FO

Modelo Reinvirtiendo el 100% de las ganancias

Porcentaje

Da
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23

Inversin
o
Recompra
paquetes
$4.00
$0.08

Caja
$0.08

4.16

$0.08

$0.08

4.33

$0.09

$0.09

4.50

$0.09

$0.09

4.68

$0.09

$0.09

4.87

$0.10

$0.10

5.06

$0.10

$0.10

5.26

$0.11

$0.11

5.47

$0.11

$0.11

5.69

$0.11

$0.11

5.92

$0.12

$0.12

6.16

$0.12

$0.12

6.40

$0.13

$0.13

6.66

$0.13

$0.13

6.93

$0.14

$0.14

7.20

$0.14

$0.14

7.49

$0.15

$0.15

7.79

$0.16

$0.16

8.10

$0.16

$0.16

8.43

$0.17

$0.17

8.76

$0.18

$0.18

9.12

$0.18

$0.18

9.48

$0.19

$0.19

24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59

9.86

$0.20

$0.20

10.25

$0.21

$0.21

10.66

$0.21

$0.21

11.09

$0.22

$0.22

11.53

$0.23

$0.23

11.99

$0.24

$0.24

12.47

$0.25

$0.25

12.97

$0.26

$0.26

13.49

$0.27

$0.27

14.03

$0.28

$0.28

14.59

$0.29

$0.29

15.18

$0.30

$0.30

15.78

$0.32

$0.32

16.42

$0.33

$0.33

17.07

$0.34

$0.34

17.76

$0.36

$0.36

18.47

$0.37

$0.37

19.20

$0.38

$0.38

19.97

$0.40

$0.40

20.77

$0.42

$0.42

21.60

$0.43

$0.43

22.47

$0.45

$0.45

23.36

$0.47

$0.47

24.30

$0.49

$0.49

25.27

$0.51

$0.51

26.28

$0.53

$0.53

27.33

$0.55

$0.55

28.43

$0.57

$0.57

29.56

$0.59

$0.59

30.75

$0.61

$0.61

31.98

$0.64

$0.64

33.26

$0.67

$0.67

34.59

$0.69

$0.69

35.97

$0.72

$0.72

37.41

$0.75

$0.75

38.90

$0.78

$0.78

60

40.46

$0.81

$0.81

NOTAS

Esta tabla es un modelo de dos posibles escenarios, uno en e

La tabla esta realizada en base a un 5% de pago diario, este m

El monto que esta en la casilla marcada de amarillo es tu inve

posible comportamiento de tu inversin.

FORT AD PAYS

e las ganancias

Modelo Reinvirtiendo solo

4%

Ganancias
del da
$0.16
$0.17
$0.17
$0.18
$0.19
$0.19
$0.20
$0.21
$0.22
$0.23
$0.24
$0.25
$0.26
$0.27
$0.28
$0.29
$0.30
$0.31
$0.32
$0.34
$0.35
$0.36
$0.38

Da
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23

Inversin o
paquetes
$0.00
-

$0.39
$0.41
$0.43
$0.44
$0.46
$0.48
$0.50
$0.52
$0.54
$0.56
$0.58
$0.61
$0.63
$0.66
$0.68
$0.71
$0.74
$0.77
$0.80
$0.83
$0.86
$0.90
$0.93
$0.97
$1.01
$1.05
$1.09
$1.14
$1.18
$1.23
$1.28
$1.33
$1.38
$1.44
$1.50
$1.56

24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59

$1.62

60

s escenarios, uno en el cual reinviertes todas tus ganancias y otro en el que s

% de pago diario, este monto puede subir o bajar, oscila entre 4% y 7%

a de amarillo es tu inversin inicial, puedes sustituir este nmero por la inver

o Reinvirtiendo solo el 50% Obligatorio

Porcentaje

Recompra

Caja

4%

Ganancias Acumulado
del da Caja Retirable

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

nancias y otro en el que solo reinviertes el monto obligatorio de recompra.

cila entre 4% y 7%

este nmero por la inversin que quieres hacer para que veas el

gatorio de recompra.

ue veas el