0% found this document useful (0 votes)
21 views29 pages

Rto

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1/ 29

1 250 1.

6 400
1
2 400 1.6 640
3 640 1.6 1024
2
4 1024 1.6 1638.4
5 1638.4 1.6 2621.44
3
6 2621.44 1.6 4194.304
7 4194.304 1.6 6710.8864
4
8 6710.8864 1.6 10737.41824
9 10737.4182 1.6 17179.869184
5
10 17179.8692 1.6 27487.7906944
11 27487.7907 1.6 43980.46511104
6
12 43980.4651 1.6 70368.744177664
13 70368.7442 1.6 112589.9906843
7
14 112589.991 1.6 180143.98509482
15 180143.985 1.6 288230.3761517
8
16 288230.376 1.6 461168.6018427
17 461168.602 1.6 737869.7629484
9
18 737869.763 1.6 1180591.620717
19 1180591.62 1.6 1888946.593148
10
20 1888946.59 1.6 3022314.549037

12089.258196
TIEMPO OPERACIONES MONTO PPR%
META 1800
11 2 50 80%
BASAL 100
1 11 2 50 80%
2 10 2 75 80%
3 9 2 100 80%
4 8 2 100 80%
5 7 2 100 80%
6 6 2 100 80%
7 5 2 150 80%
8 4 2 150 80%
9 3 2 150 80%
10 2 2 150 80%
11 1 2 150 80%
12 0 2 150 80%
13 2 100 80%
14 2 100 80%
15 2 100 80%
16 2 100 80%
17 2 100 80%
18 2 100 80%
19 2 100 80%
20 2 100 80%
10000 2 20000 38500
1 20000.00 2 40000.00
40000.00 2 80000.00
80000.00 2 160000.00
2 160000.00 2 320000.00 1232000
320000.00 2 640000.00
640000.00 2 1280000.00
3 1280000.00 2 2560000.00
2560000.00 2 5120000.00
5120000.00 2 10240000.00 38912000
4 10240000.00 2 20480000.00
20480000.00 2 40960000.00
40960000.00 2 81920000.00
5 81920000.00 2 163840000.00
163840000.00 2 327680000.00
327680000.00 2 655360000.00
6 655360000.00 2 1310720000.00
1310720000.00 2 2621440000.00
2621440000.00 2 5242880000.00
7
5242880000.00 2 10485760000.00

S $
10 2.57
20 5.14
30 7.71
40 10.28 45
50 12.85 245
60 15.42 445
70 17.99
80 20.56
90 23.13
100 25.7
110 28.27
120 30.84
130 33.41
140 35.98
150 38.55
160 41.12
170 43.69
180 46.26
190 48.83 METODO BINANCE
200 51.4 10800 3600
210 53.97 41040 13680
220 56.54
230 59.11
240 61.68 500 1000
250 64.25 128.5 257
40 80 880

80
120
160
160
160
160
240
240
240
240
240
240
160
160
160
160
160
160
160
160
ETODO BINANCE
120 840
456 3192
R
TIEMPO
OPERACIONES MONTO PPR%
META 1800 DIAS
ITEM
11 3 3 83%
BASAL 100
1 11 3 15 83%
2 10 3 30 83%
3 9 3 60 83%
4 8 3 120 83%
5 7 3 240 83%
6 6 3 480 83%
7 5 3 960 83%
8 4 3 1920 83%
9 3 3 3840 83%
10 2 3 3000 83%
11 1 3 3000 83%
12 0 3 3000 83%
13 3 6000 83%
14 3 12000 83%
15 3 24000 83%
16 3 48000 83%
17 3 96000 83%
18 3 192000 83%
19 3 384000 83%
20 3 768000 83%

FIJO
TIEMPO OPERACIONES MONTO PPR%
META 1800
ITEM
10 6 3000 85%
BASAL 50
1 10 6 3000 85%
2 9 6 3000 85%
3 8 6 3000 85%
4 7 6 3000 85%
5 6 6 3000 85%
6 5 6 3000 85%
7 4 6 3000 85%
8 3 6 3000 85%
9 2 6 3000 85%
10 1 6 3000 85%
COMPUESTO
TIEMPO OPERACIONES MONTO PPR%
META 1800
ITEM
5 2 5 80%
BASAL 25
1 5 2 5 80%
2 4 2 8 80%
3 3 2 13 80%
4 2 2 20 80%
5 1 2 33 80%
6 0 2 52 80%
7 0 2 84 80%
8 0 2 134 80%
9 0 2 215 80%
10 0 2 344 80%
2.49

