{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Hoja1","Instrucciones","Calculadora BCCBA","Listas","PDF","Opciones Avanzadas","Soja 1ª","Trigo + Soja 2ª","Maíz temprano","Maíz tardío"],"not_rendered":{"charts":10,"images":35,"macros":1,"external_links":0,"defined_names":1,"comments":11,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Hoja1","index":0,"n_rows":24,"n_cols":13,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"impuesto",0.3,0]
[null,null,null,null,null,null,null,null,null,"costos",0.6,0]
[null,null,null,null,null,null,null,null,null,"resultado positivo",0.1,0]
[null,null,null,null,null,null,null,null,null,"resultado negativo",0,0,{"$f":"IF(K21=0,J22&\":\"&\" \"&TEXT(K22,\"##%\"),\"Ganancia:\"&\" \"&TEXT(K21,\"##%\"))","v":"Ganancia: 10%"}]
[]
[null,null,null,null,null,null,null,null,null,null,3,9800]

{"sheet":"Instrucciones","index":1,"n_rows":161,"n_cols":2,"rows_kept":161,"cut":false,"hidden":false,"merged":[[160,1,172,5],[19,1,20,9],[0,1,0,10]]}
[null,"Calculadora de Márgenes Agrícolas BCCBA"]
[]
[null,"Paso 1:"]
[]
[null,"Dirigirse a la calculadora haciendo click en la imagen de la derecha, o en el botón \"Calcualdora\"que se "]
[null,"encuentra al final de las instrucciones."]
[null,"EVITAR AGREGAR/QUITAR FILAS Y COLUMNAS EN ESTE EXCEL PARA SU CORRECTO FUNCIONAMIENTO."]
[]
[]
[null,"Paso 2:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Seleccionar el departamento en el cual se encuentra su campo, dando click\nen el recuadro que dice \"¿En qué departamento se ubica su campo?\"."]
[]
[null,"Esto abrirá una lista desplegable donde podrá seleccionar el departamento."]
[]
[null,"Paso 3:"]
[]
[null,"Al seleccionar el departamento, el Excel se completará con los datos de"]
[null,"costos y rendimientos de los distintos cultivos de nuestra base de datos."]
[]
[null,"Si así lo desea, puede cambiar las celdas en amarillo con los datos de su"]
[null,"campo para tener una estimación más certera de su rentabilidad."]
[]
[null,"Al cambiar el nivel de derechos de exportación, estos se veran reflejados"]
[null,"en el precio disponible que aparece en la tabla de resultados."]
[]
[null,"El precio disponible resulta de descontarle al precio de exportación FOB"]
[null,"los gastos portuarios, comerciales e impuestos (incluidos los derechos de "]
[null,"exportación)."]
[]
[null,"* Tambien se puede cambiar el precio FOB y valor del dólar de cada cultivo,"]
[null,"aunque no se recomienda porque se encuentan actualizados quincenalmente."]
[]
[]
[]
[null,"Paso 4:"]
[]
[null,"Para más flexibilidad, se puede seleccionar la opción \"Modificá tus propios costos\""]
[null,"haciendo click en el botón señalado. Esto lo llevará a una hoja de cálculo donde"]
[null,"podrá decidir la distancia al puerto, el costo de arrendamiento, los costos de"]
[null,"labranzas, cosecha, fertilizantes y otros insumos, como se aprecia en la imagen."]
[null,"El botón \"Guardar\" guardará los cambios ingresados y lo llevará de nuevo a la "]
[null,"calculadora. El botón \"Restablecer\" borrará los datos modificados y volverá a"]
[null,"ingresar los valores originales para el departamento, desde nuestra base de datos. "]
[null,"El botón \"No Guardar\" lo llevará de vuelta a la calculadora sin guardar ningún cambio."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Paso 5:"]
[]
[null,"Los resultados se mostrarán en la tabla de resultados"]
[null,"(imagen de la derecha), y en los gráficos debajo de ésta."]
[]
[null,"La tabla de resultados muestra:"]
[null,"Ingresos Totales"]
[null,"Costos Directos"]
[null,"Gastos Comerciales"]
[null,"Margen Bruto"]
[null,"Rendimiento de Indiferencia"]
[null,"Costos Indirectos"]
[null,"Resultado Operativo"]
[null,"Impuestos"]
[null,"Margen Neto"]
[null,"Intereses sobre el capital invertido"]
[null,"Resultado Económico"]
[null,"Rentabilidad de la Actividad"]
[]
[null,"Se detallaran al final de las instrucciones."]
[]
[]
[null,"Paso 6:"]
[]
[null,"Para realizar el Análisis de Sensibilidad de la Rentabilidad"]
[null,"se debe hacer click en el boton \"Hacer Analisis\"."]
[]
[null,"El Análisis de sensibilidad muestra la rentabilidad que se"]
[null,"obtendría combinando distintos valores de rendimiento"]
[null,"y precios disponibles. Las celdas con fondo naranja claro"]
[null,"son las combinaciones más probables, ya que estos"]
[null,"precios y rendimientos estan muy cerca de los colocados"]
[null,"por el productor cuando se llenan los datos."]
[]
[]
[]
[]
[]
[null,"Paso 7:"]
[]
[null,"Al finalizar, podrá guardar un resumen de lo que ha hecho."]
[null,"Para guardarlo como un PDF, seleccione el botón \"Guardar"]
[null,"en PDF\". Para guardar en formato Excel seleccione el botón "]
[null,"\"Guardar en Excel\"."]
[]
[null,"Tener en cuenta que la calculadora tiene fecha de expiración"]
[null,"cada 15 días para poder actualizar la información de la misma,"]
[null,"por lo que se sugiere guardar lo ya trabajado en otro archivo."]
[]
[]
[null,"Ingresos totales: Es el ingreso que resulta de vender la producción de una hectárea al precio disponible en el puerto de"]
[null,"Rosario (precio que recibe el productor en mano). En la tabla, resulta de multiplicar el rendimiento por el precio."]
[null,"Costos directos: Son los costos que estan directamente relacionados con la cantidad de hectáreas sembradas y del nivel"]
[null,"de producción. Ejemplo de estos costos son: agroquímicos y tareas de labranza."]
[null,"Gastos comerciales: Son los gastos incurridos en la comercialización del cultivo. Incluye el costo del flete para llevar la "]
[null,"mercadería al puerto de rosario, comisiones del acopio, paritarias, zarandeo, secado, etc."]
[null,"Margen Bruto: Es el ingreso que le queda al productor luego de pagar los costos directos y gastos comerciales."]
[null,"Rendimiento de indiferencia: Con las condiciones descritas, indica cuál debería ser el rendimiento del cultivo para"]
[null,"lograr un márgen bruto igual a cero."]
[null,"Costos indirectos: Son los costos que no se encuentran relacionados al nivel de producción, como el arrendamiento,"]
[null,"gastos en personal, gastos en movilidad, gastos de oficina, etc. El gasto en personal incluye el salario de una persona"]
[null,"encargada de la dirección del campo y un peón."]
[null,"Resultado Operativo: Es el dinero que le queda al productor luego de pagar todos los costos (costos directos e indirectos"]
[null,"y gastos comerciales)."]
[null,"Impuestos: Agrega el impuesto a las ganancias, impuesto a los sellos y el impuestos a los creditos y debitos bancarios."]
[null,"Margen Neto: Es el dinero que le queda al productor luego de pagar todos los costos  e impuestos."]
[null,"Intereses: Es el ingreso que se deja de percibir para realizar la inversión en esta actividad (costo de inmovilizar el capital). "]
[null,"En la tabla se calculó como el 0,25% anual de la inversión inicial en dolares."]
[null,"Inversión inicial: Se considero como la suma de los costos indirectos y directos, a excepción del costo de cosecha."]
[null,"Resultado Económico: Es la medida de rentabilidad final del cultivo. Resulta de restarle al margen neto los intereses."]
[null,"Este resultado incluye el costo de oportunidad tanto de la tierra (arrendamiento), como del trabajo propio (administración"]
[null,"del campo) y del dinero invertido inicialmente."]
[null,"Costo de oportunidad: Cuando hablamos de costo de oportunidad hacemos referencia al dinero que se podría haber"]
[null,"obtenido al destinar los recursos en una actividad alternativa. Por ejemplo, una persona que trabaje en su campo tiene el"]
[null,"costo de su tiempo, ya que podría estar trabajando en otro sitio y percibir un salario. Si esta persona no administrase su"]
[null,"campo, debería contratar a un encargado."]
[null,"Rentabilidad de la Actividad: Es la tasa de rentabilidad que se obtendría con el cultivo. Resulta de dividir el Resultado"]
[null,"Economico por la inversión inicial."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nota: La calculadora dejará de funcionar el día 30/08/2021. \nSe deberá descargar nuevamente desde http://www.bccba.com.ar/calculadora-margenes-2020-8853.html"]

{"sheet":"Calculadora BCCBA","index":2,"n_rows":51,"n_cols":23,"rows_kept":51,"cut":false,"hidden":false,"merged":[[42,18,42,22],[43,16,49,16],[6,18,6,22],[7,16,13,16],[18,18,18,22],[19,16,25,16],[28,17,28,22],[27,17,27,22],[39,17,39,22],[40,17,40,22],[0,16,0,22],[20,1,20,2],[30,18,30,22],[31,16,37,16],[2,1,2,2],[0,1,0,9],[2,4,2,5],[2,17,2,19],[3,17,3,22],[4,17,4,22],[15,17,15,22],[16,17,16,22],[21,1,21,2],[22,1,22,2],[23,1,23,2]]}
[null,"PROVINCIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Analisis de Sensibilidad de la Rentabilidad "]
[]
[null,"Podés modificar los datos en amarillo",null,null,"Rentabilidad Campaña 2020/21\n Der. de export. 12% maíz, 12% trigo y 33% soja.",null,null,null,null,null,null,null,null,null,null,null,null,"Nota: Antes de ver el análisis clickear en \"Ejecutar\"."]
[null,null,null,null,"Rendimiento","qq/ha",{"$f":"+C6","v":35.539478158566148},{"$f":"TEXT(C5,\"0,#\")&\" || \"&TEXT(C7,\"0,#\")","v":"18,6 || 30,"},{"$f":"+C8","v":95.173118009824123},{"$f":"+C9","v":88.484966029806145},null,null,null,null,null,null,null,"SOJA"]
[null,"Rendimiento trigo",{"$f":"INDEX(Listas!$A$1:$G$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$5,Listas!$A$1:$G$1,0))","v":18.587258774334824},null,"Precio Disponible","USD/tn",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,3,FALSE)","v":344.36923173522496},{"$f":"TEXT('Trigo + Soja 2ª'!E143,\"##\")&\" || \"&TEXT('Trigo + Soja 2ª'!E144,\"##\")","v":"222 || 344"},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,3,FALSE)","v":209.94042423732617},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,3,FALSE)","v":188.91},null,"Rendimiento trigo",18.587258774334824,null,null,null,null,{"$f":"+\"DER. DE EXPORTACIÓN \"&TEXT(0.33,\"##%\")&\" A LA SOJA.\"","v":"DER. DE EXPORTACIÓN 33% A LA SOJA."}]
[null,"Rendimiento soja 1ª",{"$f":"INDEX(Listas!$A$1:$G$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$6,Listas!$A$1:$G$1,0))","v":35.539478158566148},null,"Ingresos Totales","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,4,FALSE)","v":1096.9142722806596},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,6,FALSE)","v":1395.5162375396453},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,4,FALSE)","v":1613.2456912013236},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,4,FALSE)","v":1459.8774420197224},null,"Rendimiento soja 1ª",31.8528536]
[null,"Rendimiento soja 2ª",{"$f":"INDEX(Listas!$A$1:$G$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$7,Listas!$A$1:$G$1,0))","v":30.023921620034237},null,"Costos Directos","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,5,FALSE)","v":280.32999775166485},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,7,FALSE)","v":500.54254103878498},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,5,FALSE)","v":422.63310370176237},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,5,FALSE)","v":431.11353363613978},null,"Rendimiento soja 2ª",28.55978318945553,null,null,null,null,null,"Rendimiento de soja (qq/ha)"]
[null,"Rendimiento maíz temprano",{"$f":"INDEX(Listas!$A$1:$G$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$8,Listas!$A$1:$G$1,0))","v":95.173118009824123},null,"Gastos Comerciales","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,6,FALSE)","v":135.18224268375835},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,8,FALSE)","v":162.56427068720058},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,6,FALSE)","v":314.9842925517375},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,6,FALSE)","v":326.65190934277155},null,"Rendimiento maíz temprano",76.843023303489062,null,null,null,"Precio  disp. (USD/Tn)",{"$f":"+G18","v":0.23128932786409934},29.459548157843251,31.959548157843251,34.459548157843251,36.959548157843251,39.459548157843251]
[null,"Rendimiento maíz tardío",{"$f":"INDEX(Listas!$A$1:$G$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$9,Listas!$A$1:$G$1,0))","v":88.484966029806145},null,"Margen Bruto","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,7,FALSE)","v":681.40203184523637},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,9,FALSE)","v":732.40942581365971},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,7,FALSE)","v":875.62829494782363},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,7,FALSE)","v":702.11199904081093},null,"Rendimiento maíz tardío",77.278992219560763,null,null,null,null,166,-0.32990429229710888,-0.26527042051530941,-0.20142406970649049,-0.13818940538364291,-7.5636301532530481E-2]
[null,null,null,null,"Rendimiento de Indiferencia","qq/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,8,FALSE)","v":12.065893295452655},"-",{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,8,FALSE)","v":35.134605397370436},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,8,FALSE)","v":40.112510877079636},null,null,null,null,null,null,null,196,-0.18709817195520889,-0.11110774686213926,-3.589713995890171E-2,1.4245993247437775E-2,6.1741079836065554E-2]
[null,"Precio DISPONIBLE trigo (USD/Tn.)",221.66,null,"Costos Indirectos","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,9,FALSE)","v":442.45943788675174},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,10,FALSE)","v":482.40342649386571},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,9,FALSE)","v":454.2124887225857},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,9,FALSE)","v":458.16213956410303},null,null,null,null,null,null,null,226,-6.2194960423700228E-2,5.0710216733452747E-3,5.9808627531772095E-2,0.11414274272462616,0.16803400225693946]
[null,"Precio DISPONIBLE soja 1ª (USD/Tn.)",344.36923173522496,null,"Resultado Operativo","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,10,FALSE)","v":238.94259395848462},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,11,FALSE)","v":250.005999319794},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,10,FALSE)","v":421.41580622523793},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,10,FALSE)","v":243.9498594767079},null,null,null,null,null,null,null,256,2.1007320386188105E-2,8.188107488950909E-2,0.1422510665860065,0.20221203906745244,0.26172715365634236]
[null,"Precio DISPONIBLE maíz temprano (USD/Tn.)",209.94042423732617,null,"Impuestos","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,11,FALSE)","v":89.537475736360108},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,12,FALSE)","v":97.846458188236738},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,11,FALSE)","v":152.51587154481302},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,11,FALSE)","v":97.125419206199609},null,null,null,null,null,null,null,286,8.4256010938313225E-2,0.15012476845731199,0.21548854050359792,0.28043698432131642,0.34493551232698066]
[null,"Precio DISPONIBLE maíz tardío (USD/Tn.)",{"$f":"+(187.18+190.64)/2","v":188.91},null,"Margen Neto","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,12,FALSE)","v":149.40511822212451},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,13,FALSE)","v":152.15954113155726},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,12,FALSE)","v":268.89993468042491},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,12,FALSE)","v":146.82444027050829}]
[null,null,null,null,"Intereses sobre el Capital Invertido","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,13,FALSE)","v":0.80311747476452611},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,14,FALSE)","v":1.7291644281730514},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,13,FALSE)","v":1.1117713377204375},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,13,FALSE)","v":1.2806035659401718}]
[null,"Dólar a cosecha trigo (diciembre)",82.71,null,"Resultado Económico","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,14,FALSE)","v":148.60200074735999},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,15,FALSE)","v":150.43037670338421},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,14,FALSE)","v":267.78816334270448},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,14,FALSE)","v":145.54383670456812},null,null,null,null,null,null,null,"TRIGO + SOJA"]
[null,"Dólar a cosecha soja (mayo)",97.18,null,"Inversión inicial","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,15,FALSE)","v":642.49397981162087},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,16,FALSE)","v":691.6657712692205},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,15,FALSE)","v":762.35748872258569},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,15,FALSE)","v":768.36213956410302},null,null,null,null,null,null,null,{"$f":"+\"DER. DE EXPORTACIÓN \"&TEXT(0.12,\"##%\")&\" TRIGO, \"&TEXT(0.3,\"33%\")&\" SOJA.\"","v":"DER. DE EXPORTACIÓN 12% TRIGO, 33% SOJA."}]
[null,"Dólar a cosecha maíz temp. (abril)",92.86399999999999,null,"Rentabilidad de la Actividad","%",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,16,FALSE)","v":0.23128932786409934},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$158:$AF$174,17,FALSE)","v":0.21748998280967621},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,16,FALSE)","v":0.35126324238175083},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,16,FALSE)","v":0.18942088529652973}]
[null,"Dólar a cosecha maíz tardío (julio)",96.91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendimiento de soja (qq/ha)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio  disp. (USD/Tn)",{"$f":"+H18","v":0.21748998280967621},18.55219704507012,23.55219704507012,28.55219704507012,33.552197045070116,38.552197045070116]
[null,"Links utiles para cambiar datos de las variables",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,-0.29692627953446132,-0.17845056712196433,-6.2165972264636438E-2,1.714809354925358E-2,8.8454105599555896E-2]
[null,"Rendimientos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,-0.23337644508292354,-9.3781549724824845E-2,1.2824438859596327E-2,9.9355902658318118E-2,0.18430148353099787]
[null,"Precio FOB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,-0.17692091828974973,-2.6707854073925407E-2,7.3695929070114449E-2,0.17230851445210846,0.26932800494014075]
[null,"Dólar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256,-0.12643455473845053,1.6912678375522388E-2,0.12809673252572917,0.23748560201930488,0.34526821662805013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,-8.1018191117615795E-2,5.6141487958254847E-2,0.17700653699301705,0.29606738040684588,0.41350474652956698]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAÍZ TEMPRANO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"DER. DE EXPORTACIÓN \"&TEXT(0.12,\"##%\")&\" MAÍZ, \"&TEXT(0.3,\"33%\")&\" SOJA.\"","v":"DER. DE EXPORTACIÓN 12% MAÍZ, 33% SOJA."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendimiento de maíz (qq/ha)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio  disp. (USD/Tn)",{"$f":"+I18","v":0.35126324238175083},76.91593325668596,81.91593325668596,86.91593325668596,91.91593325668596,96.91593325668596]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132.5,1.7331949302154914E-3,4.6326824459328633E-2,9.3264546514868124E-2,0.13712299364592093,0.18052965865217255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139.5,5.838871194578623E-2,0.10655165084753722,0.15704269885619918,0.20444397957696381,0.25138058016075038]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146.5,0.11494172784216981,0.16666057818683427,0.22069078220844743,0.27161995119864002,0.32207077864929301]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153.5,0.1713925205353857,0.22665394071671011,0.2842091940598041,0.33865137656392369,0.39260080039064466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160.5,0.2277413669376592,0.28653207139267844,0.3475983302804877,0.40553872171368249,0.4629711891848548]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAÍZ TARDÍO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"DER. DE EXPORTACIÓN \"&TEXT(0.12,\"##%\")&\" MAÍZ, \"&TEXT(0.3,\"33%\")&\" SOJA.\"","v":"DER. DE EXPORTACIÓN 12% MAÍZ, 33% SOJA."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendimiento de maíz (qq/ha)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio disp. (USD/Tn)",{"$f":"+J18","v":0.18942088529652973},59.091015314727898,67.091015314727898,75.091015314727898,83.091015314727898,91.091015314727898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,-0.33979565460229461,-0.23967965579142705,-0.14029562451729205,-4.1676685339588015E-2,2.3172219245552905E-2]
[null,"Contacto:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,-0.27234912409487227,-0.163311570840944,-5.5054539463464662E-2,2.1377195991090742E-2,8.9496329587075207E-2]
[null,"economia@bccba.org.ar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,-0.20499594831046047,-8.7063283304596964E-2,7.3082681063970792E-3,8.1922714228939944E-2,0.15567994052984474]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,-0.13773593356058525,-1.8770260783597264E-2,6.2087306751485251E-2,0.14235114154347106,0.22172349804730807]
[null,"www.bccba.com.ar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,-7.0568886692210009E-2,3.0247568187947858E-2,0.11677050900378549,0.2026628172754027,0.28762744622742725]
[null,"Tel: 54 351 4229637. Int: 140"]
[null,"Tel: 54 351 4253716. Int: 140"]

{"sheet":"Listas","index":3,"n_rows":135,"n_cols":70,"rows_kept":135,"cut":false,"hidden":true,"merged":[[18,18,19,18],[18,19,19,19],[18,27,19,27],[18,28,19,28],[12,42,20,42],[12,41,20,41],[23,42,31,42],[34,42,42,42],[45,42,53,42],[1,42,9,42],[0,24,0,25],[0,27,0,28],[0,30,0,31],[1,41,9,41],[23,41,31,41],[34,41,42,41],[45,41,53,41],[0,9,0,10],[0,11,0,12],[0,13,0,14],[0,18,0,19],[0,21,0,22]]}
["Deptos","Rendimiento trigo","Rendimiento soja 1ª","Rendimiento soja 2ª","Rendimiento maíz temprano","Rendimiento maíz tardío",null,null,null,"Soja",null,"Maíz",null,"Trigo",null,null,null,null,"Calculador Soja 1ª",null,null,"Calculador Soja 2ª",null,null,"Calculador Trigo",null,null,"Calculador Maíz Temprano",null,null,"Calculador Maíz Tardío",null,null,null,null,"Departamento","Arrendamiento",null,null,null,"Opciones avanzadas (completado por el usuario)","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["Calamuchita",11,30.344827586206893,24,80,100,null,null,null,"Rendimiento","Costos cosecha","Rendimiento","Costos cosecha","Rendimiento","Costos cosecha",null,null,null,"qq","Depto",null,"qq","Depto",null,"qq","Depto",null,"qq","Depto",null,"qq","Depto",null,null,null,"Calamuchita",10.203416202545165,null,null,null,"Servicios de Labranza","Estos datos son los ingresados en opciones avanzadas","SOJA DE 1ª",{"$f":"+'Soja 1ª'!F24+'Soja 1ª'!F25+'Soja 1ª'!F41","v":65.5},{"$f":"+'Soja 1ª'!G24+'Soja 1ª'!G25+'Soja 1ª'!G41","v":0},{"$f":"+'Soja 1ª'!H24+'Soja 1ª'!H25+'Soja 1ª'!H41","v":65.5},{"$f":"+'Soja 1ª'!I24+'Soja 1ª'!I25+'Soja 1ª'!I41","v":0},{"$f":"+'Soja 1ª'!J24+'Soja 1ª'!J25+'Soja 1ª'!J41","v":65.5},{"$f":"+'Soja 1ª'!K24+'Soja 1ª'!K25+'Soja 1ª'!K41","v":65.5},{"$f":"+'Soja 1ª'!L24+'Soja 1ª'!L25+'Soja 1ª'!L41","v":0},{"$f":"+'Soja 1ª'!M24+'Soja 1ª'!M25+'Soja 1ª'!M41","v":65.5},{"$f":"+'Soja 1ª'!N24+'Soja 1ª'!N25+'Soja 1ª'!N41","v":65.5},{"$f":"+'Soja 1ª'!O24+'Soja 1ª'!O25+'Soja 1ª'!O41","v":0},{"$f":"+'Soja 1ª'!P24+'Soja 1ª'!P25+'Soja 1ª'!P41","v":0},{"$f":"+'Soja 1ª'!Q24+'Soja 1ª'!Q25+'Soja 1ª'!Q41","v":65.5},{"$f":"+'Soja 1ª'!R24+'Soja 1ª'!R25+'Soja 1ª'!R41","v":0},{"$f":"+'Soja 1ª'!S24+'Soja 1ª'!S25+'Soja 1ª'!S41","v":65.5},{"$f":"+'Soja 1ª'!T24+'Soja 1ª'!T25+'Soja 1ª'!T41","v":65.5},{"$f":"+'Soja 1ª'!U24+'Soja 1ª'!U25+'Soja 1ª'!U41","v":65.5},{"$f":"+'Soja 1ª'!V24+'Soja 1ª'!V25+'Soja 1ª'!V41","v":65.5},{"$f":"+'Soja 1ª'!W24+'Soja 1ª'!W25+'Soja 1ª'!W41","v":0},{"$f":"+'Soja 1ª'!X24+'Soja 1ª'!X25+'Soja 1ª'!X41","v":0},{"$f":"+'Soja 1ª'!Y24+'Soja 1ª'!Y25+'Soja 1ª'!Y41","v":65.5},{"$f":"+'Soja 1ª'!Z24+'Soja 1ª'!Z25+'Soja 1ª'!Z41","v":65.5},{"$f":"+'Soja 1ª'!AA24+'Soja 1ª'!AA25+'Soja 1ª'!AA41","v":0},{"$f":"+'Soja 1ª'!AB24+'Soja 1ª'!AB25+'Soja 1ª'!AB41","v":65.5},{"$f":"+'Soja 1ª'!AC24+'Soja 1ª'!AC25+'Soja 1ª'!AC41","v":65.5},{"$f":"+'Soja 1ª'!AD24+'Soja 1ª'!AD25+'Soja 1ª'!AD41","v":65.5},{"$f":"+'Soja 1ª'!AE24+'Soja 1ª'!AE25+'Soja 1ª'!AE41","v":65.5},{"$f":"+'Soja 1ª'!AF24+'Soja 1ª'!AF25+'Soja 1ª'!AF41","v":65.38548020421446}]
["Colón",14.558271143933963,38.791139240506325,31,85,90,null,null,null,8,{"$f":"+K4-(K5-K4)+9","v":5626},44,{"$f":"+M4","v":8375},6,4480,null,null,null,"Inicial",{"$f":"IF(ISBLANK(T5),\"\",INT(INT(T5)/2)*2)","v":30},null,"Inicial",{"$f":"IF(ISBLANK(W5),\"\",INT(INT(W5)/2)*2)","v":28},null,"Inicial",{"$f":"IF(ISBLANK(Z5),\"\",INT(INT(Z5)/2)*2)","v":18},null,"Inicial",{"$f":"IF(ISBLANK(AC5),\"\",INT((INT(AC5)+2)/4)*4-2)","v":74},null,"Inicial",{"$f":"IF(ISBLANK(AF5),\"\",INT((INT(AF5)+2)/4)*4-2)","v":74},null,null,null,"Colón",9.4012070780215051,null,null,null,"Servicios de Cosecha",null,null,{"$f":"+'Soja 1ª'!F43","v":80.295455826795646},{"$f":"+'Soja 1ª'!G43","v":0},{"$f":"+'Soja 1ª'!H43","v":80.295455826795646},{"$f":"+'Soja 1ª'!I43","v":0},{"$f":"+'Soja 1ª'!J43","v":80.295455826795646},{"$f":"+'Soja 1ª'!K43","v":80.295455826795646},{"$f":"+'Soja 1ª'!L43","v":0},{"$f":"+'Soja 1ª'!M43","v":80.295455826795646},{"$f":"+'Soja 1ª'!N43","v":80.295455826795646},{"$f":"+'Soja 1ª'!O43","v":0},{"$f":"+'Soja 1ª'!P43","v":0},{"$f":"+'Soja 1ª'!Q43","v":80.295455826795646},{"$f":"+'Soja 1ª'!R43","v":0},{"$f":"+'Soja 1ª'!S43","v":80.295455826795646},{"$f":"+'Soja 1ª'!T43","v":80.295455826795646},{"$f":"+'Soja 1ª'!U43","v":80.295455826795646},{"$f":"+'Soja 1ª'!V43","v":80.295455826795646},{"$f":"+'Soja 1ª'!W43","v":0},{"$f":"+'Soja 1ª'!X43","v":0},{"$f":"+'Soja 1ª'!Y43","v":80.295455826795646},{"$f":"+'Soja 1ª'!Z43","v":80.295455826795646},{"$f":"+'Soja 1ª'!AA43","v":0},{"$f":"+'Soja 1ª'!AB43","v":80.295455826795646},{"$f":"+'Soja 1ª'!AC43","v":80.295455826795646},{"$f":"+'Soja 1ª'!AD43","v":80.295455826795646},{"$f":"+'Soja 1ª'!AE43","v":80.295455826795646},{"$f":"+'Soja 1ª'!AF43","v":80.295455826795646}]
