294590 391kg

Vaca P/engorda 2023

Datos mes Prom.Kg Prom.Gn Precio Datos
1 9-Jan $ 380.50 $ 1,120.99 $ 426,537 1
2 16-Jan $ 463.00 $ 855.24 $ 395,976 2
3 23-Jan $ 408.00 $ 632.71 $ 258,146 3
4 30-Jan $ 366.50 $ 925.31 $ 339,126 4
5 6-Feb $ 291.00 $ 790.00 $ 229,890 5
6 13-Feb $ 382.00 $ 763.85 $ 291,791 6
7 20-Feb $ 381.80 $ 817.01 $ 311,934 7
8 27-Feb $ 366.00 $ 652.24 $ 238,720 8
9 6-Mar $ 336.81 $ 919.21 $ 309,599 9
10 13-Mar $ 386.51 $ 927.08 $ 358,326 10
11 20-Mar $ 397.67 $ 785.43 $ 312,342 11
12 27-Mar $ 363.89 $ 867.57 $ 315,700 12
13 3-Apr $ 361.78 $ 919.68 $ 332,722 13
14 11-Apr $ 374.62 $ 810.91 $ 303,783 14
15 17-Apr $ 399.74 $ 801.93 $ 320,563 15
 Vaca P/Engorda 2022
Mes Prom. Kg 5 P Prom. GeneraPrecio
16-Aug 403.40 1167.63 $ 471,022
22-Aug 336.00 1179.80 $ 396,413
29-Aug 374.80 1058.72 $ 396,808
5-Sep 375.57 1068.78 $ 401,402
12-Sep 323.23 987.23 $ 319,102
26-Sep 372.57 1154.67 $ 430,195
3-Oct 352.13 1132.84 $ 398,907
11-Oct 304.91 1064.70 $ 324,638
17-Oct 366.93 1237.73 $ 454,160
7-Nov 342.77 1082.48 $ 371,042
14-Nov 292.38 1454.05 $ 425,135
21-Nov 299.50 780.00 $ 233,610
5-Dec 384.80 954.18 $ 367,168
12-Dec 369.75 1228.62 $ 454,282
19-Dec 362.43 1059.10 $ 383,850
 Vaca P/Engorda
Datos mes Precio Pms N3 Error % abs Pms N4
1 9-Jan 426537
2 16-Jan 395976
3 23-Jan 258146
4 30-Jan 339126 360219 6.2%
5 6-Feb 229890 331083 44.0% 354946
6 13-Feb 291791 275721 5.5% 305784
7 20-Feb 311934 286936 8.0% 279738
8 27-Feb 238720 277872 16.4% 293185
9 6-Mar 309599 280815 9.3% 268084
10 13-Mar 358326 286751 20.0% 288011
11 20-Mar 312342 302215 3.2% 304645
12 27-Mar 315700 326756 3.5% 304747
13 3-Apr 332722 328789 1.2% 323992
14 11-Apr 303783 320255 5.4% 329772
15 17-Apr 320563 317402 1.0% 316137
16 16-Aug 471022 319023 32.3% 318192
17 22-Aug 396413 365123 7.9% 357023
18 29-Aug 396808 395999 0.2% 372945
19 5-Sep 401402 421414 5.0% 396202
20 12-Sep 319102 398208 24.8% 416411
21 26-Sep 430195 372437 13.4% 378431
22 3-Oct 398907 383566 3.8% 386877
23 11-Oct 324638 382735 17.9% 387402
24 17-Oct 454160 384580 15.3% 368211
25 7-Nov 371042 392568 5.8% 401975
26 14-Nov 425135 383280 9.8% 387187
27 21-Nov 233610 416779 78.4% 393744
28 5-Dec 367168 343262 6.5% 370987
29 12-Dec 454282 341971 24.7% 349239
30 19-Dec 383850 351687 8.4% 370049
378%
C. de datos 27 C. de datos
Mape 14.00% Mape
Error % abs Pms N5 ET Error absolut Error % abs Pms N6

54.4%
4.8% 329935 -38,144 38144 13.1%
10.3% 302986 8,949 8949 2.9% 323578
22.8% 286177 -47,458 47458 19.9% 304477
13.4% 282292 27,307 27307 8.8% 278268
19.6% 276387 81,939 81939 22.9% 286843
2.5% 302074 10,268 10268 3.3% 290043
3.5% 306184 9,516 9516 3.0% 303785
2.6% 306937 25,785 25785 7.7% 307770
8.6% 325738 -21,955 21955 7.2% 311235
1.4% 324575 -4,011 4011 1.3% 322079
32.4% 317022 154,000 154000 32.7% 323906
9.9% 348758 47,655 47655 12.0% 342689
6.0% 364901 31,908 31908 8.0% 356701
1.3% 377718 23,684 23684 5.9% 370219
30.5% 397242 -78,139 78139 24.5% 381665
12.0% 396949 33,246 33246 7.7% 384218
3.0% 388784 10,123 10123 2.5% 402490
19.3% 389283 -64,645 64645 19.9% 390471
18.9% 374849 79,311 79311 17.5% 378509
8.3% 385401 -14,359 14359 3.9% 388067
8.9% 395788 29,347 29347 6.9% 383007
68.5% 394776 -161,166 161166 69.0% 400680
1.0% 361717 5,452 5452 1.5% 367915
23.1% 370223 84,059 84059 18.5% 362626
3.6% 370248 13,602 13602 3.5% 384233
391% 324%
26 C. de datos 25 C. de datos
15.04% Mape 12.96% Mape

500000 Ch
450000

400000

350000

300000

250000

200000

150000

100000

50000
350000

300000

250000

200000

150000

100000

50000

0
 Error % abs Pms N7 Error % abs Pms N8 Error % abs

3.7%
27.5% 321914 34.9%
10.1% 295083 4.7% 311515 0.6%
19.9% 282744 21.1% 296898 17.1%
7.1% 297055 4.9% 292191 6.5%
3.8% 293229 7.1% 298966 5.3%
7.5% 305487 8.2% 296038 11.0%
2.5% 311335 2.5% 308892 1.7%
0.5% 310170 3.2% 310391 3.2%
31.2% 321862 31.7% 311469 33.9%
13.6% 344923 13.0% 340507 14.1%
10.1% 350364 11.7% 351359 11.5%
7.8% 362430 9.7% 356169 11.3%
19.6% 374673 17.4% 367302 15.1%
10.7% 372728 13.4% 367727 14.5%
0.9% 390787 2.0% 379911 4.8%
20.3% 401978 23.8% 391802 20.7%
16.7% 381066 16.1% 392311 13.6%
4.6% 389316 4.9% 390203 5.2%
9.9% 385635 9.3% 387032 9.0%
71.5% 389026 66.5% 390573 67.2%
0.2% 376812 2.6% 369599 0.7%
20.2% 367809 19.0% 375607 17.3%
0.1% 375719 2.1% 378618 1.4%
320% 330% 285%
24 C. de datos 23 C. de datos 22
13.33% Mape 14.34% Mape 12.97%

