ABCDEFGHIJKLMNOPQRS
1
Cumul versements - FdG
=
(Versement du mois + Cumul Versements + PV purgées réinvesties (amputées des PS mais CSG déductible récupérée)) - Frais de gestion en décembre
2
Cumul PVs - FdG
=
(PV de Cumul Versements + Cumul PVs) - Frais de gestion en décembre
3
Solde=
Cumul Versements + Cumul PVs
4
PV purgée
=
Purge jusqu'à 4600€ en janvier
5
6
FdG1,00%
7
%PV/an5,00%
8
TMI30,00%Sans purgeAvec purge
9
MoisVersementsCumul versements - FdGCumul PVs - FdGSoldeCumul versements - FdGCumul PVs - FdGSoldePV purgéeMoisCapitalPVTotal brutImpôts (PS+PFL 7.5%)Total net sans purge
10
Sans purge120113 594,09 €32 504,29 €146 098,38 €-8 028,56 €138 069,82 €
11
11 000,00 €1 000,00 €4,07 €1 004,07 €1 000,00 €4,07 €1 004,07 €0,00 €Sans purge240216 326,56 €144 943,01 €361 269,57 €-35 800,92 €325 468,64 €
12
21 000,00 €2 000,00 €12,24 €2 012,24 €2 000,00 €12,24 €2 012,24 €0,00 €Sans purge360309 235,96 €368 963,94 €678 199,90 €-91 134,09 €587 065,80 €
13
31 000,00 €3 000,00 €24,51 €3 024,51 €3 000,00 €24,51 €3 024,51 €0,00 €Sans purge480393 261,55 €751 779,02 €1 145 040,57 €-185 689,42 €959 351,15 €
14
41 000,00 €4 000,00 €40,91 €4 040,91 €4 000,00 €40,91 €4 040,91 €0,00 €Avec purge120133 762,61 €7 969,09 €141 731,71 €-1 968,37 €139 763,34 €
15
51 000,00 €5 000,00 €61,44 €5 061,44 €5 000,00 €61,44 €5 061,44 €0,00 €Avec purge240271 287,60 €74 787,60 €346 075,19 €-18 472,54 €327 602,66 €
16
61 000,00 €6 000,00 €86,14 €6 086,14 €6 000,00 €86,14 €6 086,14 €0,00 €Avec purge360395 662,73 €251 375,93 €647 038,66 €-62 089,85 €584 948,80 €
17
71 000,00 €7 000,00 €115,01 €7 115,01 €7 000,00 €115,01 €7 115,01 €0,00 €Avec purge480508 145,37 €582 197,90 €1 090 343,27 €-143 802,88 €946 540,39 €
18
81 000,00 €8 000,00 €148,07 €8 148,07 €8 000,00 €148,07 €8 148,07 €0,00 €
19
91 000,00 €9 000,00 €185,34 €9 185,34 €9 000,00 €185,34 €9 185,34 €0,00 €
20
101 000,00 €10 000,00 €226,84 €10 226,84 €10 000,00 €226,84 €10 226,84 €0,00 €
21
111 000,00 €11 000,00 €272,58 €11 272,58 €11 000,00 €272,58 €11 272,58 €0,00 €
22
121 000,00 €11 880,00 €318,87 €12 198,87 €11 880,00 €318,87 €12 198,87 €0,00 €
23
131 000,00 €12 880,00 €372,64 €13 252,64 €13 148,90 €54,87 €13 203,77 €318,87 €
24
141 000,00 €13 880,00 €430,71 €14 310,71 €14 148,90 €112,74 €14 261,64 €0,00 €
25
151 000,00 €14 880,00 €493,09 €15 373,09 €15 148,90 €174,92 €15 323,82 €0,00 €
26
161 000,00 €15 880,00 €559,79 €16 439,79 €16 148,90 €241,42 €16 390,32 €0,00 €
27
171 000,00 €16 880,00 €630,84 €17 510,84 €17 148,90 €312,27 €17 461,17 €0,00 €
28
181 000,00 €17 880,00 €706,26 €18 586,26 €18 148,90 €387,48 €18 536,38 €0,00 €
29
191 000,00 €18 880,00 €786,06 €19 666,06 €19 148,90 €467,08 €19 615,98 €0,00 €
30
201 000,00 €19 880,00 €870,25 €20 750,25 €20 148,90 €551,07 €20 699,97 €0,00 €
31
211 000,00 €20 880,00 €958,87 €21 838,87 €21 148,90 €639,48 €21 788,38 €0,00 €
32
221 000,00 €21 880,00 €1 051,91 €22 931,91 €22 148,90 €732,32 €22 881,22 €0,00 €