["Gral. Roca",21.5,27.984496124031004,20,80,70,null,null,null,{"$f":"+J5-2","v":10},5599,46,8375,8,4480,null,null,null,"Final",{"$f":"IF(ISBLANK(T5),\"\",T3+2)","v":32},null,"Final",{"$f":"IF(ISBLANK(W5),\"\",W3+2)","v":30},null,"Final",{"$f":"IF(ISBLANK(Z5),\"\",Z3+2)","v":20},null,"Final",{"$f":"IF(ISBLANK(AC5),\"\",AC3+4)","v":78},null,"Final",{"$f":"IF(ISBLANK(AF5),\"\",AF3+4)","v":78},null,null,null,"Gral. Roca",9.3393595862525238,null,null,null,"Herbicida",null,null,{"$f":"+'Soja 1ª'!F26+'Soja 1ª'!F27+'Soja 1ª'!F28+'Soja 1ª'!F29+'Soja 1ª'!F30+'Soja 1ª'!F35","v":49.458999999999996},{"$f":"+'Soja 1ª'!G26+'Soja 1ª'!G27+'Soja 1ª'!G28+'Soja 1ª'!G29+'Soja 1ª'!G30+'Soja 1ª'!G35","v":0},{"$f":"+'Soja 1ª'!H26+'Soja 1ª'!H27+'Soja 1ª'!H28+'Soja 1ª'!H29+'Soja 1ª'!H30+'Soja 1ª'!H35","v":49.458999999999996},{"$f":"+'Soja 1ª'!I26+'Soja 1ª'!I27+'Soja 1ª'!I28+'Soja 1ª'!I29+'Soja 1ª'!I30+'Soja 1ª'!I35","v":0},{"$f":"+'Soja 1ª'!J26+'Soja 1ª'!J27+'Soja 1ª'!J28+'Soja 1ª'!J29+'Soja 1ª'!J30+'Soja 1ª'!J35","v":49.458999999999996},{"$f":"+'Soja 1ª'!K26+'Soja 1ª'!K27+'Soja 1ª'!K28+'Soja 1ª'!K29+'Soja 1ª'!K30+'Soja 1ª'!K35","v":49.458999999999996},{"$f":"+'Soja 1ª'!L26+'Soja 1ª'!L27+'Soja 1ª'!L28+'Soja 1ª'!L29+'Soja 1ª'!L30+'Soja 1ª'!L35","v":0},{"$f":"+'Soja 1ª'!M26+'Soja 1ª'!M27+'Soja 1ª'!M28+'Soja 1ª'!M29+'Soja 1ª'!M30+'Soja 1ª'!M35","v":49.458999999999996},{"$f":"+'Soja 1ª'!N26+'Soja 1ª'!N27+'Soja 1ª'!N28+'Soja 1ª'!N29+'Soja 1ª'!N30+'Soja 1ª'!N35","v":49.458999999999996},{"$f":"+'Soja 1ª'!O26+'Soja 1ª'!O27+'Soja 1ª'!O28+'Soja 1ª'!O29+'Soja 1ª'!O30+'Soja 1ª'!O35","v":0},{"$f":"+'Soja 1ª'!P26+'Soja 1ª'!P27+'Soja 1ª'!P28+'Soja 1ª'!P29+'Soja 1ª'!P30+'Soja 1ª'!P35","v":0},{"$f":"+'Soja 1ª'!Q26+'Soja 1ª'!Q27+'Soja 1ª'!Q28+'Soja 1ª'!Q29+'Soja 1ª'!Q30+'Soja 1ª'!Q35","v":49.458999999999996},{"$f":"+'Soja 1ª'!R26+'Soja 1ª'!R27+'Soja 1ª'!R28+'Soja 1ª'!R29+'Soja 1ª'!R30+'Soja 1ª'!R35","v":0},{"$f":"+'Soja 1ª'!S26+'Soja 1ª'!S27+'Soja 1ª'!S28+'Soja 1ª'!S29+'Soja 1ª'!S30+'Soja 1ª'!S35","v":49.458999999999996},{"$f":"+'Soja 1ª'!T26+'Soja 1ª'!T27+'Soja 1ª'!T28+'Soja 1ª'!T29+'Soja 1ª'!T30+'Soja 1ª'!T35","v":49.458999999999996},{"$f":"+'Soja 1ª'!U26+'Soja 1ª'!U27+'Soja 1ª'!U28+'Soja 1ª'!U29+'Soja 1ª'!U30+'Soja 1ª'!U35","v":49.458999999999996},{"$f":"+'Soja 1ª'!V26+'Soja 1ª'!V27+'Soja 1ª'!V28+'Soja 1ª'!V29+'Soja 1ª'!V30+'Soja 1ª'!V35","v":49.458999999999996},{"$f":"+'Soja 1ª'!W26+'Soja 1ª'!W27+'Soja 1ª'!W28+'Soja 1ª'!W29+'Soja 1ª'!W30+'Soja 1ª'!W35","v":0},{"$f":"+'Soja 1ª'!X26+'Soja 1ª'!X27+'Soja 1ª'!X28+'Soja 1ª'!X29+'Soja 1ª'!X30+'Soja 1ª'!X35","v":0},{"$f":"+'Soja 1ª'!Y26+'Soja 1ª'!Y27+'Soja 1ª'!Y28+'Soja 1ª'!Y29+'Soja 1ª'!Y30+'Soja 1ª'!Y35","v":49.458999999999996},{"$f":"+'Soja 1ª'!Z26+'Soja 1ª'!Z27+'Soja 1ª'!Z28+'Soja 1ª'!Z29+'Soja 1ª'!Z30+'Soja 1ª'!Z35","v":49.458999999999996},{"$f":"+'Soja 1ª'!AA26+'Soja 1ª'!AA27+'Soja 1ª'!AA28+'Soja 1ª'!AA29+'Soja 1ª'!AA30+'Soja 1ª'!AA35","v":0},{"$f":"+'Soja 1ª'!AB26+'Soja 1ª'!AB27+'Soja 1ª'!AB28+'Soja 1ª'!AB29+'Soja 1ª'!AB30+'Soja 1ª'!AB35","v":49.458999999999996},{"$f":"+'Soja 1ª'!AC26+'Soja 1ª'!AC27+'Soja 1ª'!AC28+'Soja 1ª'!AC29+'Soja 1ª'!AC30+'Soja 1ª'!AC35","v":49.458999999999996},{"$f":"+'Soja 1ª'!AD26+'Soja 1ª'!AD27+'Soja 1ª'!AD28+'Soja 1ª'!AD29+'Soja 1ª'!AD30+'Soja 1ª'!AD35","v":49.458999999999996},{"$f":"+'Soja 1ª'!AE26+'Soja 1ª'!AE27+'Soja 1ª'!AE28+'Soja 1ª'!AE29+'Soja 1ª'!AE30+'Soja 1ª'!AE35","v":49.458999999999996},{"$f":"+'Soja 1ª'!AF26+'Soja 1ª'!AF27+'Soja 1ª'!AF28+'Soja 1ª'!AF29+'Soja 1ª'!AF30+'Soja 1ª'!AF35","v":49.381648909864161}]
["Gral. San Martín",15.490257164431293,34.462962962962955,30.8,60,85,null,null,null,{"$f":"+J6-2","v":12},5581,50,8559,{"$f":"+N6-2","v":10},4480,null,null,null,"Depto",{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},null,"Depto",{"$f":"+'Calculadora BCCBA'!M7","v":28.55978318945553},null,"Depto",{"$f":"+'Calculadora BCCBA'!M5","v":18.587258774334824},null,"Depto",{"$f":"+'Calculadora BCCBA'!M8","v":76.843023303489062},null,"Depto",{"$f":"+'Calculadora BCCBA'!M9","v":77.278992219560763},null,null,null,"Gral. San Martín",11.10484483798345,null,null,null,"Fertilizantes",null,null,{"$f":"+'Soja 1ª'!F33+'Soja 1ª'!F34","v":0},{"$f":"+'Soja 1ª'!G33+'Soja 1ª'!G34","v":0},{"$f":"+'Soja 1ª'!H33+'Soja 1ª'!H34","v":0},{"$f":"+'Soja 1ª'!I33+'Soja 1ª'!I34","v":0},{"$f":"+'Soja 1ª'!J33+'Soja 1ª'!J34","v":0},{"$f":"+'Soja 1ª'!K33+'Soja 1ª'!K34","v":0},{"$f":"+'Soja 1ª'!L33+'Soja 1ª'!L34","v":0},{"$f":"+'Soja 1ª'!M33+'Soja 1ª'!M34","v":0},{"$f":"+'Soja 1ª'!N33+'Soja 1ª'!N34","v":0},{"$f":"+'Soja 1ª'!O33+'Soja 1ª'!O34","v":0},{"$f":"+'Soja 1ª'!P33+'Soja 1ª'!P34","v":0},{"$f":"+'Soja 1ª'!Q33+'Soja 1ª'!Q34","v":0},{"$f":"+'Soja 1ª'!R33+'Soja 1ª'!R34","v":0},{"$f":"+'Soja 1ª'!S33+'Soja 1ª'!S34","v":0},{"$f":"+'Soja 1ª'!T33+'Soja 1ª'!T34","v":0},{"$f":"+'Soja 1ª'!U33+'Soja 1ª'!U34","v":0},{"$f":"+'Soja 1ª'!V33+'Soja 1ª'!V34","v":0},{"$f":"+'Soja 1ª'!W33+'Soja 1ª'!W34","v":0},{"$f":"+'Soja 1ª'!X33+'Soja 1ª'!X34","v":0},{"$f":"+'Soja 1ª'!Y33+'Soja 1ª'!Y34","v":0},{"$f":"+'Soja 1ª'!Z33+'Soja 1ª'!Z34","v":0},{"$f":"+'Soja 1ª'!AA33+'Soja 1ª'!AA34","v":0},{"$f":"+'Soja 1ª'!AB33+'Soja 1ª'!AB34","v":0},{"$f":"+'Soja 1ª'!AC33+'Soja 1ª'!AC34","v":0},{"$f":"+'Soja 1ª'!AD33+'Soja 1ª'!AD34","v":0},{"$f":"+'Soja 1ª'!AE33+'Soja 1ª'!AE34","v":0},{"$f":"+'Soja 1ª'!AF33+'Soja 1ª'!AF34","v":0}]
["Juárez Celman",17.934065683084199,36.30990099009901,30.3,80,97,null,null,null,14,5572,54,8751,{"$f":"+N7-2","v":12},4480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Juárez Celman",10.551503461056411,null,null,null,"Insecticidas",null,null,{"$f":"+'Soja 1ª'!F36+'Soja 1ª'!F37+'Soja 1ª'!F38","v":17.913499999999999},{"$f":"+'Soja 1ª'!G36+'Soja 1ª'!G37+'Soja 1ª'!G38","v":0},{"$f":"+'Soja 1ª'!H36+'Soja 1ª'!H37+'Soja 1ª'!H38","v":17.913499999999999},{"$f":"+'Soja 1ª'!I36+'Soja 1ª'!I37+'Soja 1ª'!I38","v":0},{"$f":"+'Soja 1ª'!J36+'Soja 1ª'!J37+'Soja 1ª'!J38","v":17.913499999999999},{"$f":"+'Soja 1ª'!K36+'Soja 1ª'!K37+'Soja 1ª'!K38","v":17.913499999999999},{"$f":"+'Soja 1ª'!L36+'Soja 1ª'!L37+'Soja 1ª'!L38","v":0},{"$f":"+'Soja 1ª'!M36+'Soja 1ª'!M37+'Soja 1ª'!M38","v":17.913499999999999},{"$f":"+'Soja 1ª'!N36+'Soja 1ª'!N37+'Soja 1ª'!N38","v":17.913499999999999},{"$f":"+'Soja 1ª'!O36+'Soja 1ª'!O37+'Soja 1ª'!O38","v":0},{"$f":"+'Soja 1ª'!P36+'Soja 1ª'!P37+'Soja 1ª'!P38","v":0},{"$f":"+'Soja 1ª'!Q36+'Soja 1ª'!Q37+'Soja 1ª'!Q38","v":17.913499999999999},{"$f":"+'Soja 1ª'!R36+'Soja 1ª'!R37+'Soja 1ª'!R38","v":0},{"$f":"+'Soja 1ª'!S36+'Soja 1ª'!S37+'Soja 1ª'!S38","v":17.913499999999999},{"$f":"+'Soja 1ª'!T36+'Soja 1ª'!T37+'Soja 1ª'!T38","v":17.913499999999999},{"$f":"+'Soja 1ª'!U36+'Soja 1ª'!U37+'Soja 1ª'!U38","v":17.913499999999999},{"$f":"+'Soja 1ª'!V36+'Soja 1ª'!V37+'Soja 1ª'!V38","v":17.913499999999999},{"$f":"+'Soja 1ª'!W36+'Soja 1ª'!W37+'Soja 1ª'!W38","v":0},{"$f":"+'Soja 1ª'!X36+'Soja 1ª'!X37+'Soja 1ª'!X38","v":0},{"$f":"+'Soja 1ª'!Y36+'Soja 1ª'!Y37+'Soja 1ª'!Y38","v":17.913499999999999},{"$f":"+'Soja 1ª'!Z36+'Soja 1ª'!Z37+'Soja 1ª'!Z38","v":17.913499999999999},{"$f":"+'Soja 1ª'!AA36+'Soja 1ª'!AA37+'Soja 1ª'!AA38","v":0},{"$f":"+'Soja 1ª'!AB36+'Soja 1ª'!AB37+'Soja 1ª'!AB38","v":17.913499999999999},{"$f":"+'Soja 1ª'!AC36+'Soja 1ª'!AC37+'Soja 1ª'!AC38","v":17.913499999999999},{"$f":"+'Soja 1ª'!AD36+'Soja 1ª'!AD37+'Soja 1ª'!AD38","v":17.913499999999999},{"$f":"+'Soja 1ª'!AE36+'Soja 1ª'!AE37+'Soja 1ª'!AE38","v":17.913499999999999},{"$f":"+'Soja 1ª'!AF36+'Soja 1ª'!AF37+'Soja 1ª'!AF38","v":17.913500000000006}]
["Marcos Juárez",27.698644479450298,43.768656716417908,35.299999999999997,115,105,null,null,null,16,5572,58,8952,{"$f":"+N8-2","v":14},4480,null,null,null,"Precios","Depto",null,"Precios","Depto",null,"Precios","Depto",null,"Precios","Depto",null,"Precios","Depto",null,null,null,"Marcos Juárez",16.409223899853874,null,null,null,"Fungicidas",null,null,{"$f":"+'Soja 1ª'!F39","v":12},{"$f":"+'Soja 1ª'!G39","v":0},{"$f":"+'Soja 1ª'!H39","v":12},{"$f":"+'Soja 1ª'!I39","v":0},{"$f":"+'Soja 1ª'!J39","v":12},{"$f":"+'Soja 1ª'!K39","v":12},{"$f":"+'Soja 1ª'!L39","v":0},{"$f":"+'Soja 1ª'!M39","v":12},{"$f":"+'Soja 1ª'!N39","v":12},{"$f":"+'Soja 1ª'!O39","v":0},{"$f":"+'Soja 1ª'!P39","v":0},{"$f":"+'Soja 1ª'!Q39","v":12},{"$f":"+'Soja 1ª'!R39","v":0},{"$f":"+'Soja 1ª'!S39","v":12},{"$f":"+'Soja 1ª'!T39","v":12},{"$f":"+'Soja 1ª'!U39","v":12},{"$f":"+'Soja 1ª'!V39","v":12},{"$f":"+'Soja 1ª'!W39","v":0},{"$f":"+'Soja 1ª'!X39","v":0},{"$f":"+'Soja 1ª'!Y39","v":12},{"$f":"+'Soja 1ª'!Z39","v":12},{"$f":"+'Soja 1ª'!AA39","v":0},{"$f":"+'Soja 1ª'!AB39","v":12},{"$f":"+'Soja 1ª'!AC39","v":12},{"$f":"+'Soja 1ª'!AD39","v":12},{"$f":"+'Soja 1ª'!AE39","v":12},{"$f":"+'Soja 1ª'!AF39","v":12}]
["Pte. R. Sáenz Peña",24.333333333333336,32.770270270270274,27.5,60,75,null,null,null,18,5746,62,9163,16,4480,null,null,null,"Inicial",{"$f":"IF(T3=\"\",\"\",VLOOKUP(T3,$J$3:$K$27,2,FALSE))","v":6779},null,"Inicial",{"$f":"IF(W3=\"\",\"\",VLOOKUP(W3,$J$3:$K$27,2,FALSE))","v":6588},null,"Inicial",{"$f":"IF(Z3=\"\",\"\",VLOOKUP(Z3,$N$3:$O$28,2,FALSE))","v":4480},null,"Inicial",{"$f":"IF(AC3=\"\",\"\",VLOOKUP(AC3,$L$3:$M$27,2,FALSE))","v":9859},null,"Inicial",{"$f":"IF(AF3=\"\",\"\",VLOOKUP(AF3,$L$3:$M$27,2,FALSE))","v":9859},null,null,null,"Pte. R. Sáenz Peña",10.471935795497259,null,null,null,"Curasemilla + Inoculante",null,null,{"$f":"+'Soja 1ª'!F32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!G32","v":0},{"$f":"+'Soja 1ª'!H32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!I32","v":0},{"$f":"+'Soja 1ª'!J32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!K32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!L32","v":0},{"$f":"+'Soja 1ª'!M32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!N32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!O32","v":0},{"$f":"+'Soja 1ª'!P32","v":0},{"$f":"+'Soja 1ª'!Q32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!R32","v":0},{"$f":"+'Soja 1ª'!S32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!T32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!U32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!V32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!W32","v":0},{"$f":"+'Soja 1ª'!X32","v":0},{"$f":"+'Soja 1ª'!Y32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!Z32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!AA32","v":0},{"$f":"+'Soja 1ª'!AB32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!AC32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!AD32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!AE32","v":5.9200000000000008},{"$f":"+'Soja 1ª'!AF32","v":5.9200000000000026}]
["Río Cuarto",16.579624309780854,36.267289719626163,28.4,82.5,93.75,null,null,null,20,5920,66,9384,18,4480,null,null,null,"Final",{"$f":"IF(T4=\"\",\"\",VLOOKUP(T4,$J$3:$K$27,2,FALSE))","v":6982},null,"Final",{"$f":"IF(W4=\"\",\"\",VLOOKUP(W4,$J$3:$K$27,2,FALSE))","v":6779},null,"Final",{"$f":"IF(Z4=\"\",\"\",VLOOKUP(Z4,$N$3:$O$28,2,FALSE))","v":4480},null,"Final",{"$f":"IF(AC4=\"\",\"\",VLOOKUP(AC4,$L$3:$M$27,2,FALSE))","v":10115},null,"Final",{"$f":"IF(AF4=\"\",\"\",VLOOKUP(AF4,$L$3:$M$27,2,FALSE))","v":10115},null,null,null,"Río Cuarto",9.0814280875636157,null,null,null,"Semillas",null,null,{"$f":"+'Soja 1ª'!F31","v":49.6},{"$f":"+'Soja 1ª'!G31","v":0},{"$f":"+'Soja 1ª'!H31","v":49.6},{"$f":"+'Soja 1ª'!I31","v":0},{"$f":"+'Soja 1ª'!J31","v":49.6},{"$f":"+'Soja 1ª'!K31","v":49.6},{"$f":"+'Soja 1ª'!L31","v":0},{"$f":"+'Soja 1ª'!M31","v":49.6},{"$f":"+'Soja 1ª'!N31","v":49.6},{"$f":"+'Soja 1ª'!O31","v":0},{"$f":"+'Soja 1ª'!P31","v":0},{"$f":"+'Soja 1ª'!Q31","v":49.6},{"$f":"+'Soja 1ª'!R31","v":0},{"$f":"+'Soja 1ª'!S31","v":49.6},{"$f":"+'Soja 1ª'!T31","v":49.6},{"$f":"+'Soja 1ª'!U31","v":49.6},{"$f":"+'Soja 1ª'!V31","v":49.6},{"$f":"+'Soja 1ª'!W31","v":0},{"$f":"+'Soja 1ª'!X31","v":0},{"$f":"+'Soja 1ª'!Y31","v":49.6},{"$f":"+'Soja 1ª'!Z31","v":49.6},{"$f":"+'Soja 1ª'!AA31","v":0},{"$f":"+'Soja 1ª'!AB31","v":49.6},{"$f":"+'Soja 1ª'!AC31","v":49.6},{"$f":"+'Soja 1ª'!AD31","v":49.6},{"$f":"+'Soja 1ª'!AE31","v":49.6},{"$f":"+'Soja 1ª'!AF31","v":49.433912810790552}]
["Río Primero",13.719179603229055,33.253910323253393,23.9,58.75,86,null,null,null,22,6094,70,9616,20,4480,null,null,null,"Depto",{"$f":"IF(T3=\"\",\"\",(T9-T8)/2*(T5-T3)+T8)","v":6967.0646403999999},null,"Depto",{"$f":"IF(W3=\"\",\"\",(W9-W8)/2*(W5-W3)+W8)","v":6641.4592945930035},null,"Depto",{"$f":"IF(Z3=\"\",\"\",(Z9-Z8)/2*(Z5-Z3)+Z8)","v":4480},null,"Depto",{"$f":"IF(AC3=\"\",\"\",(AC9-AC8)/2*(AC5-AC3)+AC8)","v":10222.9069828466},null,"Depto",{"$f":"IF(AF3=\"\",\"\",(AF9-AF8)/2*(AF5-AF3)+AF8)","v":10278.711004103778},null,null,null,"Río Primero",8.8811417066048239,null,null,null,"Total",null,null,{"$f":"+SUM(AR2:AR9)","v":280.68795582679564},0,280.68795582679564,0,280.68795582679564,280.68795582679564,0,280.68795582679564,280.68795582679564,0,0,280.68795582679564,0,280.68795582679564,280.68795582679564,280.68795582679564,280.68795582679564,0,0,280.68795582679564,280.68795582679564,0,280.68795582679564,280.68795582679564,280.68795582679564,280.68795582679564,280.32999775166485]
["Río Seco",16.063630734896886,35,25,60,80,null,null,null,24,6231,74,9859,22,4566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Río Seco",7.4439567610844808]
["Río Segundo",11.749767990305932,32.50392506690455,32.700000000000003,81.666666666666671,92.857142857142861,null,null,null,26,6407,78,10115,24,4654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Río Segundo",10.009806049395269,null,null,null,"Opciones avanzadas (completado por el usuario)","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["San Justo",13.851579408081088,36.429831932773112,31.9,63.425925925925917,87.037037037037038,null,null,null,28,6588,82,10385,26,4746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Justo",10.642078323185936,null,null,null,"Servicios de Labranza","Estos datos son los ingresados en opciones avanzadas","TRIGO",{"$f":"+SUM('Trigo + Soja 2ª'!F22:F24,'Trigo + Soja 2ª'!F37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!G22:G24,'Trigo + Soja 2ª'!G37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H22:H24,'Trigo + Soja 2ª'!H37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!I22:I24,'Trigo + Soja 2ª'!I37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J22:J24,'Trigo + Soja 2ª'!J37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!K22:K24,'Trigo + Soja 2ª'!K37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!L22:L24,'Trigo + Soja 2ª'!L37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M22:M24,'Trigo + Soja 2ª'!M37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!N22:N24,'Trigo + Soja 2ª'!N37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!O22:O24,'Trigo + Soja 2ª'!O37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P22:P24,'Trigo + Soja 2ª'!P37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q22:Q24,'Trigo + Soja 2ª'!Q37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!R22:R24,'Trigo + Soja 2ª'!R37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S22:S24,'Trigo + Soja 2ª'!S37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!T22:T24,'Trigo + Soja 2ª'!T37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!U22:U24,'Trigo + Soja 2ª'!U37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!V22:V24,'Trigo + Soja 2ª'!V37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!W22:W24,'Trigo + Soja 2ª'!W37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X22:X24,'Trigo + Soja 2ª'!X37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y22:Y24,'Trigo + Soja 2ª'!Y37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!Z22:Z24,'Trigo + Soja 2ª'!Z37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!AA22:AA24,'Trigo + Soja 2ª'!AA37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB22:AB24,'Trigo + Soja 2ª'!AB37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!AC22:AC24,'Trigo + Soja 2ª'!AC37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!AD22:AD24,'Trigo + Soja 2ª'!AD37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!AE22:AE24,'Trigo + Soja 2ª'!AE37)","v":51.36},{"$f":"+SUM('Trigo + Soja 2ª'!AF22:AF24,'Trigo + Soja 2ª'!AF37)","v":51.264609606177636}]
["Santa María",15.845968407029119,34.49152542372881,35,null,90,null,null,null,30,6779,86,10669,28,4842,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa María",10.384524980745955,null,null,null,"Servicios de Cosecha",null,null,{"$f":"+'Trigo + Soja 2ª'!F39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!G39","v":0},{"$f":"+'Trigo + Soja 2ª'!H39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!I39","v":0},{"$f":"+'Trigo + Soja 2ª'!J39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!K39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!L39","v":0},{"$f":"+'Trigo + Soja 2ª'!M39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!N39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!O39","v":0},{"$f":"+'Trigo + Soja 2ª'!P39","v":0},{"$f":"+'Trigo + Soja 2ª'!Q39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!R39","v":0},{"$f":"+'Trigo + Soja 2ª'!S39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!T39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!U39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!V39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!W39","v":0},{"$f":"+'Trigo + Soja 2ª'!X39","v":0},{"$f":"+'Trigo + Soja 2ª'!Y39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!Z39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!AA39","v":0},{"$f":"+'Trigo + Soja 2ª'!AB39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!AC39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!AD39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!AE39","v":57.415064683835091},{"$f":"+'Trigo + Soja 2ª'!AF39","v":57.415064683835091}]
["Tercero Arriba",18.464039595735009,34.736945529763275,30,83,91,null,null,null,32,6982,90,10970,30,4942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tercero Arriba",10.140231138886417,null,null,null,"Herbicida",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F25:F27,'Trigo + Soja 2ª'!F32:F33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!G25:G27,'Trigo + Soja 2ª'!G32:G33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H25:H27,'Trigo + Soja 2ª'!H32:H33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!I25:I27,'Trigo + Soja 2ª'!I32:I33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J25:J27,'Trigo + Soja 2ª'!J32:J33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!K25:K27,'Trigo + Soja 2ª'!K32:K33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!L25:L27,'Trigo + Soja 2ª'!L32:L33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M25:M27,'Trigo + Soja 2ª'!M32:M33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!N25:N27,'Trigo + Soja 2ª'!N32:N33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!O25:O27,'Trigo + Soja 2ª'!O32:O33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P25:P27,'Trigo + Soja 2ª'!P32:P33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q25:Q27,'Trigo + Soja 2ª'!Q32:Q33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!R25:R27,'Trigo + Soja 2ª'!R32:R33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S25:S27,'Trigo + Soja 2ª'!S32:S33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!T25:T27,'Trigo + Soja 2ª'!T32:T33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!U25:U27,'Trigo + Soja 2ª'!U32:U33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!V25:V27,'Trigo + Soja 2ª'!V32:V33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!W25:W27,'Trigo + Soja 2ª'!W32:W33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X25:X27,'Trigo + Soja 2ª'!X32:X33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y25:Y27,'Trigo + Soja 2ª'!Y32:Y33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!Z25:Z27,'Trigo + Soja 2ª'!Z32:Z33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!AA25:AA27,'Trigo + Soja 2ª'!AA32:AA33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB25:AB27,'Trigo + Soja 2ª'!AB32:AB33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!AC25:AC27,'Trigo + Soja 2ª'!AC32:AC33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!AD25:AD27,'Trigo + Soja 2ª'!AD32:AD33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!AE25:AE27,'Trigo + Soja 2ª'!AE32:AE33)","v":11.23},{"$f":"+SUM('Trigo + Soja 2ª'!AF25:AF27,'Trigo + Soja 2ª'!AF32:AF33)","v":11.23}]
["Totoral",27.439289014824563,32.434104046242773,29.7,82.5,90,null,null,null,34,7197,94,11288,32,5046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totoral",8.8382454984866019,null,null,null,"Fertilizantes",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F30:F31)","v":15.02727272727271},{"$f":"+SUM('Trigo + Soja 2ª'!G30:G31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H30:H31)","v":51.827272727272728},{"$f":"+SUM('Trigo + Soja 2ª'!I30:I31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J30:J31)","v":63.72},{"$f":"+SUM('Trigo + Soja 2ª'!K30:K31)","v":80.436363636363637},{"$f":"+SUM('Trigo + Soja 2ª'!L30:L31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M30:M31)","v":77.336363636363643},{"$f":"+SUM('Trigo + Soja 2ª'!N30:N31)","v":91.5},{"$f":"+SUM('Trigo + Soja 2ª'!O30:O31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P30:P31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q30:Q31)","v":55.72},{"$f":"+SUM('Trigo + Soja 2ª'!R30:R31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S30:S31)","v":65.590909090909093},{"$f":"+SUM('Trigo + Soja 2ª'!T30:T31)","v":50.809090909090905},{"$f":"+SUM('Trigo + Soja 2ª'!U30:U31)","v":56.14},{"$f":"+SUM('Trigo + Soja 2ª'!V30:V31)","v":54.663636363636357},{"$f":"+SUM('Trigo + Soja 2ª'!W30:W31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X30:X31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y30:Y31)","v":65.009090909090901},{"$f":"+SUM('Trigo + Soja 2ª'!Z30:Z31)","v":52},{"$f":"+SUM('Trigo + Soja 2ª'!AA30:AA31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB30:AB31)","v":48.618181818181824},{"$f":"+SUM('Trigo + Soja 2ª'!AC30:AC31)","v":49.018181818181816},{"$f":"+SUM('Trigo + Soja 2ª'!AD30:AD31)","v":57.24},{"$f":"+SUM('Trigo + Soja 2ª'!AE30:AE31)","v":82.3},{"$f":"+SUM('Trigo + Soja 2ª'!AF30:AF31)","v":68.284392231846397}]
["Tulumba",9.1318304109843211,30,27,null,77.5,null,null,null,36,7426,98,11625,34,5154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulumba",8.3374689148693548,null,null,null,"Insecticidas",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!G35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!I35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!K35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!L35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!N35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!O35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!R35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!T35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!U35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!V35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!W35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!Z35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!AA35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!AC35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!AD35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!AE35)","v":1.14575},{"$f":"+SUM('Trigo + Soja 2ª'!AF35)","v":1.1457500000000003}]
["Unión",22.009098715929138,39.368749999999991,34.6,106.5,103.125,null,null,null,38,7669,102,11982,36,5267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unión",13.44922407563053,null,null,null,"Fungicidas",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!G34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!I34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!K34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!L34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!N34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!O34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!R34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!T34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!U34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!V34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!W34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!Z34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AA34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AC34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AD34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AE34)","v":15.072000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AF34)","v":15.072000000000003}]
["PROVINCIA",18.587258774334824,35.539478158566148,30.023921620034237,95.173118009824123,88.484966029806145,null,null,null,40,7930,106,12363,38,5385,null,null,null,"Departamento","Distancia al puerto (Km)",null,null,null,null,null,null,null,"Distancia al puerto (Km)","Costo del flete ($)",null,null,null,null,null,null,"PROVINCIA",10.78,null,null,null,"Curasemilla + Inoculante",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!G29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!I29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!K29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!L29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!N29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!O29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!R29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!T29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!U29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!V29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!W29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!Z29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AA29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AC29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AD29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AE29)","v":18.620699999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AF29)","v":18.620699999999999}]
[null,null,null,null,null,null,null,null,null,42,8209,110,12768,40,5509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semillas",null,null,{"$f":"+'Trigo + Soja 2ª'!F28","v":56},{"$f":"+'Trigo + Soja 2ª'!G28","v":0},{"$f":"+'Trigo + Soja 2ª'!H28","v":36},{"$f":"+'Trigo + Soja 2ª'!I28","v":0},{"$f":"+'Trigo + Soja 2ª'!J28","v":46},{"$f":"+'Trigo + Soja 2ª'!K28","v":40},{"$f":"+'Trigo + Soja 2ª'!L28","v":0},{"$f":"+'Trigo + Soja 2ª'!M28","v":40},{"$f":"+'Trigo + Soja 2ª'!N28","v":44},{"$f":"+'Trigo + Soja 2ª'!O28","v":0},{"$f":"+'Trigo + Soja 2ª'!P28","v":0},{"$f":"+'Trigo + Soja 2ª'!Q28","v":46},{"$f":"+'Trigo + Soja 2ª'!R28","v":0},{"$f":"+'Trigo + Soja 2ª'!S28","v":46},{"$f":"+'Trigo + Soja 2ª'!T28","v":38.800000000000004},{"$f":"+'Trigo + Soja 2ª'!U28","v":52},{"$f":"+'Trigo + Soja 2ª'!V28","v":38.800000000000004},{"$f":"+'Trigo + Soja 2ª'!W28","v":0},{"$f":"+'Trigo + Soja 2ª'!X28","v":0},{"$f":"+'Trigo + Soja 2ª'!Y28","v":42},{"$f":"+'Trigo + Soja 2ª'!Z28","v":56},{"$f":"+'Trigo + Soja 2ª'!AA28","v":0},{"$f":"+'Trigo + Soja 2ª'!AB28","v":54},{"$f":"+'Trigo + Soja 2ª'!AC28","v":52},{"$f":"+'Trigo + Soja 2ª'!AD28","v":50},{"$f":"+'Trigo + Soja 2ª'!AE28","v":48},{"$f":"+'Trigo + Soja 2ª'!AF28","v":43.644892937330766}]
[null,null,null,null,null,null,null,null,null,44,8508,114,13201,42,5638,null,null,null,"Calamuchita",429,null,null,null,null,null,null,null,30,454.95263999999997,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUM(AR13:AR20)","v":225.87078741110781},{"$f":"+SUM(AS13:AS20)","v":0},242.67078741110782,0,264.56351468383514,275.27987832019869,0,272.17987832019878,290.34351468383511,0,0,256.56351468383514,0,266.43442377474423,244.45260559292601,262.9835146838351,248.30715104747148,0,0,261.85260559292601,262.84351468383511,0,257.46169650201693,255.86169650201691,262.08351468383512,285.14351468383506,266.6774094591899]
