INVERSION INICIAL INVERSION INICIAL PORCENTAJE GANANCIAS TOTALES

MES
(USD) (COP) GANANCIAS (USD)
1 10000.0 $ 45,000,000 15% 1500.0
2 11310.9 $ 51,749,311 15% 1696.6
3 12818.4 $ 59,511,019 15% 1922.8
4 14552.1 $ 68,436,982 15% 2182.8
5 16545.8 $ 78,701,841 15% 2481.9
6 18838.5 $ 90,506,428 15% 2825.8
7 21475.2 $ 104,081,703 15% 3221.3
8 24507.3 $ 119,693,270 15% 3676.1
9 27994.3 $ 137,646,571 15% 4199.2
10 32004.4 $ 158,292,868 15% 4800.7
11 36615.9 $ 182,036,109 15% 5492.4
12 41919.2 $ 209,340,836 15% 6287.9
13 48018.0 $ 240,741,273 15% 7202.7
14 55031.5 $ 276,851,774 15% 8254.7
15 63097.2 $ 318,378,852 15% 9464.6
16 72372.6 $ 366,134,990 15% 10855.9
17 83039.4 $ 421,054,550 15% 12455.9
18 95306.2 $ 484,212,043 15% 14295.9
19 109413.0 $ 556,843,161 15% 16412.0
20 125635.9 $ 640,368,946 15% 18845.4
21 144292.2 $ 736,423,599 15% 21643.8
22 165746.9 $ 846,886,450 15% 24862.0
23 190419.8 $ 973,918,728 15% 28563.0
24 218793.6 $ 1,120,005,849 15% 32819.0
25 251423.6 $ 1,288,006,037 15% 37713.5
26 288948.0 $ 1,481,206,254 15% 43342.2
27 332101.1 $ 1,703,386,503 15% 49815.2
28 381727.1 $ 1,958,893,789 15% 57259.1
29 438797.1 $ 2,252,727,168 15% 65819.6
30 504427.6 $ 2,590,635,554 15% 75664.1
31 579902.6 $ 2,979,230,199 15% 86985.4
32 666698.9 $ 3,426,114,039 15% 100004.8
33 766514.6 $ 3,940,030,456 15% 114977.2
34 881302.7 $ 4,531,034,336 15% 132195.4
35 1013308.9 $ 5,210,688,797 15% 151996.3
36 1165116.2 $ 5,992,291,428 15% 174767.4
37 1339694.5 $ 6,891,134,453 15% 200954.2
38 1540459.5 $ 7,924,803,932 15% 231068.9
39 1771339.4 $ 9,113,523,833 15% 265700.9
40 2036851.2 $ 10,480,551,719 15% 305527.7
41 2342189.7 $ 12,052,633,787 15% 351328.5
42 2693329.1 $ 13,860,528,166 15% 403999.4
43 3097139.3 $ 15,939,606,702 15% 464570.9
44 3561521.1 $ 18,330,547,019 15% 534228.2
45 4095560.2 $ 21,080,128,383 15% 614334.0
46 4709705.1 $ 24,242,146,951 15% 706455.8
47 5415971.7 $ 27,878,468,305 15% 812395.8
48 6228178.4 $ 32,060,237,861 15% 934226.8
49 7162216.0 $ 36,869,272,852 15% 1074332.4
50 8236359.3 $ 42,399,663,090 15% 1235453.9
51 9471624.1 $ 48,759,611,865 15% 1420743.6
52 10892178.6 $ 56,073,552,955 15% 1633826.8
53 12525816.2 $ 64,484,585,210 15% 1878872.4
54 14404499.6 $ 74,157,272,302 15% 2160674.9
55 16564985.4 $ 85,280,862,459 15% 2484747.8
56 19049544.1 $ 98,072,991,138 15% 2857431.6
57 21906786.6 $ 112,783,939,120 15% 3286018.0
58 25192615.5 $ 129,701,529,299 15% 3778892.3
59 28971318.7 $ 149,156,758,005 15% 4345697.8
60 33316827.4 $ 171,530,271,017 15% 4997524.1
 GANANCIAS TOTALES
BANCO MENSUALIDAD NEGOCIO GANANCIAS NETAS (USD)
(COP)
$ 6,750,000 $ 500 $ 189 11310.9
$ 7,762,397 $ 500 $ 189 12818.4
$ 8,926,653 $ 500 $ 189 14552.1
$ 10,265,547 $ 500 $ 189 16545.8
$ 11,805,276 $ 500 $ 189 18838.5
$ 13,575,964 $ 500 $ 189 21475.2
$ 15,612,255 $ 500 $ 189 24507.3
$ 17,953,990 $ 500 $ 189 27994.3
$ 20,646,986 $ 500 $ 189 32004.4
