Inversin en rentas anuales

Valor actual

10000.00

Valor tras 7 aos

14,429.63

Tasa de inters

5.25%

Pago mensual tras 7

aos

62.85

Plazo (en aos)

20

Valor tras 20 aos

28,511.14

100.0%

Pago mensual tras 20

aos

124.19

Aportacin mensual
(intereses reinvertidos)

Mes
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
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

Saldo
10000.00
10043.75
10087.69
10131.83
10176.15
10220.67
10265.39
10310.30
10355.41
10400.71
10446.21
10491.92
10537.82
10583.92
10630.23
10676.73
10723.44
10770.36
10817.48
10864.81
10912.34
10960.08
11008.03
11056.19
11104.56
11153.15
11201.94
11250.95
11300.17
11349.61
11399.26
11449.14
11499.23
11549.54
11600.06
11650.81
11701.79
11752.98
11804.40
11856.05
11907.92
11960.01
12012.34
12064.89
12117.68
12170.69
12223.94

Inters
ganado
43.75
43.94
44.13
44.33
44.52
44.72
44.91
45.11
45.30
45.50
45.70
45.90
46.10
46.30
46.51
46.71
46.92
47.12
47.33
47.53
47.74
47.95
48.16
48.37
48.58
48.80
49.01
49.22
49.44
49.65
49.87
50.09
50.31
50.53
50.75
50.97
51.20
51.42
51.64
51.87
52.10
52.33
52.55
52.78
53.01
53.25
53.48

Intereses + saldo
10043.75
10087.69
10131.83
10176.15
10220.67
10265.39
10310.30
10355.41
10400.71
10446.21
10491.92
10537.82
10583.92
10630.23
10676.73
10723.44
10770.36
10817.48
10864.81
10912.34
10960.08
11008.03
11056.19
11104.56
11153.15
11201.94
11250.95
11300.17
11349.61
11399.26
11449.14
11499.23
11549.54
11600.06
11650.81
11701.79
11752.98
11804.40
11856.05
11907.92
11960.01
12012.34
12064.89
12117.68
12170.69
12223.94
12277.42

Cantidad pagada al
inversor
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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
101
102
103
104
105
106
107
108
109

12277.42
12331.13
12385.08
12439.26
12493.69
12548.35
12603.25
12658.38
12713.76
12769.39
12825.25
12881.36
12937.72
12994.32
13051.17
13108.27
13165.62
13223.22
13281.07
13339.18
13397.54
13456.15
13515.02
13574.15
13633.54
13693.18
13753.09
13813.26
13873.69
13934.39
13995.35
14056.58
14118.08
14179.85
14241.88
14304.19
14366.77
14429.63
14492.76
14556.16
14619.85
14683.81
14748.05
14812.57
14877.38
14942.47
15007.84
15073.50
15139.44
15205.68
15272.20
15339.02
15406.13
15473.53
15541.23
15609.22
15677.51
15746.10
15814.99
15884.18
15953.67
16023.47

53.71
53.95
54.18
54.42
54.66
54.90
55.14
55.38
55.62
55.87
56.11
56.36
56.60
56.85
57.10
57.35
57.60
57.85
58.10
58.36
58.61
58.87
59.13
59.39
59.65
59.91
60.17
60.43
60.70
60.96
61.23
61.50
61.77
62.04
62.31
62.58
62.85
63.13
63.41
63.68
63.96
64.24
64.52
64.81
65.09
65.37
65.66
65.95
66.24
66.52
66.82
67.11
67.40
67.70
67.99
68.29
68.59
68.89
69.19
69.49
69.80
70.10

12331.13
12385.08
12439.26
12493.69
12548.35
12603.25
12658.38
12713.76
12769.39
12825.25
12881.36
12937.72
12994.32
13051.17
13108.27
13165.62
13223.22
13281.07
13339.18
13397.54
13456.15
13515.02
13574.15
13633.54
13693.18
13753.09
13813.26
13873.69
13934.39
13995.35
14056.58
14118.08
14179.85
14241.88
14304.19
14366.77
14429.63
14492.76
14556.16
14619.85
14683.81
14748.05
14812.57
14877.38
14942.47
15007.84
15073.50
15139.44
15205.68
15272.20
15339.02
15406.13
15473.53
15541.23
15609.22
15677.51
15746.10
15814.99
15884.18
15953.67
16023.47
16093.57

