,157.85
33 147 $210.00 $557.72 $52,715.57
33 148 $210.00 $561.44 $53,277.01
33 149 $210.00 $565.18 $53,842.19
33 150 $210.00 $568.95 $54,411.14
33 151 $210.00 $572.74 $54,983.88
33 152 $210.00 $576.56 $55,560.44
33 153 $210.00 $580.40 $56,140.84
33 154 $210.00 $584.27 $56,725.11
33 155 $210.00 $588.17 $57,313.28
34 156 $210.00 $592.09 $57,905.37
34 157 $210.00 $596.04 $58,501.41
34 158 $210.00 $600.01 $59,101.42
34 159 $210.00 $604.01 $59,705.43
34 160 $210.00 $608.04 $60,313.46
34 161 $210.00 $612.09 $60,925.55
34 162 $210.00 $616.17 $61,541.72
34 163 $210.00 $620.28 $62,162.00
34 164 $210.00 $624.41 $62,786.41
34 165 $210.00 $628.58 $63,414.99
34 166 $210.00 $632.77 $64,047.76
34 167 $210.00 $636.99 $64,684.74
35 168 $210.00 $641.23 $65,325.97
35 169 $210.00 $645.51 $65,971.48
35 170 $210.00 $649.81 $66,621.29
35 171 $210.00 $654.14 $67,275.43
35 172 $210.00 $658.50 $67,933.93
35 173 $210.00 $662.89 $68,596.83
35 174 $210.00 $667.31 $69,264.14
35 175 $210.00 $671.76 $69,935.90
35 176 $210.00 $676.24 $70,612.14
35 177 $210.00 $680.75 $71,292.89
35 178 $210.00 $685.29 $71,978.17
35 179 $210.00 $689.85 $72,668.03
36 180 $210.00 $694.45 $73,362.48
36 181 $210.00 $699.08 $74,061.56
36 182 $210.00 $703.74 $74,765.31
36 183 $210.00 $708.44 $75,473.74
36 184 $210.00 $713.16 $76,186.90
36 185 $210.00 $717.91 $76,904.81
36 186 $210.00 $722.70 $77,627.51
36 187 $210.00 $727.52 $78,355.03
36 188 $210.00 $732.37 $79,087.40
36 189 $210.00 $737.25 $79,824.65
36 190 $210.00 $742.16 $80,566.81
36 191 $210.00 $747.11 $81,313.92
37 192 $210.00 $752.09 $82,066.01
37 193 $210.00 $757.11 $82,823.12
37 194 $210.00 $762.15 $83,585.28
37 195 $210.00 $767.24 $84,352.51
37 196 $210.00 $772.35 $85,124.86
37 197 $210.00 $777.50 $85,902.36
37 198 $210.00 $782.68 $86,685.04
37 199 $210.00 $787.90 $87,472.94
37 200 $210.00 $793.15 $88,266.10
37 201 $210.00 $798.44 $89,064.54
37 202 $210.00 $803.76 $89,868.30
37 203 $210.00 $809.12 $90,677.42
38 204 $210.00 $814.52 $91,491.94
38 205 $210.00 $819.95 $92,311.88
38 206 $210.00 $825.41 $93,137.30
38 207 $210.00 $830.92 $93,968.21
38 208 $210.00 $836.45 $94,804.67
38 209 $210.00 $842.03 $95,646.70
38 210 $210.00 $847.64 $96,494.34
38 211 $210.00 $853.30 $97,347.64
38 212 $210.00 $858.98 $98,206.62
38 213 $210.00 $864.71 $99,071.33
38 214 $210.00 $870.48 $99,941.81
38 215 $210.00 $876.28 $100,818.09
39 216 $210.00 $882.12 $101,700.21
39 217 $210.00 $888.00 $102,588.21
39 218 $210.00 $893.92 $103,482.13
39 219 $210.00 $899.88 $104,382.01
39 220 $210.00 $905.88 $105,287.89
39 221 $210.00 $911.92 $106,199.81
39 222 $210.00 $918.00 $107,117.81
39 223 $210.00 $924.12 $108,041.93
39 224 $210.00 $930.28 $108,972.21
39 225 $210.00 $936.48 $109,908.69
39 226 $210.00 $942.72 $110,851.41
39 227 $210.00 $949.01 $111,800.42
40 228 $210.00 $955.34 $112,755.76
40 229 $210.00 $961.71 $113,717.46
40 230 $210.00 $968.12 $114,685.58
40 231 $210.00 $974.57 $115,660.15
40 232 $210.00 $981.07 $116,641.22
40 233 $210.00 $987.61 $117,628.83
40 234 $210.00 $994.19 $118,623.02
40 235 $210.00 $1,000.82 $119,623.84
40 236 $210.00 $1,007.49 $120,631.33
40 237 $210.00 $1,014.21 $121,645.54
40 238 $210.00 $1,020.97 $122,666.51
40 239 $210.00 $1,027.78 $123,694.29
41 240 $210.00 $1,034.63 $124,728.92
41 241 $210.00 $1,041.53 $125,770.44
41 242 $210.00 $1,048.47 $126,818.91
41 243 $210.00 $1,055.46 $127,874.37
41 244 $210.00 $1,062.50 $128,936.87
41 245 $210.00 $1,069.58 $130,006.45
41 246 $210.00 $1,076.71 $131,083.16
41 247 $210.00 $1,083.89 $132,167.04
41 248 $210.00 $1,091.11 $133,258.16
41 249 $210.00 $1,098.39 $134,356.54
41 250 $210.00 $1,105.71 $135,462.25
41 251 $210.00 $1,113.08 $136,575.34
42 252 $210.00 $1,120.50 $137,695.84
42 253 $210.00 $1,127.97 $138,823.81
42 254 $210.00 $1,135.49 $139,959.30
42 255 $210.00 $1,143.06 $141,102.37
42 256 $210.00 $1,150.68 $142,253.05
42 257 $210.00 $1,158.35 $143,411.40
42 258 $210.00 $1,166.08 $144,577.48
42 259 $210.00 $1,173.85 $145,751.33
42 260 $210.00 $1,181.68 $146,933.00
42 261 $210.00 $1,189.55 $148,122.56
42 262 $210.00 $1,197.48 $149,320.04
42 263 $210.00 $1,205.47 $150,525.51
43 264 $210.00 $1,213.50 $151,739.01
43 265 $210.00 $1,221.59 $152,960.60
43 266 $210.00 $1,229.74 $154,190.34
43 267 $210.00 $1,237.94 $155,428.28
43 268 $210.00 $1,246.19 $156,674.46
43 269 $210.00 $1,254.50 $157,928.96
43 270 $210.00 $1,262.86 $159,191.82
43 271 $210.00 $1,271.28 $160,463.10
43 272 $210.00 $1,279.75 $161,742.85
43 273 $210.00 $1,288.29 $163,031.14
43 274 $210.00 $1,296.87 $164,328.01
43 275 $210.00 $1,305.52 $165,633.53
44 276 $210.00 $1,314.22 $166,947.76
44 277 $210.00 $1,322.99 $168,270.74