[null,null,null,null,null,null,null,null,null,46,8830,118,13664,44,5774,null,null,null,"Capital",398,null,null,null,null,null,null,null,35,482.78327999999999]
[null,null,null,null,null,null,null,null,null,48,9177,122,14161,46,5916,null,null,null,"Colón",447,null,null,null,null,null,null,null,{"$f":"+AB22+5","v":40},513.21983999999998,null,null,null,null,null,null,null,null,null,null,null,"Opciones avanzadas (completado por el usuario)","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,null,null,null,null,null,null,null,null,50,9552,126,14696,48,6066,null,null,null,"Cruz del Eje",536,null,null,null,null,null,null,null,{"$f":"+AB23+5","v":45},546.43799999999999,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Labranza","Estos datos son los ingresados en opciones avanzadas","SOJA DE 2ª",{"$f":"+SUM('Trigo + Soja 2ª'!F77:F78,'Trigo + Soja 2ª'!F88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!G77:G78,'Trigo + Soja 2ª'!G88)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H77:H78,'Trigo + Soja 2ª'!H88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!I77:I78,'Trigo + Soja 2ª'!I88)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J77:J78,'Trigo + Soja 2ª'!J88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!K77:K78,'Trigo + Soja 2ª'!K88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!L77:L78,'Trigo + Soja 2ª'!L88)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M77:M78,'Trigo + Soja 2ª'!M88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!N77:N78,'Trigo + Soja 2ª'!N88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!O77:O78,'Trigo + Soja 2ª'!O88)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P77:P78,'Trigo + Soja 2ª'!P88)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q77:Q78,'Trigo + Soja 2ª'!Q88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!R77:R78,'Trigo + Soja 2ª'!R88)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S77:S78,'Trigo + Soja 2ª'!S88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!T77:T78,'Trigo + Soja 2ª'!T88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!U77:U78,'Trigo + Soja 2ª'!U88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!V77:V78,'Trigo + Soja 2ª'!V88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!W77:W78,'Trigo + Soja 2ª'!W88)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X77:X78,'Trigo + Soja 2ª'!X88)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y77:Y78,'Trigo + Soja 2ª'!Y88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!Z77:Z78,'Trigo + Soja 2ª'!Z88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!AA77:AA78,'Trigo + Soja 2ª'!AA88)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB77:AB78,'Trigo + Soja 2ª'!AB88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!AC77:AC78,'Trigo + Soja 2ª'!AC88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!AD77:AD78,'Trigo + Soja 2ª'!AD88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!AE77:AE78,'Trigo + Soja 2ª'!AE88)","v":56.900000000000006},{"$f":"+SUM('Trigo + Soja 2ª'!AF77:AF78,'Trigo + Soja 2ª'!AF88)","v":56.811122149616025}]
[null,null,null,null,null,null,null,null,null,{"$f":"+J24+2","v":52},{"$f":"+K24+K24-K23+20","v":9947},130,15272,50,6223,null,null,null,"Gral. Roca",435,null,null,null,null,null,null,null,50,580.75415999999996,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Cosecha",null,null,{"$f":"+'Trigo + Soja 2ª'!F90","v":51.632023050010289},{"$f":"+'Trigo + Soja 2ª'!G90","v":0},{"$f":"+'Trigo + Soja 2ª'!H90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!I90","v":0},{"$f":"+'Trigo + Soja 2ª'!J90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!K90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!L90","v":0},{"$f":"+'Trigo + Soja 2ª'!M90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!N90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!O90","v":0},{"$f":"+'Trigo + Soja 2ª'!P90","v":0},{"$f":"+'Trigo + Soja 2ª'!Q90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!R90","v":0},{"$f":"+'Trigo + Soja 2ª'!S90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!T90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!U90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!V90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!W90","v":0},{"$f":"+'Trigo + Soja 2ª'!X90","v":0},{"$f":"+'Trigo + Soja 2ª'!Y90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!Z90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!AA90","v":0},{"$f":"+'Trigo + Soja 2ª'!AB90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!AC90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!AD90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!AE90","v":76.542852541100686},{"$f":"+'Trigo + Soja 2ª'!AF90","v":76.542852541100686}]
[null,null,null,null,null,null,null,null,null,{"$f":"+J25+2","v":54},{"$f":"+K25+K25-K24+20","v":10362},{"$f":"+L25+4","v":134},{"$f":"+M25+M25-M24+26","v":15874},{"$f":"+N25+2","v":52},{"$f":"+O25+O25-O24+6","v":6386},null,null,null,"Gral. San Martín",250,null,null,null,null,null,null,null,55,606.91584,null,null,null,null,null,null,null,null,null,null,null,"Herbicida",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F79,'Trigo + Soja 2ª'!F82:F83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!G79,'Trigo + Soja 2ª'!G82:G83)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H79,'Trigo + Soja 2ª'!H82:H83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!I79,'Trigo + Soja 2ª'!I82:I83)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J79,'Trigo + Soja 2ª'!J82:J83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!K79,'Trigo + Soja 2ª'!K82:K83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!L79,'Trigo + Soja 2ª'!L82:L83)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M79,'Trigo + Soja 2ª'!M82:M83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!N79,'Trigo + Soja 2ª'!N82:N83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!O79,'Trigo + Soja 2ª'!O82:O83)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P79,'Trigo + Soja 2ª'!P82:P83)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q79,'Trigo + Soja 2ª'!Q82:Q83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!R79,'Trigo + Soja 2ª'!R82:R83)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S79,'Trigo + Soja 2ª'!S82:S83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!T79,'Trigo + Soja 2ª'!T82:T83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!U79,'Trigo + Soja 2ª'!U82:U83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!V79,'Trigo + Soja 2ª'!V82:V83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!W79,'Trigo + Soja 2ª'!W82:W83)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X79,'Trigo + Soja 2ª'!X82:X83)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y79,'Trigo + Soja 2ª'!Y82:Y83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!Z79,'Trigo + Soja 2ª'!Z82:Z83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AA79,'Trigo + Soja 2ª'!AA82:AA83)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB79,'Trigo + Soja 2ª'!AB82:AB83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AC79,'Trigo + Soja 2ª'!AC82:AC83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AD79,'Trigo + Soja 2ª'!AD82:AD83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AE79,'Trigo + Soja 2ª'!AE82:AE83)","v":15.664000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AF79,'Trigo + Soja 2ª'!AF82:AF83)","v":15.635357723997352}]
[null,null,null,null,null,null,null,null,null,{"$f":"+J26+2","v":56},{"$f":"+K26+K26-K25+20","v":10797},{"$f":"+L26+4","v":138},{"$f":"+M26+M26-M25+28","v":16504},{"$f":"+N26+2","v":54},{"$f":"+O26+O26-O25+6","v":6555},null,null,null,"Ischilín",517,null,null,null,null,null,null,null,60,634.36583999999993,null,null,null,null,null,null,null,null,null,null,null,"Fertilizantes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Estructura de Producción","Soja 1ª","Trigo","Soja 2ª","Maíz Temprano","Maíz Tardío",null,null,null,null,null,null,null,{"$f":"+N27+2","v":56},{"$f":"+O27+O27-O26+7","v":6731},null,null,null,"Juárez Celman",269,null,null,null,null,null,null,null,65,664.49495999999999,null,null,null,null,null,null,null,null,null,null,null,"Insecticidas",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F84:F85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!G84:G85)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H84:H85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!I84:I85)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J84:J85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!K84:K85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!L84:L85)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M84:M85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!N84:N85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!O84:O85)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P84:P85)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q84:Q85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!R84:R85)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S84:S85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!T84:T85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!U84:U85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!V84:V85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!W84:W85)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X84:X85)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y84:Y85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!Z84:Z85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AA84:AA85)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB84:AB85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AC84:AC85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AD84:AD85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AE84:AE85)","v":17.527999999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AF84:AF85)","v":17.527999999999999}]
["Rendimiento",{"$f":"+'Calculadora BCCBA'!G4","v":35.539478158566148},{"$f":"+'Calculadora BCCBA'!M5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!M7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!I4","v":95.173118009824123},{"$f":"+'Calculadora BCCBA'!J4","v":88.484966029806145},null,null,null,null,null,null,null,null,null,null,null,null,"Marcos Juárez",135,null,null,null,null,null,null,null,70,695.28287999999998,null,null,null,null,null,null,null,null,null,null,null,"Fungicidas",null,null,{"$f":"+'Trigo + Soja 2ª'!F86","v":12},{"$f":"+'Trigo + Soja 2ª'!G86","v":0},{"$f":"+'Trigo + Soja 2ª'!H86","v":12},{"$f":"+'Trigo + Soja 2ª'!I86","v":0},{"$f":"+'Trigo + Soja 2ª'!J86","v":12},{"$f":"+'Trigo + Soja 2ª'!K86","v":12},{"$f":"+'Trigo + Soja 2ª'!L86","v":0},{"$f":"+'Trigo + Soja 2ª'!M86","v":12},{"$f":"+'Trigo + Soja 2ª'!N86","v":12},{"$f":"+'Trigo + Soja 2ª'!O86","v":0},{"$f":"+'Trigo + Soja 2ª'!P86","v":0},{"$f":"+'Trigo + Soja 2ª'!Q86","v":12},{"$f":"+'Trigo + Soja 2ª'!R86","v":0},{"$f":"+'Trigo + Soja 2ª'!S86","v":12},{"$f":"+'Trigo + Soja 2ª'!T86","v":12},{"$f":"+'Trigo + Soja 2ª'!U86","v":12},{"$f":"+'Trigo + Soja 2ª'!V86","v":12},{"$f":"+'Trigo + Soja 2ª'!W86","v":0},{"$f":"+'Trigo + Soja 2ª'!X86","v":0},{"$f":"+'Trigo + Soja 2ª'!Y86","v":12},{"$f":"+'Trigo + Soja 2ª'!Z86","v":12},{"$f":"+'Trigo + Soja 2ª'!AA86","v":0},{"$f":"+'Trigo + Soja 2ª'!AB86","v":12},{"$f":"+'Trigo + Soja 2ª'!AC86","v":12},{"$f":"+'Trigo + Soja 2ª'!AD86","v":12},{"$f":"+'Trigo + Soja 2ª'!AE86","v":12},{"$f":"+'Trigo + Soja 2ª'!AF86","v":12}]
["Gastos Portuarios",12.9,10.8,{"$f":"+B30","v":12.9},9.6,9.6,null,null,null,null,null,null,null,null,null,null,null,null,"Minas",588,null,null,null,null,null,null,null,75,729.54047999999989,null,null,null,null,null,null,null,null,null,null,null,"Curasemilla + Inoculante",null,null,{"$f":"+'Trigo + Soja 2ª'!F81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!G81","v":0},{"$f":"+'Trigo + Soja 2ª'!H81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!I81","v":0},{"$f":"+'Trigo + Soja 2ª'!J81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!K81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!L81","v":0},{"$f":"+'Trigo + Soja 2ª'!M81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!N81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!O81","v":0},{"$f":"+'Trigo + Soja 2ª'!P81","v":0},{"$f":"+'Trigo + Soja 2ª'!Q81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!R81","v":0},{"$f":"+'Trigo + Soja 2ª'!S81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!T81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!U81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!V81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!W81","v":0},{"$f":"+'Trigo + Soja 2ª'!X81","v":0},{"$f":"+'Trigo + Soja 2ª'!Y81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!Z81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!AA81","v":0},{"$f":"+'Trigo + Soja 2ª'!AB81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!AC81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!AD81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!AE81","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!AF81","v":5.9200000000000008}]
["Precio FOB - Gastos Portuarios",{"$f":"+'Calculadora BCCBA'!C12-B30","v":331.46923173522498},{"$f":"+'Calculadora BCCBA'!C11-C30","v":210.85999999999999},{"$f":"+B31","v":331.46923173522498},{"$f":"+'Calculadora BCCBA'!C13-Listas!E30","v":200.34042423732618},{"$f":"+'Calculadora BCCBA'!C14-Listas!F30","v":179.31},null,null,null,null,null,null,null,null,null,null,null,null,"Pocho",571,null,null,null,null,null,null,null,80,752.2178399999998,null,null,null,null,null,null,null,null,null,null,null,"Semillas",null,null,{"$f":"+'Trigo + Soja 2ª'!F80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!G80","v":0},{"$f":"+'Trigo + Soja 2ª'!H80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!I80","v":0},{"$f":"+'Trigo + Soja 2ª'!J80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!K80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!L80","v":0},{"$f":"+'Trigo + Soja 2ª'!M80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!N80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!O80","v":0},{"$f":"+'Trigo + Soja 2ª'!P80","v":0},{"$f":"+'Trigo + Soja 2ª'!Q80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!R80","v":0},{"$f":"+'Trigo + Soja 2ª'!S80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!T80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!U80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!V80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!W80","v":0},{"$f":"+'Trigo + Soja 2ª'!X80","v":0},{"$f":"+'Trigo + Soja 2ª'!Y80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!Z80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!AA80","v":0},{"$f":"+'Trigo + Soja 2ª'!AB80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!AC80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!AD80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!AE80","v":49.6},{"$f":"+'Trigo + Soja 2ª'!AF80","v":49.427799164881044}]
["Precio FOB - Gastos Portuarios - Ret.",{"$f":"+'Calculadora BCCBA'!G5","v":344.36923173522496},{"$f":"+'Trigo + Soja 2ª'!E143","v":221.66},{"$f":"+'Trigo + Soja 2ª'!E144","v":344.36923173522496},{"$f":"+'Calculadora BCCBA'!I5","v":209.94042423732617},{"$f":"+'Calculadora BCCBA'!J5","v":188.91},null,null,null,null,null,null,null,null,null,null,null,null,"Pte. Roque Sáenz Peña",321,null,null,null,null,null,null,null,85,791.80439999999999,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUM(AR24:AR31)","v":209.24402305001027},{"$f":"+SUM(AS24:AS31)","v":0},234.15485254110067,0,234.15485254110067,234.15485254110067,0,234.15485254110067,234.15485254110067,0,0,234.15485254110067,0,234.15485254110067,234.15485254110067,234.15485254110067,234.15485254110067,0,0,234.15485254110067,234.15485254110067,0,234.15485254110067,234.15485254110067,234.15485254110067,234.15485254110067,233.86513157959507]
["Impuesto arancelario",{"$f":"'Calculadora BCCBA'!#REF!*'Calculadora BCCBA'!C12*B29/10","v":{"$error":"#REF!"}},"-",{"$f":"'Calculadora BCCBA'!C12*'Calculadora BCCBA'!#REF!*D29/10+'Calculadora BCCBA'!C11*'Calculadora BCCBA'!#REF!*C29/10","v":{"$error":"#REF!"}},{"$f":"'Calculadora BCCBA'!C13*'Calculadora BCCBA'!#REF!*E29/10","v":{"$error":"#REF!"}},{"$f":"'Calculadora BCCBA'!C14*'Calculadora BCCBA'!#REF!*F29/10","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Punilla",453,null,null,null,null,null,null,null,90,819.31295999999998]
["Costos Directos",{"$f":"+'Calculadora BCCBA'!G7","v":280.32999775166485},"-",{"$f":"+'Calculadora BCCBA'!H7","v":500.54254103878498},{"$f":"+'Calculadora BCCBA'!I7","v":422.63310370176237},{"$f":"+'Calculadora BCCBA'!J7","v":431.11353363613978},null,null,null,null,null,null,null,null,null,null,null,null,"Río Cuarto",380,null,null,null,null,null,null,null,95,849.23712,null,null,null,null,null,null,null,null,null,null,null,"Opciones avanzadas (completado por el usuario)","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["Gastos Comerciales",{"$f":"+'Calculadora BCCBA'!G8","v":135.18224268375835},"-",{"$f":"+'Calculadora BCCBA'!H8","v":162.56427068720058},{"$f":"+'Calculadora BCCBA'!I8","v":314.9842925517375},{"$f":"+'Calculadora BCCBA'!J8","v":326.65190934277155},null,null,null,null,null,null,null,null,null,null,null,null,"Río Primero",407,null,null,null,null,null,null,null,100,882.19176000000004,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Labranza","Estos datos son los ingresados en opciones avanzadas","MAÍZ TEMPRANO",{"$f":"+SUM('Maíz temprano'!F22:F23,'Maíz temprano'!F37)","v":46.2},{"$f":"+SUM('Maíz temprano'!G22:G23,'Maíz temprano'!G37)","v":0},{"$f":"+SUM('Maíz temprano'!H22:H23,'Maíz temprano'!H37)","v":46.2},{"$f":"+SUM('Maíz temprano'!I22:I23,'Maíz temprano'!I37)","v":0},{"$f":"+SUM('Maíz temprano'!J22:J23,'Maíz temprano'!J37)","v":46.2},{"$f":"+SUM('Maíz temprano'!K22:K23,'Maíz temprano'!K37)","v":46.2},{"$f":"+SUM('Maíz temprano'!L22:L23,'Maíz temprano'!L37)","v":0},{"$f":"+SUM('Maíz temprano'!M22:M23,'Maíz temprano'!M37)","v":46.2},{"$f":"+SUM('Maíz temprano'!N22:N23,'Maíz temprano'!N37)","v":46.2},{"$f":"+SUM('Maíz temprano'!O22:O23,'Maíz temprano'!O37)","v":0},{"$f":"+SUM('Maíz temprano'!P22:P23,'Maíz temprano'!P37)","v":0},{"$f":"+SUM('Maíz temprano'!Q22:Q23,'Maíz temprano'!Q37)","v":46.2},{"$f":"+SUM('Maíz temprano'!R22:R23,'Maíz temprano'!R37)","v":0},{"$f":"+SUM('Maíz temprano'!S22:S23,'Maíz temprano'!S37)","v":46.2},{"$f":"+SUM('Maíz temprano'!T22:T23,'Maíz temprano'!T37)","v":46.2},{"$f":"+SUM('Maíz temprano'!U22:U23,'Maíz temprano'!U37)","v":46.2},{"$f":"+SUM('Maíz temprano'!V22:V23,'Maíz temprano'!V37)","v":46.2},{"$f":"+SUM('Maíz temprano'!W22:W23,'Maíz temprano'!W37)","v":0},{"$f":"+SUM('Maíz temprano'!X22:X23,'Maíz temprano'!X37)","v":0},{"$f":"+SUM('Maíz temprano'!Y22:Y23,'Maíz temprano'!Y37)","v":46.2},{"$f":"+SUM('Maíz temprano'!Z22:Z23,'Maíz temprano'!Z37)","v":46.2},{"$f":"+SUM('Maíz temprano'!AA22:AA23,'Maíz temprano'!AA37)","v":0},{"$f":"+SUM('Maíz temprano'!AB22:AB23,'Maíz temprano'!AB37)","v":46.2},{"$f":"+SUM('Maíz temprano'!AC22:AC23,'Maíz temprano'!AC37)","v":46.2},{"$f":"+SUM('Maíz temprano'!AD22:AD23,'Maíz temprano'!AD37)","v":46.2},{"$f":"+SUM('Maíz temprano'!AE22:AE23,'Maíz temprano'!AE37)","v":46.2},{"$f":"+SUM('Maíz temprano'!AF22:AF23,'Maíz temprano'!AF37)","v":46.2}]
["Costo de Arrendamiento",{"$f":"+HLOOKUP('Calculadora BCCBA'!$B$1,'Soja 1ª'!$F$67:$AF$69,3,FALSE)","v":371.23003181057248},"-",{"$f":"+HLOOKUP('Calculadora BCCBA'!B1,'Trigo + Soja 2ª'!$F$114:$AF$116,3,FALSE)","v":371.23003181057248},{"$f":"+HLOOKUP('Calculadora BCCBA'!B1,'Maíz temprano'!F62:AF64,3,FALSE)","v":371.23003181057248},{"$f":"+HLOOKUP('Calculadora BCCBA'!B1,'Maíz tardío'!F62:AF64,3,FALSE)","v":371.23003181057248},null,null,null,null,null,null,null,null,null,null,null,null,"Río Seco",575,null,null,null,null,null,null,null,105,902.89272000000005,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Cosecha",null,null,{"$f":"+'Maíz temprano'!F39","v":114.48810370176241},{"$f":"+'Maíz temprano'!G39","v":0},{"$f":"+'Maíz temprano'!H39","v":114.48810370176241},{"$f":"+'Maíz temprano'!I39","v":0},{"$f":"+'Maíz temprano'!J39","v":114.48810370176241},{"$f":"+'Maíz temprano'!K39","v":114.48810370176241},{"$f":"+'Maíz temprano'!L39","v":0},{"$f":"+'Maíz temprano'!M39","v":114.48810370176241},{"$f":"+'Maíz temprano'!N39","v":114.48810370176241},{"$f":"+'Maíz temprano'!O39","v":0},{"$f":"+'Maíz temprano'!P39","v":0},{"$f":"+'Maíz temprano'!Q39","v":114.48810370176241},{"$f":"+'Maíz temprano'!R39","v":0},{"$f":"+'Maíz temprano'!S39","v":114.48810370176241},{"$f":"+'Maíz temprano'!T39","v":114.48810370176241},{"$f":"+'Maíz temprano'!U39","v":114.48810370176241},{"$f":"+'Maíz temprano'!V39","v":114.48810370176241},{"$f":"+'Maíz temprano'!W39","v":0},{"$f":"+'Maíz temprano'!X39","v":0},{"$f":"+'Maíz temprano'!Y39","v":114.48810370176241},{"$f":"+'Maíz temprano'!Z39","v":114.48810370176241},{"$f":"+'Maíz temprano'!AA39","v":0},{"$f":"+'Maíz temprano'!AB39","v":114.48810370176241},{"$f":"+'Maíz temprano'!AC39","v":114.48810370176241},{"$f":"+'Maíz temprano'!AD39","v":114.48810370176241},{"$f":"+'Maíz temprano'!AE39","v":114.48810370176241},{"$f":"+'Maíz temprano'!AF39","v":114.48810370176241}]
["Otros Costos Indirectos",{"$f":"+'Calculadora BCCBA'!G11-Listas!B36","v":71.229406076179259},"-",{"$f":"+'Calculadora BCCBA'!H11-Listas!D36","v":111.17339468329322},{"$f":"+'Calculadora BCCBA'!I11-Listas!E36","v":82.98245691201322},{"$f":"+'Calculadora BCCBA'!J11-Listas!F36","v":86.932107753530545},null,null,null,null,null,null,null,null,null,null,null,null,"Río Segundo",348,null,null,null,null,null,null,null,110,923.47655999999995,null,null,null,null,null,null,null,null,null,null,null,"Herbicida",null,null,{"$f":"+SUM('Maíz temprano'!F24:F27,'Maíz temprano'!F33,'Maíz temprano'!F35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!G24:G27,'Maíz temprano'!G33,'Maíz temprano'!G35)","v":0},{"$f":"+SUM('Maíz temprano'!H24:H27,'Maíz temprano'!H33,'Maíz temprano'!H35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!I24:I27,'Maíz temprano'!I33,'Maíz temprano'!I35)","v":0},{"$f":"+SUM('Maíz temprano'!J24:J27,'Maíz temprano'!J33,'Maíz temprano'!J35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!K24:K27,'Maíz temprano'!K33,'Maíz temprano'!K35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!L24:L27,'Maíz temprano'!L33,'Maíz temprano'!L35)","v":0},{"$f":"+SUM('Maíz temprano'!M24:M27,'Maíz temprano'!M33,'Maíz temprano'!M35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!N24:N27,'Maíz temprano'!N33,'Maíz temprano'!N35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!O24:O27,'Maíz temprano'!O33,'Maíz temprano'!O35)","v":0},{"$f":"+SUM('Maíz temprano'!P24:P27,'Maíz temprano'!P33,'Maíz temprano'!P35)","v":0},{"$f":"+SUM('Maíz temprano'!Q24:Q27,'Maíz temprano'!Q33,'Maíz temprano'!Q35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!R24:R27,'Maíz temprano'!R33,'Maíz temprano'!R35)","v":0},{"$f":"+SUM('Maíz temprano'!S24:S27,'Maíz temprano'!S33,'Maíz temprano'!S35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!T24:T27,'Maíz temprano'!T33,'Maíz temprano'!T35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!U24:U27,'Maíz temprano'!U33,'Maíz temprano'!U35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!V24:V27,'Maíz temprano'!V33,'Maíz temprano'!V35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!W24:W27,'Maíz temprano'!W33,'Maíz temprano'!W35)","v":0},{"$f":"+SUM('Maíz temprano'!X24:X27,'Maíz temprano'!X33,'Maíz temprano'!X35)","v":0},{"$f":"+SUM('Maíz temprano'!Y24:Y27,'Maíz temprano'!Y33,'Maíz temprano'!Y35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!Z24:Z27,'Maíz temprano'!Z33,'Maíz temprano'!Z35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!AA24:AA27,'Maíz temprano'!AA33,'Maíz temprano'!AA35)","v":0},{"$f":"+SUM('Maíz temprano'!AB24:AB27,'Maíz temprano'!AB33,'Maíz temprano'!AB35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!AC24:AC27,'Maíz temprano'!AC33,'Maíz temprano'!AC35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!AD24:AD27,'Maíz temprano'!AD33,'Maíz temprano'!AD35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!AE24:AE27,'Maíz temprano'!AE33,'Maíz temprano'!AE35)","v":39.200000000000003},{"$f":"+SUM('Maíz temprano'!AF24:AF27,'Maíz temprano'!AF33,'Maíz temprano'!AF35)","v":39.200000000000003}]
["Impuesto ganancia + otros",{"$f":"+'Calculadora BCCBA'!G13","v":89.537475736360108},"-",{"$f":"+'Calculadora BCCBA'!H13","v":97.846458188236738},{"$f":"+'Calculadora BCCBA'!I13","v":152.51587154481302},{"$f":"+'Calculadora BCCBA'!J13","v":97.125419206199609},null,null,null,null,null,null,null,null,null,null,null,null,"San Alberto",519,null,null,null,null,null,null,null,115,944.1189599999999,null,null,null,null,null,null,null,null,null,null,null,"Fertilizantes",null,null,{"$f":"+SUM('Maíz temprano'!F30:F32)","v":100.1},{"$f":"+SUM('Maíz temprano'!G30:G32)","v":0},{"$f":"+SUM('Maíz temprano'!H30:H32)","v":100.1},{"$f":"+SUM('Maíz temprano'!I30:I32)","v":0},{"$f":"+SUM('Maíz temprano'!J30:J32)","v":100.1},{"$f":"+SUM('Maíz temprano'!K30:K32)","v":100.1},{"$f":"+SUM('Maíz temprano'!L30:L32)","v":0},{"$f":"+SUM('Maíz temprano'!M30:M32)","v":100.1},{"$f":"+SUM('Maíz temprano'!N30:N32)","v":100.1},{"$f":"+SUM('Maíz temprano'!O30:O32)","v":0},{"$f":"+SUM('Maíz temprano'!P30:P32)","v":0},{"$f":"+SUM('Maíz temprano'!Q30:Q32)","v":100.1},{"$f":"+SUM('Maíz temprano'!R30:R32)","v":0},{"$f":"+SUM('Maíz temprano'!S30:S32)","v":100.1},{"$f":"+SUM('Maíz temprano'!T30:T32)","v":100.1},{"$f":"+SUM('Maíz temprano'!U30:U32)","v":100.1},{"$f":"+SUM('Maíz temprano'!V30:V32)","v":100.1},{"$f":"+SUM('Maíz temprano'!W30:W32)","v":0},{"$f":"+SUM('Maíz temprano'!X30:X32)","v":0},{"$f":"+SUM('Maíz temprano'!Y30:Y32)","v":100.1},{"$f":"+SUM('Maíz temprano'!Z30:Z32)","v":100.1},{"$f":"+SUM('Maíz temprano'!AA30:AA32)","v":0},{"$f":"+SUM('Maíz temprano'!AB30:AB32)","v":100.1},{"$f":"+SUM('Maíz temprano'!AC30:AC32)","v":100.1},{"$f":"+SUM('Maíz temprano'!AD30:AD32)","v":100.1},{"$f":"+SUM('Maíz temprano'!AE30:AE32)","v":100.1},{"$f":"+SUM('Maíz temprano'!AF30:AF32)","v":100.1}]
