Calculadora Pension y Edad Bono Nueva Ley ISSSTE

Cálculo Bono de Pensión para trabajadores activos

Edad Actual: 35

Sexo M

0.0%

6 Años faltantes para jubilarse 22

$4,680.00 57

$198,385.20

N

58

$99,824.40 1

Edad en que desea retirarse: 58

Años de cotización en el nuevo sistema: 23Total de Años Cotizados: 29

Salario Básico Mensual actual: $4,680.00 Resultados Resultados con otras edades de retiro

Contribución total RCV: 11.3% Edad de Retiro 58 60 65

Cuota Social Anual: $1,065.16 Saldo Final Acumulado: $639,494.50 $707,616.84 $897,389.45

Ahorro Voluntario (solidario) del trabajador: 2.0% Tasa de Remplazo: 60.0% 68.6% 96.2%

Ahorro solidario de la dependencia: 6.50%$3,530.79 $4,117.57 $6,068.83

Contribuciones Totales RCV: 19.800%

Bono de Pensión: $198,385.20

25

012

303450.5666666666667

Comisión sobre saldo PensionISSSTE: 1.00%

CALCULADORA PARA TRABAJADORES AFILIADOS AL ISSSTE(Simulador para estimar monto del bono, edad de retiro y pensión vitalicia)

Estimación de la Edad de Retiro para Jubilación Décimo Transitorio

Beneficio de pensión actual. Si opta por bono se reconoce beneficio pensionario de 19.98%

Años Cotizados al 31/marzo/2007:

Salario Básico Mensual al 31/diciembre/2006 ó en su caso al 31/marzo/2007:

Edad del trabajador cuando cumpla 28 años de cotizacion.

Bono de Pensión, expresado en pesos con base en el artículo noveno transitorio:

¿Tiene otro empleo en el régimen IMSS?

Requisito de edad de retiro para poder jubilarse dentro de 22 años

Valor incial de Bono de Pensión, expresado en pesos al momento de la emisión, con base en el

artículo vigésimo primero transitorio:

Años adicionales de cotización, por la gradualidad, para cumplir en su caso, con el requisito de edad de retiro de 58 años

Información del trabajador para cálculo de pensión si migra a cuentas individuales

Resultados Proyectados de la Pensión Vitalicia en Términos Reales, por Encima de la Inflación

Pension mensual vitalicia (con aguinaldo):

L10

S = Sí N = No

ESTIMACION DE LA EDAD DE RETIRO PARA JUBILACION

INFORMACION DEL TRABAJADOR RESULTADOS

350.0%

22 Años faltantes para jubilarse

Años Cotizados 6 57 Edad del trabajador cuando cumpla 28 años de cotizacion.

Sexo M 58

N 1

Edad (Años cumplidos al 31 diciembre 2007)



¿Tiene otro empleo en el régimen IMSS?


E12

H = Hombre M = Mujer

E13

S = Sí N = No

ESTIMACION DE LA EDAD DE RETIRO PARA JUBILACION

RESULTADOS

Años faltantes para jubilarse

Edad del trabajador cuando cumpla 28 años de cotizacion.




CÁLCULO DEL BONO DE RECONOCIMIENTO

INFORMACIÓN DEL TRABAJADOR BENEFICIO TOTAL EN PESOS

SBC Mensual $4,680.00 BONO

SBC Mensual con Aguinaldo 5,265.00

Salario anual c/aguinaldo X Factor tabla Ley =

Años de Servicio 6 63,180.00 X

Edad Actual 35 99,824.40

99,824.40

CÁLCULO DEL BONO DE RECONOCIMIENTO

BENEFICIO TOTAL EN PESOS

BONO

Salario anual c/aguinaldo X Factor tabla Ley =

1.58

99,824.40

VS2

04/12/2023 Página 6

19.80% 419,270.44 apt,int,k, comis

220,224.1 bono k

SMGDF diario: $ 50.57 Saldo final acumulado: $639,494.50SMGDF mensual: $ 1,538.17 175.69 14.64

SMGDF Anual: $ 18,458.05 TR y Pension mensual : 60.01% 3,530.79

Salario prom veces SMGDF: 3.0426 # de años de ultimos salarios 1.00 13.01377078

Salario Anual trabajador: $ 56,160.00 Salario regulado 5,883.52 Salario mensual inicial: $ 4,680.00

% Carrera salarial: 1.00%

Salario mensual final: $ 5,883.52 pension minima grantizada

Aportación RCV, % y $ : 19.800% 11,119.68 mayor a 65 0

Cuota soc. anual: $ 1,065.16 ts mayor 25 1Años cotizacion RCV: 23 es menor a 2smgdf 0

Aportación total RCV: $ 12,184.84 1

Saldo inicial: - $0.00 0.0%

Tasa interes subcuenta RCV: 3.5% pmg $ 3,034.20 0.00

Comisiones: sbc: 0.000%

Aportación: 0.00%

Saldo: 1.000%

Rendimiento: 0.0%

comisionde adquisicion y reserva sobre saldo inicial: 3.0%

SALARIO BC TOPADO $4,680.00

50.57 18,458.05 1,538.17 15,381.71

$4,680.00

7 de 49

Año Saldo neto si = SI - comssi apt + interés Saldo Final

1 - - - - - - 11,119.68 - 12,184.84 12,611.31 426.47 - 12,611.31 63.06 12,548.25 12,548.25 2 12,548.25 439.19 - 12,987.44 129.87 12,857.57 11,230.88 - 12,296.04 12,726.40 430.36 - 12,726.40 63.63 12,662.77 25,520.33 3 25,520.33 893.21 - 26,413.55 264.14 26,149.41 11,343.19 - 12,408.35 12,842.64 434.29 - 12,842.64 64.21 12,778.42 38,927.83 4 38,927.83 1,362.47 - 40,290.31 402.90 39,887.41 11,456.62 - 12,521.78 12,960.04 438.26 - 12,960.04 64.80 12,895.24 52,782.64 5 52,782.64 1,847.39 - 54,630.04 546.30 54,083.74 11,571.18 - 12,636.34 13,078.62 442.27 - 13,078.62 65.39 13,013.22 67,096.96 6 67,096.96 2,348.39 - 69,445.35 694.45 68,750.90 11,686.90 - 12,752.06 13,198.38 446.32 - 13,198.38 65.99 13,132.39 81,883.28 7 81,883.28 2,865.91 - 84,749.20 847.49 83,901.71 11,803.76 - 12,868.92 13,319.34 450.41 - 13,319.34 66.60 13,252.74 97,154.45 8 97,154.45 3,400.41 - 100,554.85 1,005.55 99,549.31 11,921.80 - 12,986.96 13,441.51 454.54 - 13,441.51 67.21 13,374.30 112,923.60 9 112,923.60 3,952.33 - 116,875.93 1,168.76 115,707.17 12,041.02 - 13,106.18 13,564.90 458.72 - 13,564.90 67.82 13,497.07 129,204.24 10 129,204.24 4,522.15 - 133,726.39 1,337.26 132,389.13 12,161.43 - 13,226.59 13,689.52 462.93 - 13,689.52 68.45 13,621.07 146,010.20 11 146,010.20 5,110.36 - 151,120.56 1,511.21 149,609.35 12,283.04 - 13,348.20 13,815.39 467.19 - 13,815.39 69.08 13,746.31 163,355.67 12 163,355.67 5,717.45 - 169,073.11 1,690.73 167,382.38 12,405.88 - 13,471.04 13,942.52 471.49 - 13,942.52 69.71 13,872.81 181,255.19 13 181,255.19 6,343.93 - 187,599.12 1,875.99 185,723.13 12,529.93 - 13,595.09 14,070.92 475.83 - 14,070.92 70.35 14,000.57 199,723.70 14 199,723.70 6,990.33 - 206,714.03 2,067.14 204,646.89 12,655.23 - 13,720.39 14,200.61 480.21 - 14,200.61 71.00 14,129.60 218,776.49 15 218,776.49 7,657.18 - 226,433.67 2,264.34 224,169.33 12,781.79 - 13,846.95 14,331.59 484.64 - 14,331.59 71.66 14,259.93 238,429.26 16 238,429.26 8,345.02 - 246,774.29 2,467.74 244,306.55 12,909.60 - 13,974.76 14,463.88 489.12 - 14,463.88 72.32 14,391.56 258,698.11 17 258,698.11 9,054.43 - 267,752.54 2,677.53 265,075.01 13,038.70 - 14,103.86 14,597.49 493.64 - 14,597.49 72.99 14,524.51 279,599.52 18 279,599.52 9,785.98 - 289,385.50 2,893.86 286,491.65 13,169.09 - 14,234.25 14,732.44 498.20 - 14,732.44 73.66 14,658.78 301,150.43 19 301,150.43 10,540.27 - 311,690.70 3,116.91 308,573.79 13,300.78 - 14,365.94 14,868.74 502.81 - 14,868.74 74.34 14,794.40 323,368.19 20 323,368.19 11,317.89 - 334,686.08 3,346.86 331,339.22 13,433.78 - 14,498.94 15,006.41 507.46 - 15,006.41 75.03 14,931.38 346,270.59 21 346,270.59 12,119.47 - 358,390.06 3,583.90 354,806.16 13,568.12 - 14,633.28 15,145.45 512.16 - 15,145.45 75.73 15,069.72 369,875.88 22 369,875.88 12,945.66 - 382,821.54 3,828.22 378,993.32 13,703.80 - 14,768.96 15,285.88 516.91 - 15,285.88 76.43 15,209.45 394,202.77 23 394,202.77 13,797.10 - 407,999.87 4,080.00 403,919.87 13,840.84 - 14,906.00 15,427.71 521.71 - 15,427.71 77.14 15,350.57 419,270.44 24 419,270.44 14,674.47 - 433,944.91 4,339.45 429,605.46 13,979.25 - 15,044.41 15,570.96 526.55 - 15,570.96 77.85 15,493.11 445,098.57 25 445,098.57 15,578.45 - 460,677.02 4,606.77 456,070.25 14,119.04 - 15,184.20 15,715.65 531.45 - 15,715.65 78.58 15,637.07 471,707.32 26 471,707.32 16,509.76 - 488,217.08 4,882.17 483,334.91 14,260.23 - 15,325.39 15,861.78 536.39 - 15,861.78 79.31 15,782.47 499,117.38 27 499,117.38 17,469.11 - 516,586.49 5,165.86 511,420.62 14,402.84 - 15,468.00 16,009.38 541.38 - 16,009.38 80.05 15,929.33 527,349.95 28 527,349.95 18,457.25 - 545,807.20 5,458.07 540,349.13 14,546.86 - 15,612.02 16,158.44 546.42 - 16,158.44 80.79 16,077.65 556,426.78 29 556,426.78 19,474.94 - 575,901.72 5,759.02 570,142.70 14,692.33 - 15,757.49 16,309.00 551.51 - 16,309.00 81.55 16,227.46 586,370.16 30 586,370.16 20,522.96 - 606,893.12 6,068.93 600,824.19 14,839.26 - 15,904.42 16,461.07 556.65 - 16,461.07 82.31 16,378.77 617,202.95 31 617,202.95 21,602.10 - 638,805.06 6,388.05 632,417.01 14,987.65 - 16,052.81 16,614.66 561.85 - 16,614.66 83.07 16,531.58 648,948.59 32 648,948.59 22,713.20 - 671,661.79 6,716.62 664,945.17 15,137.53 - 16,202.69 16,769.78 567.09 - 16,769.78 83.85 16,685.93 681,631.10 33 681,631.10 23,857.09 - 705,488.19 7,054.88 698,433.31 15,288.90 - 16,354.06 16,926.45 572.39 - 16,926.45 84.63 16,841.82 715,275.13 34 715,275.13 25,034.63 - 740,309.76 7,403.10 732,906.66 15,441.79 - 16,506.95 17,084.69 577.74 - 17,084.69 85.42 16,999.27 749,905.93 35 749,905.93 26,246.71 - 776,152.64 7,761.53 768,391.11 15,596.21 - 16,661.37 17,244.52 583.15 - 17,244.52 86.22 17,158.29 785,549.40 36 785,549.40 27,494.23 - 813,043.63 8,130.44 804,913.20 15,752.17 - 16,817.33 17,405.94 588.61 - 17,405.94 87.03 17,318.91 822,232.10 37 822,232.10 28,778.12 - 851,010.23 8,510.10 842,500.12 15,909.69 - 16,974.85 17,568.97 594.12 - 17,568.97 87.84 17,481.13 859,981.25 38 859,981.25 30,099.34 - 890,080.59 8,900.81 881,179.79 16,068.79 - 17,133.95 17,733.64 599.69 - 17,733.64 88.67 17,644.97 898,824.76 39 898,824.76 31,458.87 - 930,283.62 9,302.84 920,980.79 16,229.48 - 17,294.64 17,899.95 605.31 - 17,899.95 89.50 17,810.45 938,791.23 40 938,791.23 32,857.69 - 971,648.93 9,716.49 961,932.44 16,391.77 - 17,456.93 18,067.92 610.99 - 18,067.92 90.34 17,977.58 979,910.02 41 979,910.02 34,296.85 - 1,014,206.87 10,142.07 1,004,064.80 16,555.69 - 17,620.85 18,237.58 616.73 - 18,237.58 91.19 18,146.39 1,022,211.19 42 1,022,211.19 35,777.39 - 1,057,988.59 10,579.89 1,047,408.70 16,721.25 - 17,786.41 18,408.93 622.52 - 18,408.93 92.04 18,316.88 1,065,725.58 43 1,065,725.58 37,300.40 - 1,103,025.98 11,030.26 1,091,995.72 16,888.46 - 17,953.62 18,581.99 628.38 - 18,581.99 92.91 18,489.08 1,110,484.80 44 1,110,484.80 38,866.97 - 1,149,351.77 11,493.52 1,137,858.25 17,057.34 - 18,122.50 18,756.79 634.29 - 18,756.79 93.78 18,663.01 1,156,521.26 45 1,156,521.26 40,478.24 - 1,196,999.50 11,970.00 1,185,029.51 17,227.92 - 18,293.08 18,933.33 640.26 - 18,933.33 94.67 18,838.67 1,203,868.18 46 1,203,868.18 42,135.39 - 1,246,003.56 12,460.04 1,233,543.53 17,400.19 - 18,465.35 19,111.64 646.29 - 19,111.64 95.56 19,016.08 1,252,559.61 47 1,252,559.61 43,839.59 - 1,296,399.20 12,963.99 1,283,435.20 17,574.20 - 18,639.36 19,291.73 652.38 - 19,291.73 96.46 19,195.28 1,302,630.48 48 1,302,630.48 45,592.07 - 1,348,222.55 13,482.23 1,334,740.32 17,749.94 - 18,815.10 19,473.63 658.53 - 19,473.63 97.37 19,376.26 1,354,116.58 49 1,354,116.58 47,394.08 - 1,401,510.66 14,015.11 1,387,495.55 17,927.44 - 18,992.60 19,657.34 664.74 - 19,657.34 98.29 19,559.05 1,407,054.61 50 1,407,054.61 49,246.91 - 1,456,301.52 14,563.02 1,441,738.50 18,106.71 - 19,171.87 19,842.89 671.02 - 19,842.89 99.21 19,743.67 1,461,482.18 51 1,461,482.18 51,151.88 - 1,512,634.05 15,126.34 1,497,507.71 18,287.78 - 19,352.94 20,030.29 677.35 - 20,030.29 100.15 19,930.14 1,517,437.85 52 1,517,437.85 53,110.32 - 1,570,548.18 15,705.48 1,554,842.70 18,470.66 - 19,535.82 20,219.57 683.75 - 20,219.57 101.10 20,118.47 1,574,961.17 53 1,574,961.17 55,123.64 - 1,630,084.81 16,300.85 1,613,783.96 18,655.36 - 19,720.52 20,410.74 690.22 - 20,410.74 102.05 20,308.69 1,634,092.65 54 1,634,092.65 57,193.24 - 1,691,285.89 16,912.86 1,674,373.03 18,841.92 - 19,907.08 20,603.83 696.75 - 20,603.83 103.02 20,500.81 1,694,873.84 55 1,694,873.84 59,320.58 - 1,754,194.43 17,541.94 1,736,652.48 19,030.34 - 20,095.50 20,798.84 703.34 - 20,798.84 103.99 20,694.84 1,757,347.33 56 1,757,347.33 61,507.16 - 1,818,854.48 18,188.54 1,800,665.94 19,220.64 - 20,285.80 20,995.80 710.00 - 20,995.80 104.98 20,890.82 1,821,556.76 57 1,821,556.76 63,754.49 - 1,885,311.25 18,853.11 1,866,458.14 19,412.85 - 20,478.01 21,194.74 716.73 - 21,194.74 105.97 21,088.76 1,887,546.90 58 1,887,546.90 66,064.14 - 1,953,611.04 19,536.11 1,934,074.93 19,606.97 - 20,672.13 21,395.66 723.52 - 21,395.66 106.98 21,288.68 1,955,363.61 59 1,955,363.61 68,437.73 - 2,023,801.34 20,238.01 2,003,563.32 19,803.04 - 20,868.20 21,598.59 730.39 - 21,598.59 107.99 21,490.60 2,025,053.92 60 2,025,053.92 70,876.89 - 2,095,930.81 20,959.31 2,074,971.50 20,001.08 - 21,066.24 21,803.55 737.32 - 21,803.55 109.02 21,694.54 2,096,666.04 61 2,096,666.04 73,383.31 - 2,170,049.35 21,700.49 2,148,348.86 20,201.09 - 21,266.25 22,010.56 744.32 - 22,010.56 110.05 21,900.51 2,170,249.37 62 2,170,249.37 75,958.73 - 2,246,208.10 22,462.08 2,223,746.01 20,403.10 - 21,468.26 22,219.65 751.39 - 22,219.65 111.10 22,108.55 2,245,854.56 63 2,245,854.56 78,604.91 - 2,324,459.47 23,244.59 2,301,214.88 20,607.13 - 21,672.29 22,430.82 758.53 - 22,430.82 112.15 22,318.66 2,323,533.54 64 2,323,533.54 81,323.67 - 2,404,857.21 24,048.57 2,380,808.64 20,813.20 - 21,878.36 22,644.10 765.74 - 22,644.10 113.22 22,530.88 2,403,339.52 65 2,403,339.52 84,116.88 - 2,487,456.41 24,874.56 2,462,581.84 21,021.33 - 22,086.49 22,859.52 773.03 - 22,859.52 114.30 22,745.22 2,485,327.06 66 2,485,327.06 86,986.45 - 2,572,313.51 25,723.14 2,546,590.38 21,231.54 - 22,296.70 23,077.09 780.38 - 23,077.09 115.39 22,961.70 2,569,552.08 67 2,569,552.08 89,934.32 - 2,659,486.40 26,594.86 2,632,891.54 21,443.86 - 22,509.02 23,296.84 787.82 - 23,296.84 116.48 23,180.35 2,656,071.89 68 2,656,071.89 92,962.52 - 2,749,034.41 27,490.34 2,721,544.06 21,658.30 - 22,723.46 23,518.78 795.32 - 23,518.78 117.59 23,401.19 2,744,945.25 69 2,744,945.25 96,073.08 - 2,841,018.33 28,410.18 2,812,608.15 21,874.88 - 22,940.04 23,742.94 802.90 - 23,742.94 118.71 23,624.23 2,836,232.38 70 2,836,232.38 99,268.13 - 2,935,500.51 29,355.01 2,906,145.50 22,093.63 - 23,158.79 23,969.35 810.56 - 23,969.35 119.85 23,849.50 2,929,995.00 71 2,929,995.00 102,549.83 - 3,032,544.83 30,325.45 3,002,219.38 22,314.57 - 23,379.73 24,198.02 818.29 - 24,198.02 120.99 24,077.03 3,026,296.41 72 3,026,296.41 105,920.37 - 3,132,216.78 31,322.17 3,100,894.61 22,537.71 - 23,602.87 24,428.97 826.10 - 24,428.97 122.14 24,306.83 3,125,201.44 73 3,125,201.44 109,382.05 - 3,234,583.49 32,345.83 3,202,237.66 22,763.09 - 23,828.25 24,662.24 833.99 - 24,662.24 123.31 24,538.93 3,226,776.58 74 3,226,776.58 112,937.18 - 3,339,713.77 33,397.14 3,306,316.63 22,990.72 - 24,055.88 24,897.84 841.96 - 24,897.84 124.49 24,773.35 3,331,089.97

