25 3,347.10 1500 4,847.

10
30 5,235.06 7,500 12,735.06
40 17,048.03 22,500 39,548.03
45 31,695.42 30,000 61,695.42
50 59,906.61 37,500 97,406.61
60 222,438.17 45,000 267,438.17

Años Ganancias totales (póliza + cooperativa + sueldo)

25 4,847.10
30 12,735.06
40 39,548.03
45 61,695.42
50 97,406.61
60 267,438.17

Datos Mensual Ahorro

Edad 25 1622.25 811.15
30 2219.34 1,109.65
40 4858.35 2,429.20
45 7188.22 3,594.10
50 10635.41 5,317.50
60 23281.96 11,641
Sueldo Neto 1500$

Datos Mensual (paAnual (bancAhorro

Edad 25 1500 1622.3 811.15
30 7,500 2219.3 1,109.65
 40 22,500 4858.4 2,429.20
45 30,000 7188.2 3,594.10
50 37,500 10635 5,317.50
60 45,000 23282 11,641
Sueldo Neto 1500$
 Modelación millonaria
70 300,000.00

60 250,000.00
50
200,000.00
40
150,000.00
30
100,000.00
20

10 50,000.00

0 0.00
1 2 3 4 5 6

Column M Column N

Años

25 4,847.10
30 12,735.06
40 39,548.03
45 61,695.42
50 97,406.61
60 267,438.17
aria
300,000.00

250,000.00

200,000.00

150,000.00

100,000.00

50,000.00

0.00
5 6

mn N