Académique Documents
Professionnel Documents
Culture Documents
Four Corners - Golf
Four Corners - Golf
Four Corners - Golf
Edad 40
Salario actual $ 85,000.00
Current Portfolio $ 50,000.00
Annual Investment Rate 9.13% hallamos que con esta tasa se logra el millón
Salary Growth Rate 5% varia entre 0 a 10
Portfolio Growth Rate 10%
Nuevas
Año Balance Inicial Salario Ganancias Balance final
Inversiones
1 $ 50,000 $ 85,000 $ 7,760.50 $ 5,388 $ 63,148.53
2 $ 63,149 $ 89,250 $ 8,149 $ 6,722 $ 78,019.33
3 $ 78,019 $ 93,713 $ 8,556 $ 8,230 $ 94,805.01
4 $ 94,805 $ 98,398 $ 8,984 $ 9,930 $ 113,718.45
5 $ 113,718 $ 103,318 $ 9,433 $ 11,843 $ 134,994.88
6 $ 134,995 $ 108,484 $ 9,905 $ 13,995 $ 158,894.18
7 $ 158,894 $ 113,908 $ 10,400 $ 16,409 $ 185,703.40
8 $ 185,703 $ 119,604 $ 10,920 $ 19,116 $ 215,739.53
9 $ 215,740 $ 125,584 $ 11,466 $ 22,147 $ 249,352.56
10 $ 249,353 $ 131,863 $ 12,039 $ 25,537 $ 286,928.86
11 $ 286,929 $ 138,456 $ 12,641 $ 29,325 $ 328,894.83
12 $ 328,895 $ 145,379 $ 13,273 $ 33,553 $ 375,721.06
13 $ 375,721 $ 152,648 $ 13,937 $ 38,269 $ 427,926.74
14 $ 427,927 $ 160,280 $ 14,634 $ 43,524 $ 486,084.68
15 $ 486,085 $ 168,294 $ 15,365 $ 49,377 $ 550,826.67
16 $ 550,827 $ 176,709 $ 16,134 $ 55,889 $ 622,849.53
17 $ 622,850 $ 185,544 $ 16,940 $ 63,132 $ 702,921.69
18 $ 702,922 $ 194,822 $ 17,787 $ 71,182 $ 791,890.43
19 $ 791,890 $ 204,563 $ 18,677 $ 80,123 $ 890,689.87
20 $ 890,690 $ 214,791 $ 19,610 $ 90,050 $ 1,000,349.77
Portfolio Salary
Edad Growth Rate Growth Rate
41 10% 5%
42 10% 5%
43 10% 5%
44 10% 5%
45 10% 5%
46 10% 5%
47 10% 5%
48 10% 5%
49 10% 5%
50 10% 5%
51 10% 5%
52 10% 5%
53 10% 5%
54 10% 5%
55 10% 5%
56 10% 5%
57 10% 5%
58 10% 5%
59 10% 5%
60 10% 5%
Four Corners
Edad 40
Salario actual $ 85,000.00
Current Portfolio $ 50,000.00
Annual Investment Rate 9.13%
Salary Growth Rate 5% varia entre 0 a 10%, desv 5%
Portfolio Growth Rate 10%