Copia de Los cazadividendos - Simulacion de dividendos a largo plazo con capital inicial
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRSTUV
1
AnualMensual
2
Inicial100000
3
Aportación
10000833,33
4
RPD3,5%0,29%
5
Incremento
5,0%0,41%
6
Impuestos
20,00%
7
Inflación2,00%0,17%
8
9
MESAÑOSCAPITAL ACUMULADODIVIDENDO NETO MENSUALDIVIDENDO NETO MENSUAL DEFLACTADO
RPD tras impuestos anualizada
10
00,00100.000,00229,67229,672,79%
11
10,08101.063,01233,06232,672,80%
12
20,17102.129,40236,48235,702,81%
13
30,25103.199,21239,93238,742,83%
14
40,33104.272,47243,41241,812,84%
15
50,42105.349,21246,93244,902,85%
16
60,50106.429,47250,48248,012,86%
17
70,58107.513,28254,06251,142,87%
18
80,67108.600,67257,67254,292,88%
19
90,75109.691,68261,32257,472,90%
20
100,83110.786,33265,00260,672,91%
21
110,92111.884,67268,72263,892,92%
22
121,00112.986,72272,47267,132,93%
23
131,08114.092,53276,26270,402,94%
24
141,17115.202,13280,08273,692,96%
25
151,25116.315,54283,94277,002,97%
26
161,33117.432,82287,84280,342,98%
27
171,42118.553,99291,77283,702,99%
28
181,50119.679,10295,74287,083,01%
29
191,58120.808,17299,75290,493,02%
30
201,67121.941,25303,79293,933,03%
31
211,75123.078,37307,87297,393,04%
32
221,83124.219,58311,99300,873,06%
33
231,92125.364,91316,15304,383,07%
34
242,00126.514,39320,35307,913,08%
35
252,08127.668,08324,59311,473,09%
36
262,17128.826,00328,87315,063,11%
37
272,25129.988,20333,19318,673,12%
38
282,33131.154,72337,55322,303,13%
39
292,42132.325,60341,95325,973,15%
40
302,50133.500,88346,39329,663,16%
41
312,58134.680,60350,87333,383,17%
42
322,67135.864,81355,40337,123,18%
43
332,75137.053,55359,97340,893,20%
44
342,83138.246,85364,59344,693,21%
45
352,92139.444,77369,24348,523,22%
46
363,00140.647,35373,94352,383,24%
47
373,08141.854,63378,69356,263,25%
48
383,17143.066,65383,48360,173,26%
49
393,25144.283,47388,32364,123,28%
50
403,33145.505,12393,20368,093,29%
51
413,42146.731,66398,13372,093,31%
52
423,50147.963,12403,11376,123,32%
53
433,58149.199,57408,13380,183,33%
54
443,67150.441,03413,21384,273,35%
55
453,75151.687,58418,33388,393,36%
56
463,83152.939,24423,50392,543,37%
57
473,92154.196,07428,72396,723,39%
58
484,00155.458,12433,99400,943,40%
59
494,08156.725,44439,31405,183,42%
60
504,17157.998,09444,68409,463,43%
61
514,25159.276,10450,10413,773,44%
62
524,33160.559,54455,58418,123,46%
63
534,42161.848,45461,11422,493,47%
64
544,50163.142,89466,69426,903,49%
65
554,58164.442,91472,32431,343,50%
66
564,67165.748,57478,01435,823,52%
67
574,75167.059,92483,76440,333,53%
68
584,83168.377,01489,56444,883,55%
69
594,92169.699,91495,42449,453,56%
70
605,00171.028,66501,33454,073,57%
71
615,08172.363,32507,30458,723,59%
72
625,17173.703,95513,33463,413,60%
73
635,25175.050,61519,42468,133,62%
74
645,33176.403,36525,56472,893,63%
75
655,42177.762,26531,77477,683,65%
76
665,50179.127,36538,04482,513,66%
77
675,58180.498,73544,36487,383,68%
78
685,67181.876,43550,75492,293,69%
79
695,75183.260,51557,21497,243,71%
80
705,83184.651,05563,72502,223,73%
81
715,92186.048,11570,30507,253,74%
82
726,00187.451,74576,94512,313,76%
83
736,08188.862,02583,65517,413,77%
84
746,17190.279,00590,43522,553,79%
85
756,25191.702,76597,27527,743,80%
86
766,33193.133,36604,18532,963,82%
87
776,42194.570,87611,15538,233,84%
88
786,50196.015,36618,20543,533,85%
89
796,58197.466,89625,31548,883,87%
90
806,67198.925,54632,50554,283,88%
91
816,75200.391,37639,76559,713,90%
92
826,83201.864,46647,08565,193,92%
93
836,92203.344,88654,49570,713,93%
94
847,00204.832,70661,96576,283,95%
95
857,08206.327,99669,51581,893,96%
96
867,17207.830,84677,13587,543,98%
97
877,25209.341,30684,83593,244,00%
98
887,33210.859,47692,61598,994,01%
99
897,42212.385,42700,47604,794,03%
100
907,50213.919,21708,40610,634,05%
Loading...