Propuesta 1Periodo Descrip. + / -

0 I. Inicial -1 P1 +2 P2 +3 P3 +4 P4 +5 P5 +6 P6 +7 P7 +8 P8 +9 P9 +

10 P10 +Costos Totales -V. Salvamento +

Propuesta 2Periodo Descrip. + / -

0 I. Inicial -1 P1 +2 P2 +3 P3 +4 P4 +5 P5 +6 P6 +7 P7 +8 P8 +9 P9 +

10 P10 +11 P11 +12 P12 +

Costos Totales -V. Salvamento +

Propuesta 3Periodo Descrip. + / -

0 I. Inicial -1 P1 +2 P2 +3 P3 +

4 P4 +5 P5 +6 P6 +7 P7 +8 P8 +9 P9 +

10 P10 +Costos Totales -V. Salvamento +

Valor Total$ 150,000,000.00 $ 150,000,000.00

$ 25,000,000.00 $ 23,809,523.81$ 25,000,000.00 $ 22,675,736.96$ 25,000,000.00 $ 21,595,939.96$ 25,000,000.00 $ 20,567,561.87$ 25,000,000.00 $ 19,588,154.16$ 25,000,000.00 $ 18,655,384.92$ 25,000,000.00 $ 17,767,033.25$ 25,000,000.00 $ 16,920,984.05$ 25,000,000.00 $ 16,115,222.91$ 25,000,000.00 $ 15,347,831.34

$ 8,000,000.00 $ 8,000,000.00$ 7,000,000.00 $ 7,000,000.00

VPN 1 $ 42,043,373.23

Valor Total$ 150,000,000.00 $ 150,000,000.00

$ 20,000,000.00 $ 19,047,619.05$ 20,000,000.00 $ 18,140,589.57$ 20,000,000.00 $ 17,276,751.97$ 20,000,000.00 $ 16,454,049.50$ 20,000,000.00 $ 15,670,523.33$ 20,000,000.00 $ 14,924,307.93$ 20,000,000.00 $ 14,213,626.60$ 20,000,000.00 $ 13,536,787.24$ 20,000,000.00 $ 12,892,178.32$ 20,000,000.00 $ 12,278,265.07$ 20,000,000.00 $ 11,693,585.78$ 20,000,000.00 $ 11,136,748.36

$ 5,000,000.00 $ 5,000,000.00$ 7,500,000.00 $ 7,500,000.00

VPN 2 $ 29,765,032.73

Valor Total$ 150,000,000.00 $ 150,000,000.00

$ 22,000,000.00 $ 20,952,380.95$ 22,000,000.00 $ 19,954,648.53$ 22,000,000.00 $ 19,004,427.17

$ 22,000,000.00 $ 18,099,454.45$ 22,000,000.00 $ 17,237,575.66$ 22,000,000.00 $ 16,416,738.73$ 22,000,000.00 $ 15,634,989.26$ 22,000,000.00 $ 14,890,465.96$ 22,000,000.00 $ 14,181,396.16$ 22,000,000.00 $ 13,506,091.58

$ 6,500,000.00 $ 6,500,000.00$ 0.00 $ 0.00

VPN 3 $ 13,378,168.44

Interes % 5 0.05

LA PROPUESTA 1 ES LA RECOEENDADA

Interes % 5 0.05

Interes % 5 0.05

Hoja1