Vous êtes sur la page 1sur 12

tasa de creci

6
tipo de v. seg
VL
TMDA inicial
2500
2017
2650
2018
2809
2019
2977.54
2020
3156.1924
2021
3345.56394
2022
3546.29778
2023
3759.07565
2024
3984.62019
2025
4223.6974
2026
4477.11924
2027
4745.7464
2028
5030.49118
2029
5332.32065
2030
5652.25989
2031
5991.39548
2032
6350.87921
2033
6731.93196
2034
7135.84788
2035
7563.99876
2036
8017.83868

4
C2E
180
187.2
194.688
202.47552
210.574541
218.997522
227.757423
236.86772
246.342429
256.196126
266.443971
277.10173
288.185799
299.713231
311.701761
324.169831
337.136624
350.622089
364.646973
379.232852
394.402166

3
C+2E
200
206
212.18
218.5454
225.101762
231.854815
238.810459
245.974773
253.354016
260.954637
268.783276
276.846774
285.152177
293.706743
302.517945
311.593483
320.941288
330.569526
340.486612
350.701211
361.222247

6
BU
550
583
617.98
655.06
694.36
736.02
780.19
827.00
876.62
929.21
984.97
1044.06
1106.71
1173.11
1243.50
1318.11
1397.19
1481.03
1569.89
1664.08
1763.92

EE
426310.88
445472.78
465585.62
486700.22
508870.28
532152.52
556606.83
582296.52
609288.43
637653.20
667465.48
698804.14
731752.55
766398.78
802835.95
841162.49
881482.42
923905.73
968548.70
1015534.26
###

pf
pi
e
j
cd
rm
zr=
EE=
R=
So=
K=

2
4.5
29000
3.6
1
5.2
-0.674
VIA TRONCAL
0.75%
0.35
4.26

h=

243.312

a=

-0.31

b=

0.90

10000000

ee=

10,001,113

tasa de crecimiento
tipo de v. segn eje
TMDA inicial 2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036

6
VL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

4
C2E
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

3
C+2E
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

6
BU
0
0
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

EE
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

pf
pi
e
j
cd
rm
zr=
EE=
R=
So=
K=
cbr
h=

2
4.5
29000
3.6
1
5
-0.253
VIA COLECTORA
50
0.35
6.12
14
195.5158

a=

-0.16

b=

0.87

3,000,000

ee=

3,000,007

tasa de creci
tipo de v. seg
TMDA inicial
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036

6
VL
2500
2650.00
2809.00
2977.54
3156.19
3345.56
3546.30
3759.08
3984.62
4223.70
4477.12
4745.75
5030.49
5332.32
5652.26
5991.40
6350.88
6731.93
7135.85
7564.00
8017.84

4
C2E
180
187.20
194.69
202.48
210.57
219.00
227.76
236.87
246.34
256.20
266.44
277.10
288.19
299.71
311.70
324.17
337.14
350.62
364.65
379.23
394.40

3
C+2E
200
206.00
212.18
218.55
225.10
231.85
238.81
245.97
253.35
260.95
268.78
276.85
285.15
293.71
302.52
311.59
320.94
330.57
340.49
350.70
361.22

6
BU
550
583.00
617.98
655.06
694.36
736.02
780.19
827.00
876.62
929.21
984.97
1044.06
1106.71
1173.11
1243.50
1318.11
1397.19
1481.03
1569.89
1664.08
1763.92

EE
426310.88
445472.78
465585.62
486700.22
508870.28
532152.52
556606.83
582296.52
609288.43
637653.20
667465.48
698804.14
731752.55
766398.78
802835.95
841162.49
881482.42
923905.73
968548.70
1015534.26
13,548,827.76

E
j
cd
rm
zr=
EE=
R=
So=
K=
cbr
h=

29000
3.6
1
5
-0.841
VIA TRONCAL
80
0.350
9.35
30
262.81942

a=

-0.41

b=

0.91

13,548,828.15

tasa de creci
tipo de v. seg
TMDA inicial
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036

7
VL
1500
1605.00
1717.35
1837.56
1966.19
2103.83
2251.10
2408.67
2577.28
2757.69
2950.73
3157.28
3378.29
3614.77
3867.80
4138.55
4428.25
4738.22
5069.90
5424.79
5804.53

5
C2E
179
187.95
197.35
207.21
217.58
228.45
239.88
251.87
264.46
277.69
291.57
306.15
321.46
337.53
354.41
372.13
390.73
410.27
430.78
452.32
474.94

4
C+2E
400
416.00
432.64
449.95
467.94
486.66
506.13
526.37
547.43
569.32
592.10
615.78
640.41
666.03
692.67
720.38
749.19
779.16
810.33
842.74
876.45

5
BU
650
682.50
716.63
752.46
790.08
829.58
871.06
914.62
960.35
1008.36
1058.78
1111.72
1167.31
1225.67
1286.96
1351.30
1418.87
1489.81
1564.30
1642.52
1724.64

EE
657586.01
686569.09
716845.49
748473.61
781514.58
816032.29
852093.57
889768.29
929129.55
970253.79
1013220.95
1058114.65
1105022.34
1154035.49
1205249.79
1258765.29
1314686.70
1373123.49
1434190.23
1498006.73
20,462,681.95

E
j
cd
rm
zr=
EE=
R=
So=
K=
cbr
h=

29000
3.6
1
5
-0.841
VIA TRONCAL
80
0.350
9.35
30
388.6175

a=

-0.41

b=

0.91

200,462,576.72