ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
INTERÉS COMPUESTO SIN TRIBUTAR
TRIBUTACIÓN AÑO A AÑO
20% impuesto
2
AÑO/MESGANANCIASALDO FINALAÑO/MESGANANCIAGANANCIA NETASALDO neto FINALDIFERENCIA SALDO%DIFERENCIA AÑO
3
CAPITAL INICIAL110.000,00 €1.400,00 €11.400,00 €CAPITAL INICIAL110.000,00 €1.400,00 €1.120,00 €11.120,00 €280,00 €2,46%280,00 €
4
10000211.400,00 €1.596,00 €12.996,00 €10000211.120,00 €1.556,80 €1.245,44 €12.365,44 €630,56 €4,85%315,28 €
5
INTERÉS MEDIO312.996,00 €1.819,44 €14.815,44 €INTERÉS MEDIO312.365,44 €1.731,16 €1.384,93 €13.750,37 €1.065,07 €7,19%355,02 €
6
14,00%414.815,44 €2.074,16 €16.889,60 €14,00%413.750,37 €1.925,05 €1.540,04 €15.290,41 €1.599,19 €9,47%399,80 €
7
516.889,60 €2.364,54 €19.254,15 €INTERÉS MEDIO"NETO" 515.290,41 €2.140,66 €1.712,53 €17.002,94 €2.251,21 €11,69%450,24 €
8
619.254,15 €2.695,58 €21.949,73 €11,20%617.002,94 €2.380,41 €1.904,33 €18.907,27 €3.042,46 €13,86%507,08 €
9
721.949,73 €3.072,96 €25.022,69 €718.907,27 €2.647,02 €2.117,61 €21.024,88 €3.997,81 €15,98%571,12 €
10
825.022,69 €3.503,18 €28.525,86 €821.024,88 €2.943,48 €2.354,79 €23.379,67 €5.146,20 €18,04%643,27 €
11
928.525,86 €3.993,62 €32.519,49 €923.379,67 €3.273,15 €2.618,52 €25.998,19 €6.521,30 €20,05%724,59 €
12
1032.519,49 €4.552,73 €37.072,21 €1025.998,19 €3.639,75 €2.911,80 €28.909,99 €8.162,23 €22,02%816,22 €
13
1137.072,21 €5.190,11 €42.262,32 €1128.909,99 €4.047,40 €3.237,92 €32.147,90 €10.114,42 €23,93%919,49 €
14
1242.262,32 €5.916,73 €48.179,05 €1232.147,90 €4.500,71 €3.600,57 €35.748,47 €12.430,58 €25,80%1.035,88 €
15
1348.179,05 €6.745,07 €54.924,11 €1335.748,47 €5.004,79 €4.003,83 €39.752,30 €15.171,82 €27,62%1.167,06 €
16
1454.924,11 €7.689,38 €62.613,49 €1439.752,30 €5.565,32 €4.452,26 €44.204,55 €18.408,94 €29,40%1.314,92 €
17
1562.613,49 €8.765,89 €71.379,38 €1544.204,55 €6.188,64 €4.950,91 €49.155,46 €22.223,91 €31,13%1.481,59 €
18
1671.379,38 €9.993,11 €81.372,49 €1649.155,46 €6.881,77 €5.505,41 €54.660,88 €26.711,62 €32,83%1.669,48 €
19
1781.372,49 €11.392,15 €92.764,64 €1754.660,88 €7.652,52 €6.122,02 €60.782,90 €31.981,75 €34,48%1.881,28 €
20
1892.764,64 €12.987,05 €105.751,69 €1860.782,90 €8.509,61 €6.807,68 €67.590,58 €38.161,11 €36,09%2.120,06 €
21
19105.751,69 €14.805,24 €120.556,93 €1967.590,58 €9.462,68 €7.570,14 €75.160,72 €45.396,20 €37,66%2.389,27 €
22
20120.556,93 €16.877,97 €137.434,90 €2075.160,72 €10.522,50 €8.418,00 €83.578,73 €53.856,17 €39,19%2.692,81 €
23
21137.434,90 €19.240,89 €156.675,78 €2183.578,73 €11.701,02 €9.360,82 €92.939,54 €63.736,24 €40,68%3.035,06 €
24
22156.675,78 €21.934,61 €178.610,39 €2292.939,54 €13.011,54 €10.409,23 €103.348,77 €75.261,62 €42,14%3.420,98 €
25
23178.610,39 €25.005,46 €203.615,85 €23103.348,77 €14.468,83 €11.575,06 €114.923,83 €88.692,02 €43,56%3.856,17 €
26
24203.615,85 €28.506,22 €232.122,07 €24114.923,83 €16.089,34 €12.871,47 €127.795,30 €104.326,76 €44,94%4.346,95 €
27
25232.122,07 €32.497,09 €264.619,16 €25127.795,30 €17.891,34 €14.313,07 €142.108,38 €122.510,78 €46,30%4.900,43 €
28
26264.619,16 €37.046,68 €301.665,84 €26142.108,38 €19.895,17 €15.916,14 €158.024,52 €143.641,32 €47,62%5.524,67 €
29
27301.665,84 €42.233,22 €343.899,06 €27158.024,52 €22.123,43 €17.698,75 €175.723,26 €168.175,80 €48,90%6.228,73 €