37
75
149
299
598
1195
2390
4781
9562
7470
7470
7470 41496
14940
29880
59760
119520
239040
478080 ###
956160
1912320

15300

15300
15300
15300
15300
15300 76500 290700 SS
15300 306000 1162800 MM
15300
15300
15300
15300
17605.5
4

8
13
20
33
52
84
134
215
344
550
DIAS FECHA CLICK COSTE VALOR GG INICIO 0
1 8/3/2023 1000 100 100000
2 8/4/2023 1000 100 100000
3 8/5/2023 1000 100 100000
4 8/6/2023 1000 100 100000
5 8/7/2023 1000 100 100000
6 8/8/2023 1000 100 100000
7 8/9/2023 1000 100 100000
8 8/10/2023 1000 100 100000
9 8/11/2023 1000 100 100000
10 8/12/2023 1000 100 100000
11 8/13/2023 1000 100 100000
12 8/14/2023 1000 100 100000
13 8/15/2023 1000 100 100000
14 8/16/2023 1000 100 100000
15 8/17/2023 1000 100 100000
16 8/18/2023 1000 100 100000
17 8/19/2023 1000 100 100000
18 8/20/2023 1000 100 100000
19 8/21/2023 1000 100 100000
20 8/22/2023 1000 100 100000
21 8/23/2023 1000 100 100000
22 8/24/2023 1000 100 100000
23 8/25/2023 1000 100 100000
24 8/26/2023 1000 100 100000
25 8/27/2023 1000 100 100000
26 8/28/2023 1000 100 100000
27 8/29/2023 1000 100 100000
28 8/30/2023 1000 100 100000
29 8/31/2023 1000 100 100000
30 9/1/2023 1000 100 100000
Total 3000000
conversion 1 hash 0.00000001 btc
ppft 0.03
1 26900
0.03 X 1 26900
0.00000001 X
807 2985.9
0.000269
1usd 0.000044 btc
X 0.03
681.818182 2522.72727
1/2 15 DIAS
340.909091 1261.36364
1/2 7 DIAS
170.454545 630.681818
1/2 4 DIAS
85.2272727 315.340909
MINIMO 300
INV 250 25
COEF 1.41
INICIAL 6
PROFIT 8.8125

N° FECHA INV COE GAN


1 6.25 1.41 8.8125
2 6.25 1.41 8.8125
3 6.25 1.41 -6.25
4 6.25 1.41 8.8125
5 6.25 1.41 -6.25
6 6.25 1.41 8.8125
7 6.25 1.41 8.8125
8 6.25 1.41 8.8125
9 6.25 1.41 -6.25
10 6.25 1.41 8.8125
11 6.25 1.41 8.8125
12 6.25 1.41 -6.25
13 6.25 1.41 8.8125
14 6.25 1.41 8.8125
15 6.25 1.41 -6.25
16 6.25 1.41 8.8125
17 6.25 1.41 8.8125
18 6.25 1.41 8.8125
19 6.25 1.41 -6.25
20 6.25 1.41 8.8125
21 6.25 1.41 8.8125
22 6.25 1.41 8.8125
23 6.25 1.41 8.8125
24 6.25 1.41 -6.25
25 6.25 1.41 8.8125
26 6.25 1.41 -6.25
27 6.25 1.41 8.8125
28 6.25 1.41 -6.25
29 6.25 1.41 8.8125
30 6.25 1.41 8.8125
31 6.25 1.41 8.8125
32 6.25 1.41 8.8125
33 6.25 1.41 -6.25
34 6.25 1.41 8.8125
35 6.25 1.41 8.8125
36 6.25 1.41 -6.25
37 6.25 1.41 8.8125
38 6.25 1.41 -6.25
39 6.25 1.41 8.8125
40 6.25 1.41 8.8125
41 6.25 1.41 8.8125
42 6.25 1.41 8.8125
43 6.25 1.41 -6.25
44 6.25 1.41 8.8125
45 6.25 1.41 -6.25
46 6.25 1.41 8.8125
47 6.25 1.41 -6.25
48 6.25 1.41 8.8125
49 6.25 1.41 8.8125
50 6.25 1.41 -6.25
51 6.25 1.41 8.8125
52 6.25 1.41 8.8125
53 6.25 1.41 -6.25
54 6.25 1.41 8.8125
55 6.25 1.41 8.8125
56 6.25 1.41 8.8125
57 6.25 1.41 -6.25
58 6.25 1.41 8.8125
59 6.25 1.41 8.8125
60 6.25 1.41 8.8125
TOTAL 257.625 1288.125 5152.5