["Intereses sobre el Cap. Inv.",{"$f":"+'Calculadora BCCBA'!G15","v":0.80311747476452611},"-",{"$f":"+'Calculadora BCCBA'!H15","v":1.7291644281730514},{"$f":"+'Calculadora BCCBA'!I15","v":1.1117713377204375},{"$f":"+'Calculadora BCCBA'!J15","v":1.2806035659401718},null,null,null,null,null,null,null,null,null,null,null,null,"San Javier",565,null,null,null,null,null,null,null,120,964.76135999999997,null,null,null,null,null,null,null,null,null,null,null,"Insecticidas",null,null,{"$f":"+'Maíz temprano'!F34","v":1.145},{"$f":"+'Maíz temprano'!G34","v":0},{"$f":"+'Maíz temprano'!H34","v":1.145},{"$f":"+'Maíz temprano'!I34","v":0},{"$f":"+'Maíz temprano'!J34","v":1.145},{"$f":"+'Maíz temprano'!K34","v":1.145},{"$f":"+'Maíz temprano'!L34","v":0},{"$f":"+'Maíz temprano'!M34","v":1.145},{"$f":"+'Maíz temprano'!N34","v":1.145},{"$f":"+'Maíz temprano'!O34","v":0},{"$f":"+'Maíz temprano'!P34","v":0},{"$f":"+'Maíz temprano'!Q34","v":1.145},{"$f":"+'Maíz temprano'!R34","v":0},{"$f":"+'Maíz temprano'!S34","v":1.145},{"$f":"+'Maíz temprano'!T34","v":1.145},{"$f":"+'Maíz temprano'!U34","v":1.145},{"$f":"+'Maíz temprano'!V34","v":1.145},{"$f":"+'Maíz temprano'!W34","v":0},{"$f":"+'Maíz temprano'!X34","v":0},{"$f":"+'Maíz temprano'!Y34","v":1.145},{"$f":"+'Maíz temprano'!Z34","v":1.145},{"$f":"+'Maíz temprano'!AA34","v":0},{"$f":"+'Maíz temprano'!AB34","v":1.145},{"$f":"+'Maíz temprano'!AC34","v":1.145},{"$f":"+'Maíz temprano'!AD34","v":1.145},{"$f":"+'Maíz temprano'!AE34","v":1.145},{"$f":"+'Maíz temprano'!AF34","v":1.1450000000000002}]
["Resultado del productor",{"$f":"+'Calculadora BCCBA'!G16","v":148.60200074735999},"-",{"$f":"+'Calculadora BCCBA'!H16","v":150.43037670338421},{"$f":"+'Calculadora BCCBA'!I16","v":267.78816334270448},{"$f":"+'Calculadora BCCBA'!J16","v":145.54383670456812},null,null,null,null,null,null,null,null,null,null,null,null,"San Justo",252,null,null,null,null,null,null,null,125,985.40375999999992,null,null,null,null,null,null,null,null,null,null,null,"Fungicidas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa María",399,null,null,null,null,null,null,null,130,1007.232,null,null,null,null,null,null,null,null,null,null,null,"Curasemilla + Inoculante",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Estructura de Producción","Soja 1ª","Trigo + Soja 2ª","Maíz Temprano","Maíz Tardío",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sobremonte",586,null,null,null,null,null,null,null,135,1030.8902399999999,null,null,null,null,null,null,null,null,null,null,null,"Semillas",null,null,{"$f":"+'Maíz temprano'!F28+'Maíz temprano'!F29","v":121.5},{"$f":"+'Maíz temprano'!G28+'Maíz temprano'!G29","v":0},{"$f":"+'Maíz temprano'!H28+'Maíz temprano'!H29","v":121.5},{"$f":"+'Maíz temprano'!I28+'Maíz temprano'!I29","v":0},{"$f":"+'Maíz temprano'!J28+'Maíz temprano'!J29","v":121.5},{"$f":"+'Maíz temprano'!K28+'Maíz temprano'!K29","v":121.5},{"$f":"+'Maíz temprano'!L28+'Maíz temprano'!L29","v":0},{"$f":"+'Maíz temprano'!M28+'Maíz temprano'!M29","v":121.5},{"$f":"+'Maíz temprano'!N28+'Maíz temprano'!N29","v":121.5},{"$f":"+'Maíz temprano'!O28+'Maíz temprano'!O29","v":0},{"$f":"+'Maíz temprano'!P28+'Maíz temprano'!P29","v":0},{"$f":"+'Maíz temprano'!Q28+'Maíz temprano'!Q29","v":121.5},{"$f":"+'Maíz temprano'!R28+'Maíz temprano'!R29","v":0},{"$f":"+'Maíz temprano'!S28+'Maíz temprano'!S29","v":121.5},{"$f":"+'Maíz temprano'!T28+'Maíz temprano'!T29","v":121.5},{"$f":"+'Maíz temprano'!U28+'Maíz temprano'!U29","v":121.5},{"$f":"+'Maíz temprano'!V28+'Maíz temprano'!V29","v":121.5},{"$f":"+'Maíz temprano'!W28+'Maíz temprano'!W29","v":0},{"$f":"+'Maíz temprano'!X28+'Maíz temprano'!X29","v":0},{"$f":"+'Maíz temprano'!Y28+'Maíz temprano'!Y29","v":121.5},{"$f":"+'Maíz temprano'!Z28+'Maíz temprano'!Z29","v":121.5},{"$f":"+'Maíz temprano'!AA28+'Maíz temprano'!AA29","v":0},{"$f":"+'Maíz temprano'!AB28+'Maíz temprano'!AB29","v":121.5},{"$f":"+'Maíz temprano'!AC28+'Maíz temprano'!AC29","v":121.5},{"$f":"+'Maíz temprano'!AD28+'Maíz temprano'!AD29","v":121.5},{"$f":"+'Maíz temprano'!AE28+'Maíz temprano'!AE29","v":121.5},{"$f":"+'Maíz temprano'!AF28+'Maíz temprano'!AF29","v":121.5}]
["Impuestos y retenciones",{"$f":"(B33+B38)/($B$31*$B$29/10)","v":{"$error":"#REF!"}},{"$f":"(D33+D38)/(C31*C29+D31*D29)*10","v":{"$error":"#REF!"}},{"$f":"(E33+E38)/($E$31*$E$29/10)","v":{"$error":"#REF!"}},{"$f":"(F33+F38)/($F$31*$F$29/10)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,"Tercero Arriba",298,null,null,null,null,null,null,null,140,1054.6070400000001,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUM(AR35:AR42)","v":422.63310370176237},{"$f":"+SUM(AS35:AS42)","v":0},422.63310370176237,0,422.63310370176237,422.63310370176237,0,422.63310370176237,422.63310370176237,0,0,422.63310370176237,0,422.63310370176237,422.63310370176237,422.63310370176237,422.63310370176237,0,0,422.63310370176237,422.63310370176237,0,422.63310370176237,422.63310370176237,422.63310370176237,422.63310370176237,422.63310370176237]
["Costos Directos",{"$f":"+B34/($B$31*$B$29/10)","v":0.23796621626731068},{"$f":"+D34*10/($C$31*$C$29+$D$31*$D$29)","v":0.37392991689235328},{"$f":"+E34/($E$31*$E$29/10)","v":0.22165657810917108},{"$f":"+F34/($F$31*$F$29/10)","v":0.27171752965776375},null,null,null,null,null,null,null,null,null,null,null,null,null,"Totoral",477,null,null,null,null,null,null,null,145,1078.85088]
["Gastos Comerciales",{"$f":"+B35/($B$31*$B$29/10)","v":0.1147533516069893},{"$f":"+D35*10/($C$31*$C$29+$D$31*$D$29)","v":0.1214435122768531},0.1651984660776232,0.20587859795540706,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulumba",481,null,null,null,null,null,null,null,150,1102.1577600000001,null,null,null,null,null,null,null,null,null,null,null,"Opciones avanzadas (completado por el usuario)","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["Costo de Arrendamiento",{"$f":"+B36/($B$31*$B$29/10)","v":0.31512933593718717},{"$f":"+D36*10/($C$31*$C$29+$D$31*$D$29)","v":0.27732710721208587},0.19469742862489145,0.23397481013313753,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unión",191,null,null,null,null,null,null,null,155,1123.4443200000001,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Labranza","Estos datos son los ingresados en opciones avanzadas","MAÍZ TARDÍO",{"$f":"+SUM('Maíz tardío'!F22,'Maíz tardío'!F23,'Maíz tardío'!F37)","v":47},{"$f":"+SUM('Maíz tardío'!G22,'Maíz tardío'!G23,'Maíz tardío'!G37)","v":0},{"$f":"+SUM('Maíz tardío'!H22,'Maíz tardío'!H23,'Maíz tardío'!H37)","v":47},{"$f":"+SUM('Maíz tardío'!I22,'Maíz tardío'!I23,'Maíz tardío'!I37)","v":0},{"$f":"+SUM('Maíz tardío'!J22,'Maíz tardío'!J23,'Maíz tardío'!J37)","v":47},{"$f":"+SUM('Maíz tardío'!K22,'Maíz tardío'!K23,'Maíz tardío'!K37)","v":47},{"$f":"+SUM('Maíz tardío'!L22,'Maíz tardío'!L23,'Maíz tardío'!L37)","v":0},{"$f":"+SUM('Maíz tardío'!M22,'Maíz tardío'!M23,'Maíz tardío'!M37)","v":47},{"$f":"+SUM('Maíz tardío'!N22,'Maíz tardío'!N23,'Maíz tardío'!N37)","v":47},{"$f":"+SUM('Maíz tardío'!O22,'Maíz tardío'!O23,'Maíz tardío'!O37)","v":0},{"$f":"+SUM('Maíz tardío'!P22,'Maíz tardío'!P23,'Maíz tardío'!P37)","v":0},{"$f":"+SUM('Maíz tardío'!Q22,'Maíz tardío'!Q23,'Maíz tardío'!Q37)","v":47},{"$f":"+SUM('Maíz tardío'!R22,'Maíz tardío'!R23,'Maíz tardío'!R37)","v":0},{"$f":"+SUM('Maíz tardío'!S22,'Maíz tardío'!S23,'Maíz tardío'!S37)","v":47},{"$f":"+SUM('Maíz tardío'!T22,'Maíz tardío'!T23,'Maíz tardío'!T37)","v":47},{"$f":"+SUM('Maíz tardío'!U22,'Maíz tardío'!U23,'Maíz tardío'!U37)","v":47},{"$f":"+SUM('Maíz tardío'!V22,'Maíz tardío'!V23,'Maíz tardío'!V37)","v":47},{"$f":"+SUM('Maíz tardío'!W22,'Maíz tardío'!W23,'Maíz tardío'!W37)","v":0},{"$f":"+SUM('Maíz tardío'!X22,'Maíz tardío'!X23,'Maíz tardío'!X37)","v":0},{"$f":"+SUM('Maíz tardío'!Y22,'Maíz tardío'!Y23,'Maíz tardío'!Y37)","v":47},{"$f":"+SUM('Maíz tardío'!Z22,'Maíz tardío'!Z23,'Maíz tardío'!Z37)","v":47},{"$f":"+SUM('Maíz tardío'!AA22,'Maíz tardío'!AA23,'Maíz tardío'!AA37)","v":0},{"$f":"+SUM('Maíz tardío'!AB22,'Maíz tardío'!AB23,'Maíz tardío'!AB37)","v":47},{"$f":"+SUM('Maíz tardío'!AC22,'Maíz tardío'!AC23,'Maíz tardío'!AC37)","v":47},{"$f":"+SUM('Maíz tardío'!AD22,'Maíz tardío'!AD23,'Maíz tardío'!AD37)","v":47},{"$f":"+SUM('Maíz tardío'!AE22,'Maíz tardío'!AE23,'Maíz tardío'!AE37)","v":47},{"$f":"+SUM('Maíz tardío'!AF22,'Maíz tardío'!AF23,'Maíz tardío'!AF37)","v":47}]
["Otros Costos Indirectos",{"$f":"+B37/($B$31*$B$29/10)","v":6.0465138896522184E-2},{"$f":"+D37*10/($C$31*$C$29+$D$31*$D$29)","v":8.30519982343388E-2},4.3521454616551568E-2,5.4790619462825714E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROVINCIA",280,null,null,null,null,null,null,null,160,1144.8626399999998,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Cosecha",null,null,{"$f":"+SUM('Maíz tardío'!F39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!G39)","v":0},{"$f":"+SUM('Maíz tardío'!H39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!I39)","v":0},{"$f":"+SUM('Maíz tardío'!J39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!K39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!L39)","v":0},{"$f":"+SUM('Maíz tardío'!M39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!N39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!O39)","v":0},{"$f":"+SUM('Maíz tardío'!P39)","v":0},{"$f":"+SUM('Maíz tardío'!Q39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!R39)","v":0},{"$f":"+SUM('Maíz tardío'!S39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!T39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!U39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!V39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!W39)","v":0},{"$f":"+SUM('Maíz tardío'!X39)","v":0},{"$f":"+SUM('Maíz tardío'!Y39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!Z39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!AA39)","v":0},{"$f":"+SUM('Maíz tardío'!AB39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!AC39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!AD39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!AE39)","v":120.9135336361398},{"$f":"+SUM('Maíz tardío'!AF39)","v":120.9135336361398}]
["Resultado del productor",{"$f":"+B40/($B$31*$B$29/10)","v":0.12614510088544856},{"$f":"+D40*10/($C$31*$C$29+$D$31*$D$29)","v":0.11237889619140931},{"$f":"+E40/($E$31*$E$29/10)","v":0.14044571384680229},{"$f":"+F40/($F$31*$F$29/10)","v":9.1731779869512878E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,1167.81816,null,null,null,null,null,null,null,null,null,null,null,"Herbicida",null,null,{"$f":"+SUM('Maíz tardío'!F24,'Maíz tardío'!F25,'Maíz tardío'!F26,'Maíz tardío'!F27,'Maíz tardío'!F33,'Maíz tardío'!F35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!G24,'Maíz tardío'!G25,'Maíz tardío'!G26,'Maíz tardío'!G27,'Maíz tardío'!G33,'Maíz tardío'!G35)","v":0},{"$f":"+SUM('Maíz tardío'!H24,'Maíz tardío'!H25,'Maíz tardío'!H26,'Maíz tardío'!H27,'Maíz tardío'!H33,'Maíz tardío'!H35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!I24,'Maíz tardío'!I25,'Maíz tardío'!I26,'Maíz tardío'!I27,'Maíz tardío'!I33,'Maíz tardío'!I35)","v":0},{"$f":"+SUM('Maíz tardío'!J24,'Maíz tardío'!J25,'Maíz tardío'!J26,'Maíz tardío'!J27,'Maíz tardío'!J33,'Maíz tardío'!J35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!K24,'Maíz tardío'!K25,'Maíz tardío'!K26,'Maíz tardío'!K27,'Maíz tardío'!K33,'Maíz tardío'!K35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!L24,'Maíz tardío'!L25,'Maíz tardío'!L26,'Maíz tardío'!L27,'Maíz tardío'!L33,'Maíz tardío'!L35)","v":0},{"$f":"+SUM('Maíz tardío'!M24,'Maíz tardío'!M25,'Maíz tardío'!M26,'Maíz tardío'!M27,'Maíz tardío'!M33,'Maíz tardío'!M35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!N24,'Maíz tardío'!N25,'Maíz tardío'!N26,'Maíz tardío'!N27,'Maíz tardío'!N33,'Maíz tardío'!N35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!O24,'Maíz tardío'!O25,'Maíz tardío'!O26,'Maíz tardío'!O27,'Maíz tardío'!O33,'Maíz tardío'!O35)","v":0},{"$f":"+SUM('Maíz tardío'!P24,'Maíz tardío'!P25,'Maíz tardío'!P26,'Maíz tardío'!P27,'Maíz tardío'!P33,'Maíz tardío'!P35)","v":0},{"$f":"+SUM('Maíz tardío'!Q24,'Maíz tardío'!Q25,'Maíz tardío'!Q26,'Maíz tardío'!Q27,'Maíz tardío'!Q33,'Maíz tardío'!Q35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!R24,'Maíz tardío'!R25,'Maíz tardío'!R26,'Maíz tardío'!R27,'Maíz tardío'!R33,'Maíz tardío'!R35)","v":0},{"$f":"+SUM('Maíz tardío'!S24,'Maíz tardío'!S25,'Maíz tardío'!S26,'Maíz tardío'!S27,'Maíz tardío'!S33,'Maíz tardío'!S35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!T24,'Maíz tardío'!T25,'Maíz tardío'!T26,'Maíz tardío'!T27,'Maíz tardío'!T33,'Maíz tardío'!T35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!U24,'Maíz tardío'!U25,'Maíz tardío'!U26,'Maíz tardío'!U27,'Maíz tardío'!U33,'Maíz tardío'!U35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!V24,'Maíz tardío'!V25,'Maíz tardío'!V26,'Maíz tardío'!V27,'Maíz tardío'!V33,'Maíz tardío'!V35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!W24,'Maíz tardío'!W25,'Maíz tardío'!W26,'Maíz tardío'!W27,'Maíz tardío'!W33,'Maíz tardío'!W35)","v":0},{"$f":"+SUM('Maíz tardío'!X24,'Maíz tardío'!X25,'Maíz tardío'!X26,'Maíz tardío'!X27,'Maíz tardío'!X33,'Maíz tardío'!X35)","v":0},{"$f":"+SUM('Maíz tardío'!Y24,'Maíz tardío'!Y25,'Maíz tardío'!Y26,'Maíz tardío'!Y27,'Maíz tardío'!Y33,'Maíz tardío'!Y35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!Z24,'Maíz tardío'!Z25,'Maíz tardío'!Z26,'Maíz tardío'!Z27,'Maíz tardío'!Z33,'Maíz tardío'!Z35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!AA24,'Maíz tardío'!AA25,'Maíz tardío'!AA26,'Maíz tardío'!AA27,'Maíz tardío'!AA33,'Maíz tardío'!AA35)","v":0},{"$f":"+SUM('Maíz tardío'!AB24,'Maíz tardío'!AB25,'Maíz tardío'!AB26,'Maíz tardío'!AB27,'Maíz tardío'!AB33,'Maíz tardío'!AB35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!AC24,'Maíz tardío'!AC25,'Maíz tardío'!AC26,'Maíz tardío'!AC27,'Maíz tardío'!AC33,'Maíz tardío'!AC35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!AD24,'Maíz tardío'!AD25,'Maíz tardío'!AD26,'Maíz tardío'!AD27,'Maíz tardío'!AD33,'Maíz tardío'!AD35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!AE24,'Maíz tardío'!AE25,'Maíz tardío'!AE26,'Maíz tardío'!AE27,'Maíz tardío'!AE33,'Maíz tardío'!AE35)","v":39.200000000000003},{"$f":"+SUM('Maíz tardío'!AF24,'Maíz tardío'!AF25,'Maíz tardío'!AF26,'Maíz tardío'!AF27,'Maíz tardío'!AF33,'Maíz tardío'!AF35)","v":39.200000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,1190.70048,null,null,null,null,null,null,null,null,null,null,null,"Fertilizantes",null,null,{"$f":"+SUM('Maíz tardío'!F30:F32)","v":101.3},{"$f":"+SUM('Maíz tardío'!G30:G32)","v":0},{"$f":"+SUM('Maíz tardío'!H30:H32)","v":101.3},{"$f":"+SUM('Maíz tardío'!I30:I32)","v":0},{"$f":"+SUM('Maíz tardío'!J30:J32)","v":101.3},{"$f":"+SUM('Maíz tardío'!K30:K32)","v":101.3},{"$f":"+SUM('Maíz tardío'!L30:L32)","v":0},{"$f":"+SUM('Maíz tardío'!M30:M32)","v":101.3},{"$f":"+SUM('Maíz tardío'!N30:N32)","v":101.3},{"$f":"+SUM('Maíz tardío'!O30:O32)","v":0},{"$f":"+SUM('Maíz tardío'!P30:P32)","v":0},{"$f":"+SUM('Maíz tardío'!Q30:Q32)","v":101.3},{"$f":"+SUM('Maíz tardío'!R30:R32)","v":0},{"$f":"+SUM('Maíz tardío'!S30:S32)","v":101.3},{"$f":"+SUM('Maíz tardío'!T30:T32)","v":101.3},{"$f":"+SUM('Maíz tardío'!U30:U32)","v":101.3},{"$f":"+SUM('Maíz tardío'!V30:V32)","v":101.3},{"$f":"+SUM('Maíz tardío'!W30:W32)","v":0},{"$f":"+SUM('Maíz tardío'!X30:X32)","v":0},{"$f":"+SUM('Maíz tardío'!Y30:Y32)","v":101.3},{"$f":"+SUM('Maíz tardío'!Z30:Z32)","v":101.3},{"$f":"+SUM('Maíz tardío'!AA30:AA32)","v":0},{"$f":"+SUM('Maíz tardío'!AB30:AB32)","v":101.3},{"$f":"+SUM('Maíz tardío'!AC30:AC32)","v":101.3},{"$f":"+SUM('Maíz tardío'!AD30:AD32)","v":101.3},{"$f":"+SUM('Maíz tardío'!AE30:AE32)","v":101.3},{"$f":"+SUM('Maíz tardío'!AF30:AF32)","v":101.3}]
["Estructura de Producción","Soja 1ª","Trigo + Soja 2ª","Maíz Temprano","Maíz Tardío",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,1214.1244799999999,null,null,null,null,null,null,null,null,null,null,null,"Insecticidas",null,null,{"$f":"+SUM('Maíz tardío'!F34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!G34)","v":0},{"$f":"+SUM('Maíz tardío'!H34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!I34)","v":0},{"$f":"+SUM('Maíz tardío'!J34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!K34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!L34)","v":0},{"$f":"+SUM('Maíz tardío'!M34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!N34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!O34)","v":0},{"$f":"+SUM('Maíz tardío'!P34)","v":0},{"$f":"+SUM('Maíz tardío'!Q34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!R34)","v":0},{"$f":"+SUM('Maíz tardío'!S34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!T34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!U34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!V34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!W34)","v":0},{"$f":"+SUM('Maíz tardío'!X34)","v":0},{"$f":"+SUM('Maíz tardío'!Y34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!Z34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!AA34)","v":0},{"$f":"+SUM('Maíz tardío'!AB34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!AC34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!AD34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!AE34)","v":1.2000000000000002},{"$f":"+SUM('Maíz tardío'!AF34)","v":1.2000000000000002}]
["Impuestos",{"$f":"(B38)/SUM(B$34:B$38)","v":9.4497742162002032E-2},{"$f":"(D38)/SUM(D$34:D$38)","v":7.8695404521408621E-2},{"$f":"(E38)/SUM(E$34:E$38)","v":0.11344988505004595},{"$f":"(F38)/SUM(F$34:F$38)","v":7.3969153626557135E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,1237.4899199999998,null,null,null,null,null,null,null,null,null,null,null,"Fungicidas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Costos Directos",{"$f":"B34/SUM(B$34:B$38)","v":0.29585993607650851},{"$f":"D34/SUM(D$34:D$38)","v":0.40257356757300122},0.31437827779924432,0.32832911775977197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,1261.4995199999998,null,null,null,null,null,null,null,null,null,null,null,"Curasemilla + Inoculante",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gastos Comerciales",{"$f":"B35/SUM(B$34:B$38)","v":0.14267117325961695},0.13074628636885113,0.23430303627163707,0.24877282859687661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,1285.1577599999998,null,null,null,null,null,null,null,null,null,null,null,"Semillas",null,null,{"$f":"+SUM('Maíz tardío'!F28:F29)","v":121.5},{"$f":"+SUM('Maíz tardío'!G28:G29)","v":0},{"$f":"+SUM('Maíz tardío'!H28:H29)","v":121.5},{"$f":"+SUM('Maíz tardío'!I28:I29)","v":0},{"$f":"+SUM('Maíz tardío'!J28:J29)","v":121.5},{"$f":"+SUM('Maíz tardío'!K28:K29)","v":121.5},{"$f":"+SUM('Maíz tardío'!L28:L29)","v":0},{"$f":"+SUM('Maíz tardío'!M28:M29)","v":121.5},{"$f":"+SUM('Maíz tardío'!N28:N29)","v":121.5},{"$f":"+SUM('Maíz tardío'!O28:O29)","v":0},{"$f":"+SUM('Maíz tardío'!P28:P29)","v":0},{"$f":"+SUM('Maíz tardío'!Q28:Q29)","v":121.5},{"$f":"+SUM('Maíz tardío'!R28:R29)","v":0},{"$f":"+SUM('Maíz tardío'!S28:S29)","v":121.5},{"$f":"+SUM('Maíz tardío'!T28:T29)","v":121.5},{"$f":"+SUM('Maíz tardío'!U28:U29)","v":121.5},{"$f":"+SUM('Maíz tardío'!V28:V29)","v":121.5},{"$f":"+SUM('Maíz tardío'!W28:W29)","v":0},{"$f":"+SUM('Maíz tardío'!X28:X29)","v":0},{"$f":"+SUM('Maíz tardío'!Y28:Y29)","v":121.5},{"$f":"+SUM('Maíz tardío'!Z28:Z29)","v":121.5},{"$f":"+SUM('Maíz tardío'!AA28:AA29)","v":0},{"$f":"+SUM('Maíz tardío'!AB28:AB29)","v":121.5},{"$f":"+SUM('Maíz tardío'!AC28:AC29)","v":121.5},{"$f":"+SUM('Maíz tardío'!AD28:AD29)","v":121.5},{"$f":"+SUM('Maíz tardío'!AE28:AE29)","v":121.5},{"$f":"+SUM('Maíz tardío'!AF28:AF29)","v":121.5}]
["Costo de Arrendamiento",{"$f":"B36/SUM(B$34:B$38)","v":0.39179572062228191},0.29857082274379715,0.27614178124182703,0.28272280807859984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,1308.8159999999998,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUM(AR46:AR53)","v":431.11353363613978},{"$f":"+SUM(AS46:AS53)","v":0},431.11353363613978,0,431.11353363613978,431.11353363613978,0,431.11353363613978,431.11353363613978,0,0,431.11353363613978,0,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,0,0,431.11353363613978,431.11353363613978,0,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978]
["Otros Costos Indirectos",{"$f":"B37/SUM(B$34:B$38)","v":7.5175427879590556E-2},8.9413918792941832E-2,6.1727019637245535E-2,6.6206091938194364E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,1332.5328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,1335.6071999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,1354.8295199999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,1378.04856]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,1401.2822399999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,1426.8290399999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,1452.3319199999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,1477.82016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,1503.3230399999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,1529.2797599999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,1555.3536000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,1580.4319199999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,1605.1735200000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,1629.9736799999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,1653.7783200000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,1676.3092799999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,1698.7816799999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,1721.32728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,1743.7996799999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,1767.01872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,1790.36952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,1813.5446399999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,1836.8222400000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,1838.8718399999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,1850.7302399999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,1873.6125599999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,1896.43632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,1919.55288]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,1943.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345,1967.4256799999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+MROUND(Y85,5)","v":345},null,null,345,null,null,350,1991.2303200000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Y85<=MROUND(Y85,5),VLOOKUP(MROUND(Y85-2.5,5),$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND(Y85,5),$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND(Y85-2.5,5),$AB$21:$AC$135,2,FALSE))/5*(Y85-MROUND(Y85-2.5,5)),VLOOKUP(MROUND(Y85,5),$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND(Y85+2.5,5),$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND(Y85,5),$AB$21:$AC$135,2,FALSE))/5*(Y85-MROUND(Y85,5)))","v":1967.4256799999996},null,null,null,null,null,355,2012.634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(buscarv(redond.mult(Y85;5);$AB$21:$AC$135;2;falso)-buscarv(redond.mult(Y85-2,5;5);$AB$21:$AC$135;2;falso))/5*(Y85-buscarv(redond.mult(Y85-2,5;5);$AB$21:$AC$135;2;falso))+buscarv(redond.mult(Y85-2,5;5);$AB$21:$AC$135;2;falso)",null,null,null,null,null,360,2033.11536]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(VLOOKUP(V85,$AB$84:$AC$86,2,FALSE)-VLOOKUP(V85-5,$AB$84:$AC$86,2,FALSE))","v":{"$error":"#N/A"}},null,null,null,null,null,365,2052.2937599999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB88+5","v":370},2070.5498399999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},null,null,null,null,null,375,2086.7123999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,2099.61024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385,2112.66912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390,2127.1627199999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395,2143.3691999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,2156.2670399999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405,2156.5159199999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,2156.7794400000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415,2157.0283199999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,2157.2918399999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,2157.54072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430,2160.6443999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435,2167.8179999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440,2175.1672800000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445,2182.5604799999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,2188.0504799999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455,2191.0809600000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460,2195.6779199999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465,2204.37408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470,2213.17272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,2220.1852799999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480,2229.3791999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485,2238.57312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,2247.7084799999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495,2256.9609599999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,2266.6672800000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505,2274.8510399999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,2283.0933599999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515,2291.2771199999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520,2299.4608800000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,525,2306.2977599999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530,2313.1346399999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,535,2319.9276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540,2326.7644799999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,545,2331.5371199999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550,2336.3536799999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555,2341.1116799999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560,2345.8843200000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,565,2353.29216]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570,2360.6853599999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,575,2368.0346399999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,580,2375.4278399999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,585,2380.4786399999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,590,2385.4708799999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,595,2390.5070399999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,2395.49928]

{"sheet":"PDF","index":4,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":true,"merged":[[1,1,1,2]]}
[]
[null,"Rentabilidad Campaña 2020/21\n Der. de export. 12% maíz, 12% trigo y 33% soja."]