44 278 $210.00 $1,331.80 $169,602.55
44 279 $210.00 $1,340.68 $170,943.23
44 280 $210.00 $1,349.62 $172,292.85
44 281 $210.00 $1,358.62 $173,651.47
44 282 $210.00 $1,367.68 $175,019.15
44 283 $210.00 $1,376.79 $176,395.94
44 284 $210.00 $1,385.97 $177,781.92
44 285 $210.00 $1,395.21 $179,177.13
44 286 $210.00 $1,404.51 $180,581.64
44 287 $210.00 $1,413.88 $181,995.52
45 288 $210.00 $1,423.30 $183,418.82
45 289 $210.00 $1,432.79 $184,851.62
45 290 $210.00 $1,442.34 $186,293.96
45 291 $210.00 $1,451.96 $187,745.92
45 292 $210.00 $1,461.64 $189,207.56
45 293 $210.00 $1,471.38 $190,678.94
45 294 $210.00 $1,481.19 $192,160.14
45 295 $210.00 $1,491.07 $193,651.20
45 296 $210.00 $1,501.01 $195,152.21
45 297 $210.00 $1,511.01 $196,663.23
45 298 $210.00 $1,521.09 $198,184.31
45 299 $210.00 $1,531.23 $199,715.54
46 300 $210.00 $1,541.44 $201,256.98
46 301 $210.00 $1,551.71 $202,808.69
46 302 $210.00 $1,562.06 $204,370.75
46 303 $210.00 $1,572.47 $205,943.22
46 304 $210.00 $1,582.95 $207,526.18
46 305 $210.00 $1,593.51 $209,119.69
46 306 $210.00 $1,604.13 $210,723.82
46 307 $210.00 $1,614.83 $212,338.64
46 308 $210.00 $1,625.59 $213,964.23
46 309 $210.00 $1,636.43 $215,600.66
46 310 $210.00 $1,647.34 $217,248.00
46 311 $210.00 $1,658.32 $218,906.32
47 312 $210.00 $1,669.38 $220,575.69
47 313 $210.00 $1,680.50 $222,256.20
47 314 $210.00 $1,691.71 $223,947.91
47 315 $210.00 $1,702.99 $225,650.89
47 316 $210.00 $1,714.34 $227,365.23
47 317 $210.00 $1,725.77 $229,091.00
47 318 $210.00 $1,737.27 $230,828.27
47 319 $210.00 $1,748.86 $232,577.13
47 320 $210.00 $1,760.51 $234,337.64
47 321 $210.00 $1,772.25 $236,109.89
47 322 $210.00 $1,784.07 $237,893.96
47 323 $210.00 $1,795.96 $239,689.92
48 324 $210.00 $1,807.93 $241,497.85
48 325 $210.00 $1,819.99 $243,317.84
48 326 $210.00 $1,832.12 $245,149.96
48 327 $210.00 $1,844.33 $246,994.29
48 328 $210.00 $1,856.63 $248,850.92
48 329 $210.00 $1,869.01 $250,719.93
48 330 $210.00 $1,881.47 $252,601.39
48 331 $210.00 $1,894.01 $254,495.40
48 332 $210.00 $1,906.64 $256,402.04
48 333 $210.00 $1,919.35 $258,321.38
48 334 $210.00 $1,932.14 $260,253.53
48 335 $210.00 $1,945.02 $262,198.55
49 336 $210.00 $1,957.99 $264,156.54
49 337 $210.00 $1,971.04 $266,127.58
49 338 $210.00 $1,984.18 $268,111.77
49 339 $210.00 $1,997.41 $270,109.18
49 340 $210.00 $2,010.73 $272,119.91
49 341 $210.00 $2,024.13 $274,144.04
49 342 $210.00 $2,037.63 $276,181.67
49 343 $210.00 $2,051.21 $278,232.88
49 344 $210.00 $2,064.89 $280,297.76
49 345 $210.00 $2,078.65 $282,376.42
49 346 $210.00 $2,092.51 $284,468.92
49 347 $210.00 $2,106.46 $286,575.38
50 348 $210.00 $2,120.50 $288,695.89
50 349 $210.00 $2,134.64 $290,830.53
50 350 $210.00 $2,148.87 $292,979.40
50 351 $210.00 $2,163.20 $295,142.59
50 352 $210.00 $2,177.62 $297,320.21
50 353 $210.00 $2,192.13 $299,512.34
50 354 $210.00 $2,206.75 $301,719.09
50 355 $210.00 $2,221.46 $303,940.55
50 356 $210.00 $2,236.27 $306,176.82
50 357 $210.00 $2,251.18 $308,428.00
50 358 $210.00 $2,266.19 $310,694.19
50 359 $210.00 $2,281.29 $312,975.48
51 360 $210.00 $2,296.50 $315,271.99
51 361 $210.00 $2,311.81 $317,583.80
51 362 $210.00 $2,327.23 $319,911.03
51 363 $210.00 $2,342.74 $322,253.77
51 364 $210.00 $2,358.36 $324,612.12
51 365 $210.00 $2,374.08 $326,986.21
51 366 $210.00 $2,389.91 $329,376.11
51 367 $210.00 $2,405.84 $331,781.95
51 368 $210.00 $2,421.88 $334,203.83
51 369 $210.00 $2,438.03 $336,641.86
51 370 $210.00 $2,454.28 $339,096.14
51 371 $210.00 $2,470.64 $341,566.78
52 372 $210.00 $2,487.11 $344,053.89
52 373 $210.00 $2,503.69 $346,557.58
52 374 $210.00 $2,520.38 $349,077.97
52 375 $210.00 $2,537.19 $351,615.15
52 376 $210.00 $2,554.10 $354,169.26
52 377 $210.00 $2,571.13 $356,740.38
52 378 $210.00 $2,588.27 $359,328.65
52 379 $210.00 $2,605.52 $361,934.18
52 380 $210.00 $2,622.89 $364,557.07
52 381 $210.00 $2,640.38 $367,197.45
52 382 $210.00 $2,657.98 $369,855.44
52 383 $210.00 $2,675.70 $372,531.14
53 384 $210.00 $2,693.54 $375,224.68
53 385 $210.00 $2,711.50 $377,936.18
53 386 $210.00 $2,729.57 $380,665.75
53 387 $210.00 $2,747.77 $383,413.52
53 388 $210.00 $2,766.09 $386,179.61
53 389 $210.00 $2,784.53 $388,964.14
53 390 $210.00 $2,803.09 $391,767.24
53 391 $210.00 $2,821.78 $394,589.02
53 392 $210.00 $2,840.59 $397,429.61
53 393 $210.00 $2,859.53 $400,289.14
53 394 $210.00 $2,878.59 $403,167.74
53 395 $210.00 $2,897.78 $406,065.52
54 396 $210.00 $2,917.10 $408,982.63
54 397 $210.00 $2,936.55 $411,919.18
54 398 $210.00 $2,956.13 $414,875.31
54 399 $210.00 $2,975.84 $417,851.14
54 400 $210.00 $2,995.67 $420,846.82
54 401 $210.00 $3,015.65 $423,862.46
54 402 $210.00 $3,035.75 $426,898.21
