Ω PLAN DE PAGOS OMEGA PRO INVERS

FOREX
AFILIACION OMEGA PRO PAGO ÚNICO
MES DIA

-
1
2
3
4
5

$29 USD
6
7

1
8
9
10
11
12
13
14
15

$112,230
16
17
18
19
20
21
22
23
24
25
26
27
28
29

2
30
31
32
33
34
35
36
37
38
39
 40
41
42
43
44
45
46
47
48
49
50
51

3
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74

4
75
76
77
78

79
80
81
82
83
84
 85
86
87
88
89
90
91
92
93
94
95

5
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117

6
118
119
120
121
122
123
124
125
126
127
128
129
130
 131
132
133
134
135
136
137
138
139
140

7
141
142
143
144
145
146
147
148
149
150
151
152

153
154
155
156
157
158
159
160
161

8
162
163
164
165
166
167
168
169
170
171
172
173
 174
175
176
177
178
179
180
181
182
183

9
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205

10
206
207
208
209
210
211
212
213
214
215
216
217
218
219
 220
221
222
223
224
225
226
227
228

11
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251

12
252
253
254
255
256
257
258
259
260
261
262
263
264
265
 266
267
268
269
270
271
272
273

13
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296

14
297
298
299
300
301
302
303
304
305

306
307
308
309
310
 311
312
313
314
315
316
317

15
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339

16
340
341
342
343
344
345
346
347
348
349
350
351
352
353
TOTAL
AGOS OMEGA PRO INVERSIONISTAS DIA POR DIA Ω
FOREX RESUMEN MENSUA

GANANCIA GANANCIA
INVERSION PORCENTAJE DIA TOTAL MES

$1,000.00 0.45% $4.55 $0.00 1 -30% 1

$1,004.55 0.45% $4.57 $4.55 2
$1,009.11 0.45% $4.59 $9.11 3
$1,013.70 0.45% $4.61 $13.70 2 0 4
$1,018.31 0.45% $4.63 $18.31 5
$1,022.93 0.45% $4.65 $22.93 6
$1,027.58 0.45% $4.67 $27.58 7
3 40%
$1,032.26 0.45% $4.69 $32.26 8
$1,036.95 0.45% $4.71 $36.95 9
$1,041.66 0.45% $4.73 $41.66 10
$1,046.40 0.45% $4.76 $46.40 11
$1,051.15 0.45% $4.78 $51.15 12
$1,055.93 0.45% $4.80 $55.93 13
$1,060.73 0.45% $4.82 $60.73 4 200% 14
$1,065.55 0.45% $4.84 $65.55 15
$1,070.39 0.45% $4.87 $70.39 16
$1,075.26 0.45% $4.89 $75.26 TOTAL
$1,080.15 0.45% $4.91 $80.15
$1,085.06 0.45% $4.93 $85.06
$1,089.99 0.45% $4.95 $89.99
$1,094.94 0.45% $4.98 $94.94
$1,099.92 0.45% $5.00 $99.92
$1,104.92 0.45% $5.02 $104.92
$1,109.94 0.45% $5.05 $109.94
$1,114.99 0.45% $5.07 $114.99
$1,120.06 0.45% $5.09 $120.06
$1,125.15 0.45% $5.11 $125.15
$1,130.26 0.45% $5.14 $130.26
$1,135.40 0.45% $5.16 $135.40
$1,140.56 0.45% $5.18 $140.56
$1,145.74 0.45% $5.21 $145.74
$1,150.95 0.45% $5.23 $150.95
$1,156.18 0.45% $5.26 $156.18
$1,161.44 0.45% $5.28 $161.44
$1,166.72 0.45% $5.30 $166.72
$1,172.02 0.45% $5.33 $172.02
$1,177.35 0.45% $5.35 $177.35
$1,182.70 0.45% $5.38 $182.70
$1,188.08 0.45% $5.40 $188.08
$1,193.48 0.45% $5.42 $193.48
$1,198.90 0.45% $5.45 $198.90
$1,204.35 0.45% $5.47 $204.35
$1,209.83 0.45% $5.50 $209.83
$1,215.33 0.45% $5.52 $215.33
$1,220.85 0.45% $5.55 $220.85
$1,226.40 0.45% $5.57 $226.40
$1,231.97 0.45% $5.60 $231.97
$1,237.57 0.45% $5.63 $237.57
$1,243.20 0.45% $5.65 $243.20
$1,248.85 0.45% $5.68 $248.85
$1,254.53 0.45% $5.70 $254.53
$1,260.23 0.45% $5.73 $260.23
$1,265.96 0.45% $5.75 $265.96
$1,271.71 0.45% $5.78 $271.71
$1,277.49 0.45% $5.81 $277.49
$1,283.30 0.45% $5.83 $283.30
$1,289.13 0.45% $5.86 $289.13
$1,294.99 0.45% $5.89 $294.99
$1,300.88 0.45% $5.91 $300.88
$1,306.79 0.45% $5.94 $306.79
$1,312.73 0.45% $5.97 $312.73
$1,318.70 0.45% $5.99 $318.70
$1,324.69 0.45% $6.02 $324.69
$1,330.71 0.45% $6.05 $330.71
$1,336.76 0.45% $6.08 $336.76
$1,342.84 0.45% $6.10 $342.84
$1,348.94 0.45% $6.13 $348.94
$1,355.07 0.45% $6.16 $355.07
$1,361.23 0.45% $6.19 $361.23
$1,367.42 0.45% $6.22 $367.42
$1,373.64 0.45% $6.24 $373.64
$1,379.88 0.45% $6.27 $379.88
$1,386.15 0.45% $6.30 $386.15
$1,392.45 0.45% $6.33 $392.45
$1,398.78 0.45% $6.36 $398.78
$1,405.14 0.45% $6.39 $405.14
$1,411.53 0.45% $6.42 $411.53
$1,417.94 0.45% $6.45 $417.94
$1,424.39 0.45% $6.47 $424.39
POSIBILIDAD DE RETIRARSE DE MANERA
$1,430.86 0.45% $6.50 $430.86 ANTICIPADA PERDER

$1,437.37 0.45% $6.53 $437.37

$1,443.90 0.45% $6.56 $443.90
$1,450.46 0.45% $6.59 $450.46
$1,457.06 0.45% $6.62 $457.06
$1,463.68 0.45% $6.65 $463.68
$1,470.33 0.45% $6.68 $470.33
$1,477.02 0.45% $6.71 $477.02
$1,483.73 0.45% $6.74 $483.73
$1,490.47 0.45% $6.77 $490.47
$1,497.25 0.45% $6.81 $497.25
$1,504.05 0.45% $6.84 $504.05
$1,510.89 0.45% $6.87 $510.89
$1,517.76 0.45% $6.90 $517.76
$1,524.66 0.45% $6.93 $524.66
$1,531.59 0.45% $6.96 $531.59
$1,538.55 0.45% $6.99 $538.55
$1,545.54 0.45% $7.03 $545.54
$1,552.57 0.45% $7.06 $552.57
$1,559.62 0.45% $7.09 $559.62
$1,566.71 0.45% $7.12 $566.71
$1,573.84 0.45% $7.15 $573.84
$1,580.99 0.45% $7.19 $580.99
$1,588.18 0.45% $7.22 $588.18
$1,595.39 0.45% $7.25 $595.39
$1,602.65 0.45% $7.28 $602.65
$1,609.93 0.45% $7.32 $609.93
$1,617.25 0.45% $7.35 $617.25
$1,624.60 0.45% $7.38 $624.60
$1,631.98 0.45% $7.42 $631.98
$1,639.40 0.45% $7.45 $639.40
$1,646.85 0.45% $7.49 $646.85
$1,654.34 0.45% $7.52 $654.34
$1,661.86 0.45% $7.55 $661.86
$1,669.41 0.45% $7.59 $669.41
$1,677.00 0.45% $7.62 $677.00
$1,684.62 0.45% $7.66 $684.62
$1,692.28 0.45% $7.69 $692.28
$1,699.97 0.45% $7.73 $699.97
$1,707.70 0.45% $7.76 $707.70
$1,715.46 0.45% $7.80 $715.46
$1,723.26 0.45% $7.83 $723.26
$1,731.09 0.45% $7.87 $731.09
$1,738.96 0.45% $7.90 $738.96
$1,746.87 0.45% $7.94 $746.87
$1,754.81 0.45% $7.98 $754.81
$1,762.78 0.45% $8.01 $762.78
$1,770.80 0.45% $8.05 $770.80
$1,778.85 0.45% $8.09 $778.85
$1,786.93 0.45% $8.12 $786.93
$1,795.05 0.45% $8.16 $795.05
$1,803.21 0.45% $8.20 $803.21
$1,811.41 0.45% $8.23 $811.41
$1,819.64 0.45% $8.27 $819.64
$1,827.91 0.45% $8.31 $827.91
$1,836.22 0.45% $8.35 $836.22
$1,844.57 0.45% $8.38 $844.57
$1,852.95 0.45% $8.42 $852.95
$1,861.38 0.45% $8.46 $861.38
$1,869.84 0.45% $8.50 $869.84
$1,878.34 0.45% $8.54 $878.34
$1,886.87 0.45% $8.58 $886.87
$1,895.45 0.45% $8.62 $895.45
$1,904.07 0.45% $8.65 $904.07
$1,912.72 0.45% $8.69 $912.72
$1,921.42 0.45% $8.73 $921.42
$1,930.15 0.45% $8.77 $930.15
$1,938.92 0.45% $8.81 $938.92
$1,947.74 0.45% $8.85 $947.74
$1,956.59 0.45% $8.89 $956.59
$1,965.48 0.45% $8.93 $965.48
$1,974.42 0.45% $8.97 $974.42
$1,983.39 0.45% $9.02 $983.39
ÚLTIMO DIA PARA RETIRARSE CON
$1,992.41 0.45% $9.06 $992.41 EL 70%