[null,"Rendimiento","qq/ha",{"$f":"+'Calculadora BCCBA'!G4","v":35.539478158566148},{"$f":"+'Calculadora BCCBA'!H4","v":"18,6 || 30,"},{"$f":"+'Calculadora BCCBA'!I4","v":95.173118009824123},{"$f":"+'Calculadora BCCBA'!J4","v":88.484966029806145}]
[null,"Precio Disponible","USD/qq",{"$f":"+'Calculadora BCCBA'!G5","v":344.36923173522496},{"$f":"+'Calculadora BCCBA'!H5","v":"222 || 344"},{"$f":"+'Calculadora BCCBA'!I5","v":209.94042423732617},{"$f":"+'Calculadora BCCBA'!J5","v":188.91}]
[null,"Ingresos Totales","USD/ha",{"$f":"+'Calculadora BCCBA'!G6","v":1096.9142722806596},{"$f":"+'Calculadora BCCBA'!H6","v":1395.5162375396453},{"$f":"+'Calculadora BCCBA'!I6","v":1613.2456912013236},{"$f":"+'Calculadora BCCBA'!J6","v":1459.8774420197224}]
[null,"Costos Directos","USD/ha",{"$f":"+'Calculadora BCCBA'!G7","v":280.32999775166485},{"$f":"+'Calculadora BCCBA'!H7","v":500.54254103878498},{"$f":"+'Calculadora BCCBA'!I7","v":422.63310370176237},{"$f":"+'Calculadora BCCBA'!J7","v":431.11353363613978}]
[null,"Gastos Comerciales","USD/ha",{"$f":"+'Calculadora BCCBA'!G8","v":135.18224268375835},{"$f":"+'Calculadora BCCBA'!H8","v":162.56427068720058},{"$f":"+'Calculadora BCCBA'!I8","v":314.9842925517375},{"$f":"+'Calculadora BCCBA'!J8","v":326.65190934277155}]
[null,"Margen Bruto","USD/ha",{"$f":"+'Calculadora BCCBA'!G9","v":681.40203184523637},{"$f":"+'Calculadora BCCBA'!H9","v":732.40942581365971},{"$f":"+'Calculadora BCCBA'!I9","v":875.62829494782363},{"$f":"+'Calculadora BCCBA'!J9","v":702.11199904081093}]
[null,"Rendimiento de Indiferencia","USD/ha",{"$f":"+'Calculadora BCCBA'!G10","v":12.065893295452655},{"$f":"+'Calculadora BCCBA'!H10","v":"-"},{"$f":"+'Calculadora BCCBA'!I10","v":35.134605397370436},{"$f":"+'Calculadora BCCBA'!J10","v":40.112510877079636}]
[null,"Costos Indirectos","USD/ha",{"$f":"+'Calculadora BCCBA'!G11","v":442.45943788675174},{"$f":"+'Calculadora BCCBA'!H11","v":482.40342649386571},{"$f":"+'Calculadora BCCBA'!I11","v":454.2124887225857},{"$f":"+'Calculadora BCCBA'!J11","v":458.16213956410303}]
[null,"Resultado Operativo","USD/ha",{"$f":"+'Calculadora BCCBA'!G12","v":238.94259395848462},{"$f":"+'Calculadora BCCBA'!H12","v":250.005999319794},{"$f":"+'Calculadora BCCBA'!I12","v":421.41580622523793},{"$f":"+'Calculadora BCCBA'!J12","v":243.9498594767079}]
[null,"Impuestos","USD/ha",{"$f":"+'Calculadora BCCBA'!G13","v":89.537475736360108},{"$f":"+'Calculadora BCCBA'!H13","v":97.846458188236738},{"$f":"+'Calculadora BCCBA'!I13","v":152.51587154481302},{"$f":"+'Calculadora BCCBA'!J13","v":97.125419206199609}]
[null,"Margen Neto","USD/ha",{"$f":"+'Calculadora BCCBA'!G14","v":149.40511822212451},{"$f":"+'Calculadora BCCBA'!H14","v":152.15954113155726},{"$f":"+'Calculadora BCCBA'!I14","v":268.89993468042491},{"$f":"+'Calculadora BCCBA'!J14","v":146.82444027050829}]
[null,"Intereses sobre el Capital Invertido","USD/ha",{"$f":"+'Calculadora BCCBA'!G15","v":0.80311747476452611},{"$f":"+'Calculadora BCCBA'!H15","v":1.7291644281730514},{"$f":"+'Calculadora BCCBA'!I15","v":1.1117713377204375},{"$f":"+'Calculadora BCCBA'!J15","v":1.2806035659401718}]
[null,"Resultado Económico","USD/ha",{"$f":"+'Calculadora BCCBA'!G16","v":148.60200074735999},{"$f":"+'Calculadora BCCBA'!H16","v":150.43037670338421},{"$f":"+'Calculadora BCCBA'!I16","v":267.78816334270448},{"$f":"+'Calculadora BCCBA'!J16","v":145.54383670456812}]
[null,"Inversión inicial","USD/ha",{"$f":"+'Calculadora BCCBA'!G17","v":642.49397981162087},{"$f":"+'Calculadora BCCBA'!H17","v":691.6657712692205},{"$f":"+'Calculadora BCCBA'!I17","v":762.35748872258569},{"$f":"+'Calculadora BCCBA'!J17","v":768.36213956410302}]
[null,"Rentabilidad de la Actividad","%",{"$f":"+'Calculadora BCCBA'!G18","v":0.23128932786409934},{"$f":"+'Calculadora BCCBA'!H18","v":0.21748998280967621},{"$f":"+'Calculadora BCCBA'!I18","v":0.35126324238175083},{"$f":"+'Calculadora BCCBA'!J18","v":0.18942088529652973}]

{"sheet":"Opciones Avanzadas","index":5,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[10,1,10,6],[6,1,6,3],[8,1,8,3]]}
[]
[]
[]
[]
[]
[]
[null,"Distancia al puerto (Km)",null,null,{"$f":"VLOOKUP('Calculadora BCCBA'!B1,Listas!$S$21:$T$47,2,FALSE)","v":280}]
[]
[null,"Arrendamiento (qq/ha)",null,null,{"$f":"VLOOKUP('Calculadora BCCBA'!B1,Listas!$AJ$2:$AK$19,2,FALSE)","v":10.78}]
[]
[null,"Planteo técnico (USD/ha)"]
[null,null,"Soja de 1ª","Soja de 2ª","Trigo","Maíz Temprano","Maíz Tardío"]
[null,"Servicios de labranza",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$1:$BS$10,2,FALSE)","v":65.38548020421446},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$23:$BS$32,2,FALSE)","v":56.811122149616025},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$12:$BS$21,2,FALSE)","v":51.264609606177636},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$34:$BS$43,2,FALSE)","v":46.2},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$45:$BS$54,2,FALSE)","v":47}]
[null,"Cosecha",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$1:$BS$10,3,FALSE)","v":80.295455826795646},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$23:$BS$32,3,FALSE)","v":76.542852541100686},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$12:$BS$21,3,FALSE)","v":57.415064683835091},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$34:$BS$43,3,FALSE)","v":114.48810370176241},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$45:$BS$54,3,FALSE)","v":120.9135336361398}]
[null,"Herbicida",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$1:$BS$10,4,FALSE)","v":49.381648909864161},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$23:$BS$32,4,FALSE)","v":15.635357723997352},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$12:$BS$21,4,FALSE)","v":11.23},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$34:$BS$43,4,FALSE)","v":39.200000000000003},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$45:$BS$54,4,FALSE)","v":39.200000000000003}]
[null,"Fertilizantes",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$1:$BS$10,5,FALSE)","v":0},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$23:$BS$32,5,FALSE)","v":0},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$12:$BS$21,5,FALSE)","v":68.284392231846397},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$34:$BS$43,5,FALSE)","v":100.1},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$45:$BS$54,5,FALSE)","v":101.3}]
[null,"Insecticidas",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$1:$BS$10,6,FALSE)","v":17.913500000000006},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$23:$BS$32,6,FALSE)","v":17.527999999999999},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$12:$BS$21,6,FALSE)","v":1.1457500000000003},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$34:$BS$43,6,FALSE)","v":1.1450000000000002},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$45:$BS$54,6,FALSE)","v":1.2000000000000002}]
[null,"Fungicidas",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$1:$BS$10,7,FALSE)","v":12},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$23:$BS$32,7,FALSE)","v":12},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$12:$BS$21,7,FALSE)","v":15.072000000000003},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$34:$BS$43,7,FALSE)","v":0},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$45:$BS$54,7,FALSE)","v":0}]
[null,"Curasemillas",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$1:$BS$10,8,FALSE)","v":5.9200000000000026},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$23:$BS$32,8,FALSE)","v":5.9200000000000008},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$12:$BS$21,8,FALSE)","v":18.620699999999999},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$34:$BS$43,8,FALSE)","v":0},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$45:$BS$54,8,FALSE)","v":0}]
[null,"Semillas",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$1:$BS$10,9,FALSE)","v":49.433912810790552},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$23:$BS$32,9,FALSE)","v":49.427799164881044},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$12:$BS$21,9,FALSE)","v":43.644892937330766},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$34:$BS$43,9,FALSE)","v":121.5},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AR$45:$BS$54,9,FALSE)","v":121.5}]
[null,"Total",{"$f":"SUM(C13:C20)","v":280.32999775166485},{"$f":"SUM(D13:D20)","v":233.86513157959507},{"$f":"SUM(E13:E20)","v":266.6774094591899},{"$f":"SUM(F13:F20)","v":422.63310370176237},{"$f":"SUM(G13:G20)","v":431.11353363613978}]

{"sheet":"Soja 1ª","index":6,"n_rows":120,"n_cols":32,"rows_kept":120,"cut":false,"hidden":true,"merged":[[46,3,54,3],[119,1,119,2],[119,3,119,4],[113,1,113,2],[113,3,113,4],[114,1,114,2],[114,3,114,4],[115,1,115,2],[115,3,115,4],[116,1,116,2],[116,3,116,4],[117,1,117,2],[117,3,117,4],[118,3,118,4],[110,1,110,2],[110,3,110,4],[111,1,111,2],[111,3,111,4],[112,1,112,2],[112,3,112,4],[107,1,107,2],[107,3,107,4],[108,1,108,2],[108,3,108,4],[109,1,109,2],[109,3,109,4],[106,1,106,2],[106,3,106,4],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[99,1,99,2],[100,1,100,2],[101,1,101,2],[102,1,102,2],[104,1,104,4],[105,1,105,2],[105,3,105,4]]}
[]
[null,"Planteo Tecnico (Por Ha)","Unidad de medida","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Rendimiento","qq/ha","Junio","-",{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536},{"$f":"+'Calculadora BCCBA'!$M$6","v":31.8528536}]
[null,"Participación Provincial","Porcentaje","Enero","-",9.403263139202804E-3,null,1.0724842138899085E-2,null,9.7563731325537251E-2,2.9249667199168283E-2,null,6.7922607057211884E-2,9.8552829870499015E-2,null,null,5.2536804655069477E-2,null,0.21873811666994233,5.4991854543402482E-2,1.0965423706116641E-2,4.9143198525754821E-2,null,null,6.9470460322297603E-2,3.1982514709585068E-2,null,5.8791586587649186E-2,2.0598609750489712E-2,1.3412614243288493E-2,0.10260334351537288,"-"]
[null,"Pulverización terrestre","Cantidad","Octubre",4,{"$f":"$E5","v":4},null,4,null,4,4,null,4,4,null,null,{"$f":"$E5","v":4},null,4,4,4,4,null,null,4,4,null,4,4,4,4,{"$f":"SUMPRODUCT(F5:AE5,$F$4:$AE$4)","v":3.986605871837948}]
[null,"Pulverización aerea","Cantidad",{"$f":"D5","v":"Octubre"},2,2,null,2,null,2,2,null,2,2,null,null,2,null,2,2,2,2,null,null,2,2,null,2,2,2,2,{"$f":"SUMPRODUCT(F6:AE6,$F$4:$AE$4)","v":1.993302935918974}]
[null,"Glifosato","lt/ha","Octubre",7,7,null,7,null,7,7,null,7,7,null,null,7,null,7,7,7,7,null,null,7,7,null,7,7,7,7,{"$f":"SUMPRODUCT(F7:AE7,$F$4:$AE$4)","v":6.9765602757164107}]
[null,"Round Up Full II","lt/ha","Octubre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F8:AE8)","v":0}]
[null,"Texaro","kg/ha","Octubre",4.2999999999999997E-2,4.2999999999999997E-2,null,4.2999999999999997E-2,null,4.2999999999999997E-2,4.2999999999999997E-2,null,4.2999999999999997E-2,4.2999999999999997E-2,null,null,4.2999999999999997E-2,null,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,null,null,4.2999999999999997E-2,4.2999999999999997E-2,null,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,{"$f":"+AVERAGE(F9:AE9)","v":4.3000000000000003E-2}]
[null,"Metsulfurol Metil","kg/ha","Octubre",0.01,0.01,null,0.01,null,0.01,0.01,null,0.01,0.01,null,null,0.01,null,0.01,0.01,0.01,0.01,null,null,0.01,0.01,null,0.01,0.01,0.01,0.01,{"$f":"+AVERAGE(F10:AE10)","v":0.01}]
[null,"2,4 D 100%","lt/ha","Octubre",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$E11","v":0.5},0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,{"$f":"+AVERAGE(F11:AE11)","v":0.5}]
[null,"Semilla RR","kg/ha","Octubre",80,{"$f":"+$E12","v":80},{"$f":"+$E12","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,null,null,80,80,null,80,80,80,80,{"$f":"SUMPRODUCT(F12:AE12,$F$4:$AE$4)","v":79.732117436758955}]
[null,"Inoculante + Fungicida","b 200 gr","Octubre",1.6,{"$f":"+$E13","v":1.6},1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,null,null,1.6,1.6,null,1.6,1.6,1.6,1.6,{"$f":"+AVERAGE(F13:AE13)","v":1.6000000000000005}]
[null,"Superfosfato triple","kg/ha","Octubre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(F14:AE14,$F$4:$AE$4)","v":0}]
[null,"Fosfato Monoamónico","kg/ha","Octubre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Roundup control max","kg/ha","Octubre",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,1.1000000000000001,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":"+AVERAGE(F16:AE16)","v":1.1000000000000003}]
[null,"Karate zeon 25%","lt/ha","Octubre",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+AVERAGE(F17:AE17)","v":2.5000000000000008E-2}]
[null,"Coragen","kg/ha","Octubre",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,0.03,0.03,null,0.03,0.03,0.03,0.03,{"$f":"+AVERAGE(F18:AE18)","v":3.0000000000000016E-2}]
[null,"Engeo","lt/ha","Octubre",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,0.2,0.2,null,0.2,0.2,0.2,0.2,{"$f":"+AVERAGE(F19:AE19)","v":0.20000000000000007}]
[null,"Opera","lt/ha","Octubre",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,{"$f":"+AVERAGE(F20:AE20)","v":0.5}]
[null,"Riego","mm/ha","-","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$21","v":0},0,0,0,0]
[]
[null,"Costos Directos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Precio",{"$f":"F$2","v":"Calamuchita"},{"$f":"G$2","v":"Capital"},"Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión",{"$f":"AF$2","v":"PROVINCIA"}]
[null,"Pulverización terrestre","Cantidad","Octubre",4.3,{"$f":"$E24*F5","v":17.2},null,17.2,null,17.2,17.2,null,17.2,17.2,null,null,17.2,null,17.2,17.2,17.2,17.2,null,null,17.2,17.2,null,17.2,17.2,17.2,17.2,17.142405248903177]
[null,"Pulverización aerea","Cantidad",{"$f":"D24","v":"Octubre"},8.5,17,null,17,null,17,17,null,17,17,null,null,{"$f":"$E25*Q6","v":17},null,17,17,17,17,null,null,17,17,null,17,17,17,17,16.943074955311278]
["H","Glifosato","lt/ha",{"$f":"D25","v":"Octubre"},3.3,23.099999999999998,null,23.099999999999998,null,23.099999999999998,23.099999999999998,null,23.099999999999998,23.099999999999998,null,null,{"$f":"$E26*Q7","v":23.099999999999998},null,{"$f":"$E26*S7","v":23.099999999999998},{"$f":"$E26*T7","v":23.099999999999998},23.099999999999998,23.099999999999998,null,null,23.099999999999998,23.099999999999998,null,23.099999999999998,23.099999999999998,23.099999999999998,23.099999999999998,23.022648909864156]
["H","Round Up Full II","lt/ha",{"$f":"D26","v":"Octubre"},5.05,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["H","Texaro","kg/ha",{"$f":"D27","v":"Octubre"},365,15.694999999999999,null,15.694999999999999,null,15.694999999999999,15.694999999999999,null,15.694999999999999,15.694999999999999,null,null,15.694999999999999,null,15.694999999999999,15.694999999999999,15.694999999999999,15.694999999999999,null,null,15.694999999999999,15.694999999999999,null,15.694999999999999,15.694999999999999,15.694999999999999,15.694999999999999,15.695000000000002]
["H","Metsulfurol Metil","kg/ha",{"$f":"D28","v":"Octubre"},30,0.3,null,0.3,null,0.3,0.3,null,0.3,0.3,null,null,0.3,null,0.3,0.3,0.3,0.3,null,null,0.3,0.3,null,0.3,0.3,0.3,0.3,0.3]
["H","2,4 D 100%","lt/ha","Octubre",5.9,2.95,null,2.95,null,2.95,2.95,null,2.95,2.95,null,null,2.95,null,2.95,2.95,2.95,2.95,null,null,2.95,2.95,null,2.95,2.95,2.95,2.95,2.95]
["S","Semilla RR","kg/ha","Octubre",0.62,49.6,null,49.6,null,49.6,49.6,null,49.6,49.6,null,null,49.6,null,49.6,49.6,49.6,49.6,null,null,49.6,49.6,null,49.6,49.6,49.6,49.6,49.433912810790552]
["Cu","Inoculante + Fungicida","b 200 gr","Octubre",3.7,5.9200000000000008,null,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,null,null,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000008,null,null,5.9200000000000008,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000026]
["Fe","Superfosfato triple","kg/ha","Octubre",0.42,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["Fe","Fosfato Monoamónico","kg/ha","Octubre",0.49,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["H","Roundup control max","kg/ha","Octubre",6.74,7.4140000000000006,null,7.4140000000000006,null,7.4140000000000006,7.4140000000000006,null,7.4140000000000006,7.4140000000000006,null,null,7.4140000000000006,null,7.4140000000000006,7.4140000000000006,7.4140000000000006,7.4140000000000006,null,null,7.4140000000000006,7.4140000000000006,null,7.4140000000000006,7.4140000000000006,7.4140000000000006,{"$f":"$E35*AE16","v":7.4140000000000006},7.4140000000000024]
["Ins","Karate zeon 25%","lt/ha","Octubre",48.54,1.2135,null,1.2135,null,1.2135,1.2135,null,1.2135,1.2135,null,null,1.2135,null,1.2135,1.2135,1.2135,1.2135,null,null,1.2135,1.2135,null,1.2135,1.2135,1.2135,1.2135,1.2135000000000005]
["Ins","Coragen","kg/ha","Octubre",280,8.4,null,8.4,null,8.4,8.4,null,8.4,8.4,null,null,8.4,null,8.4,8.4,8.4,8.4,null,null,8.4,8.4,null,8.4,8.4,8.4,8.4,8.4000000000000039]
["Ins","Engeo","lt/ha","Octubre",41.5,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007,8.3000000000000007,null,8.3000000000000007,8.3000000000000007,null,null,8.3000000000000007,null,8.3000000000000007,{"$f":"$E38*T19","v":8.3000000000000007},8.3000000000000007,8.3000000000000007,null,null,8.3000000000000007,8.3000000000000007,null,8.3000000000000007,8.3000000000000007,8.3000000000000007,8.3000000000000007,8.3000000000000025]
["Fu","Opera","lt/ha","Octubre",24,{"$f":"$E39*F20","v":12},null,12,null,12,12,null,12,12,null,null,12,null,12,12,12,12,null,null,12,12,null,12,12,12,12,12]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C21,2)","v":"USD/mm"},"Octubre",1,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["L","Siembra","USD/Unidad","Octubre",31.3,{"$f":"$E$41","v":31.3},null,{"$f":"$E$41","v":31.3},null,31.3,31.3,null,31.3,31.3,null,null,31.3,null,31.3,31.3,31.3,31.3,null,null,31.3,31.3,null,31.3,31.3,31.3,31.3,{"$f":"$E$41","v":31.3}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999},{"$f":"+Listas!$T$10","v":6967.0646403999999}]
["Co","Cosecha en USD","USD/Unidad",null,"-",{"$f":"F42*(1+$E$100)/$E$98","v":80.295455826795646},null,{"$f":"H42*(1+$E$100)/$E$98","v":80.295455826795646},null,{"$f":"J42*(1+$E$100)/$E$98","v":80.295455826795646},{"$f":"K42*(1+$E$100)/$E$98","v":80.295455826795646},null,{"$f":"M42*(1+$E$100)/$E$98","v":80.295455826795646},{"$f":"N42*(1+$E$100)/$E$98","v":80.295455826795646},null,null,{"$f":"Q42*(1+$E$100)/$E$98","v":80.295455826795646},null,{"$f":"S42*(1+$E$100)/$E$98","v":80.295455826795646},{"$f":"T42*(1+$E$100)/$E$98","v":80.295455826795646},{"$f":"U42*(1+$E$100)/$E$98","v":80.295455826795646},{"$f":"V42*(1+$E$100)/$E$98","v":80.295455826795646},null,null,{"$f":"Y42*(1+$E$100)/$E$98","v":80.295455826795646},{"$f":"Z42*(1+$E$100)/$E$98","v":80.295455826795646},null,{"$f":"AB42*(1+$E$100)/$E$98","v":80.295455826795646},{"$f":"AC42*(1+$E$100)/$E$98","v":80.295455826795646},{"$f":"AD42*(1+$E$100)/$E$98","v":80.295455826795646},{"$f":"AE42*(1+$E$100)/$E$98","v":80.295455826795646},{"$f":"AF42*(1+$E$100)/$E$98","v":80.295455826795646}]
[null,"Costos directos","USD/ha",null,null,{"$f":"SUM(F43,F24:F41)","v":280.68795582679564},null,280.68795582679564,null,280.68795582679564,280.68795582679564,null,280.68795582679564,280.68795582679564,null,null,280.68795582679564,null,280.68795582679564,280.68795582679564,280.68795582679564,280.68795582679564,null,null,280.68795582679564,280.68795582679564,null,280.68795582679564,280.68795582679564,280.68795582679564,280.68795582679564,{"$f":"SUM(AF43,AF24:AF41)","v":280.32999775166485}]
[]
[null,"Opciones avanzadas (completado por el usuario)","Unidad de medida","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Servicios de labranza","USD/ha","Estos datos son los ingresados en opciones avanzadas","-",{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446},{"$f":"+'Opciones Avanzadas'!$C$13","v":65.38548020421446}]
[null,"Cosecha","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646},{"$f":"+'Opciones Avanzadas'!$C$14","v":80.295455826795646}]
[null,"Herbicida","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161},{"$f":"+'Opciones Avanzadas'!$C$15","v":49.381648909864161}]
[null,"Fertilizantes","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0},{"$f":"+'Opciones Avanzadas'!$C$16","v":0}]
[null,"Insecticidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006},{"$f":"+'Opciones Avanzadas'!$C$17","v":17.913500000000006}]
[null,"Fungicidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12},{"$f":"+'Opciones Avanzadas'!$C$18","v":12}]
[null,"Curasemillas","USD/ha",null,null,{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026},{"$f":"+'Opciones Avanzadas'!$C$19","v":5.9200000000000026}]
[null,"Semillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552},{"$f":"+'Opciones Avanzadas'!$C$20","v":49.433912810790552}]
[null,"Total","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485},{"$f":"+'Opciones Avanzadas'!$C$21","v":280.32999775166485}]
[]
[null,"Gastos Comerciales (Por Tn)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Costo",{"$f":"F$2","v":"Calamuchita"},{"$f":"G$2","v":"Capital"},"Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Flete Largo","$/tn","2020-02-01","-",{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996}]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D58","v":"2020-02-01"},{"$f":"+VLOOKUP(30,Listas!$AB$21:$AC$135,2,FALSE)","v":454.95263999999997},{"$f":"+E59","v":454.95263999999997},{"$f":"+F59","v":454.95263999999997},454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$101)*(F58+F59)/$E$98","v":26.317755762502564},null,{"$f":"0.95*(1+$E$101)*(H58+H59)/$E$98","v":26.317755762502564},null,{"$f":"0.95*(1+$E$101)*(J58+J59)/$E$98","v":26.317755762502564},{"$f":"0.95*(1+$E$101)*(K58+K59)/$E$98","v":26.317755762502564},null,{"$f":"0.95*(1+$E$101)*(M58+M59)/$E$98","v":26.317755762502564},{"$f":"0.95*(1+$E$101)*(N58+N59)/$E$98","v":26.317755762502564},null,null,{"$f":"0.95*(1+$E$101)*(Q58+Q59)/$E$98","v":26.317755762502564},null,{"$f":"0.95*(1+$E$101)*(S58+S59)/$E$98","v":26.317755762502564},{"$f":"0.95*(1+$E$101)*(T58+T59)/$E$98","v":26.317755762502564},{"$f":"0.95*(1+$E$101)*(U58+U59)/$E$98","v":26.317755762502564},{"$f":"0.95*(1+$E$101)*(V58+V59)/$E$98","v":26.317755762502564},null,null,{"$f":"0.95*(1+$E$101)*(Y58+Y59)/$E$98","v":26.317755762502564},{"$f":"0.95*(1+$E$101)*(Z58+Z59)/$E$98","v":26.317755762502564},null,{"$f":"0.95*(1+$E$101)*(AB58+AB59)/$E$98","v":26.317755762502564},{"$f":"0.95*(1+$E$101)*(AC58+AC59)/$E$98","v":26.317755762502564},{"$f":"0.95*(1+$E$101)*(AD58+AD59)/$E$98","v":26.317755762502564},{"$f":"0.95*(1+$E$101)*(AE58+AE59)/$E$98","v":26.317755762502564},{"$f":"0.95*(1+$E$101)*(AF58+AF59)/$E$98","v":26.317755762502564}]
[null,"Paritaria","USD/tn","Octubre",3.4,{"$f":"$E$61","v":3.4},null,{"$f":"$E$61","v":3.4},null,3.4,3.4,null,3.4,3.4,null,null,3.4,null,3.4,3.4,3.4,3.4,null,null,3.4,3.4,null,3.4,3.4,3.4,3.4,3.4]
[null,"Secado","USD/tn",{"$f":"D61","v":"Octubre"},9,{"$f":"+$E$62","v":9},null,{"$f":"+$E$62","v":9},null,9,9,null,9,9,null,null,9,null,9,9,9,9,null,null,9,9,null,9,9,9,9,9]
[null,"Zarandeo","USD/tn",{"$f":"D62","v":"Octubre"},2,{"$f":"+$E$63","v":2},null,{"$f":"+$E$63","v":2},null,2,2,null,2,2,null,null,2,null,2,2,2,2,null,null,2,2,null,2,2,2,2,2]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E$96*$E64","v":1.7218461586761249},null,{"$f":"$E$96*$E64","v":1.7218461586761249},null,1.7218461586761249,1.7218461586761249,null,1.7218461586761249,1.7218461586761249,null,null,1.7218461586761249,null,1.7218461586761249,1.7218461586761249,1.7218461586761249,1.7218461586761249,null,null,1.7218461586761249,1.7218461586761249,null,1.7218461586761249,1.7218461586761249,1.7218461586761249,1.7218461586761249,1.7218461586761249]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F60:F64)","v":42.439601921178685},null,{"$f":"SUM(H60:H64)","v":42.439601921178685},null,{"$f":"SUM(J60:J64)","v":42.439601921178685},{"$f":"SUM(K60:K64)","v":42.439601921178685},null,{"$f":"SUM(M60:M64)","v":42.439601921178685},{"$f":"SUM(N60:N64)","v":42.439601921178685},null,null,{"$f":"SUM(Q60:Q64)","v":42.439601921178685},null,{"$f":"SUM(S60:S64)","v":42.439601921178685},{"$f":"SUM(T60:T64)","v":42.439601921178685},{"$f":"SUM(U60:U64)","v":42.439601921178685},{"$f":"SUM(V60:V64)","v":42.439601921178685},null,null,{"$f":"SUM(Y60:Y64)","v":42.439601921178685},{"$f":"SUM(Z60:Z64)","v":42.439601921178685},null,{"$f":"SUM(AB60:AB64)","v":42.439601921178685},{"$f":"SUM(AC60:AC64)","v":42.439601921178685},{"$f":"SUM(AD60:AD64)","v":42.439601921178685},{"$f":"SUM(AE60:AE64)","v":42.439601921178685},{"$f":"SUM(AF60:AF64)","v":42.439601921178685}]
[]
[null,"Costos Indirectos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},"Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Arrendamiento en qq","qq/ha","Agosto","-",{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78}]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D68","v":"Agosto"},{"$f":"$E$96","v":344.36923173522496},{"$f":"$E$69*F68/10","v":371.23003181057248},null,{"$f":"$E$69*H68/10","v":371.23003181057248},null,{"$f":"$E$69*J68/10","v":371.23003181057248},371.23003181057248,null,371.23003181057248,371.23003181057248,null,null,{"$f":"$E$69*Q68/10","v":371.23003181057248},null,371.23003181057248,371.23003181057248,371.23003181057248,371.23003181057248,null,null,371.23003181057248,371.23003181057248,null,371.23003181057248,371.23003181057248,371.23003181057248,{"$f":"$E$69*AE68/10","v":371.23003181057248},{"$f":"$E$69*AF68/10","v":371.23003181057248}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha",null,12.3,{"$f":"$E70","v":12.3},null,{"$f":"$E70","v":12.3},null,12.3,12.3,null,12.3,12.3,null,null,12.3,null,12.3,12.3,12.3,12.3,null,null,12.3,12.3,null,12.3,12.3,12.3,{"$f":"$E70","v":12.3},{"$f":"$E70","v":12.3}]