SESIONES 3 20 X SESION
OPERACIONES 60
PERDIDAS 18
GANDAS 42
HORARIO TM
5:00 AM
5:30 AM 62.51
6:00 AM

3300

1500 725 250

1500 90 1590
140 2565
100
250
715
55
120
50
1 miercoles 6/7/2023 100 1.15 115 0
2 jueves 6/8/2023 115 1.15 132.25 0
3 viernes 6/9/2023 132.25 1.15 152.0875 0
4 sábado 6/10/2023 152.0875 1.15 174.900625 0
5 domingo 6/11/2023 174.900625 1.15 201.135719 0
6 lunes 6/12/2023 201.13571875 1.15 231.306077 -231.306077 0
7 martes 6/13/2023 231.3060765625 1.15 266.001988 -231.306077 0
8 miércoles 6/14/2023 266.0019880469 1.15 305.902286 -231.306077 0
9 jueves 6/15/2023 305.9022862539 1.15 351.787629 -231.306077 0
10 viernes 6/16/2023 351.787629192 1.15 404.555774 -231.306077 0
11 sábado 6/17/2023 404.5557735708 1.15 465.23914 -231.306077 0
12 domingo 6/18/2023 465.2391396064 1.15 535.025011 -231.306077 0
13 lunes 6/19/2023 535.0250105474 1.15 615.278762 -231.306077 0
14 martes 6/20/2023 615.2787621295 1.15 707.570576 -231.306077 0
15 miércoles 6/21/2023 707.5705764489 1.15 813.706163 -231.306077 0
16 jueves 6/22/2023 813.7061629162 1.15 935.762087 -231.306077 0
17 viernes 6/23/2023 935.7620873537 1.15 1076.1264 -231.306077 0
18 sábado 6/24/2023 1076.126400457 1.15 1237.54536 -231.306077 0
19 domingo 6/25/2023 1237.545360525 1.15 1423.17716 -231.306077 0
20 lunes 6/26/2023 1423.177164604 1.15 1636.65374 1405.34766 213.476574691
total 11781.012
10000 2 20000 38500
20000.00 2 40000.00
40000.00 2 80000.00
80000.00 2 160000.00
160000.00 2 320000.00 1232000
320000.00 2 640000.00
640000.00 2 1280000.00
1280000.00 2 2560000.00
2560000.00 2 5120000.00
5120000.00 2 10240000.00 38912000
### 2 20480000.00
### 2 40960000.00
### 2 81920000.00
### 2 163840000.00
### 2 327680000.00
### 2 655360000.00
### 2 1310720000.00
### 2 2621440000.00
### 2 5242880000.00
### 2 10485760000.00

S $
10 2.57
20 5.14
30 7.71
40 10.28
50 12.85
60 15.42
70 17.99
80 20.56
90 23.13
100 25.7
110 0
120 30.84
130 33.41
140 35.98
150 38.55
160 41.12
170 43.69
180 46.26
190 48.83
200 51.4
210 53.97
220 56.54
230 59.11
240 61.68 500 1000
250 64.25 128.5 257
1 Martes 4/4/2023 5 3 15 10
2 Miercoles 4/5/2023 5 3 -5 -15
3 Jueves 4/6/2023 10 3 30 25
4 Viernes 4/7/2023 5 3 -5 -15
5 Sábado 4/8/2023 10 3 -10 -30
6 Domingo 4/9/2023 20 3 60 -30 55
7 Lunes 4/10/2023 5 3 -5 -45 -15
8 Martes 4/11/2023 10 3 30 -20 25
9 Miércoles 4/12/2023 5 3 -5 -35 -15
10 Jueves 4/13/2023 10 3 -10 -65 -30
11 Viernes 4/14/2023 20 3 60 -10 55
12 Sábado 4/15/2023 5 3 -5 -25 -15
13 Domingo 4/16/2023 10 3 30 0 25
14 Lunes 4/17/2023 5 3 -5 -15 -15
15 Martes 4/18/2023 10 3 -10 -45 -30
16 Miércoles 4/19/2023 20 3 60 10 55
17 Jueves 4/20/2023 5 3 -5 -5 -15
18 Viernes 4/21/2023 10 3 -10 -35 -30
19 Sábado 4/22/2023 20 3 60 20 55
20 Domingo 4/23/2023 5 3 -5 15 -10
total 265