POSIBILIDAD DE RETIRAR SOLAMENTE EL

$2,001.46 0.45% $9.10 $1,001.46 100% DE LAS GANANCIAS

$2,010.56 0.45% $9.14 $1,010.56

$2,019.70 0.45% $9.18 $1,019.70
$2,028.88 0.45% $9.22 $1,028.88
$2,038.10 0.45% $9.26 $1,038.10
$2,047.37 0.45% $9.31 $1,047.37
$2,056.67 0.45% $9.35 $1,056.67
$2,066.02 0.45% $9.39 $1,066.02
$2,075.41 0.45% $9.43 $1,075.41
$2,084.85 0.45% $9.48 $1,084.85
$2,094.32 0.45% $9.52 $1,094.32
$2,103.84 0.45% $9.56 $1,103.84
$2,113.41 0.45% $9.61 $1,113.41
$2,123.01 0.45% $9.65 $1,123.01
$2,132.66 0.45% $9.69 $1,132.66
$2,142.36 0.45% $9.74 $1,142.36
$2,152.09 0.45% $9.78 $1,152.09
$2,161.88 0.45% $9.83 $1,161.88
$2,171.70 0.45% $9.87 $1,171.70
$2,181.57 0.45% $9.92 $1,181.57
$2,191.49 0.45% $9.96 $1,191.49
$2,201.45 0.45% $10.01 $1,201.45
$2,211.46 0.45% $10.05 $1,211.46
$2,221.51 0.45% $10.10 $1,221.51
$2,231.61 0.45% $10.14 $1,231.61
$2,241.75 0.45% $10.19 $1,241.75
$2,251.94 0.45% $10.24 $1,251.94
$2,262.18 0.45% $10.28 $1,262.18
$2,272.46 0.45% $10.33 $1,272.46
$2,282.79 0.45% $10.38 $1,282.79
$2,293.17 0.45% $10.42 $1,293.17
$2,303.59 0.45% $10.47 $1,303.59
$2,314.06 0.45% $10.52 $1,314.06
$2,324.58 0.45% $10.57 $1,324.58
$2,335.15 0.45% $10.61 $1,335.15
$2,345.76 0.45% $10.66 $1,345.76
$2,356.42 0.45% $10.71 $1,356.42
$2,367.13 0.45% $10.76 $1,367.13
$2,377.89 0.45% $10.81 $1,377.89
$2,388.70 0.45% $10.86 $1,388.70
$2,399.56 0.45% $10.91 $1,399.56
$2,410.47 0.45% $10.96 $1,410.47
$2,421.42 0.45% $11.01 $1,421.42
$2,432.43 0.45% $11.06 $1,432.43
$2,443.49 0.45% $11.11 $1,443.49
$2,454.59 0.45% $11.16 $1,454.59
$2,465.75 0.45% $11.21 $1,465.75
$2,476.96 0.45% $11.26 $1,476.96
$2,488.22 0.45% $11.31 $1,488.22
$2,499.53 0.45% $11.36 $1,499.53
$2,510.89 0.45% $11.41 $1,510.89
$2,522.30 0.45% $11.47 $1,522.30
$2,533.77 0.45% $11.52 $1,533.77
$2,545.28 0.45% $11.57 $1,545.28
$2,556.85 0.45% $11.62 $1,556.85
$2,568.47 0.45% $11.67 $1,568.47
$2,580.15 0.45% $11.73 $1,580.15
$2,591.88 0.45% $11.78 $1,591.88
$2,603.66 0.45% $11.83 $1,603.66
$2,615.49 0.45% $11.89 $1,615.49
$2,627.38 0.45% $11.94 $1,627.38
$2,639.33 0.45% $12.00 $1,639.33
$2,651.32 0.45% $12.05 $1,651.32
$2,663.37 0.45% $12.11 $1,663.37
$2,675.48 0.45% $12.16 $1,675.48
$2,687.64 0.45% $12.22 $1,687.64
$2,699.86 0.45% $12.27 $1,699.86
$2,712.13 0.45% $12.33 $1,712.13
$2,724.46 0.45% $12.38 $1,724.46
$2,736.84 0.45% $12.44 $1,736.84
$2,749.28 0.45% $12.50 $1,749.28
$2,761.78 0.45% $12.55 $1,761.78
$2,774.33 0.45% $12.61 $1,774.33
$2,786.94 0.45% $12.67 $1,786.94
$2,799.61 0.45% $12.73 $1,799.61
$2,812.34 0.45% $12.78 $1,812.34
$2,825.12 0.45% $12.84 $1,825.12
$2,837.96 0.45% $12.90 $1,837.96
$2,850.86 0.45% $12.96 $1,850.86
$2,863.82 0.45% $13.02 $1,863.82
$2,876.84 0.45% $13.08 $1,876.84
$2,889.91 0.45% $13.14 $1,889.91
$2,903.05 0.45% $13.20 $1,903.05
$2,916.24 0.45% $13.26 $1,916.24
$2,929.50 0.45% $13.32 $1,929.50
$2,942.82 0.45% $13.38 $1,942.82
$2,956.19 0.45% $13.44 $1,956.19
$2,969.63 0.45% $13.50 $1,969.63
$2,983.13 0.45% $13.56 $1,983.13
$2,996.69 0.45% $13.62 $1,996.69
$3,010.31 0.45% $13.68 $2,010.31
$3,023.99 0.45% $13.75 $2,023.99
$3,037.74 0.45% $13.81 $2,037.74
$3,051.55 0.45% $13.87 $2,051.55
$3,065.42 0.45% $13.93 $2,065.42
$3,079.35 0.45% $14.00 $2,079.35
$3,093.35 0.45% $14.06 $2,093.35
$3,107.41 0.45% $14.12 $2,107.41
$3,121.53 0.45% $14.19 $2,121.53
$3,135.72 0.45% $14.25 $2,135.72
$3,149.97 0.45% $14.32 $2,149.97
$3,164.29 0.45% $14.38 $2,164.29
$3,178.68 0.45% $14.45 $2,178.68
$3,193.12 0.45% $14.51 $2,193.12
$3,207.64 0.45% $14.58 $2,207.64
$3,222.22 0.45% $14.65 $2,222.22
$3,236.86 0.45% $14.71 $2,236.86
$3,251.58 0.45% $14.78 $2,251.58
$3,266.36 0.45% $14.85 $2,266.36
$3,281.20 0.45% $14.91 $2,281.20
$3,296.12 0.45% $14.98 $2,296.12
$3,311.10 0.45% $15.05 $2,311.10
$3,326.15 0.45% $15.12 $2,326.15
$3,341.27 0.45% $15.19 $2,341.27
$3,356.46 0.45% $15.26 $2,356.46
$3,371.72 0.45% $15.33 $2,371.72
$3,387.04 0.45% $15.40 $2,387.04
$3,402.44 0.45% $15.47 $2,402.44
$3,417.90 0.45% $15.54 $2,417.90
$3,433.44 0.45% $15.61 $2,433.44
$3,449.04 0.45% $15.68 $2,449.04
$3,464.72 0.45% $15.75 $2,464.72
$3,480.47 0.45% $15.82 $2,480.47
$3,496.29 0.45% $15.89 $2,496.29
$3,512.18 0.45% $15.96 $2,512.18
$3,528.15 0.45% $16.04 $2,528.15
$3,544.19 0.45% $16.11 $2,544.19
$3,560.30 0.45% $16.18 $2,560.30
$3,576.48 0.45% $16.26 $2,576.48
$3,592.74 0.45% $16.33 $2,592.74
$3,609.07 0.45% $16.40 $2,609.07
$3,625.47 0.45% $16.48 $2,625.47
$3,641.95 0.45% $16.55 $2,641.95
$3,658.50 0.45% $16.63 $2,658.50
$3,675.13 0.45% $16.71 $2,675.13
$3,691.84 0.45% $16.78 $2,691.84
$3,708.62 0.45% $16.86 $2,708.62
$3,725.48 0.45% $16.93 $2,725.48
$3,742.41 0.45% $17.01 $2,742.41
$3,759.42 0.45% $17.09 $2,759.42
$3,776.51 0.45% $17.17 $2,776.51
$3,793.68 0.45% $17.24 $2,793.68
$3,810.92 0.45% $17.32 $2,810.92
$3,828.24 0.45% $17.40 $2,828.24
$3,845.64 0.45% $17.48 $2,845.64
$3,863.12 0.45% $17.56 $2,863.12
$3,880.68 0.45% $17.64 $2,880.68
$3,898.32 0.45% $17.72 $2,898.32
$3,916.04 0.45% $17.80 $2,916.04
$3,933.84 0.45% $17.88 $2,933.84
$3,951.72 0.45% $17.96 $2,951.72
$3,969.69 0.45% $18.04 $2,969.69
$3,987.73 0.45% $18.13 $2,987.73
FIN DEL CONTRATO DE LA
$4,005.86 0.45% $18.21 $3,005.86 INVERSIÓN 300% ROI
$4,024.07 0.45% $18.29 $3,024.07
$4,042.36 0.45% $18.37 $3,042.36
$4,060.73 0.45% $18.46 $3,060.73
$4,079.19 0.45% $18.54 $3,079.19
$4,097.73 0.45% $18.63 $3,097.73
$4,116.36 0.45% $18.71 $3,116.36
$4,135.07 0.45% $18.80 $3,135.07
$4,153.86 0.45% $18.88 $3,153.86
$4,172.74 0.45% $18.97 $3,172.74
$4,191.71 0.45% $19.05 $3,191.71
$4,210.76 0.45% $19.14 $3,210.76
$4,229.90 0.45% $19.23 $3,229.90
$4,249.13 0.45% $19.31 $3,249.13
$4,268.45 0.45% $19.40 $3,268.45
$4,287.85 0.45% $19.49 $3,287.85
$4,307.34 0.45% $19.58 $3,307.34
$4,326.92 0.45% $19.67 $3,326.92
$4,346.58 0.45% $19.76 $3,346.58
$4,366.34 0.45% $19.85 $3,366.34
$4,386.19 0.45% $19.94 $3,386.19
$4,406.13 0.45% $20.03 $3,406.13
$4,426.15 0.45% $20.12 $3,426.15
$4,446.27 0.45% $20.21 $3,446.27
$4,466.48 0.45% $20.30 $3,466.48
$4,486.78 0.45% $20.39 $3,486.78
$4,507.18 0.45% $20.49 $3,507.18
$4,527.67 0.45% $20.58 $3,527.67
$4,548.25 0.45% $20.67 $3,548.25
$4,568.92 0.45% $20.77 $3,568.92
$4,589.69 0.45% $20.86 $3,589.69
$4,610.55 0.45% $20.96 $3,610.55
$4,631.51 0.45% $21.05 $3,631.51
$4,652.56 0.45% $21.15 $3,652.56
$4,673.71 0.45% $21.24 $3,673.71
$4,694.95 0.45% $21.34 $3,694.95
$4,716.29 0.45% $21.44 $3,716.29
$4,737.73 0.45% $21.54 $3,737.73
$4,759.27 0.45% $21.63 $3,759.27
$4,780.90 0.45% $21.73 $3,780.90
$4,802.63 0.45% $21.83 $3,802.63
$4,824.46 0.45% $21.93 $3,824.46
$4,846.39 0.45% $22.03 $3,846.39
$4,868.42 0.45% $22.13 $3,868.42
$4,890.55 0.45% $22.23 $3,890.55
$4,912.78 0.45% $22.33 $3,912.78
$4,935.11 0.45% $22.43 $3,935.11
$4,957.54 0.45% $22.53 $3,957.54
$4,957.54 $3,957.54
RESUMEN MENSUAL NOTAS RETIRO MEN