[null,"Personal (Salarios)","USD/ha","Noviembre",35.060263353372633,{"$f":"$E71","v":35.060263353372633},null,35.060263353372633,null,35.060263353372633,35.060263353372633,null,35.060263353372633,35.060263353372633,null,null,35.060263353372633,null,35.060263353372633,35.060263353372633,35.060263353372633,35.060263353372633,null,null,35.060263353372633,35.060263353372633,null,35.060263353372633,35.060263353372633,35.060263353372633,{"$f":"$E71","v":35.060263353372633},{"$f":"$E71","v":35.060263353372633}]
[null,"Asesoramiento Técnico","USD/ha",null,0.01,{"$f":"$E72*F108","v":10.969142722806597},null,{"$f":"$E72*H108","v":10.969142722806597},null,{"$f":"$E72*J108","v":10.969142722806597},{"$f":"$E72*K108","v":10.969142722806597},null,{"$f":"$E72*M108","v":10.969142722806597},{"$f":"$E72*N108","v":10.969142722806597},null,null,{"$f":"$E72*Q108","v":10.969142722806597},null,{"$f":"$E72*S108","v":10.969142722806597},{"$f":"$E72*T108","v":10.969142722806597},{"$f":"$E72*U108","v":10.969142722806597},{"$f":"$E72*V108","v":10.969142722806597},null,null,{"$f":"$E72*Y108","v":10.969142722806597},{"$f":"$E72*Z108","v":10.969142722806597},null,{"$f":"$E72*AB108","v":10.969142722806597},{"$f":"$E72*AC108","v":10.969142722806597},{"$f":"$E72*AD108","v":10.969142722806597},{"$f":"$E72*AE108","v":10.969142722806597},{"$f":"$E72*AF108","v":10.969142722806597}]
[null,"Asesoramiento Contable","USD/ha",null,6,{"$f":"$E73","v":6},null,{"$f":"$E73","v":6},null,6,6,null,6,6,null,null,6,null,6,6,6,6,null,null,6,6,null,6,6,6,{"$f":"$E73","v":6},6]
[null,"Gastos de oficina/comunicaciones","USD/ha",null,3.9,3.9,null,3.9,null,3.9,3.9,null,3.9,3.9,null,null,3.9,null,3.9,3.9,3.9,3.9,null,null,3.9,3.9,null,3.9,3.9,3.9,3.9,3.9]
[null,"Receta Fitosanitaria","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Asesor Financiero","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Seguro Climatico","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Conservaciones y Mejoras","USD/ha",null,3,3,null,3,null,3,3,null,3,3,null,null,3,null,3,3,3,3,null,null,3,3,null,3,3,3,3,3]
[null,"Gastos imprevistos/Otros","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Total Costos Indirectos",null,null,null,{"$f":"SUM(F69:F79)","v":442.45943788675174},null,{"$f":"SUM(H69:H79)","v":442.45943788675174},null,442.45943788675174,442.45943788675174,null,442.45943788675174,442.45943788675174,null,null,442.45943788675174,null,442.45943788675174,442.45943788675174,442.45943788675174,442.45943788675174,null,null,442.45943788675174,442.45943788675174,null,442.45943788675174,442.45943788675174,442.45943788675174,442.45943788675174,{"$f":"SUM(AF69:AF79)","v":442.45943788675174}]
[]
[null,"Impuestos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Porcentaje",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Impuesto a las ganancias","% s. Resultado Positivo","-",0.3,{"$f":"IF(F114<0,0,$E$83*F114)","v":71.682778187545381},null,{"$f":"IF(H114<0,0,$E$83*H114)","v":71.682778187545381},null,71.682778187545381,71.682778187545381,null,71.682778187545381,71.682778187545381,null,null,71.682778187545381,null,71.682778187545381,71.682778187545381,71.682778187545381,71.682778187545381,null,null,71.682778187545381,71.682778187545381,null,71.682778187545381,71.682778187545381,71.682778187545381,71.682778187545381,71.682778187545381]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$86/2*(F108+F109+F110+F113)*0.4","v":4.6917262814468037},null,{"$f":"$E$86/2*(H108+H109+H110+H113)*0.4","v":4.6917262814468037},null,{"$f":"$E$86/2*(J108+J109+J110+J113)*0.4","v":4.6917262814468037},{"$f":"$E$86/2*(K108+K109+K110+K113)*0.4","v":4.6917262814468037},null,{"$f":"$E$86/2*(M108+M109+M110+M113)*0.4","v":4.6917262814468037},{"$f":"$E$86/2*(N108+N109+N110+N113)*0.4","v":4.6917262814468037},null,null,{"$f":"$E$86/2*(Q108+Q109+Q110+Q113)*0.4","v":4.6917262814468037},null,{"$f":"$E$86/2*(S108+S109+S110+S113)*0.4","v":4.6917262814468037},{"$f":"$E$86/2*(T108+T109+T110+T113)*0.4","v":4.6917262814468037},{"$f":"$E$86/2*(U108+U109+U110+U113)*0.4","v":4.6917262814468037},{"$f":"$E$86/2*(V108+V109+V110+V113)*0.4","v":4.6917262814468037},null,null,{"$f":"$E$86/2*(Y108+Y109+Y110+Y113)*0.4","v":4.6917262814468037},{"$f":"$E$86/2*(Z108+Z109+Z110+Z113)*0.4","v":4.6917262814468037},null,{"$f":"$E$86/2*(AB108+AB109+AB110+AB113)*0.4","v":4.6917262814468037},{"$f":"$E$86/2*(AC108+AC109+AC110+AC113)*0.4","v":4.6917262814468037},{"$f":"$E$86/2*(AD108+AD109+AD110+AD113)*0.4","v":4.6917262814468037},{"$f":"$E$86/2*(AE108+AE109+AE110+AE113)*0.4","v":4.6917262814468037},{"$f":"$E$86/2*(AF108+AF109+AF110+AF113)*0.4","v":4.6917262814468037}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$87*F108","v":13.162971267367915},null,{"$f":"$E$87*H108","v":13.162971267367915},null,{"$f":"$E$87*J108","v":13.162971267367915},{"$f":"$E$87*K108","v":13.162971267367915},null,{"$f":"$E$87*M108","v":13.162971267367915},{"$f":"$E$87*N108","v":13.162971267367915},null,null,{"$f":"$E$87*Q108","v":13.162971267367915},null,{"$f":"$E$87*S108","v":13.162971267367915},{"$f":"$E$87*T108","v":13.162971267367915},{"$f":"$E$87*U108","v":13.162971267367915},{"$f":"$E$87*V108","v":13.162971267367915},null,null,{"$f":"$E$87*Y108","v":13.162971267367915},{"$f":"$E$87*Z108","v":13.162971267367915},null,{"$f":"$E$87*AB108","v":13.162971267367915},{"$f":"$E$87*AC108","v":13.162971267367915},{"$f":"$E$87*AD108","v":13.162971267367915},{"$f":"$E$87*AE108","v":13.162971267367915},{"$f":"$E$87*AF108","v":13.162971267367915}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F83:F93)","v":89.537475736360108},null,{"$f":"+SUM(H83:H93)","v":89.537475736360108},null,89.537475736360108,89.537475736360108,null,89.537475736360108,89.537475736360108,null,null,89.537475736360108,null,89.537475736360108,89.537475736360108,89.537475736360108,89.537475736360108,null,null,89.537475736360108,89.537475736360108,null,89.537475736360108,89.537475736360108,89.537475736360108,89.537475736360108,{"$f":"+SUM(AF83:AF93)","v":89.537475736360108}]
[]
[null,"Precio soja cosecha USD/tn",null,"Noviembre",{"$f":"+'Calculadora BCCBA'!C12","v":344.36923173522496}]
[null,"Dólar siembra",null,"Octubre",78.72]
[null,"Dólar Cosecha",null,"Noviembre",{"$f":"+'Calculadora BCCBA'!C17","v":97.18}]
[null,"Dólar Promedio",null,"-",{"$f":"+(E98+E97)/2","v":87.95}]
[null,"Inflación esperada hasta dato FACMA de esta campaña",null,"Febrero",0.12]
[null,"Inflación esp. desde FECOTAC hasta mayo",null,"Noviembre",0.25]
[null,"Tasa de interes del costo de oportunidad",null,"Febrero",2.5000000000000001E-3]
[null,"Precio combustible",null,"-","-"]
[]
[null,"RENTABILIDAD EN DÓLARES",null,null,null,{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Rendimientos Soja",null,"qq/ha",null,{"$f":"F3","v":31.8528536},null,31.8528536,null,31.8528536,31.8528536,null,31.8528536,31.8528536,null,null,31.8528536,null,31.8528536,31.8528536,31.8528536,31.8528536,null,null,31.8528536,31.8528536,null,31.8528536,31.8528536,31.8528536,31.8528536,31.8528536]
[null,"Precio Soja",null,"USD/qq",null,{"$f":"IF(F106=0,\"\",$E$96)","v":344.36923173522496},null,344.36923173522496,null,344.36923173522496,344.36923173522496,null,344.36923173522496,344.36923173522496,null,null,344.36923173522496,null,344.36923173522496,344.36923173522496,344.36923173522496,344.36923173522496,null,null,344.36923173522496,344.36923173522496,null,344.36923173522496,344.36923173522496,344.36923173522496,344.36923173522496,{"$f":"IF(AF106=0,\"\",$E$96)","v":344.36923173522496}]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F107*F106/10)","v":1096.9142722806596},null,{"$f":"IF(H106=0,\"\",H107*H106/10)","v":1096.9142722806596},null,1096.9142722806596,1096.9142722806596,null,1096.9142722806596,1096.9142722806596,null,null,1096.9142722806596,null,1096.9142722806596,1096.9142722806596,1096.9142722806596,1096.9142722806596,null,null,1096.9142722806596,1096.9142722806596,null,1096.9142722806596,1096.9142722806596,1096.9142722806596,1096.9142722806596,{"$f":"IF(AF106=0,\"\",AF107*AF106/10)","v":1096.9142722806596}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F55)","v":280.32999775166485},null,{"$f":"IF(H106=0,\"\",H55)","v":280.32999775166485},null,280.32999775166485,280.32999775166485,null,280.32999775166485,280.32999775166485,null,null,280.32999775166485,null,280.32999775166485,280.32999775166485,280.32999775166485,280.32999775166485,null,null,280.32999775166485,280.32999775166485,null,280.32999775166485,280.32999775166485,280.32999775166485,280.32999775166485,280.32999775166485]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F65*F106/10)","v":135.18224268375835},null,135.18224268375835,null,135.18224268375835,135.18224268375835,null,135.18224268375835,135.18224268375835,null,null,135.18224268375835,null,135.18224268375835,135.18224268375835,135.18224268375835,135.18224268375835,null,null,135.18224268375835,135.18224268375835,null,135.18224268375835,135.18224268375835,135.18224268375835,135.18224268375835,{"$f":"IF(AF106=0,\"\",AF65*AF106/10)","v":135.18224268375835}]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F108-F109-F110)","v":681.40203184523637},null,681.40203184523637,null,681.40203184523637,681.40203184523637,null,681.40203184523637,681.40203184523637,null,null,681.40203184523637,null,681.40203184523637,681.40203184523637,681.40203184523637,681.40203184523637,null,null,681.40203184523637,681.40203184523637,null,681.40203184523637,681.40203184523637,681.40203184523637,681.40203184523637,{"$f":"IF(AF106=0,\"\",AF108-AF109-AF110)","v":681.40203184523637}]
[null,"Rendimiento de Indiferencia",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",(F109+F110)*10/F107)","v":12.065893295452655},null,12.065893295452655,null,12.065893295452655,12.065893295452655,null,12.065893295452655,12.065893295452655,null,null,12.065893295452655,null,12.065893295452655,12.065893295452655,12.065893295452655,12.065893295452655,null,null,12.065893295452655,12.065893295452655,null,12.065893295452655,12.065893295452655,12.065893295452655,12.065893295452655,{"$f":"IF(AF106=0,\"\",(AF109+AF110)*10/AF107)","v":12.065893295452655}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F80)","v":442.45943788675174},null,442.45943788675174,null,442.45943788675174,442.45943788675174,null,442.45943788675174,442.45943788675174,null,null,442.45943788675174,null,442.45943788675174,442.45943788675174,442.45943788675174,442.45943788675174,null,null,442.45943788675174,442.45943788675174,null,442.45943788675174,442.45943788675174,442.45943788675174,442.45943788675174,{"$f":"IF(AF106=0,\"\",AF80)","v":442.45943788675174}]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F111-F113)","v":238.94259395848462},null,{"$f":"IF(H106=0,\"\",H111-H113)","v":238.94259395848462},null,238.94259395848462,238.94259395848462,null,238.94259395848462,238.94259395848462,null,null,238.94259395848462,null,238.94259395848462,238.94259395848462,238.94259395848462,238.94259395848462,null,null,238.94259395848462,238.94259395848462,null,238.94259395848462,238.94259395848462,238.94259395848462,238.94259395848462,{"$f":"IF(AF106=0,\"\",AF111-AF113)","v":238.94259395848462}]
[null,"Impuesto a las Ganancias",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F94)","v":89.537475736360108},null,89.537475736360108,null,89.537475736360108,89.537475736360108,null,89.537475736360108,89.537475736360108,null,null,89.537475736360108,null,89.537475736360108,89.537475736360108,89.537475736360108,89.537475736360108,null,null,89.537475736360108,89.537475736360108,null,89.537475736360108,89.537475736360108,89.537475736360108,89.537475736360108,{"$f":"IF(AF106=0,\"\",AF94)","v":89.537475736360108}]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F114-F115)","v":149.40511822212451},null,{"$f":"IF(H106=0,\"\",H114-H115)","v":149.40511822212451},null,149.40511822212451,149.40511822212451,null,149.40511822212451,149.40511822212451,null,null,149.40511822212451,null,149.40511822212451,149.40511822212451,149.40511822212451,149.40511822212451,null,null,149.40511822212451,149.40511822212451,null,149.40511822212451,149.40511822212451,149.40511822212451,149.40511822212451,{"$f":"IF(AF106=0,\"\",AF114-AF115)","v":149.40511822212451}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F119*$E$102*6/12)","v":0.80311747476452611},null,0.80311747476452611,null,0.80311747476452611,0.80311747476452611,null,0.80311747476452611,0.80311747476452611,null,null,0.80311747476452611,null,0.80311747476452611,0.80311747476452611,0.80311747476452611,0.80311747476452611,null,null,0.80311747476452611,0.80311747476452611,null,0.80311747476452611,0.80311747476452611,0.80311747476452611,0.80311747476452611,{"$f":"IF(AF106=0,\"\",AF119*$E$102*6/12)","v":0.80311747476452611}]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F116-F117)","v":148.60200074735999},null,148.60200074735999,null,148.60200074735999,148.60200074735999,null,148.60200074735999,148.60200074735999,null,null,148.60200074735999,null,148.60200074735999,148.60200074735999,148.60200074735999,148.60200074735999,null,null,148.60200074735999,148.60200074735999,null,148.60200074735999,148.60200074735999,148.60200074735999,148.60200074735999,{"$f":"IF(AF106=0,\"\",AF116-AF117)","v":148.60200074735999}]
[null,"Inversión Inicial",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F55-F48+F80)","v":642.49397981162087},{"$f":"IF(G106=0,\"\",G55-G48+G80)","v":""},642.49397981162087,"",642.49397981162087,642.49397981162087,"",642.49397981162087,642.49397981162087,"","",642.49397981162087,"",642.49397981162087,642.49397981162087,642.49397981162087,642.49397981162087,"","",642.49397981162087,642.49397981162087,"",642.49397981162087,642.49397981162087,642.49397981162087,642.49397981162087,642.49397981162087]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F106=0,\"\",F118/F119)","v":0.23128932786409934},null,0.23128932786409934,null,0.23128932786409934,0.23128932786409934,null,0.23128932786409934,0.23128932786409934,null,null,0.23128932786409934,null,0.23128932786409934,0.23128932786409934,0.23128932786409934,0.23128932786409934,null,null,0.23128932786409934,0.23128932786409934,null,0.23128932786409934,0.23128932786409934,0.23128932786409934,0.23128932786409934,{"$f":"IF(AF106=0,\"\",AF118/AF119)","v":0.23128932786409934}]

{"sheet":"Trigo + Soja 2ª","index":7,"n_rows":195,"n_cols":33,"rows_kept":195,"cut":false,"hidden":true,"merged":[[42,3,49,3],[172,1,172,2],[172,3,172,4],[173,1,173,2],[173,3,173,4],[169,1,169,2],[169,3,169,4],[170,1,170,2],[170,3,170,4],[171,1,171,2],[171,3,171,4],[166,1,166,2],[166,3,166,4],[167,1,167,2],[167,3,167,4],[168,1,168,2],[168,3,168,4],[163,1,163,2],[163,3,163,4],[164,1,164,2],[164,3,164,4],[165,1,165,2],[165,3,165,4],[160,1,160,2],[160,3,160,4],[161,1,161,2],[161,3,161,4],[162,1,162,2],[162,3,162,4],[159,1,159,2],[159,3,159,4],[148,1,148,2],[149,1,149,2],[150,1,150,2],[151,1,151,2],[152,1,152,2],[153,1,153,2],[154,1,154,2],[155,1,155,2],[157,1,157,4],[158,1,158,2],[158,3,158,4],[93,3,101,3],[147,1,147,2],[142,1,142,2],[143,1,143,2],[144,1,144,2],[145,1,145,2],[146,1,146,2]]}
[]
[null,"Planteo Tecnico (Por Ha)","Unidad de medida","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Rendimiento","qq/ha","Enero","-",{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824},{"$f":"+'Calculadora BCCBA'!$M$5","v":18.587258774334824}]
[null,"Participación Provincial","Porcentaje",null,"-",3.1320322980193257E-3,null,1.8314229688859169E-2,null,5.2635059888487733E-2,5.8302155848437953E-2,null,5.8690998026480701E-2,0.11346042957429603,null,null,3.9648858298767624E-2,null,2.9628461929720452E-2,7.3044706621710323E-2,1.3956431320174774E-2,6.5226153666974832E-2,null,null,0.23782931710759844,6.0128017508730737E-3,null,2.5070603297297642E-2,2.8554142319336298E-2,1.6499750084737041E-2,0.155217183560033,"-"]
[null,"Pulverización terrestre","Cantidad","Mayo",3,{"$f":"$E5","v":3},null,{"$f":"$E5","v":3},null,{"$f":"$E5","v":3},3,null,{"$f":"$E5","v":3},3,null,null,{"$f":"$E5","v":3},null,{"$f":"$E5","v":3},3,3,3,null,null,{"$f":"$E5","v":3},3,null,{"$f":"$E5","v":3},3,3,3,{"$f":"SUMPRODUCT(F5:AE5,$F$4:$AE$4)","v":2.9856699458454137}]
[null,"Fertilización","Cantidad",{"$f":"D5","v":"Mayo"},1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,{"$f":"SUMPRODUCT(F6:AE6,$F$4:$AE$4)","v":0.99522331528180441}]
[null,"Pulverización aerea","Cantidad",{"$f":"D6","v":"Mayo"},0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F7:AE7)","v":0}]
[null,"Metsulfuron Metil","kg/ha",{"$f":"D7","v":"Mayo"},6.0000000000000001E-3,6.0000000000000001E-3,null,6.0000000000000001E-3,null,6.0000000000000001E-3,6.0000000000000001E-3,null,6.0000000000000001E-3,6.0000000000000001E-3,null,null,6.0000000000000001E-3,null,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,{"$f":"+AVERAGE(F8:AE8)","v":6.000000000000001E-3}]
[null,"2 4 D Ester 100%","lt/ha",{"$f":"D8","v":"Mayo"},0.5,0.5,null,0.5,null,0.5,0.5,null,0.5,0.5,null,null,0.5,null,0.5,0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,{"$f":"+AVERAGE(F9:AE9)","v":0.5}]
[null,"Glifosato","lt/ha",{"$f":"D9","v":"Mayo"},2.5,2.5,null,2.5,null,2.5,2.5,null,2.5,2.5,null,null,2.5,null,2.5,2.5,2.5,2.5,null,null,2.5,2.5,null,2.5,2.5,2.5,2.5,{"$f":"+AVERAGE(F10:AE10)","v":2.5}]
[null,"Semilla","kg/ha","Mayo","-",140,null,90,null,115,100,null,100,110,null,null,115,null,115,97,130,97,null,null,105,140,null,135,130,125,120,{"$f":"SUMPRODUCT(F11:AE11,$F$4:$AE$4)","v":109.11223234332691}]
[null,"Curasem. Chucaro","kg/ha","Mayo",0.21,{"$f":"$E12","v":0.21},null,{"$f":"$E12","v":0.21},null,{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},null,{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},null,null,{"$f":"$E12","v":0.21},null,{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},null,null,{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},null,{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},{"$f":"+AVERAGE(F12:AE12)","v":0.21}]
[null,"Urea","kg/ha","Mayo","-",39.545454545454497,null,39.54545454545454,null,89,102.72727272727272,null,112.72727272727272,150,null,null,74,null,81.818181818181813,73.181818181818173,63,77.272727272727266,null,null,68.181818181818173,40,null,61.363636363636367,56.36363636363636,78,150,{"$f":"SUMPRODUCT(F13:AE13,$F$4:$AE$4)","v":95.953693391819911}]
[null,"Fosfato diamónico","kg/ha","Mayo","-",0,null,80,null,65,90,null,75,75,null,null,60,null,75,50,70,55,null,null,85,80,null,55,60,60,55,{"$f":"SUMPRODUCT(F14:AE14,$F$4:$AE$4)","v":69.178236397727872}]
[null,"Banvel","lt/ha","Mayo",0,{"$f":"$E15","v":0},null,{"$f":"$E15","v":0},null,{"$f":"$E15","v":0},0,null,{"$f":"$E15","v":0},0,null,null,{"$f":"$E15","v":0},null,{"$f":"$E15","v":0},0,0,0,null,null,{"$f":"$E15","v":0},0,null,{"$f":"$E15","v":0},0,0,0,{"$f":"+AVERAGE(F15:AE15)","v":0}]
[null,"Tordon 24k","lt/ha","Mayo",0,{"$f":"$E16","v":0},null,{"$f":"$E16","v":0},null,0,0,null,0,0,null,null,{"$f":"$E16","v":0},null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F16:AE16)","v":0}]
[null,"Amistar Extra Gold","lt/ha","Mayo",0.4,{"$f":"$E17","v":0.4},null,{"$f":"$E17","v":0.4},null,0.4,0.4,null,0.4,0.4,null,null,{"$f":"$E17","v":0.4},null,0.4,0.4,0.4,0.4,null,null,0.4,0.4,null,0.4,0.4,0.4,0.4,{"$f":"+AVERAGE(F17:AE17)","v":0.40000000000000008}]
[null,"Karate Zeon 25%","lt/ha","Mayo",2.5000000000000001E-2,{"$f":"$E18","v":2.5000000000000001E-2},null,{"$f":"$E18","v":2.5000000000000001E-2},null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,null,{"$f":"$E18","v":2.5000000000000001E-2},null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+AVERAGE(F18:AE18)","v":2.5000000000000005E-2}]
[null,"Riego","mm/ha","-","-",0,null,{"$f":"+$F$19","v":0},null,{"$f":"+$F$19","v":0},0,null,0,0,null,null,0,null,0,0,0,{"$f":"+$F$19","v":0},null,null,{"$f":"+$F$19","v":0},0,null,0,{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},0]
[]
[null,"Costos Directos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Precio","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["L","Pulverización terrestre","USD/Unidad","Mayo",4.28,{"$f":"$E22*F5","v":12.84},null,{"$f":"$E22*H5","v":12.84},null,{"$f":"$E22*J5","v":12.84},12.84,null,{"$f":"$E22*M5","v":12.84},12.84,null,null,{"$f":"$E22*Q5","v":12.84},null,{"$f":"$E22*S5","v":12.84},12.84,12.84,12.84,null,null,{"$f":"$E22*Y5","v":12.84},12.84,null,{"$f":"$E22*AB5","v":12.84},12.84,12.84,12.84,12.778667368218372]
["L","Fertilización","USD/Unidad",{"$f":"D22","v":"Mayo"},7.13,7.13,null,7.13,null,7.13,7.13,null,7.13,7.13,null,null,7.13,null,7.13,7.13,7.13,7.13,null,null,7.13,7.13,null,7.13,7.13,7.13,7.13,7.0959422379592656]
["L","Pulverización aerea","USD/Unidad",{"$f":"D23","v":"Mayo"},8.56,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["H","Metsulfuron Metil",{"$f":"+\"USD/\"&LEFT(C8,2)","v":"USD/kg"},{"$f":"D24","v":"Mayo"},30,0.18,null,0.18,null,0.18,0.18,null,0.18,0.18,null,null,0.18,null,0.18,0.18,0.18,0.18,null,null,0.18,0.18,null,0.18,0.18,0.18,0.18,0.18000000000000002]
["H","2 4 D Ester 100%","USD/lt",{"$f":"D25","v":"Mayo"},5.6,2.8,null,2.8,null,2.8,2.8,null,2.8,2.8,null,null,2.8,null,2.8,2.8,2.8,2.8,null,null,2.8,2.8,null,2.8,2.8,2.8,2.8,2.8]
["H","Glifosato","USD/lt",{"$f":"D26","v":"Mayo"},3.3,8.25,null,8.25,null,8.25,8.25,null,8.25,8.25,null,null,8.25,null,8.25,8.25,8.25,8.25,null,null,8.25,8.25,null,8.25,8.25,8.25,8.25,8.25]
["S","Semilla","USD/kg",{"$f":"D27","v":"Mayo"},0.4,56,null,36,null,46,40,null,40,44,null,null,46,null,46,38.800000000000004,52,38.800000000000004,null,null,42,56,null,54,52,50,48,43.644892937330766]
["Cu","Curasem. Chucaro","USD/kg","Mayo",88.67,18.620699999999999,null,18.620699999999999,null,18.620699999999999,18.620699999999999,null,18.620699999999999,18.620699999999999,null,null,18.620699999999999,null,18.620699999999999,18.620699999999999,18.620699999999999,18.620699999999999,null,null,18.620699999999999,18.620699999999999,null,18.620699999999999,18.620699999999999,18.620699999999999,18.620699999999999,18.620699999999999]
["Fe","Urea","USD/kg","Mayo",0.38,15.02727272727271,null,15.027272727272726,null,33.82,39.036363636363632,null,42.836363636363636,57,null,null,28.12,null,31.09090909090909,27.809090909090905,23.94,29.36363636363636,null,null,25.909090909090907,15.2,null,23.31818181818182,21.418181818181818,29.64,57,36.462403488891567]
["Fe","Fosfato diamónico","USD/kg","Mayo",0.46,0,null,36.800000000000004,null,29.900000000000002,41.4,null,34.5,34.5,null,null,27.6,null,34.5,23,32.200000000000003,25.3,null,null,39.1,36.800000000000004,null,25.3,27.6,27.6,25.3,31.821988742954822]
["He","Banvel","USD/lt","Mayo",11.7,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["He","Tordon 24k","USD/lt","Mayo",14.5,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["Fu","Amistar Extra Gold","USD/lt","Mayo",37.68,15.072000000000001,null,15.072000000000001,null,15.072000000000001,15.072000000000001,null,15.072000000000001,15.072000000000001,null,null,15.072000000000001,null,15.072000000000001,15.072000000000001,15.072000000000001,15.072000000000001,null,null,15.072000000000001,15.072000000000001,null,15.072000000000001,15.072000000000001,15.072000000000001,15.072000000000001,15.072000000000003]
["Ins","Karate Zeon 5%","USD/lt","Mayo",45.83,1.14575,null,1.14575,null,1.14575,1.14575,null,1.14575,1.14575,null,null,1.14575,null,1.14575,1.14575,1.14575,1.14575,null,null,1.14575,1.14575,null,1.14575,1.14575,1.14575,1.14575,1.1457500000000003]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C19,2)","v":"USD/mm"},{"$f":"D35","v":"Mayo"},1,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["L","Siembra","USD/Unidad","Mayo",31.39,{"$f":"$E$37","v":31.39},null,{"$f":"$E$37","v":31.39},null,{"$f":"$E$37","v":31.39},{"$f":"$E$37","v":31.39},null,{"$f":"$E$37","v":31.39},{"$f":"$E$37","v":31.39},null,null,{"$f":"$E$37","v":31.39},null,{"$f":"$E$37","v":31.39},{"$f":"$E$37","v":31.39},{"$f":"$E$37","v":31.39},{"$f":"$E$37","v":31.39},null,null,{"$f":"$E$37","v":31.39},{"$f":"$E$37","v":31.39},null,{"$f":"$E$37","v":31.39},{"$f":"$E$37","v":31.39},{"$f":"$E$37","v":31.39},{"$f":"$E$37","v":31.39},{"$f":"$E$37","v":31.39}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$Z$10","v":4480}]
["Co","Cosecha en USD","USD/Unidad",null,"-",{"$f":"F38*(1+$E$151)/$E$146","v":57.415064683835091},null,{"$f":"H38*(1+$E$151)/$E$146","v":57.415064683835091},null,{"$f":"J38*(1+$E$151)/$E$146","v":57.415064683835091},{"$f":"K38*(1+$E$151)/$E$146","v":57.415064683835091},null,{"$f":"M38*(1+$E$151)/$E$146","v":57.415064683835091},{"$f":"N38*(1+$E$151)/$E$146","v":57.415064683835091},null,null,{"$f":"Q38*(1+$E$151)/$E$146","v":57.415064683835091},null,{"$f":"S38*(1+$E$151)/$E$146","v":57.415064683835091},{"$f":"T38*(1+$E$151)/$E$146","v":57.415064683835091},{"$f":"U38*(1+$E$151)/$E$146","v":57.415064683835091},{"$f":"V38*(1+$E$151)/$E$146","v":57.415064683835091},null,null,{"$f":"Y38*(1+$E$151)/$E$146","v":57.415064683835091},{"$f":"Z38*(1+$E$151)/$E$146","v":57.415064683835091},null,{"$f":"AB38*(1+$E$151)/$E$146","v":57.415064683835091},{"$f":"AC38*(1+$E$151)/$E$146","v":57.415064683835091},{"$f":"AD38*(1+$E$151)/$E$146","v":57.415064683835091},{"$f":"AE38*(1+$E$151)/$E$146","v":57.415064683835091},{"$f":"AF38*(1+$E$151)/$E$146","v":57.415064683835091}]
