Вы находитесь на странице: 1из 2

P.

comp CAUE CAUE ponderado


8 0.0225 -$ 4,302,112 -$ 96,798
$ 2,500,000 10 0.045 -$ 4,240,160 -$ 190,807
12 0.0225 -$ 4,210,165 -$ 94,729

8 0.0525 -$ 4,702,112 -$ 246,861


$ 2,900,000 10 0.105 -$ 4,640,160 -$ 487,217
12 0.0525 -$ 4,610,165 -$ 242,034
$ 4,200,000
8 0.045 -$ 4,802,112 -$ 216,095
$ 3,000,000 10 0.09 -$ 4,740,160 -$ 426,614
12 0.045 -$ 4,710,165 -$ 211,957

8 0.03 -$ 5,302,112 -$ 159,063


$ 3,500,000 10 0.06 -$ 5,240,160 -$ 314,410
12 0.03 -$ 5,210,165 -$ 156,305

P.comp CAUE
8 0.015 -$ 4,645,371 -$ 69,681
2,500,000 10 0.03 -$ 4,571,619 -$ 137,149
12 0.015 -$ 4,535,911 -$ 68,039

8 0.035 -$ 5,045,371 -$ 176,588


2,900,000 10 0.07 -$ 4,971,619 -$ 348,013
12 0.035 -$ 4,935,911 -$ 172,757
5,000,000
8 0.03 -$ 5,145,371 -$ 154,361
3,000,000 10 0.06 -$ 5,071,619 -$ 304,297
12 0.03 -$ 5,035,911 -$ 151,077

8 0.02 -$ 5,645,371 -$ 112,907


3,500,000 10 0.04 -$ 5,571,619 -$ 222,865
12 0.02 -$ 5,535,911 -$ 110,718
-$ 4,871,342
P.comp CAUE CAUE ponderado
8 0.0375 -$ 5,283,650 -$ 198,137
$ 950,000 10 0.1125 -$ 5,134,671 -$ 577,650
15 0.0375 -$ 5,016,137 -$ 188,105

8 0.0525 -$ 5,373,650 -$ 282,117


$ 1,040,000 10 0.1575 -$ 5,224,671 -$ 822,886
15 0.0525 -$ 5,106,137 -$ 268,072
$ 10,100,000
8 0.045 -$ 5,583,650 -$ 251,264
$ 1,250,000 10 0.135 -$ 5,434,671 -$ 733,681
15 0.045 -$ 5,316,137 -$ 239,226

8 0.015 -$ 5,833,650 -$ 87,505


$ 1,500,000 10 0.045 -$ 5,684,671 -$ 255,810
15 0.015 -$ 5,566,137 -$ 83,492

P.comp CAUE
8 0.0125 -$ 6,098,891 -$ 76,236
$ 950,000 10 0.0375 -$ 5,921,886 -$ 222,071
15 0.0125 -$ 5,781,054 -$ 72,263

8 0.0175 -$ 6,188,891 -$ 108,306


$ 1,040,000 10 0.0525 -$ 6,011,886 -$ 315,624
15 0.0175 -$ 5,871,054 -$ 102,743
$ 12,000,000
8 0.015 -$ 6,398,891 -$ 95,983
$ 1,250,000 10 0.045 -$ 6,221,886 -$ 279,985
15 0.015 -$ 6,081,054 -$ 91,216

8 0.005 -$ 6,648,891 -$ 33,244


$ 1,500,000 10 0.015 -$ 6,471,886 -$ 97,078
15 0.005 -$ 6,331,054 -$ 31,655
-$ 5,514,350