VAN ENVASAR LECHE VAN ENVASAR JUGO

1 52,000.00 0.85470085 44,444.44 1 43,000.00 0.85470085 36,752.14

2 52,000.00 0.73051355 37,986.70 2 43,000.00 0.73051355 31,412.08
3 52,000.00 0.62437056 32,467.27 3 43,000.00 0.62437056 26,847.93
4 52,000.00 0.53365005 27,749.80 4 43,000.00 0.53365005 22,946.95
5 52,000.00 0.45611115 23,717.78 5 43,000.00 0.45611115 19,612.78
260,000.00 166,366.00 215,000.00 137,571.88

VA 166,366.00 VA 137,571.88
INVERSION 119,000.00 INVERSION 90,000.00
47,366.00 1.40 40% 47,571.88 1.53 53%
POR CADA Q 1.00 INVERTIDO RECIBO Q 0.40 POR CADA Q 1.00 INVERTIDO RECIBO Q 0.53

PRUEBA Y ERROR
TIR ENVASAR LECHE TIR ENVASAR JUGO
1 52,000.00 0.75005250 39,002.73 33% 1 43,000.00 0.72277836 31,079.47 38%
2 52,000.00 0.56257876 29,254.10 2 43,000.00 0.52240856 22,463.57
3 52,000.00 0.42196361 21,942.11 3 43,000.00 0.37758560 16,236.18
4 52,000.00 0.31649486 16,457.73 4 43,000.00 0.27291070 11,735.16
5 52,000.00 0.23738776 12,344.16 5 43,000.00 0.19725395 8,481.92
260,000.00 119,000.83 215,000.00 89,996.30

VA 119,000.83 VA 89,996.30
INVERSION 119,000.00 INVERSION 90,000.00
0.83 1.00 0% (3.70) 1.00 0%
LA TIR PARA EL ENVASADO DE LECHE SERIA 33.324% LA TIR PARA EL ENVASADO DE LECHE SERIA 38.355%