Totales 949,113.30 716,809.96 - 770,067.96 26,952.38 - 3,985.10

Saldo inicial + Aportación

Interés s/ si (irsi)

Comisión rendimient

o s/ si (comrsi)

SI = si + irsi - comrsi

Comisión saldo s/ SI (comssi)

Aport. RCV neta (aprcv)

Comisión flujo (comf)

Aport. total neta (apt)

Interés s/ aptn (irapt)

Comisión rend. s/

apt (comrapt)

Sapt = apt + irapt - comrapt

Comisión saldo s/

Sapt (comsapt)

Aportación anual

Capitalizada

8 de 49

Contador $ Prom

Datos fijos ** Se inicializan con estos valores1 23 5,883.52 5,883.52 Celda Valor2 22 5,825.27 - H6 219.82 3 21 5,767.59 - H7 155.39 4 20 5,710.49 - 5 19 5,653.95 - 6 18 5,597.97 - 7 17 5,542.54 - 8 16 5,487.67 - 9 15 5,433.33 -

10 14 5,379.54 - 11 13 5,326.28 - 12 12 5,273.54 - 13 11 5,221.33 - 14 10 5,169.63 - 15 9 5,118.45 - 16 8 5,067.77 -

17 7 5,017.59 - 18 6 4,967.91 - 19 5 4,918.73 - 20 4 4,870.03 - 21 3 4,821.81 - 22 2 4,774.07 - 23 1 4,726.80 - 24 0 4,680.00 - 25 -1 4,633.66 - 26 -2 4,587.79 - 27 -3 4,542.36 - 28 -4 4,497.39 - 29 -5 4,452.86 - 30 -6 4,408.77 - 31 -7 4,365.12 - 32 -8 4,321.90 - 33 -9 4,279.11 - 34 -10 4,236.74 - 35 -11 4,194.79 - 36 -12 4,153.26 - 37 -13 4,112.14 - 38 -14 4,071.43 - 39 -15 4,031.12 - 40 -16 3,991.20 - 41 -17 3,951.69 - 42 -18 3,912.56 - 43 -19 3,873.82 - 44 -20 3,835.47 - 45 -21 3,797.49 - 46 -22 3,759.89 - 47 -23 3,722.67 - 48 -24 3,685.81 - 49 -25 3,649.32 - 50 -26 3,613.18 - 51 -27 3,577.41 - 52 -28 3,541.99 - 53 -29 3,506.92 - 54 -30 3,472.20 - 55 -31 3,437.82 - 56 -32 3,403.78 - 57 -33 3,370.08 - 58 -34 3,336.72 - 59 -35 3,303.68 - 60 -36 3,270.97 - 61 -37 3,238.58 - 62 -38 3,206.52 - 63 -39 3,174.77 - 64 -40 3,143.34 - 65 -41 3,112.21 - 66 -42 3,081.40 - 67 -43 3,050.89 - 68 -44 3,020.68 - 69 -45 2,990.78 - 70 -46 2,961.17 - 71 -47 2,931.85 - 72 -48 2,902.82 - 73 -49 2,874.08 - 74 -50 2,845.62 -

5,883.52

Salario Regulado

Saldo inicial $99,824.400.035 23

Años Capitalizandose0 $99,824.40 $99,824.401 $99,824.40 103,318.25 2 103,318.25 106,934.39 3 106,934.39 110,677.10 4 110,677.10 114,550.80 5 114,550.80 118,560.07 6 118,560.07 122,709.68 7 122,709.68 127,004.51 8 127,004.51 131,449.67 9 131,449.67 136,050.41

10 136,050.41 140,812.17 11 140,812.17 145,740.60 12 145,740.60 150,841.52 13 150,841.52 156,120.98 14 156,120.98 161,585.21 15 161,585.21 167,240.69 16 167,240.69 173,094.12 17 173,094.12 179,152.41 18 179,152.41 185,422.74 19 185,422.74 191,912.54 20 191,912.54 198,629.48 21 198,629.48 205,581.51 22 205,581.51 212,776.86 23 212,776.86 220,224.05 24 220,224.05 227,931.90 25 227,931.90 235,909.51 26 235,909.51 244,166.35 27 244,166.35 252,712.17 28 252,712.17 261,557.09 29 261,557.09 270,711.59 30 270,711.59 280,186.50 31 280,186.50 289,993.02 32 289,993.02 300,142.78 33 300,142.78 310,647.78 34 310,647.78 321,520.45 35 321,520.45 332,773.67 36 332,773.67 344,420.74 37 344,420.74 356,475.47 38 356,475.47 368,952.11 39 368,952.11 381,865.44 40 381,865.44 395,230.73 41 395,230.73 409,063.80 42 409,063.80 423,381.03 43 423,381.03 438,199.37 44 438,199.37 453,536.35 45 453,536.35 469,410.12 46 469,410.12 485,839.48

47 485,839.48 502,843.86 48 502,843.86 520,443.39 49 520,443.39 538,658.91 50 538,658.91 557,511.97 51 557,511.97 577,024.89 52 577,024.89 597,220.76 53 597,220.76 618,123.49 54 618,123.49 639,757.81 55 639,757.81 662,149.33 56 662,149.33 685,324.56 57 685,324.56 709,310.92 58 709,310.92 734,136.80 59 734,136.80 759,831.59 60 759,831.59 786,425.70 61 786,425.70 813,950.60 62 813,950.60 842,438.87 63 842,438.87 871,924.23 64 871,924.23 902,441.58 65 902,441.58 934,027.03 66 934,027.03 966,717.98 67 966,717.98 1,000,553.11 68 1,000,553.11 1,035,572.47 69 1,035,572.47 1,071,817.50 70 1,071,817.50 1,109,331.11 71 1,109,331.11 1,148,157.70 72 1,148,157.70 1,188,343.22 73 1,188,343.22 1,229,935.24 74 1,229,935.24 1,272,982.97 75 1,272,982.97 1,317,537.37 76 1,317,537.37 1,363,651.18 77 1,363,651.18 1,411,378.97 78 1,411,378.97 1,460,777.24 79 1,460,777.24 1,511,904.44 80 1,511,904.44 1,564,821.09 81 1,564,821.09 1,619,589.83 82 1,619,589.83 1,676,275.48 83 1,676,275.48 1,734,945.12 84 1,734,945.12 1,795,668.20 85 1,795,668.20 1,858,516.58 86 1,858,516.58 1,923,564.67 87 1,923,564.67 1,990,889.43 88 1,990,889.43 2,060,570.56 89 2,060,570.56 2,132,690.53 90 2,132,690.53 2,207,334.70 91 2,207,334.70 2,284,591.41 92 2,284,591.41 2,364,552.11 93 2,364,552.11 2,447,311.43 94 2,447,311.43 2,532,967.33 95 2,532,967.33 2,621,621.19 96 2,621,621.19 2,713,377.93

97 2,713,377.93 2,808,346.16 98 2,808,346.16 2,906,638.28 99 2,906,638.28 3,008,370.62

100 3,008,370.62 3,113,663.59 101 3,113,663.59 3,222,641.81 102 3,222,641.81 3,335,434.28 103 3,335,434.28 3,452,174.48 104 3,452,174.48 3,573,000.58 105 3,573,000.58 3,698,055.60 106 3,698,055.60 3,827,487.55 107 3,827,487.55 3,961,449.61 108 3,961,449.61 4,100,100.35 109 4,100,100.35 4,243,603.86 110 4,243,603.86 4,392,130.00 111 4,392,130.00 4,545,854.55 112 4,545,854.55 4,704,959.46 113 4,704,959.46 4,869,633.04 114 4,869,633.04 5,040,070.19 115 5,040,070.19 5,216,472.65 116 5,216,472.65 5,399,049.19 117 5,399,049.19 5,588,015.91 118 5,588,015.91 5,783,596.47 119 5,783,596.47 5,986,022.35 120 5,986,022.35 6,195,533.13 121 6,195,533.13 6,412,376.79 122 6,412,376.79 6,636,809.98 123 6,636,809.98 6,869,098.33 124 6,869,098.33 7,109,516.77 125 7,109,516.77 7,358,349.85 126 7,358,349.85 7,615,892.10 127 7,615,892.10 7,882,448.32 128 7,882,448.32 8,158,334.01 129 8,158,334.01 8,443,875.71 130 8,443,875.71 8,739,411.35 131 8,739,411.35 9,045,290.75 132 9,045,290.75 9,361,875.93 133 9,361,875.93 9,689,541.59 134 9,689,541.59 10,028,675.54 135 10,028,675.54 10,379,679.19 136 10,379,679.19 10,742,967.96 137 10,742,967.96 11,118,971.84 138 11,118,971.84 11,508,135.85 139 11,508,135.85 11,910,920.60 140 11,910,920.60 12,327,802.83 141 12,327,802.83 12,759,275.92 142 12,759,275.92 13,205,850.58 143 13,205,850.58 13,668,055.35 144 13,668,055.35 14,146,437.29 145 14,146,437.29 14,641,562.59 146 14,641,562.59 15,154,017.29

