Suposicion CHINA ( 10% anual) EE.UU.

(3% anual)
2008 4.4 14.3
2009 4.84 14.729
2010 5.324 15.17087 1,1
2011 5.8564 15.6259961
2012 6.44204 16.094775983
2013 7.086244 16.5776192625
2014 7.7948684 17.0749478404
2015 8.57435524 17.5871962756
2016 9.431790764 18.1148121638
2017 10.3749698404 18.6582565288
2018 11.4124668244 19.2180042246
2019 12.5537135069 19.7945443514
2020 13.8090848576 20.3883806819
2021 15.1899933433 21.0000321024
2022 16.7089926777 21.6300330654
2023 18.3798919454 22.2789340574
2024 20.21788114 22.9473020791
2025 22.239669254 23.6357211415
2026 24.4636361794 24.3447927757
2027 26.9099997973 25.075136559
2028 29.600999777 25.8273906558
2029 32.5610997547 26.6022123754
2030 35.8172097302 27.4002787467
2031 39.3989307032 28.2222871091
2032 43.3388237736 29.0689557224
2033 47.6727061509 29.9410243941
2034 52.439976766 30.8392551259
2035 57.6839744426 31.7644327797
2036 63.4523718869 32.717365763
2037 69.7976090755 33.6988867359
2038 76.7773699831 34.709853338
2039 84.4551069814 35.7511489382
2040 92.9006176796 36.8236834063
2041 102.1906794475 37.9283939085
2042 112.4097473923 39.0662457257
2043 123.6507221315 40.2382330975
2044 136.0157943446 41.4453800904
2045 149.6173737791 42.6887414932
2046 164.579111157 43.9694037379
2047 181.0370222727 45.2884858501
2048 199.1407245 46.6471404256
2049 219.05479695 48.0465546384
2050 240.960276645 49.4879512775
2051 265.0563043095 50.9725898158
2052 291.5619347404 52.5017675103
2053 320.7181282145 54.0768205356
2054 352.7899410359 55.6991251517
2055 388.0689351395 57.3700989062
2056 426.8758286534 59.0912018734
2057 469.5634115188 60.8639379296
2058 516.5197526707 62.6898560675
2059 568.1717279377 64.5705517495
2060 624.9889007315 66.507668302
2061 687.4877908047 68.5028983511
2062 756.2365698851 70.5579853016
2063 831.8602268736 72.6747248607
2064 915.046249561 74.8549666065
2065 1006.5508745171 77.1006156047
2066 1107.2059619688 79.4136340728
2067 1217.9265581657 81.796043095
2068 1339.7192139823 84.2499243879
2069 1473.6911353805 86.7774221195
2070 1621.0602489185 89.3807447831
2071 1783.1662738104 92.0621671266
2072 1961.4829011914 94.8240321404
2073 2157.6311913106 97.6687531046
2074 2373.3943104416 100.5988156977
2075 2610.7337414858 103.6167801686
2076 2871.8071156343 106.7252835737
2077 3158.9878271978 109.9270420809
2078 3474.8866099176 113.2248533433
2079 3822.3752709093 116.6215989436
2080 4204.6127980002 120.120246912
2081 4625.0740778003 123.7238543193
2082 5087.5814855803 127.4355699489
2083 5596.3396341383 131.2586370474
2084 6155.9735975522 135.1963961588
2085 6771.5709573074 139.2522880435
2086 7448.7280530381 143.4298566848
2087 8193.6008583419 147.7327523854
2088 9012.9609441761 152.164734957
2089 9914.2570385937 156.7296770057
2090 10905.6827424531 161.4315673158
2091 11996.2510166984 166.2745143353
2092 13195.8761183682 171.2627497654
2093 14515.4637302051 176.4006322583
2094 15967.0101032256 181.6926512261
2095 17563.7111135481 187.1434307629
2096 19320.0822249029 192.7577336857
2097 21252.0904473932 198.5404656963
2098 23377.2994921326 204.4966796672
2099 25715.0294413458 210.6315800572
2100 28286.5323854804 216.9505274589
2101 31115.1856240285 223.4590432827
2102 34226.7041864313 230.1628145812
2103 37649.3746050745 237.0676990186
2104 41414.3120655819 244.1797299892
2105 45555.7432721401 251.5051218889
2106 50111.3175993541 259.0502755455
2107 55122.4493592895 266.8217838119
2108 60634.6942952185 274.8264373262
(1+0,03) 1+0,1 1.03

1.1