46
ACTIVOS $ 2,010 ACTIVOS CORRIENTES Efectivos y equivalentes de efectivo $ 1,592,083,000,000 Bancos y Corporaciones Fondos Especiales Caja Fondo de Inversión Inversiones $ 264,765,000,000 Cuentas y documentos por cobrar $ 2,607,294,000,000 Inventarios $ 1,880,818,000,000 Anticipos, Avances y depósitos $ 3,139,738,000,000 Gastos pagados por Anticipados $ 12,495,000,000 Total Activos Corrientes $ 9,497,193,000,000 Activos No Corrientes Inversiones ### Cuentas y documentos por cobrar $ 2,154,256,000,000 Anticipos, Avances y depósitos $ 284,212,000,000 Depósitos entregados en administración $ 0 Propiedades, planta y equipo ### Recursos Naturales y del medio ambiente ### Cargos Diferidos $ 1,944,688,000,000 Otros Activos $ 3,092,990,000,000 Valorizaciones $ 9,996,866,000,000 Total Activos No Corrientes $ 55,628,804,000,000 TOTAL DE ACTIVOS $ 65,125,997,000,000 PASIVOS Pasivos Corrientes Obligaciones Financieras $ 695,505,000,000 Cuentas por Pagar y vinculados $ 4,159,469,000,000 Impuestos, contribuciones y tasas por pa $ 3,359,671,000,000 Obligaciones Laborales y pensionales $ 141,098,000,000 Pasivos Estimados y Provisiones $ 932,883,000,000 Total Pasivos Corrientes $ 9,288,626,000,000 Pasivos No Corrientes Obigaciones Financieras $ 5,918,710,000,000 Obligaciones Laborales y pensionales $ 2,806,043,000,000 Impuestos, contribuciones y tasas por pa $ 0 Pasivos Estimados y Provisiones $ 3,337,377,000,000 Otros Pasivos a Largo Plazo $ 2,247,365,000,000 Total Pasivos No Corrientes $ 14,309,495,000,000 TOTAL PASIVOS $ 23,598,121,000,000 PATRIMONIO Patrimonio de los accionistas ### TOTAL PATRIMONIO $ 41,527,876,000,000 PASIVO + PATRIMONIO $ 65,125,997,000,000

comienzo-de-la-Valoración-Ecopetrol (1).xlsx

Embed Size (px)

Citation preview

Page 1: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

ACTIVOS $ 2,010 $ 2,011ACTIVOS CORRIENTESEfectivos y equivalentes de efectivo $ 1,592,083,000,000 $ 4,303,043,000,000Bancos y CorporacionesFondos EspecialesCajaFondo de InversiónInversiones $ 264,765,000,000 $ 1,263,937,000,000Cuentas y documentos por cobrar $ 2,607,294,000,000 $ 5,256,982,000,000Inventarios $ 1,880,818,000,000 $ 2,395,929,000,000Anticipos, Avances y depósitos $ 3,139,738,000,000 $ 2,579,887,000,000Gastos pagados por Anticipados $ 12,495,000,000 $ 24,308,000,000Total Activos Corrientes $ 9,497,193,000,000 $ 15,824,086,000,000Activos No CorrientesInversiones $ 12,336,060,000,000 $ 17,353,028,000,000Cuentas y documentos por cobrar $ 2,154,256,000,000 $ 2,034,167,000,000Anticipos, Avances y depósitos $ 284,212,000,000 $ 137,853,000,000Depósitos entregados en administración $ 0 $ 283,504,000,000Propiedades, planta y equipo $ 14,816,573,000,000 $ 19,119,854,000,000Recursos Naturales y del medio ambiente $ 11,003,159,000,000 $ 13,753,201,000,000Cargos Diferidos $ 1,944,688,000,000 $ 3,590,357,000,000Otros Activos $ 3,092,990,000,000 $ 3,675,163,000,000Valorizaciones $ 9,996,866,000,000 $ 9,479,961,000,000Total Activos No Corrientes $ 55,628,804,000,000 $ 69,427,088,000,000TOTAL DE ACTIVOS $ 65,125,997,000,000 $ 85,251,174,000,000PASIVOSPasivos CorrientesObligaciones Financieras $ 695,505,000,000 $ 452,692,000,000Cuentas por Pagar y vinculados $ 4,159,469,000,000 $ 4,171,148,000,000Impuestos, contribuciones y tasas por pagar $ 3,359,671,000,000 $ 7,807,876,000,000Obligaciones Laborales y pensionales $ 141,098,000,000 $ 186,961,000,000Pasivos Estimados y Provisiones $ 932,883,000,000 $ 1,199,646,000,000Total Pasivos Corrientes $ 9,288,626,000,000 $ 13,818,323,000,000Pasivos No CorrientesObigaciones Financieras $ 5,918,710,000,000 $ 5,718,463,000,000Obligaciones Laborales y pensionales $ 2,806,043,000,000 $ 3,180,269,000,000Impuestos, contribuciones y tasas por pagar $ 0 $ 952,987,000,000Pasivos Estimados y Provisiones $ 3,337,377,000,000 $ 3,984,580,000,000Otros Pasivos a Largo Plazo $ 2,247,365,000,000 $ 2,585,514,000,000Total Pasivos No Corrientes $ 14,309,495,000,000 $ 16,421,813,000,000TOTAL PASIVOS $ 23,598,121,000,000 $ 30,240,136,000,000PATRIMONIOPatrimonio de los accionistas $ 41,527,876,000,000 $ 55,011,038,000,000TOTAL PATRIMONIO $ 41,527,876,000,000 $ 55,011,038,000,000PASIVO + PATRIMONIO $ 65,125,997,000,000 $ 85,251,174,000,000

Page 2: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

2012 2013

$ 5,260,111,000,000 $ 3,901,277,000,000$ 3,811,588,000,000 $ 2,866,625,000,000$ 1,269,705,000,000 $ 1,034,316,000,000

$ 465,000,000 $ 336,000,000$ 178,353,000,000 $ 0

$ 1,367,014,000,000 $ 1,469,255,000,000$ 4,512,756,000,000 $ 6,347,082,000,000$ 2,393,400,000,000 $ 2,560,491,000,000$ 4,306,331,000,000 $ 7,338,928,000,000

$ 70,490,000,000 $ 70,001,000,000$ 23,170,213,000,000 $ 25,588,311,000,000

$ 18,651,177,000,000 $ 35,218,103,000,000$ 1,562,097,000,000 $ 1,594,709,000,000

$ 163,532,000,000 $ 398,788,000,000$ 323,665,000,000 $ 314,395,000,000

$ 22,935,477,000,000 $ 20,286,196,000,000$ 15,694,807,000,000 $ 17,518,335,000,000

$ 3,327,021,000,000 $ 3,519,867,000,000$ 3,402,438,000,000 $ 2,747,229,000,000

$ 16,677,664,000,000 $ 10,756,572,000,000$ 82,737,878,000,000 $ 92,354,194,000,000

$ 105,908,091,000,000 $ 117,942,505,000,000

$ 574,712,000,000 $ 342,410,000,000$ 10,522,981,000,000 $ 8,404,635,000,000

$ 7,196,787,000,000 $ 7,934,093,000,000$ 207,037,000,000 $ 226,658,000,000

$ 1,115,513,000,000 $ 1,722,243,000,000$ 19,617,030,000,000 $ 18,630,039,000,000

$ 4,900,907,000,000 $ 11,977,888,000,000$ 4,063,881,000,000 $ 4,277,832,000,000

$ 476,494,000,000 $ 0$ 4,227,341,000,000 $ 4,914,864,000,000$ 2,103,815,000,000 $ 2,446,080,000,000

$ 15,772,438,000,000 $ 23,616,664,000,000$ 35,389,468,000,000 $ 42,246,703,000,000

$ 65,258,512,000,000 $ 71,794,525,000,000$ 65,258,512,000,000 $ 71,794,525,000,000

$ 100,647,980,000,000 $ 114,041,228,000,000

Page 3: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

CONCEPTO (ESTADO DE RESULTADOS) $ 2,010 $ 2,011INGRESOS POR VENTASVentas Nacionales $ 14,801,762,000,000 $ 19,188,186,000,000Ventas al Exterior $ 21,859,409,000,000 $ 37,088,890,000,000TOTAL DE INGRESOS $ 36,661,171,000,000 $ 56,277,076,000,000COSTO DE VENTASCosto de ventas $ 21,238,585,000,000 $ 29,257,190,000,000UTILIDAD BRUTA $ 15,422,586,000,000 $ 27,019,886,000,000GASTOS OPERACIONALESAdministración $ 450,466,000,000 $ 631,891,000,000Operación y Proyectos $ 1,763,418,000,000 $ 2,327,137,000,000UTILIDAD OPERACIONAL $ 13,208,702,000,000 $ 24,060,858,000,000INGRESOS (GASTOS) NO OPERACIONALESIngresos (Gastos) Financieros $ 33,003,000,000 $ 718,108,000,000Gasto de Jubilados $ 377,626,000,000 $ 706,298,000,000Ganancia por Inflación $ 21,469,000,000 $ 21,470,000,000Otros Ingresoso (Gastos) $ 818,405,000,000 $ 395,181,000,000Resultados en Sociedades $ 641,168,000,000 $ 552,148,000,000UTILIDAD ANTES DE IMPUESTOS $ 11,425,975,000,000 $ 22,814,889,000,000IMPUESTO DE RENTAProvisión impuesto de Renta $ 3,079,878,000,000 $ 7,366,556,000,000UTILIDAD NETA DEL AÑO $ 8,346,097,000,000 $ 15,448,333,000,000

Page 4: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

2012 2013

$ 19,991,064,000,000 $ 22,244,435,000,000$ 39,533,522,000,000 $ 40,269,844,000,000$ 59,524,586,000,000 $ 62,514,279,000,000

$ 33,817,770,000,000 $ 38,435,508,000,000$ 25,706,816,000,000 $ 24,078,771,000,000

$ 630,951,000,000 $ 1,012,750,000,000$ 2,971,016,000,000 $ 3,438,651,000,000

$ 22,104,849,000,000 $ 19,627,370,000,000

$ 225,593,000,000 $ 102,017,000,000$ 948,455,000,000 $ 478,737,000,000

$ 97,197,000,000$ 20,490,000,000 $ 367,537,000,000

$ 477,145,000,000 $ 962,332,000,000$ 21,525,633,000,000 $ 20,376,485,000,000

$ 6,552,683,000,000 $ 7,023,499,000,000$ 14,972,950,000,000 $ 13,352,986,000,000

Page 5: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

FECHA IGBC ECOPETROL ln IGBC ln Ecopetrol1/2/2008 10,648.54 2,015.00 BETA DE LA ACCIÓN 20081/3/2008 10,672.36 2,030.00 0.0022344282 0.0074165977 BETA DE LA ACCIÓN 20091/4/2008 10,659.56 2,025.00 -0.00120008 -0.002466092 BETA DE LA ACCIÓN 20101/8/2008 10,428.49 2,005.00 -0.021915658 -0.00992564 BETA DE LA ACCIÓN 20111/9/2008 10,360.82 1,990.00 -0.0065101 -0.007509422 BETA DE LA ACCIÓN 20121/10/2008 10,369.58 1,990.00 0.0008451357 0 BETA DE LA ACCIÓN 20131/11/2008 10,259.80 1,995.00 -0.010643174 0.0025094116 BETA DE LA ACCIÓN 20141/14/2008 10,032.79 1,960.00 -0.022374618 -0.0176995771/15/2008 9,804.02 1,905.00 -0.023066223 -0.0284624651/16/2008 9,586.46 1,860.00 -0.022440819 -0.0239055211/17/2008 9,227.70 1,755.00 -0.038141856 -0.0581076311/18/2008 8,934.90 1,725.00 -0.032244873 -0.0172418061/21/2008 8,251.23 1,575.00 -0.079602676 -0.0909717781/22/2008 8,678.72 1,740.00 0.0505117722 0.09962984091/23/2008 8,753.72 1,700.00 0.0086047005 -0.0232568621/24/2008 9,185.47 1,800.00 0.0481441349 0.05715841381/25/2008 9,282.82 1,790.00 0.0105424922 -0.0055710451/28/2008 9,091.69 1,735.00 -0.02080457 -0.0312082061/29/2008 9,221.66 1,760.00 0.0141942552 0.01430639571/30/2008 9,119.23 1,750.00 -0.011169694 -0.0056980211/31/2008 9,107.38 1,765.00 -0.001300297 0.00853490242/1/2008 9,180.12 1,760.00 0.0079552026 -0.0028368812/4/2008 9,305.92 1,805.00 0.0136104803 0.02524678272/5/2008 9,117.90 1,760.00 -0.020411242 -0.0252467832/6/2008 8,875.89 1,720.00 -0.026900902 -0.0229895182/7/2008 8,812.65 1,750.00 -0.007150423 0.01729149712/8/2008 9,050.07 1,770.00 0.0265843032 0.01136375872/11/2008 9,233.31 1,820.00 0.020045105 0.02785695452/12/2008 9,149.18 1,815.00 -0.00915334 -0.0027510332/13/2008 9,166.48 1,810.00 0.0018890944 -0.0027586222/14/2008 9,303.36 1,880.00 0.0148222731 0.03794493162/15/2008 9,309.22 1,900.00 0.0006296817 0.01058210932/18/2008 9,469.09 1,950.00 0.0170275028 0.02597548642/19/2008 9,467.51 1,950.00 -0.000166873 02/20/2008 9,448.34 1,955.00 -0.002026872 0.00256082092/21/2008 9,479.13 1,945.00 0.0032534752 -0.0051282162/22/2008 9,469.77 1,950.00 -0.00098792 0.00256739552/25/2008 9,454.44 1,960.00 -0.001620147 0.00511510072/26/2008 9,454.65 1,970.00 2.221154E-05 0.00508906952/27/2008 9,400.91 1,985.00 -0.005700191 0.00758537142/28/2008 9,341.67 1,975.00 -0.006321456 -0.0050505162/29/2008 9,191.93 2,010.00 -0.016159112 0.01756632373/3/2008 8,969.43 2,000.00 -0.024503796 -0.0049875423/4/2008 8,561.11 1,910.00 -0.046592274 -0.0460439393/5/2008 9,005.93 1,955.00 0.0506533946 0.02328695143/6/2008 8,917.61 1,950.00 -0.009855276 -0.0025608213/7/2008 9,153.23 1,985.00 0.026078849 0.0177895416

Page 6: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

3/10/2008 9,164.75 1,990.00 0.0012577808 0.00251572463/11/2008 9,176.69 2,010.00 0.0013019699 0.01000008333/12/2008 9,212.43 2,025.00 0.003887086 0.00743497853/13/2008 9,226.06 2,055.00 0.0014784294 0.01470614743/14/2008 9,112.96 2,095.00 -0.012334512 0.01927770543/17/2008 9,001.79 2,060.00 -0.01227413 -0.0168475713/18/2008 9,109.67 2,080.00 0.0119130402 0.00966191093/19/2008 9,121.88 2,065.00 0.0013394365 -0.0072376673/25/2008 9,073.67 2,045.00 -0.00529911 -0.0097324373/26/2008 9,001.61 2,050.00 -0.007973363 0.00244200373/27/2008 8,951.46 2,080.00 -0.005586803 0.01452810063/28/2008 8,957.74 2,090.00 0.0007013156 0.00479617233/31/2008 8,973.88 2,090.00 0.0018001725 04/1/2008 9,199.73 2,095.00 0.0248560003 0.00238948744/2/2008 9,233.61 2,100.00 0.0036759522 0.00238379144/3/2008 9,303.04 2,150.00 0.0074911405 0.02353049744/4/2008 9,359.56 2,210.00 0.0060570524 0.02752467344/7/2008 9,412.30 2,215.00 0.0056190637 0.0022598884/8/2008 9,406.15 2,205.00 -0.000653614 -0.0045248954/9/2008 9,460.35 2,225.00 0.0057456496 0.00902940674/10/2008 9,305.76 2,220.00 -0.016475817 -0.002249724/11/2008 9,217.39 2,190.00 -0.009541646 -0.0136056524/14/2008 9,240.40 2,195.00 0.0024932575 0.00228050274/15/2008 9,369.31 2,245.00 0.0138542795 0.02252347474/16/2008 9,442.80 2,275.00 0.0078130921 0.01327453124/17/2008 9,467.15 2,280.00 0.0025753652 0.00219539064/18/2008 9,656.63 2,330.00 0.0198168145 0.02169282464/21/2008 9,677.48 2,370.00 0.0021568107 0.01702168764/22/2008 9,647.08 2,420.00 -0.003146258 0.0208775854/23/2008 9,567.16 2,385.00 -0.008318878 -0.0145684164/24/2008 9,633.02 2,375.00 0.0068603793 -0.0042016874/25/2008 9,677.52 2,400.00 0.0046088901 0.01047129994/28/2008 9,732.03 2,455.00 0.0056168374 0.02265802394/29/2008 9,778.07 2,565.00 0.0047196155 0.04383171744/30/2008 9,921.38 2,600.00 0.0145499015 0.01355296645/2/2008 10,178.36 2,650.00 0.0255718734 0.0190481955/6/2008 10,297.13 2,895.00 0.0116013177 0.0884254715/7/2008 10,107.46 2,730.00 -0.018591451 -0.0586835025/8/2008 10,004.82 2,750.00 -0.010206788 0.00729930255/9/2008 10,049.40 2,835.00 0.0044459544 0.03044102555/12/2008 10,097.97 2,815.00 0.0048214823 -0.0070796765/13/2008 10,131.73 2,800.00 0.00333767 -0.0053428445/14/2008 10,210.92 2,770.00 0.0077856523 -0.0107720975/15/2008 10,165.81 2,730.00 -0.004427607 -0.0145457115/16/2008 10,080.20 2,775.00 -0.008457025 0.0163491385/19/2008 10,079.04 2,770.00 -0.000115084 -0.0018034275/20/2008 9,987.86 2,780.00 -0.009087665 0.00360360755/21/2008 10,011.93 2,885.00 0.0024070264 0.0370739723