500000 Chart Title

450000

400000

350000

300000

250000

200000

150000

100000

50000
350000

300000

250000

200000

150000

100000

50000

0
 Pms N9 Error % abs Pms N10 Error abs % Pms N11 Error abs %

311302 13.1%
303723 2.8% 316004 1%
294430 6.7% 304585 4% 315671 0.0%
300825 9.6% 296557 11% 305595 8.2%
300114 1.2% 304015 0% 299845 1.3%
308324 3.8% 300481 6% 303994 5.2%
311521 33.9% 309548 34% 302306 35.8%
329197 17.0% 327471 17% 324227 18.2%
346719 12.6% 335919 15% 333739 15.9%
356409 11.2% 351728 12% 341454 14.9%
361195 13.2% 360908 13% 356244 11.6%
361946 15.9% 356986 17% 357108 17.0%
374668 6.1% 368771 8% 363641 8.8%
382022 17.7% 377092 16% 371511 14.4%
384339 15.4% 376283 17% 372323 18.0%
399183 7.6% 391321 5% 383363 3.3%
388074 8.7% 396369 7% 389478 8.4%
391265 67.5% 391780 68% 398984 70.8%
373132 1.6% 375500 2% 377401 2.8%
369329 18.7% 372536 18% 374743 17.5%
384349 0.1% 377824 2% 379967 1.0%
284% 274% 273%
C. de datos 21 C. de datos 20 C. de datos 19
Mape 13.54% Mape 13.70% Mape 14.38%
 Pms N12 Error abs % Pms N13 Error abs %

315674 5.1%
307856 1.3% 316985 4.3%
300173 6.4% 307543 4.1%
305375 35.2% 301742 35.9%
316366 20.2% 318117 19.8%
330243 16.8% 322523 18.7%
338994 15.5% 335363 16.5%
346450 8.6% 343795 7.7%
353149 17.9% 344346 20.0%
363198 9.0% 359075 10.0%
366580 12.9% 365945 12.7%
367605 19.1% 363354 20.0%
379143 2.2% 374263 0.9%
382336 10.1% 378520 11.0%
392449 68.0% 385629 65.1%
385203 4.9% 380231 3.6%
376548 17.1% 383816 15.5%
381371 0.6% 382528 0.3%
271% 266%
C. de datos 18 C. de datos 17
Mape 15.05% Mape 15.65%
 0.4 0.6 0.5
Vaca P/Engorda
Datos mes Precio PMP 0,9*0,1 Error % abs PMP 08*0,2
1 9-Jan 426537
2 16-Jan 395976
3 23-Jan 258146 414312 60.5%
4 30-Jan 339126 340844 0.5% 333173
5 6-Feb 229890 290538 26.4% 326202
6 13-Feb 291791 295432 1.2% 268312
7 20-Feb 311934 254650 18.4% 282688
8 27-Feb 238720 299848 25.6% 289482
9 6-Mar 309599 282649 8.7% 271298
10 13-Mar 358326 267072 25.5% 288802
11 20-Mar 312342 329090 5.4% 319787
12 27-Mar 315700 339932 7.7% 325589
13 3-Apr 332722 313685 5.7% 323218
14 11-Apr 303783 322509 6.2% 323539
15 17-Apr 320563 321146 0.2% 314848
16 16-Aug 471022 310495 34.1% 317961
17 22-Aug 396413 380747 4.0% 392437
18 29-Aug 396808 441178 11.2% 403626
19 5-Sep 401402 396571 1.2% 411532
20 12-Sep 319102 398646 24.9% 399026
21 26-Sep 430195 368482 14.3% 359333
22 3-Oct 398907 363540 8.9% 391109
23 11-Oct 324638 417680 28.7% 392333
24 17-Oct 454160 369199 18.7% 368030
25 7-Nov 371042 376447 1.5% 404253
26 14-Nov 425135 420913 1.0% 386696
27 21-Nov 233610 392679 68.1% 414712
28 5-Dec 367168 348525 5.1% 318554
29 12-Dec 454282 287033 36.8% 338694
30 19-Dec 383850 402014 4.7% 384014
455%
C. de datos 28 C. de datos
Mape 16.25% Mape
 0.3 0.2

Error % abs

1.8%
41.9%
8.0% 0,4 Y 0,6
9.4%
21.3% PMP 3 0,5. 0,3, 0,2
12.4%
19.4%
2.4%
3.1%
2.9%
6.5%
1.8%
32.5%
1.0%
1.7%
2.5%
25.0%
16.5%
2.0%
20.9%
19.0%
9.0%
9.0%
77.5%
13.2%
25.4%
0.0%
386%
27
14.30%
 (alfa*3 + (1-ALFA)*1
Vaca P/Engorda 0.1 0.2
Datos mes Precio SE Error % abs SE Error % abs
1 9-Jan 426537
2 16-Jan 395976
3 23-Jan 258146 411256 59.31% 411256 59.31%
4 30-Jan 339126 395945 16.75% 380634 12.24%
5 6-Feb 229890 390263 69.76% 372333 61.96%
6 13-Feb 291791 374226 28.25% 343844 17.84%
7 20-Feb 311934 365983 17.33% 333433 6.89%
8 27-Feb 238720 360578 51.05% 329134 37.87%
9 6-Mar 309599 348392 12.53% 311051 0.47%
10 13-Mar 358326 344513 3.85% 310761 13.27%
11 20-Mar 312342 345894 10.74% 320274 2.54%
12 27-Mar 315700 342539 8.50% 318687 0.95%
13 3-Apr 332722 339855 2.14% 318090 4.40%
14 11-Apr 303783 339142 11.64% 321016 5.67%
15 17-Apr 320563 335606 4.69% 317570 0.93%
16 16-Aug 471022 334102 29.07% 318168 32.45%
17 22-Aug 396413 347794 12.26% 348739 12.03%
18 29-Aug 396808 352655 11.13% 358274 9.71%
19 5-Sep 401402 357071 11.04% 365981 8.82%
20 12-Sep 319102 361504 13.29% 373065 16.91%
21 26-Sep 430195 357264 16.95% 362272 15.79%
22 3-Oct 398907 364557 8.61% 375857 5.78%
23 11-Oct 324638 367992 13.35% 380467 17.20%
24 17-Oct 454160 363656 19.93% 369301 18.68%
25 7-Nov 371042 372707 0.45% 386273 4.11%
26 14-Nov 425135 372540 12.37% 383227 9.86%
27 21-Nov 233610 377800 61.72% 391608 67.63%
28 5-Dec 367168 363381 1.03% 360009 1.95%
29 12-Dec 454282 363760 19.93% 361441 20.44%
30 19-Dec 383850 372812 2.88% 380009 1.00%
530.57% 466.71%
C. de datos 28 C. de datos 28
Mape 18.95% Mape 16.67%
 0.3 0.4 0.5
SE Error % abs SE Error absoluto Error abs Error % abs SE Error % abs