33
231 000,00 €22 880,00 €1 149,42 €24 029,42 €23 148,90 €829,62 €23 978,52 €0,00 €
34
241 000,00 €23 641,20 €1 237,91 €24 879,11 €23 907,41 €921,09 €24 828,51 €0,00 €
35
251 000,00 €24 641,20 €1 343,35 €25 984,55 €25 684,17 €108,39 €25 792,56 €921,09 €
36
261 000,00 €25 641,20 €1 453,28 €27 094,48 €26 684,17 €217,55 €26 901,72 €0,00 €
37
271 000,00 €26 641,20 €1 567,75 €28 208,95 €27 684,17 €331,22 €28 015,39 €0,00 €
38
281 000,00 €27 641,20 €1 686,75 €29 327,95 €28 684,17 €449,44 €29 133,61 €0,00 €
39
291 000,00 €28 641,20 €1 810,31 €30 451,51 €29 684,17 €572,20 €30 256,37 €0,00 €
40
301 000,00 €29 641,20 €1 938,44 €31 579,64 €30 684,17 €699,55 €31 383,72 €0,00 €
41
311 000,00 €30 641,20 €2 071,18 €32 712,38 €31 684,17 €831,48 €32 515,65 €0,00 €
42
321 000,00 €31 641,20 €2 208,52 €33 849,72 €32 684,17 €968,03 €33 652,20 €0,00 €
43
331 000,00 €32 641,20 €2 350,51 €34 991,71 €33 684,17 €1 109,21 €34 793,38 €0,00 €
44
341 000,00 €33 641,20 €2 497,14 €36 138,34 €34 684,17 €1 255,03 €35 939,20 €0,00 €
45
351 000,00 €34 641,20 €2 648,45 €37 289,65 €35 684,17 €1 405,53 €37 089,70 €0,00 €
46
361 000,00 €35 284,79 €2 774,96 €38 059,75 €36 317,33 €1 543,62 €37 860,95 €0,00 €
47
371 000,00 €36 284,79 €2 934,10 €39 218,88 €38 619,07 €163,63 €38 782,69 €1 543,62 €
48
381 000,00 €37 284,79 €3 097,95 €40 382,74 €39 619,07 €325,71 €39 944,77 €0,00 €
49
391 000,00 €38 284,79 €3 266,55 €41 551,34 €40 619,07 €492,52 €41 111,59 €0,00 €
50
401 000,00 €39 284,79 €3 439,91 €42 724,70 €41 619,07 €664,09 €42 283,16 €0,00 €
51
411 000,00 €40 284,79 €3 618,05 €43 902,84 €42 619,07 €840,43 €43 459,50 €0,00 €
52
421 000,00 €41 284,79 €3 800,99 €45 085,78 €43 619,07 €1 021,56 €44 640,63 €0,00 €
53
431 000,00 €42 284,79 €3 988,75 €46 273,54 €44 619,07 €1 207,51 €45 826,58 €0,00 €
54
441 000,00 €43 284,79 €4 181,35 €47 466,14 €45 619,07 €1 398,29 €47 017,35 €0,00 €
55
451 000,00 €44 284,79 €4 378,81 €48 663,59 €46 619,07 €1 593,92 €48 212,98 €0,00 €
56
461 000,00 €45 284,79 €4 581,14 €49 865,93 €47 619,07 €1 794,41 €49 413,48 €0,00 €
57
471 000,00 €46 284,79 €4 788,38 €51 073,16 €48 619,07 €1 999,81 €50 618,87 €0,00 €
58
481 000,00 €46 811,94 €4 948,62 €51 760,56 €49 122,88 €2 186,01 €51 308,88 €0,00 €
59
491 000,00 €47 811,94 €5 163,57 €52 975,51 €51 966,33 €220,62 €52 186,96 €2 186,01 €
60
501 000,00 €48 811,94 €5 383,47 €54 195,41 €52 966,33 €437,31 €53 403,65 €0,00 €
61
511 000,00 €49 811,94 €5 608,34 €55 420,28 €53 966,33 €658,96 €54 625,29 €0,00 €
62
521 000,00 €50 811,94 €5 838,21 €56 650,15 €54 966,33 €885,59 €55 851,92 €0,00 €
63
531 000,00 €51 811,94 €6 073,08 €57 885,02 €55 966,33 €1 117,21 €57 083,54 €0,00 €
64
541 000,00 €52 811,94 €6 312,99 €59 124,93 €56 966,33 €1 353,85 €58 320,18 €0,00 €
65
551 000,00 €53 811,94 €6 557,94 €60 369,88 €57 966,33 €1 595,52 €59 561,86 €0,00 €
66
561 000,00 €54 811,94 €6 807,97 €61 619,91 €58 966,33 €1 842,26 €60 808,59 €0,00 €
67