54 403 $210.00 $3,055.99 $429,954.20
54 404 $210.00 $3,076.36 $433,030.56
54 405 $210.00 $3,096.87 $436,127.43
54 406 $210.00 $3,117.52 $439,244.95
54 407 $210.00 $3,138.30 $442,383.25
55 408 $210.00 $3,159.22 $445,542.47
55 409 $210.00 $3,180.28 $448,722.75
55 410 $210.00 $3,201.49 $451,924.24
55 411 $210.00 $3,222.83 $455,147.06
55 412 $210.00 $3,244.31 $458,391.38
55 413 $210.00 $3,265.94 $461,657.32
55 414 $210.00 $3,287.72 $464,945.04
55 415 $210.00 $3,309.63 $468,254.67
55 416 $210.00 $3,331.70 $471,586.37
55 417 $210.00 $3,353.91 $474,940.28
55 418 $210.00 $3,376.27 $478,316.54
55 419 $210.00 $3,398.78 $481,715.32
56 420 $210.00 $3,421.44 $485,136.76
56 421 $210.00 $3,444.25 $488,581.00
56 422 $210.00 $3,467.21 $492,048.21
56 423 $210.00 $3,490.32 $495,538.53
56 424 $210.00 $3,513.59 $499,052.12
56 425 $210.00 $3,537.01 $502,589.13
56 426 $210.00 $3,560.59 $506,149.73
56 427 $210.00 $3,584.33 $509,734.06
56 428 $210.00 $3,608.23 $513,342.29
56 429 $210.00 $3,632.28 $516,974.57
56 430 $210.00 $3,656.50 $520,631.07
56 431 $210.00 $3,680.87 $524,311.94
57 432 $210.00 $3,705.41 $528,017.35
57 433 $210.00 $3,730.12 $531,747.47
57 434 $210.00 $3,754.98 $535,502.45
57 435 $210.00 $3,780.02 $539,282.47
57 436 $210.00 $3,805.22 $543,087.68
57 437 $210.00 $3,830.58 $546,918.27
57 438 $210.00 $3,856.12 $550,774.39
57 439 $210.00 $3,881.83 $554,656.22
57 440 $210.00 $3,907.71 $558,563.93
57 441 $210.00 $3,933.76 $562,497.69
57 442 $210.00 $3,959.98 $566,457.67
57 443 $210.00 $3,986.38 $570,444.06
58 444 $210.00 $4,012.96 $574,457.02
58 445 $210.00 $4,039.71 $578,496.73
58 446 $210.00 $4,066.64 $582,563.38
58 447 $210.00 $4,093.76 $586,657.13
58 448 $210.00 $4,121.05 $590,778.18
58 449 $210.00 $4,148.52 $594,926.70
58 450 $210.00 $4,176.18 $599,102.88
58 451 $210.00 $4,204.02 $603,306.90
58 452 $210.00 $4,232.05 $607,538.94
58 453 $210.00 $4,260.26 $611,799.20
58 454 $210.00 $4,288.66 $616,087.86
58 455 $210.00 $4,317.25 $620,405.12
59 456 $210.00 $4,346.03 $624,751.15
59 457 $210.00 $4,375.01 $629,126.16
59 458 $210.00 $4,404.17 $633,530.33
59 459 $210.00 $4,433.54 $637,963.87
59 460 $210.00 $4,463.09 $642,426.96
59 461 $210.00 $4,492.85 $646,919.81
59 462 $210.00 $4,522.80 $651,442.61
59 463 $210.00 $4,552.95 $655,995.56
59 464 $210.00 $4,583.30 $660,578.86
59 465 $210.00 $4,613.86 $665,192.72
59 466 $210.00 $4,644.62 $669,837.34
59 467 $210.00 $4,675.58 $674,512.92
60 468 $210.00 $4,706.75 $679,219.67
60 469 $210.00 $4,738.13 $683,957.80
60 470 $210.00 $4,769.72 $688,727.52
60 471 $210.00 $4,801.52 $693,529.04
60 472 $210.00 $4,833.53 $698,362.57
60 473 $210.00 $4,865.75 $703,228.32
60 474 $210.00 $4,898.19 $708,126.51
60 475 $210.00 $4,930.84 $713,057.35
60 476 $210.00 $4,963.72 $718,021.07
60 477 $210.00 $4,996.81 $723,017.87
60 478 $210.00 $5,030.12 $728,047.99
60 479 $210.00 $5,063.65 $733,111.64
61 480 $210.00 $5,097.41 $738,209.06
61 481 $210.00 $5,131.39 $743,340.45
61 482 $210.00 $5,165.60 $748,506.05
61 483 $210.00 $5,200.04 $753,706.09
61 484 $210.00 $5,234.71 $758,940.80
61 485 $210.00 $5,269.61 $764,210.41
61 486 $210.00 $5,304.74 $769,515.14
61 487 $210.00 $5,340.10 $774,855.24
61 488 $210.00 $5,375.70 $780,230.94
61 489 $210.00 $5,411.54 $785,642.48
61 490 $210.00 $5,447.62 $791,090.10
61 491 $210.00 $5,483.93 $796,574.03
62 492 $210.00 $5,520.49 $802,094.53
62 493 $210.00 $5,557.30 $807,651.82
62 494 $210.00 $5,594.35 $813,246.17
62 495 $210.00 $5,631.64 $818,877.81
62 496 $210.00 $5,669.19 $824,547.00
62 497 $210.00 $5,706.98 $830,253.98
62 498 $210.00 $5,745.03 $835,999.00
62 499 $210.00 $5,783.33 $841,782.33
62 500 $210.00 $5,821.88 $847,604.21
62 501 $210.00 $5,860.69 $853,464.91
62 502 $210.00 $5,899.77 $859,364.67
62 503 $210.00 $5,939.10 $865,303.77
63 504 $210.00 $5,978.69 $871,282.46
63 505 $210.00 $6,018.55 $877,301.01
63 506 $210.00 $6,058.67 $883,359.69
63 507 $210.00 $6,099.06 $889,458.75
63 508 $210.00 $6,139.72 $895,598.47
63 509 $210.00 $6,180.66 $901,779.13
63 510 $210.00 $6,221.86 $908,000.99
63 511 $210.00 $6,263.34 $914,264.33
63 512 $210.00 $6,305.10 $920,569.43
63 513 $210.00 $6,347.13 $926,916.56
63 514 $210.00 $6,389.44 $933,306.00
63 515 $210.00 $6,432.04 $939,738.04
64 516 $210.00 $6,474.92 $946,212.96
64 517 $210.00 $6,518.09 $952,731.05
64 518 $210.00 $6,561.54 $959,292.59
64 519 $210.00 $6,605.28 $965,897.87
64 520 $210.00 $6,649.32 $972,547.19
64 521 $210.00 $6,693.65 $979,240.84
64 522 $210.00 $6,738.27 $985,979.11
64 523 $210.00 $6,783.19 $992,762.31
64 524 $210.00 $6,828.42 $999,590.72
64 525 $210.00 $6,873.94 $1,006,464.66
64 526 $210.00 $6,919.76 $1,013,384.42
64 527 $210.00 $6,965.90 $1,020,350.32