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171

16093.57
16163.98
16234.70
16305.73
16377.06
16448.71
16520.68
16592.95
16665.55
16738.46
16811.69
16885.24
16959.12
17033.31
17107.83
17182.68
17257.85
17333.36
17409.19
17485.35
17561.85
17638.69
17715.86
17793.36
17871.21
17949.39
18027.92
18106.80
18186.01
18265.58
18345.49
18425.75
18506.36
18587.33
18668.65
18750.32
18832.36
18914.75
18997.50
19080.61
19164.09
19247.93
19332.14
19416.72
19501.67
19586.99
19672.68
19758.75
19845.20
19932.02
20019.22
20106.80
20194.77
20283.12
20371.86
20460.99
20550.51
20640.41
20730.72
20821.41
20912.51
21004.00

70.41
70.72
71.03
71.34
71.65
71.96
72.28
72.59
72.91
73.23
73.55
73.87
74.20
74.52
74.85
75.17
75.50
75.83
76.17
76.50
76.83
77.17
77.51
77.85
78.19
78.53
78.87
79.22
79.56
79.91
80.26
80.61
80.97
81.32
81.68
82.03
82.39
82.75
83.11
83.48
83.84
84.21
84.58
84.95
85.32
85.69
86.07
86.44
86.82
87.20
87.58
87.97
88.35
88.74
89.13
89.52
89.91
90.30
90.70
91.09
91.49
91.89

16163.98
16234.70
16305.73
16377.06
16448.71
16520.68
16592.95
16665.55
16738.46
16811.69
16885.24
16959.12
17033.31
17107.83
17182.68
17257.85
17333.36
17409.19
17485.35
17561.85
17638.69
17715.86
17793.36
17871.21
17949.39
18027.92
18106.80
18186.01
18265.58
18345.49
18425.75
18506.36
18587.33
18668.65
18750.32
18832.36
18914.75
18997.50
19080.61
19164.09
19247.93
19332.14
19416.72
19501.67
19586.99
19672.68
19758.75
19845.20
19932.02
20019.22
20106.80
20194.77
20283.12
20371.86
20460.99
20550.51
20640.41
20730.72
20821.41
20912.51
21004.00
21095.89

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233

21095.89
21188.19
21280.88
21373.99
21467.50
21561.42
21655.75
21750.50
21845.65
21941.23
22037.22
22133.63
22230.47
22327.73
22425.41
22523.52
22622.06
22721.03
22820.44
22920.28
23020.55
23121.27
23222.42
23324.02
23426.07
23528.55
23631.49
23734.88
23838.72
23943.01
24047.76
24152.97
24258.64
24364.77
24471.37
24578.43
24685.96
24793.96
24902.44
25011.39
25120.81
25230.71
25341.10
25451.97
25563.32
25675.16
25787.49
25900.31
26013.62
26127.43
26241.74
26356.55
26471.86
26587.67
26703.99
26820.82
26938.16
27056.02
27174.39
27293.27
27412.68
27532.61

92.29
92.70
93.10
93.51
93.92
94.33
94.74
95.16
95.57
95.99
96.41
96.83
97.26
97.68
98.11
98.54
98.97
99.40
99.84
100.28
100.71
101.16
101.60
102.04
102.49
102.94
103.39
103.84
104.29
104.75
105.21
105.67
106.13
106.60
107.06
107.53
108.00
108.47
108.95
109.42
109.90
110.38
110.87
111.35
111.84
112.33
112.82
113.31
113.81
114.31
114.81
115.31
115.81
116.32
116.83
117.34
117.85
118.37
118.89
119.41
119.93
120.46

