Ω PLAN DE PAGOS OMEGA PRO INVE

AFILIACION OMEGA PRO PAGO ÚNICO

MES DIA

-
1
2
3
4
5

$29 USD
6
7
8

1 9
10
11
12
13
14
15

$104,400
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

2
31
32
33
34
35
36
37
38
39
 40
41
42
43
44
45
46
47
48
49
50
51
52

3
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75

4 76
77
78

79
80
81
82
83
84
 85
86
87
88
89
90
91
92
93
94
95
96

5
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118

6
119
120
121
122
123
124
125
126
127
128
129
130
 131
132
133
134
135
136
137
138
139
140
141

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

153
154
155
156
157
158
159
160
161
162

8
163
164
165
166
167
168
169
170
171
172
173
 174
175
176
177
178
179
180
181
182
183
184

9
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206

10
207
208
209
210
211
212
213
214
215
216
217
218
219
 220
221
222
223
224
225
226
227
228
229

11
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252

12
253
254
255
256
257
258
259
260
261
262
263
264
265
 266
267
268
269
270
271
272
273
274

13
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297

14 298
299
300
301
302
303
304
305

306
307
308
309
310
 311
312
313
314
315
316
317
318

15
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340

16
341
342
343
344
345
346
347
348
349
350
351
352
353
TOTAL
PAGOS OMEGA PRO INVERSIONISTAS DIA POR DIA Ω 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

$105 $1,110 1
$115 $1,226 POSIBILIDAD DE RETIRARSE 2
$128 $1,355 ANTES DEL TIEMPO PACTADO 3
$141 $1,497 ASUMIENDO EL 30% DEL TOTAL 4
(CAPITAL + GANANCIAS)
$156 $1,654 5
$172 $1,828 6
$190 $2,020 7
PUNTO DE NO RETORNO
$210 $2,232 8
$233 $2,466 9
$256 $2,724 10
$310 $3,010 11
$316 $3,326 POSIBILIDAD DE RETIRARSE CON 12
SOLO CON EL 100% DE LAS
$349 $3,675 GANANCIAS 13
$386 $4,061 14
$426 $4,487 15
$493 $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

$105 $105
$105 $210
DÓLARES $1,992
$105 $315
$105 $420
PESOS $7,172,666
$105 $525
$105 $630
DÓLARES $3,000
$105 $734
PESOS $10,800,000
$105
$105
$839
$944 60%
$105 $1,049
$105 $1,154
$105
$105
$1,259
$1,364 TRM
$105 $1,469
$105 $1,574
$105 $1,679
TOTAL $1,679

INVERSION

$3,600,000
 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

$2,151,800 $5,020,866 $251,043
$150
N/A $540,000

TRM $3,600

RESUMEN EN PESOS COLOMBIANOS

INVERSION CON
INVERSION GANANCIA DESCUENTO 5% RETIROS

$3,600,000 $10,800,000 $10,260,000

 1. REINVIRTIENDO TODO

SALDO FINAL EN MONEDERO PRIMER CICLO SEGUNDO CICLO

EXTERNO (TRIPLICACION 1) (TRIPLICACION 2)

$1,325 DÓLARES $3,000 $9,000

$4,769,823 PESOS $10,800,000 $32,400,000

$2,850 DÓLARES PRIMER CICLO 16 MESES

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

$10,260,000 PESOS
AL MOMENTO

MONTO RETIRO CON DESCUENTO DEL 5

00 $243,000 $230,850

REINVE
$260,000
$250,000

GANANCIA LIBRE $240,000

$230,000
$220,000
$210,000
$6,660,000 $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

$97,200,000 $291,600,000 $874,800,000 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 $831,060,000

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

$7,200,000 $21,600,000 $64,800,000

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

$194,400,000 $583,200,000 PESOS $7,200,000

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 $3,600,000
MONTO EN PESOS COLOMBIANOS
$3,000

$554,040,000

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

$14,400,000 $28,800,000 $57,600,000

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

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

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

$7,200,000 $14,400,000 $28,800,000

$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

á 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

$115,200,000 $115,200,000 PESOS $5,020,866

QUINTO CICLO 14 MESES TOTAL PRIMER PERIODO DE 8

(5 AÑOS 10 MESES) MESES

$16,000 $31,000 DÓLARES

$57,600,000 $111,600,000 PESOS

MONTO
$48,000
$63,000 DÓLARES
TOTAL
$140,904
$226,800,000 PESOS

E $160,000

MONTO EN PESOS COLOMBIANOS

$140,000

$215,460,000
$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

$8,384,847 $14,002,694 $23,384,499 $39,052,113 $65,217,029

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

$108,912,439 $181,883,773 $303,745,900 $507,255,654 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

$481,892,871

$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
$10,800,000 $32,400,000 $97,200,000 $291,600,000

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

2. REINVIRTIENDO SOLO
LAS GANANCIAS DEL
PRIMER CICLO
$10,800,000 $21,600,000 $64,800,000 $194,400,000

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

GANANCIAS RETIRANDO
EL CAPITAL EN CADA
CICLO $10,800,000 $21,600,000 $43,200,000 $86,400,000

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

4. REINVIRTIENDO CADA
8 MESES (PENALIZACION
DEL 30%)
$8,384,847 $23,384,499 $65,217,029 $181,883,773

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
PROCESO INCLUIDO NETO A PAGAR MENOS EL 5% DE
CICLO 5 CAPITAL INICIAL DE COMISION DE RETIRO
INVERSION

$243,000 $243,000 $230,850 DÓLARES

$874,800,000 $874,800,000 $831,060,000 PESOS

$162,000 $163,000 $154,850 DÓLARES

$583,200,000 $586,800,000 $557,460,000 PESOS

$48,000 $63,000 $59,850 DÓLARES

$172,800,000 $226,800,000 $215,460,000 PESOS

$140,904 $140,904 $133,859 DÓLARES

$507,255,654 $507,255,654 $481,892,871 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