30
28343.899,06 €48.145,87 €392.044,93 €28175.723,26 €24.601,26 €19.681,01 €195.404,27 €196.640,66 €50,16%7.022,88 €
31
29392.044,93 €54.886,29 €446.931,22 €29195.404,27 €27.356,60 €21.885,28 €217.289,54 €229.641,67 €51,38%7.918,68 €
32
30446.931,22 €62.570,37 €509.501,59 €30217.289,54 €30.420,54 €24.336,43 €241.625,97 €267.875,61 €52,58%8.929,19 €
33
31509.501,59 €71.330,22 €580.831,81 €31241.625,97 €33.827,64 €27.062,11 €268.688,08 €312.143,72 €53,74%10.069,15 €
34
32580.831,81 €81.316,45 €662.148,26 €32268.688,08 €37.616,33 €30.093,07 €298.781,15 €363.367,11 €54,88%11.355,22 €
35
33662.148,26 €92.700,76 €754.849,02 €33298.781,15 €41.829,36 €33.463,49 €332.244,64 €422.604,38 €55,99%12.806,19 €
36
34754.849,02 €105.678,86 €860.527,88 €34332.244,64 €46.514,25 €37.211,40 €369.456,04 €491.071,84 €57,07%14.443,29 €
37
35860.527,88 €120.473,90 €981.001,78 €35369.456,04 €51.723,85 €41.379,08 €410.835,11 €570.166,67 €58,12%16.290,48 €
38
36981.001,78 €137.340,25 €1.118.342,03 €36410.835,11 €57.516,92 €46.013,53 €456.848,64 €661.493,39 €59,15%18.374,82 €
39
371.118.342,03 €156.567,88 €1.274.909,92 €37456.848,64 €63.958,81 €51.167,05 €508.015,69 €766.894,22 €60,15%20.726,87 €
40
381.274.909,92 €178.487,39 €1.453.397,31 €38508.015,69 €71.122,20 €56.897,76 €564.913,45 €888.483,86 €61,13%23.381,15 €
41
391.453.397,31 €203.475,62 €1.656.872,93 €39564.913,45 €79.087,88 €63.270,31 €628.183,76 €1.028.689,17 €62,09%26.376,65 €
42
401.656.872,93 €231.962,21 €1.888.835,14 €40628.183,76 €87.945,73 €70.356,58 €698.540,34 €1.190.294,80 €63,02%29.757,37 €
43
411.888.835,14 €264.436,92 €2.153.272,06 €41698.540,34 €97.795,65 €78.236,52 €776.776,86 €1.376.495,20 €63,93%33.573,05 €
44
422.153.272,06 €301.458,09 €2.454.730,15 €42776.776,86 €108.748,76 €86.999,01 €863.775,86 €1.590.954,28 €64,81%37.879,86 €
45
432.454.730,15 €343.662,22 €2.798.392,37 €43863.775,86 €120.928,62 €96.742,90 €960.518,76 €1.837.873,61 €65,68%42.741,25 €
46
442.798.392,37 €391.774,93 €3.190.167,30 €44960.518,76 €134.472,63 €107.578,10 €1.068.096,86 €2.122.070,44 €66,52%48.228,87 €
47
453.190.167,30 €446.623,42 €3.636.790,72 €451.068.096,86 €149.533,56 €119.626,85 €1.187.723,71 €2.449.067,01 €67,34%54.423,71 €
48
463.636.790,72 €509.150,70 €4.145.941,42 €461.187.723,71 €166.281,32 €133.025,06 €1.320.748,77 €2.825.192,66 €68,14%61.417,23 €
49
474.145.941,42 €580.431,80 €4.726.373,22 €471.320.748,77 €184.904,83 €147.923,86 €1.468.672,63 €3.257.700,59 €68,93%69.312,78 €
50
484.726.373,22 €661.692,25 €5.388.065,47 €481.468.672,63 €205.614,17 €164.491,33 €1.633.163,96 €3.754.901,51 €69,69%78.227,11 €
51
495.388.065,47 €754.329,17 €6.142.394,64 €491.633.163,96 €228.642,95 €182.914,36 €1.816.078,32 €4.326.316,31 €70,43%88.292,17 €
52
506.142.394,64 €859.935,25 €7.002.329,88 €501.816.078,32 €254.250,97 €203.400,77 €2.019.479,10 €4.982.850,79 €71,16%99.657,02 €
53
517.002.329,88 €980.326,18 €7.982.656,07 €512.019.479,10 €282.727,07 €226.181,66 €2.245.660,76 €5.736.995,31 €71,87%112.490,10 €
54
527.982.656,07 €1.117.571,85 €9.100.227,92 €522.245.660,76 €314.392,51 €251.514,00 €2.497.174,76 €6.603.053,16 €72,56%126.981,79 €
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100