21188.19
21280.88
21373.99
21467.50
21561.42
21655.75
21750.50
21845.65
21941.23
22037.22
22133.63
22230.47
22327.73
22425.41
22523.52
22622.06
22721.03
22820.44
22920.28
23020.55
23121.27
23222.42
23324.02
23426.07
23528.55
23631.49
23734.88
23838.72
23943.01
24047.76
24152.97
24258.64
24364.77
24471.37
24578.43
24685.96
24793.96
24902.44
25011.39
25120.81
25230.71
25341.10
25451.97
25563.32
25675.16
25787.49
25900.31
26013.62
26127.43
26241.74
26356.55
26471.86
26587.67
26703.99
26820.82
26938.16
27056.02
27174.39
27293.27
27412.68
27532.61
27653.07

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

234
235
236
237
238
239
240

27653.07
27774.05
27895.56
28017.61
28140.18
28263.30
28386.95

120.98
121.51
122.04
122.58
123.11
123.65
124.19

27774.05
27895.56
28017.61
28140.18
28263.30
28386.95
28511.14

0.00
0.00
0.00
0.00
0.00
0.00
0.00

Nuevo saldo
10043.75
10087.69
10131.83
10176.15
10220.67
10265.39
10310.30
10355.41
10400.71
10446.21
10491.92
10537.82
10583.92
10630.23
10676.73
10723.44
10770.36
10817.48
10864.81
10912.34
10960.08
11008.03
11056.19
11104.56
11153.15
11201.94
11250.95
11300.17
11349.61
11399.26
11449.14
11499.23
11549.54
11600.06
11650.81
11701.79
11752.98
11804.40
11856.05
11907.92
11960.01
12012.34
12064.89
12117.68
12170.69
12223.94
12277.42

12331.13
12385.08
12439.26
12493.69
12548.35
12603.25
12658.38
12713.76
12769.39
12825.25
12881.36
12937.72
12994.32
13051.17
13108.27
13165.62
13223.22
13281.07
13339.18
13397.54
13456.15
13515.02
13574.15
13633.54
13693.18
13753.09
13813.26
13873.69
13934.39
13995.35
14056.58
14118.08
14179.85
14241.88
14304.19
14366.77
14429.63
14492.76
14556.16
14619.85
14683.81
14748.05
14812.57
14877.38
14942.47
15007.84
15073.50
15139.44
15205.68
15272.20
15339.02
15406.13
15473.53
15541.23
15609.22
15677.51
15746.10
15814.99
15884.18
15953.67
16023.47
16093.57

<--84 meses corresponden a la marca de 7 aos.

16163.98
16234.70
16305.73
16377.06
16448.71
16520.68
16592.95
16665.55
16738.46
16811.69
16885.24
16959.12
17033.31
17107.83
17182.68
17257.85
17333.36
17409.19
17485.35
17561.85
17638.69
17715.86
17793.36
17871.21
17949.39
18027.92
18106.80
18186.01
18265.58
18345.49
18425.75
18506.36
18587.33
18668.65
18750.32
18832.36
18914.75
18997.50
19080.61
19164.09
19247.93
19332.14
19416.72
19501.67
19586.99
19672.68
19758.75
19845.20
19932.02
20019.22
20106.80
20194.77
20283.12
20371.86
20460.99
20550.51
20640.41
20730.72
20821.41
20912.51
21004.00
21095.89

<--120 meses corresponden a la marca de 10 aos.

<--168 meses corresponden a la marca de 14 aos.

21188.19
21280.88
21373.99
21467.50
21561.42
21655.75
21750.50
21845.65
21941.23
22037.22
22133.63
22230.47
22327.73
22425.41
22523.52
22622.06
22721.03
22820.44
22920.28
23020.55
23121.27
23222.42
23324.02
23426.07
23528.55
23631.49
23734.88
23838.72
23943.01
24047.76
24152.97
24258.64
24364.77
24471.37
24578.43
24685.96
24793.96
24902.44
25011.39
25120.81
25230.71
25341.10
25451.97
25563.32
25675.16
25787.49
25900.31
26013.62
26127.43
26241.74
26356.55
26471.86
26587.67
26703.99
26820.82
26938.16
27056.02
27174.39
27293.27
27412.68
27532.61
27653.07

27774.05
27895.56
28017.61
28140.18
28263.30
28386.95
28511.14

<--240 meses corresponden a la marca de 20 aos.