147 15,154,017.29 15,684,407.89 148 15,684,407.89 16,233,362.17 149 16,233,362.17 16,801,529.84 150 16,801,529.84 17,389,583.39 151 17,389,583.39 17,998,218.81 152 17,998,218.81 18,628,156.46 153 18,628,156.46 19,280,141.94 154 19,280,141.94 19,954,946.91 155 19,954,946.91 20,653,370.05 156 20,653,370.05 21,376,238.00 157 21,376,238.00 22,124,406.33 158 22,124,406.33 22,898,760.55 159 22,898,760.55 23,700,217.17 160 23,700,217.17 24,529,724.77 161 24,529,724.77 25,388,265.14 162 25,388,265.14 26,276,854.42 163 26,276,854.42 27,196,544.33 164 27,196,544.33 28,148,423.38 165 28,148,423.38 29,133,618.19 166 29,133,618.19 30,153,294.83 167 30,153,294.83 31,208,660.15 168 31,208,660.15 32,300,963.26 169 32,300,963.26 33,431,496.97 170 33,431,496.97 34,601,599.36 171 34,601,599.36 35,812,655.34 172 35,812,655.34 37,066,098.28 173 37,066,098.28 38,363,411.72 174 38,363,411.72 39,706,131.13 175 39,706,131.13 41,095,845.72 176 41,095,845.72 42,534,200.32 177 42,534,200.32 44,022,897.33 178 44,022,897.33 45,563,698.74 179 45,563,698.74 47,158,428.19 180 47,158,428.19 48,808,973.18 181 48,808,973.18 50,517,287.24 182 50,517,287.24 52,285,392.29 183 52,285,392.29 54,115,381.02 184 54,115,381.02 56,009,419.36 185 56,009,419.36 57,969,749.04 186 57,969,749.04 59,998,690.25 187 59,998,690.25 62,098,644.41 188 62,098,644.41 64,272,096.97 189 64,272,096.97 66,521,620.36 190 66,521,620.36 68,849,877.07 191 68,849,877.07 71,259,622.77 192 71,259,622.77 73,753,709.57 193 73,753,709.57 76,335,089.40 194 76,335,089.40 79,006,817.53 195 79,006,817.53 81,772,056.14 196 81,772,056.14 84,634,078.11

197 84,634,078.11 87,596,270.84 198 87,596,270.84 90,662,140.32 199 90,662,140.32 93,835,315.23 200 93,835,315.23 97,119,551.27 201 97,119,551.27 100,518,735.56 202 100,518,735.56 104,036,891.31 203 104,036,891.31 107,678,182.50 204 107,678,182.50 111,446,918.89 205 111,446,918.89 115,347,561.05 206 115,347,561.05 119,384,725.69 207 119,384,725.69 123,563,191.09 208 123,563,191.09 127,887,902.77 209 127,887,902.77 132,363,979.37 210 132,363,979.37 136,996,718.65 211 136,996,718.65 141,791,603.80 212 141,791,603.80 146,754,309.93 213 146,754,309.93 151,890,710.78 214 151,890,710.78 157,206,885.66 215 157,206,885.66 162,709,126.66 216 162,709,126.66 168,403,946.09 217 168,403,946.09 174,298,084.20 218 174,298,084.20 180,398,517.15 219 180,398,517.15 186,712,465.25 220 186,712,465.25 193,247,401.53 221 193,247,401.53 200,011,060.59 222 200,011,060.59 207,011,447.71 223 207,011,447.71 214,256,848.38 224 214,256,848.38 221,755,838.07

VS2

04/12/2023 Página 14

471,707.32 apt,int,k, comis

235,909.5 bono k

SMGDF diario: $ 50.57 Saldo final acumulado: $707,616.84

SMGDF mensual: $ 1,538.17 166.70


Salario prom veces SMGDF: 3.0426 # de años de ultimos salarios 1.00





Cuota soc. anual: $ 1,065.16 ts mayor 25 1 31

Años cotizacion RCV: 25 es menor a 2smgdf 0



Tasa interes subcuenta RCV: 3.5% $ 3,034.20 0.00


Aportación: 0.00%

Saldo: 1.000%

Rendimiento: 0.0%



50.57 18,458.05 1,538.17 15,381.71

$4,680.00

15 de 49

Año apt + interés Saldo Final

1 - - - - - - 11,119.68 - 12,184.84 12,611.31 426.47 - 12,611.31 63.06 12,548.25 12,548.25 2 12,548.25 439.19 - 12,987.44 129.87 12,857.57 11,230.88 - 12,296.04 12,726.40 430.36 - 12,726.40 63.63 12,662.77 25,520.33 3 25,520.33 893.21 - 26,413.55 264.14 26,149.41 11,343.19 - 12,408.35 12,842.64 434.29 - 12,842.64 64.21 12,778.42 38,927.83 4 38,927.83 1,362.47 - 40,290.31 402.90 39,887.41 11,456.62 - 12,521.78 12,960.04 438.26 - 12,960.04 64.80 12,895.24 52,782.64 5 52,782.64 1,847.39 - 54,630.04 546.30 54,083.74 11,571.18 - 12,636.34 13,078.62 442.27 - 13,078.62 65.39 13,013.22 67,096.96 6 67,096.96 2,348.39 - 69,445.35 694.45 68,750.90 11,686.90 - 12,752.06 13,198.38 446.32 - 13,198.38 65.99 13,132.39 81,883.28 7 81,883.28 2,865.91 - 84,749.20 847.49 83,901.71 11,803.76 - 12,868.92 13,319.34 450.41 - 13,319.34 66.60 13,252.74 97,154.45 8 97,154.45 3,400.41 - 100,554.85 1,005.55 99,549.31 11,921.80 - 12,986.96 13,441.51 454.54 - 13,441.51 67.21 13,374.30 112,923.60 9 112,923.60 3,952.33 - 116,875.93 1,168.76 115,707.17 12,041.02 - 13,106.18 13,564.90 458.72 - 13,564.90 67.82 13,497.07 129,204.24 10 129,204.24 4,522.15 - 133,726.39 1,337.26 132,389.13 12,161.43 - 13,226.59 13,689.52 462.93 - 13,689.52 68.45 13,621.07 146,010.20 11 146,010.20 5,110.36 - 151,120.56 1,511.21 149,609.35 12,283.04 - 13,348.20 13,815.39 467.19 - 13,815.39 69.08 13,746.31 163,355.67 12 163,355.67 5,717.45 - 169,073.11 1,690.73 167,382.38 12,405.88 - 13,471.04 13,942.52 471.49 - 13,942.52 69.71 13,872.81 181,255.19 13 181,255.19 6,343.93 - 187,599.12 1,875.99 185,723.13 12,529.93 - 13,595.09 14,070.92 475.83 - 14,070.92 70.35 14,000.57 199,723.70 14 199,723.70 6,990.33 - 206,714.03 2,067.14 204,646.89 12,655.23 - 13,720.39 14,200.61 480.21 - 14,200.61 71.00 14,129.60 218,776.49 15 218,776.49 7,657.18 - 226,433.67 2,264.34 224,169.33 12,781.79 - 13,846.95 14,331.59 484.64 - 14,331.59 71.66 14,259.93 238,429.26 16 238,429.26 8,345.02 - 246,774.29 2,467.74 244,306.55 12,909.60 - 13,974.76 14,463.88 489.12 - 14,463.88 72.32 14,391.56 258,698.11 17 258,698.11 9,054.43 - 267,752.54 2,677.53 265,075.01 13,038.70 - 14,103.86 14,597.49 493.64 - 14,597.49 72.99 14,524.51 279,599.52 18 279,599.52 9,785.98 - 289,385.50 2,893.86 286,491.65 13,169.09 - 14,234.25 14,732.44 498.20 - 14,732.44 73.66 14,658.78 301,150.43 19 301,150.43 10,540.27 - 311,690.70 3,116.91 308,573.79 13,300.78 - 14,365.94 14,868.74 502.81 - 14,868.74 74.34 14,794.40 323,368.19 20 323,368.19 11,317.89 - 334,686.08 3,346.86 331,339.22 13,433.78 - 14,498.94 15,006.41 507.46 - 15,006.41 75.03 14,931.38 346,270.59 21 346,270.59 12,119.47 - 358,390.06 3,583.90 354,806.16 13,568.12 - 14,633.28 15,145.45 512.16 - 15,145.45 75.73 15,069.72 369,875.88 22 369,875.88 12,945.66 - 382,821.54 3,828.22 378,993.32 13,703.80 - 14,768.96 15,285.88 516.91 - 15,285.88 76.43 15,209.45 394,202.77 23 394,202.77 13,797.10 - 407,999.87 4,080.00 403,919.87 13,840.84 - 14,906.00 15,427.71 521.71 - 15,427.71 77.14 15,350.57 419,270.44 24 419,270.44 14,674.47 - 433,944.91 4,339.45 429,605.46 13,979.25 - 15,044.41 15,570.96 526.55 - 15,570.96 77.85 15,493.11 445,098.57 25 445,098.57 15,578.45 - 460,677.02 4,606.77 456,070.25 14,119.04 - 15,184.20 15,715.65 531.45 - 15,715.65 78.58 15,637.07 471,707.32 26 471,707.32 16,509.76 - 488,217.08 4,882.17 483,334.91 14,260.23 - 15,325.39 15,861.78 536.39 - 15,861.78 79.31 15,782.47 499,117.38 27 499,117.38 17,469.11 - 516,586.49 5,165.86 511,420.62 14,402.84 - 15,468.00 16,009.38 541.38 - 16,009.38 80.05 15,929.33 527,349.95 28 527,349.95 18,457.25 - 545,807.20 5,458.07 540,349.13 14,546.86 - 15,612.02 16,158.44 546.42 - 16,158.44 80.79 16,077.65 556,426.78 29 556,426.78 19,474.94 - 575,901.72 5,759.02 570,142.70 14,692.33 - 15,757.49 16,309.00 551.51 - 16,309.00 81.55 16,227.46 586,370.16 30 586,370.16 20,522.96 - 606,893.12 6,068.93 600,824.19 14,839.26 - 15,904.42 16,461.07 556.65 - 16,461.07 82.31 16,378.77 617,202.95 31 617,202.95 21,602.10 - 638,805.06 6,388.05 632,417.01 14,987.65 - 16,052.81 16,614.66 561.85 - 16,614.66 83.07 16,531.58 648,948.59 32 648,948.59 22,713.20 - 671,661.79 6,716.62 664,945.17 15,137.53 - 16,202.69 16,769.78 567.09 - 16,769.78 83.85 16,685.93 681,631.10 33 681,631.10 23,857.09 - 705,488.19 7,054.88 698,433.31 15,288.90 - 16,354.06 16,926.45 572.39 - 16,926.45 84.63 16,841.82 715,275.13 34 715,275.13 25,034.63 - 740,309.76 7,403.10 732,906.66 15,441.79 - 16,506.95 17,084.69 577.74 - 17,084.69 85.42 16,999.27 749,905.93 35 749,905.93 26,246.71 - 776,152.64 7,761.53 768,391.11 15,596.21 - 16,661.37 17,244.52 583.15 - 17,244.52 86.22 17,158.29 785,549.40 36 785,549.40 27,494.23 - 813,043.63 8,130.44 804,913.20 15,752.17 - 16,817.33 17,405.94 588.61 - 17,405.94 87.03 17,318.91 822,232.10 37 822,232.10 28,778.12 - 851,010.23 8,510.10 842,500.12 15,909.69 - 16,974.85 17,568.97 594.12 - 17,568.97 87.84 17,481.13 859,981.25 38 859,981.25 30,099.34 - 890,080.59 8,900.81 881,179.79 16,068.79 - 17,133.95 17,733.64 599.69 - 17,733.64 88.67 17,644.97 898,824.76 39 898,824.76 31,458.87 - 930,283.62 9,302.84 920,980.79 16,229.48 - 17,294.64 17,899.95 605.31 - 17,899.95 89.50 17,810.45 938,791.23 40 938,791.23 32,857.69 - 971,648.93 9,716.49 961,932.44 16,391.77 - 17,456.93 18,067.92 610.99 - 18,067.92 90.34 17,977.58 979,910.02 41 979,910.02 34,296.85 - 1,014,206.87 10,142.07 1,004,064.80 16,555.69 - 17,620.85 18,237.58 616.73 - 18,237.58 91.19 18,146.39 1,022,211.19 42 1,022,211.19 35,777.39 - 1,057,988.59 10,579.89 1,047,408.70 16,721.25 - 17,786.41 18,408.93 622.52 - 18,408.93 92.04 18,316.88 1,065,725.58 43 1,065,725.58 37,300.40 - 1,103,025.98 11,030.26 1,091,995.72 16,888.46 - 17,953.62 18,581.99 628.38 - 18,581.99 92.91 18,489.08 1,110,484.80 44 1,110,484.80 38,866.97 - 1,149,351.77 11,493.52 1,137,858.25 17,057.34 - 18,122.50 18,756.79 634.29 - 18,756.79 93.78 18,663.01 1,156,521.26 45 1,156,521.26 40,478.24 - 1,196,999.50 11,970.00 1,185,029.51 17,227.92 - 18,293.08 18,933.33 640.26 - 18,933.33 94.67 18,838.67 1,203,868.18 46 1,203,868.18 42,135.39 - 1,246,003.56 12,460.04 1,233,543.53 17,400.19 - 18,465.35 19,111.64 646.29 - 19,111.64 95.56 19,016.08 1,252,559.61 47 1,252,559.61 43,839.59 - 1,296,399.20 12,963.99 1,283,435.20 17,574.20 - 18,639.36 19,291.73 652.38 - 19,291.73 96.46 19,195.28 1,302,630.48 48 1,302,630.48 45,592.07 - 1,348,222.55 13,482.23 1,334,740.32 17,749.94 - 18,815.10 19,473.63 658.53 - 19,473.63 97.37 19,376.26 1,354,116.58 49 1,354,116.58 47,394.08 - 1,401,510.66 14,015.11 1,387,495.55 17,927.44 - 18,992.60 19,657.34 664.74 - 19,657.34 98.29 19,559.05 1,407,054.61 50 1,407,054.61 49,246.91 - 1,456,301.52 14,563.02 1,441,738.50 18,106.71 - 19,171.87 19,842.89 671.02 - 19,842.89 99.21 19,743.67 1,461,482.18 51 1,461,482.18 51,151.88 - 1,512,634.05 15,126.34 1,497,507.71 18,287.78 - 19,352.94 20,030.29 677.35 - 20,030.29 100.15 19,930.14 1,517,437.85 52 1,517,437.85 53,110.32 - 1,570,548.18 15,705.48 1,554,842.70 18,470.66 - 19,535.82 20,219.57 683.75 - 20,219.57 101.10 20,118.47 1,574,961.17 53 1,574,961.17 55,123.64 - 1,630,084.81 16,300.85 1,613,783.96 18,655.36 - 19,720.52 20,410.74 690.22 - 20,410.74 102.05 20,308.69 1,634,092.65 54 1,634,092.65 57,193.24 - 1,691,285.89 16,912.86 1,674,373.03 18,841.92 - 19,907.08 20,603.83 696.75 - 20,603.83 103.02 20,500.81 1,694,873.84 55 1,694,873.84 59,320.58 - 1,754,194.43 17,541.94 1,736,652.48 19,030.34 - 20,095.50 20,798.84 703.34 - 20,798.84 103.99 20,694.84 1,757,347.33 56 1,757,347.33 61,507.16 - 1,818,854.48 18,188.54 1,800,665.94 19,220.64 - 20,285.80 20,995.80 710.00 - 20,995.80 104.98 20,890.82 1,821,556.76 57 1,821,556.76 63,754.49 - 1,885,311.25 18,853.11 1,866,458.14 19,412.85 - 20,478.01 21,194.74 716.73 - 21,194.74 105.97 21,088.76 1,887,546.90 58 1,887,546.90 66,064.14 - 1,953,611.04 19,536.11 1,934,074.93 19,606.97 - 20,672.13 21,395.66 723.52 - 21,395.66 106.98 21,288.68 1,955,363.61 59 1,955,363.61 68,437.73 - 2,023,801.34 20,238.01 2,003,563.32 19,803.04 - 20,868.20 21,598.59 730.39 - 21,598.59 107.99 21,490.60 2,025,053.92 60 2,025,053.92 70,876.89 - 2,095,930.81 20,959.31 2,074,971.50 20,001.08 - 21,066.24 21,803.55 737.32 - 21,803.55 109.02 21,694.54 2,096,666.04 61 2,096,666.04 73,383.31 - 2,170,049.35 21,700.49 2,148,348.86 20,201.09 - 21,266.25 22,010.56 744.32 - 22,010.56 110.05 21,900.51 2,170,249.37 62 2,170,249.37 75,958.73 - 2,246,208.10 22,462.08 2,223,746.01 20,403.10 - 21,468.26 22,219.65 751.39 - 22,219.65 111.10 22,108.55 2,245,854.56 63 2,245,854.56 78,604.91 - 2,324,459.47 23,244.59 2,301,214.88 20,607.13 - 21,672.29 22,430.82 758.53 - 22,430.82 112.15 22,318.66 2,323,533.54 64 2,323,533.54 81,323.67 - 2,404,857.21 24,048.57 2,380,808.64 20,813.20 - 21,878.36 22,644.10 765.74 - 22,644.10 113.22 22,530.88 2,403,339.52 65 2,403,339.52 84,116.88 - 2,487,456.41 24,874.56 2,462,581.84 21,021.33 - 22,086.49 22,859.52 773.03 - 22,859.52 114.30 22,745.22 2,485,327.06 66 2,485,327.06 86,986.45 - 2,572,313.51 25,723.14 2,546,590.38 21,231.54 - 22,296.70 23,077.09 780.38 - 23,077.09 115.39 22,961.70 2,569,552.08 67 2,569,552.08 89,934.32 - 2,659,486.40 26,594.86 2,632,891.54 21,443.86 - 22,509.02 23,296.84 787.82 - 23,296.84 116.48 23,180.35 2,656,071.89 68 2,656,071.89 92,962.52 - 2,749,034.41 27,490.34 2,721,544.06 21,658.30 - 22,723.46 23,518.78 795.32 - 23,518.78 117.59 23,401.19 2,744,945.25 69 2,744,945.25 96,073.08 - 2,841,018.33 28,410.18 2,812,608.15 21,874.88 - 22,940.04 23,742.94 802.90 - 23,742.94 118.71 23,624.23 2,836,232.38 70 2,836,232.38 99,268.13 - 2,935,500.51 29,355.01 2,906,145.50 22,093.63 - 23,158.79 23,969.35 810.56 - 23,969.35 119.85 23,849.50 2,929,995.00 71 2,929,995.00 102,549.83 - 3,032,544.83 30,325.45 3,002,219.38 22,314.57 - 23,379.73 24,198.02 818.29 - 24,198.02 120.99 24,077.03 3,026,296.41 72 3,026,296.41 105,920.37 - 3,132,216.78 31,322.17 3,100,894.61 22,537.71 - 23,602.87 24,428.97 826.10 - 24,428.97 122.14 24,306.83 3,125,201.44 73 3,125,201.44 109,382.05 - 3,234,583.49 32,345.83 3,202,237.66 22,763.09 - 23,828.25 24,662.24 833.99 - 24,662.24 123.31 24,538.93 3,226,776.58 74 3,226,776.58 112,937.18 - 3,339,713.77 33,397.14 3,306,316.63 22,990.72 - 24,055.88 24,897.84 841.96 - 24,897.84 124.49 24,773.35 3,331,089.97 Totales 949,113.30 716,809.96 - 770,067.96 26,952.38 - 3,985.10




