PROB 2AGRO DEL NORTE 01234FENA-12,500,0003,597,5003,737,5003,877,5004,017,500Ko7.88%

VAN100,671DEUDA ( BONOS ) :MONTO4,687,500TASA CUPON4.50%ES IGUAL AL Kd PORQUE ES A LA PARPLAZO EN AOS4AMORTIZA50%EN LOS 2 ULTIMOS AOS01234SALDO4,687,5004,687,5004,687,5002,343,7500CUPONES210,938210,938210,938105,469AMORTIZAC002,343,7502,343,750FLUJO210,938210,9382,554,6882,449,219AT63,28163,28163,28131,641Kd4.50%

VAN200,491VPA : VAN DEL PROYECTO 301,162> 0SE ACEPTA

Hoja2

Hoja3