TOTAL vs. MESES INVERTIDOS

$1,200,000.00
 TOTAL vs. MESES INVERTIDOS
$1,200,000.00

$1,000,000.00

$800,000.00
TOTAL

$600,000.00 TOTAL

$400,000.00

$200,000.00

$0.00
0 32 64 96 128160192224256288320352384416448480512
MESES INVERTIDOS
TASA ANUAL 8%
TASA MENSUAL 0.67%
EDAD MESES INVERTIDOS 20 30 40 50
21 0 $210.00 $210.00 $210.00
21 1 $210.00 $211.23 $421.23
21 2 $210.00 $212.46 $633.68
21 3 $210.00 $213.70 $847.38
21 4 $210.00 $214.94 $1,062.32
21 5 $210.00 $216.20 $1,278.52
21 6 $210.00 $217.46 $1,495.98
21 7 $210.00 $218.73 $1,714.70
21 8 $210.00 $220.00 $1,934.71
21 9 $210.00 $221.29 $2,155.99
21 10 $210.00 $222.58 $2,378.57
21 11 $210.00 $223.87 $2,602.44
22 12 $210.00 $225.18 $2,827.62
22 13 $210.00 $226.49 $3,054.12
22 14 $210.00 $227.82 $3,281.93
22 15 $210.00 $229.14 $3,511.08
22 16 $210.00 $230.48 $3,741.56
22 17 $210.00 $231.83 $3,973.39
22 18 $210.00 $233.18 $4,206.56
22 19 $210.00 $234.54 $4,441.10
22 20 $210.00 $235.91 $4,677.01
22 21 $210.00 $237.28 $4,914.29
22 22 $210.00 $238.67 $5,152.96
22 23 $210.00 $240.06 $5,393.02
23 24 $210.00 $241.46 $5,634.48
23 25 $210.00 $242.87 $5,877.34
23 26 $210.00 $244.28 $6,121.63
23 27 $210.00 $245.71 $6,367.34
23 28 $210.00 $247.14 $6,614.48
23 29 $210.00 $248.58 $6,863.06
23 30 $210.00 $250.03 $7,113.10
23 31 $210.00 $251.49 $7,364.59
23 32 $210.00 $252.96 $7,617.55
23 33 $210.00 $254.44 $7,871.99
23 34 $210.00 $255.92 $8,127.91
23 35 $210.00 $257.41 $8,385.32
24 36 $210.00 $258.91 $8,644.24
24 37 $210.00 $260.42 $8,904.66
24 38 $210.00 $261.94 $9,166.60
24 39 $210.00 $263.47 $9,430.08
24 40 $210.00 $265.01 $9,695.08
24 41 $210.00 $266.55 $9,961.64
24 42 $210.00 $268.11 $10,229.75
24 43 $210.00 $269.67 $10,499.42
24 44 $210.00 $271.25 $10,770.67
24 45 $210.00 $272.83 $11,043.50
24 46 $210.00 $274.42 $11,317.92
24 47 $210.00 $276.02 $11,593.94
25 48 $210.00 $277.63 $11,871.57
25 49 $210.00 $279.25 $12,150.82
25 50 $210.00 $280.88 $12,431.70
25 51 $210.00 $282.52 $12,714.22
25 52 $210.00 $284.17 $12,998.39
25 53 $210.00 $285.82 $13,284.21
25 54 $210.00 $287.49 $13,571.70
25 55 $210.00 $289.17 $13,860.87
25 56 $210.00 $290.86 $14,151.72
25 57 $210.00 $292.55 $14,444.28
25 58 $210.00 $294.26 $14,738.53
25 59 $210.00 $295.97 $15,034.51
26 60 $210.00 $297.70 $15,332.21
26 61 $210.00 $299.44 $15,631.65
26 62 $210.00 $301.18 $15,932.83
26 63 $210.00 $302.94 $16,235.77
26 64 $210.00 $304.71 $16,540.48
26 65 $210.00 $306.49 $16,846.97
26 66 $210.00 $308.27 $17,155.24
26 67 $210.00 $310.07 $17,465.32
26 68 $210.00 $311.88 $17,777.20
26 69 $210.00 $313.70 $18,090.90
26 70 $210.00 $315.53 $18,406.43
26 71 $210.00 $317.37 $18,723.80
27 72 $210.00 $319.22 $19,043.02
27 73 $210.00 $321.08 $19,364.10
27 74 $210.00 $322.96 $19,687.06
27 75 $210.00 $324.84 $20,011.90
27 76 $210.00 $326.74 $20,338.64
27 77 $210.00 $328.64 $20,667.28
27 78 $210.00 $330.56 $20,997.84
27 79 $210.00 $332.49 $21,330.33
27 80 $210.00 $334.43 $21,664.75
27 81 $210.00 $336.38 $22,001.13
27 82 $210.00 $338.34 $22,339.47
27 83 $210.00 $340.31 $22,679.79
28 84 $210.00 $342.30 $23,022.08
28 85 $210.00 $344.30 $23,366.38
28 86 $210.00 $346.30 $23,712.68
28 87 $210.00 $348.32 $24,061.01
28 88 $210.00 $350.36 $24,411.36
28 89 $210.00 $352.40 $24,763.76
28 90 $210.00 $354.46 $25,118.22
28 91 $210.00 $356.52 $25,474.74
28 92 $210.00 $358.60 $25,833.34
28 93 $210.00 $360.69 $26,194.04
28 94 $210.00 $362.80 $26,556.84
28 95 $210.00 $364.91 $26,921.75
29 96 $210.00 $367.04 $27,288.80
29 97 $210.00 $369.18 $27,657.98
29 98 $210.00 $371.34 $28,029.32
29 99 $210.00 $373.50 $28,402.82
29 100 $210.00 $375.68 $28,778.51
29 101 $210.00 $377.87 $29,156.38
29 102 $210.00 $380.08 $29,536.46
29 103 $210.00 $382.30 $29,918.76
29 104 $210.00 $384.53 $30,303.28
29 105 $210.00 $386.77 $30,690.05
29 106 $210.00 $389.03 $31,079.08
29 107 $210.00 $391.29 $31,470.37
30 108 $210.00 $393.58 $31,863.95
30 109 $210.00 $395.87 $32,259.82
30 110 $210.00 $398.18 $32,658.00
30 111 $210.00 $400.51 $33,058.51
30 112 $210.00 $402.84 $33,461.35
30 113 $210.00 $405.19 $33,866.54
30 114 $210.00 $407.55 $34,274.10
30 115 $210.00 $409.93 $34,684.03
30 116 $210.00 $412.32 $35,096.35
30 117 $210.00 $414.73 $35,511.08
30 118 $210.00 $417.15 $35,928.23
30 119 $210.00 $419.58 $36,347.81
31 120 $210.00 $422.03 $36,769.84
31 121 $210.00 $424.49 $37,194.33
31 122 $210.00 $426.97 $37,621.30
31 123 $210.00 $429.46 $38,050.75
31 124 $210.00 $431.96 $38,482.72
31 125 $210.00 $434.48 $38,917.20
31 126 $210.00 $437.02 $39,354.22
31 127 $210.00 $439.57 $39,793.78
31 128 $210.00 $442.13 $40,235.91
31 129 $210.00 $444.71 $40,680.62
31 130 $210.00 $447.30 $41,127.93
31 131 $210.00 $449.91 $41,577.84
32 132 $210.00 $452.54 $42,030.38
32 133 $210.00 $455.18 $42,485.55
32 134 $210.00 $457.83 $42,943.39