o s/ si (comrsi)



Saldo neto si = SI - comssi





Comisión rend. s/

apt (comrapt)


Comisión saldo s/

Sapt (comsapt)

Aportación anual

Capitalizada

16 de 49

Contador $ Prom Datos fijos ** Se inicializan con estos valores

1 25 6,001.78 6,001.78 Celda Valor2 24 5,942.36 - H6 219.82 3 23 5,883.52 - H7 155.39 4 22 5,825.27 - 5 21 5,767.59 - 6 20 5,710.49 - 7 19 5,653.95 - 8 18 5,597.97 - 9 17 5,542.54 -

10 16 5,487.67 - 11 15 5,433.33 - 12 14 5,379.54 - 13 13 5,326.28 - 14 12 5,273.54 - 15 11 5,221.33 - 16 10 5,169.63 - 17 9 5,118.45 - 18 8 5,067.77 - 19 7 5,017.59 - 20 6 4,967.91 - 21 5 4,918.73 - 22 4 4,870.03 - 23 3 4,821.81 - 24 2 4,774.07 - 25 1 4,726.80 - 26 0 4,680.00 - 27 -1 4,633.66 - 28 -2 4,587.79 - 29 -3 4,542.36 - 30 -4 4,497.39 - 31 -5 4,452.86 - 32 -6 4,408.77 - 33 -7 4,365.12 - 34 -8 4,321.90 - 35 -9 4,279.11 - 36 -10 4,236.74 - 37 -11 4,194.79 - 38 -12 4,153.26 - 39 -13 4,112.14 - 40 -14 4,071.43 - 41 -15 4,031.12 - 42 -16 3,991.20 - 43 -17 3,951.69 - 44 -18 3,912.56 - 45 -19 3,873.82 - 46 -20 3,835.47 - 47 -21 3,797.49 - 48 -22 3,759.89 - 49 -23 3,722.67 - 50 -24 3,685.81 - 51 -25 3,649.32 - 52 -26 3,613.18 - 53 -27 3,577.41 - 54 -28 3,541.99 - 55 -29 3,506.92 - 56 -30 3,472.20 - 57 -31 3,437.82 - 58 -32 3,403.78 - 59 -33 3,370.08 - 60 -34 3,336.72 - 61 -35 3,303.68 - 62 -36 3,270.97 - 63 -37 3,238.58 - 64 -38 3,206.52 - 65 -39 3,174.77 - 66 -40 3,143.34 - 67 -41 3,112.21 - 68 -42 3,081.40 - 69 -43 3,050.89 - 70 -44 3,020.68 - 71 -45 2,990.78 - 72 -46 2,961.17 - 73 -47 2,931.85 - 74 -48 2,902.82 -

6,001.78

Salario Regulado

Saldo inicial $99,824.400.035 25


10 136,050.41 140,812.17 11 140,812.17 145,740.60 12 145,740.60 150,841.52 13 150,841.52 156,120.98 14 156,120.98 161,585.21 15 161,585.21 167,240.69 16 167,240.69 173,094.12 17 173,094.12 179,152.41 18 179,152.41 185,422.74 19 185,422.74 191,912.54 20 191,912.54 198,629.48 21 198,629.48 205,581.51 22 205,581.51 212,776.86 23 212,776.86 220,224.05 24 220,224.05 227,931.90 25 227,931.90 235,909.51 26 235,909.51 244,166.35 27 244,166.35 252,712.17 28 252,712.17 261,557.09 29 261,557.09 270,711.59 30 270,711.59 280,186.50 31 280,186.50 289,993.02 32 289,993.02 300,142.78 33 300,142.78 310,647.78 34 310,647.78 321,520.45 35 321,520.45 332,773.67 36 332,773.67 344,420.74 37 344,420.74 356,475.47 38 356,475.47 368,952.11 39 368,952.11 381,865.44 40 381,865.44 395,230.73 41 395,230.73 409,063.80 42 409,063.80 423,381.03 43 423,381.03 438,199.37 44 438,199.37 453,536.35 45 453,536.35 469,410.12 46 469,410.12 485,839.48

47 485,839.48 502,843.86 48 502,843.86 520,443.39 49 520,443.39 538,658.91 50 538,658.91 557,511.97 51 557,511.97 577,024.89 52 577,024.89 597,220.76 53 597,220.76 618,123.49 54 618,123.49 639,757.81 55 639,757.81 662,149.33 56 662,149.33 685,324.56 57 685,324.56 709,310.92 58 709,310.92 734,136.80 59 734,136.80 759,831.59 60 759,831.59 786,425.70 61 786,425.70 813,950.60 62 813,950.60 842,438.87 63 842,438.87 871,924.23 64 871,924.23 902,441.58 65 902,441.58 934,027.03 66 934,027.03 966,717.98 67 966,717.98 1,000,553.11 68 1,000,553.11 1,035,572.47 69 1,035,572.47 1,071,817.50 70 1,071,817.50 1,109,331.11 71 1,109,331.11 1,148,157.70 72 1,148,157.70 1,188,343.22 73 1,188,343.22 1,229,935.24 74 1,229,935.24 1,272,982.97 75 1,272,982.97 1,317,537.37 76 1,317,537.37 1,363,651.18 77 1,363,651.18 1,411,378.97 78 1,411,378.97 1,460,777.24 79 1,460,777.24 1,511,904.44 80 1,511,904.44 1,564,821.09 81 1,564,821.09 1,619,589.83 82 1,619,589.83 1,676,275.48 83 1,676,275.48 1,734,945.12 84 1,734,945.12 1,795,668.20 85 1,795,668.20 1,858,516.58 86 1,858,516.58 1,923,564.67 87 1,923,564.67 1,990,889.43 88 1,990,889.43 2,060,570.56 89 2,060,570.56 2,132,690.53 90 2,132,690.53 2,207,334.70 91 2,207,334.70 2,284,591.41 92 2,284,591.41 2,364,552.11 93 2,364,552.11 2,447,311.43 94 2,447,311.43 2,532,967.33 95 2,532,967.33 2,621,621.19 96 2,621,621.19 2,713,377.93

97 2,713,377.93 2,808,346.16 98 2,808,346.16 2,906,638.28 99 2,906,638.28 3,008,370.62

100 3,008,370.62 3,113,663.59 101 3,113,663.59 3,222,641.81 102 3,222,641.81 3,335,434.28 103 3,335,434.28 3,452,174.48 104 3,452,174.48 3,573,000.58 105 3,573,000.58 3,698,055.60 106 3,698,055.60 3,827,487.55 107 3,827,487.55 3,961,449.61 108 3,961,449.61 4,100,100.35 109 4,100,100.35 4,243,603.86 110 4,243,603.86 4,392,130.00 111 4,392,130.00 4,545,854.55 112 4,545,854.55 4,704,959.46 113 4,704,959.46 4,869,633.04 114 4,869,633.04 5,040,070.19 115 5,040,070.19 5,216,472.65 116 5,216,472.65 5,399,049.19 117 5,399,049.19 5,588,015.91 118 5,588,015.91 5,783,596.47 119 5,783,596.47 5,986,022.35 120 5,986,022.35 6,195,533.13 121 6,195,533.13 6,412,376.79 122 6,412,376.79 6,636,809.98 123 6,636,809.98 6,869,098.33 124 6,869,098.33 7,109,516.77 125 7,109,516.77 7,358,349.85 126 7,358,349.85 7,615,892.10 127 7,615,892.10 7,882,448.32 128 7,882,448.32 8,158,334.01 129 8,158,334.01 8,443,875.71 130 8,443,875.71 8,739,411.35 131 8,739,411.35 9,045,290.75 132 9,045,290.75 9,361,875.93 133 9,361,875.93 9,689,541.59 134 9,689,541.59 10,028,675.54 135 10,028,675.54 10,379,679.19 136 10,379,679.19 10,742,967.96 137 10,742,967.96 11,118,971.84 138 11,118,971.84 11,508,135.85 139 11,508,135.85 11,910,920.60 140 11,910,920.60 12,327,802.83 141 12,327,802.83 12,759,275.92 142 12,759,275.92 13,205,850.58 143 13,205,850.58 13,668,055.35 144 13,668,055.35 14,146,437.29 145 14,146,437.29 14,641,562.59 146 14,641,562.59 15,154,017.29

147 15,154,017.29 15,684,407.89 148 15,684,407.89 16,233,362.17 149 16,233,362.17 16,801,529.84 150 16,801,529.84 17,389,583.39 151 17,389,583.39 17,998,218.81 152 17,998,218.81 18,628,156.46 153 18,628,156.46 19,280,141.94 154 19,280,141.94 19,954,946.91 155 19,954,946.91 20,653,370.05 156 20,653,370.05 21,376,238.00 157 21,376,238.00 22,124,406.33 158 22,124,406.33 22,898,760.55 159 22,898,760.55 23,700,217.17 160 23,700,217.17 24,529,724.77 161 24,529,724.77 25,388,265.14 162 25,388,265.14 26,276,854.42 163 26,276,854.42 27,196,544.33 164 27,196,544.33 28,148,423.38 165 28,148,423.38 29,133,618.19 166 29,133,618.19 30,153,294.83 167 30,153,294.83 31,208,660.15 168 31,208,660.15 32,300,963.26 169 32,300,963.26 33,431,496.97 170 33,431,496.97 34,601,599.36 171 34,601,599.36 35,812,655.34 172 35,812,655.34 37,066,098.28 173 37,066,098.28 38,363,411.72 174 38,363,411.72 39,706,131.13 175 39,706,131.13 41,095,845.72 176 41,095,845.72 42,534,200.32 177 42,534,200.32 44,022,897.33 178 44,022,897.33 45,563,698.74 179 45,563,698.74 47,158,428.19 180 47,158,428.19 48,808,973.18 181 48,808,973.18 50,517,287.24 182 50,517,287.24 52,285,392.29 183 52,285,392.29 54,115,381.02 184 54,115,381.02 56,009,419.36 185 56,009,419.36 57,969,749.04 186 57,969,749.04 59,998,690.25 187 59,998,690.25 62,098,644.41 188 62,098,644.41 64,272,096.97 189 64,272,096.97 66,521,620.36 190 66,521,620.36 68,849,877.07 191 68,849,877.07 71,259,622.77 192 71,259,622.77 73,753,709.57 193 73,753,709.57 76,335,089.40 194 76,335,089.40 79,006,817.53 195 79,006,817.53 81,772,056.14 196 81,772,056.14 84,634,078.11

197 84,634,078.11 87,596,270.84 198 87,596,270.84 90,662,140.32 199 90,662,140.32 93,835,315.23 200 93,835,315.23 97,119,551.27 201 97,119,551.27 100,518,735.56 202 100,518,735.56 104,036,891.31 203 104,036,891.31 107,678,182.50 204 107,678,182.50 111,446,918.89 205 111,446,918.89 115,347,561.05 206 115,347,561.05 119,384,725.69 207 119,384,725.69 123,563,191.09 208 123,563,191.09 127,887,902.77 209 127,887,902.77 132,363,979.37 210 132,363,979.37 136,996,718.65 211 136,996,718.65 141,791,603.80 212 141,791,603.80 146,754,309.93 213 146,754,309.93 151,890,710.78 214 151,890,710.78 157,206,885.66 215 157,206,885.66 162,709,126.66 216 162,709,126.66 168,403,946.09 217 168,403,946.09 174,298,084.20 218 174,298,084.20 180,398,517.15 219 180,398,517.15 186,712,465.25 220 186,712,465.25 193,247,401.53 221 193,247,401.53 200,011,060.59 222 200,011,060.59 207,011,447.71 223 207,011,447.71 214,256,848.38 224 214,256,848.38 221,755,838.07