411256 59.31% 411256 -153111 153111 59.31% 411256 59.31%

365323 7.72% 350012 -10886 10886 3.21% 334701 1.30%
357464 55.49% 345658 -115768 115768 50.36% 336914 46.55%
319192 9.39% 299351 -7560 7560 2.59% 283402 2.87%
310972 0.31% 296327 15608 15608 5.00% 287596 7.80%
311260 30.39% 302570 -63850 63850 26.75% 299765 25.57%
289498 6.49% 277030 32569 32569 10.52% 269243 13.04%
295528 17.53% 290058 68268 68268 19.05% 289421 19.23%
314368 0.65% 317365 -5023 5023 1.61% 323873 3.69%
313760 0.61% 315356 344 344 0.11% 318108 0.76%
314342 5.52% 315493 17228 17228 5.18% 316904 4.75%
319856 5.29% 322385 -18602 18602 6.12% 324813 6.92%
315034 1.72% 314944 5619 5619 1.75% 314298 1.95%
316693 32.76% 317192 153830 153830 32.66% 317431 32.61%
362992 8.43% 378724 17689 17689 4.46% 394226 0.55%
373018 6.00% 385799 11009 11009 2.77% 395320 0.38%
380155 5.29% 390203 11199 11199 2.79% 396064 1.33%
386529 21.13% 394682 -75580 75580 23.69% 398733 24.95%
366301 14.85% 364450 65745 65745 15.28% 358918 16.57%
385469 3.37% 390748 8159 8159 2.05% 394556 1.09%
389501 19.98% 394012 -69374 69374 21.37% 396732 22.21%
370042 18.52% 366262 87898 87898 19.35% 360685 20.58%
395277 6.53% 401421 -30380 30380 8.19% 407422 9.81%
388007 8.73% 389270 35866 35866 8.44% 389232 8.45%
399145 70.86% 403616 -170006 170006 72.77% 407184 74.30%
349485 4.82% 335613 31555 31555 8.59% 320397 12.74%
354790 21.90% 348235 106047 106047 23.34% 343783 24.32%
384638 0.21% 390654 -6805 6805 1.77% 399032 3.96%
443.82% 439.09% 447.61%
C. de datos 28 C. de datos 28 C. de datos 28
Mape 15.85% Mape 15.68% Mape 15.99%
 0.6 0.7 0.8 0.9
SE Error % abs SE Error % abs SE Error % abs SE Error % abs

411256 59.31% 411256 59.31% 411256 59.31% 411256 59.31%

319390 5.82% 304079 10.33% 288768 14.85% 273457 19.36%
331232 44.08% 328612 42.94% 329054 43.14% 332559 44.66%
270427 7.32% 259507 11.06% 249723 14.42% 240157 17.70%
283245 9.20% 282105 9.56% 283377 9.15% 286627 8.11%
300459 25.86% 302986 26.92% 306223 28.28% 309404 29.61%
263415 14.92% 258000 16.67% 252220 18.53% 245788 20.61%
291126 18.75% 294119 17.92% 298123 16.80% 303218 15.38%
331446 6.12% 339064 8.56% 346285 10.87% 352815 12.96%
319983 1.36% 320358 1.48% 319131 1.09% 316389 0.22%
317413 4.60% 317098 4.70% 316386 4.91% 315769 5.10%
326598 7.51% 328035 7.98% 329455 8.45% 331027 8.97%
312909 2.39% 311059 2.97% 308917 3.63% 306507 4.38%
317502 32.59% 317712 32.55% 318234 32.44% 319158 32.24%
409614 3.33% 425029 7.22% 440464 11.11% 455836 14.99%
401693 1.23% 404998 2.06% 405223 2.12% 402355 1.40%
398762 0.66% 399265 0.53% 398491 0.73% 397363 1.01%
400346 25.46% 400761 25.59% 400820 25.61% 400998 25.66%
351600 18.27% 343600 20.13% 335446 22.02% 327292 23.92%
398757 0.04% 404217 1.33% 411245 3.09% 419905 5.26%
398847 22.86% 400500 23.37% 401375 23.64% 401007 23.52%
354321 21.98% 347396 23.51% 339985 25.14% 332275 26.84%
414225 11.64% 422131 13.77% 431325 16.25% 441972 19.12%
388315 8.66% 386368 9.12% 383098 9.89% 378135 11.06%
410407 75.68% 413505 77.01% 416728 78.39% 420435 79.97%
304329 17.11% 287579 21.68% 270234 26.40% 252293 31.29%
342033 24.71% 343291 24.43% 347781 23.44% 355681 21.70%
409382 6.65% 420985 9.67% 432982 12.80% 444422 15.78%
478.12% 512.36% 546.49% 580.13%
C. de datos 28 C. de datos 28 C. de datos 28 C. de datos 28
Mape 17.08% Mape 18.30% Mape 19.52% Mape 20.72%
59%
 Vaca P/Engorda
Datos mes Precio Promedio SuaTendencia SuSET
t-1 1 9-Jan 426537 426537 3
t 2 16-Jan 395976 420426.98 -1219.543 426539.7
t+1 3 23-Jan 258146 386995.09 -7662.01328 419207.4
4 30-Jan 339126 371291.68 -9270.29157 379333.1
5 6-Feb 229890 335595.11 -14555.5471 362021.4
6 13-Feb 291791 315189.79 -15725.5017 321039.6
7 20-Feb 311934 301958.32 -15226.6966 299464.3
8 27-Feb 238720 277129.26 -17147.1677 286731.6
9 6-Mar 309599 269905.50 -15162.4867 259982.1
10 13-Mar 358326 275459.55 -11019.1797 254743.0
11 20-Mar 312342 274020.69 -9103.1165 264440.4
12 27-Mar 315700 275074.06 -7071.81735 264917.6
13 3-Apr 332722 280946.16 -4483.03401 268002.2
14 11-Apr 303783 281927.12 -3390.23503 276463.1
15 17-Apr 320563 286942.21 -1709.17068 278536.9
16 16-Aug 471022 322390.82 5722.38537 285233.0
17 22-Aug 396413 341773.12 8454.36912 328113.2
18 29-Aug 396808 359543.65 10317.5996 350227.5
19 5-Sep 401402 376169.34 11579.2179 369861.2
20 12-Sep 319102 374019.32 8833.36983 387748.6
21 26-Sep 430195 392321.23 10727.0785 382852.7
22 3-Oct 398907 402220.04 10561.4242 403048.3
23 11-Oct 324638 395152.70 7035.67289 412781.5
24 17-Oct 454160 412582.75 9114.54861 402188.4
25 7-Nov 371042 411566.18 7088.32327 421697.3
26 14-Nov 425135 419950.63 7347.54884 418654.5
27 21-Nov 233610 388560.54 -399.978212 427298.2
28 5-Dec 367168 383962.14 -1239.66217 388160.6
29 12-Dec 454282 397034.43 1622.72839 382722.5
30 19-Dec 383850 395695.65 1030.42643 398657.2