571 000,00 €55 811,94 €7 063,09 €62 875,03 €59 966,33 €2 094,08 €62 060,41 €0,00 €
68
581 000,00 €56 811,94 €7 323,33 €64 135,27 €60 966,33 €2 350,99 €63 317,33 €0,00 €
69
591 000,00 €57 811,94 €7 588,70 €65 400,64 €61 966,33 €2 613,03 €64 579,36 €0,00 €
70
601 000,00 €58 223,82 €7 778,26 €66 002,08 €62 336,67 €2 848,87 €65 185,54 €0,00 €
71
611 000,00 €59 223,82 €8 051,23 €67 275,05 €65 739,12 €279,44 €66 018,55 €2 848,87 €
72
621 000,00 €60 223,82 €8 329,39 €68 553,21 €66 739,12 €552,48 €67 291,60 €0,00 €
73
631 000,00 €61 223,82 €8 612,76 €69 836,58 €67 739,12 €830,71 €68 569,83 €0,00 €
74
641 000,00 €62 223,82 €8 901,36 €71 125,18 €68 739,12 €1 114,14 €69 853,26 €0,00 €
75
651 000,00 €63 223,82 €9 195,20 €72 419,03 €69 739,12 €1 402,81 €71 141,93 €0,00 €
76
661 000,00 €64 223,82 €9 494,32 €73 718,14 €70 739,12 €1 696,72 €72 435,84 €0,00 €
77
671 000,00 €65 223,82 €9 798,73 €75 022,55 €71 739,12 €1 995,91 €73 735,03 €0,00 €
78
681 000,00 €66 223,82 €10 108,46 €76 332,28 €72 739,12 €2 300,39 €75 039,51 €0,00 €
79
691 000,00 €67 223,82 €10 423,52 €77 647,34 €73 739,12 €2 610,18 €76 349,30 €0,00 €
80
701 000,00 €68 223,82 €10 743,94 €78 967,76 €74 739,12 €2 925,31 €77 664,43 €0,00 €
81
711 000,00 €69 223,82 €11 069,74 €80 293,56 €75 739,12 €3 245,80 €78 984,92 €0,00 €
82
721 000,00 €69 521,58 €11 284,10 €80 805,68 €75 971,73 €3 532,86 €79 504,59 €0,00 €
83
731 000,00 €70 521,58 €11 617,38 €82 138,96 €79 950,99 €340,12 €80 291,11 €3 532,86 €
84
741 000,00 €71 521,58 €11 956,10 €83 477,68 €80 950,99 €671,31 €81 622,30 €0,00 €
85
751 000,00 €72 521,58 €12 300,27 €84 821,86 €81 950,99 €1 007,93 €82 958,91 €0,00 €
86
761 000,00 €73 521,58 €12 649,92 €86 171,50 €82 950,99 €1 349,99 €84 300,97 €0,00 €
87
771 000,00 €74 521,58 €13 005,07 €87 526,65 €83 950,99 €1 697,51 €85 648,50 €0,00 €
88
781 000,00 €75 521,58 €13 365,74 €88 887,32 €84 950,99 €2 050,53 €87 001,52 €0,00 €
89
791 000,00 €76 521,58 €13 731,95 €90 253,53 €85 950,99 €2 409,06 €88 360,05 €0,00 €
90
801 000,00 €77 521,58 €14 103,73 €91 625,31 €86 950,99 €2 773,12 €89 724,11 €0,00 €
91
811 000,00 €78 521,58 €14 481,10 €93 002,68 €87 950,99 €3 142,74 €91 093,73 €0,00 €
92
821 000,00 €79 521,58 €14 864,07 €94 385,66 €88 950,99 €3 517,94 €92 468,93 €0,00 €
93
831 000,00 €80 521,58 €15 252,69 €95 774,27 €89 950,99 €3 898,75 €93 849,74 €0,00 €
94
841 000,00 €80 706,37 €15 487,20 €96 193,57 €90 041,48 €4 238,66 €94 280,14 €0,00 €
95
851 000,00 €81 706,37 €15 883,18 €97 589,55 €94 615,94 €402,75 €95 018,68 €4 238,66 €
96
861 000,00 €82 706,37 €16 284,84 €98 991,21 €95 615,94 €793,94 €96 409,88 €0,00 €
97
871 000,00 €83 706,37 €16 692,22 €100 398,59 €96 615,94 €1 190,80 €97 806,74 €0,00 €
98
881 000,00 €84 706,37 €17 105,33 €101 811,70 €97 615,94 €1 593,35 €99 209,29 €0,00 €
99
891 000,00 €85 706,37 €17 524,20 €103 230,57 €98 615,94 €2 001,61 €100 617,55 €0,00 €
100
901 000,00 €86 706,37 €17 948,85 €104 655,21 €99 615,94 €2 415,62 €102 031,55 €0,00 €