GANANCIA X GANANCIA
MES CON CAPITAL CONSIDERACIONES MES

$100 $1,110 1
$110 $1,226 POSIBILIDAD DE RETIRARSE 2
$128 $1,355 ANTES DEL TIEMPO PACTADO 3
$142 $1,497 ASUMIENDO EL 30% DEL TOTAL 4
(CAPITAL + GANANCIAS)
$156 $1,654 5
$173 $1,828 6
$191 $2,020 7
PUNTO DE NO RETORNO
$211 $2,232 8
$233 $2,466 9
$258 $2,724 10
$312 $3,010 11
$317 $3,326 POSIBILIDAD DE RETIRARSE CON 12
SOLO CON EL 100% DE LAS
$351 $3,675 GANANCIAS 13
$387 $4,061 14
$428 $4,487 15
$473 $4,958 16
TOTAL 4957.54 TOTAL

30% DE PENALIDAD SI NOS

RETIRAMOS ANTES DE LLEGAR
AL 100% DE GANANCIA
RETIRO MENSUAL

PAGO X MES SUMATORIA MONTO A RETIRAR

$100 $100
$100 $201
DÓLARES $1,992
$100 $301
$100 $402
PESOS $7,710,616
$100 $502
$100 $602
DÓLARES $3,000
$100 $703
$11,610,000
60%
PESOS
$100 $803
$100 $903
$100 $1,004
$100 $1,104
$100
$100
$1,205
$1,305 TRM
$100 $1,405
$100 $1,506
$100 $1,606
TOTAL $1,606

INVERSION

$3,870,000
 RETIROS
ANTES DEL TIEMPO ESTIPULADO SALDO DESPUES DE DESCUENTO CASHOUT A MONEDERO
-30% SOBRE EL CAPITAL PUESTO EN BACKOFFICE EXTERNO -5%
INVERTIDO

$598 $1,395 $70

$2,313,185 $5,397,431 $269,872
$150
N/A $580,500

TRM $3,870

RESUMEN EN PESOS COLOMBIANOS

INVERSION CON
INVERSION GANANCIA DESCUENTO 5% RETIROS

$3,870,000 $11,610,000 $11,029,500

 1. REINVIRTIENDO TODO

SALDO FINAL EN MONEDERO PRIMER CICLO SEGUNDO CICLO

EXTERNO (TRIPLICACION 1) (TRIPLICACION 2)

$1,325 DÓLARES $3,000 $9,000

$5,127,560 PESOS $11,610,000 $34,830,000

$2,850 DÓLARES PRIMER CICLO 16 MESES

(1 AÑO 4 MESES)
SEGUNDO CICLO 16 MESES
(2 AÑOS 8 MESES)

$11,029,500 PESOS
AL MOMENTO

MONTO RETIRO CON DESCUENTO DEL 5

70 $243,000 $230,850

REINVE
$260,000
$250,000
GANANCIA LIBRE $240,000
$230,000
$220,000
$210,000
$7,159,500 $200,000
$190,000
$180,000
$170,000
$160,000
$150,000
$140,000
$130,000
$120,000
$110,000
$100,000
$90,000
$80,000
$70,000
$60,000
$50,000
$40,000
$30,000
$20,000
$10,000
$0
1 2
$60,000
$50,000
$40,000
$30,000
$20,000
$10,000
$0
1 2
NVIRTIENDO TODO DURANTE CINCO CICLOS

TERCER CICLO CUARTO CICLO QUINTO CICLO

(TRIPLICACION 3) (TRIPLICACION 4) (TRIPLICACION 5)

$27,000 $81,000 $243,000 DÓLARES

$104,490,000 $313,470,000 $940,410,000 PESOS

TERCER CICLO 16 MESES CUARTO CICLO 16 MESES QUINTO CICLO 16 MESES

(4 AÑOS) (5 AÑOS 4 MESES) (6 AÑOS 8 MESES)

AL MOMENTO DE RETIRARSE

RO CON DESCUENTO DEL 5% MONTO EN PESOS COLOMBIANOS

$230,850 $893,389,500

REINVERSION 1

2 3 4 5
2 3 4 5
 2. REINVIRTIENDO SOLO LAS GANANCIAS DEL PRIMER CICLO

PRIMER CICLO SEGUNDO CICLO TERCER CICLO

(TRIPLICACION 1) (TRIPLICACION 2) (TRIPLICACION 3)

$2,000 $6,000 $18,000

$7,740,000 $23,220,000 $69,660,000

PRIMER CICLO 14 MESES SEGUNDO CICLO 14 MESES TERCER CICLO 14 MESES

(1 AÑO 2 MESES) (2 AÑOS 4 MESES) (3 AÑOS 6 MESES)

AL MOMENTO DE RETIRARSE

MONTO RETIRO CON DESCUENTO DEL 5%

$162,000 $153,900

REINVERSION 2
$180,000

$170,000

$160,000

$150,000

$140,000

$130,000

$120,000

$110,000

$100,000

$90,000

$80,000

$70,000

$60,000

$50,000

$40,000

$30,000

$20,000

$10,000

$0
1 2 3 4
$40,000

$30,000

$20,000

$10,000

$0
1 2 3 4
NANCIAS DEL PRIMER CICLO 3. RE

CUARTO CICLO QUINTO CICLO PRIMER CICLO

(TRIPLICACION 4) (TRIPLICACION 5) (TRIPLICACION 1)

$54,000 $162,000 DÓLARES $2,000

$208,980,000 $626,940,000 PESOS $7,740,000

CUARTO CICLO 14 MESES QUINTO CICLO 14 MESES PRIMER CICLO 14 MESES

(4 AÑOS 8 MESES) (5 AÑOS 10 MESES) (1 AÑO 2 MESES)

DÓLARES $1,000
E RETIRARSE
PESOS $3,870,000
MONTO EN PESOS COLOMBIANOS
$3,000

$595,593,000

ION 2

MONTO

$63,000

$34,000

$32,000

$30,000

$28,000

$26,000

$24,000

$22,000

$20,000

$18,000

$16,000

$14,000

$12,000
3 4 5
$10,000
 $20,000

$18,000

$16,000

$14,000

$12,000
3 4 5
$10,000

$8,000

$6,000

$4,000

$2,000

$0
1

Este gráfico no está disponible en su versión

Si edita esta forma o guarda el libro en un fo

 3. REINVIRTIENDO LAS GANANCIAS RETIRANDO EL CAPITAL EN CADA CICLO

SEGUNDO CICLO TERCER CICLO CUARTO CICLO

(TRIPLICACION 2) (TRIPLICACION 3) (TRIPLICACION 4)

$4,000 $8,000 $16,000

$15,480,000 $30,960,000 $61,920,000

SEGUNDO CICLO 14 MESES TERCER CICLO 14 MESES CUARTO CICLO 14 MESES

(2 AÑOS 4 MESES) (3 AÑOS 6 MESES) (4 AÑOS 8 MESES)

$2,000 $4,000 $8,000

$7,740,000 $15,480,000 $30,960,000

$6,000 $12,000 $24,000

AL MOMENTO DE RETIRARSE

MONTO RETIRO CON DESCUENTO DEL 5%

$63,000 $59,850

REINVERSION 3
 1 2 3 4

tá disponible en su versión de Excel.

a o guarda el libro en un formato de archivo diferente, el gráfico no se podrá utilizar.