Cantidad de
Mape
 Ps alfa*T+(1-alfa)+(PM*TS) TS BETA*(T-PS)+(1-BETA)*TS
Error abs %

7.72%
62.39%
11.86% α 0.2 Chart Title
57.48% β 0.2 500000
10.02% 450000
4.00% 400000
20.11% 350000
16.03% 300000
28.91% 250000
15.34%
200000
16.09%
150000
19.45%
100000
8.99%
50000
13.11%
39.44% 0
1 2 3 4 5 6 7 8 9 10111213141516171819202
17.23%
11.74%
7.86%
21.51%
11.00%
1.04%
27.15%
11.44%
13.65%
1.52%
82.91%
5.72%
15.75%
3.86%
563.32%
29
19.42%
 SET SUMA DE 2 ANTES

Chart Title

7 8 9 101112131415161718192021222324252627282930
Precio de la leche Region de los lagos
Datos Mes Precio Pms N3 Error % abs Pms N4
1 282.20
2 276.60
3 277.48
4 284.39 279 2.0%
5 289.76 279 3.5% 280
6 297.00 284 4.4% 282
7 307.53 290 5.6% 287
8 350.79 298 15.0% 295
9 354.79 318 10.2% 311
10 348.43 338 3.1% 328
11 344.04 351 2.1% 340
12 340.87 349 2.4% 350
13 309.93 344 11.1% 347
14 310.75 332 6.7% 336
15 307.32 321 4.3% 326
16 307.01 309 0.8% 317
17 314.08 308 1.8% 309
18 331.79 309 6.7% 310
19 359.84 318 11.7% 315
20 418.58 335 19.9% 328
21 429.37 370 13.8% 356
22 421.47 403 4.5% 385
23 418.18 423 1.2% 407
24 405.91 423 4.2% 422
25 388.35 415 6.9% 419
26 382.46 404 5.7% 408
27 386.63 392 1.5% 399
28 396.71 386 2.7% 391
29 403.10 389 3.6% 389
30 413.78 395 4.4% 392
160%
C. de datos 27 C. de datos
Mape 5.92% Mape
Error % abs Pms N5 ET Error absolut Error % abs Pms N6

3.3%
5.0% 282 15 15 5.0%
6.6% 285 22 22 7.3% 285
16.0% 291 60 60 17.0% 289
12.3% 306 49 49 13.8% 301
6.0% 320 28 28 8.2% 314
1.1% 332 12 12 3.6% 325
2.5% 341 -0 0 0.1% 334
12.0% 348 -38 38 12.2% 341
8.1% 340 -29 29 9.3% 341
6.2% 331 -23 23 7.6% 335
3.3% 323 -16 16 5.1% 327
1.7% 315 -1 1 0.3% 320
6.6% 310 22 22 6.6% 315
12.4% 314 46 46 12.7% 313
21.6% 324 95 95 22.6% 322
17.1% 346 83 83 19.4% 340
8.7% 371 51 51 12.0% 360
2.6% 392 26 26 6.2% 379
3.9% 409 -4 4 0.9% 397
7.8% 419 -30 30 7.8% 409
6.8% 413 -30 30 7.9% 414
3.1% 403 -17 17 4.3% 408
1.5% 396 0 0 0.1% 401
3.6% 392 11 11 2.8% 396
5.2% 391 22 22 5.4% 394
185% 198%
26 C. de datos 25 C. de datos
7.12% Mape 7.93% Mape
Error % abs Pms N7 Error % abs Pms N8 Error % abs

7.5%
17.7% 288 17.9%
15.1% 298 16.1% 296 16.6%
9.9% 309 11.4% 305 12.5%
5.6% 319 7.3% 314 8.8%
2.1% 327 3.9% 322 5.5%
10.0% 335 8.0% 329 6.2%
9.9% 337 8.3% 332 6.7%
8.9% 337 9.7% 333 8.5%
6.5% 331 7.8% 333 8.6%
1.9% 324 3.2% 328 4.4%
5.1% 319 3.8% 323 2.7%
12.9% 317 11.8% 321 10.9%
23.1% 320 23.5% 323 22.9%
20.9% 336 21.8% 332 22.6%
14.6% 353 16.3% 347 17.6%
9.3% 369 11.8% 361 13.6%
2.3% 385 5.2% 375 7.6%
5.3% 398 2.5% 387 0.2%
8.2% 406 6.1% 397 3.7%
5.4% 409 5.8% 403 4.2%
1.0% 405 2.0% 406 2.4%
1.7% 400 0.8% 404 0.1%
4.8% 397 4.0% 400 3.2%
209% 209% 190%
24 C. de datos 23 C. de datos 22
8.73% Mape 9.09% Mape 8.63%
 Pms N9 Error % abs