VS2

04/12/2023 Página 22

617,202.95 apt,int,k, comis

280,186.5 bono k

SMGDF diario: $ 50.57 Saldo final acumulado: $897,389.45SMGDF mensual: $ 1,538.17 143.43


Salario prom veces SMGDF: 3.0426 # de años de ultimos salarios 1.00





Cuota soc. anual: $ 1,065.16 ts mayor 25 1 36

Años cotizacion RCV: 30 es menor a 2smgdf 0



Tasa interes subcuenta RCV: 3.5% $ 3,034.20 0.00


Aportación: 0.00%

Saldo: 1.000%

Rendimiento: 0.0%



50.57 18,458.05 1,538.17 15,381.71

$4,680.00

23 de 49

Año apt + interés Saldo Final

1 - - - - - - 11,119.68 - 12,184.84 12,611.31 426.47 - 12,611.31 63.06 12,548.25 12,548.25 2 12,548.25 439.19 - 12,987.44 129.87 12,857.57 11,230.88 - 12,296.04 12,726.40 430.36 - 12,726.40 63.63 12,662.77 25,520.33 3 25,520.33 893.21 - 26,413.55 264.14 26,149.41 11,343.19 - 12,408.35 12,842.64 434.29 - 12,842.64 64.21 12,778.42 38,927.83 4 38,927.83 1,362.47 - 40,290.31 402.90 39,887.41 11,456.62 - 12,521.78 12,960.04 438.26 - 12,960.04 64.80 12,895.24 52,782.64 5 52,782.64 1,847.39 - 54,630.04 546.30 54,083.74 11,571.18 - 12,636.34 13,078.62 442.27 - 13,078.62 65.39 13,013.22 67,096.96 6 67,096.96 2,348.39 - 69,445.35 694.45 68,750.90 11,686.90 - 12,752.06 13,198.38 446.32 - 13,198.38 65.99 13,132.39 81,883.28 7 81,883.28 2,865.91 - 84,749.20 847.49 83,901.71 11,803.76 - 12,868.92 13,319.34 450.41 - 13,319.34 66.60 13,252.74 97,154.45 8 97,154.45 3,400.41 - 100,554.85 1,005.55 99,549.31 11,921.80 - 12,986.96 13,441.51 454.54 - 13,441.51 67.21 13,374.30 112,923.60 9 112,923.60 3,952.33 - 116,875.93 1,168.76 115,707.17 12,041.02 - 13,106.18 13,564.90 458.72 - 13,564.90 67.82 13,497.07 129,204.24 10 129,204.24 4,522.15 - 133,726.39 1,337.26 132,389.13 12,161.43 - 13,226.59 13,689.52 462.93 - 13,689.52 68.45 13,621.07 146,010.20 11 146,010.20 5,110.36 - 151,120.56 1,511.21 149,609.35 12,283.04 - 13,348.20 13,815.39 467.19 - 13,815.39 69.08 13,746.31 163,355.67 12 163,355.67 5,717.45 - 169,073.11 1,690.73 167,382.38 12,405.88 - 13,471.04 13,942.52 471.49 - 13,942.52 69.71 13,872.81 181,255.19 13 181,255.19 6,343.93 - 187,599.12 1,875.99 185,723.13 12,529.93 - 13,595.09 14,070.92 475.83 - 14,070.92 70.35 14,000.57 199,723.70 14 199,723.70 6,990.33 - 206,714.03 2,067.14 204,646.89 12,655.23 - 13,720.39 14,200.61 480.21 - 14,200.61 71.00 14,129.60 218,776.49 15 218,776.49 7,657.18 - 226,433.67 2,264.34 224,169.33 12,781.79 - 13,846.95 14,331.59 484.64 - 14,331.59 71.66 14,259.93 238,429.26 16 238,429.26 8,345.02 - 246,774.29 2,467.74 244,306.55 12,909.60 - 13,974.76 14,463.88 489.12 - 14,463.88 72.32 14,391.56 258,698.11 17 258,698.11 9,054.43 - 267,752.54 2,677.53 265,075.01 13,038.70 - 14,103.86 14,597.49 493.64 - 14,597.49 72.99 14,524.51 279,599.52 18 279,599.52 9,785.98 - 289,385.50 2,893.86 286,491.65 13,169.09 - 14,234.25 14,732.44 498.20 - 14,732.44 73.66 14,658.78 301,150.43 19 301,150.43 10,540.27 - 311,690.70 3,116.91 308,573.79 13,300.78 - 14,365.94 14,868.74 502.81 - 14,868.74 74.34 14,794.40 323,368.19 20 323,368.19 11,317.89 - 334,686.08 3,346.86 331,339.22 13,433.78 - 14,498.94 15,006.41 507.46 - 15,006.41 75.03 14,931.38 346,270.59 21 346,270.59 12,119.47 - 358,390.06 3,583.90 354,806.16 13,568.12 - 14,633.28 15,145.45 512.16 - 15,145.45 75.73 15,069.72 369,875.88 22 369,875.88 12,945.66 - 382,821.54 3,828.22 378,993.32 13,703.80 - 14,768.96 15,285.88 516.91 - 15,285.88 76.43 15,209.45 394,202.77 23 394,202.77 13,797.10 - 407,999.87 4,080.00 403,919.87 13,840.84 - 14,906.00 15,427.71 521.71 - 15,427.71 77.14 15,350.57 419,270.44 24 419,270.44 14,674.47 - 433,944.91 4,339.45 429,605.46 13,979.25 - 15,044.41 15,570.96 526.55 - 15,570.96 77.85 15,493.11 445,098.57 25 445,098.57 15,578.45 - 460,677.02 4,606.77 456,070.25 14,119.04 - 15,184.20 15,715.65 531.45 - 15,715.65 78.58 15,637.07 471,707.32 26 471,707.32 16,509.76 - 488,217.08 4,882.17 483,334.91 14,260.23 - 15,325.39 15,861.78 536.39 - 15,861.78 79.31 15,782.47 499,117.38 27 499,117.38 17,469.11 - 516,586.49 5,165.86 511,420.62 14,402.84 - 15,468.00 16,009.38 541.38 - 16,009.38 80.05 15,929.33 527,349.95 28 527,349.95 18,457.25 - 545,807.20 5,458.07 540,349.13 14,546.86 - 15,612.02 16,158.44 546.42 - 16,158.44 80.79 16,077.65 556,426.78 29 556,426.78 19,474.94 - 575,901.72 5,759.02 570,142.70 14,692.33 - 15,757.49 16,309.00 551.51 - 16,309.00 81.55 16,227.46 586,370.16 30 586,370.16 20,522.96 - 606,893.12 6,068.93 600,824.19 14,839.26 - 15,904.42 16,461.07 556.65 - 16,461.07 82.31 16,378.77 617,202.95 31 617,202.95 21,602.10 - 638,805.06 6,388.05 632,417.01 14,987.65 - 16,052.81 16,614.66 561.85 - 16,614.66 83.07 16,531.58 648,948.59 32 648,948.59 22,713.20 - 671,661.79 6,716.62 664,945.17 15,137.53 - 16,202.69 16,769.78 567.09 - 16,769.78 83.85 16,685.93 681,631.10 33 681,631.10 23,857.09 - 705,488.19 7,054.88 698,433.31 15,288.90 - 16,354.06 16,926.45 572.39 - 16,926.45 84.63 16,841.82 715,275.13 34 715,275.13 25,034.63 - 740,309.76 7,403.10 732,906.66 15,441.79 - 16,506.95 17,084.69 577.74 - 17,084.69 85.42 16,999.27 749,905.93 35 749,905.93 26,246.71 - 776,152.64 7,761.53 768,391.11 15,596.21 - 16,661.37 17,244.52 583.15 - 17,244.52 86.22 17,158.29 785,549.40 36 785,549.40 27,494.23 - 813,043.63 8,130.44 804,913.20 15,752.17 - 16,817.33 17,405.94 588.61 - 17,405.94 87.03 17,318.91 822,232.10 37 822,232.10 28,778.12 - 851,010.23 8,510.10 842,500.12 15,909.69 - 16,974.85 17,568.97 594.12 - 17,568.97 87.84 17,481.13 859,981.25 38 859,981.25 30,099.34 - 890,080.59 8,900.81 881,179.79 16,068.79 - 17,133.95 17,733.64 599.69 - 17,733.64 88.67 17,644.97 898,824.76 39 898,824.76 31,458.87 - 930,283.62 9,302.84 920,980.79 16,229.48 - 17,294.64 17,899.95 605.31 - 17,899.95 89.50 17,810.45 938,791.23 40 938,791.23 32,857.69 - 971,648.93 9,716.49 961,932.44 16,391.77 - 17,456.93 18,067.92 610.99 - 18,067.92 90.34 17,977.58 979,910.02 41 979,910.02 34,296.85 - 1,014,206.87 10,142.07 1,004,064.80 16,555.69 - 17,620.85 18,237.58 616.73 - 18,237.58 91.19 18,146.39 1,022,211.19 42 1,022,211.19 35,777.39 - 1,057,988.59 10,579.89 1,047,408.70 16,721.25 - 17,786.41 18,408.93 622.52 - 18,408.93 92.04 18,316.88 1,065,725.58 43 1,065,725.58 37,300.40 - 1,103,025.98 11,030.26 1,091,995.72 16,888.46 - 17,953.62 18,581.99 628.38 - 18,581.99 92.91 18,489.08 1,110,484.80 44 1,110,484.80 38,866.97 - 1,149,351.77 11,493.52 1,137,858.25 17,057.34 - 18,122.50 18,756.79 634.29 - 18,756.79 93.78 18,663.01 1,156,521.26 45 1,156,521.26 40,478.24 - 1,196,999.50 11,970.00 1,185,029.51 17,227.92 - 18,293.08 18,933.33 640.26 - 18,933.33 94.67 18,838.67 1,203,868.18 46 1,203,868.18 42,135.39 - 1,246,003.56 12,460.04 1,233,543.53 17,400.19 - 18,465.35 19,111.64 646.29 - 19,111.64 95.56 19,016.08 1,252,559.61 47 1,252,559.61 43,839.59 - 1,296,399.20 12,963.99 1,283,435.20 17,574.20 - 18,639.36 19,291.73 652.38 - 19,291.73 96.46 19,195.28 1,302,630.48 48 1,302,630.48 45,592.07 - 1,348,222.55 13,482.23 1,334,740.32 17,749.94 - 18,815.10 19,473.63 658.53 - 19,473.63 97.37 19,376.26 1,354,116.58 49 1,354,116.58 47,394.08 - 1,401,510.66 14,015.11 1,387,495.55 17,927.44 - 18,992.60 19,657.34 664.74 - 19,657.34 98.29 19,559.05 1,407,054.61 50 1,407,054.61 49,246.91 - 1,456,301.52 14,563.02 1,441,738.50 18,106.71 - 19,171.87 19,842.89 671.02 - 19,842.89 99.21 19,743.67 1,461,482.18 51 1,461,482.18 51,151.88 - 1,512,634.05 15,126.34 1,497,507.71 18,287.78 - 19,352.94 20,030.29 677.35 - 20,030.29 100.15 19,930.14 1,517,437.85 52 1,517,437.85 53,110.32 - 1,570,548.18 15,705.48 1,554,842.70 18,470.66 - 19,535.82 20,219.57 683.75 - 20,219.57 101.10 20,118.47 1,574,961.17 53 1,574,961.17 55,123.64 - 1,630,084.81 16,300.85 1,613,783.96 18,655.36 - 19,720.52 20,410.74 690.22 - 20,410.74 102.05 20,308.69 1,634,092.65 54 1,634,092.65 57,193.24 - 1,691,285.89 16,912.86 1,674,373.03 18,841.92 - 19,907.08 20,603.83 696.75 - 20,603.83 103.02 20,500.81 1,694,873.84 55 1,694,873.84 59,320.58 - 1,754,194.43 17,541.94 1,736,652.48 19,030.34 - 20,095.50 20,798.84 703.34 - 20,798.84 103.99 20,694.84 1,757,347.33 56 1,757,347.33 61,507.16 - 1,818,854.48 18,188.54 1,800,665.94 19,220.64 - 20,285.80 20,995.80 710.00 - 20,995.80 104.98 20,890.82 1,821,556.76 57 1,821,556.76 63,754.49 - 1,885,311.25 18,853.11 1,866,458.14 19,412.85 - 20,478.01 21,194.74 716.73 - 21,194.74 105.97 21,088.76 1,887,546.90 58 1,887,546.90 66,064.14 - 1,953,611.04 19,536.11 1,934,074.93 19,606.97 - 20,672.13 21,395.66 723.52 - 21,395.66 106.98 21,288.68 1,955,363.61 59 1,955,363.61 68,437.73 - 2,023,801.34 20,238.01 2,003,563.32 19,803.04 - 20,868.20 21,598.59 730.39 - 21,598.59 107.99 21,490.60 2,025,053.92 60 2,025,053.92 70,876.89 - 2,095,930.81 20,959.31 2,074,971.50 20,001.08 - 21,066.24 21,803.55 737.32 - 21,803.55 109.02 21,694.54 2,096,666.04 61 2,096,666.04 73,383.31 - 2,170,049.35 21,700.49 2,148,348.86 20,201.09 - 21,266.25 22,010.56 744.32 - 22,010.56 110.05 21,900.51 2,170,249.37 62 2,170,249.37 75,958.73 - 2,246,208.10 22,462.08 2,223,746.01 20,403.10 - 21,468.26 22,219.65 751.39 - 22,219.65 111.10 22,108.55 2,245,854.56 63 2,245,854.56 78,604.91 - 2,324,459.47 23,244.59 2,301,214.88 20,607.13 - 21,672.29 22,430.82 758.53 - 22,430.82 112.15 22,318.66 2,323,533.54 64 2,323,533.54 81,323.67 - 2,404,857.21 24,048.57 2,380,808.64 20,813.20 - 21,878.36 22,644.10 765.74 - 22,644.10 113.22 22,530.88 2,403,339.52 65 2,403,339.52 84,116.88 - 2,487,456.41 24,874.56 2,462,581.84 21,021.33 - 22,086.49 22,859.52 773.03 - 22,859.52 114.30 22,745.22 2,485,327.06 66 2,485,327.06 86,986.45 - 2,572,313.51 25,723.14 2,546,590.38 21,231.54 - 22,296.70 23,077.09 780.38 - 23,077.09 115.39 22,961.70 2,569,552.08 67 2,569,552.08 89,934.32 - 2,659,486.40 26,594.86 2,632,891.54 21,443.86 - 22,509.02 23,296.84 787.82 - 23,296.84 116.48 23,180.35 2,656,071.89 68 2,656,071.89 92,962.52 - 2,749,034.41 27,490.34 2,721,544.06 21,658.30 - 22,723.46 23,518.78 795.32 - 23,518.78 117.59 23,401.19 2,744,945.25 69 2,744,945.25 96,073.08 - 2,841,018.33 28,410.18 2,812,608.15 21,874.88 - 22,940.04 23,742.94 802.90 - 23,742.94 118.71 23,624.23 2,836,232.38 70 2,836,232.38 99,268.13 - 2,935,500.51 29,355.01 2,906,145.50 22,093.63 - 23,158.79 23,969.35 810.56 - 23,969.35 119.85 23,849.50 2,929,995.00 71 2,929,995.00 102,549.83 - 3,032,544.83 30,325.45 3,002,219.38 22,314.57 - 23,379.73 24,198.02 818.29 - 24,198.02 120.99 24,077.03 3,026,296.41 72 3,026,296.41 105,920.37 - 3,132,216.78 31,322.17 3,100,894.61 22,537.71 - 23,602.87 24,428.97 826.10 - 24,428.97 122.14 24,306.83 3,125,201.44 73 3,125,201.44 109,382.05 - 3,234,583.49 32,345.83 3,202,237.66 22,763.09 - 23,828.25 24,662.24 833.99 - 24,662.24 123.31 24,538.93 3,226,776.58 74 3,226,776.58 112,937.18 - 3,339,713.77 33,397.14 3,306,316.63 22,990.72 - 24,055.88 24,897.84 841.96 - 24,897.84 124.49 24,773.35 3,331,089.97 Totales 949,113.30 716,809.96 - 770,067.96 26,952.38 - 3,985.10




o s/ si (comrsi)



