Está en la página 1de 5

precio van

precio Cu 312.98 -0.5 -50% 156.4895537553 -50,398


-0.4 -40% 187.7874645064 -31,770
-0.3 -30% 219.0853752574 -13,143
-0.2 -20% 250.3832860085 3,426
375.574929 -0.1 -10% 281.6811967595 16,108
0 0 312.9791075106 28,789
0.1 10% 344.2770182617 41,471
0.2 20% 375.5749290127 54,152
0.3 30% 406.8728397638 66,834
0.4 40% 438.1707505148 79,515
0.5 50% 469.4686612659 92,197

costo operat 175862243 costo operatvo


-0.5 -50% 87931121.65106 75,905
-0.4 -40% 105517345.9813 66,482
-0.3 -30% 123103570.3115 57,059
-0.2 -20% 140689794.6417 47,636
-0.1 -10% 158276018.9719 38,212
0 0 175862243.3021 28,789
0.1 10% 193448467.6323 19,366
0.2 20% 211034691.9625 9,943
0.3 30% 228620916.2928 492
0.4 40% 246207140.623 -12,625
0.5 50% 263793364.9532 -26,467

inversion 9358.34222 inversion


4679.17110775 32,293
5615.0053293 31,592
6550.83955085 30,891
7486.6737724 30,191
8422.50799395 29,490
9358.3422155 28,789
10294.17643705 28,089
11230.0106586 27,388
12165.84488015 26,687
13101.6791017 25,986
14037.51332325 25,286

ley Cu ley Cu
0.85 0.43 -37,058
0.51 -21,099
0.60 -5,139
0.68 7,059
0.77 17,924
0.85 28,789
0.94 39,655
1.02 50,520
1.11 61,385
1.19 72,261
1.28 83,127
tasa de descuento
13% -0.5 -50% 6.5 33,455
-0.4 -40% 7.8 32,447
-0.3 -30% 9.1 31,479
-0.2 -20% 10.4 30,548
-0.1 -10% 11.7 29,652
0 0 13 28,789
0.1 10% 14.3 27,959
0.2 20% 15.6 27,159
0.3 30% 16.9 26,387
0.4 40% 18.2 25,650
0.5 50% 19.5 24,932
precio plata
1680 -0.5 -50% 840 17,951
-0.4 -40% 1008 20,120
-0.3 -30% 1176 22,289
-0.2 -20% 1344 24,458
-0.1 -10% 1512 26,628
0 0 1680 28,789
0.1 10% 1848 30,966
0.2 20% 2016 33,135
0.3 30% 2184 35,304
0.4 40% 2352 37,474
0.5 50% 2520 39,643
7.5

ANALISIS DE SENSIBILIDAD
100,000

80,000

60,000
VPN US$ (000)

40,000

20,000

0
-50% -40% -30% -20% -10% 0% 10% 20% 30% 40% 50

-20,000

-40,000

-60,000

VAR (%)
13
SIBILIDAD

20% 30% 40% 50%