real(financiero)

EP1 EP2 EP3 EP4 EP5

6% 12% 15% 15% 7%
$ 27,414,041 $ 54,828,081 $ 68,535,102 $ 68,535,102 $ 31,983,047

proyección (financiero)
EP1 EP2 EP3 EP4 EP5
7% 12% 16% 15% 9%
$ 31,983,047 $ 54,828,081 $ 73,104,108 $ 68,535,102 $ 41,121,061

$80,000,000

$70,000,000

$60,000,000

$50,000,000

$40,000,000

$30,000,000

$20,000,000

$10,000,000

$-
EP1 EP2 Row EP3
4 EP4 EP2 EP3
EP1 EP5EP4 EP5EP6 EP7
EP6 EP7 EP8 EP8 EP9
 TOTAL: 456,900,678
EP6 EP7 EP8 EP9
15% 12% 7% 1%
$ 68,535,102 $ 54,828,081 $ 31,983,047 $ 4,569,007

EP6 EP7 EP8

16% 10% 5%
$ 73,104,108 $ 45,690,068 $ 22,845,034