Saldo neto si = SI - comssi





Comisión rend. s/

apt (comrapt)


Comisión saldo s/

Sapt (comsapt)

Aportación anual

Capitalizada

24 de 49

Contador $ Prom

Datos fijos ** Se inicializan con estos valores1 30 6,307.93 6,307.93 Celda Valor2 29 6,245.48 - H6 219.82 3 28 6,183.64 - H7 155.39 4 27 6,122.42 - 5 26 6,061.80 - 6 25 6,001.78 - 7 24 5,942.36 - 8 23 5,883.52 - 9 22 5,825.27 -

10 21 5,767.59 - 11 20 5,710.49 - 12 19 5,653.95 - 13 18 5,597.97 - 14 17 5,542.54 - 15 16 5,487.67 - 16 15 5,433.33 - 17 14 5,379.54 - 18 13 5,326.28 - 19 12 5,273.54 - 20 11 5,221.33 - 21 10 5,169.63 - 22 9 5,118.45 - 23 8 5,067.77 - 24 7 5,017.59 - 25 6 4,967.91 - 26 5 4,918.73 - 27 4 4,870.03 - 28 3 4,821.81 - 29 2 4,774.07 - 30 1 4,726.80 - 31 0 4,680.00 - 32 -1 4,633.66 - 33 -2 4,587.79 - 34 -3 4,542.36 - 35 -4 4,497.39 - 36 -5 4,452.86 - 37 -6 4,408.77 - 38 -7 4,365.12 - 39 -8 4,321.90 - 40 -9 4,279.11 - 41 -10 4,236.74 - 42 -11 4,194.79 - 43 -12 4,153.26 - 44 -13 4,112.14 - 45 -14 4,071.43 - 46 -15 4,031.12 - 47 -16 3,991.20 - 48 -17 3,951.69 - 49 -18 3,912.56 - 50 -19 3,873.82 - 51 -20 3,835.47 - 52 -21 3,797.49 - 53 -22 3,759.89 - 54 -23 3,722.67 - 55 -24 3,685.81 - 56 -25 3,649.32 - 57 -26 3,613.18 - 58 -27 3,577.41 - 59 -28 3,541.99 - 60 -29 3,506.92 - 61 -30 3,472.20 - 62 -31 3,437.82 - 63 -32 3,403.78 - 64 -33 3,370.08 - 65 -34 3,336.72 - 66 -35 3,303.68 - 67 -36 3,270.97 - 68 -37 3,238.58 - 69 -38 3,206.52 - 70 -39 3,174.77 - 71 -40 3,143.34 - 72 -41 3,112.21 - 73 -42 3,081.40 - 74 -43 3,050.89 -

6,307.93

Salario Regulado

Saldo inicial $99,824.400.035 30


10 136,050.41 140,812.17 11 140,812.17 145,740.60 12 145,740.60 150,841.52 13 150,841.52 156,120.98 14 156,120.98 161,585.21 15 161,585.21 167,240.69 16 167,240.69 173,094.12 17 173,094.12 179,152.41 18 179,152.41 185,422.74 19 185,422.74 191,912.54 20 191,912.54 198,629.48 21 198,629.48 205,581.51 22 205,581.51 212,776.86 23 212,776.86 220,224.05 24 220,224.05 227,931.90 25 227,931.90 235,909.51 26 235,909.51 244,166.35 27 244,166.35 252,712.17 28 252,712.17 261,557.09 29 261,557.09 270,711.59 30 270,711.59 280,186.50 31 280,186.50 289,993.02 32 289,993.02 300,142.78 33 300,142.78 310,647.78 34 310,647.78 321,520.45 35 321,520.45 332,773.67 36 332,773.67 344,420.74 37 344,420.74 356,475.47 38 356,475.47 368,952.11 39 368,952.11 381,865.44 40 381,865.44 395,230.73 41 395,230.73 409,063.80 42 409,063.80 423,381.03 43 423,381.03 438,199.37 44 438,199.37 453,536.35 45 453,536.35 469,410.12 46 469,410.12 485,839.48

47 485,839.48 502,843.86 48 502,843.86 520,443.39 49 520,443.39 538,658.91 50 538,658.91 557,511.97 51 557,511.97 577,024.89 52 577,024.89 597,220.76 53 597,220.76 618,123.49 54 618,123.49 639,757.81 55 639,757.81 662,149.33 56 662,149.33 685,324.56 57 685,324.56 709,310.92 58 709,310.92 734,136.80 59 734,136.80 759,831.59 60 759,831.59 786,425.70 61 786,425.70 813,950.60 62 813,950.60 842,438.87 63 842,438.87 871,924.23 64 871,924.23 902,441.58 65 902,441.58 934,027.03 66 934,027.03 966,717.98 67 966,717.98 1,000,553.11 68 1,000,553.11 1,035,572.47 69 1,035,572.47 1,071,817.50 70 1,071,817.50 1,109,331.11 71 1,109,331.11 1,148,157.70 72 1,148,157.70 1,188,343.22 73 1,188,343.22 1,229,935.24 74 1,229,935.24 1,272,982.97 75 1,272,982.97 1,317,537.37 76 1,317,537.37 1,363,651.18 77 1,363,651.18 1,411,378.97 78 1,411,378.97 1,460,777.24 79 1,460,777.24 1,511,904.44 80 1,511,904.44 1,564,821.09 81 1,564,821.09 1,619,589.83 82 1,619,589.83 1,676,275.48 83 1,676,275.48 1,734,945.12 84 1,734,945.12 1,795,668.20 85 1,795,668.20 1,858,516.58 86 1,858,516.58 1,923,564.67 87 1,923,564.67 1,990,889.43 88 1,990,889.43 2,060,570.56 89 2,060,570.56 2,132,690.53 90 2,132,690.53 2,207,334.70 91 2,207,334.70 2,284,591.41 92 2,284,591.41 2,364,552.11 93 2,364,552.11 2,447,311.43 94 2,447,311.43 2,532,967.33 95 2,532,967.33 2,621,621.19 96 2,621,621.19 2,713,377.93

97 2,713,377.93 2,808,346.16 98 2,808,346.16 2,906,638.28 99 2,906,638.28 3,008,370.62

100 3,008,370.62 3,113,663.59 101 3,113,663.59 3,222,641.81 102 3,222,641.81 3,335,434.28 103 3,335,434.28 3,452,174.48 104 3,452,174.48 3,573,000.58 105 3,573,000.58 3,698,055.60 106 3,698,055.60 3,827,487.55 107 3,827,487.55 3,961,449.61 108 3,961,449.61 4,100,100.35 109 4,100,100.35 4,243,603.86 110 4,243,603.86 4,392,130.00 111 4,392,130.00 4,545,854.55 112 4,545,854.55 4,704,959.46 113 4,704,959.46 4,869,633.04 114 4,869,633.04 5,040,070.19 115 5,040,070.19 5,216,472.65 116 5,216,472.65 5,399,049.19 117 5,399,049.19 5,588,015.91 118 5,588,015.91 5,783,596.47 119 5,783,596.47 5,986,022.35 120 5,986,022.35 6,195,533.13 121 6,195,533.13 6,412,376.79 122 6,412,376.79 6,636,809.98 123 6,636,809.98 6,869,098.33 124 6,869,098.33 7,109,516.77 125 7,109,516.77 7,358,349.85 126 7,358,349.85 7,615,892.10 127 7,615,892.10 7,882,448.32 128 7,882,448.32 8,158,334.01 129 8,158,334.01 8,443,875.71 130 8,443,875.71 8,739,411.35 131 8,739,411.35 9,045,290.75 132 9,045,290.75 9,361,875.93 133 9,361,875.93 9,689,541.59 134 9,689,541.59 10,028,675.54 135 10,028,675.54 10,379,679.19 136 10,379,679.19 10,742,967.96 137 10,742,967.96 11,118,971.84 138 11,118,971.84 11,508,135.85 139 11,508,135.85 11,910,920.60 140 11,910,920.60 12,327,802.83 141 12,327,802.83 12,759,275.92 142 12,759,275.92 13,205,850.58 143 13,205,850.58 13,668,055.35 144 13,668,055.35 14,146,437.29 145 14,146,437.29 14,641,562.59 146 14,641,562.59 15,154,017.29

147 15,154,017.29 15,684,407.89 148 15,684,407.89 16,233,362.17 149 16,233,362.17 16,801,529.84 150 16,801,529.84 17,389,583.39 151 17,389,583.39 17,998,218.81 152 17,998,218.81 18,628,156.46 153 18,628,156.46 19,280,141.94 154 19,280,141.94 19,954,946.91 155 19,954,946.91 20,653,370.05 156 20,653,370.05 21,376,238.00 157 21,376,238.00 22,124,406.33 158 22,124,406.33 22,898,760.55 159 22,898,760.55 23,700,217.17 160 23,700,217.17 24,529,724.77 161 24,529,724.77 25,388,265.14 162 25,388,265.14 26,276,854.42 163 26,276,854.42 27,196,544.33 164 27,196,544.33 28,148,423.38 165 28,148,423.38 29,133,618.19 166 29,133,618.19 30,153,294.83 167 30,153,294.83 31,208,660.15 168 31,208,660.15 32,300,963.26 169 32,300,963.26 33,431,496.97 170 33,431,496.97 34,601,599.36 171 34,601,599.36 35,812,655.34 172 35,812,655.34 37,066,098.28 173 37,066,098.28 38,363,411.72 174 38,363,411.72 39,706,131.13 175 39,706,131.13 41,095,845.72 176 41,095,845.72 42,534,200.32 177 42,534,200.32 44,022,897.33 178 44,022,897.33 45,563,698.74 179 45,563,698.74 47,158,428.19 180 47,158,428.19 48,808,973.18 181 48,808,973.18 50,517,287.24 182 50,517,287.24 52,285,392.29 183 52,285,392.29 54,115,381.02 184 54,115,381.02 56,009,419.36 185 56,009,419.36 57,969,749.04 186 57,969,749.04 59,998,690.25 187 59,998,690.25 62,098,644.41 188 62,098,644.41 64,272,096.97 189 64,272,096.97 66,521,620.36 190 66,521,620.36 68,849,877.07 191 68,849,877.07 71,259,622.77 192 71,259,622.77 73,753,709.57 193 73,753,709.57 76,335,089.40 194 76,335,089.40 79,006,817.53 195 79,006,817.53 81,772,056.14 196 81,772,056.14 84,634,078.11

197 84,634,078.11 87,596,270.84 198 87,596,270.84 90,662,140.32 199 90,662,140.32 93,835,315.23 200 93,835,315.23 97,119,551.27 201 97,119,551.27 100,518,735.56 202 100,518,735.56 104,036,891.31 203 104,036,891.31 107,678,182.50 204 107,678,182.50 111,446,918.89 205 111,446,918.89 115,347,561.05 206 115,347,561.05 119,384,725.69 207 119,384,725.69 123,563,191.09 208 123,563,191.09 127,887,902.77 209 127,887,902.77 132,363,979.37 210 132,363,979.37 136,996,718.65 211 136,996,718.65 141,791,603.80 212 141,791,603.80 146,754,309.93 213 146,754,309.93 151,890,710.78 214 151,890,710.78 157,206,885.66 215 157,206,885.66 162,709,126.66 216 162,709,126.66 168,403,946.09 217 168,403,946.09 174,298,084.20 218 174,298,084.20 180,398,517.15 219 180,398,517.15 186,712,465.25 220 186,712,465.25 193,247,401.53 221 193,247,401.53 200,011,060.59 222 200,011,060.59 207,011,447.71 223 207,011,447.71 214,256,848.38 224 214,256,848.38 221,755,838.07

edad16 24.83 297.90 17 24.69 296.24 18 24.54 294.53 19 24.40 292.77 20 24.25 290.96 21 24.09 289.10 22 23.93 287.19 23 23.77 285.24 24 23.60 283.23 25 23.43 281.18 26 23.26 279.07 27 23.08 276.91 28 22.89 274.69 29 22.70 272.42 30 22.51 270.09 31 22.31 267.70 32 22.10 265.25 33 21.89 262.74 34 21.68 260.16 35 21.46 257.52 36 21.23 254.81 37 21.00 252.04 38 20.77 249.19 39 20.52 246.27 40 20.27 243.27 41 20.02 240.20 42 19.75 237.05 43 19.48 233.82 44 19.21 230.51 31.7545 18.93 227.11 30.8346 18.64 223.64 30.0047 18.34 220.08 29.1748 18.04 216.45 28.3349 17.73 212.72 27.5050 17.41 208.92 26.7551 17.09 205.03 25.9252 16.76 201.07 25.0853 16.42 197.02 24.3354 16.07 192.90 23.5055 15.73 188.70 22.7556 15.37 184.43 21.9257 15.01 180.09 21.1758 14.64 175.69 20.4259 14.27 171.22 19.6760 13.89 166.70 18.9261 13.51 162.12 18.1762 13.13 157.50 17.5063 12.74 152.84 16.7564 12.35 148.15 16.0865 11.95 143.43 15.4266 11.56 138.70 14.7567 11.16 133.95 14.0868 10.77 129.20 13.4269 10.37 124.45 12.8370 9.98 119.72 12.1771 9.59 115.02 11.5872 9.20 110.35 11.0073 8.81 105.72 10.5074 8.43 101.15 9.92