Page 7: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

5/22/2008 9,962.54 2,850.00 -0.004945323 -0.0122059065/23/2008 9,894.01 2,845.00 -0.006902536 -0.0017559275/27/2008 9,823.33 2,790.00 -0.007169355 -0.0195214725/28/2008 9,854.80 2,810.00 0.0031984774 0.00714288755/29/2008 9,952.11 2,790.00 0.0098259429 -0.0071428885/30/2008 10,042.54 2,810.00 0.0090454813 0.00714288756/3/2008 9,918.21 2,760.00 -0.012457609 -0.0179538046/4/2008 10,005.52 2,730.00 0.0087644792 -0.0109290716/5/2008 9,998.23 2,755.00 -0.000728863 0.00911583346/6/2008 9,991.60 2,845.00 -0.000663337 0.0321456256/9/2008 9,865.44 2,820.00 -0.012706999 -0.0088261836/10/2008 9,728.83 2,770.00 -0.013944098 -0.0178895656/11/2008 9,711.95 2,785.00 -0.001736556 0.00540055326/12/2008 9,710.95 2,775.00 -0.000102971 -0.0035971266/13/2008 9,711.15 2,770.00 2.05951E-05 -0.0018034276/16/2008 9,697.53 2,760.00 -0.001403496 -0.003616646/17/2008 9,589.20 2,730.00 -0.011233749 -0.0109290716/18/2008 9,475.40 2,680.00 -0.011938499 -0.0184848156/19/2008 9,159.79 2,565.00 -0.033875714 -0.0438583166/20/2008 9,308.48 2,610.00 0.01610256 0.01739174276/23/2008 9,306.59 2,630.00 -0.000203061 0.00763362496/24/2008 9,287.92 2,635.00 -0.00200812 0.00189933586/25/2008 9,293.28 2,590.00 0.0005769272 -0.0172253066/26/2008 9,158.32 2,555.00 -0.014628803 -0.0136056526/27/2008 9,179.04 2,615.00 0.0022598682 0.02321187397/1/2008 9,006.78 2,565.00 -0.018944997 -0.0193056197/2/2008 9,001.16 2,575.00 -0.000624169 0.00389105557/3/2008 9,172.75 2,690.00 0.0188836743 0.04369165957/4/2008 9,227.68 2,720.00 0.0059705304 0.01109068677/7/2008 9,135.33 2,695.00 -0.010058349 -0.0092336767/8/2008 9,000.56 2,630.00 -0.014862516 -0.0244143587/9/2008 9,071.61 2,655.00 0.007862959 0.00946080857/10/2008 9,039.28 2,650.00 -0.003570231 -0.0018850157/11/2008 8,910.46 2,605.00 -0.014353658 -0.0171269657/14/2008 8,866.37 2,595.00 -0.0049604 -0.0038461597/15/2008 8,734.08 2,530.00 -0.015032853 -0.0253672147/16/2008 8,719.38 2,485.00 -0.00168448 -0.0179466437/17/2008 8,790.25 2,460.00 0.0080950182 -0.010111317/18/2008 8,798.44 2,490.00 0.0009312803 0.01212136057/21/2008 8,836.05 2,510.00 0.0042655112 0.00800004277/22/2008 8,761.32 2,480.00 -0.008493366 -0.0120241937/23/2008 8,801.62 2,505.00 0.0045892169 0.01003017447/24/2008 8,832.72 2,495.00 0.0035272125 -0.0040000057/25/2008 8,897.41 2,500.00 0.0072972152 0.00200200277/28/2008 8,797.82 2,490.00 -0.01125626 -0.0040080217/29/2008 8,798.24 2,440.00 4.773796E-05 -0.0202846717/30/2008 8,938.93 2,515.00 0.0158641937 0.03027476427/31/2008 9,061.21 2,560.00 0.01358677 0.0177344549

Page 8: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

8/1/2008 9,085.99 2,570.00 0.0027310015 0.00389864048/4/2008 8,948.10 2,485.00 -0.015292447 -0.0336332398/5/2008 8,956.36 2,475.00 0.0009226752 -0.0040322648/6/2008 8,888.92 2,465.00 -0.007558337 -0.0040485898/8/2008 8,931.70 2,460.00 0.004801189 -0.0020304588/11/2008 8,897.74 2,410.00 -0.003809434 -0.0205346028/12/2008 8,833.36 2,390.00 -0.007261849 -0.0083333828/13/2008 8,925.97 2,465.00 0.010429542 0.03089844168/14/2008 8,863.15 2,415.00 -0.007062773 -0.020492528/15/2008 8,939.39 2,450.00 0.0085651223 0.01438873758/19/2008 8,913.36 2,460.00 -0.002916079 0.00407332548/20/2008 8,973.04 2,460.00 0.0066732514 08/21/2008 9,041.72 2,510.00 0.0076248957 0.02012140328/22/2008 9,036.92 2,505.00 -0.000531013 -0.0019940198/25/2008 8,999.58 2,500.00 -0.004140499 -0.0019980038/26/2008 8,993.45 2,500.00 -0.000681375 08/27/2008 9,052.25 2,525.00 0.006516811 0.00995033098/28/2008 9,238.50 2,560.00 0.0203661892 0.01376619588/29/2008 9,375.01 2,615.00 0.0146681037 0.0212568399/1/2008 9,709.19 2,730.00 0.0350252211 0.04303751179/2/2008 9,649.04 2,675.00 -0.006214431 -0.0203522299/3/2008 9,621.19 2,660.00 -0.002890471 -0.0056232589/4/2008 9,518.43 2,615.00 -0.010738038 -0.0170620259/5/2008 9,440.32 2,600.00 -0.008240041 -0.0057526529/8/2008 9,555.61 2,630.00 0.0121385387 0.01147240129/9/2008 9,558.97 2,600.00 0.0003515641 -0.0114724019/10/2008 9,598.16 2,595.00 0.0040914328 -0.0019249289/11/2008 9,733.89 2,635.00 0.0140421973 0.01529666549/12/2008 9,749.43 2,675.00 0.001595211 0.01506619849/15/2008 9,556.03 2,625.00 -0.020036453 -0.0188684849/16/2008 9,194.87 2,530.00 -0.038526649 -0.0368615939/17/2008 9,009.54 2,480.00 -0.020361704 -0.0199607439/18/2008 9,012.04 2,490.00 0.0002774452 0.00402415039/19/2008 9,331.77 2,580.00 0.0348632464 0.03550668859/22/2008 9,337.97 2,615.00 0.0006641764 0.01347469869/23/2008 9,171.15 2,570.00 -0.018026197 -0.0173581999/24/2008 9,300.10 2,585.00 0.0139624654 0.00581960919/25/2008 9,425.38 2,630.00 0.013380898 0.01725833829/26/2008 9,361.53 2,610.00 -0.006797312 -0.0076336259/29/2008 9,139.75 2,555.00 -0.023975706 -0.0212979989/30/2008 9,248.46 2,565.00 0.0118240184 0.00390625510/1/2008 9,296.89 2,600.00 0.0052228845 0.013552966410/2/2008 9,213.06 2,580.00 -0.009057893 -0.00772204610/3/2008 9,209.44 2,585.00 -0.000392998 0.00193610910/6/2008 8,761.49 2,455.00 -0.049863063 -0.05159874710/7/2008 8,691.03 2,435.00 -0.008074523 -0.00818000510/8/2008 8,410.52 2,350.00 -0.032808156 -0.03553142810/9/2008 8,216.27 2,290.00 -0.023366968 -0.025863511

Page 9: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

10/10/2008 7,502.73 2,085.00 -0.09084938 -0.09378296210/14/2008 8,192.50 2,280.00 0.0879521473 0.089406587710/15/2008 7,666.79 2,115.00 -0.066321088 -0.0751206310/16/2008 7,395.15 2,050.00 -0.036073634 -0.03121501910/17/2008 7,596.25 2,115.00 0.0268303245 0.031215019310/20/2008 7,689.12 2,165.00 0.0121516382 0.02336554910/21/2008 7,658.38 2,170.00 -0.00400587 0.002306806110/22/2008 7,284.82 2,055.00 -0.050007742 -0.0544513210/23/2008 7,067.92 2,035.00 -0.030226495 -0.00978002910/24/2008 6,671.42 1,895.00 -0.057733505 -0.0712769810/27/2008 6,460.85 1,825.00 -0.032071843 -0.03763885110/28/2008 6,657.46 1,885.00 0.0299771423 0.032347833910/29/2008 6,958.71 1,950.00 0.0442560819 0.033901551710/30/2008 7,178.86 2,000.00 0.0311464837 0.02531780810/31/2008 7,226.03 1,980.00 0.0065491883 -0.01005033611/4/2008 7,419.09 2,045.00 0.0263666238 0.032300944811/5/2008 7,183.26 1,980.00 -0.032303089 -0.03230094511/6/2008 6,873.63 1,900.00 -0.044060968 -0.04124295911/7/2008 7,152.52 1,985.00 0.0397723912 0.043765028

11/10/2008 7,124.16 1,975.00 -0.003972918 -0.00505051611/11/2008 7,071.90 1,960.00 -0.00736264 -0.00762392511/12/2008 6,998.33 1,945.00 -0.010457636 -0.00768249611/13/2008 6,956.73 1,935.00 -0.005962013 -0.00515465111/14/2008 7,180.01 2,000.00 0.0315912395 0.033039854111/18/2008 7,029.74 1,965.00 -0.021151055 -0.01765493511/19/2008 7,010.52 1,950.00 -0.002737843 -0.00766287311/20/2008 6,904.50 1,895.00 -0.015238505 -0.02861053411/21/2008 6,812.05 1,865.00 -0.01348027 -0.01595778511/24/2008 7,030.35 1,930.00 0.0315433885 0.034258949811/25/2008 7,085.45 1,960.00 0.0078068944 0.015424470311/26/2008 7,230.03 2,005.00 0.0201997999 0.022699587511/27/2008 7,371.32 2,060.00 0.0193536091 0.02706192211/28/2008 7,314.81 2,010.00 -0.007695735 -0.02457126112/1/2008 7,174.39 1,965.00 -0.019383319 -0.02264247712/2/2008 7,232.30 1,970.00 0.0080393639 0.002541297412/3/2008 7,381.10 2,005.00 0.0203655745 0.01761051812/4/2008 7,423.18 1,995.00 0.0056848578 -0.0050000112/5/2008 7,349.61 1,960.00 -0.009960286 -0.01769957712/9/2008 7,527.91 1,995.00 0.0239701963 0.0176995771

12/10/2008 7,679.07 2,030.00 0.0198809992 0.017391742712/11/2008 7,774.08 2,085.00 0.012296677 0.026733062212/12/2008 7,732.45 2,070.00 -0.005369364 -0.00722024812/15/2008 7,813.44 2,115.00 0.0104195685 0.021506205212/16/2008 7,803.29 2,120.00 -0.001299888 0.002361276212/17/2008 7,738.88 2,075.00 -0.008288465 -0.02145493512/18/2008 7,596.73 2,010.00 -0.018539083 -0.03182643212/19/2008 7,586.68 2,015.00 -0.001323813 0.002484473312/22/2008 7,624.83 2,040.00 0.0050159491 0.0123306125

Page 10: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

12/23/2008 7,583.01 2,015.00 -0.005499809 -0.01233061212/24/2008 7,537.20 1,995.00 -0.006059458 -0.00997514512/26/2008 7,561.25 2,005.00 0.0031857602 0.005000010412/29/2008 7,522.52 2,000.00 -0.005135332 -0.0024968812/30/2008 7,560.68 2,005.00 0.005059945 0.0024968802

1/2/2009 7,623.22 2,015.00 0.0082377194 0.00497513461/5/2009 7,672.85 2,040.00 0.0064892713 0.01233061251/6/2009 7,855.65 2,090.00 0.0235448942 0.02421425811/7/2009 7,719.71 2,045.00 -0.01745622 -0.0217662761/8/2009 7,720.39 2,035.00 8.808233E-05 -0.0049019711/9/2009 7,765.53 2,055.00 0.0058298284 0.00978002911/13/2009 7,747.67 2,045.00 -0.002302556 -0.0048780581/14/2009 7,610.75 2,015.00 -0.017830431 -0.0147785941/15/2009 7,516.15 1,995.00 -0.012507683 -0.0099751451/16/2009 7,526.31 1,990.00 0.0013508431 -0.0025094121/19/2009 7,576.64 2,010.00 0.0066649478 0.01000008331/20/2009 7,502.65 2,005.00 -0.009813538 -0.0024906611/21/2009 7,468.32 1,995.00 -0.004586217 -0.005000011/22/2009 7,455.57 1,990.00 -0.00170867 -0.0025094121/23/2009 7,488.92 2,000.00 0.0044631908 0.00501254181/26/2009 7,575.75 2,015.00 0.0115277615 0.00747201481/27/2009 7,608.91 2,015.00 0.0043675726 01/28/2009 7,703.32 2,015.00 0.0123314757 01/29/2009 7,697.77 2,020.00 -0.000720728 0.0024783161/30/2009 7,788.30 2,040.00 0.011691931 0.00985229642/2/2009 7,727.84 2,020.00 -0.007793215 -0.0098522962/3/2009 7,779.37 2,040.00 0.0066459653 0.00985229642/4/2009 7,869.15 2,060.00 0.0114746935 0.00975617492/5/2009 7,926.65 2,110.00 0.0072804485 0.02398196472/6/2009 8,055.79 2,150.00 0.0161605876 0.01877989472/9/2009 8,077.98 2,150.00 0.0027507537 02/10/2009 8,053.62 2,140.00 -0.003020161 -0.0046620132/11/2009 8,022.16 2,135.00 -0.003913967 -0.0023391822/12/2009 7,957.55 2,130.00 -0.008086549 -0.0023446672/13/2009 8,054.04 2,150.00 0.0120526654 0.00934586242/16/2009 8,009.12 2,135.00 -0.005592937 -0.0070011952/17/2009 7,846.91 2,105.00 -0.020461069 -0.014151182/18/2009 7,752.99 2,070.00 -0.012041248 -0.016766862/19/2009 7,745.62 2,065.00 -0.000951053 -0.0024183812/20/2009 7,614.41 2,045.00 -0.017085018 -0.0097324372/23/2009 7,580.73 2,035.00 -0.004433004 -0.0049019712/24/2009 7,515.07 2,015.00 -0.008699163 -0.0098766232/25/2009 7,619.63 2,055.00 0.0138174742 0.01965665252/26/2009 7,749.62 2,095.00 0.0169159978 0.01927770542/27/2009 7,807.86 2,105.00 0.0074871087 0.00476191383/2/2009 7,610.56 2,050.00 -0.025594162 -0.0264756743/3/2009 7,651.05 2,060.00 0.0053061368 0.00486618973/4/2009 7,764.58 2,095.00 0.014729473 0.0168475706

