Académique Documents
Professionnel Documents
Culture Documents
info
Cotizacin (Ao 1):
10.00
10%
Inflacin:
2%
20%
0
Ahorro Anual:
2,400
2%
A. Anual:
Ahorro Anual. Es el dinero ahorrado cada ao procedente de los ingresos por trabajo, etc.
I. Anual:
Inversin anual. Es la suma del Ahorro Anual ms los dividendos cobrados ese ao (desp
Cotizacin:
Evolucin de la cotizacin de la accin suponiendo que sube en la misma medida que los
Nuevas Accs:
Total Accs:
DPA:
Div. Brutos:
Dividendos antes de impuestos cobrados por el total de acciones que se posee en ese mo
Div. Netos:
Dividendos despues de impuestos cobrados por el total de acciones que se posee en ese
Valor cartera:
Valor del total de acciones acumuladas hasta ese momento a precios de mercado
Inf. Ac.
Inflacin acumulada
A. Acumulado:
Ahorro acumulado. Es la suma de todas las cantidades ahorradas (de los ingresos del trab
B. generado:
Ao A. Anual I. anual
2,400
2,400
10.00
240
240
0.50
120
96
2,448
2,544
11.00
231
471
0.55
259
207
2,497
2,704
12.10
223
695
0.61
420
336
2,547
2,883
13.31
217
911
0.67
607
485
2,598
3,083
14.64
211
1,122
0.73
821
657
2,650
3,307
16.11
205
1,327
0.81
1,069
855
2,703
3,558
17.72
201
1,528
0.89
1,354
1,083
2,757
3,840
19.49
197
1,725
0.97
1,681
1,345
2,812
4,157
21.44
194
1,919
1.07
2,057
1,645
10
2,868
4,514
23.58
191
2,111
1.18
2,488
1,991
11
2,926
4,916
25.94
190
2,300
1.30
2,983
2,386
12
2,984
5,370
28.53
188
2,488
1.43
3,550
2,840
13
3,044
5,884
31.38
187
2,676
1.57
4,199
3,359
14
3,105
6,464
34.52
187
2,863
1.73
4,942
3,953
15
3,167
7,120
37.97
187
3,050
1.90
5,792
4,634
16
3,230
7,864
41.77
188
3,239
2.09
6,764
5,412
17
3,295
8,706
45.95
189
3,428
2.30
7,876
6,301
18
3,361
9,662
50.54
191
3,619
2.53
9,147
7,318
19
3,428
10,745
55.60
193
3,813
2.78
10,599
8,479
20
3,496
11,975
61.16
196
4,008
3.06
12,258
9,806
21
3,566
13,372
67.27
199
4,207
3.36
14,152
11,322
22
3,638
14,959
74.00
202
4,409
3.70
16,315
13,052
23
3,710
16,762
81.40
206
4,615
4.07
18,785
15,028
24
3,785
18,812
89.54
210
4,825
4.48
21,604
17,283
25
3,860
21,143
98.50
215
5,040
4.92
24,821
19,857
26
3,937
23,795
108.35
220
5,260
5.42
28,493
22,795
27
4,016
26,811
119.18
225
5,485
5.96
32,683
26,146
28
4,097
30,243
131.10
231
5,715
6.55
37,463
29,971
29
4,178
34,149
144.21
237
5,952
7.21
42,917
34,334
30
4,262
38,596
158.63
243
6,195
7.93
49,139
39,311
31
4,347
43,658
174.49
250
6,446
8.72
56,236
44,988
32
4,434
49,423
191.94
257
6,703
9.60
64,330
51,464
33
4,523
55,987
211.14
265
6,968 10.56
73,563
58,850
34
4,613
63,463
232.25
273
7,241 11.61
84,092
67,274
35
4,706
71,979
255.48
282
7,523 12.77
96,100
76,880
36
4,800
81,680
281.02
291
7,814 14.05
109,794
87,835
37
4,896
92,731
309.13
300
8,114 15.46
125,410
100,328
38
4,994
105,322
340.04
310
8,424 17.00
143,217
114,574
39
5,094
119,667
374.04
320
8,744 18.70
163,523
130,818
40
5,195
136,013
411.45
331
9,074 20.57
186,675
149,340
ficar las casillas con fondo azul para hacer sus propias simulaciones
to a precios de mercado
orradas (de los ingresos del trabajo, etc.) e invertidas hasta ese momento, sin contar los dividendos cobrados.
120
2,400
2,400
0.00%
2,400
0.00%
254
5,184
5,082
2.00%
4,848
336
6.93%
404
8,407
8,080
4.04%
7,345
1,062
14.46%
572
12,131
11,431
6.12%
9,892
2,239
22.63%
759
16,427
15,176
8.24%
12,490
3,937
31.52%
968
21,376
19,361
10.41%
15,139
6,237
41.20%
1,202
27,072
24,039
12.62%
17,842
9,229
51.73%
1,463
33,619
29,267
14.87%
20,599
13,019
63.20%
1,756
41,137
35,110
17.17%
23,411
17,726
75.72%
2,082
49,765
41,641
19.51%
26,279
23,485
89.37%
2,447
59,657
48,940
21.90%
29,205
30,452
104.27%
2,855
70,993
57,097
24.34%
32,189
38,804
120.55%
3,311
83,976
66,215
26.82%
35,233
48,743
138.35%
3,820
98,837
76,405
29.36%
38,337
60,500
157.81%
4,390
115,841
87,793
31.95%
41,504
74,337
179.11%
5,026
135,289
100,522
34.59%
44,734
90,555
202.43%
5,737
157,524
114,748
37.28%
48,029
109,495
227.98%
6,532
182,938
130,648
40.02%
51,390
131,549
255.98%
7,421
211,978
148,418
42.82%
54,817
157,160
286.70%
8,414
245,151
168,279
45.68%
58,314
186,837
320.40%
9,524
283,038
190,477
48.59%
61,880
221,158
357.40%
10,764
326,301
215,286
51.57%
65,518
260,784
398.04%
12,151
375,694
243,013
54.60%
69,228
306,466
442.69%
13,700
432,075
274,003
57.69%
73,012
359,063
491.78%
15,432
496,426
308,639
60.84%
76,873
419,553
545.78%
17,367
569,863
347,349
64.06%
80,810
489,053
605.19%
19,531
653,660
390,614
67.34%
84,826
568,834
670.59%
21,948
749,269
438,968
70.69%
88,923
660,346
742.61%
24,651
858,346
493,012
74.10%
93,101
765,244
821.95%
27,671
982,776
553,413
77.58%
97,363
885,413
909.39%
31,046
1,124,712
620,921
81.14%
101,711
1,023,001
1,005.80%
34,819
1,286,606
696,370
84.76%
106,145
1,180,461
1,112.12%
39,035
1,471,253
780,696
88.45%
110,668
1,360,586
1,229.43%
43,747
1,681,842
874,943
92.22%
115,281
1,566,561
1,358.91%
49,014
1,922,006
980,277
96.07%
119,987
1,802,019
1,501.85%
54,900
2,195,886
1,098,004
99.99%
124,786
2,071,100
1,659.71%
61,479
2,508,206
1,229,581
103.99%
129,682
2,378,524
1,834.12%
68,832
2,864,349
1,376,637
108.07%
134,676
2,729,673
2,026.85%
77,050
3,270,451
1,540,995
112.23%
139,769
3,130,682
2,239.89%
86,234
3,733,509
1,724,688
116.47%
144,965
3,588,545
2,475.46%
enerado %