CALCULO DE GANANCIAS CO

costo del paquete IOC $518,000

LIDERES

1 PACK IOC ejemplo 2x2 a 11 meses (1 IOC)

porcentaje generacion ganancia generacion personas ganancias acomulado
15% GEN 1 $38,850.00 mes 1 2 $77,700.00 $77,700
10% GEN 2 $25,900.00 mes 2 4 $103,600.00 $181,300
5% GEN 3 $12,950.00 mes 3 8 $103,600.00 $284,900
5% GEN 4 $12,950.00 mes 4 16 $207,200.00 $492,100
5% GEN 5 $12,950.00 mes 5 32 $414,400.00 $906,500
5% GEN 6 $12,950.00 mes 6 64 $828,800.00 $1,735,300
5% GEN 7 $12,950.00 mes 7 128 $1,657,600.00 $3,392,900
5% GEN 8 $12,950.00 mes 8 256 $3,315,200.00 $6,708,100
5% GEN 9 $12,950.00 mes 9 512 $6,630,400.00 $13,338,500
5% GEN 10 $12,950.00 mes 10 1024 $13,260,800.00 $26,599,300
5% GEN 11 $12,950.00 mes 11 2048 $26,521,600.00 $53,120,900
total $53,120,900

LIDERES

2 PACK IOC ejemplo 2x2 a 11 meses (2 IOC)

porcentaje generacion ganancia generacion personas ganancias acomulado
25% GEN 1 $64,750.00 mes 1 2 $129,500.00 $129,500
15% GEN 2 $38,850.00 mes 2 4 $155,400.00 $284,900
10% GEN 3 $25,900.00 mes 3 8 $207,200.00 $492,100
10% GEN 4 $25,900.00 mes 4 16 $414,400.00 $906,500
10% GEN 5 $25,900.00 mes 5 32 $828,800.00 $1,735,300
10% GEN 6 $25,900.00 mes 6 64 $1,657,600.00 $3,392,900
10% GEN 7 $25,900.00 mes 7 128 $3,315,200.00 $6,708,100
10% GEN 8 $25,900.00 mes 8 256 $6,630,400.00 $13,338,500
10% GEN 9 $25,900.00 mes 9 512 $13,260,800.00 $26,599,300
10% GEN 10 $25,900.00 mes 10 1024 $26,521,600.00 $53,120,900
5% GEN 11 $12,950.00 mes 11 2048 $26,521,600.00 $79,642,500
total $79,642,500

LIDERES

3 PACK IOC ejemplo 2x2 a 11 meses (3 IOC)

porcentaje generacion ganancia generacion personas ganancias acomulado
30% GEN 1 $77,700.00 mes 1 2 $155,400.00 $155,400
20% GEN 2 $51,800.00 mes 2 4 $207,200.00 $362,600
15% GEN 3 $38,850.00 mes 3 8 $310,800.00 $673,400
15% GEN 4 $38,850.00 mes 4 16 $621,600.00 $1,295,000
15% GEN 5 $38,850.00 mes 5 32 $1,243,200.00 $2,538,200
15% GEN 6 $38,850.00 mes 6 64 $2,486,400.00 $5,024,600
15% GEN 7 $38,850.00 mes 7 128 $4,972,800.00 $9,997,400
15% GEN 8 $38,850.00 mes 8 256 $9,945,600.00 $19,943,000
15% GEN 9 $38,850.00 mes 9 512 $19,891,200.00 $39,834,200
10% GEN 10 $25,900.00 mes 10 1024 $26,521,600.00 $66,355,800
5% GEN 11 $12,950.00 mes 11 2048 $26,521,600.00 $92,877,400
total $92,877,400

LIDERES
AUTOR : JORGE IVAN QUINTERO
[email protected]
Www.Lideresemprendedoresdxn.com
DE GANANCIAS CON EL BONO DE INGRESO RAPIDO DXN ICING ON THE CAKE (IOC)

LIDERES EMPRENDEDORES

ejemplo 3x3 a 11 meses (1 IOC) ejemplo 4 X4 a 11 meses (1 IOC

generacion personas ganancias acomulado generacion personas
mes 1 3 $116,550.00 $116,550 mes 1 4
mes 2 9 $233,100.00 $349,650 mes 2 16
mes 3 27 $349,650.00 $699,300 mes 3 64
mes 4 81 $1,048,950.00 $1,748,250 mes 4 256
mes 5 243 $3,146,850.00 $4,895,100 mes 5 1024
mes 6 729 $9,440,550.00 $14,335,650 mes 6 4096
mes 7 2187 $28,321,650.00 $42,657,300 mes 7 16384
mes 8 6561 $84,964,950.00 $127,622,250 mes 8 65536
mes 9 19683 $254,894,850.00 $382,517,100 mes 9 262144
mes 10 59049 $764,684,550.00 $1,147,201,650 mes 10 1048576
mes 11 177147 $2,294,053,650.00 $3,441,255,300 mes 11 4194304
total $3,441,255,300 total