Page 11: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

3/5/2009 7,646.51 2,055.00 -0.015323032 -0.0192777053/6/2009 7,695.84 2,075.00 0.0064305885 0.00968530573/9/2009 7,666.12 2,060.00 -0.003869303 -0.0072551713/10/2009 7,775.43 2,080.00 0.0141581416 0.00966191093/11/2009 7,735.41 2,065.00 -0.005160274 -0.0072376673/12/2009 7,799.17 2,075.00 0.0082088293 0.00483092733/13/2009 7,857.44 2,090.00 0.0074435359 0.00720291233/16/2009 7,914.38 2,105.00 0.0072205043 0.00715140123/17/2009 7,866.20 2,095.00 -0.006106258 -0.0047619143/18/2009 7,894.37 2,095.00 0.0035747476 03/19/2009 7,979.56 2,120.00 0.0107334249 0.01186253533/20/2009 7,969.89 2,125.00 -0.001212581 0.00235571373/24/2009 8,039.13 2,140.00 0.0086501774 0.00703402673/25/2009 8,031.19 2,140.00 -0.000988157 03/26/2009 7,994.19 2,120.00 -0.004617683 -0.009389743/27/2009 8,011.87 2,140.00 0.0022091642 0.00938974033/30/2009 7,928.02 2,130.00 -0.010520872 -0.0046838493/31/2009 8,022.97 2,140.00 0.0119053578 0.00468384934/1/2009 8,044.33 2,145.00 0.0026588179 0.00233372334/2/2009 8,170.68 2,175.00 0.0155846413 0.01388911224/3/2009 8,144.63 2,165.00 -0.003193322 -0.0046083034/6/2009 8,152.71 2,175.00 0.0009915729 0.00460830314/7/2009 8,170.40 2,185.00 0.00216748 0.0045871644/8/2009 8,158.41 2,185.00 -0.00146857 04/13/2009 8,047.94 2,120.00 -0.013633139 -0.030199744/14/2009 8,112.09 2,140.00 0.0079393834 0.00938974034/15/2009 8,131.49 2,135.00 0.0023886371 -0.0023391824/16/2009 8,135.32 2,135.00 0.0004708975 04/17/2009 8,096.48 2,120.00 -0.004785677 -0.0070505584/20/2009 8,041.74 2,095.00 -0.006783922 -0.0118625354/21/2009 8,046.62 2,090.00 0.0006066498 -0.0023894874/22/2009 8,045.23 2,090.00 -0.000172758 04/23/2009 8,092.67 2,085.00 0.0058793445 -0.0023952114/24/2009 8,291.21 2,130.00 0.0242372038 0.02135312454/27/2009 8,233.23 2,125.00 -0.007017513 -0.0023501774/28/2009 8,240.07 2,125.00 0.0008304348 04/29/2009 8,362.53 2,145.00 0.0147521739 0.009367754/30/2009 8,331.80 2,120.00 -0.003681494 -0.0117234645/4/2009 8,468.43 2,150.00 0.0162656121 0.01405175355/5/2009 8,473.70 2,135.00 0.0006221178 -0.0070011955/6/2009 8,574.18 2,165.00 0.0117881125 0.01395371485/7/2009 8,737.39 2,210.00 0.0188561564 0.02057215415/8/2009 9,091.33 2,330.00 0.0397096941 0.0528757525/11/2009 8,962.33 2,275.00 -0.014290974 -0.0238882155/12/2009 9,030.93 2,305.00 0.0076251143 0.0131006245/13/2009 8,907.15 2,285.00 -0.013801027 -0.0087146525/14/2009 8,988.27 2,290.00 0.0090660689 0.00218579325/15/2009 8,964.57 2,275.00 -0.002640252 -0.006571765

Page 12: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

5/18/2009 9,068.58 2,285.00 0.0115355502 0.00438597195/19/2009 9,224.96 2,355.00 0.0170971621 0.03017470315/20/2009 9,254.98 2,370.00 0.0032489312 0.00634922775/21/2009 9,112.90 2,340.00 -0.015470793 -0.0127390265/22/2009 9,090.75 2,325.00 -0.002433579 -0.006430895/26/2009 9,169.76 2,350.00 0.0086537006 0.01069528915/27/2009 9,129.13 2,345.00 -0.004440714 -0.0021299265/28/2009 9,207.94 2,365.00 0.0085957555 0.008492625/29/2009 9,262.72 2,385.00 0.0059315867 0.00842110246/1/2009 9,431.53 2,420.00 0.0180605896 0.01456841586/2/2009 9,377.89 2,405.00 -0.005703541 -0.0062176376/3/2009 9,312.00 2,380.00 -0.0070509 -0.0104494166/4/2009 9,414.17 2,415.00 0.01091211 0.01459879946/5/2009 9,428.42 2,420.00 0.0015125312 0.00206825316/8/2009 9,406.43 2,415.00 -0.002335034 -0.0020682536/9/2009 9,429.90 2,425.00 0.0024919942 0.00413223736/10/2009 9,452.40 2,430.00 0.0023831854 0.0020597336/11/2009 9,630.54 2,485.00 0.0186706215 0.02238140226/12/2009 9,672.86 2,505.00 0.0043847268 0.0080160756/16/2009 9,571.99 2,475.00 -0.0104829 -0.0120483396/17/2009 9,599.73 2,480.00 0.0028938477 0.00201816426/18/2009 9,712.02 2,535.00 0.0116293205 0.02193507696/19/2009 9,749.20 2,520.00 0.0038209367 -0.0059347366/23/2009 9,721.91 2,525.00 -0.002803129 0.00198216126/24/2009 9,703.33 2,520.00 -0.001912976 -0.0019821616/25/2009 9,805.38 2,550.00 0.0104620891 0.01183445766/26/2009 9,797.95 2,545.00 -0.000758035 -0.0019627096/30/2009 9,879.73 2,580.00 0.0083120033 0.01365874897/1/2009 10,024.52 2,615.00 0.0145489083 0.01347469867/2/2009 10,009.68 2,610.00 -0.001481467 -0.0019138767/3/2009 9,984.89 2,590.00 -0.002479675 -0.0076923467/6/2009 9,943.84 2,585.00 -0.004119686 -0.0019323687/7/2009 9,956.37 2,585.00 0.0012592834 07/8/2009 9,811.53 2,540.00 -0.014654323 -0.0175614277/9/2009 9,645.34 2,505.00 -0.017083328 -0.0138753467/10/2009 9,628.78 2,510.00 -0.001718367 0.00199401867/13/2009 9,627.66 2,510.00 -0.000116325 07/14/2009 9,692.95 2,540.00 0.0067586115 0.01188132797/15/2009 9,747.12 2,575.00 0.0055730396 0.01368545317/16/2009 9,786.32 2,600.00 0.0040136353 0.00966191097/17/2009 9,893.91 2,635.00 0.0109339242 0.0133717377/21/2009 9,969.77 2,660.00 0.0076380982 0.00944294087/22/2009 10,014.01 2,660.00 0.004427598 07/23/2009 10,283.69 2,790.00 0.0265740325 0.0477154737/24/2009 10,285.59 2,775.00 0.0001847415 -0.0053908497/27/2009 10,241.50 2,745.00 -0.004295793 -0.0108696727/28/2009 10,063.68 2,695.00 -0.01751519 -0.0183828717/29/2009 10,044.42 2,705.00 -0.001915647 0.0037037079

Page 13: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

7/30/2009 10,268.90 2,765.00 0.0221026537 0.02193872277/31/2009 10,329.95 2,775.00 0.0059275327 0.00361011228/3/2009 10,397.99 2,785.00 0.0065650754 0.00359712628/4/2009 10,426.17 2,790.00 0.0027064734 0.00179372258/5/2009 10,375.36 2,770.00 -0.004885227 -0.0071942768/6/2009 10,437.56 2,785.00 0.0059770744 0.00540055328/10/2009 10,517.47 2,815.00 0.0076268454 0.01071438828/11/2009 10,437.42 2,795.00 -0.007640259 -0.0071301558/12/2009 10,426.12 2,745.00 -0.00108323 -0.0180510328/13/2009 10,516.52 2,770.00 0.0086331581 0.00906624528/14/2009 10,501.94 2,750.00 -0.001387352 -0.0072464098/18/2009 10,449.88 2,725.00 -0.004969507 -0.0091324848/19/2009 10,474.11 2,730.00 0.0023160029 0.00183318118/20/2009 10,557.75 2,730.00 0.0079536894 08/21/2009 10,616.40 2,735.00 0.0055397879 0.00182982678/24/2009 10,766.28 2,745.00 0.0140190523 0.00364963918/25/2009 10,756.85 2,730.00 -0.000876267 -0.0054794668/26/2009 10,671.23 2,700.00 -0.007991426 -0.0110498368/27/2009 10,618.18 2,705.00 -0.004983709 0.00185013938/28/2009 10,642.06 2,700.00 0.0022464478 -0.0018501398/31/2009 10,604.48 2,680.00 -0.003537521 -0.0074349789/1/2009 10,341.88 2,620.00 -0.025074883 -0.0226424779/2/2009 10,355.38 2,635.00 0.0013045207 0.00570886429/3/2009 10,279.39 2,620.00 -0.007365272 -0.0057088649/4/2009 10,423.46 2,645.00 0.0139181152 0.00949674759/7/2009 10,475.75 2,650.00 0.0050040273 0.00188857479/8/2009 10,660.24 2,710.00 0.0174578703 0.02238899499/9/2009 10,627.87 2,680.00 -0.003041137 -0.011131849/10/2009 10,556.10 2,635.00 -0.006775904 -0.0169336139/11/2009 10,524.06 2,615.00 -0.003039827 -0.0076190849/14/2009 10,493.95 2,605.00 -0.002865164 -0.0038314229/15/2009 10,799.22 2,690.00 0.0286750087 0.03210851849/16/2009 10,808.85 2,700.00 0.0008913337 0.00371057949/17/2009 10,762.21 2,670.00 -0.004324319 -0.0111733019/18/2009 10,913.64 2,695.00 0.0139724591 0.00931973199/21/2009 10,845.08 2,665.00 -0.006301862 -0.0111941479/22/2009 10,911.94 2,710.00 0.0061460816 0.01674457739/23/2009 10,984.78 2,695.00 0.0066530758 -0.0055504319/24/2009 10,958.86 2,670.00 -0.002362417 -0.0093197329/25/2009 11,078.43 2,695.00 0.010851713 0.00931973199/28/2009 11,264.38 2,715.00 0.0166455601 0.0073937499/29/2009 11,183.36 2,680.00 -0.007218575 -0.0129751599/30/2009 11,257.91 2,705.00 0.0066440334 0.009285117810/1/2009 11,153.52 2,695.00 -0.00931585 -0.00370370810/2/2009 11,152.54 2,700.00 -8.78685E-05 0.001853568610/5/2009 11,255.87 2,695.00 0.0092224957 -0.00185356910/6/2009 11,376.81 2,715.00 0.0106873027 0.00739374910/7/2009 11,353.42 2,700.00 -0.002058053 -0.00554018

Page 14: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

10/8/2009 11,288.30 2,695.00 -0.005752229 -0.00185356910/9/2009 11,181.44 2,690.00 -0.00951153 -0.001857011

10/13/2009 10,943.32 2,660.00 -0.021526036 -0.01121507110/14/2009 10,899.97 2,685.00 -0.003969188 0.009354605210/15/2009 10,863.17 2,645.00 -0.003381868 -0.01500966310/16/2009 10,942.50 2,680.00 0.0072761213 0.013145729210/19/2009 11,158.83 2,700.00 0.0195768227 0.007434978510/20/2009 11,059.08 2,670.00 -0.008979303 -0.01117330110/21/2009 11,081.45 2,670.00 0.0020207292 010/22/2009 11,008.88 2,635.00 -0.006570319 -0.0131952910/23/2009 11,012.26 2,635.00 0.0003069778 010/26/2009 10,897.88 2,600.00 -0.010440923 -0.01337173710/27/2009 10,808.19 2,580.00 -0.008264095 -0.00772204610/28/2009 10,824.26 2,580.00 0.0014857312 010/29/2009 10,921.26 2,580.00 0.008921437 010/30/2009 10,687.03 2,550.00 -0.021680492 -0.0116960411/3/2009 10,536.74 2,485.00 -0.014162659 -0.025820711/4/2009 10,765.81 2,560.00 0.0215071745 0.029734598911/5/2009 10,950.36 2,630.00 0.0169969606 0.026976587711/6/2009 10,920.04 2,615.00 -0.002772699 -0.00571974911/9/2009 11,092.60 2,650.00 0.015678586 0.0132955425

11/10/2009 11,088.11 2,645.00 -0.000404856 -0.00188857511/11/2009 11,086.74 2,650.00 -0.000123563 0.001888574711/12/2009 11,191.69 2,640.00 0.009421739 -0.00378072311/13/2009 11,216.45 2,645.00 0.0022099121 0.001892148211/17/2009 11,250.10 2,630.00 0.0029955668 -0.00568721911/18/2009 11,132.46 2,600.00 -0.010511852 -0.01147240111/19/2009 11,160.59 2,580.00 0.0025236578 -0.00772204611/20/2009 11,172.02 2,580.00 0.0010236153 011/23/2009 11,199.38 2,595.00 0.0024459814 0.005797117711/24/2009 11,248.02 2,575.00 0.0043336935 -0.00773698311/25/2009 11,382.69 2,620.00 0.0119016672 0.017324783711/26/2009 11,248.55 2,600.00 -0.011854549 -0.00766287311/27/2009 11,348.26 2,605.00 0.0088251968 0.001921230211/30/2009 11,245.01 2,505.00 -0.009139954 -0.03914394112/1/2009 11,376.05 2,545.00 0.0115857936 0.015841915512/2/2009 11,423.48 2,560.00 0.0041606181 0.005876608512/3/2009 11,558.76 2,590.00 0.0117727047 0.011650617212/4/2009 11,561.41 2,600.00 0.0002292371 0.003853569312/7/2009 11,563.00 2,570.00 0.000137517 -0.01160554612/9/2009 11,545.53 2,570.00 -0.001511996 0

12/10/2009 11,478.70 2,545.00 -0.005805205 -0.00977524912/11/2009 11,538.39 2,505.00 0.0051865926 -0.01584191512/14/2009 11,540.18 2,500.00 0.0001551223 -0.00199800312/15/2009 11,592.81 2,510.00 0.0045502195 0.003992021312/16/2009 11,683.43 2,500.00 0.0077865203 -0.00399202112/17/2009 11,703.47 2,465.00 0.0017137804 -0.01409892412/18/2009 11,594.05 2,440.00 -0.009393344 -0.010193768

Page 15: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

12/21/2009 11,576.06 2,455.00 -0.001552863 0.006128721912/22/2009 11,365.58 2,445.00 -0.018349683 -0.00408163812/23/2009 11,511.72 2,425.00 0.012776157 -0.00821359912/24/2009 11,614.81 2,480.00 0.0089153611 0.022427035812/28/2009 11,562.42 2,475.00 -0.004520824 -0.00201816412/29/2009 11,568.90 2,480.00 0.0005602793 0.002018164212/30/2009 11,602.14 2,485.00 0.0028691006 0.0020140994

1/4/2010 11,641.37 2,495.00 0.0033755691 0.00401606971/5/2010 11,667.41 2,465.00 0.0022343521 -0.0120969221/6/2010 11,626.59 2,460.00 -0.003504769 -0.0020304581/7/2010 11,594.89 2,440.00 -0.002730232 -0.0081633111/8/2010 11,647.21 2,470.00 0.0045021825 0.01222011131/12/2010 11,575.90 2,445.00 -0.006141316 -0.0101730281/13/2010 11,639.31 2,435.00 0.0054628115 -0.0040983661/14/2010 11,709.91 2,450.00 0.0060473296 0.0061412681/15/2010 11,718.81 2,470.00 0.0007597513 0.00813012611/18/2010 11,717.17 2,465.00 -0.000139956 -0.0020263431/19/2010 11,780.68 2,460.00 0.0054056141 -0.0020304581/20/2010 11,730.08 2,455.00 -0.004304419 -0.0020345891/21/2010 11,469.90 2,390.00 -0.02243027 -0.0268333951/22/2010 11,536.20 2,400.00 0.0057637047 0.00417537141/25/2010 11,378.82 2,370.00 -0.013736185 -0.0125787821/26/2010 11,475.95 2,425.00 0.0084998086 0.02294156921/27/2010 11,453.94 2,445.00 -0.001919766 0.00821359851/28/2010 11,469.81 2,450.00 0.0013845904 0.00204290161/29/2010 11,551.45 2,455.00 0.0070926042 0.00203873672/1/2010 11,510.00 2,435.00 -0.003594747 -0.0081800052/2/2010 11,551.99 2,445.00 0.0036414938 0.00409836642/3/2010 11,501.64 2,455.00 -0.004368083 0.00408163832/4/2010 11,333.99 2,425.00 -0.014683458 -0.0122952372/5/2010 11,222.65 2,415.00 -0.009872118 -0.0041322372/8/2010 11,234.23 2,405.00 0.0010313099 -0.0041493842/9/2010 11,377.28 2,455.00 0.0126530168 0.02057685772/10/2010 11,442.82 2,465.00 0.0057440748 0.00406504622/11/2010 11,476.25 2,475.00 0.0029172234 0.00404858852/12/2010 11,469.31 2,480.00 -0.00060491 0.00201816422/15/2010 11,474.14 2,480.00 0.0004210352 02/16/2010 11,530.89 2,470.00 0.0049337136 -0.004040412/17/2010 11,538.43 2,485.00 0.0006536821 0.00605450892/18/2010 11,462.93 2,470.00 -0.006564853 -0.0060545092/19/2010 11,588.01 2,495.00 0.0108525924 0.01007057862/22/2010 11,596.57 2,500.00 0.0007384219 0.00200200272/23/2010 11,621.04 2,540.00 0.0021078835 0.01587334922/24/2010 11,797.69 2,600.00 0.0150865013 0.0233473642/25/2010 11,670.03 2,570.00 -0.010879733 -0.0116055462/26/2010 11,724.52 2,560.00 0.0046583583 -0.003898643/1/2010 11,753.52 2,560.00 0.0024703949 03/2/2010 11,737.08 2,565.00 -0.001399709 0.0019512201