32 135 $210.00 $460.50 $43,403.89
32 136 $210.00 $463.19 $43,867.08
32 137 $210.00 $465.89 $44,332.97
32 138 $210.00 $468.61 $44,801.58
32 139 $210.00 $471.34 $45,272.92
32 140 $210.00 $474.09 $45,747.01
32 141 $210.00 $476.86 $46,223.87
32 142 $210.00 $479.64 $46,703.51
32 143 $210.00 $482.44 $47,185.95
33 144 $210.00 $485.25 $47,671.20
33 145 $210.00 $488.08 $48,159.28
33 146 $210.00 $490.93 $48,650.21
33 147 $210.00 $493.79 $49,144.00
33 148 $210.00 $496.67 $49,640.68
33 149 $210.00 $499.57 $50,140.25
33 150 $210.00 $502.48 $50,642.73
33 151 $210.00 $505.42 $51,148.15
33 152 $210.00 $508.36 $51,656.51
33 153 $210.00 $511.33 $52,167.84
33 154 $210.00 $514.31 $52,682.15
33 155 $210.00 $517.31 $53,199.47
34 156 $210.00 $520.33 $53,719.80
34 157 $210.00 $523.37 $54,243.16
34 158 $210.00 $526.42 $54,769.58
34 159 $210.00 $529.49 $55,299.07
34 160 $210.00 $532.58 $55,831.65
34 161 $210.00 $535.68 $56,367.33
34 162 $210.00 $538.81 $56,906.14
34 163 $210.00 $541.95 $57,448.09
34 164 $210.00 $545.11 $57,993.21
34 165 $210.00 $548.29 $58,541.50
34 166 $210.00 $551.49 $59,092.99
34 167 $210.00 $554.71 $59,647.70
35 168 $210.00 $557.94 $60,205.65
35 169 $210.00 $561.20 $60,766.85
35 170 $210.00 $564.47 $61,331.32
35 171 $210.00 $567.77 $61,899.09
35 172 $210.00 $571.08 $62,470.16
35 173 $210.00 $574.41 $63,044.57
35 174 $210.00 $577.76 $63,622.33
35 175 $210.00 $581.13 $64,203.46
35 176 $210.00 $584.52 $64,787.98
35 177 $210.00 $587.93 $65,375.91
35 178 $210.00 $591.36 $65,967.27
35 179 $210.00 $594.81 $66,562.08
36 180 $210.00 $598.28 $67,160.36
36 181 $210.00 $601.77 $67,762.13
36 182 $210.00 $605.28 $68,367.41
36 183 $210.00 $608.81 $68,976.22
36 184 $210.00 $612.36 $69,588.58
36 185 $210.00 $615.93 $70,204.51
36 186 $210.00 $619.53 $70,824.04
36 187 $210.00 $623.14 $71,447.18
36 188 $210.00 $626.78 $72,073.96
36 189 $210.00 $630.43 $72,704.39
36 190 $210.00 $634.11 $73,338.50
36 191 $210.00 $637.81 $73,976.30
37 192 $210.00 $641.53 $74,617.83
37 193 $210.00 $645.27 $75,263.10
37 194 $210.00 $649.03 $75,912.14
37 195 $210.00 $652.82 $76,564.96
37 196 $210.00 $656.63 $77,221.59
37 197 $210.00 $660.46 $77,882.05
37 198 $210.00 $664.31 $78,546.36
37 199 $210.00 $668.19 $79,214.55
37 200 $210.00 $672.08 $79,886.63
37 201 $210.00 $676.01 $80,562.64
37 202 $210.00 $679.95 $81,242.58
37 203 $210.00 $683.92 $81,926.50
38 204 $210.00 $687.90 $82,614.40
38 205 $210.00 $691.92 $83,306.32
38 206 $210.00 $695.95 $84,002.27
38 207 $210.00 $700.01 $84,702.29
38 208 $210.00 $704.10 $85,406.38
38 209 $210.00 $708.20 $86,114.59
38 210 $210.00 $712.34 $86,826.92
38 211 $210.00 $716.49 $87,543.41
38 212 $210.00 $720.67 $88,264.08
38 213 $210.00 $724.87 $88,988.96
38 214 $210.00 $729.10 $89,718.06
38 215 $210.00 $733.36 $90,451.42
39 216 $210.00 $737.63 $91,189.05
39 217 $210.00 $741.94 $91,930.98
39 218 $210.00 $746.26 $92,677.25
39 219 $210.00 $750.62 $93,427.87
39 220 $210.00 $755.00 $94,182.86
39 221 $210.00 $759.40 $94,942.26
39 222 $210.00 $763.83 $95,706.09
39 223 $210.00 $768.29 $96,474.38
39 224 $210.00 $772.77 $97,247.14
39 225 $210.00 $777.28 $98,024.42
39 226 $210.00 $781.81 $98,806.23
39 227 $210.00 $786.37 $99,592.60
40 228 $210.00 $790.96 $100,383.56
40 229 $210.00 $795.57 $101,179.13
40 230 $210.00 $800.21 $101,979.34
40 231 $210.00 $804.88 $102,784.22
40 232 $210.00 $809.57 $103,593.79
40 233 $210.00 $814.30 $104,408.09
40 234 $210.00 $819.05 $105,227.14
40 235 $210.00 $823.82 $106,050.96
40 236 $210.00 $828.63 $106,879.59
40 237 $210.00 $833.46 $107,713.06
40 238 $210.00 $838.33 $108,551.38
40 239 $210.00 $843.22 $109,394.60
41 240 $210.00 $848.14 $110,242.73
41 241 $210.00 $853.08 $111,095.82
41 242 $210.00 $858.06 $111,953.88
41 243 $210.00 $863.06 $112,816.94
41 244 $210.00 $868.10 $113,685.04
41 245 $210.00 $873.16 $114,558.20
41 246 $210.00 $878.26 $115,436.46
41 247 $210.00 $883.38 $116,319.84
41 248 $210.00 $888.53 $117,208.37
41 249 $210.00 $893.72 $118,102.08
41 250 $210.00 $898.93 $119,001.01
41 251 $210.00 $904.17 $119,905.19
42 252 $210.00 $909.45 $120,814.63
42 253 $210.00 $914.75 $121,729.38
42 254 $210.00 $920.09 $122,649.47
42 255 $210.00 $925.46 $123,574.93
42 256 $210.00 $930.85 $124,505.78
42 257 $210.00 $936.28 $125,442.07
42 258 $210.00 $941.75 $126,383.81
42 259 $210.00 $947.24 $127,331.05
42 260 $210.00 $952.76 $128,283.81
42 261 $210.00 $958.32 $129,242.14
42 262 $210.00 $963.91 $130,206.05
42 263 $210.00 $969.54 $131,175.58
43 264 $210.00 $975.19 $132,150.78
43 265 $210.00 $980.88 $133,131.65
43 266 $210.00 $986.60 $134,118.26
43 267 $210.00 $992.36 $135,110.61
43 268 $210.00 $998.15 $136,108.76
43 269 $210.00 $1,003.97 $137,112.73
43 270 $210.00 $1,009.82 $138,122.55
43 271 $210.00 $1,015.71 $139,138.26
