|

1 operación 2 operación
inversion 80% saldo inversion 80% saldo
2.4 1.92 4.32 4.32 3.456 7.776
1 dia 1 0.93 1.93 5.79 5.3847 11.1747
3.24 2.592 5.832 5.832 4.6656 10.4976
2 dia 3.74 3.5156 7.2556 4.88 4.636 9.516
4.86 3.888 8.748 8.748 6.9984 15.7464
3 dia 4.52 3.8872 8.4072
7.29 5.832 13.122 13.122 10.4976 23.6196
4 dia
10.935 8.748 19.683 19.683 15.7464 35.4294
5 dia
16.4025 13.122 29.5245 29.5245 23.6196 53.1441
6 dia
24.60375 19.683 44.28675 44.28675 35.4294 79.71615
7 dia
36.905625 29.5245 66.430125 66.430125 53.1441 119.574225
8 dia
55.3584375 44.28675 99.6451875 99.6451875 79.71615 179.361338
9 dia
83.0376563 66.430125 149.467781 149.467781 119.574225 269.042006
10 dia
124.556484 99.6451875 224.201672 224.201672 179.361338 403.563009
11 dia
186.834727 149.467781 336.302508 336.302508 269.042006 605.344514
12 dia
280.25209 224.201672 504.453762 504.453762 403.563009 908.016771
13 dia
420.378135 336.302508 756.680643 756.680643 605.344514 1362.02516
14 dia
630.567202 504.453762 1135.02096 1135.02096 908.016771 2043.03773
15 dia
945.850803 756.680643 1702.53145 1702.53145 1362.02516 3064.5566
16 dia
1418.7762 1135.02096 2553.79717 2553.79717 2043.03773 4596.8349
17 dia
2128.16431 1702.53145 3830.69575 3830.69575 3064.5566 6895.25236
18 dia
3192.24646 2553.79717 5746.04363 5746.04363 4596.8349 10342.8785
19 dia
4788.36969 3830.69575 8619.06544 8619.06544 6895.25236 15514.3178
20 dia
 7182.55454 5746.04363 12928.5982 12928.5982 10342.8785 23271.4767
21 dia
 35% dia
ganado dia
5.376 1 15 1.35 20.25 10.1747 1 10
10.1747
7.2576 2 20.25 1.5 30.375 5.776 2 13.5
5.776
10.8864 3 30.375 1.5 45.5625 0 3 18.225

16.3296 4 45.5625 1.5 68.34375 0 4 24.60375

24.4944 5 68.34375 1.5 102.515625 0 5 33.2150625

36.7416 6 102.515625 1.5 153.773438 0 6 44.8403344

55.1124 7 153.773438 1.5 230.660156 0 7 60.5344514

82.6686 1 230.660156 1.5 345.990234 0 1 81.7215094

124.0029 2 345.990234 1.5 518.985352 0 2 110.324038

186.00435 3 518.985352 1.5 778.478027 0 3 148.937451

279.006525 4 778.478027 1.5 1167.71704 0 4 201.065559

418.509788 5 1167.71704 1.5 1751.57556 0 5 271.438504

627.764681 6 1751.57556 1.5 2627.36334 0 6 366.441981

941.647022 7 2627.36334 1.5 3941.04501 0 7 494.696674

1412.47053 1 3941.04501 1.5 5911.56752 0 1 667.84051

2118.7058 2 5911.56752 1.5 8867.35128 0 2 901.584688

3178.0587 3 8867.35128 1.5 13301.0269 0 3 1217.13933

4767.08805 4 13301.0269 1.5 19951.5404 0 4 1643.13809

7150.63207 5 19951.5404 1.5 29927.3106 0 5 2218.23643

10725.9481 6 29927.3106 1.5 44890.9659 0 6 2994.61918

16088.9222 7 44890.9659 1.5 67336.4488 0 7 4042.73589
 3.5 13.5

4.725 18.225

6.37875 24.60375

8.6113125 33.2150625

11.6252719 44.8403344

15.694117 60.5344514 19.2 1.8

34.56 1.8
21.187058 81.7215094 9 1.8 62.208 43.008
16.2 1.8
28.6025283 110.324038 29.16 1.8
52.488
38.6134132 148.937451

52.1281078 201.065559

70.3729455 271.438504

95.0034765 366.441981

128.254693 494.696674

173.143836 667.84051

233.744178 901.584688

315.554641 1217.13933

425.998765 1643.13809

575.098333 2218.23643

776.38275 2994.61918

1048.11671 4042.73589
1414.95756 5457.69345
43.488
 1 2
inversion 80% saldo inversion
1 5 4 9 9
2 16.2 12.96 29.16 29.16
3 52.488 12.96 65.448 65.448
4 117.8064 12.96 130.7664 130.7664
5 235.37952 12.96 248.33952 248.33952
6 447.011136 12.96 459.971136 459.971136
7 827.9480448 12.96 840.9080448 840.9080448
8 1513.63448064 12.96 1526.59448064 1526.59448064
9 2747.870065152 12.96 2760.830065152 2760.830065152
10 4969.4941172736 12.96 4982.4541172736 4982.4541172736
11 8968.41741109248 12.96 8981.37741109248 8981.3774110925
12 16166.4793399665 12.96 16179.4393399665 16179.439339967
13 29122.9908119396 12.96 29135.9508119396 29135.95081194
14 52444.7114614914 12.96 52457.6714614914 52457.671461491
15 94423.8086306845 12.96 94436.7686306845 94436.768630685
16 169986.183535232 12.96 169999.143535232 169999.14353523
17 305998.458363418 12.96 306011.418363418 306011.41836342
18 550820.553054152 12.96 550833.513054152 550833.51305415
19 991500.323497473 12.96 991513.283497473 991513.28349747
20 1784723.91029545 12.96 1784736.87029545 1784736.8702955
 2
80% saldo
7.2 16.2 11.2
23.328 52.488 36.288
52.3584 117.8064 65.3184
104.61312 235.37952 117.57312
198.671616 447.011136 211.631616
367.9769088 827.9480448 380.9369088
672.72643584 1513.63448064 685.68643584
1221.275584512 2747.870065152 1234.235584512
2208.6640521216 4969.4941172736 2221.624052122
3985.96329381888 8968.417411092 3998.923293819
7185.10192887399 16166.47933997 7198.061928874
12943.5514719732 29122.99081194 12956.51147197
23308.7606495517 52444.71146149 23321.72064955
41966.1371691931 94423.80863068 41979.09716919
75549.4149045476 169986.1835352 75562.37490455
135999.314828186 305998.4583634 136012.2748282
244809.134690734 550820.5530542 244822.0946907
440666.810443322 991500.3234975 440679.7704433
793210.626797979 1784723.910295 793223.586798
1427789.49623636 3212526.366532 1427802.456236