Planificación Libertad Financiera
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
AñoAportaciónSub TotalRentabilidadRetiroTotalEdad
2
1$18,000$18,000$1,0800$19,08036Interés6%
Esta es la rentabilidad esperada a conseguir de forma anual
3
2$18,000$37,080$2,2250$39,30537Edad Inicial36
Edad en la que inicia a ahorrar
4
3$18,000$57,305$3,4380$60,74338Costo de vida$1,500
Este es el costo de vida mensual que estimamos
5
4$18,000$78,743$4,7250$83,46839Capital Inicial$0
Este es el capital inicial con el que comienzo
6
5$18,000$101,468$6,0880$107,55640Aportación$1,500
Aporte mensual para el retiro
7
6$18,000$125,556$7,5330$133,08941
8
7$18,000$151,089$9,0650$160,15442
9
8$18,000$178,154$10,6890$188,84443
10
9$18,000$206,844$12,4110$219,25444
11
10$18,000$237,254$14,2350$251,49045Notas
12
110$251,490$15,089$18,000$248,57946Aportación
Es lo que aporto de forma anual al fondo para la libertad financiera
13
120$248,579$14,915$18,000$245,49447SubTotal
Es la suma de lo que aporto más lo que tengo y su rentabilidad generada
14
130$245,494$14,730$18,000$242,22348Rentabilidad
Es la rentabilidad del fondo obtenida de forma anual
15
140$242,223$14,533$18,000$238,75749Retiro
Es lo que saco de forma anual del fondo para vivir
16
150$238,757$14,325$18,000$235,08250Total
Es el total acumulado del fondo
17
160$235,082$14,105$18,000$231,18751Edad
Es la edad en la que comenzamos y el ahorro generado
18
170$231,187$13,871$18,000$227,05852
19
180$227,058$13,623$18,000$222,68253
20
190$222,682$13,361$18,000$218,04354
21
200$218,043$13,083$18,000$213,12555
22
210$213,125$12,788$18,000$207,91356
23
220$207,913$12,475$18,000$202,38757
24
230$202,387$12,143$18,000$196,53158
25
240$196,531$11,792$18,000$190,32359
26
250$190,323$11,419$18,000$183,74260
27
260$183,742$11,025$18,000$176,76661
28
270$176,766$10,606$18,000$169,37262
29
280$169,372$10,162$18,000$161,53563
30
290$161,535$9,692$18,000$153,22764
31
300$153,227$9,194$18,000$144,42065
32
310$144,420$8,665$18,000$135,08666
33
320$135,086$8,105$18,000$125,19167
34
330$125,191$7,511$18,000$114,70268
35
340$114,702$6,882$18,000$103,58469
36
350$103,584$6,215$18,000$91,79970
37
360$91,799$5,508$18,000$79,30771
38
370$79,307$4,758$18,000$66,06672
39
380$66,066$3,964$18,000$52,03073
40
390$52,030$3,122$18,000$37,15274
41
400$37,152$2,229$18,000$21,38175
42
410$21,381$1,283$18,000$4,66476
43
420$4,664$280$4,664$28077
44
430$280$17$280$1778
45
440$17$1$17$179
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...