Año
Aportación
Sub Total
Rentabilidad
Retiro
Total
Edad
1
$18,000
$18,000
$1,080
0
$19,080
36
Interés
2
$18,000
$37,080
$2,225
0
$39,305
37
Edad Inicial
6% Esta es la rentabilidad esperada a conseguir de forma anual
3
$18,000
$57,305
$3,438
0
$60,743
38
Costo de vida
4
$18,000
$78,743
$4,725
0
$83,468
39
Capital Inicial
5
$18,000
$101,468
$6,088
0
$107,556
40
Aportación
6
$18,000
$125,556
$7,533
0
$133,089
41
7
$18,000
$151,089
$9,065
0
$160,154
42
8
$18,000
$178,154
$10,689
0
$188,844
43
9
$18,000
$206,844
$12,411
0
$219,254
44
10
$18,000
$237,254
$14,235
0
$251,490
45
Notas
11
0
$251,490
$15,089
$18,000
$248,579
46
Aportación
Es lo que aporto de forma anual al fondo para la libertad financiera
12
0
$248,579
$14,915
$18,000
$245,494
47
SubTotal
Es la suma de lo que aporto más lo que tengo y su rentabilidad generada
13
0
$245,494
$14,730
$18,000
$242,223
48
Rentabilidad
Es la rentabilidad del fondo obtenida de forma anual
14
0
$242,223
$14,533
$18,000
$238,757
49
Retiro
Es lo que saco de forma anual del fondo para vivir
15
0
$238,757
$14,325
$18,000
$235,082
50
Total
Es el total acumulado del fondo
16
0
$235,082
$14,105
$18,000
$231,187
51
Edad
Es la edad en la que comenzamos y el ahorro generado
17
0
$231,187
$13,871
$18,000
$227,058
52
18
0
$227,058
$13,623
$18,000
$222,682
53
19
0
$222,682
$13,361
$18,000
$218,043
54
20
0
$218,043
$13,083
$18,000
$213,125
55
21
0
$213,125
$12,788
$18,000
$207,913
56
22
0
$207,913
$12,475
$18,000
$202,387
57
23
0
$202,387
$12,143
$18,000
$196,531
58
24
0
$196,531
$11,792
$18,000
$190,323
59
25
0
$190,323
$11,419
$18,000
$183,742
60
26
0
$183,742
$11,025
$18,000
$176,766
61
27
0
$176,766
$10,606
$18,000
$169,372
62
28
0
$169,372
$10,162
$18,000
$161,535
63
29
0
$161,535
$9,692
$18,000
$153,227
64
30
0
$153,227
$9,194
$18,000
$144,420
65
31
0
$144,420
$8,665
$18,000
$135,086
66
32
0
$135,086
$8,105
$18,000
$125,191
67
33
0
$125,191
$7,511
$18,000
$114,702
68
34
0
$114,702
$6,882
$18,000
$103,584
69
35
0
$103,584
$6,215
$18,000
$91,799
70
36
0
$91,799
$5,508
$18,000
$79,307
71
37
0
$79,307
$4,758
$18,000
$66,066
72
38
0
$66,066
$3,964
$18,000
$52,030
73
39
0
$52,030
$3,122
$18,000
$37,152
74
36 Edad en la que inicia a ahorrar $1,500 Este es el costo de vida mensual que estimamos $0 Este es el capital inicial con el que comienzo $1,500 Aporte mensual para el retiro
40
0
$37,152
$2,229
$18,000
$21,381
75
41
0
$21,381
$1,283
$18,000
$4,664
76
42
0
$4,664
$280
$4,664
$280
77
43
0
$280
$17
$280
$17
78
44
0
$17
$1
$17
$1
79