CAPITAL EN CADA CICLO

QUINTO CICLO PRIMER CICLO

(TRIPLICACION 5) TOTAL 16 MESES

$32,000 $32,000 DÓLARES $1,395

$123,840,000 $123,840,000 PESOS $5,397,431

QUINTO CICLO 14 MESES TOTAL PRIMER PERIODO DE 8

(5 AÑOS 10 MESES) MESES

$16,000 $31,000 DÓLARES

$61,920,000 $119,970,000 PESOS

MONTO
$48,000
$63,000 DÓLARES
TOTAL
$140,904
$243,810,000 PESOS

E $160,000

MONTO EN PESOS COLOMBIANOS

$140,000

$231,619,500
$120,000

$100,000

$80,000

$60,000

$40,000

$20,000
 $40,000

$20,000

$0
1 2

4 5
 4. REINVIRTIENDO CADA 8 MESES (PENALIZACION DEL

CLO SEGUNDO CICLO TERCER CICLO

16 MESES 16 MESES 16 MESES

$2,329 $3,890 $6,496 $10,848 $18,116

$9,013,710 $15,052,896 $25,138,336 $41,981,022 $70,108,306

SEGUNDO PERIODO DE 8 TERCER PERIODO DE 8 CUARTO PERIODO DE 8 QUINTO PERIODO DE 8 SÉXTO PERIODO DE 8 MESES
MESES (1 AÑO 4 MESES) MESES (2 AÑOS) MESES (2 AÑOS 8 MESES) MESES (3 AÑOS 4 MESES) (4 AÑOS)

AL MOMENTO DE RETIRARSE

MONTO RETIRO CON DESCUENTO DEL 5%

$140,904 $133,859

REINVERSION 4
00

00

00

00

00

00

00

00
00

00

$0
1 2 3 4 5 6 7
ENALIZACION DEL 30%)

CUARTO CICLO QUINTO CICLO

16 MESES 16 MESES

$30,253 $50,523 $84,374 $140,904 DÓLARES

$117,080,872 $195,525,056 $326,526,843 $545,299,828 PESOS

SÉPTIMO PERIODO DE 8 OCTAVO PERIODO DE 8 NOVENO PERIODO DE 8 NOVENO PERIODO DE 8

MESES (4 AÑOS 8 MESES) MESES (5 AÑOS 4 MESES) MESES (6 AÑOS) MESES (6 AÑOS 8 MESES)

TIRARSE

MONTO EN PESOS COLOMBIANOS

$518,034,836

$300,000

$250,000
1
$200,000

$150,000

$100,000

$50,000
 $100,000

$50,000

6 7 8 9 10 $0
 COMPARATIVO DE LOS MODELOS DE INVERSIÓN

TIPO DE
INVERSION CICLO 1 CICLO 2 CICLO 3 CICLO 4

$3,000 $9,000 $27,000 $81,000

1. REINVIRTIENDO TODO
DURANTE CINCO CICLOS
$11,610,000 $34,830,000 $104,490,000 $313,470,000

$3,000 $6,000 $18,000 $54,000

2. REINVIRTIENDO SOLO
LAS GANANCIAS DEL
PRIMER CICLO
$11,610,000 $23,220,000 $69,660,000 $208,980,000

3. REINVIRTIENDO LAS $3,000 $6,000 $12,000 $24,000

GANANCIAS RETIRANDO
EL CAPITAL EN CADA
CICLO $11,610,000 $23,220,000 $46,440,000 $92,880,000

$2,329 $6,496 $18,116 $50,523

4. REINVIRTIENDO CADA
8 MESES (PENALIZACION
DEL 30%)
$9,013,710 $25,138,336 $70,108,306 $195,525,056

COMPARATIVO
$300,000

$250,000
1
$200,000

2
$150,000

$100,000

3
$50,000
$100,000

3
$50,000

$0
ELOS DE INVERSIÓN
RESULTADO AL FINAL DEL
CICLO 5 PROCESO INCLUIDO
CAPITAL INICIAL DE
NETO A PAGAR MENOS EL 5% DE
COMISION DE RETIRO
INVERSION

$243,000 $243,000 $230,850 DÓLARES

$940,410,000 $940,410,000 $893,389,500 PESOS

$162,000 $163,000 $154,850 DÓLARES

$626,940,000 $630,810,000 $599,269,500 PESOS

$48,000 $63,000 $59,850 DÓLARES

$185,760,000 $243,810,000 $231,619,500 PESOS

$140,904 $140,904 $133,859 DÓLARES

$545,299,828 $545,299,828 $518,034,836 PESOS

VO

3
3
 7% vd
10% bb
3% pl

1000 70 300 30 400

600

280 usd
120 pool de trading
2000000 600000 60000

1400000
 Ω PLAN DE PAGOS OMEGA PRO INVERSION
CRIPT
AFILIACION OMEGA PRO PAGO ÚNICO
MES DIA

-
1
2
3
4
5
6

$0.001 BTC 7
8
9
10
11
12

1
13
14
15
16
$140,000 17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
 40
41
42

2
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72

3
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
101
102

4
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
 132

5
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162

6
163
164
165
166
167
168
169
170
171
172
173
174
175
176
 177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193

7
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210

211
212
213
214
215
216
217
218
219
220
 221
222

8
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252

9
253
254
255
256
257
258
259
260
261
262
263
264
265
266
 267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282

10
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
305
307
308
309
310
311
312
11
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342

12
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
 359
360
361
362
363
364
365
366
367
368
369
370
371
372

13
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402

14
403
404
14 405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
423
423
424
425
426
427
428
429
430
431
432

15
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
 450
451
452
453
454
455
456
457
458
459
460
461
462

16
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
TOTAL
OS OMEGA PRO INVERSIONISTAS DIA POR DIA Ω
CRIPTO RESUMEN MENSU