43 272 $210.00 $1,021.64 $140,159.90
43 273 $210.00 $1,027.60 $141,187.50
43 274 $210.00 $1,033.59 $142,221.10
43 275 $210.00 $1,039.62 $143,260.72
44 276 $210.00 $1,045.69 $144,306.41
44 277 $210.00 $1,051.79 $145,358.20
44 278 $210.00 $1,057.92 $146,416.12
44 279 $210.00 $1,064.09 $147,480.21
44 280 $210.00 $1,070.30 $148,550.51
44 281 $210.00 $1,076.54 $149,627.06
44 282 $210.00 $1,082.82 $150,709.88
44 283 $210.00 $1,089.14 $151,799.02
44 284 $210.00 $1,095.49 $152,894.52
44 285 $210.00 $1,101.88 $153,996.40
44 286 $210.00 $1,108.31 $155,104.72
44 287 $210.00 $1,114.78 $156,219.49
45 288 $210.00 $1,121.28 $157,340.77
45 289 $210.00 $1,127.82 $158,468.59
45 290 $210.00 $1,134.40 $159,602.99
45 291 $210.00 $1,141.02 $160,744.01
45 292 $210.00 $1,147.67 $161,891.69
45 293 $210.00 $1,154.37 $163,046.05
45 294 $210.00 $1,161.10 $164,207.16
45 295 $210.00 $1,167.88 $165,375.03
45 296 $210.00 $1,174.69 $166,549.72
45 297 $210.00 $1,181.54 $167,731.26
45 298 $210.00 $1,188.43 $168,919.69
45 299 $210.00 $1,195.36 $170,115.06
46 300 $210.00 $1,202.34 $171,317.39
46 301 $210.00 $1,209.35 $172,526.74
46 302 $210.00 $1,216.41 $173,743.15
46 303 $210.00 $1,223.50 $174,966.65
46 304 $210.00 $1,230.64 $176,197.29
46 305 $210.00 $1,237.82 $177,435.11
46 306 $210.00 $1,245.04 $178,680.15
46 307 $210.00 $1,252.30 $179,932.45
46 308 $210.00 $1,259.61 $181,192.05
46 309 $210.00 $1,266.95 $182,459.01
46 310 $210.00 $1,274.34 $183,733.35
46 311 $210.00 $1,281.78 $185,015.13
47 312 $210.00 $1,289.25 $186,304.38
47 313 $210.00 $1,296.78 $187,601.16
47 314 $210.00 $1,304.34 $188,905.50
47 315 $210.00 $1,311.95 $190,217.45
47 316 $210.00 $1,319.60 $191,537.05
47 317 $210.00 $1,327.30 $192,864.35
47 318 $210.00 $1,335.04 $194,199.39
47 319 $210.00 $1,342.83 $195,542.22
47 320 $210.00 $1,350.66 $196,892.88
47 321 $210.00 $1,358.54 $198,251.43
47 322 $210.00 $1,366.47 $199,617.89
47 323 $210.00 $1,374.44 $200,992.33
48 324 $210.00 $1,382.46 $202,374.79
48 325 $210.00 $1,390.52 $203,765.31
48 326 $210.00 $1,398.63 $205,163.94
48 327 $210.00 $1,406.79 $206,570.73
48 328 $210.00 $1,415.00 $207,985.72
48 329 $210.00 $1,423.25 $209,408.97
48 330 $210.00 $1,431.55 $210,840.52
48 331 $210.00 $1,439.90 $212,280.43
48 332 $210.00 $1,448.30 $213,728.73
48 333 $210.00 $1,456.75 $215,185.48
48 334 $210.00 $1,465.25 $216,650.73
48 335 $210.00 $1,473.80 $218,124.53
49 336 $210.00 $1,482.39 $219,606.92
49 337 $210.00 $1,491.04 $221,097.96
49 338 $210.00 $1,499.74 $222,597.70
49 339 $210.00 $1,508.49 $224,106.18
49 340 $210.00 $1,517.29 $225,623.47
49 341 $210.00 $1,526.14 $227,149.61
49 342 $210.00 $1,535.04 $228,684.65
49 343 $210.00 $1,543.99 $230,228.64
49 344 $210.00 $1,553.00 $231,781.64
49 345 $210.00 $1,562.06 $233,343.70
49 346 $210.00 $1,571.17 $234,914.87
49 347 $210.00 $1,580.34 $236,495.21
50 348 $210.00 $1,589.56 $238,084.76
50 349 $210.00 $1,598.83 $239,683.59
50 350 $210.00 $1,608.15 $241,291.75
50 351 $210.00 $1,617.54 $242,909.28
50 352 $210.00 $1,626.97 $244,536.25
50 353 $210.00 $1,636.46 $246,172.71
50 354 $210.00 $1,646.01 $247,818.72
50 355 $210.00 $1,655.61 $249,474.33
50 356 $210.00 $1,665.27 $251,139.60
50 357 $210.00 $1,674.98 $252,814.58
50 358 $210.00 $1,684.75 $254,499.33
50 359 $210.00 $1,694.58 $256,193.91
51 360 $210.00 $1,704.46 $257,898.37
51 361 $210.00 $1,714.41 $259,612.78
51 362 $210.00 $1,724.41 $261,337.19
51 363 $210.00 $1,734.47 $263,071.66
51 364 $210.00 $1,744.58 $264,816.24
51 365 $210.00 $1,754.76 $266,571.00
51 366 $210.00 $1,765.00 $268,336.00
51 367 $210.00 $1,775.29 $270,111.29
51 368 $210.00 $1,785.65 $271,896.94
51 369 $210.00 $1,796.07 $273,693.01
51 370 $210.00 $1,806.54 $275,499.55
51 371 $210.00 $1,817.08 $277,316.63
52 372 $210.00 $1,827.68 $279,144.31
52 373 $210.00 $1,838.34 $280,982.65
52 374 $210.00 $1,849.07 $282,831.72
52 375 $210.00 $1,859.85 $284,691.57
52 376 $210.00 $1,870.70 $286,562.27
52 377 $210.00 $1,881.61 $288,443.88
52 378 $210.00 $1,892.59 $290,336.47
52 379 $210.00 $1,903.63 $292,240.10
52 380 $210.00 $1,914.73 $294,154.84
52 381 $210.00 $1,925.90 $296,080.74
52 382 $210.00 $1,937.14 $298,017.88
52 383 $210.00 $1,948.44 $299,966.31
53 384 $210.00 $1,959.80 $301,926.12
53 385 $210.00 $1,971.24 $303,897.35
53 386 $210.00 $1,982.73 $305,880.09
53 387 $210.00 $1,994.30 $307,874.39
53 388 $210.00 $2,005.93 $309,880.32
53 389 $210.00 $2,017.64 $311,897.96
53 390 $210.00 $2,029.40 $313,927.36
53 391 $210.00 $2,041.24 $315,968.61
53 392 $210.00 $2,053.15 $318,021.76
53 393 $210.00 $2,065.13 $320,086.88
53 394 $210.00 $2,077.17 $322,164.06
53 395 $210.00 $2,089.29 $324,253.35
54 396 $210.00 $2,101.48 $326,354.82
54 397 $210.00 $2,113.74 $328,468.56
54 398 $210.00 $2,126.07 $330,594.63
54 399 $210.00 $2,138.47 $332,733.10