302 13.2%
310 10.0%
317 7.0%
324 4.6%
327 5.2%
329 7.2%
330 7.6%
330 5.2%
326 1.6%
324 10.0%
325 22.3%
333 22.4%
343 18.6%
356 15.0%
368 9.5%
378 2.5%
388 1.3%
395 2.2%
401 1.1%
405 0.5%
404 2.5%
170%
C. de datos 21
Mape 8.08%
 0.9 0.1
Precio de la leche Region de los lagos
Datos Mes Precio PmP 0,9*01 Error % abs PmP 0,8*0,2
1 282.20
2 276.60
3 277.48 277 0.1%
4 284.39 277 2.5% 278
5 289.76 284 2.1% 281
6 297.00 289 2.6% 286
7 307.53 296 3.7% 292
8 350.79 306 12.6% 301
9 354.79 346 2.3% 327
10 348.43 354 1.7% 344
11 344.04 349 1.5% 351
12 340.87 344 1.1% 348
13 309.93 341 10.1% 343
14 310.75 313 0.7% 326
15 307.32 311 1.1% 317
16 307.01 308 0.2% 309
17 314.08 307 2.2% 308
18 331.79 313 5.6% 311
19 359.84 330 8.3% 322
20 418.58 357 14.7% 342
21 429.37 413 3.9% 384
22 421.47 428 1.6% 412
23 418.18 422 1.0% 423
24 405.91 419 3.1% 421
25 388.35 407 4.8% 413
26 382.46 390 2.0% 400
27 386.63 383 0.9% 389
28 396.71 386 2.6% 386
29 403.10 396 1.8% 391
30 413.78 402 2.7% 398
98%
C. de datos 28 C. de datos
Mape 3.48% Mape
 0.5 0.3 0.2

Error % abs

2.2%
3.1%
3.8%
5.0%
14.2%
7.8%
1.2%
2.0%
1.9%
10.8%
4.9%
3.0%
0.6%
2.0%
6.4%
10.6%
18.2%
10.7%
2.2%
1.2%
3.8%
6.3%
4.5%
0.6%
2.8%
3.0%
3.8%
137%
27
5.06%
 0.1 0.2
Precio de la leche Region de los lagos
Datos Mes Precio SE Error % abs SE Error % abs
1 282.20
2 276.60
3 277.48 279 0.69% 279 0.69%
4 284.39 279 1.82% 279 1.89%
5 289.76 280 3.46% 280 3.34%
6 297.00 281 5.48% 282 5.04%
7 307.53 282 8.19% 285 7.32%
8 350.79 285 18.79% 290 17.47%
9 354.79 291 17.85% 302 14.94%
10 348.43 298 14.53% 312 10.35%
11 344.04 303 11.97% 320 7.11%
12 340.87 307 9.94% 324 4.81%
13 309.93 310 0.14% 328 5.75%
14 310.75 310 0.14% 324 4.33%
15 307.32 310 0.99% 322 4.62%
16 307.01 310 0.99% 319 3.80%
17 314.08 310 1.38% 316 0.72%
18 331.79 310 6.51% 316 4.79%
19 359.84 312 13.20% 319 11.33%
20 418.58 317 24.24% 327 21.83%
21 429.37 327 23.78% 345 19.54%
22 421.47 337 19.93% 362 14.05%
23 418.18 346 17.29% 374 10.54%
24 405.91 353 13.01% 383 5.66%
25 388.35 358 7.72% 388 0.21%
26 382.46 361 5.51% 388 1.37%
27 386.63 363 5.99% 387 0.00%
28 396.71 366 7.79% 387 2.54%
29 403.10 369 8.49% 389 3.58%
30 413.78 372 10.02% 392 5.37%
259.86% 192.97%
C. de datos 28 C. de datos 28
Mape 9.28% Mape 6.89%
 0.3 0.4 0.5

SE Error % abs SE Error absoluto Error abs Error % abs SE Error % abs

279 0.69% 279 -2 2 0.69% 279 0.69%

279 1.96% 279 6 6 2.02% 278 2.09%
280 3.20% 281 9 9 3.05% 281 2.88%
283 4.62% 284 13 13 4.22% 286 3.84%
287 6.55% 289 18 18 5.87% 291 5.28%
293 16.35% 297 54 54 15.42% 299 14.65%
311 12.44% 318 36 36 10.27% 325 8.37%
324 7.04% 333 16 16 4.45% 340 2.44%
331 3.72% 339 5 5 1.43% 344 0.04%
335 1.70% 341 0 0 0.06% 344 0.95%
337 8.68% 341 -31 31 10.03% 342 10.51%
329 5.79% 329 -18 18 5.74% 326 4.98%
323 5.22% 321 -14 14 4.60% 318 3.63%
319 3.76% 316 -9 9 2.86% 313 1.92%
315 0.32% 312 2 2 0.57% 310 1.31%
315 5.13% 313 19 19 5.66% 312 5.96%
320 11.10% 321 39 39 10.93% 322 10.54%
332 20.72% 336 82 82 19.67% 341 18.56%
358 16.65% 369 60 60 14.02% 380 11.56%
379 10.00% 393 28 28 6.69% 405 4.02%
392 6.27% 405 14 14 3.26% 413 1.24%
400 1.50% 410 -4 4 1.01% 416 2.39%
402 3.43% 408 -20 20 5.15% 411 5.77%
398 3.98% 400 -18 18 4.68% 400 4.47%
393 1.67% 393 -7 7 1.70% 391 1.13%
391 1.40% 391 6 6 1.55% 389 1.99%
393 2.55% 393 10 10 2.50% 393 2.56%
396 4.32% 397 17 17 4.04% 398 3.83%
170.73% 152.15% 137.59%
C. de datos 28 C. de datos 28 C. de datos 28
Mape 6.10% Mape 5.43% Mape 4.91%
 0.6 0.7 0.8 0.9