INVERSION PORCENTAJE GANANCIA DIA GANANCIA TOTAL MES

$0.010000 0.33% $0.00003297 $0.000000000 -40% 1

$0.010033 0.33% $0.00003308 $0.000032974 2
$0.010066 0.33% $0.00003319 $0.000066056 3
$0.010099 0.33% $0.00003330 $0.000099248 0 4
$0.010133 0.33% $0.00003341 $0.000132549 5
$0.010166 0.33% $0.00003352 $0.000165960 6
$0.010199 0.33% $0.00003363 $0.000199481 7
13%
$0.010233 0.33% $0.00003374 $0.000233113 8
$0.010267 0.33% $0.00003385 $0.000266855 9
$0.010301 0.33% $0.00003397 $0.000300709 10
$0.010335 0.33% $0.00003408 $0.000334675 11
$0.010369 0.33% $0.00003419 $0.000368752 12
$0.010403 0.33% $0.00003430 $0.000402942 13
$0.010437 0.33% $0.00003442 $0.000437244 200% 14
$0.010472 0.33% $0.00003453 $0.000471660 15
$0.010506 0.33% $0.00003464 $0.000506189 16
$0.010541 0.33% $0.00003476 $0.000540832 TOTAL
$0.010576 0.33% $0.00003487 $0.000575589
$0.010610 0.33% $0.00003499 $0.000610461
$0.010645 0.33% $0.00003510 $0.000645448
$0.010681 0.33% $0.00003522 $0.000680550
$0.010716 0.33% $0.00003533 $0.000715768
$0.010751 0.33% $0.00003545 $0.000751102
$0.010787 0.33% $0.00003557 $0.000786552
$0.010822 0.33% $0.00003568 $0.000822120
$0.010858 0.33% $0.00003580 $0.000857804
$0.010894 0.33% $0.00003592 $0.000893607
$0.010930 0.33% $0.00003604 $0.000929527
$0.010966 0.33% $0.00003616 $0.000965566
$0.011002 0.33% $0.00003628 $0.001001724
$0.011038 0.33% $0.00003640 $0.001038000
$0.011074 0.33% $0.00003652 $0.001074397
$0.011111 0.33% $0.00003664 $0.001110914
$0.011148 0.33% $0.00003676 $0.001147551
$0.011184 0.33% $0.00003688 $0.001184308
$0.011221 0.33% $0.00003700 $0.001221187
$0.011258 0.33% $0.00003712 $0.001258188
$0.011295 0.33% $0.00003724 $0.001295310
$0.011333 0.33% $0.00003737 $0.001332555
$0.011370 0.33% $0.00003749 $0.001369923
$0.011407 0.33% $0.00003761 $0.001407414
$0.011445 0.33% $0.00003774 $0.001445029
$0.011483 0.33% $0.00003786 $0.001482768
$0.011521 0.33% $0.00003799 $0.001520631
$0.011559 0.33% $0.00003811 $0.001558619
$0.011597 0.33% $0.00003824 $0.001596732
$0.011635 0.33% $0.00003836 $0.001634971
$0.011673 0.33% $0.00003849 $0.001673336
$0.011712 0.33% $0.00003862 $0.001711827
$0.011750 0.33% $0.00003875 $0.001750446
$0.011789 0.33% $0.00003887 $0.001789191
$0.011828 0.33% $0.00003900 $0.001828065
$0.011867 0.33% $0.00003913 $0.001867066
$0.011906 0.33% $0.00003926 $0.001906197
$0.011945 0.33% $0.00003939 $0.001945456
$0.011985 0.33% $0.00003952 $0.001984845
$0.012024 0.33% $0.00003965 $0.002024364
$0.012064 0.33% $0.00003978 $0.002064012
$0.012104 0.33% $0.00003991 $0.002103792
$0.012144 0.33% $0.00004004 $0.002143703
$0.012184 0.33% $0.00004017 $0.002183745
$0.012224 0.33% $0.00004031 $0.002223920
$0.012264 0.33% $0.00004044 $0.002264227
$0.012305 0.33% $0.00004057 $0.002304667
$0.012345 0.33% $0.00004071 $0.002345240
$0.012386 0.33% $0.00004084 $0.002385947
$0.012427 0.33% $0.00004098 $0.002426788
$0.012468 0.33% $0.00004111 $0.002467764
$0.012509 0.33% $0.00004125 $0.002508875
$0.012550 0.33% $0.00004138 $0.002550122
$0.012592 0.33% $0.00004152 $0.002591504
$0.012633 0.33% $0.00004166 $0.002633023
$0.012675 0.33% $0.00004179 $0.002674679
$0.012716 0.33% $0.00004193 $0.002716473
$0.012758 0.33% $0.00004207 $0.002758404
$0.012800 0.33% $0.00004221 $0.002800473
$0.012843 0.33% $0.00004235 $0.002842681
$0.012885 0.33% $0.00004249 $0.002885028
$0.012928 0.33% $0.00004263 $0.002927515
$0.012970 0.33% $0.00004277 $0.002970142
$0.013013 0.33% $0.00004291 $0.003012910
$0.013056 0.33% $0.00004305 $0.003055819
$0.013099 0.33% $0.00004319 $0.003098869
$0.013142 0.33% $0.00004333 $0.003142061
$0.013185 0.33% $0.00004348 $0.003185395
$0.013229 0.33% $0.00004362 $0.003228872
$0.013272 0.33% $0.00004376 $0.003272493
$0.013316 0.33% $0.00004391 $0.003316258
$0.013360 0.33% $0.00004405 $0.003360166
$0.013404 0.33% $0.00004420 $0.003404220
$0.013448 0.33% $0.00004434 $0.003448419
$0.013493 0.33% $0.00004449 $0.003492763
$0.013537 0.33% $0.00004464 $0.003537254
$0.013582 0.33% $0.00004478 $0.003581892
$0.013627 0.33% $0.00004493 $0.003626677
$0.013672 0.33% $0.00004508 $0.003671609
$0.013717 0.33% $0.00004523 $0.003716690
$0.013762 0.33% $0.00004538 $0.003761919
$0.013807 0.33% $0.00004553 $0.003807297
$0.013853 0.33% $0.00004568 $0.003852825
$0.013899 0.33% $0.00004583 $0.003898503
$0.013944 0.33% $0.00004598 $0.003944332
$0.013990 0.33% $0.00004613 $0.003990312
$0.014036 0.33% $0.00004628 $0.004036443
$0.014083 0.33% $0.00004644 $0.004082727
$0.014129 0.33% $0.00004659 $0.004129163
$0.014176 0.33% $0.00004674 $0.004175752
$0.014222 0.33% $0.00004690 $0.004222495
$0.014269 0.33% $0.00004705 $0.004269392
$0.014316 0.33% $0.00004721 $0.004316444
$0.014364 0.33% $0.00004736 $0.004363651
$0.014411 0.33% $0.00004752 $0.004411013
$0.014459 0.33% $0.00004768 $0.004458532
$0.014506 0.33% $0.00004783 $0.004506207
$0.014554 0.33% $0.00004799 $0.004554040
$0.014602 0.33% $0.00004815 $0.004602030
$0.014650 0.33% $0.00004831 $0.004650178
$0.014698 0.33% $0.00004847 $0.004698486
$0.014747 0.33% $0.00004863 $0.004746952
$0.014796 0.33% $0.00004879 $0.004795579
$0.014844 0.33% $0.00004895 $0.004844365
$0.014893 0.33% $0.00004911 $0.004893313
$0.014942 0.33% $0.00004927 $0.004942422
$0.014992 0.33% $0.00004943 $0.004991693
$0.015041 0.33% $0.00004960 $0.005041126
$0.015091 0.33% $0.00004976 $0.005090723
$0.015140 0.33% $0.00004992 $0.005140483
$0.015190 0.33% $0.00005009 $0.005190407
$0.015240 0.33% $0.00005025 $0.005240495
$0.015291 0.33% $0.00005042 $0.005290749
$0.015341 0.33% $0.00005059 $0.005341168
$0.015392 0.33% $0.00005075 $0.005391754
$0.015443 0.33% $0.00005092 $0.005442507
$0.015493 0.33% $0.00005109 $0.005493427
$0.015545 0.33% $0.00005126 $0.005544514
$0.015596 0.33% $0.00005143 $0.005595771
$0.015647 0.33% $0.00005159 $0.005647196
$0.015699 0.33% $0.00005176 $0.005698791
$0.015751 0.33% $0.00005194 $0.005750556
$0.015802 0.33% $0.00005211 $0.005802491
$0.015855 0.33% $0.00005228 $0.005854598
$0.015907 0.33% $0.00005245 $0.005906877
$0.015959 0.33% $0.00005262 $0.005959328
$0.016012 0.33% $0.00005280 $0.006011952
$0.016065 0.33% $0.00005297 $0.006064750
$0.016118 0.33% $0.00005315 $0.006117721
$0.016171 0.33% $0.00005332 $0.006170868
$0.016224 0.33% $0.00005350 $0.006224189
$0.016278 0.33% $0.00005367 $0.006277687
$0.016331 0.33% $0.00005385 $0.006331360
$0.016385 0.33% $0.00005403 $0.006385211
$0.016439 0.33% $0.00005421 $0.006439240
$0.016493 0.33% $0.00005439 $0.006493446
$0.016548 0.33% $0.00005456 $0.006547831
$0.016602 0.33% $0.00005474 $0.006602396
$0.016657 0.33% $0.00005493 $0.006657140
POSIBILIDAD DE RETIRARSE DE MANERA
$0.016712 0.33% $0.00005511 $0.006712065 ANTICIPADA SIN PERDER

$0.016767 0.33% $0.00005529 $0.006767172

$0.016822 0.33% $0.00005547 $0.006822459
$0.016878 0.33% $0.00005565 $0.006877929
$0.016934 0.33% $0.00005584 $0.006933583
$0.016989 0.33% $0.00005602 $0.006989419
$0.017045 0.33% $0.00005621 $0.007045440
$0.017102 0.33% $0.00005639 $0.007101645
$0.017158 0.33% $0.00005658 $0.007158036
$0.017215 0.33% $0.00005676 $0.007214612
$0.017271 0.33% $0.00005695 $0.007271376
$0.017328 0.33% $0.00005714 $0.007328326
$0.017385 0.33% $0.00005733 $0.007385464
$0.017443 0.33% $0.00005752 $0.007442791
$0.017500 0.33% $0.00005771 $0.007500306
$0.017558 0.33% $0.00005790 $0.007558012
$0.017616 0.33% $0.00005809 $0.007615907
$0.017674 0.33% $0.00005828 $0.007673994
$0.017732 0.33% $0.00005847 $0.007732272
$0.017791 0.33% $0.00005866 $0.007790742
$0.017849 0.33% $0.00005886 $0.007849405
$0.017908 0.33% $0.00005905 $0.007908261
$0.017967 0.33% $0.00005925 $0.007967311
$0.018027 0.33% $0.00005944 $0.008026556
$0.018086 0.33% $0.00005964 $0.008085997
$0.018146 0.33% $0.00005983 $0.008145633
$0.018205 0.33% $0.00006003 $0.008205467
$0.018265 0.33% $0.00006023 $0.008265497
$0.018326 0.33% $0.00006043 $0.008325725
$0.018386 0.33% $0.00006063 $0.008386152
$0.018447 0.33% $0.00006083 $0.008446779
$0.018508 0.33% $0.00006103 $0.008507605
$0.018569 0.33% $0.00006123 $0.008568631
$0.018630 0.33% $0.00006143 $0.008629859
$0.018691 0.33% $0.00006163 $0.008691289
$0.018753 0.33% $0.00006184 $0.008752922
$0.018815 0.33% $0.00006204 $0.008814757
$0.018877 0.33% $0.00006224 $0.008876797
$0.018939 0.33% $0.00006245 $0.008939041
$0.019001 0.33% $0.00006266 $0.009001490
$0.019064 0.33% $0.00006286 $0.009064145
$0.019127 0.33% $0.00006307 $0.009127007
$0.019190 0.33% $0.00006328 $0.009190076
$0.019253 0.33% $0.00006349 $0.009253353
$0.019317 0.33% $0.00006370 $0.009316839
$0.019381 0.33% $0.00006391 $0.009380534
$0.019444 0.33% $0.00006412 $0.009444439
$0.019509 0.33% $0.00006433 $0.009508555
$0.019573 0.33% $0.00006454 $0.009572882
$0.019637 0.33% $0.00006475 $0.009637421
$0.019702 0.33% $0.00006497 $0.009702174
$0.019767 0.33% $0.00006518 $0.009767139
$0.019832 0.33% $0.00006539 $0.009832319
$0.019898 0.33% $0.00006561 $0.009897714
ÚLTIMO DIA PARA RETIRARSE CON
$0.019963 0.33% $0.00006583 $0.009963324 EL 60%