Page 16: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

3/3/2010 11,836.59 2,605.00 0.0084425201 0.01547419663/4/2010 11,811.27 2,605.00 -0.002141421 03/5/2010 11,815.59 2,625.00 0.0003656855 0.00764822083/8/2010 11,900.35 2,640.00 0.0071479655 0.00569802113/9/2010 11,852.19 2,635.00 -0.004055151 -0.0018957353/10/2010 11,836.31 2,655.00 -0.001340735 0.00756147273/11/2010 11,849.16 2,695.00 0.0010850535 0.01495354973/12/2010 11,870.26 2,680.00 0.0017791333 -0.005581413/15/2010 11,826.61 2,675.00 -0.003684035 -0.0018674143/16/2010 11,890.11 2,685.00 0.0053548848 0.00373134763/17/2010 12,046.44 2,710.00 0.0130622185 0.00926790693/18/2010 12,066.36 2,710.00 0.0016522349 03/19/2010 11,920.52 2,700.00 -0.012160131 -0.0036968623/23/2010 12,008.56 2,700.00 0.007358444 03/24/2010 11,978.01 2,685.00 -0.00254726 -0.0055710453/25/2010 12,006.68 2,690.00 0.0023906929 0.00186046573/26/2010 11,965.32 2,675.00 -0.003450696 -0.0055918133/29/2010 12,016.40 2,680.00 0.0042599177 0.00186741423/30/2010 12,042.19 2,685.00 0.0021439336 0.00186393343/31/2010 12,118.31 2,700.00 0.0063012149 0.0055710454/5/2010 12,190.87 2,710.00 0.0059697789 0.00369686194/6/2010 12,266.98 2,730.00 0.0062237887 0.00735297434/7/2010 12,360.39 2,740.00 0.0075859053 0.00365631124/8/2010 12,397.66 2,725.00 0.0030107402 -0.0054894924/9/2010 12,369.36 2,725.00 -0.002285298 04/12/2010 12,385.99 2,720.00 0.0013435482 -0.0018365484/13/2010 12,398.73 2,710.00 0.0010280529 -0.0036832454/14/2010 12,512.65 2,715.00 0.0091460846 0.00184331854/15/2010 12,526.89 2,730.00 0.0011374012 0.00550965584/16/2010 12,362.14 2,690.00 -0.013238958 -0.0147604164/19/2010 12,289.67 2,680.00 -0.005879504 -0.0037243994/20/2010 12,425.36 2,715.00 0.0109804733 0.01297515894/21/2010 12,477.06 2,755.00 0.0041522129 0.01462548924/22/2010 12,514.47 2,750.00 0.0029938165 -0.0018165314/23/2010 12,615.10 2,780.00 0.0080089343 0.0108500164/26/2010 12,585.69 2,785.00 -0.002334055 0.00179694574/27/2010 12,469.08 2,760.00 -0.009308474 -0.0090171944/28/2010 12,369.12 2,730.00 -0.008048936 -0.0109290714/29/2010 12,512.15 2,765.00 0.0114971282 0.01273902584/30/2010 12,512.61 2,765.00 3.676359E-05 05/3/2010 12,697.70 2,790.00 0.0146839389 0.00900096095/4/2010 12,593.10 2,775.00 -0.00827183 -0.0053908495/5/2010 12,319.61 2,725.00 -0.021956743 -0.0181823195/6/2010 11,969.15 2,660.00 -0.028859796 -0.0241423055/7/2010 12,003.37 2,670.00 0.0028549375 0.00375234965/10/2010 12,215.94 2,720.00 0.0175542126 0.01855340795/11/2010 12,289.79 2,745.00 0.0060271801 0.00914919475/12/2010 12,341.01 2,775.00 0.0041590264 0.0108696722

Page 17: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

5/13/2010 12,347.53 2,765.00 0.0005281803 -0.0036101125/14/2010 12,220.51 2,740.00 -0.010340355 -0.0090827155/18/2010 12,021.47 2,710.00 -0.01642147 -0.0110092865/19/2010 11,932.91 2,700.00 -0.007394089 -0.0036968625/20/2010 11,855.35 2,660.00 -0.006520887 -0.014925655/21/2010 11,869.75 2,630.00 0.0012139044 -0.0113422775/24/2010 11,976.50 2,660.00 0.0089532495 0.01134227665/25/2010 11,852.70 2,630.00 -0.010390707 -0.0113422775/26/2010 12,101.56 2,690.00 0.0207786802 0.02255734745/27/2010 12,107.97 2,695.00 0.0005295435 0.00185701075/28/2010 12,227.20 2,710.00 0.0097990648 0.00555043055/31/2010 12,236.19 2,700.00 0.0007349758 -0.0036968626/1/2010 12,282.16 2,730.00 0.0037498489 0.01104983626/2/2010 12,311.27 2,730.00 0.0023673 06/3/2010 12,332.77 2,720.00 0.0017448442 -0.0036697296/4/2010 12,222.65 2,690.00 -0.008969159 -0.0110906876/8/2010 12,182.97 2,685.00 -0.003251713 -0.0018604666/9/2010 12,267.24 2,700.00 0.0068932196 0.0055710456/10/2010 12,273.20 2,710.00 0.0004857289 0.00369686196/11/2010 12,305.77 2,710.00 0.0026502347 06/15/2010 12,337.96 2,720.00 0.0026124307 0.00368324546/16/2010 12,413.38 2,750.00 0.0060942344 0.01096903146/17/2010 12,406.63 2,750.00 -0.000543916 06/18/2010 12,496.31 2,765.00 0.0072023936 0.00543972336/21/2010 12,472.26 2,750.00 -0.001926422 -0.0054397236/22/2010 12,485.74 2,740.00 0.0010802149 -0.0036429916/23/2010 12,503.67 2,760.00 0.0014350081 0.00727275936/24/2010 12,497.09 2,770.00 -0.000526384 0.00361664056/25/2010 12,522.03 2,775.00 0.0019936759 0.0018034276/28/2010 12,510.27 2,750.00 -0.000939586 -0.0090498366/29/2010 12,345.91 2,740.00 -0.013225073 -0.0036429916/30/2010 12,449.90 2,755.00 0.0083877566 0.00545952227/1/2010 12,388.51 2,735.00 -0.004943161 -0.0072860077/2/2010 12,345.01 2,725.00 -0.003517497 -0.0036630087/6/2010 12,391.55 2,755.00 0.0037628559 0.01094901457/7/2010 12,408.70 2,765.00 0.0013830508 0.00362319247/8/2010 12,511.31 2,795.00 0.0082351957 0.01079147167/9/2010 12,548.47 2,825.00 0.0029657106 0.0106762587/12/2010 12,703.92 2,850.00 0.0123118615 0.00881062977/13/2010 12,776.95 2,860.00 0.0057321591 0.00350263067/14/2010 12,870.89 2,930.00 0.007325406 0.02418079827/15/2010 12,957.59 2,980.00 0.0067135446 0.01692087757/16/2010 12,918.72 2,990.00 -0.003004295 0.00335008697/19/2010 12,940.49 3,005.00 0.0016837332 0.00500418067/21/2010 13,203.77 3,100.00 0.0201412394 0.03112454357/22/2010 13,221.02 3,135.00 0.0013055924 0.01122706267/23/2010 13,269.82 3,085.00 0.0036842965 -0.0160775177/26/2010 13,480.90 3,165.00 0.015781585 0.0256013982

Page 18: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

7/27/2010 13,518.26 3,130.00 0.0027674953 -0.0111200517/28/2010 13,419.84 3,135.00 -0.007307155 0.00159616957/29/2010 13,195.85 3,095.00 -0.016831823 -0.0128412687/30/2010 13,283.28 3,105.00 0.0066037153 0.00322580928/2/2010 13,340.48 3,145.00 0.0042969203 0.01280017488/3/2010 13,428.40 3,245.00 0.0065688453 0.031301468/4/2010 13,486.51 3,310.00 0.0043180594 0.01983283928/5/2010 13,574.55 3,450.00 0.0065067895 0.04142604178/6/2010 13,397.41 3,365.00 -0.013135311 -0.0249462688/9/2010 13,409.80 3,350.00 0.0009243782 -0.0044676178/10/2010 13,380.92 3,305.00 -0.002155971 -0.0135238738/11/2010 13,224.02 3,250.00 -0.011794939 -0.0167814778/12/2010 13,199.73 3,280.00 -0.001838498 0.00918842618/13/2010 13,301.28 3,320.00 0.0076638964 0.01212136058/17/2010 13,339.58 3,340.00 0.0028752845 0.00600602418/18/2010 13,395.84 3,310.00 0.0042086553 -0.0090226188/19/2010 13,438.32 3,310.00 0.0031661163 08/20/2010 13,453.25 3,300.00 0.0011103853 -0.0030257218/23/2010 13,602.04 3,350.00 0.0109990689 0.01503787748/24/2010 13,600.74 3,360.00 -9.557847E-05 0.00298062818/25/2010 13,588.11 3,350.00 -0.000929057 -0.0029806288/26/2010 13,696.42 3,390.00 0.0079393392 0.01186957568/27/2010 13,904.18 3,435.00 0.0150550295 0.01318700438/30/2010 13,908.21 3,450.00 0.0002897989 0.00435730548/31/2010 14,105.47 3,485.00 0.0140833522 0.01009381329/1/2010 14,474.52 3,580.00 0.0258271969 0.02689475629/2/2010 13,985.66 3,500.00 -0.034357343 -0.0225998329/3/2010 14,066.55 3,500.00 0.0057671195 09/6/2010 14,258.66 3,600.00 0.0135648029 0.0281708779/7/2010 14,208.87 3,620.00 -0.003498024 0.00554018049/8/2010 14,411.19 3,735.00 0.0141385707 0.03127379279/9/2010 14,374.50 3,770.00 -0.002549185 0.00932718299/10/2010 14,147.34 3,690.00 -0.015929183 -0.0214485439/13/2010 14,128.29 3,645.00 -0.00134745 -0.0122700939/14/2010 14,193.31 3,615.00 0.0045915566 -0.008264519/15/2010 14,095.68 3,560.00 -0.006902359 -0.0153313119/16/2010 14,086.69 3,550.00 -0.000637988 -0.0028129419/17/2010 14,043.50 3,530.00 -0.003070725 -0.0056497339/20/2010 14,204.45 3,610.00 0.0113956405 0.02240990149/21/2010 14,246.03 3,645.00 0.0029229756 0.00964859319/22/2010 14,170.36 3,585.00 -0.005325812 -0.0165978919/23/2010 14,064.04 3,560.00 -0.007531274 -0.0069979299/24/2010 14,125.10 3,585.00 0.0043321716 0.00699792929/27/2010 14,252.12 3,595.00 0.0089523109 0.00278551719/28/2010 14,520.47 3,635.00 0.0186537104 0.01106511989/29/2010 14,701.55 3,730.00 0.0123935524 0.02579912279/30/2010 14,710.97 3,700.00 0.0006405436 -0.00807541410/1/2010 14,697.55 3,725.00 -0.000912661 0.0067340322

Page 19: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

10/4/2010 14,688.34 3,730.00 -0.000626831 0.001341381810/5/2010 14,927.93 3,880.00 0.0161799732 0.0394269210/6/2010 15,169.07 4,080.00 0.0160245314 0.050261834810/7/2010 15,059.61 3,990.00 -0.007242161 -0.02230575810/8/2010 15,233.82 4,055.00 0.0115016306 0.0161594567

10/11/2010 15,405.39 4,105.00 0.011199492 0.012255055310/12/2010 15,415.32 4,095.00 0.0006443719 -0.00243902610/13/2010 15,567.54 4,165.00 0.0098261571 0.016949558310/14/2010 15,464.31 4,150.00 -0.006653189 -0.00360794110/15/2010 15,317.15 4,140.00 -0.009561673 -0.00241254610/19/2010 15,531.71 4,270.00 0.0139106249 0.030918039410/20/2010 15,576.68 4,245.00 0.0028911835 -0.00587200710/21/2010 15,715.95 4,270.00 0.0089011962 0.005872007510/22/2010 15,915.86 4,340.00 0.0126399761 0.016260520910/25/2010 15,866.00 4,335.00 -0.003137641 -0.00115273810/26/2010 15,626.32 4,360.00 -0.015221783 0.005750447110/27/2010 15,563.17 4,360.00 -0.004049447 010/28/2010 15,662.36 4,360.00 0.0063531561 010/29/2010 15,899.57 4,410.00 0.0150316832 0.011402632111/2/2010 16,003.97 4,425.00 0.0065447516 0.00339558911/3/2010 16,096.99 4,455.00 0.0057954815 0.006756782511/4/2010 16,262.62 4,545.00 0.0102369248 0.020000666711/5/2010 16,278.88 4,630.00 0.0009993394 0.018529140511/8/2010 16,263.59 4,650.00 -0.000939695 0.004310351511/9/2010 16,243.07 4,660.00 -0.001262511 0.0021482285

11/10/2010 15,830.63 4,520.00 -0.025719685 -0.03050345411/11/2010 15,460.18 4,345.00 -0.023678985 -0.03948623511/12/2010 15,170.50 4,145.00 -0.018914933 -0.0471229711/16/2010 14,575.07 4,020.00 -0.040040218 -0.03062088611/17/2010 15,067.22 4,200.00 0.0332089882 0.043802622711/18/2010 15,266.73 4,260.00 0.0131544278 0.01418463511/19/2010 14,955.20 4,090.00 -0.020616885 -0.0407241911/22/2010 14,925.77 4,100.00 -0.001969816 0.002442003711/23/2010 14,708.00 4,035.00 -0.014697686 -0.01598067211/24/2010 15,062.09 4,115.00 0.0237894275 0.019632532411/25/2010 15,035.74 4,020.00 -0.001750957 -0.02335693111/26/2010 14,915.26 3,935.00 -0.008045184 -0.02137102111/29/2010 14,822.30 3,795.00 -0.006252046 -0.03622647111/30/2010 14,935.58 3,840.00 0.0076134824 0.011787955812/1/2010 15,081.78 3,855.00 0.0097411069 0.003898640412/2/2010 15,338.23 3,990.00 0.0168610119 0.034420223912/3/2010 15,377.64 4,020.00 0.0025661016 0.007490671712/6/2010 15,463.50 4,045.00 0.005567902 0.006199647912/7/2010 15,448.08 4,085.00 -0.000997684 0.009840177812/9/2010 15,364.74 4,080.00 -0.00540945 -0.00122474

12/10/2010 15,399.83 4,070.00 0.0022811965 -0.00245398912/13/2010 15,507.31 4,125.00 0.0069550553 0.013423020312/14/2010 15,539.89 4,190.00 0.0020987408 0.0156347141

Page 20: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

12/15/2010 15,353.98 4,100.00 -0.012035543 -0.0217137612/16/2010 15,384.47 4,095.00 0.0019838352 -0.00122025612/17/2010 15,379.05 4,020.00 -0.000352365 -0.01848481512/20/2010 15,308.76 4,010.00 -0.00458098 -0.00249066112/21/2010 15,380.06 4,050.00 0.0046466517 0.009925639812/22/2010 15,523.63 4,095.00 0.0092915139 0.011049836212/23/2010 15,617.79 4,100.00 0.00604727 0.001220256412/24/2010 15,667.49 4,105.00 0.0031772157 0.001218769212/27/2010 15,805.05 4,170.00 0.0087416444 0.015710292912/28/2010 15,660.89 4,115.00 -0.009162988 -0.01327720212/29/2010 15,542.77 4,115.00 -0.007570943 012/30/2010 15,496.77 4,100.00 -0.002963964 -0.00365186

1/3/2011 15,306.33 4,000.00 -0.012365147 -0.0246926131/4/2011 15,270.85 4,000.00 -0.002320686 01/5/2011 15,255.57 3,885.00 -0.0010011 -0.0291713771/6/2011 15,040.01 3,805.00 -0.014230699 -0.0208069931/7/2011 14,962.86 3,890.00 -0.005142853 0.02209316631/11/2011 15,000.92 3,840.00 0.0025404018 -0.0129367911/12/2011 15,168.44 3,945.00 0.011105421 0.02697658771/13/2011 15,227.75 4,040.00 0.0039024677 0.02379573771/14/2011 15,175.86 4,015.00 -0.003413414 -0.0062073451/17/2011 15,208.48 4,050.00 0.0021471595 0.00867953371/18/2011 15,149.39 4,040.00 -0.0038929 -0.0024721891/19/2011 14,951.05 4,005.00 -0.013178736 -0.0087011111/20/2011 14,798.71 3,920.00 -0.010241517 -0.0214519271/21/2011 14,951.81 3,925.00 0.0102923479 0.00127469741/24/2011 14,955.57 3,940.00 0.000251443 0.00381437211/25/2011 14,908.90 3,860.00 -0.003125456 -0.020513541/26/2011 15,098.13 3,940.00 0.012612545 0.02051353981/27/2011 15,090.22 3,930.00 -0.000524043 -0.0025412971/28/2011 15,066.08 3,965.00 -0.001600993 0.00886642921/31/2011 15,077.93 3,970.00 0.0007862259 0.00126023962/1/2011 15,027.20 3,970.00 -0.003370193 02/2/2011 14,943.01 3,960.00 -0.00561826 -0.0025220692/3/2011 14,850.61 3,925.00 -0.00620269 -0.0088776742/4/2011 14,619.62 3,915.00 -0.01567648 -0.0025510222/7/2011 14,417.71 3,930.00 -0.01390715 0.00382409642/8/2011 14,548.36 3,990.00 0.0090209605 0.0151518052/9/2011 14,504.31 3,970.00 -0.003032426 -0.0050251362/10/2011 14,427.35 3,910.00 -0.005320136 -0.0152287212/11/2011 14,443.58 3,900.00 0.0011243144 -0.0025608212/14/2011 14,544.59 3,900.00 0.006969078 02/15/2011 14,498.10 3,900.00 -0.003201497 02/16/2011 14,487.19 3,920.00 -0.000752796 0.00511510072/17/2011 14,329.74 3,840.00 -0.010927713 -0.0206192872/18/2011 14,127.75 3,750.00 -0.01419615 -0.0237165272/21/2011 14,263.52 3,800.00 0.0095642805 0.01324522682/22/2011 14,289.45 3,760.00 0.0018162739 -0.010582109