$ 23,743,930 $ 500 $ 189 36615.9
$ 27,305,416 $ 500 $ 189 41919.2
$ 31,401,125 $ 500 $ 189 48018.0
$ 36,111,191 $ 500 $ 189 55031.5
$ 41,527,766 $ 500 $ 189 63097.2
$ 47,756,828 $ 500 $ 189 72372.6
$ 54,920,249 $ 500 $ 189 83039.4
$ 63,158,182 $ 500 $ 189 95306.2
$ 72,631,807 $ 500 $ 189 109413.0
$ 83,526,474 $ 500 $ 189 125635.9
$ 96,055,342 $ 500 $ 189 144292.2
$ 110,463,540 $ 500 $ 189 165746.9
$ 127,032,967 $ 500 $ 189 190419.8
$ 146,087,809 $ 500 $ 189 218793.6
$ 168,000,877 $ 500 $ 189 251423.6
$ 193,200,906 $ 500 $ 189 288948.0
$ 222,180,938 $ 500 $ 189 332101.1
$ 255,507,975 $ 500 $ 189 381727.1
$ 293,834,068 $ 500 $ 189 438797.1
$ 337,909,075 $ 500 $ 189 504427.6
$ 388,595,333 $ 500 $ 189 579902.6
$ 446,884,530 $ 500 $ 189 666698.9
$ 513,917,106 $ 500 $ 189 766514.6
$ 591,004,568 $ 500 $ 189 881302.7
$ 679,655,150 $ 500 $ 189 1013308.9
$ 781,603,320 $ 500 $ 189 1165116.2
$ 898,843,714 $ 500 $ 189 1339694.5
$ 1,033,670,168 $ 500 $ 189 1540459.5
$ 1,188,720,590 $ 500 $ 189 1771339.4
$ 1,367,028,575 $ 500 $ 189 2036851.2
$ 1,572,082,758 $ 500 $ 189 2342189.7
$ 1,807,895,068 $ 500 $ 189 2693329.1
$ 2,079,079,225 $ 500 $ 189 3097139.3
$ 2,390,941,005 $ 500 $ 189 3561521.1
$ 2,749,582,053 $ 500 $ 189 4095560.2
$ 3,162,019,257 $ 500 $ 189 4709705.1
$ 3,636,322,043 $ 500 $ 189 5415971.7
$ 4,181,770,246 $ 500 $ 189 6228178.4
$ 4,809,035,679 $ 500 $ 189 7162216.0
$ 5,530,390,928 $ 500 $ 189 8236359.3
$ 6,359,949,464 $ 500 $ 189 9471624.1
$ 7,313,941,780 $ 500 $ 189 10892178.6
$ 8,411,032,943 $ 500 $ 189 12525816.2
$ 9,672,687,781 $ 500 $ 189 14404499.6
$ 11,123,590,845 $ 500 $ 189 16564985.4
$ 12,792,129,369 $ 500 $ 189 19049544.1
$ 14,710,948,671 $ 500 $ 189 21906786.6
$ 16,917,590,868 $ 500 $ 189 25192615.5
$ 19,455,229,395 $ 500 $ 189 28971318.7
$ 22,373,513,701 $ 500 $ 189 33316827.4
$ 25,729,540,653 $ 500 $ 189 38314162.4
CAPITAL NETAS (COP) CAPITAL INICIAL USD
$ 51,749,311 $ 1,900,000 10000
$ 59,511,019 $ 1,500,000 326
$ 68,436,982 $ 1,000,000 217
$ 78,701,841 10543
$ 90,506,428
$ 104,081,703
$ 119,693,270
$ 137,646,571
$ 158,292,868
$ 182,036,109
$ 209,340,836
$ 240,741,273
$ 276,851,774
$ 318,378,852
$ 366,134,990
$ 421,054,550
$ 484,212,043
$ 556,843,161
$ 640,368,946
$ 736,423,599
$ 846,886,450
$ 973,918,728
$ 1,120,005,849
$ 1,288,006,037
$ 1,481,206,254
$ 1,703,386,503
$ 1,958,893,789
$ 2,252,727,168
$ 2,590,635,554
$ 2,979,230,199
$ 3,426,114,039
$ 3,940,030,456
$ 4,531,034,336
$ 5,210,688,797
$ 5,992,291,428
$ 6,891,134,453
$ 7,924,803,932
$ 9,113,523,833
$ 10,480,551,719
$ 12,052,633,787
$ 13,860,528,166
$ 15,939,606,702
$ 18,330,547,019
$ 21,080,128,383
$ 24,242,146,951
$ 27,878,468,305
$ 32,060,237,861
$ 36,869,272,852
$ 42,399,663,090
$ 48,759,611,865
$ 56,073,552,955
$ 64,484,585,210
$ 74,157,272,302
$ 85,280,862,459
$ 98,072,991,138
$ 112,783,939,120
$ 129,701,529,299
$ 149,156,758,005
$ 171,530,271,017
$ 197,259,810,980