POSIBILIDAD DE RETIRAR SOLAMENTE EL

$0.020029 0.33% $0.00006604 $0.010029151 100% DE LAS GANANCIAS

$0.020095 0.33% $0.00006626 $0.010095195

$0.020161 0.33% $0.00006648 $0.010161457
$0.020228 0.33% $0.00006670 $0.010227937
$0.020295 0.33% $0.00006692 $0.010294636
$0.020362 0.33% $0.00006714 $0.010361555
$0.020429 0.33% $0.00006736 $0.010428695
$0.020496 0.33% $0.00006758 $0.010496056
$0.020564 0.33% $0.00006781 $0.010563640
$0.020631 0.33% $0.00006803 $0.010631446
$0.020699 0.33% $0.00006825 $0.010699476
$0.020768 0.33% $0.00006848 $0.010767730
$0.020836 0.33% $0.00006871 $0.010836209
$0.020905 0.33% $0.00006893 $0.010904914
$0.020974 0.33% $0.00006916 $0.010973846
$0.021043 0.33% $0.00006939 $0.011043004
$0.021112 0.33% $0.00006962 $0.011112391
$0.021182 0.33% $0.00006985 $0.011182007
$0.021252 0.33% $0.00007008 $0.011251852
$0.021322 0.33% $0.00007031 $0.011321928
$0.021392 0.33% $0.00007054 $0.011392234
$0.021463 0.33% $0.00007077 $0.011462773
$0.021534 0.33% $0.00007100 $0.011533544
$0.021605 0.33% $0.00007124 $0.011604548
$0.021676 0.33% $0.00007147 $0.011675787
$0.021747 0.33% $0.00007171 $0.011747260
$0.021819 0.33% $0.00007195 $0.011818969
$0.021891 0.33% $0.00007218 $0.011890915
$0.021963 0.33% $0.00007242 $0.011963098
$0.022036 0.33% $0.00007266 $0.012035518
$0.022108 0.33% $0.00007290 $0.012108178
$0.022181 0.33% $0.00007314 $0.012181077
$0.022254 0.33% $0.00007338 $0.012254217
$0.022328 0.33% $0.00007362 $0.012327597
$0.022401 0.33% $0.00007387 $0.012401220
$0.022475 0.33% $0.00007411 $0.012475086
$0.022549 0.33% $0.00007435 $0.012549195
$0.022624 0.33% $0.00007460 $0.012623548
$0.022698 0.33% $0.00007484 $0.012698147
$0.022773 0.33% $0.00007509 $0.012772991
$0.022848 0.33% $0.00007534 $0.012848082
$0.022923 0.33% $0.00007559 $0.012923421
$0.022999 0.33% $0.00007584 $0.012999009
$0.023075 0.33% $0.00007609 $0.013074845
$0.023151 0.33% $0.00007634 $0.013150932
$0.023227 0.33% $0.00007659 $0.013227269
$0.023304 0.33% $0.00007684 $0.013303859
$0.023381 0.33% $0.00007710 $0.013380700
$0.023458 0.33% $0.00007735 $0.013457796
$0.023535 0.33% $0.00007760 $0.013535145
$0.023613 0.33% $0.00007786 $0.013612749
$0.023691 0.33% $0.00007812 $0.013690610
$0.023769 0.33% $0.00007837 $0.013768727
$0.023847 0.33% $0.00007863 $0.013847101
$0.023926 0.33% $0.00007889 $0.013925735
$0.024005 0.33% $0.00007915 $0.014004627
$0.024084 0.33% $0.00007941 $0.014083779
$0.024163 0.33% $0.00007968 $0.014163193
$0.024243 0.33% $0.00007994 $0.014242868
$0.024323 0.33% $0.00008020 $0.014322806
$0.024403 0.33% $0.00008047 $0.014403008
$0.024483 0.33% $0.00008073 $0.014483474
$0.024564 0.33% $0.00008100 $0.014564206
$0.024645 0.33% $0.00008126 $0.014645203
$0.024726 0.33% $0.00008153 $0.014726468
$0.024808 0.33% $0.00008180 $0.014808001
$0.024890 0.33% $0.00008207 $0.014889802
$0.024972 0.33% $0.00008234 $0.014971873
$0.025054 0.33% $0.00008261 $0.015054215
$0.025137 0.33% $0.00008289 $0.015136829
$0.025220 0.33% $0.00008316 $0.015219714
$0.025303 0.33% $0.00008343 $0.015302874
$0.025386 0.33% $0.00008371 $0.015386307
$0.025470 0.33% $0.00008398 $0.015470015
$0.025554 0.33% $0.00008426 $0.015554000
$0.025638 0.33% $0.00008454 $0.015638261
$0.025723 0.33% $0.00008482 $0.015722800
$0.025808 0.33% $0.00008510 $0.015807618
$0.025893 0.33% $0.00008538 $0.015892716
$0.025978 0.33% $0.00008566 $0.015978094
$0.026064 0.33% $0.00008594 $0.016063754
$0.026150 0.33% $0.00008623 $0.016149696
$0.026236 0.33% $0.00008651 $0.016235922
$0.026322 0.33% $0.00008680 $0.016322432
$0.026409 0.33% $0.00008708 $0.016409227
$0.026496 0.33% $0.00008737 $0.016496308
$0.026584 0.33% $0.00008766 $0.016583677
$0.026671 0.33% $0.00008795 $0.016671333
$0.026759 0.33% $0.00008824 $0.016759279
$0.026848 0.33% $0.00008853 $0.016847515
$0.026936 0.33% $0.00008882 $0.016936041
$0.027025 0.33% $0.00008911 $0.017024860
$0.027114 0.33% $0.00008941 $0.017113971
$0.027203 0.33% $0.00008970 $0.017203376
$0.027293 0.33% $0.00009000 $0.017293076
$0.027383 0.33% $0.00009029 $0.017383072
$0.027473 0.33% $0.00009059 $0.017473365
$0.027564 0.33% $0.00009089 $0.017563955
$0.027655 0.33% $0.00009119 $0.017654844
$0.027746 0.33% $0.00009149 $0.017746033
$0.027838 0.33% $0.00009179 $0.017837522
$0.027929 0.33% $0.00009209 $0.017929313
$0.028021 0.33% $0.00009240 $0.018021407
$0.028114 0.33% $0.00009270 $0.018113804
$0.028207 0.33% $0.00009301 $0.018206506
$0.028300 0.33% $0.00009331 $0.018299514
$0.028393 0.33% $0.00009362 $0.018392828
$0.028486 0.33% $0.00009393 $0.018486450
$0.028580 0.33% $0.00009424 $0.018580381
$0.028675 0.33% $0.00009455 $0.018674622
$0.028769 0.33% $0.00009486 $0.018769173
$0.028864 0.33% $0.00009518 $0.018864036
$0.028959 0.33% $0.00009549 $0.018959212
$0.029055 0.33% $0.00009580 $0.019054701
$0.029151 0.33% $0.00009612 $0.019150506
$0.029247 0.33% $0.00009644 $0.019246626
$0.029343 0.33% $0.00009676 $0.019343064
$0.029440 0.33% $0.00009707 $0.019439819
$0.029537 0.33% $0.00009739 $0.019536894
$0.029634 0.33% $0.00009772 $0.019634288
$0.029732 0.33% $0.00009804 $0.019732004
$0.029830 0.33% $0.00009836 $0.019830042
$0.029928 0.33% $0.00009869 $0.019928403
$0.030027 0.33% $0.00009901 $0.020027088
$0.030126 0.33% $0.00009934 $0.020126099
$0.030225 0.33% $0.00009966 $0.020225436
$0.030325 0.33% $0.00009999 $0.020325101
$0.030425 0.33% $0.00010032 $0.020425095
$0.030525 0.33% $0.00010065 $0.020525418
$0.030626 0.33% $0.00010099 $0.020626072
$0.030727 0.33% $0.00010132 $0.020727058
$0.030828 0.33% $0.00010165 $0.020828377
$0.030930 0.33% $0.00010199 $0.020930030
$0.031032 0.33% $0.00010232 $0.021032018
$0.031134 0.33% $0.00010266 $0.021134343
$0.031237 0.33% $0.00010300 $0.021237005
$0.031340 0.33% $0.00010334 $0.021340005
$0.031443 0.33% $0.00010368 $0.021443345
$0.031547 0.33% $0.00010402 $0.021547026
$0.031651 0.33% $0.00010437 $0.021651049
$0.031755 0.33% $0.00010471 $0.021755414
$0.031860 0.33% $0.00010506 $0.021860124
$0.031965 0.33% $0.00010540 $0.021965179
$0.032071 0.33% $0.00010575 $0.022070581
$0.032176 0.33% $0.00010610 $0.022176330
$0.032282 0.33% $0.00010645 $0.022282428
$0.032389 0.33% $0.00010680 $0.022388875
$0.032496 0.33% $0.00010715 $0.022495674
$0.032603 0.33% $0.00010750 $0.022602825
$0.032710 0.33% $0.00010786 $0.022710329
$0.032818 0.33% $0.00010821 $0.022818187
$0.032926 0.33% $0.00010857 $0.022926401
$0.033035 0.33% $0.00010893 $0.023034972
$0.033144 0.33% $0.00010929 $0.023143901
$0.033253 0.33% $0.00010965 $0.023253190
$0.033363 0.33% $0.00011001 $0.023362838
$0.033473 0.33% $0.00011037 $0.023472848
$0.033583 0.33% $0.00011074 $0.023583221
$0.033694 0.33% $0.00011110 $0.023693958
$0.033805 0.33% $0.00011147 $0.023805060
$0.033917 0.33% $0.00011184 $0.023916528
$0.034028 0.33% $0.00011220 $0.024028364
$0.034141 0.33% $0.00011257 $0.024140569
$0.034253 0.33% $0.00011295 $0.024253143
$0.034366 0.33% $0.00011332 $0.024366089
$0.034479 0.33% $0.00011369 $0.024479407
$0.034593 0.33% $0.00011407 $0.024593099
$0.034707 0.33% $0.00011444 $0.024707166
$0.034822 0.33% $0.00011482 $0.024821609
$0.034936 0.33% $0.00011520 $0.024936429
$0.035052 0.33% $0.00011558 $0.025051628
$0.035167 0.33% $0.00011596 $0.025167207
$0.035283 0.33% $0.00011634 $0.025283167
$0.035400 0.33% $0.00011673 $0.025399509
$0.035516 0.33% $0.00011711 $0.025516235
$0.035633 0.33% $0.00011750 $0.025633345
$0.035751 0.33% $0.00011788 $0.025750842
$0.035869 0.33% $0.00011827 $0.025868726
$0.035987 0.33% $0.00011866 $0.025986999
$0.036106 0.33% $0.00011905 $0.026105662
$0.036225 0.33% $0.00011945 $0.026224717
$0.036344 0.33% $0.00011984 $0.026344164
$0.036464 0.33% $0.00012024 $0.026464004
$0.036584 0.33% $0.00012063 $0.026584240
$0.036705 0.33% $0.00012103 $0.026704872
$0.036826 0.33% $0.00012143 $0.026825902
$0.036947 0.33% $0.00012183 $0.026947332
$0.037069 0.33% $0.00012223 $0.027069161
$0.037191 0.33% $0.00012263 $0.027191393
$0.037314 0.33% $0.00012304 $0.027314027
$0.037437 0.33% $0.00012344 $0.027437066
$0.037561 0.33% $0.00012385 $0.027560510
$0.037684 0.33% $0.00012426 $0.027684361
$0.037809 0.33% $0.00012467 $0.027808621
$0.037933 0.33% $0.00012508 $0.027933291
$0.038058 0.33% $0.00012549 $0.028058372
$0.038184 0.33% $0.00012591 $0.028183865
$0.038310 0.33% $0.00012632 $0.028309772
$0.038436 0.33% $0.00012674 $0.028436094
$0.038563 0.33% $0.00012716 $0.028562832
$0.038690 0.33% $0.00012758 $0.028689989
$0.038818 0.33% $0.00012800 $0.028817565
$0.038946 0.33% $0.00012842 $0.028945561
$0.039074 0.33% $0.00012884 $0.029073979
$0.039203 0.33% $0.00012927 $0.029202821
$0.039332 0.33% $0.00012969 $0.029332088
$0.039462 0.33% $0.00013012 $0.029461781
$0.039592 0.33% $0.00013055 $0.029591902
$0.039722 0.33% $0.00013098 $0.029722452
$0.039853 0.33% $0.00013141 $0.029853432
FIN DEL CONTRATO DE LA
$0.039985 0.33% $0.00013185 $0.029984844 INVERSIÓN 300% ROI
$0.040117 0.33% $0.00013228 $0.030116689
$0.040249 0.33% $0.00013272 $0.030248970
$0.040382 0.33% $0.00013315 $0.030381686
$0.040515 0.33% $0.00013359 $0.030514840
$0.040648 0.33% $0.00013403 $0.030648433
$0.040782 0.33% $0.00013448 $0.030782467
$0.040917 0.33% $0.00013492 $0.030916942
$0.041052 0.33% $0.00013536 $0.031051861
$0.041187 0.33% $0.00013581 $0.031187225
$0.041323 0.33% $0.00013626 $0.031323035
$0.041459 0.33% $0.00013671 $0.031459293
$0.041596 0.33% $0.00013716 $0.031596000
$0.041733 0.33% $0.00013761 $0.031733158
$0.041871 0.33% $0.00013806 $0.031870768
$0.042009 0.33% $0.00013852 $0.032008832
$0.042147 0.33% $0.00013898 $0.032147352
$0.042286 0.33% $0.00013943 $0.032286328
$0.042426 0.33% $0.00013989 $0.032425762
$0.042566 0.33% $0.00014036 $0.032565656
$0.042706 0.33% $0.00014082 $0.032706011
$0.042847 0.33% $0.00014128 $0.032846830
$0.042988 0.33% $0.00014175 $0.032988112
$0.043130 0.33% $0.00014222 $0.033129860
$0.043272 0.33% $0.00014268 $0.033272076
$0.043415 0.33% $0.00014316 $0.033414761
$0.043558 0.33% $0.00014363 $0.033557916
$0.043702 0.33% $0.00014410 $0.033701543
$0.043846 0.33% $0.00014458 $0.033845644
$0.043990 0.33% $0.00014505 $0.033990220
$0.044135 0.33% $0.00014553 $0.034135273
$0.044281 0.33% $0.00014601 $0.034280804
$0.044427 0.33% $0.00014649 $0.034426815
$0.044573 0.33% $0.00014698 $0.034573307
$0.044720 0.33% $0.00014746 $0.034720282
$0.044868 0.33% $0.00014795 $0.034867742
$0.045016 0.33% $0.00014843 $0.035015689
$0.045164 0.33% $0.00014892 $0.035164123
$0.045313 0.33% $0.00014941 $0.035313046
$0.045462 0.33% $0.00014991 $0.035462461
$0.045612 0.33% $0.00015040 $0.035612368
$0.045763 0.33% $0.00015090 $0.035762769
$0.045914 0.33% $0.00015140 $0.035913667
$0.046065 0.33% $0.00015189 $0.036065062
$0.046217 0.33% $0.00015240 $0.036216956
$0.046369 0.33% $0.00015290 $0.036369351
$0.046522 0.33% $0.00015340 $0.036522249
$0.046676 0.33% $0.00015391 $0.036675651
$0.046830 0.33% $0.00015442 $0.036829558
$0.046984 0.33% $0.00015492 $0.036983973
$0.047139 0.33% $0.00015544 $0.037138898
$0.047294 0.33% $0.00015595 $0.037294333
$0.047450 0.33% $0.00015646 $0.037450280
$0.047607 0.33% $0.00015698 $0.037606742
$0.047764 0.33% $0.00015750 $0.037763720
$0.047921 0.33% $0.00015801 $0.037921215
$0.048079 0.33% $0.00015854 $0.038079230
$0.048238 0.33% $0.00015906 $0.038237766
$0.048397 0.33% $0.00015958 $0.038396824
$0.048556 0.33% $0.00016011 $0.038556407
$0.048556 $0.048556407
RESUMEN MENSUAL NOTAS