Page 21: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

2/23/2011 14,602.91 3,900.00 0.0216993212 0.03655759572/24/2011 14,576.47 3,935.00 -0.001812239 0.00893432872/25/2011 14,746.12 3,955.00 0.0115714126 0.00506971942/28/2011 15,008.36 3,965.00 0.0176273818 0.00252525393/1/2011 15,134.22 3,985.00 0.0083510258 0.00503145723/2/2011 15,140.43 3,955.00 0.0004102442 -0.0075567113/3/2011 15,334.59 4,000.00 0.0127424118 0.01131375993/4/2011 15,381.15 4,060.00 0.0030316727 0.01488861253/7/2011 15,283.51 4,055.00 -0.006368264 -0.0012322863/8/2011 15,115.33 3,975.00 -0.011065009 -0.0199259393/9/2011 15,187.99 3,995.00 0.0047955233 0.00501883113/10/2011 14,862.89 3,900.00 -0.021637482 -0.0240670263/11/2011 14,538.42 3,895.00 -0.022072702 -0.0012828743/14/2011 14,289.95 3,890.00 -0.017238307 -0.0012845223/15/2011 13,942.09 3,815.00 -0.024644171 -0.0194684933/16/2011 13,877.37 3,780.00 -0.004652867 -0.0092166553/17/2011 14,407.42 3,830.00 0.0374838958 0.01314079363/18/2011 14,649.35 3,825.00 0.0166526142 -0.0013063363/22/2011 14,608.62 3,815.00 -0.0027842 -0.0026178033/23/2011 14,646.62 3,905.00 0.0025978267 0.02331711863/24/2011 14,667.28 3,850.00 0.0014095704 -0.0141846353/25/2011 14,556.84 3,810.00 -0.007558176 -0.0104439593/28/2011 14,479.66 3,915.00 -0.00531608 0.02718614033/29/2011 14,361.45 3,875.00 -0.008197373 -0.0102696673/30/2011 14,303.74 3,880.00 -0.004026492 0.00128949083/31/2011 14,469.66 3,885.00 0.0115330019 0.00128783024/1/2011 14,364.27 3,865.00 -0.00731017 -0.0051613024/4/2011 14,367.88 3,880.00 0.0002512865 0.00387347164/5/2011 14,607.09 3,895.00 0.0165118676 0.00385852574/6/2011 14,632.93 3,865.00 0.0017674411 -0.0077319974/7/2011 14,668.79 3,810.00 0.0024476391 -0.0143324934/8/2011 14,556.07 3,765.00 -0.007714019 -0.0118813284/11/2011 14,482.01 3,700.00 -0.005100899 -0.0174150424/12/2011 14,196.15 3,625.00 -0.019936388 -0.0204785314/13/2011 14,260.01 3,690.00 0.0044883152 0.01777216974/14/2011 14,071.38 3,665.00 -0.013316169 -0.0067981234/15/2011 14,102.75 3,670.00 0.0022268665 0.00136332674/18/2011 13,938.08 3,605.00 -0.011745151 -0.0178698914/19/2011 14,052.65 3,670.00 0.0081863274 0.01786989134/20/2011 14,342.66 3,730.00 0.020427323 0.01621657164/25/2011 14,236.78 3,790.00 -0.007409556 0.01595778544/26/2011 14,295.90 3,800.00 0.0041440261 0.00263504764/27/2011 14,231.55 3,800.00 -0.004511452 04/28/2011 14,300.67 3,850.00 0.0048450583 0.01307208164/29/2011 14,384.20 3,800.00 0.0058239927 -0.0130720825/2/2011 14,316.39 3,840.00 -0.004725347 0.01047129995/3/2011 14,113.62 3,795.00 -0.014264746 -0.0117879565/4/2011 14,070.68 3,800.00 -0.003047089 0.0013166559

Page 22: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

5/5/2011 13,767.12 3,720.00 -0.021810059 -0.0212773985/6/2011 13,841.64 3,760.00 0.0053982997 0.01069528915/9/2011 13,977.61 3,775.00 0.0097753234 0.00398142535/10/2011 14,173.14 3,900.00 0.0138918604 0.03257617045/11/2011 14,201.11 3,885.00 0.0019715065 -0.0038535695/12/2011 14,276.59 3,910.00 0.0053010023 0.00641439025/13/2011 14,262.56 3,870.00 -0.000983211 -0.0102828675/16/2011 14,163.89 3,825.00 -0.006942154 -0.011696045/17/2011 14,245.16 3,860.00 0.0057214318 0.00910871625/18/2011 14,209.12 3,860.00 -0.002533188 05/19/2011 14,115.18 3,965.00 -0.006633198 0.02683867165/20/2011 14,129.43 3,940.00 0.0010090422 -0.0063251325/23/2011 14,128.23 3,930.00 -8.493272E-05 -0.0025412975/24/2011 14,148.14 3,950.00 0.0014082432 0.0050761535/25/2011 14,180.03 3,940.00 0.0022514701 -0.0025348565/26/2011 14,343.92 3,960.00 0.0114915223 0.0050633025/27/2011 14,338.10 3,950.00 -0.000405829 -0.0025284465/30/2011 14,388.46 3,970.00 0.0035061665 0.00505051585/31/2011 14,550.52 4,045.00 0.0112002354 0.01871545586/1/2011 14,462.77 3,995.00 -0.00604897 -0.0124379716/2/2011 14,443.03 4,005.00 -0.001365816 0.00250000136/3/2011 14,444.02 4,015.00 6.854282E-05 0.00249376696/7/2011 14,416.15 4,035.00 -0.001931382 0.00496895436/8/2011 14,438.69 4,040.00 0.0015623032 0.00123839036/9/2011 14,424.11 4,005.00 -0.001010297 -0.0087011116/10/2011 14,406.57 4,000.00 -0.00121676 -0.0012492196/13/2011 14,248.27 4,000.00 -0.011048857 06/14/2011 14,272.90 3,950.00 0.0017271386 -0.0125787826/15/2011 14,030.47 3,835.00 -0.017131241 -0.0295461446/16/2011 14,026.12 3,820.00 -0.000310088 -0.0039190126/17/2011 14,031.16 3,815.00 0.0003592651 -0.0013097586/20/2011 14,058.45 3,780.00 0.0019430678 -0.0092166556/21/2011 14,197.88 3,785.00 0.0098690192 0.00132187736/22/2011 14,274.10 3,805.00 0.0053540486 0.00527010446/23/2011 14,214.98 3,775.00 -0.004150368 -0.0079156096/24/2011 14,131.72 3,810.00 -0.005874422 0.00922880646/28/2011 14,137.69 3,800.00 0.0004223647 -0.0026281226/29/2011 14,204.34 3,855.00 0.0047032709 0.01436994036/30/2011 14,067.73 3,840.00 -0.00966403 -0.003898647/1/2011 14,015.58 3,875.00 -0.003713954 0.00907329627/5/2011 14,159.21 3,855.00 0.0101957278 -0.0051746567/6/2011 13,865.99 3,760.00 -0.020926216 -0.024952057/7/2011 13,846.66 3,740.00 -0.001395031 -0.0053333467/8/2011 13,740.63 3,700.00 -0.007686911 -0.0107527927/11/2011 13,372.39 3,605.00 -0.027165004 -0.0260110497/12/2011 13,271.70 3,590.00 -0.007558185 -0.0041695687/13/2011 13,343.71 3,650.00 0.0054111641 0.01657496517/14/2011 13,134.13 3,580.00 -0.015830927 -0.019364367

Page 23: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

7/15/2011 13,134.13 3,575.00 0 -0.0013976247/18/2011 13,189.13 3,630.00 0.0041788198 0.01526747217/19/2011 13,591.02 3,710.00 0.030016275 0.02179922837/21/2011 13,880.90 3,705.00 0.0211045139 -0.0013486187/22/2011 13,822.90 3,705.00 -0.004187157 07/25/2011 13,878.85 3,770.00 0.0040394615 0.01739174277/26/2011 14,052.59 3,735.00 0.0124406218 -0.0093271837/27/2011 13,945.91 3,735.00 -0.007620445 07/28/2011 14,069.38 3,780.00 0.0088145295 0.0119761917/29/2011 14,039.31 3,735.00 -0.002139553 -0.0119761918/1/2011 14,100.52 3,750.00 0.004350424 0.00400802148/2/2011 13,957.98 3,720.00 -0.010160288 -0.0080321728/3/2011 13,868.93 3,725.00 -0.006400301 0.00134318358/4/2011 13,420.71 3,680.00 -0.03285205 -0.01215418/5/2011 13,247.13 3,660.00 -0.013018111 -0.0054496058/8/2011 12,702.19 3,595.00 -0.042006506 -0.0179191568/9/2011 13,086.20 3,700.00 0.0297838203 0.02878882858/10/2011 13,071.59 3,670.00 -0.001117067 -0.0081411588/11/2011 13,262.02 3,680.00 0.0144631381 0.00272109018/12/2011 13,413.84 3,710.00 0.0113826988 0.00811912448/16/2011 13,489.13 3,695.00 0.0055971662 -0.0040513228/17/2011 13,473.33 3,705.00 -0.001172 0.00270270438/18/2011 13,049.39 3,595.00 -0.031970787 -0.0301392688/19/2011 12,948.56 3,610.00 -0.007756804 0.00416378128/22/2011 13,050.58 3,645.00 0.0078479922 0.00964859318/23/2011 13,276.95 3,685.00 0.0171968718 0.01091416028/24/2011 13,343.79 3,640.00 0.0050216591 -0.0122868448/25/2011 13,200.37 3,625.00 -0.010806249 -0.0041293938/26/2011 13,208.27 3,680.00 0.0005982891 0.01505846398/29/2011 13,476.02 3,825.00 0.0200686611 0.03864571518/30/2011 13,499.62 3,870.00 0.0017497272 0.01169603988/31/2011 13,421.00 3,855.00 -0.005840892 -0.00388359/1/2011 13,470.37 3,900.00 0.0036718141 0.01160554619/2/2011 13,458.55 3,885.00 -0.000877867 -0.0038535699/5/2011 13,210.79 3,790.00 -0.018580672 -0.0247569659/6/2011 13,429.43 3,880.00 0.0164146474 0.02346913459/7/2011 13,543.30 3,880.00 0.0084433928 09/8/2011 13,515.50 3,860.00 -0.002054785 -0.005167979/9/2011 13,413.45 3,835.00 -0.00757924 -0.0064977499/12/2011 13,417.83 3,865.00 0.0003264846 0.00779224729/13/2011 13,486.61 3,875.00 0.0051129219 0.00258398089/14/2011 13,555.00 3,900.00 0.0050581416 0.00643089039/15/2011 13,684.26 4,010.00 0.0094907843 0.02781468829/16/2011 13,884.17 4,120.00 0.014503075 0.0270619229/19/2011 13,838.99 4,130.00 -0.003259372 0.00242424369/20/2011 13,879.58 4,135.00 0.0029287246 0.00120992159/21/2011 13,640.22 4,045.00 -0.017395914 -0.0220057789/22/2011 13,187.09 3,865.00 -0.033784461 -0.045519868

Page 24: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

9/23/2011 12,971.77 3,825.00 -0.016462863 -0.0104032159/26/2011 12,853.70 3,900.00 -0.00914375 0.01941808599/27/2011 12,968.43 3,865.00 0.0088862348 -0.0090148719/28/2011 12,878.30 3,870.00 -0.006974218 0.0012928259/29/2011 12,933.41 3,965.00 0.0042701614 0.0242513489/30/2011 12,915.80 3,860.00 -0.001362518 -0.02683867210/3/2011 12,518.78 3,755.00 -0.031221451 -0.02757889810/4/2011 12,579.23 3,885.00 0.0048171243 0.034034698610/5/2011 12,693.99 3,930.00 0.009081612 0.011516442110/6/2011 12,965.01 3,920.00 0.0211255372 -0.00254777210/7/2011 12,871.86 3,885.00 -0.007210657 -0.00896867

10/10/2011 13,097.07 3,925.00 0.0173450078 0.010243367410/11/2011 13,063.42 3,900.00 -0.002572583 -0.00638979810/12/2011 13,288.15 3,905.00 0.0170567028 0.001281230210/13/2011 13,307.11 3,900.00 0.0014258182 -0.0012812310/14/2011 13,355.48 3,940.00 0.0036283087 0.010204170210/18/2011 13,463.17 3,970.00 0.0080310216 0.007585371410/19/2011 13,358.03 3,940.00 -0.007840107 -0.00758537110/20/2011 13,363.53 3,960.00 0.0004116526 0.00506330210/21/2011 13,507.95 3,995.00 0.0107490462 0.00879955410/24/2011 13,603.34 4,010.00 0.0070369498 0.003747662110/25/2011 13,386.36 3,990.00 -0.016079073 -0.0050000110/26/2011 13,391.29 3,995.00 0.0003682175 0.001252348310/27/2011 13,391.29 4,065.00 0 0.017370163810/28/2011 13,527.44 4,055.00 0.0101157195 -0.00246305510/31/2011 13,322.06 4,000.00 -0.015298907 -0.01365632611/1/2011 13,077.68 3,975.00 -0.018514348 -0.00626961311/2/2011 13,024.52 4,020.00 -0.004073226 0.011257154511/3/2011 13,256.92 4,045.00 0.0176859455 0.006199647911/4/2011 13,017.65 4,025.00 -0.018213551 -0.0049566411/8/2011 13,055.76 4,080.00 0.0029232868 0.013572077511/9/2011 12,781.74 4,035.00 -0.021211826 -0.011090687

11/10/2011 12,714.19 4,030.00 -0.005298897 -0.00123992611/11/2011 12,892.48 4,020.00 0.0139255031 -0.00248447311/15/2011 12,821.41 4,035.00 -0.005527766 0.003724399111/16/2011 12,723.22 3,995.00 -0.007687759 -0.00996272311/17/2011 12,707.62 3,990.00 -0.001226857 -0.00125234811/18/2011 12,668.61 3,975.00 -0.003074533 -0.00376648311/21/2011 12,480.09 3,955.00 -0.014992706 -0.00504414711/22/2011 12,465.03 3,930.00 -0.001207451 -0.00634117511/23/2011 12,151.08 3,860.00 -0.025509069 -0.01797224211/24/2011 12,168.17 3,875.00 0.0014054712 0.003878479311/25/2011 12,163.00 3,910.00 -0.000424969 0.008991711211/28/2011 12,501.82 4,015.00 0.0274756771 0.026499973411/29/2011 12,529.52 4,045.00 0.0022132264 0.007444203111/30/2011 12,924.33 4,100.00 0.0310241214 0.013505423212/1/2011 12,924.52 4,130.00 1.470085E-05 0.007290433312/2/2011 13,011.24 4,195.00 0.0066873169 0.0156159329

Page 25: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

12/5/2011 12,900.32 4,150.00 -0.008561482 -0.01078500612/6/2011 12,665.32 4,085.00 -0.018384568 -0.01578660612/7/2011 12,884.55 4,175.00 0.0171613695 0.0217926312/9/2011 12,819.47 4,170.00 -0.00506381 -0.001198322

12/12/2011 12,770.03 4,160.00 -0.00386409 -0.00240096212/13/2011 12,770.03 4,175.00 0 0.00359928412/14/2011 12,407.92 4,105.00 -0.028766041 -0.01690861512/15/2011 12,314.19 4,150.00 -0.007582722 0.010902591312/16/2011 12,590.31 4,175.00 0.0221752145 0.006006024112/19/2011 12,489.13 4,145.00 -0.008068804 -0.0072115712/20/2011 12,688.95 4,220.00 0.01587287 0.017932339512/21/2011 12,647.34 4,255.00 -0.00328462 0.00825963412/22/2011 12,798.20 4,300.00 0.0118576197 0.010520260712/23/2011 12,778.96 4,285.00 -0.001504468 -0.00349447112/26/2011 12,667.06 4,225.00 -0.008795145 -0.01410129112/27/2011 12,693.02 4,265.00 0.0020473129 0.009422920112/28/2011 12,693.02 4,290.00 0 0.00584455212/29/2011 12,665.71 4,215.00 -0.002153894 -0.017637141

