Convertir nueve mil euros en un millon

1. NUESTRO FONDO DE INVERSION
O B J E T I V O: U N M I L L O N DE EUROS
Ciclo Limite C. Inicial C. Final Capital Neto Incremento Sueldo Impuestos Neto F. Cumpl.
1 31-12-07 9.000,00 12.000,00 12.000,00 3.000,00 0,00 0,00 3.000,00 31-12-07
2 30-12-08 12.000,00 16.800,00 15.600,00 4.800,00 0,00 1.200,00 3.600,00 31-07-09
3 31-07-10 15.600,00 21.840,00 20.280,00 6.240,00 0,00 1.560,00 4.680,00 31-07-10
4 31-07-11 20.280,00 28.392,00 26.364,00 8.112,00 0,00 2.028,00 6.084,00 31-07-11
5 30-07-12 26.364,00 36.909,60 34.273,20 10.545,60 0,00 2.636,40 7.909,20 30-07-12
6 30-07-13 34.273,20 47.982,48 42.305,16 13.709,28 3.000,00 2.677,32 8.031,96 30-07-13
7 30-07-14 42.305,16 59.227,22 52.746,71 16.922,06 3.000,00 3.480,52 10.441,55 30-07-14
8 30-07-15 52.746,71 73.845,39 64.070,72 21.098,68 6.000,00 3.774,67 11.324,01 30-07-15
9 29-07-16 64.070,72 89.699,01 78.791,94 25.628,29 6.000,00 4.907,07 14.721,22 29-07-16
10 29-07-17 78.791,94 110.308,71 96.429,52 31.516,77 8.000,00 5.879,19 17.637,58 29-07-17
11 29-07-18 96.429,52 135.001,32 119.358,37 38.571,81 8.000,00 7.642,95 22.928,86 29-07-18
12 29-07-19 119.358,37 167.101,72 147.665,88 47.743,35 10.000,00 9.435,84 28.307,51 29-07-19
13 28-07-20 147.665,88 206.732,24 184.465,65 59.066,35 10.000,00 12.266,59 36.799,77 28-07-20
14 28-07-21 184.465,65 258.251,91 230.805,34 73.786,26 12.000,00 15.446,56 46.339,69 28-07-21
15 28-07-22 230.805,34 323.127,48 288.796,95 92.322,14 15.000,00 19.330,53 57.991,60 28-07-22
16 28-07-23 288.796,95 404.315,73 360.436,03 115.518,78 20.000,00 23.879,69 71.639,08 28-07-23
17 27-07-24 360.436,03 504.610,45 449.816,84 144.174,41 25.000,00 29.793,60 89.380,81 27-07-24
18 27-07-25 449.816,84 629.743,58 562.261,90 179.926,74 30.000,00 37.481,68 112.445,05 27-07-25
19 27-07-26 562.261,90 787.166,65 704.690,46 224.904,76 35.000,00 47.476,19 142.428,57 27-07-26
20 27-07-27 704.690,46 986.566,65 886.097,60 281.876,19 40.000,00 60.469,05 181.407,14 27-07-27
21 26-07-28 886.097,60 1.240.536,64 1.118.176,88 354.439,04 45.000,00 77.359,76 232.079,28 26-07-28