Arturo Javier Vazquez Orvi 20 años

UDIS Pesos Mensual

Pago anual 1,712 $11,037 $968
Protección inicial por fallecimiento 90,000
Inflación 5.0%

Desarrollo del plan en pesos

Año Ahorro
Año Edad Valor UDI Protección Recuperación Recuperación Rendimiento
Poliza acumulado
1 2020 24 6.45 $580,059 0 $0 $0 0% $11,037
2 2021 25 6.7674 $609,062 0 $0 $0 0% $22,626
3 2022 26 7.1057 $639,515 1773 $13,228 $0 38% $34,794
4 2023 27 7.4610 $671,491 2808 $21,998 $0 46% $47,570
5 2024 28 7.8341 $705,065 3997 $32,878 $0 54% $60,986
6 2025 29 8.2258 $740,319 5259 $45,422 $0 61% $75,072
7 2026 30 8.6371 $777,335 6560 $59,492 $0 66% $89,862
8 2027 31 9.0689 $816,201 7862 $74,865 $0 71% $105,392
9 2028 32 9.5223 $857,011 9230 $92,286 $0 76% $121,699
10 2029 33 9.9985 $899,862 10665 $111,965 $0 81% $138,820
11 2030 34 10.4984 $944,855 12171 $134,165 -$22,633 86% $156,798
12 2031 35 11.0233 $992,098 13748 $159,126 -$16,549 91% $175,675
13 2032 36 11.5745 $1,041,703 15403 $187,196 -$8,300 96% $195,495
14 2033 37 12.1532 $1,093,788 17134 $218,645 $2,337 101% $216,307
15 2034 38 12.7609 $1,148,477 18948 $253,882 $15,723 107% $238,159
16 2035 39 13.3989 $1,205,901 20845 $293,265 $32,161 112% $261,104
17 2036 40 14.0688 $1,266,196 22829 $337,237 $52,040 118% $285,196
18 2037 41 14.7723 $1,329,506 24905 $386,299 $75,806 124% $310,493
19 2038 42 15.5109 $1,395,981 27074 $440,939 $103,885 131% $337,054
20 2039 43 16.2864 $1,465,780 29342 $501,771 $136,827 137% $364,944
21 2040 44 17.1008 $1,539,069 30149 $541,350 $176,406 148% $364,944
22 2041 45 17.9558 $1,616,023 30970 $583,896 $218,952 160% $364,944
23 2042 46 18.8536 $1,696,824 31807 $629,660 $264,716 173% $364,944
24 2043 47 19.7963 $1,781,665 32657 $678,811 $313,868 186% $364,944
25 2044 48 20.7861 $1,870,748 33521 $731,609 $366,665 200% $364,944
26 2045 49 21.8254 $1,964,286 34399 $788,310 $423,367 216% $364,944
27 2046 50 22.9167 $2,062,500 35289 $849,142 $484,198 233% $364,944
28 2047 51 24.0625 $2,165,625 36193 $914,439 $549,495 251% $364,944
29 2048 52 25.2656 $2,273,906 37109 $984,461 $619,517 270% $364,944
30 2049 53 26.5289 $2,387,601 38036 $1,059,506 $694,562 290% $364,944
31 2050 54 27.8554 $2,506,982 38975 $1,139,945 $775,002 312% $364,944
32 2051 55 29.2481 $2,632,331 39924 $1,226,087 $861,143 336% $364,944
33 2052 56 30.7105 $2,763,947 40883 $1,318,315 $953,371 361% $364,944
34 2053 57 32.2461 $2,902,145 41853 $1,417,074 $1,052,130 388% $364,944
35 2054 58 33.8584 $3,047,252 42830 $1,522,661 $1,157,717 417% $364,944
36 2055 59 35.5513 $3,199,614 43816 $1,635,600 $1,270,656 448% $364,944
37 2056 60 37.3288 $3,359,595 44808 $1,756,262 $1,391,318 481% $364,944
38 2057 61 39.1953 $3,527,575 45807 $1,885,189 $1,520,245 517% $364,944
39 2058 62 41.1550 $3,703,954 46812 $2,022,877 $1,657,933 554% $364,944
40 2059 63 43.2128 $3,889,151 47822 $2,169,848 $1,804,904 595% $364,944
41 2060 64 45.3734 $4,083,609 48835 $2,326,602 $1,961,658 638% $364,944
42 2061 65 47.6421 $4,287,789 49851 $2,493,757 $2,128,813 683% $364,944
47 2066 70 60.8047 $5,472,426 54941 $3,507,707 $3,142,763 961% $364,944
52 2071 75 77.6040 $6,984,357 59960 $4,885,790 $4,520,847 1339% $364,944
57 2076 80 99.0445 $8,914,006 64808 $6,739,820 $6,374,877 1847% $364,944
62 2081 85 126.4087 $11,376,781 69451 $9,218,170 $8,853,226 2526% $364,944
 67 2086 90 161.3331 $14,519,976 74058 $12,545,405 $12,180,461 3438% $364,944
72 2091 95 205.9064 $18,531,578 79512 $17,190,633 $16,825,689 4710% $364,944
77 2096 100 262.7946 $23,651,511 90000 $24,834,087 $24,469,143 6805% $364,944
Nota: El ahorro es en UDIS y las cantidades aquí presentadas en pesos mexicanos derivan de calcular el precio de
la UDI al valor del día de presentación de la cotización, y con una proyección de aumento anual del 5%