1/2/2012 12,735.77 4,200.00 0.005516228 -0.0035650661/3/2012 12,951.94 4,285.00 0.016831014 0.02003602681/4/2012 12,934.52 4,330.00 -0.001345878 0.010446991/5/2012 12,972.03 4,320.00 0.0028957948 -0.002312141/6/2012 12,932.56 4,325.00 -0.003047339 0.00115673811/10/2012 13,307.98 4,485.00 0.0286156929 0.03632635511/11/2012 13,274.18 4,510.00 -0.00254306 0.0055586581/12/2012 13,079.57 4,320.00 -0.014769324 -0.0430417511/13/2012 13,123.86 4,480.00 0.0033804767 0.03636764421/16/2012 13,080.71 4,415.00 -0.003293322 -0.0146152121/17/2012 13,291.73 4,500.00 0.0160034114 0.01906956271/18/2012 13,467.94 4,605.00 0.013170009 0.02306527291/19/2012 13,476.59 4,550.00 0.0006420598 -0.0120154371/20/2012 13,499.58 4,570.00 0.0017044677 0.00438597191/23/2012 13,579.77 4,595.00 0.0059226115 0.00545555091/24/2012 13,543.15 4,570.00 -0.002700301 -0.0054555511/25/2012 13,654.22 4,560.00 0.0081677469 -0.0021905811/26/2012 13,582.29 4,540.00 -0.005281893 -0.0043956111/27/2012 13,595.07 4,520.00 0.0009404888 -0.0044150181/30/2012 13,766.91 4,585.00 0.0125606597 0.01427811191/31/2012 13,863.33 4,600.00 0.006979338 0.00326619782/1/2012 13,870.60 4,625.00 0.0005242676 0.00542006752/2/2012 13,918.23 4,700.00 0.0034279994 0.01608613782/3/2012 13,954.58 4,650.00 0.0026082781 -0.0106952892/6/2012 13,940.14 4,640.00 -0.001035321 -0.0021528532/7/2012 14,019.03 4,680.00 0.005643244 0.00858374372/8/2012 14,052.98 4,685.00 0.0024187806 0.00106780582/9/2012 14,111.22 4,740.00 0.0041357527 0.011671222/10/2012 14,084.97 4,730.00 -0.001861954 -0.0021119332/13/2012 14,158.93 4,755.00 0.005237249 0.0052714935

Page 26: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

2/14/2012 14,220.55 4,785.00 0.0043425811 0.00628932892/15/2012 14,275.68 4,810.00 0.0038692886 0.00521105922/16/2012 14,521.57 4,970.00 0.0170777401 0.0327227562/17/2012 14,573.77 5,060.00 0.0035882073 0.01794664322/20/2012 14,646.81 4,995.00 0.0049992267 -0.0129290712/21/2012 14,570.92 4,915.00 -0.005194803 -0.0161456592/22/2012 14,566.05 4,950.00 -0.000334283 0.0070958232/23/2012 14,921.95 4,955.00 0.0241398048 0.00100959122/24/2012 14,954.30 4,985.00 0.0021656006 0.00603623562/27/2012 14,800.38 4,990.00 -0.010346028 0.00100250632/28/2012 14,727.00 4,995.00 -0.004970312 0.00100150232/29/2012 14,932.81 5,210.00 0.0138782618 0.04214244373/1/2012 15,169.74 5,280.00 0.0157418486 0.0133462423/2/2012 15,209.56 5,220.00 0.0026215234 -0.0114286963/5/2012 15,152.57 5,230.00 -0.003754023 0.00191387623/6/2012 14,800.17 5,180.00 -0.023531487 -0.0096062223/7/2012 14,827.65 5,180.00 0.0018550138 03/8/2012 14,973.31 5,180.00 0.0097756019 03/9/2012 15,040.23 5,150.00 0.0044593281 -0.0058083423/12/2012 15,029.99 5,120.00 -0.000681073 -0.0058422763/13/2012 15,288.01 5,300.00 0.0170213226 0.03455238153/14/2012 15,169.35 5,300.00 -0.007791916 03/15/2012 15,214.39 5,280.00 0.0029647458 -0.0037807233/16/2012 14,892.58 5,210.00 -0.021378588 -0.0133462423/20/2012 14,784.44 5,220.00 -0.007287826 0.00191754613/21/2012 14,831.24 5,270.00 0.0031604906 0.00953296073/22/2012 14,674.14 5,250.00 -0.010649006 -0.0038022863/23/2012 14,955.57 5,360.00 0.0189970448 0.02073589853/26/2012 15,109.53 5,450.00 0.0102418649 0.01665163363/27/2012 14,956.00 5,400.00 -0.010213113 -0.0092166553/28/2012 15,014.85 5,380.00 0.0039271543 -0.0037105793/29/2012 15,154.97 5,480.00 0.0092888196 0.01841672683/30/2012 15,038.26 5,430.00 -0.007730911 -0.0091659674/2/2012 15,038.71 5,530.00 2.992323E-05 0.01824868164/3/2012 15,003.53 5,600.00 -0.002342037 0.01257878224/4/2012 14,949.73 5,610.00 -0.003592267 0.00178412184/9/2012 14,900.33 5,680.00 -0.003309879 0.01240051324/10/2012 14,864.86 5,670.00 -0.002383322 -0.0017621154/11/2012 15,114.20 5,600.00 0.016634661 -0.012422524/12/2012 15,114.98 5,550.00 5.160577E-05 -0.008968674/13/2012 15,073.02 5,580.00 -0.002779914 0.00539084864/16/2012 15,138.58 5,640.00 0.0043400616 0.01069528914/17/2012 15,180.66 5,680.00 0.002775797 0.00706716724/18/2012 15,123.47 5,590.00 -0.003774408 -0.0159719464/19/2012 14,998.22 5,360.00 -0.008316314 -0.0420153124/20/2012 15,016.67 5,260.00 0.00122939 -0.0188329484/23/2012 14,915.56 5,300.00 -0.006755954 0.00757579384/24/2012 14,830.18 5,280.00 -0.00574067 -0.003780723

Page 27: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

4/25/2012 14,957.25 5,420.00 0.0085318385 0.02616971774/26/2012 15,086.00 5,510.00 0.0085710293 0.01646880774/27/2012 15,131.01 5,580.00 0.0029791189 0.01262415324/30/2012 15,215.78 5,700.00 0.0055867669 0.02127739845/2/2012 15,460.97 5,850.00 0.0159857365 0.02597548645/3/2012 15,423.75 5,850.00 -0.002410255 05/4/2012 15,208.24 5,600.00 -0.014071143 -0.0436750645/7/2012 15,240.93 5,650.00 0.0021471858 0.00888894745/8/2012 15,187.15 5,650.00 -0.003534896 05/9/2012 15,169.65 5,620.00 -0.001152954 -0.0053238815/10/2012 15,051.50 5,610.00 -0.007819067 -0.0017809445/11/2012 15,017.55 5,560.00 -0.002258137 -0.0089526115/14/2012 14,685.95 5,470.00 -0.022328263 -0.0163194925/15/2012 14,581.17 5,460.00 -0.007160284 -0.0018298275/16/2012 14,535.49 5,440.00 -0.003137725 -0.0036697295/17/2012 14,293.73 5,300.00 -0.016772266 -0.026072245/18/2012 14,393.48 5,330.00 0.0069543467 0.00564441765/22/2012 14,588.05 5,410.00 0.0134273741 0.01489785475/23/2012 14,519.91 5,400.00 -0.004681889 -0.0018501395/24/2012 14,455.85 5,260.00 -0.004421634 -0.0262679275/25/2012 14,473.77 5,300.00 0.0012388688 0.00757579385/28/2012 14,442.18 5,220.00 -0.002184954 -0.0152094195/29/2012 14,637.75 5,430.00 0.0134507166 0.03944173215/30/2012 14,395.27 5,340.00 -0.016704128 -0.0167134815/31/2012 14,586.57 5,450.00 0.013201562 0.02038995576/1/2012 14,130.05 5,340.00 -0.031797507 -0.0203899566/4/2012 14,041.42 5,330.00 -0.006292202 -0.0018744156/5/2012 14,014.05 5,250.00 -0.001951135 -0.0151231626/6/2012 14,094.59 5,260.00 0.005730638 0.00190295016/7/2012 14,149.32 5,280.00 0.0038755306 0.0037950716/8/2012 14,036.93 5,230.00 -0.007974853 -0.009514826/12/2012 13,901.89 5,150.00 -0.009666912 -0.0154145636/13/2012 13,899.07 5,160.00 -0.000202871 0.00193986486/14/2012 13,943.74 5,220.00 0.0032087306 0.01156082246/15/2012 13,884.36 5,290.00 -0.004267635 0.0133208446/19/2012 13,995.65 5,420.00 0.0079835403 0.02427756966/20/2012 13,966.57 5,460.00 -0.00207995 0.00735297436/21/2012 13,552.38 5,230.00 -0.030104439 -0.0430375126/22/2012 13,439.95 5,080.00 -0.008330563 -0.0291000166/25/2012 13,081.10 4,850.00 -0.027063174 -0.0463325576/26/2012 13,141.90 4,905.00 0.0046371589 0.01127638816/27/2012 13,425.65 4,970.00 0.0213614571 0.01316474716/28/2012 13,213.30 4,900.00 -0.015943158 -0.0141846356/29/2012 13,417.51 4,985.00 0.0153366723 0.01719819837/3/2012 13,703.17 5,030.00 0.0210666226 0.00898658077/4/2012 13,723.33 5,030.00 0.0014701113 07/5/2012 13,823.86 5,020.00 0.0072987805 -0.001990057/6/2012 13,711.64 5,000.00 -0.008150978 -0.003992021

Page 28: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

7/9/2012 13,713.28 4,990.00 0.0001195993 -0.0020020037/10/2012 13,563.46 4,970.00 -0.010985294 -0.004016077/11/2012 13,675.13 5,010.00 0.0081994425 0.0080160757/12/2012 13,508.03 4,930.00 -0.012294531 -0.0160969277/13/2012 13,664.64 4,970.00 0.0115271509 0.00808085217/16/2012 13,576.91 4,980.00 -0.006440919 0.00201005097/17/2012 13,653.13 4,990.00 0.0055982436 0.00200601877/18/2012 13,671.90 5,010.00 0.0013738322 0.00400000537/19/2012 13,723.39 4,985.00 0.0037590448 -0.0050025127/23/2012 13,576.66 4,950.00 -0.010749534 -0.0070458277/24/2012 13,558.91 4,995.00 -0.001308246 0.00904983557/25/2012 13,373.03 4,870.00 -0.013803904 -0.0253434757/26/2012 13,489.24 4,940.00 0.0086523384 0.01427139417/27/2012 13,858.17 5,140.00 0.0269826198 0.03968774837/30/2012 13,889.44 5,170.00 0.0022538888 0.00581960917/31/2012 13,768.45 5,150.00 -0.008749096 -0.0038759748/1/2012 13,673.38 5,160.00 -0.006928866 0.00193986488/2/2012 13,486.40 5,230.00 -0.013769107 0.01347469868/3/2012 13,487.40 5,290.00 7.414602E-05 0.01140696788/6/2012 13,429.17 5,240.00 -0.00432671 -0.0094967488/8/2012 13,283.02 5,160.00 -0.010942679 -0.0153849198/9/2012 13,669.43 5,280.00 0.0286754249 0.02298951828/10/2012 13,872.59 5,310.00 0.0147529981 0.00566573758/13/2012 13,895.06 5,280.00 0.0016184304 -0.0056657388/14/2012 13,927.67 5,290.00 0.0023441276 0.00189214828/15/2012 14,076.43 5,370.00 0.0106242585 0.01500966278/16/2012 14,242.27 5,400.00 0.0117125359 0.0055710458/17/2012 14,245.48 5,430.00 0.00022536 0.00554018048/21/2012 14,204.05 5,380.00 -0.002912528 -0.009250768/22/2012 14,245.24 5,380.00 0.0028956806 08/23/2012 14,198.26 5,350.00 -0.003303394 -0.0055918138/24/2012 14,162.35 5,330.00 -0.002532387 -0.0037453238/27/2012 14,199.69 5,320.00 0.0026330984 -0.0018779358/28/2012 14,303.24 5,370.00 0.0072659516 0.00935460528/29/2012 14,195.65 5,280.00 -0.007550505 -0.0169018118/30/2012 14,046.85 5,280.00 -0.010537408 08/31/2012 14,088.52 5,270.00 0.00296211 -0.0018957359/3/2012 14,099.05 5,240.00 0.0007471379 -0.0057088649/4/2012 13,940.66 5,170.00 -0.011297669 -0.013448819/5/2012 13,884.75 5,170.00 -0.004018634 09/6/2012 14,162.74 5,280.00 0.0198234568 0.02105340929/7/2012 14,248.33 5,280.00 0.0060251345 09/10/2012 14,184.67 5,260.00 -0.004477903 -0.0037950719/11/2012 14,179.02 5,240.00 -0.000398397 -0.0038095289/12/2012 14,155.52 5,180.00 -0.001658753 -0.0115164429/13/2012 14,335.83 5,260.00 0.0126573439 0.01532597059/14/2012 14,495.57 5,300.00 0.0110810876 0.00757579389/17/2012 14,186.60 5,250.00 -0.021545228 -0.009478744

Page 29: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

9/18/2012 14,259.69 5,220.00 0.0051388185 -0.0057306759/19/2012 14,347.19 5,280.00 0.0061174286 0.01142869589/20/2012 14,307.99 5,290.00 -0.002735982 0.00189214829/21/2012 14,320.19 5,300.00 0.0008523071 0.00188857479/24/2012 14,159.37 5,240.00 -0.011293834 -0.0113853229/25/2012 13,973.20 5,230.00 -0.013235386 -0.001910229/26/2012 13,868.84 5,220.00 -0.007496612 -0.0019138769/27/2012 14,106.43 5,280.00 0.0169861247 0.01142869589/28/2012 14,056.60 5,300.00 -0.003538685 0.003780722810/1/2012 14,101.17 5,270.00 0.0031657363 -0.00567645810/2/2012 14,211.93 5,340.00 0.0078239801 0.013195290410/3/2012 14,112.70 5,330.00 -0.007006652 -0.00187441510/4/2012 14,292.66 5,360.00 0.0126710176 0.005612736910/5/2012 14,354.21 5,340.00 0.0042971602 -0.00373832210/8/2012 14,332.70 5,350.00 -0.001499639 0.001870907910/9/2012 14,228.54 5,400.00 -0.007293833 0.0093023927

10/10/2012 14,212.06 5,410.00 -0.001158907 0.001850139310/11/2012 14,223.87 5,430.00 0.0008306393 0.003690041110/12/2012 14,273.50 5,460.00 0.003483132 0.005509655810/16/2012 14,440.99 5,620.00 0.0116660195 0.028882874110/17/2012 14,653.26 5,670.00 0.0145921456 0.008857453810/18/2012 14,833.66 5,720.00 0.0122360864 0.008779687710/19/2012 14,849.38 5,710.00 0.0010591908 -0.00174978210/22/2012 14,928.39 5,700.00 0.0053066556 -0.00175284910/23/2012 14,884.72 5,690.00 -0.002929586 -0.00175592710/24/2012 14,872.18 5,710.00 -0.00084283 0.003508775510/25/2012 15,095.91 5,730.00 0.0149314926 0.003496507110/26/2012 15,142.48 5,790.00 0.0030801929 0.010416760910/29/2012 15,115.10 5,760.00 -0.001809795 -0.00519481710/30/2012 14,861.28 5,500.00 -0.016935071 -0.04618938210/31/2012 14,781.24 5,450.00 -0.005400364 -0.00913248411/1/2012 14,529.17 5,330.00 -0.017200456 -0.0222643711/2/2012 14,379.46 5,290.00 -0.010357553 -0.00753299211/6/2012 14,329.87 5,220.00 -0.00345463 -0.01332084411/7/2012 13,970.23 5,150.00 -0.025417533 -0.01350068711/8/2012 14,311.99 5,280.00 0.0241690105 0.02492938311/9/2012 14,304.94 5,190.00 -0.000492715 -0.017192401

11/13/2012 14,164.77 5,160.00 -0.009847036 -0.00579711811/14/2012 14,040.30 5,140.00 -0.00882613 -0.003883511/15/2012 14,193.78 5,230.00 0.0108720746 0.017358198611/16/2012 14,093.91 5,280.00 -0.007061051 0.009514819611/19/2012 14,152.88 5,330.00 0.0041753478 0.009425140511/20/2012 14,152.28 5,350.00 -4.23951E-05 0.003745322711/21/2012 14,192.94 5,350.00 0.002868916 011/22/2012 14,190.01 5,330.00 -0.000206462 -0.00374532311/23/2012 14,180.17 5,360.00 -0.000693686 0.005612736911/26/2012 14,102.10 5,300.00 -0.005520787 -0.01125715511/27/2012 14,061.21 5,300.00 -0.00290378 0

