Portafolio
Tasas y Escenarios
Valor Final Base
$10,546,342
Retorno Total
263.7%
Valor final nominal
$10,546,342
Valor final real
$5,954,201
Ajustado por inflación
Total aportado
$2,900,000
Ganancias nominales
$7,646,342
Retorno total
263.7%
CAGR
6.7%
Retorno anualizado
Escenarios de crecimiento (miles MXN)
Proyección anual
| Año | Total Aportado | Pesimista | Base | Optimista | Real | Retorno % |
|---|---|---|---|---|---|---|
| Año 1 | $620,000 | $647,726 | $675,405 | $703,042 | $651,987 | 8.9% |
| Año 2 | $740,000 | $802,838 | $868,351 | $936,540 | $812,743 | 17.3% |
| Año 3 | $860,000 | $965,706 | $1,080,592 | $1,205,063 | $982,773 | 25.7% |
| Año 4 | $980,000 | $1,136,717 | $1,314,056 | $1,513,864 | $1,162,612 | 34.1% |
| Año 5 | $1,100,000 | $1,316,278 | $1,570,867 | $1,868,986 | $1,352,827 | 42.8% |
| Año 6 | $1,220,000 | $1,504,818 | $1,853,359 | $2,277,376 | $1,554,015 | 51.9% |
| Año 7 | $1,340,000 | $1,702,785 | $2,164,101 | $2,747,024 | $1,766,811 | 61.5% |
| Año 8 | $1,460,000 | $1,910,650 | $2,505,916 | $3,287,119 | $1,991,883 | 71.6% |
| Año 9 | $1,580,000 | $2,128,908 | $2,881,913 | $3,908,229 | $2,229,941 | 82.4% |
| Año 10 | $1,700,000 | $2,358,079 | $3,295,510 | $4,622,505 | $2,481,732 | 93.9% |
| Año 11 | $1,820,000 | $2,598,709 | $3,750,466 | $5,443,923 | $2,748,050 | 106.1% |
| Año 12 | $1,940,000 | $2,851,370 | $4,250,918 | $6,388,553 | $3,029,732 | 119.1% |
| Año 13 | $2,060,000 | $3,116,664 | $4,801,415 | $7,474,878 | $3,327,665 | 133.1% |
| Año 14 | $2,180,000 | $3,395,223 | $5,406,962 | $8,724,152 | $3,642,787 | 148.0% |
| Año 15 | $2,300,000 | $3,687,710 | $6,073,064 | $10,160,816 | $3,976,089 | 164.0% |
| Año 16 | $2,420,000 | $3,994,821 | $6,805,776 | $11,812,980 | $4,328,619 | 181.2% |
| Año 17 | $2,540,000 | $4,317,288 | $7,611,758 | $13,712,969 | $4,701,488 | 199.7% |
| Año 18 | $2,660,000 | $4,655,878 | $8,498,340 | $15,897,957 | $5,095,869 | 219.5% |
| Año 19 | $2,780,000 | $5,011,398 | $9,473,579 | $18,410,692 | $5,513,002 | 240.8% |
| Año 20 | $2,900,000 | $5,384,694 | $10,546,342 | $21,300,338 | $5,954,201 | 263.7% |