Renta vitalicia

Meses con aguinaldo

Años pagados de pensión

75 8.05 96.64 9.4276 7.68 92.20 8.9277 7.32 87.84 8.4278 6.96 83.57 7.9279 6.62 79.40 7.5080 6.28 75.34 7.0081 5.95 71.39 6.5882 5.63 67.57 6.2583 5.32 63.88 5.8384 5.03 60.33 5.5085 4.74 56.92 5.1786 4.47 53.66 4.8387 4.21 50.55 4.5088 3.97 47.58 4.2589 3.73 44.76 3.9290 3.51 42.08 3.6791 3.30 39.55 3.4292 3.10 37.15 3.2593 2.91 34.89 3.0094 2.73 32.77 2.8395 2.56 30.77 2.6796 2.41 28.89 2.5097 2.26 27.13 2.3398 2.12 25.48 2.1799 2.00 23.95 2.00

100 1.88 22.51 1.92101 1.76 21.17 1.75102 1.66 19.92 1.67103 1.56 18.76 1.58104 1.47 17.67 1.50105 1.39 16.63 1.42106 1.30 15.61 1.25107 1.21 14.54 1.17108 1.10 13.20 1.08109 0.92 11.06 0.92110

TABLA NOMINAL

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 3015 0.6416 0.63 1.2817 0.62 1.26 1.9218 0.61 1.24 1.89 2.5619 0.60 1.22 1.86 2.52 3.2020 0.59 1.20 1.83 2.48 3.15 3.8421 0.58 1.18 1.80 2.44 3.11 3.78 4.4822 0.57 1.16 1.77 2.40 3.06 3.73 4.42 5.1223 0.56 1.14 1.74 2.36 3.01 3.67 4.35 5.05 5.7624 0.55 1.12 1.71 2.32 2.95 3.61 4.28 4.97 5.68 6.4025 0.54 1.09 1.68 2.28 2.90 3.54 4.21 4.89 5.59 6.31 7.0426 0.52 1.07 1.64 2.23 2.85 3.48 4.14 4.81 5.50 6.21 6.94 7.6827 0.52 1.05 1.61 2.19 2.79 3.42 4.06 4.73 5.41 6.11 6.83 7.57 8.3228 0.52 1.05 1.57 2.14 2.74 3.35 3.99 4.64 5.32 6.01 6.72 7.45 8.20 8.9629 0.52 1.05 1.57 2.10 2.68 3.28 3.91 4.56 5.22 5.91 6.61 7.33 8.07 8.83 9.6030 0.52 1.05 1.57 2.10 2.62 3.21 3.83 4.47 5.12 5.80 6.50 7.21 7.95 8.70 9.46 10.0831 0.52 1.05 1.57 2.10 2.62 3.14 3.75 4.38 5.03 5.69 6.38 7.09 7.81 8.56 9.32 9.93 10.5632 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.29 4.92 5.58 6.26 6.96 7.68 8.42 9.17 9.78 10.41 11.0433 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.82 5.47 6.14 6.83 7.54 8.27 9.02 9.63 10.25 10.88 11.5234 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.36 6.02 6.70 7.40 8.12 8.86 9.47 10.09 10.71 11.35 12.0035 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.89 6.57 7.26 7.97 8.70 9.30 9.92 10.54 11.18 11.83 12.4836 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.43 7.11 7.82 8.54 9.14 9.75 10.37 11.00 11.65 12.30 12.9637 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.96 7.66 8.38 8.97 9.57 10.19 10.82 11.46 12.11 12.77 13.4438 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.50 8.21 8.79 9.40 10.01 10.63 11.27 11.92 12.58 13.25 13.9239 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 8.04 8.62 9.21 9.82 10.44 11.08 11.72 12.38 13.04 13.72 14.4040 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.44 9.03 9.63 10.25 10.88 11.52 12.17 12.84 13.51 14.19 15.3641 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.84 9.44 10.05 10.68 11.31 11.96 12.62 13.29 13.98 15.14 16.3242 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.24 9.85 10.47 11.10 11.75 12.41 13.07 13.75 14.91 16.08 17.2943 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.64 10.26 10.89 11.53 12.18 12.85 13.53 14.67 15.84 17.03 18.2544 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 10.04 10.67 11.31 11.96 12.62 13.29 14.43 15.59 16.77 17.98 19.2145 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.45 11.08 11.73 12.39 13.06 14.18 15.33 16.50 17.70 18.9246 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.22 10.85 11.49 12.15 12.81 13.93 15.07 16.23 17.42 18.6347 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.22 10.61 11.25 11.90 12.56 13.67 14.80 15.95 17.13 18.3448 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.22 10.61 11.01 11.65 12.31 13.40 14.52 15.67 16.84 18.0349 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.22 10.61 11.01 11.40 12.05 13.13 14.24 15.37 16.54 17.7250 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.22 10.61 11.01 11.40 11.79 12.86 13.95 15.08 16.23 17.4151 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.22 10.61 11.01 11.40 11.79 12.58 13.66 14.77 15.91 17.0852 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.22 10.61 11.01 11.40 11.79 12.58 13.36 14.46 15.59 16.7553 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.22 10.61 11.01 11.40 11.79 12.58 13.36 14.15 15.27 16.4254 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.22 10.61 11.01 11.40 11.79 12.58 13.36 14.15 14.94 16.0755 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.22 10.61 11.01 11.40 11.79 12.58 13.36 14.15 14.94 15.7256 0.51 1.02 1.54 2.05 2.56 3.07 3.59 4.10 4.61 5.12 5.63 6.15 6.66 7.17 7.68 8.07 8.45 8.84 9.22 9.60 9.99 10.37 10.76 11.14 11.52 12.29 13.06 13.83 14.60 15.3757 0.50 1.00 1.50 2.00 2.50 3.00 3.50 4.00 4.50 5.00 5.50 6.00 6.50 7.00 7.50 7.88 8.25 8.63 9.00 9.38 9.75 10.13 10.50 10.88 11.25 12.00 12.75 13.50 14.25 15.0058 0.49 0.98 1.46 1.95 2.44 2.93 3.42 3.90 4.39 4.88 5.37 5.85 6.34 6.83 7.32 7.68 8.05 8.42 8.78 9.15 9.51 9.88 10.25 10.61 10.98 11.71 12.44 13.17 13.91 14.6459 0.48 0.95 1.43 1.90 2.38 2.85 3.33 3.80 4.28 4.76 5.23 5.71 6.18 6.66 7.13 7.49 7.85 8.20 8.56 8.92 9.27 9.63 9.99 10.34 10.70 11.41 12.13 12.84 13.55 14.2760 0.46 0.93 1.39 1.85 2.31 2.78 3.24 3.70 4.17 5.56 5.56 5.56 6.02 6.48 6.94 7.29 7.64 7.99 8.33 8.68 9.03 9.37 9.72 10.07 10.42 11.11 11.81 12.50 13.19 13.8961 0.45 0.90 1.35 1.80 2.25 2.70 3.15 3.60 4.05 5.67 5.67 5.67 5.85 6.30 6.75 7.09 7.43 7.77 8.10 8.44 8.78 9.12 9.45 9.79 10.13 10.81 11.48 12.16 12.83 13.5162 0.44 0.87 1.31 1.75 2.19 2.62 3.06 3.50 3.94 5.77 5.77 5.77 5.77 6.12 6.56 6.89 7.22 7.55 7.87 8.20 8.53 8.86 9.19 9.51 9.84 10.50 11.15 11.81 12.47 13.1263 0.42 0.85 1.27 1.70 2.12 2.55 2.97 3.40 3.82 5.86 5.86 5.86 5.86 5.94 6.37 6.69 7.00 7.32 7.64 7.96 8.28 8.60 8.91 9.23 9.55 10.19 10.82 11.46 12.10 12.7364 0.41 0.82 1.23 1.65 2.06 2.47 2.88 3.29 3.70 5.92 5.92 5.92 5.92 5.92 6.17 6.48 6.79 7.10 7.41 7.71 8.02 8.33 8.64 8.95 9.26 9.87 10.49 11.11 11.73 12.3465 0.40 0.80 1.19 1.59 1.99 2.39 2.79 3.19 3.58 5.97 5.97 5.97 5.97 5.97 5.97 6.27 6.57 6.87 7.17 7.47 7.77 8.07 8.36 8.66 8.96 9.56 10.16 10.75 11.35 11.95

TABLA DESCUENTO

Tabla SS1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30

15 0.2416 0.23 0.4917 0.23 0.48 0.7618 0.23 0.47 0.75 1.0519 0.22 0.47 0.74 1.03 1.3520 0.22 0.46 0.72 1.02 1.33 1.6821 0.21 0.45 0.71 1.00 1.31 1.66 2.0322 0.21 0.44 0.70 0.98 1.29 1.63 2.00 2.4023 0.21 0.43 0.69 0.97 1.27 1.61 1.97 2.37 2.8024 0.20 0.43 0.67 0.95 1.25 1.58 1.94 2.33 2.76 3.2225 0.20 0.42 0.66 0.93 1.23 1.55 1.91 2.29 2.71 3.17 3.6626 0.19 0.41 0.65 0.91 1.20 1.52 1.87 2.26 2.67 3.12 3.61 4.1427 0.20 0.40 0.63 0.89 1.18 1.50 1.84 2.22 2.63 3.07 3.55 4.07 4.6428 0.21 0.41 0.62 0.88 1.16 1.47 1.81 2.18 2.58 3.02 3.50 4.01 4.57 5.1729 0.21 0.43 0.64 0.86 1.13 1.44 1.77 2.14 2.54 2.97 3.44 3.95 4.50 5.09 5.7330 0.22 0.44 0.67 0.89 1.11 1.41 1.74 2.10 2.49 2.92 3.38 3.88 4.43 5.01 5.65 6.2331 0.23 0.46 0.69 0.92 1.15 1.38 1.70 2.05 2.44 2.86 3.32 3.82 4.35 4.94 5.56 6.14 6.7532 0.24 0.48 0.71 0.95 1.19 1.43 1.66 2.01 2.39 2.81 3.26 3.75 4.28 4.85 5.47 6.04 6.65 7.3133 0.25 0.49 0.74 0.98 1.23 1.48 1.72 1.97 2.34 2.75 3.20 3.68 4.20 4.77 5.38 5.95 6.55 7.20 7.8934 0.25 0.51 0.76 1.02 1.27 1.53 1.78 2.04 2.29 2.69 3.13 3.61 4.12 4.68 5.29 5.85 6.45 7.09 7.78 8.5135 0.26 0.53 0.79 1.05 1.32 1.58 1.84 2.11 2.37 2.63 3.07 3.53 4.04 4.60 5.19 5.75 6.34 6.98 7.66 8.38 9.1636 0.27 0.55 0.82 1.09 1.36 1.64 1.91 2.18 2.45 2.73 3.00 3.46 3.96 4.51 5.10 5.65 6.23 6.86 7.54 8.26 9.02 9.8437 0.28 0.56 0.85 1.13 1.41 1.69 1.97 2.26 2.54 2.82 3.10 3.39 3.88 4.42 5.00 5.54 6.12 6.74 7.41 8.12 8.89 9.70 10.5738 0.29 0.58 0.88 1.17 1.46 1.75 2.04 2.34 2.63 2.92 3.21 3.50 3.80 4.33 4.90 5.43 6.01 6.62 7.28 7.99 8.75 9.55 10.41 11.3339 0.30 0.60 0.91 1.21 1.51 1.81 2.12 2.42 2.72 3.02 3.32 3.63 3.93 4.23 4.80 5.32 5.89 6.50 7.15 7.85 8.60 9.40 10.25 11.16 12.1340 0.31 0.63 0.94 1.25 1.56 1.88 2.19 2.50 2.82 3.13 3.44 3.75 4.07 4.38 4.69 5.21 5.77 6.37 7.02 7.71 8.45 9.24 10.09 10.99 11.95 13.3941 0.32 0.65 0.97 1.30 1.62 1.94 2.27 2.59 2.91 3.24 3.56 3.89 4.21 4.53 4.86 5.10 5.65 6.25 6.88 7.57 8.30 9.09 9.92 10.82 11.77 13.19 14.7242 0.34 0.67 1.01 1.34 1.68 2.01 2.35 2.68 3.02 3.35 3.69 4.02 4.36 4.69 5.03 5.28 5.53 6.12 6.75 7.42 8.15 8.92 9.75 10.64 11.58 12.99 14.51 16.1443 0.35 0.69 1.04 1.39 1.73 2.08 2.43 2.77 3.12 3.47 3.81 4.16 4.51 4.86 5.20 5.46 5.72 5.98 6.60 7.27 7.99 8.76 9.58 10.45 11.39 12.78 14.29 15.90 17.6344 0.36 0.72 1.08 1.44 1.79 2.15 2.51 2.87 3.23 3.59 3.95 4.31 4.67 5.03 5.38 5.65 5.92 6.19 6.46 7.12 7.83 8.59 9.40 10.27 11.19 12.57 14.06 15.66 17.37 19.2145 0.37 0.74 1.11 1.49 1.86 2.23 2.60 2.97 3.34 3.72 4.09 4.46 4.83 5.20 5.57 5.85 6.13 6.41 6.69 6.97 7.66 8.41 9.22 10.08 10.99 12.36 13.83 15.41 17.10 18.9246 0.38 0.77 1.15 1.54 1.92 2.31 2.69 3.08 3.46 3.85 4.23 4.61 5.00 5.38 5.77 6.06 6.34 6.63 6.92 7.21 7.50 8.24 9.03 9.88 10.79 12.14 13.59 15.15 16.83 18.6347 0.40 0.80 1.19 1.59 1.99 2.39 2.79 3.18 3.58 3.98 4.38 4.78 5.17 5.57 5.97 6.27 6.57 6.87 7.16 7.46 7.76 8.06 8.84 9.68 10.58 11.91 13.34 14.89 16.55 18.3448 0.41 0.82 1.24 1.65 2.06 2.47 2.88 3.30 3.71 4.12 4.53 4.94 5.35 5.77 6.18 6.49 6.80 7.11 7.41 7.72 8.03 8.34 8.65 9.48 10.37 11.68 13.10 14.62 16.27 18.0349 0.43 0.85 1.28 1.71 2.13 2.56 2.98 3.41 3.84 4.26 4.69 5.12 5.54 5.97 6.39 6.71 7.03 7.35 7.67 7.99 8.31 8.63 8.95 9.27 10.15 11.44 12.84 14.35 15.98 17.7250 0.44 0.88 1.32 1.76 2.21 2.65 3.09 3.53 3.97 4.41 4.85 5.29 5.74 6.18 6.62 6.95 7.28 7.61 7.94 8.27 8.60 8.94 9.27 9.60 9.93 11.20 12.58 14.07 15.68 17.4151 0.46 0.91 1.37 1.83 2.28 2.74 3.20 3.65 4.11 4.57 5.02 5.48 5.94 6.39 6.85 7.19 7.54 7.88 8.22 8.56 8.91 9.25 9.59 9.93 10.28 10.96 12.32 13.79 15.38 17.0852 0.47 0.95 1.42 1.89 2.36 2.84 3.31 3.78 4.25 4.73 5.20 5.67 6.14 6.62 7.09 7.44 7.80 8.15 8.51 8.86 9.22 9.57 9.93 10.28 10.64 11.34 12.05 13.50 15.07 16.7553 0.49 0.98 1.47 1.96 2.45 2.94 3.42 3.91 4.40 4.89 5.38 5.87 6.36 6.85 7.34 7.71 8.07 8.44 8.81 9.17 9.54 9.91 10.27 10.64 11.01 11.74 12.48 13.21 14.75 16.4254 0.51 1.01 1.52 2.03 2.53 3.04 3.54 4.05 4.56 5.06 5.57 6.08 6.58 7.09 7.60 7.97 8.35 8.73 9.11 9.49 9.87 10.25 10.63 11.01 11.39 12.15 12.91 13.67 14.43 16.0755 0.52 1.05 1.57 2.10 2.62 3.14 3.67 4.19 4.72 5.24 5.76 6.29 6.81 7.34 7.86 8.25 8.65 9.04 9.43 9.83 10.22 10.61 11.01 11.40 11.79 12.58 13.36 14.15 14.94 15.7256 0.51 1.02 1.54 2.05 2.56 3.07 3.59 4.10 4.61 5.12 5.63 6.15 6.66 7.17 7.68 8.07 8.45 8.84 9.22 9.60 9.99 10.37 10.76 11.14 11.52 12.29 13.06 13.83 14.60 15.3757 0.50 1.00 1.50 2.00 2.50 3.00 3.50 4.00 4.50 5.00 5.50 6.00 6.50 7.00 7.50 7.88 8.25 8.63 9.00 9.38 9.75 10.13 10.50 10.88 11.25 12.00 12.75 13.50 14.25 15.0058 0.49 0.98 1.46 1.95 2.44 2.93 3.42 3.90 4.39 4.88 5.37 5.85 6.34 6.83 7.32 7.68 8.05 8.42 8.78 9.15 9.51 9.88 10.25 10.61 10.98 11.71 12.44 13.17 13.91 14.6459 0.48 0.95 1.43 1.90 2.38 2.85 3.33 3.80 4.28 4.76 5.23 5.71 6.18 6.66 7.13 7.49 7.85 8.20 8.56 8.92 9.27 9.63 9.99 10.34 10.70 11.41 12.13 12.84 13.55 14.2760 0.46 0.93 1.39 1.85 2.31 2.78 3.24 3.70 4.17 5.56 5.56 5.56 6.02 6.48 6.94 7.29 7.64 7.99 8.33 8.68 9.03 9.37 9.72 10.07 10.42 11.11 11.81 12.50 13.19 13.8961 0.45 0.90 1.35 1.80 2.25 2.70 3.15 3.60 4.05 5.67 5.67 5.67 5.85 6.30 6.75 7.09 7.43 7.77 8.10 8.44 8.78 9.12 9.45 9.79 10.13 10.81 11.48 12.16 12.83 13.51