54 400 $210.00 $2,150.94 $334,884.04
54 401 $210.00 $2,163.49 $337,047.53
54 402 $210.00 $2,176.11 $339,223.64
54 403 $210.00 $2,188.80 $341,412.45
54 404 $210.00 $2,201.57 $343,614.02
54 405 $210.00 $2,214.42 $345,828.43
54 406 $210.00 $2,227.33 $348,055.77
54 407 $210.00 $2,240.33 $350,296.09
55 408 $210.00 $2,253.39 $352,549.48
55 409 $210.00 $2,266.54 $354,816.02
55 410 $210.00 $2,279.76 $357,095.78
55 411 $210.00 $2,293.06 $359,388.84
55 412 $210.00 $2,306.43 $361,695.28
55 413 $210.00 $2,319.89 $364,015.17
55 414 $210.00 $2,333.42 $366,348.59
55 415 $210.00 $2,347.03 $368,695.62
55 416 $210.00 $2,360.72 $371,056.35
55 417 $210.00 $2,374.50 $373,430.84
55 418 $210.00 $2,388.35 $375,819.19
55 419 $210.00 $2,402.28 $378,221.47
56 420 $210.00 $2,416.29 $380,637.76
56 421 $210.00 $2,430.39 $383,068.15
56 422 $210.00 $2,444.56 $385,512.71
56 423 $210.00 $2,458.82 $387,971.53
56 424 $210.00 $2,473.17 $390,444.70
56 425 $210.00 $2,487.59 $392,932.29
56 426 $210.00 $2,502.11 $395,434.40
56 427 $210.00 $2,516.70 $397,951.10
56 428 $210.00 $2,531.38 $400,482.48
56 429 $210.00 $2,546.15 $403,028.63
56 430 $210.00 $2,561.00 $405,589.63
56 431 $210.00 $2,575.94 $408,165.57
57 432 $210.00 $2,590.97 $410,756.54
57 433 $210.00 $2,606.08 $413,362.62
57 434 $210.00 $2,621.28 $415,983.90
57 435 $210.00 $2,636.57 $418,620.47
57 436 $210.00 $2,651.95 $421,272.42
57 437 $210.00 $2,667.42 $423,939.85
57 438 $210.00 $2,682.98 $426,622.83
57 439 $210.00 $2,698.63 $429,321.46
57 440 $210.00 $2,714.38 $432,035.84
57 441 $210.00 $2,730.21 $434,766.04
57 442 $210.00 $2,746.14 $437,512.18
57 443 $210.00 $2,762.15 $440,274.33
58 444 $210.00 $2,778.27 $443,052.60
58 445 $210.00 $2,794.47 $445,847.07
58 446 $210.00 $2,810.77 $448,657.85
58 447 $210.00 $2,827.17 $451,485.02
58 448 $210.00 $2,843.66 $454,328.68
58 449 $210.00 $2,860.25 $457,188.93
58 450 $210.00 $2,876.94 $460,065.87
58 451 $210.00 $2,893.72 $462,959.59
58 452 $210.00 $2,910.60 $465,870.18
58 453 $210.00 $2,927.58 $468,797.76
58 454 $210.00 $2,944.65 $471,742.41
58 455 $210.00 $2,961.83 $474,704.24
59 456 $210.00 $2,979.11 $477,683.35
59 457 $210.00 $2,996.49 $480,679.84
59 458 $210.00 $3,013.97 $483,693.80
59 459 $210.00 $3,031.55 $486,725.35
59 460 $210.00 $3,049.23 $489,774.58
59 461 $210.00 $3,067.02 $492,841.60
59 462 $210.00 $3,084.91 $495,926.51
59 463 $210.00 $3,102.90 $499,029.42
59 464 $210.00 $3,121.00 $502,150.42
59 465 $210.00 $3,139.21 $505,289.63
59 466 $210.00 $3,157.52 $508,447.15
59 467 $210.00 $3,175.94 $511,623.10
60 468 $210.00 $3,194.47 $514,817.56
60 469 $210.00 $3,213.10 $518,030.67
60 470 $210.00 $3,231.85 $521,262.51
60 471 $210.00 $3,250.70 $524,513.21
60 472 $210.00 $3,269.66 $527,782.87
60 473 $210.00 $3,288.73 $531,071.60
60 474 $210.00 $3,307.92 $534,379.52
60 475 $210.00 $3,327.21 $537,706.74
60 476 $210.00 $3,346.62 $541,053.36
60 477 $210.00 $3,366.14 $544,419.50
60 478 $210.00 $3,385.78 $547,805.28
60 479 $210.00 $3,405.53 $551,210.81
61 480 $210.00 $3,425.40 $554,636.21
61 481 $210.00 $3,445.38 $558,081.59
61 482 $210.00 $3,465.48 $561,547.06
61 483 $210.00 $3,485.69 $565,032.76
61 484 $210.00 $3,506.02 $568,538.78
61 485 $210.00 $3,526.48 $572,065.26
61 486 $210.00 $3,547.05 $575,612.30
61 487 $210.00 $3,567.74 $579,180.04
61 488 $210.00 $3,588.55 $582,768.59
61 489 $210.00 $3,609.48 $586,378.08
61 490 $210.00 $3,630.54 $590,008.61
61 491 $210.00 $3,651.72 $593,660.33
62 492 $210.00 $3,673.02 $597,333.35
62 493 $210.00 $3,694.44 $601,027.79
62 494 $210.00 $3,716.00 $604,743.79
62 495 $210.00 $3,737.67 $608,481.46
62 496 $210.00 $3,759.48 $612,240.94
62 497 $210.00 $3,781.41 $616,022.34
62 498 $210.00 $3,803.46 $619,825.81
62 499 $210.00 $3,825.65 $623,651.46
62 500 $210.00 $3,847.97 $627,499.42
62 501 $210.00 $3,870.41 $631,369.84
62 502 $210.00 $3,892.99 $635,262.83
62 503 $210.00 $3,915.70 $639,178.53
63 504 $210.00 $3,938.54 $643,117.07
63 505 $210.00 $3,961.52 $647,078.58
63 506 $210.00 $3,984.63 $651,063.21
63 507 $210.00 $4,007.87 $655,071.08
63 508 $210.00 $4,031.25 $659,102.33
63 509 $210.00 $4,054.76 $663,157.09
63 510 $210.00 $4,078.42 $667,235.51
63 511 $210.00 $4,102.21 $671,337.71
63 512 $210.00 $4,126.14 $675,463.85
63 513 $210.00 $4,150.21 $679,614.06
63 514 $210.00 $4,174.42 $683,788.47
63 515 $210.00 $4,198.77 $687,987.24
64 516 $210.00 $4,223.26 $692,210.50
64 517 $210.00 $4,247.89 $696,458.39
64 518 $210.00 $4,272.67 $700,731.06
64 519 $210.00 $4,297.60 $705,028.66
64 520 $210.00 $4,322.67 $709,351.33
64 521 $210.00 $4,347.88 $713,699.21
64 522 $210.00 $4,373.25 $718,072.46
64 523 $210.00 $4,398.76 $722,471.21
64 524 $210.00 $4,424.42 $726,895.63
64 525 $210.00 $4,450.22 $731,345.85
64 526 $210.00 $4,476.18 $735,822.04
64 527 $210.00 $4,502.30 $740,324.33

