Mes Capital Utilidad % Utilidad Mensual Utilidad Acumulada

1 $ 50,000.00 5.04% $ 2,520.00 $ 2,520.00

2 $ 150,000.00 5.12% $ 7,680.00 $ 10,200.00
3 $ 210,000.00 5.03% $ 10,563.00 $ 20,763.00
4 $ 210,000.00 5.06% $ 10,626.00 $ 31,389.00
5 $ 210,000.00 5.14% $ 10,794.00 $ 42,183.00
6 $ 210,000.00 5.01% $ 10,521.00 $ 52,704.00
7 $ 210,000.00 5.11% $ 10,731.00 $ 63,435.00
8 $ 210,000.00 5.12% $ 10,752.00 $ 74,187.00
9 $ 210,000.00 5.08% $ 10,668.00 $ 84,855.00
10 $ 210,000.00 5.02% $ 10,542.00 $ 95,397.00
11 $ 210,000.00 5.07% $ 10,647.00 $ 106,044.00
12 $ 210,000.00 5.04% $ 10,584.00 $ 116,628.00
13 $ 210,000.00 4.76% $ 9,996.00 $ 126,624.00
14 $ 210,000.00 2.00% $ 4,200.00 $ 130,824.00
15 $ 210,000.00 2.00% $ 4,200.00 $ 135,024.00
16 $ 210,000.00 2.00% $ 4,200.00 $ 139,224.00
17 $ 210,000.00 2.00% $ 4,200.00 $ 143,424.00
18 $ 210,000.00 2.00% $ 4,200.00 $ 147,624.00
19 $ 210,000.00 2.92% $ 6,132.00 $ 153,756.00
20 $ 230,000.00 3.47% $ 7,981.00 $ 161,737.00
21 $ 230,000.00 3.85% $ 8,855.00 $ 170,592.00
22 $ 230,000.00 3.33% $ 7,659.00 $ 178,251.00
 $ 18,000.00 4%
año Aportación anual Acumulada
1 $ 18,000.00 $ 18,000.00
2 $ 18,720.00 $ 36,720.00
3 $ 19,468.80 $ 56,188.80
4 $ 20,247.55 $ 76,436.35
5 $ 21,057.45 $ 97,493.81
6 $ 21,899.75 $ 119,393.56
7 $ 22,775.74 $ 142,169.30
8 $ 23,686.77 $ 165,856.07
9 $ 24,634.24 $ 190,490.32
10 $ 25,619.61 $ 216,109.93
11 $ 26,644.40 $ 242,754.33
12 $ 27,710.17 $ 270,464.50
13 $ 28,818.58 $ 299,283.08
14 $ 29,971.32 $ 329,254.40
15 $ 31,170.18 $ 360,424.58
16 $ 32,416.98 $ 392,841.56
17 $ 33,713.66 $ 426,555.22
18 $ 35,062.21 $ 461,617.43
19 $ 36,464.70 $ 498,082.13
20 $ 37,923.29 $ 536,005.41
21 $ 39,440.22 $ 575,445.63
22 $ 41,017.83 $ 616,463.46
23 $ 42,658.54 $ 659,121.99
24 $ 44,364.88 $ 703,486.87
25 $ 46,139.47 $ 749,626.35