SE Error % abs SE Error % abs SE Error % abs SE Error % abs

279 0.69% 279 0.69% 279 0.69% 279 0.69%

278 2.16% 278 2.23% 278 2.29% 278 2.36%
282 2.70% 282 2.51% 283 2.30% 284 2.09%
287 3.49% 288 3.17% 288 2.89% 289 2.64%
293 4.77% 294 4.34% 295 3.98% 296 3.68%
302 14.01% 304 13.47% 305 13.03% 306 12.65%
331 6.67% 337 5.12% 342 3.70% 346 2.38%
345 0.89% 349 0.26% 352 1.07% 354 1.58%
347 0.92% 349 1.36% 349 1.49% 349 1.44%
345 1.30% 345 1.34% 345 1.23% 345 1.07%
343 10.55% 342 10.43% 342 10.25% 341 10.10%
323 3.95% 320 2.86% 316 1.78% 313 0.74%
316 2.71% 313 1.98% 312 1.48% 311 1.19%
311 1.19% 309 0.70% 308 0.40% 308 0.22%
308 1.79% 308 2.05% 307 2.17% 307 2.23%
312 6.01% 312 5.92% 313 5.75% 313 5.55%
324 10.01% 326 9.43% 328 8.86% 330 8.31%
345 17.48% 350 16.47% 353 15.56% 357 14.75%
389 9.33% 398 7.33% 406 5.55% 412 3.95%
413 1.93% 420 0.37% 425 0.74% 428 1.47%
418 0.01% 421 0.68% 422 0.94% 422 0.94%
418 3.03% 419 3.23% 419 3.22% 419 3.12%
411 5.79% 410 5.54% 409 5.19% 407 4.85%
397 3.89% 395 3.23% 392 2.59% 390 2.03%
388 0.46% 386 0.12% 384 0.57% 383 0.88%
387 2.36% 386 2.58% 386 2.65% 386 2.63%
393 2.51% 394 2.35% 395 2.11% 396 1.84%
399 3.56% 400 3.27% 401 2.99% 402 2.76%
124.15% 112.99% 105.48% 98.14%
C. de datos 28 C. de datos 28 C. de datos 28 C. de datos 28
Mape 4.43% Mape 4.04% Mape 3.77% Mape 3.51%
 Vaca P/Engorda
Datos mes Precio Promedio SuaTendencia SuSET
1 9-Jan 282.20 282.20 3
2 16-Jan 276.60 277.46 -3.97 285.2
3 23-Jan 277.48 277.08 -0.74 273.5
4 30-Jan 284.39 283.59 5.78 276.3
5 6-Feb 289.76 289.72 6.10 289.4
6 13-Feb 297.00 296.88 7.06 295.8
7 20-Feb 307.53 307.17 9.97 303.9
8 27-Feb 350.79 347.42 37.23 317.1
9 6-Mar 354.79 357.78 13.04 384.6
10 13-Mar 348.43 350.67 -5.09 370.8
11 20-Mar 344.04 344.19 -6.34 345.6
12 27-Mar 340.87 340.57 -3.90 337.9
13 3-Apr 309.93 312.60 -25.56 336.7
14 11-Apr 310.75 308.38 -6.36 287.0
15 17-Apr 307.32 306.79 -2.07 302.0
16 16-Aug 307.01 306.78 -0.21 304.7
17 22-Aug 314.08 313.33 5.87 306.6
18 29-Aug 331.79 330.53 16.07 319.2
19 5-Sep 359.84 358.52 26.79 346.6
20 12-Sep 418.58 415.25 53.74 385.3
21 26-Sep 429.37 433.33 21.65 469.0
22 3-Oct 421.47 424.82 -5.50 455.0
23 11-Oct 418.18 418.29 -6.42 419.3
24 17-Oct 405.91 406.51 -11.25 411.9
25 7-Nov 388.35 389.04 -16.84 395.3
26 14-Nov 382.46 381.43 -8.53 372.2
27 21-Nov 386.63 385.26 2.59 372.9
28 5-Dec 396.71 395.82 9.77 387.8
29 12-Dec 403.10 403.35 7.75 405.6
30 19-Dec 413.78 413.51 9.92 411.1

Cantidad de
Mape
alfa beta
0.9 0.9
Error abs %

3.11%
1.44%
2.83%
0.14%
0.40%
1.17%
9.59%
8.42%
6.42%
0.45%
0.88%
8.63%
7.63%
1.72%
0.74%
2.39%
3.79%
3.68%
7.95%
9.23%
7.95%
0.27%
1.47%
1.78%
2.68%
3.55%
2.23%
0.62%
0.65%
101.81%
29
3.51%
 LITROS DE LECHE
2000 VACAS MUEREN 400 precio de leche por trimestre
Tabla de ingresos
T1 T2 T3 T4
Año 1 $ 1,412,460,000 $ 1,338,120,000 $ 1,263,780,000 $ 1,189,440,000
Año 2 $ 1,129,968,000 $ 1,070,496,000 $ 1,011,024,000 $ 951,552,000
Año 3 $ 903,974,400 $ 856,396,800 $ 808,819,200 $ 761,241,600
Año 4 $ 723,328,200 $ 685,414,800 $ 647,501,400 $ 609,588,000
Año 5 $ 579,108,600 $ 548,629,200 $ 518,149,800 $ 487,670,400

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 1,765,575,000 $ 1,672,650,000 $ 1,579,725,000 $ 1,486,800,000
Año 2 $ 1,765,575,000 $ 1,672,650,000 $ 1,579,725,000 $ 1,486,800,000
Año 3 $ 1,765,575,000 $ 1,672,650,000 $ 1,579,725,000 $ 1,486,800,000
Año 4 $ 1,765,575,000 $ 1,672,650,000 $ 1,579,725,000 $ 1,486,800,000
Año 5 $ 1,765,575,000 $ 1,672,650,000 $ 1,579,725,000 $ 1,486,800,000
 Tabla Ingreso (2000-1600)
T1 T2 T3 T4
Año 1 $ 1,486,800,000 $ 1,387,927,800 $ 1,289,055,600 $ 1,190,183,400
Año 2 $ 1,486,800,000 $ 1,387,927,800 $ 1,289,055,600 $ 1,190,183,400
Año 3 $ 1,486,800,000 $ 1,387,927,800 $ 1,289,055,600 $ 1,190,183,400
Año 4 $ 1,486,800,000 $ 1,387,927,800 $ 1,289,055,600 $ 1,190,183,400
Año 5 $ 1,486,800,000 $ 1,387,927,800 $ 1,289,055,600 $ 1,190,183,400

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 1,858,500,000 $ 1,734,352,200 $ 1,610,204,400 $ 1,486,800,000
Año 2 $ 1,858,500,000 $ 1,734,352,200 $ 1,610,204,400 $ 1,486,056,600
Año 3 $ 1,858,500,000 $ 1,734,352,200 $ 1,610,204,400 $ 1,486,056,600
Año 4 $ 1,858,500,000 $ 1,734,352,200 $ 1,610,204,400 $ 1,486,056,600
Año 5 $ 1,858,500,000 $ 1,734,352,200 $ 1,610,204,400 $ 1,486,056,600
Bonos x mes Lechero Sueldo de Lechero $ 9,600,000
$ 48,000,000