GANANCIA X GANANCIA
MES CON CAPITAL CONSIDERACIONES

$0.0010380 $0.0111109
$0.0011457 $0.0122642 POSIBILIDAD DE RETIRARSE
$0.0012647 $0.0135373 ANTES DEL TIEMPO PACTADO
$0.0013959 $0.0149424 ASUMIENDO EL 30% DEL TOTAL
(CAPITAL + GANANCIAS)
$0.0015408 $0.0164934
$0.0017008 $0.0182055
$0.0018773 $0.0200952
PUNTO DE NO RETORNO
$0.0020722 $0.0221811
$0.0022873 $0.0244835
$0.0025247 $0.0270249
$0.0027868 $0.0298300
$0.0030760 $0.0329264 POSIBILIDAD DE RETIRARSE CON
SOLO CON EL 100% DE LAS
$0.0033953 $0.0363442 GANANCIAS
$0.0037478 $0.0401167
$0.0041368 $0.0442808
$0.0047263 $0.0485564
TOTAL 0.0485564

40% DE PENALIDAD SI
NOS RETIRAMOS ANTES
DE LLEGAR AL 100% DE
GANANCIA
 RETIROS
ANTES DEL TIEMPO ESTIPULADO
MONTO A RETIRAR -40% SOBRE EL CAPITAL
INVERTIDO

BTC $0.0200 $0.00799

COP $2,794,865 $1,117,946
BTC $0.03000
COP $4,200,000
RECOMPRA

COP

RESUMEN EN PESOS COLOMBIA

INVERSION

$1,400,000
 RETIROS

SALDO DESPUES DE DESCUENTO CASHOUT A MONEDERO SALDO FINAL EN MONEDERO

PUESTO EN BACKOFFICE EXTERNO -5% EXTERNO

$0.01198 $0.00060 $0.01138 BTC

$1,676,919 $83,846 $1,593,073 COP

$0.00150 $0.01850 BTC

ECOMPRA $210,000 $2,590,000 COP

$140,000,000

RESUMEN EN PESOS COLOMBIANOS $10,000.0000

INVERSION CON
GANANCIA DESCUENTO 5% RETIROS GANANCIA LIBRE

$4,200,000 $3,990,000 $2,590,000

$0.0000
$0.0000
 1. REINVIRTIENDO TODO DURANTE CINCO CICLOS

PRIMER CICLO SEGUNDO CICLO TERCER CICLO

(TRIPLICACION 1) (TRIPLICACION 2) (TRIPLICACION 3)