Page 30: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

11/28/2012 14,035.09 5,300.00 -0.00185932 011/29/2012 14,144.00 5,310.00 0.0077298836 0.001885014711/30/2012 14,165.02 5,290.00 0.0014850393 -0.00377358912/3/2012 14,268.26 5,260.00 0.0072619447 -0.00568721912/4/2012 14,303.70 5,210.00 0.0024807551 -0.00955117112/5/2012 14,395.64 5,200.00 0.0064071379 -0.0019212312/6/2012 14,414.84 5,200.00 0.0013328485 012/7/2012 14,426.74 5,230.00 0.0008251976 0.0057526525

12/10/2012 14,500.30 5,260.00 0.0050859098 0.005719748712/11/2012 14,591.84 5,290.00 0.0062931295 0.005687219112/12/2012 14,629.52 5,320.00 0.0025789368 0.005655057512/13/2012 14,592.83 5,300.00 -0.002511093 -0.00376648312/14/2012 14,534.65 5,340.00 -0.003994858 0.007518832412/17/2012 14,592.01 5,300.00 0.0039386647 -0.00751883212/18/2012 14,578.61 5,320.00 -0.000918733 0.003766482812/19/2012 14,646.38 5,350.00 0.00463782 0.005623257612/20/2012 14,566.11 5,350.00 -0.005495608 012/21/2012 14,544.55 5,400.00 -0.001481245 0.009302392712/24/2012 14,591.26 5,430.00 0.0032063663 0.005540180412/26/2012 14,588.61 5,450.00 -0.000181632 0.003676474712/27/2012 14,709.30 5,500.00 0.0082388595 0.009132483612/28/2012 14,715.84 5,460.00 0.0004445179 -0.007299302

1/2/2013 14,715.68 5,450.00 -1.08727E-05 -0.0018331811/3/2013 14,821.98 5,490.00 0.0071976222 0.00731264681/4/2013 14,844.66 5,520.00 0.0015289904 0.00544960481/8/2013 14,630.77 5,430.00 -0.014513359 -0.0164387261/9/2013 14,817.55 5,450.00 0.0126854438 0.00367647471/10/2013 14,739.61 5,460.00 -0.005273861 0.00183318111/11/2013 14,729.97 5,450.00 -0.000654234 -0.0018331811/14/2013 14,756.74 5,460.00 0.0018157338 0.00183318111/15/2013 14,766.26 5,440.00 0.0006449209 -0.0036697291/16/2013 14,750.29 5,450.00 -0.001082105 0.00183654781/17/2013 14,723.53 5,440.00 -0.001815849 -0.0018365481/18/2013 14,793.71 5,490.00 0.0047551961 0.00914919471/21/2013 14,778.36 5,500.00 -0.001038142 0.00181983671/22/2013 14,821.88 5,480.00 0.0029405188 -0.0036429911/23/2013 14,868.84 5,560.00 0.0031632806 0.01449300731/24/2013 14,900.24 5,590.00 0.0021095722 0.00538117891/25/2013 14,992.67 5,600.00 0.0061840948 0.00178731061/28/2013 14,977.48 5,600.00 -0.001013675 01/29/2013 15,035.59 5,640.00 0.0038723178 0.00711746781/30/2013 14,995.18 5,620.00 -0.002691241 -0.0035524021/31/2013 14,981.55 5,650.00 -0.000909372 0.00532388132/1/2013 15,110.18 5,650.00 0.0085492448 02/4/2013 15,136.05 5,700.00 0.0017106268 0.00881062972/5/2013 15,194.72 5,710.00 0.0038686834 0.00175284882/6/2013 15,171.53 5,600.00 -0.001527354 -0.0194524262/7/2013 15,042.55 5,510.00 -0.008537793 -0.016201975

Page 31: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

2/8/2013 15,023.23 5,500.00 -0.001285182 -0.0018165312/11/2013 14,891.01 5,440.00 -0.008839995 -0.0109690312/12/2013 14,928.81 5,420.00 0.0025352279 -0.0036832452/13/2013 15,059.04 5,430.00 0.0086855722 0.00184331852/14/2013 15,037.15 5,450.00 -0.001454669 0.00367647472/15/2013 14,960.90 5,410.00 -0.005083675 -0.0073665162/18/2013 14,973.92 5,410.00 0.00086989 02/19/2013 14,876.13 5,220.00 -0.006552106 -0.0357516912/20/2013 14,814.17 5,190.00 -0.00417376 -0.0057637052/21/2013 14,746.04 5,230.00 -0.004609583 0.00767758092/22/2013 14,859.26 5,240.00 0.0076486678 0.00191022032/25/2013 14,828.50 5,270.00 -0.002072235 0.00570886422/26/2013 14,767.44 5,220.00 -0.004126247 -0.0095329612/27/2013 14,840.64 5,230.00 0.0049446063 0.00191387622/28/2013 14,838.13 5,210.00 -0.000169144 -0.0038314223/1/2013 14,785.82 5,200.00 -0.003531606 -0.001921233/4/2013 14,728.52 5,150.00 -0.003882863 -0.0096619113/5/2013 14,641.61 5,120.00 -0.005918275 -0.0058422763/6/2013 14,537.76 5,090.00 -0.007118073 -0.0058766083/7/2013 14,466.61 5,060.00 -0.004906167 -0.0059113473/8/2013 14,486.60 5,140.00 0.0013808488 0.01568659623/11/2013 14,463.27 5,140.00 -0.001611752 03/12/2013 14,483.05 5,110.00 0.0013666679 -0.0058536753/13/2013 14,367.36 5,100.00 -0.008020033 -0.0019588643/14/2013 14,289.63 5,100.00 -0.005424868 03/15/2013 14,376.22 5,100.00 0.0060413533 03/18/2013 14,148.21 4,960.00 -0.015987338 -0.0278347993/19/2013 13,958.84 4,895.00 -0.013475115 -0.0131914653/20/2013 13,946.60 4,900.00 -0.000877248 0.00102092913/21/2013 13,925.71 4,955.00 -0.001498979 0.01116196273/22/2013 13,983.96 5,030.00 0.0041741866 0.01502281633/26/2013 14,093.46 5,070.00 0.0077999015 0.00792083353/27/2013 14,135.35 5,050.00 0.0029678921 -0.0039525744/1/2013 14,043.33 4,980.00 -0.006531202 -0.0139583524/2/2013 14,023.64 4,975.00 -0.001403073 -0.001004524/3/2013 13,718.90 4,900.00 -0.021970033 -0.0151901654/4/2013 13,805.18 4,935.00 0.0062694399 0.00711746784/5/2013 13,742.97 5,020.00 -0.004516463 0.01707726084/8/2013 13,651.26 4,935.00 -0.006695596 -0.0170772614/9/2013 13,702.56 4,620.00 0.0037508516 -0.0659579684/10/2013 13,731.01 4,525.00 0.0020741019 -0.0207771284/11/2013 13,839.23 4,550.00 0.0078505342 0.00550965584/12/2013 13,661.23 4,450.00 -0.012945419 -0.0222231374/15/2013 13,231.67 4,225.00 -0.031948696 -0.0518848354/16/2013 13,387.20 4,395.00 0.0116858281 0.03944827034/17/2013 13,296.38 4,330.00 -0.006807209 -0.0148999894/18/2013 13,282.47 4,310.00 -0.001046697 -0.0046296384/19/2013 13,315.14 4,345.00 0.0024566129 0.0080878546

Page 32: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

4/22/2013 13,386.05 4,360.00 0.0053113862 0.00344629864/23/2013 13,398.27 4,375.00 0.0009124742 0.00343446244/24/2013 13,455.32 4,410.00 0.0042489727 0.00796816964/25/2013 13,526.17 4,405.00 0.0052517606 -0.001134434/26/2013 13,428.86 4,335.00 -0.007220205 -0.0160186494/29/2013 13,457.44 4,340.00 0.0021259906 0.00115273794/30/2013 13,390.27 4,390.00 -0.005003789 0.0114548795/2/2013 13,414.91 4,290.00 0.0018384511 -0.0230424945/3/2013 13,490.74 4,320.00 0.0056367492 0.00696866935/6/2013 13,412.34 4,180.00 -0.005828345 -0.0329441565/7/2013 13,377.22 4,200.00 -0.002621918 0.00477327885/8/2013 13,270.41 4,200.00 -0.008016516 05/9/2013 13,323.40 4,180.00 0.0039851432 -0.0047732795/10/2013 13,190.88 4,135.00 -0.009996206 -0.0108239185/14/2013 13,215.60 4,125.00 0.0018722683 -0.0024213095/15/2013 13,266.21 4,140.00 0.0038222509 0.00362976815/16/2013 13,325.75 4,125.00 0.0044780527 -0.0036297685/17/2013 13,342.95 4,075.00 0.0012899018 -0.0121952735/20/2013 13,278.13 3,995.00 -0.004869835 -0.0198271675/21/2013 13,300.72 4,000.00 0.0016998482 0.00125078195/22/2013 13,329.64 4,015.00 0.002171958 0.00374298635/23/2013 13,405.94 4,135.00 0.0057077652 0.02944998115/24/2013 13,466.00 4,155.00 0.0044700978 0.00482509985/27/2013 13,478.17 4,170.00 0.0009033495 0.00360360755/28/2013 13,561.61 4,190.00 0.0061716674 0.00478469815/29/2013 13,504.57 4,195.00 -0.00421486 0.0011926065/30/2013 13,544.27 4,205.00 0.002935433 0.00238095355/31/2013 13,352.04 4,080.00 -0.014294397 -0.0301773056/4/2013 13,445.29 4,120.00 0.0069596767 0.00975617496/5/2013 13,384.26 4,110.00 -0.004549469 -0.0024301356/6/2013 13,370.15 4,085.00 -0.001054779 -0.00610136/7/2013 13,366.56 4,135.00 -0.000268545 0.01216560026/11/2013 13,252.89 4,060.00 -0.008540424 -0.0183043556/12/2013 13,090.64 3,955.00 -0.012318171 -0.0262023726/13/2013 13,073.23 3,975.00 -0.001330843 0.00504414696/14/2013 13,143.92 4,000.00 0.0053926664 0.0062696136/17/2013 13,171.81 4,085.00 0.0021196456 0.02102736726/18/2013 13,376.62 4,180.00 0.0154294671 0.02298951826/19/2013 13,289.34 4,120.00 -0.006546197 -0.0144580836/20/2013 12,962.06 3,960.00 -0.024935581 -0.0396091386/21/2013 12,780.59 3,975.00 -0.014099015 0.00378072286/24/2013 12,548.86 3,850.00 -0.018297789 -0.03195166/25/2013 12,418.28 3,850.00 -0.010460244 06/26/2013 12,544.51 3,885.00 0.0101135391 0.00904983556/27/2013 12,543.98 3,900.00 -4.225045E-05 0.00385356936/28/2013 12,828.49 4,080.00 0.0224276096 0.04512043537/2/2013 12,742.77 4,080.00 -0.006704427 07/3/2013 12,673.21 4,045.00 -0.005473735 -0.008615438

Page 33: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

7/4/2013 12,727.99 4,100.00 0.0043131887 0.01350542327/5/2013 12,628.16 4,035.00 -0.007874264 -0.0159806727/8/2013 12,603.91 4,010.00 -0.001922158 -0.006215067/9/2013 12,545.58 3,955.00 -0.004638671 -0.013810647/10/2013 12,354.83 3,875.00 -0.015321333 -0.0204349387/11/2013 12,664.28 4,050.00 0.0247383525 0.04417121837/12/2013 12,844.58 4,060.00 0.0141365002 0.00246609257/15/2013 13,048.22 4,140.00 0.0157297935 0.01951281427/16/2013 13,119.05 4,160.00 0.0054136464 0.00481928647/17/2013 13,304.84 4,235.00 0.0140625064 0.01786825387/18/2013 13,410.12 4,295.00 0.007881767 0.01406822737/19/2013 13,481.94 4,330.00 0.0053413662 0.00811598667/22/2013 13,333.48 4,320.00 -0.011072847 -0.002312147/23/2013 13,546.02 4,390.00 0.0158146119 0.01607382487/24/2013 13,559.40 4,385.00 0.0009872565 -0.0011396017/25/2013 13,502.25 4,340.00 -0.004223696 -0.0103152787/26/2013 13,430.23 4,325.00 -0.005348202 -0.0034622087/29/2013 13,416.34 4,300.00 -0.001034769 -0.0057971187/30/2013 13,436.99 4,305.00 0.0015379846 0.00116211527/31/2013 13,465.27 4,335.00 0.0021024264 0.00694447248/1/2013 13,681.03 4,350.00 0.0158964237 0.00345423498/2/2013 13,786.59 4,330.00 0.0076861788 -0.0046083038/5/2013 13,773.80 4,345.00 -0.000928144 0.00345821678/6/2013 13,804.46 4,455.00 0.0022234914 0.02500130228/8/2013 13,778.74 4,320.00 -0.001864904 -0.0307716598/9/2013 13,704.22 4,340.00 -0.00542301 0.00461894598/12/2013 13,734.29 4,335.00 0.0021918109 -0.0011527388/13/2013 13,827.29 4,340.00 0.0067485502 0.00115273798/14/2013 13,909.55 4,355.00 0.0059314789 0.00345026228/15/2013 13,783.29 4,345.00 -0.009118666 -0.0022988528/16/2013 13,770.31 4,370.00 -0.000942164 0.00573725048/20/2013 13,719.73 4,390.00 -0.003679882 0.0045662188/21/2013 13,707.08 4,360.00 -0.000922455 -0.006857178/22/2013 13,669.12 4,360.00 -0.002773214 08/23/2013 13,626.53 4,350.00 -0.003120646 -0.0022962128/26/2013 13,599.52 4,355.00 -0.00198413 0.00114876528/27/2013 13,569.63 4,370.00 -0.002200291 0.00343839888/28/2013 13,744.10 4,465.00 0.0127754337 0.02150620528/29/2013 13,656.07 4,385.00 -0.00642553 -0.0180795898/30/2013 13,731.19 4,335.00 0.0054857761 -0.0114680169/2/2013 13,742.26 4,355.00 0.000805869 0.00460300019/3/2013 13,735.49 4,350.00 -0.000492762 -0.0011487659/4/2013 13,805.55 4,395.00 0.005087691 0.0102916869/5/2013 13,807.84 4,415.00 0.0001658616 0.00454030299/6/2013 13,764.88 4,390.00 -0.003116126 -0.0056786079/9/2013 13,892.48 4,425.00 0.0092272658 0.00794105149/10/2013 14,030.83 4,495.00 0.0099093648 0.01569538959/11/2013 14,069.41 4,495.00 0.0027458857 0

Page 34: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

9/12/2013 14,032.29 4,490.00 -0.002641835 -0.0011129669/13/2013 14,018.83 4,450.00 -0.000959677 -0.0089486069/16/2013 13,989.89 4,435.00 -0.0020665 -0.003376489/17/2013 14,060.97 4,445.00 0.0050679482 0.00225225329/18/2013 14,086.26 4,490.00 0.0017969802 0.01007283289/19/2013 14,106.29 4,425.00 0.001420943 -0.0145824239/20/2013 14,121.09 4,440.00 0.0010486274 0.0033840989/23/2013 14,165.63 4,465.00 0.0031491836 0.00561483799/24/2013 14,170.10 4,460.00 0.0003155027 -0.0011204489/25/2013 14,167.21 4,445.00 -0.000203971 -0.0033688979/26/2013 14,096.67 4,435.00 -0.00499154 -0.0022522539/27/2013 14,116.16 4,425.00 0.0013816411 -0.0022573379/30/2013 14,061.02 4,380.00 -0.00391381 -0.01022155410/1/2013 14,114.37 4,375.00 0.0037869974 -0.00114220510/2/2013 14,091.48 4,340.00 -0.001623068 -0.00803217210/3/2013 14,060.73 4,335.00 -0.002184554 -0.00115273810/4/2013 14,046.16 4,325.00 -0.001036757 -0.0023094710/7/2013 14,071.08 4,340.00 0.0017725784 0.003462207710/8/2013 14,134.54 4,355.00 0.00449982 0.003450262210/9/2013 14,098.55 4,320.00 -0.002549492 -0.008069208

10/10/2013 14,157.41 4,360.00 0.0041662067 0.009216655110/11/2013 14,240.31 4,385.00 0.0058385135 0.005717568510/15/2013 14,256.58 4,460.00 0.0011418791 0.016959140210/16/2013 14,297.90 4,515.00 0.0028941188 0.012256420810/17/2013 14,326.59 4,515.00 0.0020045779 010/18/2013 14,393.92 4,570.00 0.004688644 0.01210801810/21/2013 14,383.93 4,565.00 -0.000694284 -0.00109469110/22/2013 14,313.23 4,535.00 -0.004927327 -0.0065934310/23/2013 14,274.76 4,540.00 -0.002691342 0.001101928510/24/2013 14,312.38 4,590.00 0.0026319542 0.01095301210/25/2013 14,316.20 4,590.00 0.0002668662 010/28/2013 14,235.50 4,555.00 -0.005652918 -0.00765449310/29/2013 14,229.49 4,555.00 -0.000422273 010/30/2013 14,156.00 4,470.00 -0.005178009 -0.01883712210/31/2013 14,053.02 4,500.00 -0.007301243 0.006688988211/1/2013 14,140.63 4,470.00 0.0062148946 -0.00668898811/5/2013 13,977.38 4,410.00 -0.011611905 -0.01351371911/6/2013 13,993.09 4,490.00 0.0011233277 0.017978012311/7/2013 13,723.34 4,415.00 -0.019465603 -0.01684486811/8/2013 13,478.88 4,235.00 -0.017974017 -0.041624506