LIDERES EMPRENDEDORES

ejemplo 3x3 a 11 meses (2 IOC) ejemplo 4x4 a 11 meses (2 IOC)

generacion personas ganancias acomulado generacion personas
mes 1 3 $194,250.00 $194,250 mes 1 4
mes 2 9 $349,650.00 $543,900 mes 2 16
mes 3 27 $699,300.00 $1,243,200 mes 3 64
mes 4 81 $2,097,900.00 $3,341,100 mes 4 256
mes 5 243 $6,293,700.00 $9,634,800 mes 5 1024
mes 6 729 $18,881,100.00 $28,515,900 mes 6 4096
mes 7 2187 $56,643,300.00 $85,159,200 mes 7 16384
mes 8 6561 $169,929,900.00 $255,089,100 mes 8 65536
mes 9 19683 $509,789,700.00 $764,878,800 mes 9 262144
mes 10 59049 $1,529,369,100.00 $2,294,247,900 mes 10 1048576
mes 11 177147 $2,294,053,650.00 $4,588,301,550 mes 11 4194304
total $4,588,301,550 total

LIDERES EMPRENDEDORES

ejemplo 3x3 a 11 meses (3 IOC) ejemplo 4x4 a 11 meses (3 IOC)

generacion personas ganancias acomulado generacion personas
mes 1 3 $233,100.00 $233,100 mes 1 4
mes 2 9 $466,200.00 $699,300 mes 2 16
 mes 3 27 $1,048,950.00 $1,748,250 mes 3 64
mes 4 81 $3,146,850.00 $4,895,100 mes 4 256
mes 5 243 $9,440,550.00 $14,335,650 mes 5 1024
mes 6 729 $28,321,650.00 $42,657,300 mes 6 4096
mes 7 2187 $84,964,950.00 $127,622,250 mes 7 16384
mes 8 6561 $254,894,850.00 $382,517,100 mes 8 65536
mes 9 19683 $764,684,550.00 $1,147,201,650 mes 9 262144
mes 10 59049 $1,529,369,100.00 $2,676,570,750 mes 10 1048576
mes 11 177147 $2,294,053,650.00 $4,970,624,400 mes 11 4194304
total $4,970,624,400 total

LIDERES EMPRENDEDORES
E CAKE (IOC)

ejemplo 4 X4 a 11 meses (1 IOC)

ganancias acomulado
$155,400.00 $155,400
$414,400.00 $569,800
$828,800.00 $1,398,600
$3,315,200.00 $4,713,800
$13,260,800.00 $17,974,600
$53,043,200.00 $71,017,800
$212,172,800.00 $283,190,600
$848,691,200.00 $1,131,881,800
$3,394,764,800.00 $4,526,646,600
$13,579,059,200.00 $18,105,705,800
$54,316,236,800.00 $72,421,942,600
$72,421,942,600

ejemplo 4x4 a 11 meses (2 IOC)

ganancias acomulado
$259,000.00 $259,000
$621,600.00 $880,600
$1,657,600.00 $2,538,200
$6,630,400.00 $9,168,600
$26,521,600.00 $35,690,200
$106,086,400.00 $141,776,600
$424,345,600.00 $566,122,200
$1,697,382,400.00 $2,263,504,600
$6,789,529,600.00 $9,053,034,200
$27,158,118,400.00 $36,211,152,600
$54,316,236,800.00 $90,527,389,400
$90,527,389,400

ejemplo 4x4 a 11 meses (3 IOC)

ganancias acomulado
$310,800.00 $310,800
$828,800.00 $1,139,600
 $2,486,400.00 $3,626,000
$9,945,600.00 $13,571,600
$39,782,400.00 $53,354,000
$159,129,600.00 $212,483,600
$636,518,400.00 $849,002,000
$2,546,073,600.00 $3,395,075,600
$10,184,294,400.00 $13,579,370,000
$27,158,118,400.00 $40,737,488,400
$54,316,236,800.00 $95,053,725,200
$95,053,725,200