$0.03000 $0.09000 $0.27000

$4,200,000 $12,600,000 $37,800,000

PRIMER CICLO 16 MESES SEGUNDO CICLO 16 MESES TERCER CICLO 16 MESES

(1 AÑO 4 MESES) (2 AÑOS 8 MESES) (4 AÑOS)

AL MOMENTO DE RETIRARSE

MONTO RETIRO CON DESCUENTO DEL 5%

$2.43000 $2.30850

REINVERSION 1
$10,000.00000

$0.00000
1 2 3 4
$0.00000
1 2 3 4
URANTE CINCO CICLOS 2. REINV

CUARTO CICLO QUINTO CICLO PRIMER CICLO

(TRIPLICACION 4) (TRIPLICACION 5) (TRIPLICACION 1)

$0.81000 $2.43000 BTC $0.02000

$113,400,000 $340,200,000 COP $2,800,000

CUARTO CICLO 16 MESES QUINTO CICLO 16 MESES PRIMER CICLO 14 MESES

(5 AÑOS 4 MESES) (6 AÑOS 8 MESES) (1 AÑO 2 MESES)

E RETIRARSE

MONTO EN PESOS COLOMBIANOS MONTO

$323,190,000 $1.62000

ON 1
$10,000.00000

$0.00000
3 4 5 1
 $0.00000
3 4 5 1
 2. REINVIRTIENDO SOLO LAS GANANCIAS DEL PRIMER CICLO

SEGUNDO CICLO TERCER CICLO CUARTO CICLO

(TRIPLICACION 2) (TRIPLICACION 3) (TRIPLICACION 4)

$0.06000 $0.18000 $0.54000

$8,400,000 $25,200,000 $75,600,000

SEGUNDO CICLO 14 MESES TERCER CICLO 14 MESES CUARTO CICLO 14 MESES

(2 AÑOS 4 MESES) (3 AÑOS 6 MESES) (4 AÑOS 8 MESES)

AL MOMENTO DE RETIRARSE

RETIRO CON DESCUENTO DEL 5% COP

$1.53900 $215,460,000

REINVERSION 2

1 2 3 4 5
1 2 3 4 5
 CICLO 3. REINVIRTIENDO LAS GA

QUINTO CICLO PRIMER CICLO SEGUNDO CICLO

(TRIPLICACION 5) (TRIPLICACION 1) (TRIPLICACION 2)

$1.62000 BTC $0.02000 $0.04000

$226,800,000 COP $2,800,000 $5,600,000

QUINTO CICLO 14 MESES PRIMER CICLO 14 MESES SEGUNDO CICLO 14 MESES

(5 AÑOS 10 MESES) (1 AÑO 2 MESES) (2 AÑOS 4 MESES)

BTC $0.01000 $0.02000

COP $1,400,000 $2,800,000

COP
$0 $0

$215,460,000

AL

MONTO

$1

$2,000.00000

5
5

$0.00000
1 2

Este gráfico no está disponible en su versión de Excel.

Si edita esta forma o guarda el libro en un formato de archivo diferente, el g

IRTIENDO LAS GANANCIAS RETIRANDO EL CAPITAL EN CADA CICLO

TERCER CICLO CUARTO CICLO QUINTO CICLO

(TRIPLICACION 3) (TRIPLICACION 4) (TRIPLICACION 5)

$0.08000 $0.16000 $0.32000

$11,200,000 $22,400,000 $44,800,000

TERCER CICLO 14 MESES CUARTO CICLO 14 MESES QUINTO CICLO 14 MESES

(3 AÑOS 6 MESES) (4 AÑOS 8 MESES) (5 AÑOS 10 MESES)

$0.04000 $0.08000 $0.16000

$5,600,000 $11,200,000 $22,400,000

$0 $0 $0

TOTAL

AL MOMENTO DE RETIRARSE

RETIRO CON DESCUENTO DEL 5% COP

$1 $83,790,000

REINVERSION 3
 2 3 4 5

xcel.

o de archivo diferente, el gráfico no se podrá utilizar.

CLO 4. REINV

PRIMER CICLO
TOTAL 16 MESES

$0.32000 BTC $0.01198 $0.02000

$44,800,000 COP $1,676,919 $2,800,455

PRIMER PERIODO DE 8 SEGUNDO PERIODO DE 8

TOTAL MESES MESES (1 AÑO 4 MESES)

$0.31000 BTC

$43,400,000 COP
MONTO

$0.63000 BTC
$1
$88,200,000 COP

$1.40000

COP

$1.20000

$83,790,000
$1.00000

$0.80000

$0.60000

$0.40000

$0.20000
 $0.40000

$0.20000

$0.00000
1 2 3

5
 4. REINVIRTIENDO CADA 8 MESES (PENALIZACION DEL 30%)

SEGUNDO CICLO TERCER CICLO CUARTO CICLO

16 MESES 16 MESES 16 M

$0.03341 $0.05579 $0.09316 $0.15558 $0.25983

$4,676,760 $7,810,189 $13,043,016 $21,781,837 $36,375,668

TERCER PERIODO DE 8 CUARTO PERIODO DE 8 QUINTO PERIODO DE 8 SÉXTO PERIODO DE 8 MESES SÉPTIMO PERIODO DE 8
MESES (2 AÑOS) MESES (2 AÑOS 8 MESES) MESES (3 AÑOS 4 MESES) (4 AÑOS) MESES (4 AÑOS 8 MESES)

AL MOMENTO DE RETIRARSE

RETIRO CON DESCUENTO DEL 5%

$1 $16

REINVERSION 4
2 3 4 5 6 7 8
DEL 30%)

ICLO QUINTO CICLO TIPO DE

16 MESES 16 MESES INVERSION
$0.43391 $0.72463 $1.21013 BTC
1. REINVIRTIENDO TODO
DURANTE CINCO CICLOS
$60,747,365 $101,448,100 $169,418,327 COP

OCTAVO PERIODO DE 8 NOVENO PERIODO DE 8 NOVENO PERIODO DE 8

MESES (5 AÑOS 4 MESES) MESES (6 AÑOS) MESES (6 AÑOS 8 MESES)
2. REINVIRTIENDO SOLO
LAS GANANCIAS DEL
PRIMER CICLO

3. REINVIRTIENDO LAS
GANANCIAS RETIRANDO
COP EL CAPITAL EN CADA
CICLO

$160,947,411
4. REINVIRTIENDO CADA
8 MESES (PENALIZACION
DEL 30%)

$3.00000

$2.50000
1
$2.00000

$1.50000

$1.00000

$0.50000
 $1.00000

$0.50000

7 8 9 10 $0.00000
 COMPARATIVO DE LOS MODELOS DE INVERSIÓN

CICLO 1 CICLO 2 CICLO 3 CICLO 4 CICLO 5

$0.03000 $0.09000 $0.27000 $0.81000 $2.43000

$4,200,000 $12,600,000 $37,800,000 $113,400,000 $340,200,000

$0.03000 $0.06000 $0.18000 $0.54000 $1.62000

$4,200,000 $8,400,000 $25,200,000 $75,600,000 $226,800,000

$0.03000 $0.06000 $0.12000 $0.24000 $0.48000

$4,200,000 $8,400,000 $16,800,000 $33,600,000 $67,200,000

$0.02000 $0.05579 $0.15558 $0.43391 $1.21013

$2,800,455 $7,810,189 $21,781,837 $60,747,365 $169,418,327

COMPARATIVO
0

0
1
0

2 4
0

3
0
0

3
0

0
RSIÓN
RESULTADO AL FINAL DEL
PROCESO INCLUIDO NETO A PAGAR MENOS EL 5% DE
CAPITAL INICIAL DE COMISION DE RETIRO
INVERSION

$2.43000 $2 DÓLARES

$340,200,000 $323,190,000 PESOS

$1.63000 $2 DÓLARES

$228,200,000 $216,790,000 PESOS

$0.63000 $1 DÓLARES

$88,200,000 $83,790,000 PESOS

$1.21013 $1 DÓLARES

$169,418,327 $160,947,411 PESOS

4
 7% vd
10% bb
3% pl

1000 70 300 30 400

600

280 usd
120 pool de trading
2000000 600000 60000

1400000
 Rentabilidad 10%
tiempo 16 meses

MESES CAPITAL INT. SIMPLE CAPITAL INT. COMP

1 1000.00 100.00 1000.00 100.00
2 1000.00 100.00 1100.00 110.00
3 1000.00 100.00 1210.00 121.00
4 1000.00 100.00 1331.00 133.10
5 1000.00 100.00 1464.10 146.41
6 1000.00 100.00 1610.51 161.05
7 1000.00 100.00 1771.56 177.16
8 1000.00 100.00 1948.72 194.87
9 1000.00 100.00 2143.59 214.36
10 1000.00 100.00 2357.95 235.79
11 1000.00 100.00 2593.74 259.37
12 1000.00 100.00 2853.12 285.31
13 1000.00 100.00 3138.43 313.84
14 1000.00 100.00 3452.27 345.23
15 1000.00 100.00 3797.50 379.75
16 1000.00 100.00 4177.25 417.72
TOTAL 1600.00 3595.0