[null,"Costos directos","USD/ha",null,null,{"$f":"SUM(F39,F22:F37)","v":225.87078741110781},null,{"$f":"SUM(H39,H22:H37)","v":242.67078741110782},null,{"$f":"SUM(J39,J22:J37)","v":264.56351468383508},{"$f":"SUM(K39,K22:K37)","v":275.27987832019875},null,{"$f":"SUM(M39,M22:M37)","v":272.17987832019872},{"$f":"SUM(N39,N22:N37)","v":290.34351468383511},null,null,{"$f":"SUM(Q39,Q22:Q37)","v":256.56351468383508},null,{"$f":"SUM(S39,S22:S37)","v":266.43442377474418},{"$f":"SUM(T39,T22:T37)","v":244.45260559292598},{"$f":"SUM(U39,U22:U37)","v":262.9835146838351},{"$f":"SUM(V39,V22:V37)","v":248.30715104747145},null,null,{"$f":"SUM(Y39,Y22:Y37)","v":261.85260559292601},{"$f":"SUM(Z39,Z22:Z37)","v":262.84351468383511},null,{"$f":"SUM(AB39,AB22:AB37)","v":257.46169650201693},{"$f":"SUM(AC39,AC22:AC37)","v":255.86169650201691},{"$f":"SUM(AD39,AD22:AD37)","v":262.08351468383506},{"$f":"SUM(AE39,AE22:AE37)","v":285.14351468383512},{"$f":"SUM(AF39,AF22:AF37)","v":266.6774094591899}]
[]
[null,"Opciones avanzadas SOJA 2ª (completado por el usuario)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Precio","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Servicios de labranza","USD/ha","Estos datos son los ingresados en opciones avanzadas","-",{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636},{"$f":"+'Opciones Avanzadas'!$E13","v":51.264609606177636}]
[null,"Cosecha","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091},{"$f":"+'Opciones Avanzadas'!$E14","v":57.415064683835091}]
[null,"Herbicida","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23},{"$f":"+'Opciones Avanzadas'!$E15","v":11.23}]
[null,"Fertilizantes","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397},{"$f":"+'Opciones Avanzadas'!$E16","v":68.284392231846397}]
[null,"Insecticidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.1457500000000003}]
[null,"Fungicidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.072000000000003}]
[null,"Curasemillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":18.620699999999999}]
[null,"Semillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766},{"$f":"+'Opciones Avanzadas'!$E20","v":43.644892937330766}]
[null,"Total","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899},{"$f":"+'Opciones Avanzadas'!$E21","v":266.6774094591899}]
[]
[null,"Gastos comerciales (Por tonelada)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Costo","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Flete Largo","$/tn","2020-11-01","-",1474.8839999999998,1470.7199999999998,1492.848,1585.6079999999999,1480.752,1062.396,1567.2959999999998,1126.5840000000001,704.16,1626.6599999999999,1613.4839999999999,1263.7199999999998,1495.6079999999999,1434.1560000000002,1474.3079999999998,1617.5040000000001,1353.6959999999999,1569.5640000000001,1607.4359999999999,1069.26,1472.82,1626.6599999999999,1216.548,1519.0439999999999,1524.06,881.07600000000002,1160.376]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D54","v":"2020-11-01"},310.76400000000001,310.76400000000001,null,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$153)*(F54+F55)/$E$146","v":21.535290533188245},null,{"$f":"0.95*(1+$E$153)*(H54+H55)/$E$146","v":21.7519401523395},22.870645266594121,21.6060598476605,16.560598476605005,22.649798694232864,17.334719260065288,12.240196953210011,23.365741022850926,23.206835690968443,18.988608269858542,21.78522633297062,21.044102285092496,21.528343852013055,23.255317736670296,20.073737758433079,22.677151251360176,23.133895538628941,16.643379760609356,21.510398258977148,23.365741022850926,18.41970402611534,22.067869423286179,22.128363438520132,14.373841131664854,{"$f":"0.95*(1+$E$153)*(AF54+AF55)/$E$146","v":17.742257889009792}]
[null,"Paritaria","USD/tn","Octubre",3.4,{"$f":"$E$57","v":3.4},null,{"$f":"$E$57","v":3.4},3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E$143*$E58","v":1.1083000000000001},null,{"$f":"$E$143*$E58","v":1.1083000000000001},1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001,1.1083000000000001]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F56:F58)","v":26.043590533188244},null,{"$f":"SUM(H56:H58)","v":26.260240152339499},27.378945266594119,26.114359847660499,21.068898476605003,27.158098694232862,21.843019260065287,16.748496953210012,27.874041022850925,27.715135690968442,23.49690826985854,26.293526332970618,25.552402285092494,26.036643852013054,27.763617736670295,24.582037758433078,27.185451251360174,27.64219553862894,21.151679760609355,26.018698258977146,27.874041022850925,22.928004026115339,26.576169423286178,26.636663438520131,18.882141131664852,{"$f":"SUM(AF56:AF58)","v":22.250557889009791}]
[]
[null,"Planteo Tecnico (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},"Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión",{"$f":"AF$2","v":"PROVINCIA"}]
[null,"Rendimiento","qq/ha",null,"-",{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553},{"$f":"+'Calculadora BCCBA'!$M$7","v":28.55978318945553}]
[null,"Participación Provincial","Porcentaje",null,"-",1.7420493608471745E-3,null,1.1861965783136147E-2,null,3.3504257989738773E-2,5.3038517761857987E-2,null,4.6999343242872783E-2,0.20124910810938257,null,null,5.2593771948485218E-2,null,0.13884261563461733,5.7819049098089104E-2,7.3519337042211716E-3,8.1169320038572759E-2,null,null,0.13106913530349953,3.4817501001796801E-3,null,4.9694306254038166E-2,2.0620945464534697E-2,1.236140206081106E-2,9.3128737114491753E-2,"-"]
[null,"Pulverización terrestre","Cantidad","Noviembre",2,{"$f":"$E64","v":2},null,{"$f":"$E64","v":2},null,{"$f":"$E64","v":2},2,null,{"$f":"$E64","v":2},2,null,null,{"$f":"$E64","v":2},null,{"$f":"$E64","v":2},2,2,2,null,null,{"$f":"$E64","v":2},2,null,{"$f":"$E64","v":2},2,2,2,{"$f":"SUMPRODUCT(F64:AE64,$F$63:$AE$63)","v":1.993056417938752}]
[null,"Pulverización aerea","Cantidad",{"$f":"D64","v":"Noviembre"},2,2,null,2,null,2,2,null,2,2,null,null,2,null,2,2,2,2,null,null,2,2,null,2,2,2,2,{"$f":"SUMPRODUCT(F65:AE65,$F$63:$AE$63)","v":1.993056417938752}]
[null,"Glifosato","lt/ha",{"$f":"D65","v":"Noviembre"},2.5,2.5,null,2.5,null,2.5,2.5,null,2.5,2.5,null,null,2.5,null,2.5,2.5,2.5,2.5,null,null,2.5,2.5,null,2.5,2.5,2.5,2.5,{"$f":"SUMPRODUCT(F66:AE66,$F$63:$AE$63)","v":2.4913205224234396}]
[null,"Semilla RR","kg/ha",{"$f":"D66","v":"Noviembre"},80,80,null,80,null,80,80,null,80,80,null,null,80,null,80,80,80,80,null,null,80,80,null,80,80,80,80,{"$f":"SUMPRODUCT(F67:AE67,$F$63:$AE$63)","v":79.722256717550067}]
[null,"Inoculante + Fungicida","c/50 kg",{"$f":"D67","v":"Noviembre"},1.6,1.6,null,1.6,null,1.6,1.6,null,1.6,1.6,null,null,1.6,null,1.6,1.6,1.6,1.6,null,null,1.6,1.6,null,1.6,1.6,1.6,1.6,1.6]
[null,"Pivot H","lt/ha",{"$f":"D68","v":"Noviembre"},0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Roundup control max","kg/ha","Noviembre",1.1000000000000001,1.1000000000000001,null,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,null,null,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,1.1000000000000001,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[null,"Coragen","kg/ha","Noviembre",0.03,0.03,null,0.03,null,0.03,0.03,null,0.03,0.03,null,null,0.03,null,0.03,0.03,0.03,0.03,null,null,0.03,0.03,null,0.03,0.03,0.03,0.03,0.03]
[null,"Engeo","lt/ha","Noviembre",0.2,0.2,null,0.2,null,0.2,0.2,null,0.2,0.2,null,null,0.2,null,0.2,0.2,0.2,0.2,null,null,0.2,0.2,null,0.2,0.2,0.2,0.2,0.2]
[null,"Opera","lt/ha","Noviembre",0.5,0.5,null,0.5,null,0.5,0.5,null,0.5,0.5,null,null,0.5,null,0.5,0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5]
[null,"Riego","mm/ha","-","-",0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[]
[null,"Costos Directos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},"Mes de actualiz.","Precio","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión",{"$f":"AF$2","v":"PROVINCIA"}]
["L","Pulverización terrestre","Cantidad","Noviembre",4.3,{"$f":"$E77*F64","v":8.6},null,{"$f":"$E77*H64","v":8.6},null,{"$f":"$E77*J64","v":8.6},8.6,null,{"$f":"$E77*M64","v":8.6},8.6,null,null,{"$f":"$E77*Q64","v":8.6},null,{"$f":"$E77*S64","v":8.6},8.6,8.6,8.6,null,null,{"$f":"$E77*Y64","v":8.6},8.6,null,{"$f":"$E77*AB64","v":8.6},8.6,8.6,8.6,8.5701425971366341]
["L","Pulverización aerea","Cantidad",{"$f":"D77","v":"Noviembre"},8.5,17,null,17,null,17,17,null,17,17,null,null,17,null,17,17,17,17,null,null,17,17,null,17,17,17,17,16.940979552479391]
["He","Glifosato","lt/ha",{"$f":"D78","v":"Noviembre"},3.3,8.25,null,8.25,null,8.25,8.25,null,8.25,8.25,null,null,8.25,null,8.25,8.25,8.25,8.25,null,null,8.25,8.25,null,8.25,8.25,8.25,8.25,8.2213577239973503]
["Se","Semilla RR","lt/ha",{"$f":"D79","v":"Noviembre"},0.62,49.6,null,49.6,null,49.6,49.6,null,49.6,49.6,null,null,49.6,null,49.6,49.6,49.6,49.6,null,null,49.6,49.6,null,49.6,49.6,49.6,49.6,49.427799164881044]
["Cu","Inoculante + Fungicida","kg/ha",{"$f":"D80","v":"Noviembre"},3.7,5.9200000000000008,null,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,null,null,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000008,null,null,5.9200000000000008,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000008]
["He","Pivot H","kg/ha",{"$f":"D81","v":"Noviembre"},5.2,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["He","Roundup control max","lt/ha","Noviembre",6.74,7.4140000000000006,null,7.4140000000000006,null,7.4140000000000006,7.4140000000000006,null,7.4140000000000006,7.4140000000000006,null,null,7.4140000000000006,null,7.4140000000000006,7.4140000000000006,7.4140000000000006,7.4140000000000006,null,null,7.4140000000000006,7.4140000000000006,null,7.4140000000000006,7.4140000000000006,7.4140000000000006,7.4140000000000006,7.4140000000000006]
["Ins","Coragen","kg/ha","Noviembre",280,8.4,null,8.4,null,8.4,8.4,null,8.4,8.4,null,null,8.4,null,8.4,8.4,8.4,8.4,null,null,8.4,8.4,null,8.4,8.4,8.4,8.4,8.4]
["Ins","Engeo","b 200 gr",{"$f":"D84","v":"Noviembre"},45.64,9.1280000000000001,null,9.1280000000000001,null,9.1280000000000001,9.1280000000000001,null,9.1280000000000001,9.1280000000000001,null,null,9.1280000000000001,null,9.1280000000000001,9.1280000000000001,9.1280000000000001,9.1280000000000001,null,null,9.1280000000000001,9.1280000000000001,null,9.1280000000000001,9.1280000000000001,9.1280000000000001,9.1280000000000001,9.1280000000000001]
["Fu","Opera","kg/ha",{"$f":"D85","v":"Noviembre"},24,12,null,12,null,12,12,null,12,12,null,null,12,null,12,12,12,12,null,null,12,12,null,12,12,12,12,12]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C74,2)","v":"USD/mm"},"Noviembre",1,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["L","Siembra","USD/Unidad","Noviembre",31.3,{"$f":"$E88","v":31.3},null,{"$f":"$E88","v":31.3},null,{"$f":"$E88","v":31.3},{"$f":"$E88","v":31.3},null,{"$f":"$E88","v":31.3},{"$f":"$E88","v":31.3},null,null,{"$f":"$E88","v":31.3},null,{"$f":"$E88","v":31.3},{"$f":"$E88","v":31.3},{"$f":"$E88","v":31.3},{"$f":"$E88","v":31.3},null,null,{"$f":"$E88","v":31.3},{"$f":"$E88","v":31.3},null,{"$f":"$E88","v":31.3},{"$f":"$E88","v":31.3},{"$f":"$E88","v":31.3},{"$f":"$E88","v":31.3},{"$f":"$E88","v":31.3}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$Z$10","v":4480},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035},{"$f":"+Listas!$W$10","v":6641.4592945930035}]
["Co","Cosecha en USD","USD/Unidad",null,"-",{"$f":"F89*(1+$E$152)/$E$149","v":51.632023050010289},null,{"$f":"H89*(1+$E$152)/$E$149","v":76.542852541100686},null,{"$f":"J89*(1+$E$152)/$E$149","v":76.542852541100686},{"$f":"K89*(1+$E$152)/$E$149","v":76.542852541100686},null,{"$f":"M89*(1+$E$152)/$E$149","v":76.542852541100686},{"$f":"N89*(1+$E$152)/$E$149","v":76.542852541100686},null,null,{"$f":"Q89*(1+$E$152)/$E$149","v":76.542852541100686},null,{"$f":"S89*(1+$E$152)/$E$149","v":76.542852541100686},{"$f":"T89*(1+$E$152)/$E$149","v":76.542852541100686},{"$f":"U89*(1+$E$152)/$E$149","v":76.542852541100686},{"$f":"V89*(1+$E$152)/$E$149","v":76.542852541100686},null,null,{"$f":"Y89*(1+$E$152)/$E$149","v":76.542852541100686},{"$f":"Z89*(1+$E$152)/$E$149","v":76.542852541100686},null,{"$f":"AB89*(1+$E$152)/$E$149","v":76.542852541100686},{"$f":"AC89*(1+$E$152)/$E$149","v":76.542852541100686},{"$f":"AD89*(1+$E$152)/$E$149","v":76.542852541100686},{"$f":"AE89*(1+$E$152)/$E$149","v":76.542852541100686},{"$f":"AF89*(1+$E$152)/$E$149","v":76.542852541100686}]
[null,"Costos directos","USD/ha",null,null,{"$f":"SUM(F90,F77:F88)","v":209.2440230500103},null,{"$f":"SUM(H90,H77:H88)","v":234.15485254110069},null,234.15485254110069,234.15485254110069,null,234.15485254110069,234.15485254110069,null,null,234.15485254110069,null,234.15485254110069,234.15485254110069,234.15485254110069,234.15485254110069,null,null,234.15485254110069,234.15485254110069,null,234.15485254110069,234.15485254110069,234.15485254110069,234.15485254110069,233.86513157959507]
[{"$f":"30*12","v":360},{"$f":"+A92*A93","v":289440},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a"]
[804,"Opciones avanzadas SOJA 2ª (completado por el usuario)",{"$f":"C$2","v":"Unidad de medida"},"Mes de actualiz.","-","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión",{"$f":"AF$2","v":"PROVINCIA"}]
[null,"Servicios de labranza","USD/ha","Estos datos son los ingresados en opciones avanzadas","-",{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025},{"$f":"+'Opciones Avanzadas'!$D13","v":56.811122149616025}]
[null,"Cosecha","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686},{"$f":"+'Opciones Avanzadas'!$D14","v":76.542852541100686}]
[null,"Herbicida","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352},{"$f":"+'Opciones Avanzadas'!$D15","v":15.635357723997352}]
[null,"Fertilizantes","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0},{"$f":"+'Opciones Avanzadas'!$D16","v":0}]
[null,"Insecticidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999},{"$f":"+'Opciones Avanzadas'!$D17","v":17.527999999999999}]
[null,"Fungicidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12},{"$f":"+'Opciones Avanzadas'!$D18","v":12}]
[null,"Curasemillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008},{"$f":"+'Opciones Avanzadas'!$D19","v":5.9200000000000008}]
[null,"Semillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044},{"$f":"+'Opciones Avanzadas'!$D20","v":49.427799164881044}]
[null,"Total","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507},{"$f":"+'Opciones Avanzadas'!$D21","v":233.86513157959507}]
[]
[null,"Gastos Comerciales (Por Tn)",{"$f":"C$2","v":"Unidad de medida"},"Mes de actualiz.","Costo","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Flete Largo","$/tn","2020-02-01","-",{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+AF105/E149","v":17.480774644988674}]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D105","v":"2020-02-01"},{"$f":"+VLOOKUP(30,Listas!$AB$21:$AC$135,2,FALSE)","v":454.95263999999997},{"$f":"+E106","v":454.95263999999997},{"$f":"+F106","v":454.95263999999997},454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$154)*(F105+F106)/$E$149","v":26.317755762502564},null,{"$f":"0.95*(1+$E$154)*(H105+H106)/$E$149","v":26.317755762502564},null,{"$f":"0.95*(1+$E$154)*(J105+J106)/$E$149","v":26.317755762502564},{"$f":"0.95*(1+$E$154)*(K105+K106)/$E$149","v":26.317755762502564},null,{"$f":"0.95*(1+$E$154)*(M105+M106)/$E$149","v":26.317755762502564},{"$f":"0.95*(1+$E$154)*(N105+N106)/$E$149","v":26.317755762502564},null,null,{"$f":"0.95*(1+$E$154)*(Q105+Q106)/$E$149","v":26.317755762502564},null,{"$f":"0.95*(1+$E$154)*(S105+S106)/$E$149","v":26.317755762502564},{"$f":"0.95*(1+$E$154)*(T105+T106)/$E$149","v":26.317755762502564},{"$f":"0.95*(1+$E$154)*(U105+U106)/$E$149","v":26.317755762502564},{"$f":"0.95*(1+$E$154)*(V105+V106)/$E$149","v":26.317755762502564},null,null,{"$f":"0.95*(1+$E$154)*(Y105+Y106)/$E$149","v":26.317755762502564},{"$f":"0.95*(1+$E$154)*(Z105+Z106)/$E$149","v":26.317755762502564},null,{"$f":"0.95*(1+$E$154)*(AB105+AB106)/$E$149","v":26.317755762502564},{"$f":"0.95*(1+$E$154)*(AC105+AC106)/$E$149","v":26.317755762502564},{"$f":"0.95*(1+$E$154)*(AD105+AD106)/$E$149","v":26.317755762502564},{"$f":"0.95*(1+$E$154)*(AE105+AE106)/$E$149","v":26.317755762502564},{"$f":"0.95*(1+$E$154)*(AF105+AF106)/$E$149","v":26.317755762502564}]
[null,"Paritaria","USD/tn","Noviembre",3.4,{"$f":"$E108","v":3.4},null,{"$f":"$E108","v":3.4},null,{"$f":"$E108","v":3.4},3.4,null,{"$f":"$E108","v":3.4},3.4,null,null,{"$f":"$E108","v":3.4},null,{"$f":"$E108","v":3.4},3.4,3.4,3.4,null,null,{"$f":"$E108","v":3.4},3.4,null,{"$f":"$E108","v":3.4},3.4,3.4,3.4,3.4]
[null,"Secado","USD/tn",{"$f":"D108","v":"Noviembre"},9,{"$f":"$E109","v":9},null,{"$f":"$E109","v":9},null,9,9,null,9,9,null,null,{"$f":"$E109","v":9},null,9,9,9,9,null,null,9,9,null,9,9,9,9,9]
[null,"Zarandeo","USD/tn",{"$f":"D109","v":"Noviembre"},2,{"$f":"$E110","v":2},null,{"$f":"$E110","v":2},null,2,2,null,2,2,null,null,{"$f":"$E110","v":2},null,2,2,2,2,null,null,2,2,null,2,2,2,2,2]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E111*$E$144","v":1.7218461586761249},null,{"$f":"$E111*$E$144","v":1.7218461586761249},null,{"$f":"$E111*$E$144","v":1.7218461586761249},{"$f":"$E111*$E$144","v":1.7218461586761249},null,{"$f":"$E111*$E$144","v":1.7218461586761249},{"$f":"$E111*$E$144","v":1.7218461586761249},null,null,{"$f":"$E111*$E$144","v":1.7218461586761249},null,{"$f":"$E111*$E$144","v":1.7218461586761249},{"$f":"$E111*$E$144","v":1.7218461586761249},{"$f":"$E111*$E$144","v":1.7218461586761249},{"$f":"$E111*$E$144","v":1.7218461586761249},null,null,{"$f":"$E111*$E$144","v":1.7218461586761249},{"$f":"$E111*$E$144","v":1.7218461586761249},null,{"$f":"$E111*$E$144","v":1.7218461586761249},{"$f":"$E111*$E$144","v":1.7218461586761249},{"$f":"$E111*$E$144","v":1.7218461586761249},{"$f":"$E111*$E$144","v":1.7218461586761249},{"$f":"$E111*$E$144","v":1.7218461586761249}]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F107:F111)","v":42.439601921178685},null,{"$f":"SUM(H107:H111)","v":42.439601921178685},null,{"$f":"SUM(J107:J111)","v":42.439601921178685},42.439601921178685,null,42.439601921178685,42.439601921178685,null,null,42.439601921178685,null,42.439601921178685,42.439601921178685,42.439601921178685,42.439601921178685,null,null,42.439601921178685,42.439601921178685,null,42.439601921178685,42.439601921178685,42.439601921178685,42.439601921178685,{"$f":"SUM(AF107:AF111)","v":42.439601921178685}]
[]
[null,"Costos Indirectos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},"Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión",{"$f":"AF$2","v":"PROVINCIA"}]
[null,"Arrendamiento en qq","qq/ha","Agosto","-",{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78}]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D115","v":"Agosto"},{"$f":"$E$144","v":344.36923173522496},{"$f":"$E$116*F115/10","v":371.23003181057248},null,{"$f":"$E$116*H115/10","v":371.23003181057248},null,{"$f":"$E$116*J115/10","v":371.23003181057248},{"$f":"$E$116*K115/10","v":371.23003181057248},null,{"$f":"$E$116*M115/10","v":371.23003181057248},{"$f":"$E$116*N115/10","v":371.23003181057248},null,null,{"$f":"$E$116*Q115/10","v":371.23003181057248},null,{"$f":"$E$116*S115/10","v":371.23003181057248},{"$f":"$E$116*T115/10","v":371.23003181057248},{"$f":"$E$116*U115/10","v":371.23003181057248},{"$f":"$E$116*V115/10","v":371.23003181057248},null,null,{"$f":"$E$116*Y115/10","v":371.23003181057248},{"$f":"$E$116*Z115/10","v":371.23003181057248},null,{"$f":"$E$116*AB115/10","v":371.23003181057248},{"$f":"$E$116*AC115/10","v":371.23003181057248},{"$f":"$E$116*AD115/10","v":371.23003181057248},{"$f":"$E$116*AE115/10","v":371.23003181057248},{"$f":"$E$116*AF115/10","v":371.23003181057248}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha",null,{"$f":"'Soja 1ª'!E70*1.3","v":15.990000000000002},{"$f":"$E117","v":15.990000000000002},null,{"$f":"$E117","v":15.990000000000002},null,{"$f":"$E117","v":15.990000000000002},{"$f":"$E117","v":15.990000000000002},null,{"$f":"$E117","v":15.990000000000002},{"$f":"$E117","v":15.990000000000002},null,null,{"$f":"$E117","v":15.990000000000002},null,{"$f":"$E117","v":15.990000000000002},15.990000000000002,15.990000000000002,15.990000000000002,null,null,{"$f":"$E117","v":15.990000000000002},{"$f":"$E117","v":15.990000000000002},null,{"$f":"$E117","v":15.990000000000002},15.990000000000002,15.990000000000002,15.990000000000002,15.990000000000002]
[null,"Personal (Salarios)","USD/ha","Noviembre",64.458232307896765,{"$f":"$E118","v":64.458232307896765},null,{"$f":"$E118","v":64.458232307896765},null,{"$f":"$E118","v":64.458232307896765},{"$f":"$E118","v":64.458232307896765},null,{"$f":"$E118","v":64.458232307896765},{"$f":"$E118","v":64.458232307896765},null,null,{"$f":"$E118","v":64.458232307896765},null,64.458232307896765,64.458232307896765,64.458232307896765,64.458232307896765,null,null,{"$f":"$E118","v":64.458232307896765},{"$f":"$E118","v":64.458232307896765},null,64.458232307896765,64.458232307896765,64.458232307896765,64.458232307896765,64.458232307896765]
[null,"Asesoramiento Técnico","USD/ha",null,0.01,{"$f":"$E$119*F163","v":13.955162375396453},null,{"$f":"$E$119*H163","v":13.955162375396453},null,{"$f":"$E$119*J163","v":13.955162375396453},{"$f":"$E$119*K163","v":13.955162375396453},null,{"$f":"$E$119*M163","v":13.955162375396453},{"$f":"$E$119*N163","v":13.955162375396453},null,null,{"$f":"$E$119*Q163","v":13.955162375396453},null,{"$f":"$E$119*S163","v":13.955162375396453},{"$f":"$E$119*T163","v":13.955162375396453},{"$f":"$E$119*U163","v":13.955162375396453},{"$f":"$E$119*V163","v":13.955162375396453},null,null,{"$f":"$E$119*Y163","v":13.955162375396453},{"$f":"$E$119*Z163","v":13.955162375396453},null,{"$f":"$E$119*AB163","v":13.955162375396453},{"$f":"$E$119*AC163","v":13.955162375396453},{"$f":"$E$119*AD163","v":13.955162375396453},{"$f":"$E$119*AE163","v":13.955162375396453},{"$f":"$E$119*AF163","v":13.955162375396453}]
[null,"Asesoramiento Contable","USD/ha",null,{"$f":"'Soja 1ª'!E73*1.3","v":7.8000000000000007},{"$f":"$E120","v":7.8000000000000007},null,{"$f":"$E120","v":7.8000000000000007},null,{"$f":"$E120","v":7.8000000000000007},7.8000000000000007,null,{"$f":"$E120","v":7.8000000000000007},7.8000000000000007,null,null,{"$f":"$E120","v":7.8000000000000007},null,{"$f":"$E120","v":7.8000000000000007},7.8000000000000007,7.8000000000000007,7.8000000000000007,null,null,{"$f":"$E120","v":7.8000000000000007},7.8000000000000007,null,{"$f":"$E120","v":7.8000000000000007},7.8000000000000007,7.8000000000000007,7.8000000000000007,7.8000000000000007]
[null,"Gastos de oficina/comunicaciones","USD/ha",null,{"$f":"'Soja 1ª'!E74*1.3","v":5.07},5.07,null,5.07,null,5.07,5.07,null,5.07,5.07,null,null,5.07,null,5.07,5.07,5.07,5.07,null,null,5.07,5.07,null,5.07,5.07,5.07,5.07,5.07]
[null,"Receta Fitosanitaria","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Asesor Financiero","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Seguro Climatico","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Conservaciones y Mejoras","USD/ha",null,{"$f":"'Soja 1ª'!E78*1.3","v":3.9000000000000004},3.9000000000000004,null,3.9000000000000004,null,3.9000000000000004,3.9000000000000004,null,3.9000000000000004,3.9000000000000004,null,null,3.9000000000000004,null,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,null,null,3.9000000000000004,3.9000000000000004,null,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004]
[null,"Gastos imprevistos/Otros","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Total Costos Indirectos",null,null,null,{"$f":"+SUM(F116:F126)","v":482.40342649386571},null,{"$f":"+SUM(H116:H126)","v":482.40342649386571},null,482.40342649386571,482.40342649386571,null,482.40342649386571,482.40342649386571,null,null,482.40342649386571,null,482.40342649386571,482.40342649386571,482.40342649386571,482.40342649386571,null,null,482.40342649386571,482.40342649386571,null,482.40342649386571,482.40342649386571,482.40342649386571,482.40342649386571,482.40342649386571]
[]
[null,"Impuestos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Porcentaje",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión",{"$f":"AF$2","v":"PROVINCIA"}]