62 0.44 0.87 1.31 1.75 2.19 2.62 3.06 3.50 3.94 5.77 5.77 5.77 5.77 6.12 6.56 6.89 7.22 7.55 7.87 8.20 8.53 8.86 9.19 9.51 9.84 10.50 11.15 11.81 12.47 13.1263 0.42 0.85 1.27 1.70 2.12 2.55 2.97 3.40 3.82 5.86 5.86 5.86 5.86 5.94 6.37 6.69 7.00 7.32 7.64 7.96 8.28 8.60 8.91 9.23 9.55 10.19 10.82 11.46 12.10 12.7364 0.41 0.82 1.23 1.65 2.06 2.47 2.88 3.29 3.70 5.92 5.92 5.92 5.92 5.92 6.17 6.48 6.79 7.10 7.41 7.71 8.02 8.33 8.64 8.95 9.26 9.87 10.49 11.11 11.73 12.3465 0.40 0.80 1.19 1.59 1.99 2.39 2.79 3.19 3.58 5.97 5.97 5.97 5.97 5.97 5.97 6.27 6.57 6.87 7.17 7.47 7.77 8.07 8.36 8.66 8.96 9.56 10.16 10.75 11.35 11.95

Edad Actual 35 2030

Años Cotizados 6 58 55

Sexo M 29

Le faltan 23 años para tener el tiempo de cotización requerido para obtener su jubilación.


Dentro de 23 años usted tendrá 58 años. El requisito de edad para jubilación será de 58 años. Por lo tanto usted no se verá afectado .



Dentro de 23 años usted tendrá 58 años. El requisito de edad para jubilación será de 58

Edad Actual 35 2030

Años Cotizados 6 58 55

Sexo M 29


Dentro de 0 años usted tendrá 35 años. El requisito de edad para jubilación será de 0 años. Por lo tanto usted no se verá afectado .


Dentro de 0 años usted tendrá 35 años. El requisito de edad para jubilación será de 0

M E ADICION TS0 35 2007 0 6 350 36 2008 1 7 360 37 2009 2 8 37

49 38 2010 3 9 -1149 39 2011 4 10 -1050 40 2012 5 11 -1050 41 2013 6 12 -9 MUJERES51 42 2014 7 13 -9 EDAD MINIMO 3651 43 2015 8 14 -8 TS MINIMO 1052 44 2016 9 15 -852 45 2017 10 16 -753 46 2018 11 17 -7 2 53 47 2019 12 18 -6 EDAD TS=28 54 48 2020 13 19 -6 2030 2029 2030 203054 49 2021 14 20 -5 2030 2 203055 50 2022 15 21 -5 23 22 58

55 51 2023 16 22 -4 23 AÑOS Q FALTAN PARA JUBILARSE 56 52 2024 17 23 -4 58 REQUISTO EDAD PARA JUBILARSE56 53 2025 18 24 -3 23 no se verá afectado 57 54 2026 19 25 -3 ANTERIOR 57 55 2027 20 26 -2 TS 28 2258 56 2028 21 27 -2 Edad 5758 57 2029 22 28 -1 usted sí será afectado58 58 2030 23 29 058 59 2031 24 30 158 60 2032 25 31 258 61 2033 26 32 358 62 2034 27 33 458 63 2035 28 34 558 64 2036 29 35 658 65 2037 30 36 758 66 2038 31 37 858 67 2039 32 38 958 68 2040 33 39 1058 69 2041 34 40 1158 70 2042 35 41 1258 71 2043 36 42 1358 72 2044 37 43 1458 73 2045 38 44 15

58 74 2046 39 45 1658 75 2047 40 46 1758 76 2048 41 47 1858 77 2049 42 48 1958 78 2050 43 49 2058 79 2051 44 50 2158 80 2052 45 51 2258 81 2053 46 52 2358 82 2054 47 53 2458 83 2055 48 54 2558 84 2056 49 55 2658 85 2057 50 56 2758 86 2058 51 57 2858 87 2059 52 58 2958 88 2060 53 59 3058 89 2061 54 60 3158 90 2062 55 61 3258 91 2063 56 62 3358 92 2064 57 63 3458 93 2065 58 64 3558 94 2066 59 65 3658 95 2067 60 66 3758 96 2068 61 67 3858 97 2069 62 68 3958 98 2070 63 69 4058 99 2071 64 70 4158 100 2072 65 71 4258 101 2073 66 72 4358 102 2074 67 73 4458 103 2075 68 74 4558 104 2076 69 75 4658 105 2077 70 76 4758 106 2078 71 77 4858 107 2079 72 78 4958 108 2080 73 79 5058 109 2081 74 80 5158 110 2082 75 81 5258 111 2083 76 82 5358 112 2084 77 83 5458 113 2085 78 84 5558 114 2086 79 85 56

58 115 2087 80 86 5758 116 2088 81 87 5858 117 2089 82 88 5958 118 2090 83 89 6058 119 2091 84 90 6158 120 2092 85 91 6258 121 2093 86 92 6358 122 2094 87 93 6458 123 2095 88 94 6558 124 2096 89 95 6658 125 2097 90 96 6758 126 2098 91 97 6858 127 2099 92 98 6958 128 2100 93 99 7058 129 2101 94 100 7158 130 2102 95 101 7258 131 2103 96 102 7358 132 2104 97 103 7458 133 2105 98 104 7558 134 2106 99 105 7658 135 2107 100 106 7758 136 2108 101 107 7858 137 2109 102 108 7958 138 2110 103 109 8058 139 2111 104 110 8158 140 2112 105 111 8258 141 2113 106 112 8358 142 2114 107 113 8458 143 2115 108 114 8558 144 2116 109 115 8658 145 2117 110 116 8758 146 2118 111 117 8858 147 2119 112 118 8958 148 2120 113 119 9058 149 2121 114 120 9158 150 2122 115 121 9258 151 2123 116 122 9358 152 2124 117 123 9458 153 2125 118 124 9558 154 2126 119 125 9658 155 2127 120 126 97

58 156 2128 121 127 9858 157 2129 122 128 9958 158 2130 123 129 10058 159 2131 124 130 10158 160 2132 125 131 10258 161 2133 126 132 10358 162 2133 127 133 0

1

58 EDAD QUE VA A TENER

no se verá afectado

H E ADICIONALES DE TS0 35 2007 0 6 350 36 2008 1 7 360 37 2009 2 8 37

51 38 2010 3 9 -1351 39 2011 4 10 -1252 40 2012 5 11 -1252 41 2013 6 12 -1153 42 2014 7 13 -1153 43 2015 8 14 -1054 44 2016 9 15 -1054 45 2017 10 16 -955 46 2018 11 17 -9 2 55 47 2019 12 18 -8 EDAD TS=30 56 48 2020 13 19 -8 2032 2031 203256 49 2021 14 20 -7 2032 2 57 50 2022 15 21 -7 25 24

57 51 2023 16 22 -6 25 AÑOS Q FALTAN PARA JUBILARSE 58 52 2024 17 23 -6 0 REQUISTO EDAD PARA JUBILARSE58 53 2025 18 24 -5 059 54 2026 19 25 -5 ANTERIOR 59 55 2027 20 26 -4 TS 3060 56 2028 21 27 -4 Edad 5960 57 2029 22 28 -3 usted sí será afectado60 58 2030 23 29 -2 =SI(Y22>0,+Y22+ENTRADA_H!D3,B2)60 59 2031 24 30 -160 60 2032 25 31 060 61 2033 26 32 160 62 2034 27 33 260 63 2035 28 34 360 64 2036 29 35 460 65 2037 30 36 560 66 2038 31 37 660 67 2039 32 38 760 68 2040 33 39 860 69 2041 34 40 960 70 2042 35 41 1060 71 2043 36 42 1160 72 2044 37 43 1260 73 2045 38 44 13

60 74 2046 39 45 1460 75 2047 40 46 1560 76 2048 41 47 1660 77 2049 42 48 1760 78 2050 43 49 1860 79 2051 44 50 1960 80 2052 45 51 2060 81 2053 46 52 2160 82 2054 47 53 2260 83 2055 48 54 2360 84 2056 49 55 2460 85 2057 50 56 2560 86 2058 51 57 2660 87 2059 52 58 2760 88 2060 53 59 2860 89 2061 54 60 2960 90 2062 55 61 3060 91 2063 56 62 3160 92 2064 57 63 3260 93 2065 58 64 3360 94 2066 59 65 3460 95 2067 60 66 3560 96 2068 61 67 3660 97 2069 62 68 3760 98 2070 63 69 3860 99 2071 64 70 3960 100 2072 65 71 4060 101 2073 66 72 4160 102 2074 67 73 4260 103 2075 68 74 4360 104 2076 69 75 4460 105 2077 70 76 4560 106 2078 71 77 4660 107 2079 72 78 4760 108 2080 73 79 4860 109 2081 74 80 4960 110 2082 75 81 5060 111 2083 76 82 5160 112 2084 77 83 5260 113 2085 78 84 5360 114 2086 79 85 54

60 115 2087 80 86 5560 116 2088 81 87 5660 117 2089 82 88 5760 118 2090 83 89 5860 119 2091 84 90 5960 120 2092 85 91 6060 121 2093 86 92 6160 122 2094 87 93 6260 123 2095 88 94 6360 124 2096 89 95 6460 125 2097 90 96 6560 126 2098 91 97 6660 127 2099 92 98 6760 128 2100 93 99 6860 129 2101 94 100 6960 130 2102 95 101 7060 131 2103 96 102 7160 132 2104 97 103 7260 133 2105 98 104 7360 134 2106 99 105 7460 135 2107 100 106 7560 136 2108 101 107 7660 137 2109 102 108 7760 138 2110 103 109 7860 139 2111 104 110 7960 140 2112 105 111 8060 141 2113 106 112 8160 142 2114 107 113 8260 143 2115 108 114 8360 144 2116 109 115 8460 145 2117 110 116 8560 146 2118 111 117 8660 147 2119 112 118 8760 148 2120 113 119 8860 149 2121 114 120 8960 150 2122 115 121 9060 151 2123 116 122 9160 152 2124 117 123 9260 153 2125 118 124 9360 154 2126 119 125 9460 155 2127 120 126 95

60 156 2128 121 127 9660 157 2129 122 128 9760 158 2130 123 129 9860 159 2131 124 130 9960 160 2132 125 131 10060 161 2133 126 132 10160 162 2133 127 133 0

=SI(E2<=0,0,SI(V15=0,0,SI(V13=1,X22-E2,SI(BUSCAR(V15,C2:C129,A2:A129)<3,0,BUSCAR(V15,C2:C129,A2:A129)))))

20322032

60 1 =SI(V13=1,30-ENTRADA_H!D4,BUSCAR(U16,C2:C129,D2:D129))

AÑOS Q FALTAN PARA JUBILARSE 35 EDAD QUE VA A TENERREQUISTO EDAD PARA JUBILARSE

no se verá afectado

24

usted sí será afectado=SI(Y22>0,+Y22+ENTRADA_H!D3,B2)

=SI(E2<=0,0,SI(V15=0,0,SI(V13=1,X22-E2,SI(BUSCAR(V15,C2:C129,A2:A129)<3,0,BUSCAR(V15,C2:C129,A2:A129)))))

=SI(V13=1,30-ENTRADA_H!D4,BUSCAR(U16,C2:C129,D2:D129))

HOMBRE MUJER

PORCENTAJE PORCENTAJE

1 3.33 3.332 6.66 6.66 h m3 9.99 9.99 20.0% 20.0%4 13.32 13.325 16.65 16.656 19.98 19.987 23.31 23.318 26.64 26.649 29.97 29.97

10 33.3 33.311 36.63 36.6312 39.96 39.9613 43.29 43.2914 46.62 46.6215 50 5016 52.5 52.517 55 55

18 57.5 57.519 60 6020 62.5 62.521 65 6522 67.5 67.523 70 7024 72.5 72.525 75 7526 80 8027 85 8528 90 10029 95 10030 100 100

AÑOS COTIZADOS

Calculadora Pension y Edad Bono Nueva Ley ISSSTE

Documents

Transcript of Calculadora Pension y Edad Bono Nueva Ley ISSSTE