6.6
10000 2 20000 38500
20000.00 2 40000.00
40000.00 2 80000.00
80000.00 2 160000.00
160000.00 2 320000.00 1232000
320000.00 2 640000.00
640000.00 2 1280000.00
1280000.00 2 2560000.00
2560000.00 2 5120000.00
5120000.00 2 10240000.00 38912000
10240000.00 2 20480000.00
20480000.00 2 40960000.00
40960000.00 2 81920000.00
81920000.00 2 163840000.00
163840000.00 2 327680000.00
327680000.00 2 655360000.00
655360000.00 2 1310720000.00
1310720000.00 2 2621440000.00
2621440000.00 2 5242880000.00
5242880000.00 2 10485760000.00

S $
10 2.57
20 5.14
30 7.71
40 10.28
50 12.85
60 15.42
70 17.99
80 20.56
90 23.13
100 25.7
110 0
120 30.84
130 33.41
140 35.98
150 38.55
160 41.12
170 43.69
180 46.26
190 48.83
200 51.4
210 53.97
220 56.54
230 59.11
240 61.68 500 1000
250 64.25 128.5 257
CUEN BAS PEND SETIEMBRE OCTUMBRE NOVIEMBRE DICIEMBRE TOTAL
CHINO 900 900 - - -
ALBERT 5200 - - - -
ELVISH 2500 - - - 2500

TOTAL 8600 900 0 0 2500 0


CUEN BAS PEND JULIO AGOSTO SETIEMBRE OCTUBRE NOVIEMBRE
EVY 50 50
MARCO 50 50
RENE 200 50
TOÑO 300 300 0
VANESSA 110 110
CRISHO 290 100 100 90
WILLIAM 100 100
JOSUE 100 100
NORVIL MEGO 200 0 200
NORMIÑA 500 500
HNOR 150 150 150 150 150 150
LADY 0
ERCILIA 200 200 200
GMY 50 50 50
SUMPL 200 200 200 200
INTR 60 60 120 120 120
COLEG 72 54 54
ANALIST 100 150
PypL 100 50
MINES 40 45 45 40
MOVI 0 0 0
LILIA 100 100 0 100
CINTHYA 0 0 0
AMIGO ALFONSO 1500 800 725
YAHA 0
TOTAL 4472 1855 1524 1374 760 670

DENT 400 80
10%
ltr
moy 400 400 400 400
LZ Y H20+INT 100 100 100 100 100
crema
Ropero 200 200 200 200 200

Total 0 0 0 400 80
2155 2224 2074 2260 1530
10545 10476 10626 10440 11170
40 4196 15189.52 106326.64 425306.56
20 2098 7594.76
10 1049 3797.38
1800 16989.52

☑️40 USD-966 USD. 144.8


☑️55 USD - 1673 USD. 199.1
☑️60 USD- 1945 USD. 217.2
☑️70 USD - 1976 USD. 253.4
☑️85 USD- 2492 USD. 307.7
💸140 USD- 4196 USD 506.8 500 3500 14000 56000
140 4196
280 8392
560 16784
1120 33568
DICIEMBRE TOTAL

90 91

0
150 151
- - 1750
- -
50 50
300 300
120 120 1456
54 54 50
100
100
50

764 766

80 0 PASIV
0 0 ss 2700 32400
xtra 10000 120000

100 100

Total 12700 152400

944 866
11756 11834
tngo 1224 1000
ttal 2224 100 100

5103678.72

4000 800 1150 2050


50 1974 1500 2000
3500
ACTIVIDADES INICIAL CANTIDAD TALLA MENSUAL TIEMPO T
PONERSE
400 80 2 AÑOS 36 MESES
FRENILLO

MOTO 1500 500 6 MESES 6 MESES

POLO 10 M 100 5 5
PNTALON SLIM
5 32 150 5 5
FIT
DEPORT FIT 6 32 70 6 6
ZPTILLA 6 30 250 7 7
MEDIA 15 … 25 4 4
CASACA 3 M 110 5 5
CAMISA 12 M 90 4 4
GORRO 5 … 60 5 5
PANTALON D
4 32 100 4 4
VESTIR
PERFUME 7 230 230 7 7
AUTO 5 AÑOS 60
SHORT 5 34 100 5 5
CASA 1 1000 5 AÑOS 60 MESES
TRAJE POLICIA 1 6 100 1 1
CARRO PQUEÑO 3 1500 3 3

550
TOTAL DONDE DIRECCION
JR.SERAFIN FILOMENO
2320 MOYOBAMBA
674
JR.SANTO TORIBIO
4500 RIOJA
CERCA A LA PLAZA
1000 RIOJA Y WEB -----

750 RIOJA Y WEB

420
1750
100
330
360
300

400

1610
90000
500
300000
100
4500

805 200 250 100

2700
1905 rs 795
300

1095

prs 1000
INV 2500
4595

You might also like