TOTAL vs. MESES INVERTIDOS

$800,000.00
 TOTAL vs. MESES INVERTIDOS
$800,000.00

$700,000.00

$600,000.00

$500,000.00
TOTAL

$400,000.00 40

$300,000.00

$200,000.00

$100,000.00

$0.00
0 30 60 90 120150180210240270300330360390420450480510
MESES INVERTIDOS
TASA ANUAL 7%
TASA MENSUAL 0.58%
Te retirarás en 31 Años
Asume una inflación de 3% Anual
Quieres $20,000.00 Mensuales en moneda de hoy
Necesitarás $50,001.61 Mesuales en X años
Si vives 17 Años después de los 65
Necesitarás $10,200,327.81
O si siguen invertidos $4,633,812.25 con tasa de 8%
Te retirarás en 31 Años Inversión mensual:
Asume una inflación de 3% Anual Edad inicial
Quieres $20,000.00 Mensuales en moneda de hoy Edad de retiro
Necesitarás $50,001.61 Mesuales en 31 años Plazo en años:
Menos $7,300.00 De pensión y otras cosas Rendimiento
Necesitarás $512,419.28 Al año Inversión final
En total para tu retiro $17,080,642.76 Si sacas 3% Inversión total
En total para tu retiro $12,810,482.07 Si sacas 4%
 $1,000.00
34
65
31
8%
$1,626,508.47
$372,000.00
Inversión mensual: $265.00
Edad inicial 20
Edad de retiro 65
Plazo en años: 45
Tasa CETES 7%
Inversión final $1,005,037.59
Inversión total $143,100.00

20 $1,005,037.59 $143,100.00
21 $934,218.80 $139,920.00 $70,818.79
22 $868,174.37 $136,740.00 $66,044.43 $21,649.65
23 $806,582.43 $133,560.00 $61,591.94
24 $749,142.80 $130,380.00 $57,439.63
25 $695,575.55 $127,200.00 $53,567.25
26 $645,619.62 $124,020.00 $49,955.93
27 $599,031.55 $120,840.00 $46,588.07
28 $555,584.28 $117,660.00 $43,447.27
29 $515,066.08 $114,480.00 $40,518.20
30 $477,279.47 $111,300.00 $37,786.61
31 $442,040.30 $108,120.00 $35,239.16
32 $409,176.84 $104,940.00 $32,863.46
33 $378,528.92 $101,760.00 $30,647.92
34 $349,947.18 $98,580.00 $28,581.74
35 $323,292.31 $95,400.00 $26,654.86
36 $298,434.43 $92,220.00 $24,857.88
37 $275,252.38 $89,040.00 $23,182.05
38 $253,633.18 $85,860.00 $21,619.20
39 $233,471.47 $82,680.00 $20,161.71
40 $214,669.00 $79,500.00 $18,802.47
41 $197,134.12 $76,320.00 $17,534.88
42 $180,781.39 $73,140.00 $16,352.74
43 $165,531.09 $69,960.00 $15,250.29
44 $151,308.93 $66,780.00 $14,222.17
45 $138,045.56 $63,600.00 $13,263.36
46 $125,676.37 $60,420.00 $12,369.19
47 $114,141.07 $57,240.00 $11,535.30
48 $103,383.44 $54,060.00 $10,757.63
49 $93,351.05 $50,880.00 $10,032.39
50 $83,995.01 $47,700.00 $9,356.04
51 $75,269.72 $44,520.00 $8,725.29
52 $67,132.66 $41,340.00 $8,137.06
53 $59,544.17 $38,160.00 $7,588.49
54 $52,467.27 $34,980.00 $7,076.90
55 $45,867.47 $31,800.00 $6,599.80
56 $39,712.61 $28,620.00 $6,154.86
57 $33,972.69 $25,440.00 $5,739.92
58 $28,619.73 $22,260.00 $5,352.96
59 $23,627.65 $19,080.00 $4,992.08
60 $18,972.12 $15,900.00 $4,655.53
61 $14,630.45 $12,720.00 $4,341.67
62 $10,581.48 $9,540.00 $4,048.97
63 $6,805.47 $6,360.00 $3,776.00
64 $3,284.04 $3,180.00 $3,521.44
$1,000,000.00

$900,000.00

$800,000.00

$700,000.00

$600,000.00

$500,000.00

$400,000.00

$300,000.00

$200,000.00

$100,000.00

$0.00
20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 4
$100,000.00

$0.00
20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 4
 Column B
Column C

9 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64
9 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64