You are on page 1of 7

Chart Title

3500000

3000000
f(x) = 1144164.7597254 exp( 0.047646653467353 x )
R² = 1
2500000

2000000

1500000

1000000

500000

0
0 5 10 15 20 25

2010 40000 1 40000


2011 46000 6000 2 44992
2012 56000 10000 3 50607.0016
2013 75000 19000 4 56922.7554
2014 90000 15000 5 64026.7153
2015 95000 5000 6 72017.2493
2016 105000 10000 7 81005.0021
2017 120000 15000 8 91114.4263
2018 123000 3000 9 102485.507
2019 140000 17000 10 115275.698
89000 11111.1111 11 129662.105
i% 12.4843945 12 145843.936
i 0.1248 13 164045.259
14 184518.107
15 207545.967
16 233447.704
17 262581.977
18 295352.208
19 332212.163
20 373672.241
años consumo ΔC N Cn
2006 1200000 - 1 1200000
2007 1225700 25700 2 1258560
2008 1290000 64300 3 1319977.73
2009 1300100 10100 4 1384392.64
2010 1370750 70650 5 1451951
2011 1452500 81750 6 1522806.21
2012 1505000 52500 7 1597119.15 Cp
2013 1666000 161000 8 1675058.57
2014 1708000 42000 9 1756801.43
2015 1840000 132000 10 1842533.34
promedio 1455805 71111.1111 11 1932448.96
12 2026752.47
13 2125657.99
i%= 4.88% 14 2229390.1
i= 0.0488 15 2338184.34 PROYECCION
16 2452287.74
17 2571959.38
18 2697471
19 2829107.58
20 2967168.03

cp 104813.491
420755.018

PROYECCION
años produccion importacion P+I Δc
1996 16400 13200 29600 N CN
1997 17000 13800 30800 1200 1 29600
1998 18000 14800 32800 2000 2 30719.0101
1999 18900 15700 34600 1800 3 31880.3237
2000 19100 16200 35300 700 4 33085.54
2001 19600 17300 36900 1600 5 34336.3188
2002 20200 18570 38770 1870 6 35634.3825
2003 20300 19670 39970 1200 7 36981.5188
2004 19900 20970 40870 900 8 38379.5827
2005 20400 21500 41900 1030 9 39830.4996
promedios 36151 1366.66667 10 41336.2675
I% 3.7804 11 42898.9601
I= 0.0378 12 44520.7293
13 46203.8085
14 47950.5155
15 49763.2557
Cp 6852.19863 16 51644.5255
17 53596.9155
18 55623.1144
19 57725.9126 Chart Title
20 59908.2058
45000
1 29600
40000 f(x) = 1400.90909090909 x + 28446
2 30800
3 32800 35000

4 34600 30000
5 35300 25000
6 36900 20000
7 38770
15000
8 39970
10000
9 40870
10 41900 5000
0
0 2 4 6
70000
Chart Title
60000
f(x) = 28521.7524188605 exp( 0.037107322410016 x )
R² = 1
50000

40000

30000

20000

10000

0
0 5 10 15 20 25

Chart Title

00.90909090909 x + 28446
1 29846.9
2 31247.8
3 32648.7
4 34049.6 Chart
5 35450.5
60000
6 36851.4
f(x) = 1400.9 x + 28446
7 38252.3 50000 R² = 1
8 39653.2
9 41054.1 40000
10 42455
4 6 8 10 12 30000
11 43855.9
12 45256.8
20000
13 46657.7
14 48058.6 10000
15 49459.5
16 50860.4 0
0 5 10
17 52261.3
18 53662.2
19 55063.1
20 56464 cp
Chart Title

f(x) = 1400.9 x + 28446


R² = 1

5 10 15 20 25

4903.15

You might also like