Tabla de ingresos
T1 T2 T3 T4
Año 1 $ 570,000 $ 540,000 $ 510,000 $ 480,000
Año 2 $ 456,000 $ 432,000 $ 408,000 $ 384,000
Año 3 $ 364,800 $ 345,600 $ 326,400 $ 307,200
Año 4 $ 291,900 $ 276,600 $ 261,300 $ 246,000
Año 5 $ 233,700 $ 221,400 $ 209,100 $ 196,800

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 712,500 $ 675,000 $ 637,500 $ 600,000
Año 2 $ 712,500 $ 675,000 $ 637,500 $ 600,000
Año 3 $ 712,500 $ 675,000 $ 637,500 $ 600,000
Año 4 $ 712,500 $ 675,000 $ 637,500 $ 600,000
Año 5 $ 712,500 $ 675,000 $ 637,500 $ 600,000
Año
5 años

Tabla Ingreso (2000-1600)

T1 T2 T3 T4
Año 1 $ 600,000 $ 560,100 $ 520,200 $ 480,300
Año 2 $ 600,000 $ 560,100 $ 520,200 $ 480,300
Año 3 $ 600,000 $ 560,100 $ 520,200 $ 480,300
Año 4 $ 600,000 $ 560,100 $ 520,200 $ 480,300
Año 5 $ 600,000 $ 560,100 $ 520,200 $ 480,300

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 750,000 $ 699,900 $ 649,800 $ 600,000
Año 2 $ 750,000 $ 699,900 $ 649,800 $ 600,000
Año 3 $ 750,000 $ 699,900 $ 649,800 $ 600,000
Año 4 $ 750,000 $ 699,900 $ 649,800 $ 600,000
Año 5 $ 750,000 $ 699,900 $ 649,800 $ 600,000
Ayudante Lechería x mes Sueldo $ 7,200,000
$ 36,000,000

Tabla de ingresos
T1 T2 T3 T4
Año 1 $ 342,000 $ 324,000 $ 306,000 $ 288,000
Año 2 $ 273,600 $ 259,200 $ 244,800 $ 230,400
Año 3 $ 218,880 $ 207,360 $ 195,840 $ 184,320
Año 4 $ 175,140 $ 165,960 $ 156,780 $ 147,600
Año 5 $ 140,220 $ 132,840 $ 125,460 $ 118,080

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 427,500 $ 405,000 $ 382,500 $ 360,000
Año 2 $ 427,500 $ 405,000 $ 382,500 $ 360,000
Año 3 $ 427,500 $ 405,000 $ 382,500 $ 360,000
Año 4 $ 427,500 $ 405,000 $ 382,500 $ 360,000
Año 5 $ 427,500 $ 405,000 $ 382,500 $ 360,000
Año
5 Años

Tabla Ingreso (2000-1600)

T1 T2 T3 T4
Año 1 $ 360,000 $ 336,060 $ 312,120 $ 288,180
Año 2 $ 360,000 $ 336,060 $ 312,120 $ 288,180
Año 3 $ 360,000 $ 336,060 $ 312,120 $ 288,180
Año 4 $ 360,000 $ 336,060 $ 312,120 $ 288,180
Año 5 $ 360,000 $ 336,060 $ 312,120 $ 288,180

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 450,000 $ 419,940 $ 389,880 $ 360,000
Año 2 $ 450,000 $ 419,940 $ 389,880 $ 360,000
Año 3 $ 450,000 $ 419,940 $ 389,880 $ 360,000
Año 4 $ 450,000 $ 419,940 $ 389,880 $ 360,000
Año 5 $ 450,000 $ 419,940 $ 389,880 $ 360,000
 Ayudante Arreo x mes Sueldo

Tabla de ingresos
T1 T2 T3 T4
Año 1 $ 114,000 $ 108,000 $ 102,000 $ 96,000
Año 2 $ 91,200 $ 86,400 $ 81,600 $ 76,800
Año 3 $ 72,960 $ 69,120 $ 65,280 $ 61,440
Año 4 $ 58,380 $ 55,320 $ 52,260 $ 49,200
Año 5 $ 46,740 $ 44,280 $ 41,820 $ 39,360

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 142,500 $ 135,000 $ 127,500 $ 120,000
Año 2 $ 142,500 $ 135,000 $ 127,500 $ 120,000
Año 3 $ 142,500 $ 135,000 $ 127,500 $ 120,000
Año 4 $ 142,500 $ 135,000 $ 127,500 $ 120,000
Año 5 $ 142,500 $ 135,000 $ 127,500 $ 120,000
$ 3,240,000 Año
$ 16,200,000 5 años

Tabla Ingreso (2000-1600)

T1 T2 T3 T4
Año 1 $ 120,000 $ 112,020 $ 104,040 $ 96,060
Año 2 $ 120,000 $ 112,020 $ 104,040 $ 96,060
Año 3 $ 120,000 $ 112,020 $ 104,040 $ 96,060
Año 4 $ 120,000 $ 112,020 $ 104,040 $ 96,060
Año 5 $ 120,000 $ 112,020 $ 104,040 $ 96,060

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 150,000 $ 139,980 $ 129,960 $ 120,000
Año 2 $ 150,000 $ 139,980 $ 129,960 $ 120,000
Año 3 $ 150,000 $ 139,980 $ 129,960 $ 120,000
Año 4 $ 150,000 $ 139,980 $ 129,960 $ 120,000
Año 5 $ 150,000 $ 139,980 $ 129,960 $ 120,000
Forraje 18kg/dia 45$ /kg 64*18*45*30*3

Tabla de ingresos
T1 T2 T3 T4
Año 1 $ 138,510,000 $ 131,220,000 $ 123,930,000 $ 116,640,000
Año 2 $ 110,808,000 $ 104,976,000 $ 99,144,000 $ 93,312,000
Año 3 $ 88,646,400 $ 83,980,800 $ 79,315,200 $ 74,649,600
Año 4 $ 70,931,700 $ 67,213,800 $ 63,495,900 $ 59,778,000
Año 5 $ 56,789,100 $ 53,800,200 $ 50,811,300 $ 47,822,400

