You are on page 1of 4

ANALISIS DE SENSIBILIDAD DE LOS PESOS

W(CM) = 0.09

V(moto 1) = 0.09 30 2.7 = 69.30 V(moto 2) = 0.09 60 5.4 = 53.40


0.30 70 21 0.30 60 18
0.21 60 12.6 0.21 0 0
0.24 100 24 0.24 100 24
0.15 60 9 0.15 40 6

V(moto 1) = 1.00 30 30 = 30.00 V(moto 2) = 1.00 60 60 = 60.00


0.00 70 0 0.00 60 0
0.00 60 0 0.00 0 0
0.00 100 0 0.00 100 0
0.00 60 0 0.00 40 0

W(A) = 0.30

V(moto 1) = 0.09 30 2.7 = 69.30 V(moto 2) = 0.09 60 5.4 = 53.40


0.30 70 21 0.30 60 18
0.21 60 12.6 0.21 0 0
0.24 100 24 0.24 100 24
0.15 60 9 0.15 40 6

V(moto 1) = 0.00 30 0 = 70.00 V(moto 2) = 0.00 60 0 = 60.00


1.00 70 70 1.00 60 60
0.00 60 0 0.00 0 0
0.00 100 0 0.00 100 0
0.00 60 0 0.00 40 0

W(TC) = 0.21

V(moto 1) = 0.09 30 2.7 = 69.30 V(moto 2) = 0.09 60 5.4 = 53.40


0.30 70 21 0.30 60 18
0.21 60 12.6 0.21 0 0
0.24 100 24 0.24 100 24
0.15 60 9 0.15 40 6

V(moto 1) = 0.00 30 0 = 60.00 V(moto 2) = 0.00 60 0 = 0.00


0.00 70 0 0.00 60 0
1.00 60 60 1.00 0 0
0.00 100 0 0.00 100 0
0.00 60 0 0.00 40 0

W(FM) = 0.24
V(moto 1) = 0.09 30 2.7 = 69.30 V(moto 2) = 0.09 60 5.4 = 53.40
0.30 70 21 0.30 60 18
0.21 60 12.6 0.21 0 0
0.24 100 24 0.24 100 24
0.15 60 9 0.15 40 6

V(moto 1) = 0.00 30 0 = 100.00 V(moto 2) = 0.00 60 0 = 100.00


0.00 70 0 0.00 60 0
0.00 60 0 0.00 0 0
1.00 100 100 1.00 100 100
0.00 60 0 0.00 40 0

W(VM) = 0.15

V(moto 1) = 0.09 30 2.7 = 69.30 V(moto 2) = 0.09 60 5.4 = 53.40


0.30 70 21 0.30 60 18
0.21 60 12.6 0.21 0 0
0.24 100 24 0.24 100 24
0.15 60 9 0.15 40 6

V(moto 1) = 0.00 30 0 = 60.00 V(moto 2) = 0.00 60 0 = 40.00


0.00 70 0 0.00 60 0
0.00 60 0 0.00 0 0
0.00 100 0 0.00 100 0
1.00 60 60 1.00 40 40
NSIBILIDAD DE LOS PESOS - CALCULOS

V(moto 3) = 0.09 90 8.1 = 54.00 V(moto 4) = 0.09 50 4.5 = 64.80


0.30 50 15 0.30 80 24
0.21 40 8.4 0.21 80 16.8
0.24 75 18 0.24 50 12
0.15 30 4.5 0.15 50 7.5

V(moto 3) = 1.00 90 90 = 90.00 V(moto 4) = 1.00 50 50 = 50.00


0.00 50 0 0.00 80 0
0.00 40 0 0.00 80 0
0.00 75 0 0.00 50 0
0.00 30 0 0.00 50 0

V(moto 3) = 0.09 90 8.1 = 54.00 V(moto 4) = 0.09 50 4.5 = 64.80


0.30 50 15 0.30 80 24
0.21 40 8.4 0.21 80 16.8
0.24 75 18 0.24 50 12
0.15 30 4.5 0.15 50 7.5

V(moto 3) = 0.00 90 0 = 50.00 V(moto 4) = 0.00 50 0 = 80.00


1.00 50 50 1.00 80 80
0.00 40 0 0.00 80 0
0.00 75 0 0.00 50 0
0.00 30 0 0.00 50 0

V(moto 3) = 0.09 90 8.1 = 54.00 V(moto 4) = 0.09 50 4.5 = 64.80


0.30 50 15 0.30 80 24
0.21 40 8.4 0.21 80 16.8
0.24 75 18 0.24 50 12
0.15 30 4.5 0.15 50 7.5

V(moto 3) = 0.00 90 0 = 40.00 V(moto 4) = 0.00 50 0 = 80.00


0.00 50 0 0.00 80 0
1.00 40 40 1.00 80 80
0.00 75 0 0.00 50 0
0.00 30 0 0.00 50 0
V(moto 3) = 0.09 90 8.1 = 54.00 V(moto 4) = 0.09 50 4.5 = 64.80
0.30 50 15 0.30 80 24
0.21 40 8.4 0.21 80 16.8
0.24 75 18 0.24 50 12
0.15 30 4.5 0.15 50 7.5

V(moto 3) = 0.00 90 0 = 75.00 V(moto 4) = 0.00 50 0 = 50.00


0.00 50 0 0.00 80 0
0.00 40 0 0.00 80 0
1.00 75 75 1.00 50 50
0.00 30 0 0.00 50 0

V(moto 3) = 0.09 90 8.1 = 54.00 V(moto 4) = 0.09 50 4.5 = 64.80


0.30 50 15 0.30 80 24
0.21 40 8.4 0.21 80 16.8
0.24 75 18 0.24 50 12
0.15 30 4.5 0.15 50 7.5

V(moto 3) = 0.00 90 0 = 30.00 V(moto 4) = 0.00 50 0 = 50.00


0.00 50 0 0.00 80 0
0.00 40 0 0.00 80 0
0.00 75 0 0.00 50 0
1.00 30 30 1.00 50 50

You might also like