11/12/2013 13,107.46 4,030.00 -0.027942482 -0.04961695211/13/2013 13,360.26 4,175.00 0.0191030952 0.035347982311/14/2013 13,430.43 4,150.00 0.0052383989 -0.00600602411/15/2013 13,443.53 4,110.00 0.0009749215 -0.00968530611/18/2013 13,435.65 4,070.00 -0.000586327 -0.00978002911/19/2013 13,415.89 4,050.00 -0.001471797 -0.00492611811/20/2013 13,393.05 4,055.00 -0.00170391 0.001233806411/21/2013 13,373.09 4,035.00 -0.001491437 -0.004944386

Page 35: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

11/22/2013 13,350.83 4,045.00 -0.001665924 0.002475248811/25/2013 13,226.43 3,980.00 -0.009361455 -0.01619973111/26/2013 13,181.13 3,925.00 -0.003430839 -0.01391546811/27/2013 13,114.46 3,905.00 -0.005070823 -0.00510856811/28/2013 13,146.71 3,935.00 0.002456099 0.007653098611/29/2013 13,215.07 3,935.00 0.0051863078 012/2/2013 13,167.59 4,035.00 -0.003599338 0.025095419912/3/2013 13,138.84 4,025.00 -0.002185778 -0.00248139112/4/2013 12,891.47 3,975.00 -0.019006877 -0.01250016312/5/2013 13,033.26 4,030.00 0.0109386994 0.013741627912/6/2013 12,978.38 4,100.00 -0.004219656 0.017220597812/9/2013 13,035.00 4,160.00 0.0043531513 0.0145281006

12/10/2013 13,104.33 4,135.00 0.0053046626 -0.00602774612/11/2013 13,186.81 4,155.00 0.0062743776 0.004825099812/12/2013 13,298.94 4,145.00 0.0084672452 -0.0024096412/13/2013 13,239.80 4,130.00 -0.004456888 -0.00362538212/16/2013 13,040.42 3,865.00 -0.01517368 -0.06631572512/17/2013 13,069.72 3,875.00 0.0022443397 0.002583980812/18/2013 12,979.45 3,705.00 -0.006930767 -0.04486240412/19/2013 13,021.27 3,695.00 0.0032168368 -0.00270270412/20/2013 13,188.66 3,790.00 0.0127731952 0.025385464712/23/2013 13,040.48 3,735.00 -0.011299004 -0.01461820112/24/2013 13,085.90 3,800.00 0.003476949 0.017253248112/26/2013 13,035.54 3,735.00 -0.003855841 -0.01725324812/27/2013 13,011.03 3,740.00 -0.001882014 0.001337792812/30/2013 13,071.27 3,700.00 0.0046192327 -0.010752792

1/2/2014 13,111.60 3,700.00 0.0030806426 01/3/2014 13,041.29 3,650.00 -0.005376857 -0.0136056521/7/2014 12,886.52 3,550.00 -0.011938674 -0.0277795641/8/2014 12,781.51 3,465.00 -0.008182208 -0.0242349711/9/2014 12,718.32 3,445.00 -0.004956122 -0.0057887281/10/2014 12,583.09 3,415.00 -0.010689625 -0.0087464111/13/2014 12,552.95 3,415.00 -0.002398151 01/14/2014 12,562.65 3,425.00 0.0007724283 0.00292397871/15/2014 12,600.65 3,485.00 0.0030202739 0.01736657251/16/2014 12,551.83 3,440.00 -0.003881928 -0.0129965731/17/2014 12,552.32 3,485.00 3.903737E-05 0.01299657281/20/2014 12,543.41 3,490.00 -0.000710081 0.0014336921/21/2014 12,520.09 3,480.00 -0.001860874 -0.0028694421/22/2014 12,566.06 3,520.00 0.0036649746 0.01142869581/23/2014 12,398.23 3,470.00 -0.013445808 -0.0143063961/24/2014 12,197.98 3,390.00 -0.016283356 -0.0233246731/27/2014 12,037.74 3,425.00 -0.01322365 0.01027155031/28/2014 11,986.36 3,455.00 -0.004277378 0.00872098551/29/2014 11,949.40 3,405.00 -0.003088269 -0.0145775181/30/2014 11,959.20 3,510.00 0.0008197887 0.03037109791/31/2014 11,977.10 3,520.00 0.0014956366 0.00284495212/3/2014 11,847.58 3,480.00 -0.010872866 -0.011428696

Page 36: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

2/4/2014 11,905.29 3,480.00 0.0048592118 02/5/2014 12,025.20 3,560.00 0.0100216087 0.02272825112/6/2014 12,171.32 3,620.00 0.0120779167 0.0167134812/7/2014 12,203.12 3,590.00 0.0026092922 -0.0083218232/10/2014 12,107.24 3,540.00 -0.007888036 -0.0140254752/11/2014 12,233.64 3,590.00 0.0103859134 0.01402547542/12/2014 12,419.82 3,700.00 0.0151040494 0.03018061712/13/2014 12,457.29 3,670.00 0.0030124101 -0.0081411582/14/2014 12,504.73 3,655.00 0.003800979 -0.0040955692/17/2014 12,475.32 3,625.00 -0.00235468 -0.0082418052/18/2014 12,568.89 3,695.00 0.0074724206 0.01912626612/19/2014 12,615.73 3,770.00 0.0037197348 0.02009444712/20/2014 12,445.06 3,680.00 -0.013620691 -0.0241622492/21/2014 12,392.41 3,610.00 -0.004239569 -0.019204982/24/2014 12,502.01 3,635.00 0.008805243 0.00690133862/25/2014 12,258.58 3,540.00 -0.019663331 -0.0264823842/26/2014 12,162.19 3,430.00 -0.007894141 -0.0315664662/27/2014 12,192.02 3,440.00 0.0024496804 0.00291121022/28/2014 12,423.15 3,500.00 0.0187800282 0.01729149713/3/2014 12,283.99 3,430.00 -0.011264879 -0.0202027073/4/2014 12,545.12 3,510.00 0.0210349568 0.02305577633/5/2014 12,733.99 3,585.00 0.014943051 0.02114243663/6/2014 12,935.02 3,650.00 0.0156635655 0.01796869353/7/2014 12,820.27 3,630.00 -0.00891085 -0.0054945193/10/2014 12,799.25 3,605.00 -0.001640937 -0.0069108783/11/2014 12,922.66 3,635.00 0.0095957841 0.00828734023/12/2014 12,883.63 3,625.00 -0.003024846 -0.0027548233/13/2014 13,077.22 3,635.00 0.0149142719 0.00275482273/14/2014 12,989.12 3,600.00 -0.006759701 -0.0096752663/17/2014 13,054.52 3,605.00 0.00502235 0.00138792533/18/2014 13,026.58 3,625.00 -0.002142548 0.00553251763/19/2014 13,029.02 3,675.00 0.0001872918 0.01369884443/20/2014 13,119.78 3,700.00 0.0069418378 0.0067796873/21/2014 13,134.57 3,720.00 0.0011266706 0.00539084863/25/2014 13,395.46 3,825.00 0.0196681579 0.0278347993/26/2014 13,395.46 3,830.00 0 0.00130633593/27/2014 13,592.20 3,910.00 0.0145802552 0.02067257083/28/2014 13,675.30 3,975.00 0.0060951871 0.01648737413/31/2014 13,827.01 4,030.00 0.0110326397 0.01374162794/1/2014 13,890.39 4,000.00 0.0045733085 -0.0074720154/2/2014 14,045.20 4,030.00 0.0110834663 0.00747201484/3/2014 14,076.10 4,025.00 0.0021976233 -0.0012414654/4/2014 14,036.62 3,970.00 -0.002808695 -0.0137588164/7/2014 13,874.31 3,945.00 -0.0116307 -0.006317144/8/2014 13,808.93 3,875.00 -0.004723444 -0.0179032914/9/2014 13,750.15 3,900.00 -0.004265751 0.00643089034/10/2014 13,813.65 3,945.00 0.0046075006 0.01147240124/11/2014 13,821.74 3,925.00 0.0005854812 -0.005082603

Page 37: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

4/14/2014 13,947.46 3,950.00 0.0090546979 0.00634922774/15/2014 13,808.32 3,960.00 -0.010026104 0.00252844644/16/2014 13,840.43 3,885.00 0.00232271 -0.0191210414/21/2014 13,769.65 3,830.00 -0.005127124 -0.0142581814/22/2014 13,650.31 3,580.00 -0.008704663 -0.0675020034/23/2014 13,546.17 3,510.00 -0.007658381 -0.0197467634/24/2014 13,338.63 3,500.00 -0.015439514 -0.0028530694/25/2014 13,409.74 3,545.00 0.005316972 0.01277519154/28/2014 13,365.87 3,450.00 -0.003276866 -0.0271639294/29/2014 13,500.71 3,500.00 0.0100378338 0.01438873754/30/2014 13,625.97 3,605.00 0.009235254 0.02955880225/2/2014 13,475.62 3,555.00 -0.011095404 -0.0139667075/5/2014 13,405.70 3,480.00 -0.005202137 -0.0213227695/6/2014 13,436.05 3,480.00 0.0022614034 05/7/2014 13,541.81 3,515.00 0.0078405435 0.01000723155/8/2014 13,571.40 3,515.00 0.0021827007 05/9/2014 13,538.74 3,525.00 -0.002409432 0.0028409115/12/2014 13,692.20 3,525.00 0.0112711221 05/13/2014 13,690.69 3,525.00 -0.000110288 05/14/2014 13,718.26 3,570.00 0.0020117523 0.01268515955/15/2014 13,605.83 3,595.00 -0.008229415 0.0069783954

Page 38: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

BETA DE LA ACCIÓN 2008 1.06427855BETA DE LA ACCIÓN 2009 1.02608696BETA DE LA ACCIÓN 2010 1.16042571BETA DE LA ACCIÓN 2011BETA DE LA ACCIÓN 2012BETA DE LA ACCIÓN 2013BETA DE LA ACCIÓN 2014

Page 39: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

INFLACIÓNINVESTIGADOR 2012 2013 2014 2015 2016Bancolombia 2.4400% 1.9400% 3.0000% 3.4300% 3.6300%Corficolombiana 2.4000% 2.5000% 3.0000% 3.0000% 3.0000%Fedesarrollo 2.4000% 2.6000% 3.2000% 3.4000% 3.2000%Helm 2.4400% 1.9400% 3.3000% 3.2000% 3.2000%PROMEDIO 2.4200% 2.2450% 3.1250% 3.2575% 3.2575%

PIBINVESTIGADOR 2012 2013 2014 2015 2016

Bancolombia 4.0000% 4.3000% 4.4400% 4.5800% 4.3400%Corficolombiana 4.0000% 4.3000% 5.0000% 5.0000% 5.0000%Fedesarrollo 4.0000% 4.3000% 4.3000% 4.7000% 4.9000%Helm 4.0000% 4.3000% 4.7000% 5.0000% 5.2000%PROMEDIO 4.0000% 4.3000% 4.6100% 4.8200% 4.8600%

FACTOR DE CRECIMIENTO (g) 6.5168% 6.6415% 7.8791% 8.2345% 8.2758%

Page 40: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

2017 20183.4800% 3.1900%3.0000% 3.0000%3.0000% 3.0000%3.2000% 3.2500%3.1700% 3.1100%

2017 2018

4.4700% 4.2000%5.0000% 5.0000%4.5000% 4.5000%5.2000% 5.2000%4.7925% 4.7250%

8.1144% 7.9819%

Page 41: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

$ 40,543.00 CUENTAS POR COBRAR $ 2,607,294,000,000.00 INVENTARIO $ 1,880,818,000,000.00 CUENTAS POR PAGAR $ 4,159,469,000,000.00 CAPITAL DE TRABAJO NETO OPERATIVO (KTNO) $ 328,643,000,000.00 PROPIEDAD, PLANTA Y EQUIPO $ 14,816,573,000,000.00 VARIACÓN KTNOVARIACIÓN CAPEX (Prop. Plant. Equip)

ACTIVO $ 65,125,997,000,000.00 PASIVO $ 23,598,121,000,000.00 PATRIMONIO $ 41,527,876,000,000.00 PONDERACIÓN (PASIVO/ACTIVO) 36%PONDERACIÓN (PATRIMONIO/ACTIVO) 64%

UTILIDAD OPERACIONAL $ 13,208,702,000,000.00 IMPUESTOS $ 3,079,878,000,000.00 UTILIDAD OPERACIONAL DESPUES DE IMPUESTOS $ 10,128,824,000,000.00

EBITDA

GASTOS

FLUJO DE CAJA BRUTO

FLUJO DE CAJA LIBRE

A5
Carlos Cardozo: CICLO DE EFECTIVO (SIN PROMEDIOS)= CXC+INVENTARIO-PROVEEDORES
A6
Carlos Cardozo: CAPEX Capital Expenditures Inversiones de vienes de capitales
A8
Carlos Cardozo: Variación del Capex (Dato 2 - dato 1)
A20
Carlos Cardozo: El EBITDA, por sus siglas en inglés Earnings Before Interest Taxes Depreciation Amortization (Utilidad Antes de Intereses Impuestos Depreciaciones y Amortizaciones), es un indicador financiero que permite la aproximación de una empresa y se puede obtener a través del estado de resultados; muestra la utilidad depurada sin tener en cuenta intereses, impuestos, depreciaciones y amortizaciones
A22
Carlos Cardozo: UTILIDAD OPERACIONAL - EBITDA
A24
Carlos Cardozo: UTILIDAD OPERACIONAL DESPUES DE IMPUESTOS + GASTOS
A27
Carlos Cardozo: Se define como el saldo disponible para pagar a los accionistas y para cubrir el servicio de la deuda (intereses de la deuda + principal de la deuda) de la empresa, después de descontar las inversiones realizadas en activos fijos y en necesidades operativas de fondos (NOF). FCB - VARIACIÓN DEL CAPEX - VARIACIÓN DEL KTNO
Page 42: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

$ 40,908.00 $ 41,274.00 $ 41,639.00 $ 5,256,982,000,000.00 $ 4,512,756,000,000.00 $ 6,347,082,000,000.00 A CORTO PLAZO $ 2,395,929,000,000.00 $ 2,393,400,000,000.00 $ 2,560,491,000,000.00 $ 4,171,148,000,000.00 $ 10,522,981,000,000.00 $ 8,404,635,000,000.00 PASIVO $ 3,481,763,000,000.00 $ (3,616,825,000,000.00) $ 502,938,000,000.00 $ 19,119,854,000,000.00 $ 22,935,477,000,000.00 $ 20,286,196,000,000.00 $ 3,153,120,000,000.00 $ (7,098,588,000,000.00) $ 4,119,763,000,000.00 $ 4,303,281,000,000.00 $ 3,815,623,000,000.00 $ (2,649,281,000,000.00)

$ 85,251,174,000,000.00 $ 105,908,091,000,000.00 $ 117,942,505,000,000.00 $ 30,240,136,000,000.00 $ 35,389,468,000,000.00 $ 42,246,703,000,000.00 $ 55,011,038,000,000.00 $ 65,258,512,000,000.00 $ 71,794,525,000,000.00

35% 33% 36%65% 62% 61%

$ 24,060,858,000,000.00 $ 22,104,849,000,000.00 $ 19,627,370,000,000.00 $ 7,366,556,000,000.00 $ 6,552,683,000,000.00 $ 7,023,499,000,000.00 $ 16,694,302,000,000.00 $ 15,552,166,000,000.00 $ 12,603,871,000,000.00

$ 28,130,326,000,000.00 $ 27,512,592,000,000.00 $ 28,497,000,000,000.00

$ (4,069,468,000,000.00) $ (5,407,743,000,000.00) $ (8,869,630,000,000.00)

$ 12,624,834,000,000.00 $ 10,144,423,000,000.00 $ 3,734,241,000,000.00

$ 5,168,433,000,000.00 $ 13,427,388,000,000.00 $ 2,263,759,000,000.00

Page 43: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

A CORTO PLAZO

Page 44: comienzo-de-la-Valoración-Ecopetrol (1).xlsx

2011 2012 2013TASA LIBRE DE RIESGO 11.25% 10.00% 6.00%RENTABILIDAD MEDIA DEL MERCADO (Km)BETA 1.03 1.30 1.36

COSTO DE PATRIMONIO

COSTO DE DEUDA

COSTO DE CAPITAL