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 173,137,500 $ 164,025,000 $ 154,912,500 $ 145,800,000
Año 2 $ 173,137,500 $ 164,025,000 $ 154,912,500 $ 145,800,000
Año 3 $ 173,137,500 $ 164,025,000 $ 154,912,500 $ 145,800,000
Año 4 $ 173,137,500 $ 164,025,000 $ 154,912,500 $ 145,800,000
Año 5 $ 173,137,500 $ 164,025,000 $ 154,912,500 $ 145,800,000
 Tabla Ingreso (2000-1600)
T1 T2 T3 T4
100 Año 1 $ 145,800,000 $ 136,104,300 $ 126,408,600 $ 116,712,900
80 Año 2 $ 145,800,000 $ 136,104,300 $ 126,408,600 $ 116,712,900
64 Año 3 $ 145,800,000 $ 136,104,300 $ 126,408,600 $ 116,712,900
51 Año 4 $ 145,800,000 $ 136,104,300 $ 126,408,600 $ 116,712,900
41 Año 5 $ 145,800,000 $ 136,104,300 $ 126,408,600 $ 116,712,900

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 182,250,000 $ 170,075,700 $ 157,901,400 $ 145,800,000
Año 2 $ 182,250,000 $ 170,075,700 $ 157,901,400 $ 145,800,000
Año 3 $ 182,250,000 $ 170,075,700 $ 157,901,400 $ 145,800,000
Año 4 $ 182,250,000 $ 170,075,700 $ 157,901,400 $ 145,800,000
Año 5 $ 182,250,000 $ 170,075,700 $ 157,901,400 $ 145,800,000
Concentrado 3kg/dia 250$ /kg

Tabla de ingresos
T1 T2 T3 T4
Año 1 $ 128,250,000 $ 121,500,000 $ 114,750,000 $ 108,000,000
Año 2 $ 102,600,000 $ 97,200,000 $ 91,800,000 $ 86,400,000
Año 3 $ 82,080,000 $ 77,760,000 $ 73,440,000 $ 69,120,000
Año 4 $ 65,677,500 $ 62,235,000 $ 58,792,500 $ 55,350,000
Año 5 $ 52,582,500 $ 49,815,000 $ 47,047,500 $ 44,280,000

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 160,312,500 $ 151,875,000 $ 143,437,500 $ 135,000,000
Año 2 $ 160,312,500 $ 151,875,000 $ 143,437,500 $ 135,000,000
Año 3 $ 160,312,500 $ 151,875,000 $ 143,437,500 $ 135,000,000
Año 4 $ 160,312,500 $ 151,875,000 $ 143,437,500 $ 135,000,000
Año 5 $ 160,312,500 $ 151,875,000 $ 143,437,500 $ 135,000,000
 Tabla Ingreso (2000-1600)
T1 T2 T3 T4
Año 1 $ 135,000,000 $ 126,022,500 $ 117,045,000 $ 108,067,500
Año 2 $ 135,000,000 $ 126,022,500 $ 117,045,000 $ 108,067,500
Año 3 $ 135,000,000 $ 126,022,500 $ 117,045,000 $ 108,067,500
Año 4 $ 135,000,000 $ 126,022,500 $ 117,045,000 $ 108,067,500
Año 5 $ 135,000,000 $ 126,022,500 $ 117,045,000 $ 108,067,500

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $ 168,750,000 $ 157,477,500 $ 146,205,000 $ 135,000,000
Año 2 $ 168,750,000 $ 157,477,500 $ 146,205,000 $ 135,000,000
Año 3 $ 168,750,000 $ 157,477,500 $ 146,205,000 $ 135,000,000
Año 4 $ 168,750,000 $ 157,477,500 $ 146,205,000 $ 135,000,000
Año 5 $ 168,750,000 $ 157,477,500 $ 146,205,000 $ 135,000,000
Sales Minerales

Tabla de ingresos
T1 T2 T3 T4
Año 1 $2,280,000 $2,160,000 $2,040,000 $1,920,000
Año 2 $1,824,000 $1,728,000 $1,632,000 $1,536,000
Año 3 $1,459,200 $1,382,400 $1,305,600 $1,228,800
Año 4 $1,167,600 $1,106,400 $1,045,200 $ 984,000
Año 5 $ 934,800 $ 885,600 $ 836,400 $ 787,200

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $2,850,000 $2,700,000 $2,550,000 $2,400,000
Año 2 $2,850,000 $2,700,000 $2,550,000 $2,400,000
Año 3 $2,850,000 $2,700,000 $2,550,000 $2,400,000
Año 4 $2,850,000 $2,700,000 $2,550,000 $2,400,000
Año 5 $2,850,000 $2,700,000 $2,550,000 $2,400,000
 Tabla Ingreso (2000-1600)
T1 T2 T3 T4
Año 1 $2,400,000 $2,240,400 $2,080,800 $1,921,200
Año 2 $2,400,000 $2,240,400 $2,080,800 $1,921,200
Año 3 $2,400,000 $2,240,400 $2,080,800 $1,921,200
Año 4 $2,400,000 $2,240,400 $2,080,800 $1,921,200
Año 5 $2,400,000 $2,240,400 $2,080,800 $1,921,200

Tabla Ingreso (2500-2000)

T1 T2 T3 T4
Año 1 $3,000,000 $2,799,600 $2,599,200 $2,400,000
Año 2 $3,000,000 $2,799,600 $2,599,200 $2,400,000
Año 3 $3,000,000 $2,799,600 $2,599,200 $2,400,000
Año 4 $3,000,000 $2,799,600 $2,599,200 $2,400,000
Año 5 $3,000,000 $2,799,600 $2,599,200 $2,400,000
 42
46 Toros Mueren 1% 0.46 45.54

Trimestre T1 T2 T3 T4 Trimestre
Año 1 3280500 3207600 3134700 3061800 Año 1
Año 2 3061800 3061800 3061800 3061800 Año 2
Año 3 3061800 3061800 3061800 3061800 Año 3
Año 4 3061800 3061800 3061800 3061800 Año 4
Año 5 3061800 3061800 3061800 3061800 Año 5
46 Toros Mueren 3% 1.38 44.62

Trimestre T1 T2 T3 T4 Trimestre
Año 1 Año 1
Año 2 Año 2
Año 3 Año 3
Año 4 Año 4
Año 5 Año 5

46*18*45*30*3
46 Toros Mueren 2% 0.92 45.08

T1 T2 T3 T4
46 46 46 46
46 46 46 46
46 0 0 0
46 0 0 0
46 0 0 0
46 Toros Mueren 4% 1.84 44.16

T1 T2 T3 T4 Precio por toro mas actual

46 46 46 46 $ 783,474
46 46 46 46
46 46 46 46 $ 36,000,000 5 Años
46 46 46 46
46 46 46 46
Cantidad de toros 46

540000
$ 67