[null,"Impuesto a las ganancias","% s. Resultado Positivo","-",0.3,{"$f":"IF(F168<0,0,$E$130*F168)","v":72.88673741703289},null,{"$f":"IF(H168<0,0,$E$130*H168)","v":72.765929740997095},null,72.847275190191539,75.660714074383094,null,75.229050574640112,78.069846708114284,null,null,74.306812684368424,null,73.160632709260923,72.890611009851668,71.927619695132378,73.701725206134512,null,null,75.614553759959279,72.900617791300164,null,74.624043796256572,72.589761967592935,72.556029430129385,76.880088813795496,75.001799795938197]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$133/2*(F163+F164+F165+F167)*0.4","v":6.1153840408540345},null,{"$f":"$E$133/2*(H163+H164+H165+H167)*0.4","v":6.1163505022623212},null,{"$f":"$E$133/2*(J163+J164+J165+J167)*0.4","v":6.1156997386687655},{"$f":"$E$133/2*(K163+K164+K165+K167)*0.4","v":6.0931922275952335},null,{"$f":"$E$133/2*(M163+M164+M165+M167)*0.4","v":6.0966455355931775},{"$f":"$E$133/2*(N163+N164+N165+N167)*0.4","v":6.0739191665253838},null,null,{"$f":"$E$133/2*(Q163+Q164+Q165+Q167)*0.4","v":6.1040234387153491},null,{"$f":"$E$133/2*(S163+S164+S165+S167)*0.4","v":6.1131928785162115},{"$f":"$E$133/2*(T163+T164+T165+T167)*0.4","v":6.1153530521114847},{"$f":"$E$133/2*(U163+U164+U165+U167)*0.4","v":6.1230569826292376},{"$f":"$E$133/2*(V163+V164+V165+V167)*0.4","v":6.1088641385412226},null,null,{"$f":"$E$133/2*(Y163+Y164+Y165+Y167)*0.4","v":6.0935615101106233},{"$f":"$E$133/2*(Z163+Z164+Z165+Z167)*0.4","v":6.115272997859897},null,{"$f":"$E$133/2*(AB163+AB164+AB165+AB167)*0.4","v":6.1014855898202445},{"$f":"$E$133/2*(AC163+AC164+AC165+AC167)*0.4","v":6.1177598444495533},{"$f":"$E$133/2*(AD163+AD164+AD165+AD167)*0.4","v":6.1180297047492624},{"$f":"$E$133/2*(AE163+AE164+AE165+AE167)*0.4","v":6.0834372296799337},{"$f":"$E$133/2*(AF163+AF164+AF165+AF167)*0.4","v":6.0984635418227926}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$134*F163","v":16.746194850475746},null,{"$f":"$E$134*H163","v":16.746194850475746},null,{"$f":"$E$134*J163","v":16.746194850475746},{"$f":"$E$134*K163","v":16.746194850475746},null,{"$f":"$E$134*M163","v":16.746194850475746},{"$f":"$E$134*N163","v":16.746194850475746},null,null,{"$f":"$E$134*Q163","v":16.746194850475746},null,{"$f":"$E$134*S163","v":16.746194850475746},{"$f":"$E$134*T163","v":16.746194850475746},{"$f":"$E$134*U163","v":16.746194850475746},{"$f":"$E$134*V163","v":16.746194850475746},null,null,{"$f":"$E$134*Y163","v":16.746194850475746},{"$f":"$E$134*Z163","v":16.746194850475746},null,{"$f":"$E$134*AB163","v":16.746194850475746},{"$f":"$E$134*AC163","v":16.746194850475746},{"$f":"$E$134*AD163","v":16.746194850475746},{"$f":"$E$134*AE163","v":16.746194850475746},{"$f":"$E$134*AF163","v":16.746194850475746}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F130:F140)","v":95.748316308362675},null,{"$f":"+SUM(H130:H140)","v":95.628475093735162},null,95.709169779336051,98.500101152454079,null,98.071890960709041,100.88996072511542,null,null,97.157030973559515,null,96.020020438252885,95.752158912438901,94.796871528237361,96.556784195151479,null,null,98.454310120545642,95.762085639635814,null,97.471724236552561,95.453716662518232,95.420253985354393,99.709720893951172,{"$f":"+SUM(AF130:AF140)","v":97.846458188236738}]
[]
[null,"Precio trigo cosecha USD/tn",null,null,{"$f":"+'Calculadora BCCBA'!C11","v":221.66}]
[null,"Precio cosecha Soja USD/tn",null,null,{"$f":"+'Soja 1ª'!E96","v":344.36923173522496}]
[null,"Dólar siembra Trigo",null,"Junio",70.42]
[null,"Dólar Cosecha Trigo",null,null,{"$f":"+'Calculadora BCCBA'!C16","v":82.71}]
[null,"Dólar Promedio Trigo",null,null,{"$f":"AVERAGE(E145:E146)","v":76.564999999999998}]
[null,"Dólar siembra Soja",null,"Octubre",{"$f":"+E146","v":82.71}]
[null,"Dólar Cosecha Soja",null,null,{"$f":"+'Calculadora BCCBA'!C17","v":97.18}]
[null,"Dólar Promedio Soja",null,"-",{"$f":"+AVERAGE(E148:E149)","v":89.944999999999993}]
[null,"Inflación esperada hasta dato FACMA trigo de esta campaña",null,"Abril",0.06]
[null,"Inflación esperada hasta dato FACMA soja de esta campaña",null,"Abril",0.12]
[null,"Inflación esp. desde FECOTAC hasta diciembre",null,"Noviembre",0.05]
[null,"Inflación esp. desde FECOTAC hasta mayo",null,"Abril",0.25]
[null,"Tasa de interes del costo de oportunidad",null,"Abril",2.5000000000000001E-3]
[null,"Precio combustible",null,"-","-"]
[]
[null,"RENTABILIDAD EN DÓLARES",null,null,null,{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Rendimiento Trigo",null,"qq/ha",null,{"$f":"F3","v":18.587258774334824},null,18.587258774334824,null,18.587258774334824,18.587258774334824,null,18.587258774334824,18.587258774334824,null,null,18.587258774334824,null,18.587258774334824,18.587258774334824,18.587258774334824,18.587258774334824,null,null,18.587258774334824,18.587258774334824,null,18.587258774334824,18.587258774334824,18.587258774334824,18.587258774334824,{"$f":"AF3","v":18.587258774334824}]
[null,"Rendimiento Soja",null,"qq/ha",null,{"$f":"F62","v":28.55978318945553},null,28.55978318945553,null,28.55978318945553,28.55978318945553,null,28.55978318945553,28.55978318945553,null,null,28.55978318945553,null,28.55978318945553,28.55978318945553,28.55978318945553,28.55978318945553,null,null,28.55978318945553,28.55978318945553,null,28.55978318945553,28.55978318945553,28.55978318945553,28.55978318945553,{"$f":"AF62","v":28.55978318945553}]
[null,"Precio Trigo",null,"USD/qq",null,{"$f":"IF(F159=0,\"\",$E$143)","v":221.66},"",221.66,"",221.66,221.66,"",221.66,221.66,"","",221.66,"",221.66,221.66,221.66,221.66,"","",221.66,221.66,"",221.66,221.66,221.66,221.66,221.66]
[null,"Precio Soja",null,"USD/qq",null,{"$f":"IF(F159=0,\"\",$E$144)","v":344.36923173522496},"",344.36923173522496,"",344.36923173522496,344.36923173522496,"",344.36923173522496,344.36923173522496,"","",344.36923173522496,"",344.36923173522496,344.36923173522496,344.36923173522496,344.36923173522496,"","",344.36923173522496,344.36923173522496,"",344.36923173522496,344.36923173522496,344.36923173522496,344.36923173522496,344.36923173522496]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F159=0,\"\",(F161*F159+F160*F162)/10)","v":1395.5162375396453},{"$f":"IF(G159=0,\"\",(G161*G159+G160*G162)/10)","v":""},1395.5162375396453,"",1395.5162375396453,1395.5162375396453,"",1395.5162375396453,1395.5162375396453,"","",1395.5162375396453,"",1395.5162375396453,1395.5162375396453,1395.5162375396453,1395.5162375396453,"","",1395.5162375396453,1395.5162375396453,"",1395.5162375396453,1395.5162375396453,1395.5162375396453,1395.5162375396453,{"$f":"IF(AF159=0,\"\",(AF161*AF159+AF160*AF162)/10)","v":1395.5162375396453}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F159=0,\"\",F102+F51)","v":500.54254103878498},{"$f":"IF(G159=0,\"\",G102+G51)","v":""},500.54254103878498,"",500.54254103878498,500.54254103878498,"",500.54254103878498,500.54254103878498,"","",500.54254103878498,"",500.54254103878498,500.54254103878498,500.54254103878498,500.54254103878498,"","",500.54254103878498,500.54254103878498,"",500.54254103878498,500.54254103878498,500.54254103878498,500.54254103878498,500.54254103878498]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F159=0,\"\",(F159*F59+F112*F160)/10)","v":169.61447861688504},"",170.01717087033757,"",169.74601937302282,160.36788975905097,"",161.80676809152766,152.33744764661364,"","",164.88089439243322,"",168.70149430945824,169.60156664082243,172.81153768988665,166.89785265321288,"","",160.52175747379701,169.56821070266068,"",163.823457352806,170.60439678168484,170.71683857323006,156.30330729434294,{"$f":"IF(AF159=0,\"\",(AF159*AF59+AF112*AF160)/10)","v":162.56427068720058}]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F159=0,\"\",F163-F164-F165)","v":725.35921788397536},"",724.95652563052272,"",725.22767712783752,734.60580674180937,"",733.16692840933274,742.63624885424667,"","",730.09280210842712,"",726.27220219140213,725.37212986003794,722.16215881097366,728.07584384764743,"","",734.4519390270633,725.40548579819961,"",731.15023914805431,724.3692997191755,724.25685792763034,738.67038920651737,{"$f":"IF(AF159=0,\"\",AF163-AF164-AF165)","v":732.40942581365971}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F159=0,\"\",F127)","v":482.40342649386571},"",482.40342649386571,"",482.40342649386571,482.40342649386571,"",482.40342649386571,482.40342649386571,"","",482.40342649386571,"",482.40342649386571,482.40342649386571,482.40342649386571,482.40342649386571,"","",482.40342649386571,482.40342649386571,"",482.40342649386571,482.40342649386571,482.40342649386571,482.40342649386571,{"$f":"IF(AF159=0,\"\",AF127)","v":482.40342649386571}]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F159=0,\"\",F166-F167)","v":242.95579139010965},"",242.55309913665701,"",242.82425063397181,252.20238024794367,"",250.76350191546703,260.23282236038096,"","",247.68937561456141,"",243.86877569753642,242.96870336617224,239.75873231710796,245.67241735378173,"","",252.0485125331976,243.0020593043339,"",248.7468126541886,241.96587322530979,241.85343143376463,256.26696271265166,{"$f":"IF(AF159=0,\"\",AF166-AF167)","v":250.005999319794}]
[null,"Impuestos",null,"USD/ha",null,{"$f":"IF(F159=0,\"\",F141)","v":95.748316308362675},"",95.628475093735162,"",95.709169779336051,98.500101152454079,"",98.071890960709041,100.88996072511542,"","",97.157030973559515,"",96.020020438252885,95.752158912438901,94.796871528237361,96.556784195151479,"","",98.454310120545642,95.762085639635814,"",97.471724236552561,95.453716662518232,95.420253985354393,99.709720893951172,{"$f":"IF(AF159=0,\"\",AF141)","v":97.846458188236738}]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F159=0,\"\",F168-F169)","v":147.20747508174696},"",146.92462404292183,"",147.11508085463578,153.70227909548959,"",152.691610954758,159.34286163526554,"","",150.53234464100188,"",147.84875525928354,147.21654445373332,144.96186078887058,149.11563315863026,"","",153.59420241265195,147.23997366469808,"",151.27508841763603,146.51215656279157,146.43317744841022,156.5572418187005,{"$f":"IF(AF159=0,\"\",AF168-AF169)","v":152.15954113155726}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F159=0,\"\",$E$155*(F127+F40-F39))","v":1.6271478730528461},{"$f":"IF(G159=0,\"\",$E$155*(G127+G40-G39))","v":""},1.669147873052846,"",1.7238796912346643,1.7506706003255736,"",1.7429206003255733,1.7883296912346642,"","",1.7038796912346643,"",1.7285569639619369,1.6736024185073912,1.7199296912346642,1.6832387821437553,"","",1.7171024185073915,1.7195796912346644,"",1.7061251457801188,1.7021251457801188,1.7176796912346644,1.7753296912346641,1.7291644281730514]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F159=0,\"\",F170-F171)","v":145.58032720869411},"",145.25547616986898,"",145.39120116340112,151.95160849516401,"",150.94869035443244,157.55453194403088,"","",148.82846494976721,"",146.12019829532159,145.54294203522593,143.24193109763593,147.43239437648651,"","",151.87709999414457,145.52039397346343,"",149.56896327185592,144.81003141701146,144.71549775717557,154.78191212746583,{"$f":"IF(AF159=0,\"\",AF170-AF171)","v":150.43037670338421}]
[null,"Inversión inicial",null,"USD/ha",null,{"$f":"IF(F159=0,\"\",F127+F51-F44)","v":691.6657712692205},{"$f":"IF(G159=0,\"\",G127+G51-G44)","v":""},691.6657712692205,"",691.6657712692205,691.6657712692205,"",691.6657712692205,691.6657712692205,"","",691.6657712692205,"",691.6657712692205,691.6657712692205,691.6657712692205,691.6657712692205,"","",691.6657712692205,691.6657712692205,"",691.6657712692205,691.6657712692205,691.6657712692205,691.6657712692205,691.6657712692205]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F159=0,\"\",F172/F173)","v":0.21047785398076199},"",0.21000818922023898,"",0.21020441838057904,0.21968935692210093,"",0.21823935291381932,0.22778997962399553,"","",0.21517396281829013,"",0.21125839150199396,0.21042380305758332,0.20709703594958029,0.21315554491867528,"","",0.21958163364864372,0.21039120340801395,"",0.21624456418798041,0.20936417187637052,0.2092274965285903,0.22378136747093605,{"$f":"IF(AF159=0,\"\",AF172/AF173)","v":0.21748998280967621}]
[null,null,null,null,{"$f":"+COUNTIF($F$174:$AF$174,\"<\"&0)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Santa María",-0.36690716569467052]
[null,null,null,null,null,"Calamuchita",-0.33712172375188809]
[null,null,null,null,null,"Río Cuarto",-0.31764509048087142]
[null,null,null,null,null,"Río Seco",-0.25402053934743762]
[null,null,null,null,null,"Tulumba",-0.19737146607486861]
[null,null,null,null,null,"Tercero Arriba",-0.19638539656827877]
[null,null,null,null,null,"Río Primero",-0.17203872071414861]
[null,null,null,null,null,"Colón",-0.17120840633568221]
[null,null,null,null,null,"Río Segundo",-0.15873454786356048]
[null,null,null,null,null,"Totoral",-0.12947654278167406]
[null,null,null,null,null,"Gral. Roca",-0.12356900325088488]
[null,null,null,null,null,"San Justo",-0.11291586537061124]
[null,null,null,null,null,"Pte. R. Sáenz Peña",-6.7340771694239424E-2]
[null,null,null,null,null,"Gral. San Martín",-6.6491705303863863E-2]
[null,null,null,null,null,"Juárez Celman",-4.6206118134164462E-2]
[null,null,null,null,null,"Unión",3.1781841070872369E-2]
[null,null,null,null,null,"Marcos Juárez",3.2853288660776109E-2]

{"sheet":"Maíz temprano","index":8,"n_rows":134,"n_cols":37,"rows_kept":134,"cut":false,"hidden":true,"merged":[[114,3,114,4],[115,1,115,2],[115,3,115,4],[111,1,111,2],[111,3,111,4],[112,1,112,2],[112,3,112,4],[113,1,113,2],[113,3,113,4],[108,1,108,2],[108,3,108,4],[109,1,109,2],[109,3,109,4],[110,1,110,2],[110,3,110,4],[105,1,105,2],[105,3,105,4],[106,1,106,2],[106,3,106,4],[107,1,107,2],[107,3,107,4],[102,1,102,2],[102,3,102,4],[103,1,103,2],[103,3,103,4],[104,1,104,2],[104,3,104,4],[96,1,96,2],[97,1,97,2],[98,1,98,2],[100,1,100,4],[101,1,101,2],[101,3,101,4],[42,3,50,3],[95,1,95,2],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2]]}
[]
[null,"Planteo Tecnico (Por Ha)","Unidad de medida","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Rendimiento","qq/ha","Noviembre","-",{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},null,{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},null,{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},null,{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},null,null,{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},null,{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},null,null,{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},null,{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062},{"$f":"+'Calculadora BCCBA'!$M$8","v":76.843023303489062}]
[null,"Participación Provincial","Porcentaje","Noviembre","-",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Pulverización terrestre","Cantidad","Septiembre",2,{"$f":"$E5","v":2},null,2,null,2,2,null,2,2,null,null,2,null,2,2,2,{"$f":"$E5","v":2},null,null,2,2,null,2,2,2,2,{"$f":"SUMPRODUCT(F5:AE5,$F$4:$AE$4)","v":2}]
[null,"Fertilización","Cantidad",{"$f":"D5","v":"Septiembre"},1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,{"$f":"SUMPRODUCT(F6:AE6,$F$4:$AE$4)","v":1}]
[null,"Glifosato","lt/ha",{"$f":"D6","v":"Septiembre"},5,5,null,5,null,5,5,null,5,5,null,null,5,null,5,5,5,5,null,null,5,5,null,5,5,5,5,{"$f":"+AVERAGE(F7:AE7)","v":5}]
[null,"Atrazina 90%","kg/ha","Septiembre",2,2,null,2,null,2,2,null,2,2,null,null,2,null,2,2,2,2,null,null,2,2,null,2,2,2,2,{"$f":"+AVERAGE(F8:AE8)","v":2}]
[null,"2 4 D 100%","lt/ha","Septiembre",0.5,0.5,null,0.5,null,0.5,0.5,null,0.5,0.5,null,null,0.5,null,0.5,0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5]
[null,"ACETOCHLOR","lt/ha","Septiembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"SEMILLA MG","bls/ha","Septiembre",0.9,0.9,null,0.9,null,0.9,0.9,null,0.9,0.9,null,null,0.9,null,0.9,0.9,0.9,0.9,null,null,0.9,0.9,null,0.9,0.9,0.9,0.9,{"$f":"SUMPRODUCT(F11:AE11,$F$4:$AE$4)","v":0.9}]
[null,"SEMILLA MG RR","bls/ha","Septiembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(F12:AE12,$F$4:$AE$4)","v":0}]
[null,"UREA","kg/ha","Septiembre",160,160,null,160,null,160,160,null,160,160,null,null,160,null,160,160,160,160,null,null,160,160,null,160,160,160,160,160]
[null,"FOSFATO DIAMONICO","kg/ha","Septiembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"FOSFATO MONOAMONICO","kg/ha","Septiembre",70,70,null,70,null,70,70,null,70,70,null,null,70,null,70,70,70,70,null,null,70,70,null,70,70,70,70,70]
[null,"GUARDIAN","lt/ha","Septiembre",1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,1]
[null,"KARATE ZEON 25%","lt/ha","Septiembre",2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000005E-2]
[null,"ROUNDUP CONTROL MALEZA","kg/ha","Septiembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Riego","mm/ha","-","-",0,null,{"$f":"+$F$19","v":0},null,{"$f":"+$F$19","v":0},0,null,0,0,null,null,0,null,0,0,0,{"$f":"+$F$19","v":0},null,null,{"$f":"+$F$19","v":0},0,null,0,{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},0]
[]
[null,"Costos Directos (Por Ha)","Unidad de medida","Mes de actualiz.","Precio",{"$f":"F$2","v":"Calamuchita"},null,{"$f":"H$2","v":"Colón"},null,"Gral. Roca","Gral. San Martín",null,"Juárez Celman","Marcos Juárez",null,null,"Pte. R. Sáenz Peña",null,"Río Cuarto","Río Primero","Río Seco","Río Segundo",null,null,"San Justo","Santa María",null,"Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["L","Pulverización terrestre","Cantidad","Septiembre",4.2,{"$f":"$E22*F5","v":8.4},null,8.4,null,8.4,8.4,null,8.4,8.4,null,null,8.4,null,8.4,8.4,8.4,8.4,null,null,8.4,8.4,null,8.4,8.4,8.4,8.4,8.4]
["L","Fertilización","Cantidad",{"$f":"D22","v":"Septiembre"},7,7,null,7,null,7,7,null,7,7,null,null,7,null,7,7,7,7,null,null,7,7,null,7,7,7,7,7]
["H","Glifosato","lt/ha",{"$f":"D23","v":"Septiembre"},3.3,16.5,null,16.5,null,16.5,16.5,null,16.5,16.5,null,null,16.5,null,16.5,16.5,16.5,16.5,null,null,16.5,16.5,null,16.5,16.5,16.5,16.5,16.5]
["H","Atrazina 90%","kg/ha","Septiembre",6.5,13,null,13,null,13,13,null,13,13,null,null,13,null,13,13,13,13,null,null,13,13,null,13,13,13,13,13]
["H","2 4 D 100%","lt/ha","Septiembre",5.9,2.95,null,2.95,null,2.95,2.95,null,2.95,2.95,null,null,2.95,null,2.95,2.95,2.95,2.95,null,null,2.95,2.95,null,2.95,2.95,2.95,2.95,2.95]
["H","ACETOCHLOR","lt/ha","Septiembre",6.3,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["S","SEMILLA MG","bls/ha","Septiembre",135,121.5,null,121.5,null,121.5,121.5,null,121.5,121.5,null,null,121.5,null,121.5,121.5,121.5,121.5,null,null,121.5,121.5,null,121.5,121.5,121.5,121.5,121.5]
["S","SEMILLA MG RR","bls/ha","Septiembre",162,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["F","UREA","kg/ha","Septiembre",0.42,67.2,null,67.2,null,67.2,67.2,null,67.2,67.2,null,null,67.2,null,67.2,67.2,67.2,67.2,null,null,67.2,67.2,null,67.2,67.2,67.2,67.2,67.2]
["F","FOSFATO DIAMONICO","kg/ha","Septiembre",0.47,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["F","FOSFATO MONOAMONICO","kg/ha","Septiembre",0.47,32.9,null,32.9,null,32.9,32.9,null,32.9,32.9,null,null,32.9,null,32.9,32.9,32.9,32.9,null,null,32.9,32.9,null,32.9,32.9,32.9,32.9,32.9]
["H","GUARDIAN","lt/ha","Septiembre",6.75,6.75,null,6.75,null,6.75,6.75,null,6.75,6.75,null,null,6.75,null,6.75,6.75,6.75,6.75,null,null,6.75,6.75,null,6.75,6.75,6.75,6.75,6.75]
["INS","KARATE ZEON 25%","lt/ha","Septiembre",45.8,1.145,null,1.145,null,1.145,1.145,null,1.145,1.145,null,null,1.145,null,1.145,1.145,1.145,1.145,null,null,1.145,1.145,null,1.145,1.145,1.145,1.145,1.1450000000000002]
["H","ROUNDUP CONTROL MALEZA","kg/ha","Septiembre",6.74,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C19,2)","v":"USD/mm"},"Septiembre",1,0,null,0,null,0,{"$f":"$E36*K19","v":0},null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["L","Siembra","USD/Unidad","Septiembre",30.8,{"$f":"$E$37","v":30.8},null,{"$f":"$E$37","v":30.8},null,30.8,30.8,null,30.8,30.8,null,null,30.8,null,30.8,30.8,30.8,30.8,null,null,30.8,30.8,null,30.8,30.8,30.8,30.8,{"$f":"$E$37","v":30.8}]
[null,"Cosecha","$/Unidad","Febrero","-",{"$f":"+Listas!$AC$10","v":10222.9069828466},null,{"$f":"+Listas!$AC$10","v":10222.9069828466},null,{"$f":"+Listas!$AC$10","v":10222.9069828466},{"$f":"+Listas!$AC$10","v":10222.9069828466},null,{"$f":"+Listas!$AC$10","v":10222.9069828466},{"$f":"+Listas!$AC$10","v":10222.9069828466},null,null,{"$f":"+Listas!$AC$10","v":10222.9069828466},null,{"$f":"+Listas!$AC$10","v":10222.9069828466},{"$f":"+Listas!$AC$10","v":10222.9069828466},{"$f":"+Listas!$AC$10","v":10222.9069828466},{"$f":"+Listas!$AC$10","v":10222.9069828466},null,null,{"$f":"+Listas!$AC$10","v":10222.9069828466},{"$f":"+Listas!$AC$10","v":10222.9069828466},null,{"$f":"+Listas!$AC$10","v":10222.9069828466},{"$f":"+Listas!$AC$10","v":10222.9069828466},{"$f":"+Listas!$AC$10","v":10222.9069828466},{"$f":"+Listas!$AC$10","v":10222.9069828466},{"$f":"+Listas!$AC$10","v":10222.9069828466}]
["C","Cosecha en USD","USD/Unidad",{"$f":"D38","v":"Febrero"},"-",{"$f":"+F38*(1+$E$96)/$E$94","v":114.48810370176241},null,{"$f":"+H38*(1+$E$96)/$E$94","v":114.48810370176241},null,{"$f":"+J38*(1+$E$96)/$E$94","v":114.48810370176241},{"$f":"+K38*(1+$E$96)/$E$94","v":114.48810370176241},null,{"$f":"+M38*(1+$E$96)/$E$94","v":114.48810370176241},{"$f":"+N38*(1+$E$96)/$E$94","v":114.48810370176241},null,null,{"$f":"+Q38*(1+$E$96)/$E$94","v":114.48810370176241},null,{"$f":"+S38*(1+$E$96)/$E$94","v":114.48810370176241},{"$f":"+T38*(1+$E$96)/$E$94","v":114.48810370176241},{"$f":"+U38*(1+$E$96)/$E$94","v":114.48810370176241},{"$f":"+V38*(1+$E$96)/$E$94","v":114.48810370176241},null,null,{"$f":"+Y38*(1+$E$96)/$E$94","v":114.48810370176241},{"$f":"+Z38*(1+$E$96)/$E$94","v":114.48810370176241},null,{"$f":"+AB38*(1+$E$96)/$E$94","v":114.48810370176241},{"$f":"+AC38*(1+$E$96)/$E$94","v":114.48810370176241},{"$f":"+AD38*(1+$E$96)/$E$94","v":114.48810370176241},{"$f":"+AE38*(1+$E$96)/$E$94","v":114.48810370176241},{"$f":"+AF38*(1+$E$96)/$E$94","v":114.48810370176241}]
[null,"Costos directos","USD/ha",null,null,{"$f":"+SUM(F39,F22:F37)","v":422.63310370176237},null,422.63310370176237,null,422.63310370176237,422.63310370176237,null,422.63310370176237,422.63310370176237,null,null,422.63310370176237,null,422.63310370176237,422.63310370176237,422.63310370176237,422.63310370176237,null,null,422.63310370176237,422.63310370176237,null,422.63310370176237,422.63310370176237,422.63310370176237,422.63310370176237,{"$f":"+SUM(AF39,AF22:AF37)","v":422.63310370176237}]
[]
[null,"Opciones avanzadas (completado por el usuario)","Unidad de medida","Mes de actualiz.","-","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Servicios de labranza","USD/ha","Estos datos son los ingresados en opciones avanzadas","-",{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2},{"$f":"+'Opciones Avanzadas'!$F13","v":46.2}]
[null,"Cosecha","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241},{"$f":"+'Opciones Avanzadas'!$F14","v":114.48810370176241}]
[null,"Herbicida","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$F15","v":39.200000000000003}]
[null,"Fertilizantes","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1},{"$f":"+'Opciones Avanzadas'!$F16","v":100.1}]
[null,"Insecticidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.1450000000000002}]
[null,"Fungicidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0},{"$f":"+'Opciones Avanzadas'!$F18","v":0}]
[null,"Curasemillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0},{"$f":"+'Opciones Avanzadas'!$F19","v":0}]
[null,"Semillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5},{"$f":"+'Opciones Avanzadas'!$F20","v":121.5}]
[null,"Total","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237},{"$f":"+'Opciones Avanzadas'!$F21","v":422.63310370176237}]
[]
[null,"Gastos Comerciales (Por Tn)","Unidad de medida","Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},null,"Colón",null,"Gral. Roca","Gral. San Martín",null,"Juárez Celman","Marcos Juárez",null,null,"Pte. R. Sáenz Peña",null,"Río Cuarto","Río Primero","Río Seco","Río Segundo",null,null,"San Justo","Santa María",null,"Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Flete Largo","$/tn","2020-02-01","-",{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996}]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D54","v":"2020-02-01"},{"$f":"+VLOOKUP(30,Listas!$AB$21:$AC$135,2,FALSE)","v":454.95263999999997},{"$f":"+E55","v":454.95263999999997},{"$f":"+F55","v":454.95263999999997},454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$97)*(F54+F55)/$E$94","v":27.540914724758782},null,{"$f":"0.95*(1+$E$97)*(H54+H55)/$E$94","v":27.540914724758782},null,{"$f":"0.95*(1+$E$97)*(J54+J55)/$E$94","v":27.540914724758782},{"$f":"0.95*(1+$E$97)*(K54+K55)/$E$94","v":27.540914724758782},null,{"$f":"0.95*(1+$E$97)*(M54+M55)/$E$94","v":27.540914724758782},{"$f":"0.95*(1+$E$97)*(N54+N55)/$E$94","v":27.540914724758782},null,null,{"$f":"0.95*(1+$E$97)*(Q54+Q55)/$E$94","v":27.540914724758782},null,{"$f":"0.95*(1+$E$97)*(S54+S55)/$E$94","v":27.540914724758782},{"$f":"0.95*(1+$E$97)*(T54+T55)/$E$94","v":27.540914724758782},{"$f":"0.95*(1+$E$97)*(U54+U55)/$E$94","v":27.540914724758782},{"$f":"0.95*(1+$E$97)*(V54+V55)/$E$94","v":27.540914724758782},null,null,{"$f":"0.95*(1+$E$97)*(Y54+Y55)/$E$94","v":27.540914724758782},{"$f":"0.95*(1+$E$97)*(Z54+Z55)/$E$94","v":27.540914724758782},null,{"$f":"0.95*(1+$E$97)*(AB54+AB55)/$E$94","v":27.540914724758782},{"$f":"0.95*(1+$E$97)*(AC54+AC55)/$E$94","v":27.540914724758782},{"$f":"0.95*(1+$E$97)*(AD54+AD55)/$E$94","v":27.540914724758782},{"$f":"0.95*(1+$E$97)*(AE54+AE55)/$E$94","v":27.540914724758782},{"$f":"0.95*(1+$E$97)*(AF54+AF55)/$E$94","v":27.540914724758782}]
[null,"Paritaria","USD/tn","Septiembre",3.4,{"$f":"+$E$57","v":3.4},null,{"$f":"+$E$57","v":3.4},null,3.4,3.4,null,3.4,3.4,null,null,3.4,null,3.4,{"$f":"+$E$57","v":3.4},3.4,3.4,null,null,3.4,3.4,null,3.4,3.4,3.4,3.4,{"$f":"+$E$57","v":3.4}]
[null,"Secado","USD/tn",{"$f":"D57","v":"Septiembre"},9,{"$f":"+$E$58","v":9},null,{"$f":"+$E$58","v":9},null,9,9,null,9,9,null,null,9,null,9,9,9,9,null,null,9,9,null,9,9,9,9,{"$f":"+$E$58","v":9}]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E$91*$E59","v":1.0497021211866309},null,{"$f":"$E$91*$E59","v":1.0497021211866309},null,1.0497021211866309,1.0497021211866309,null,1.0497021211866309,1.0497021211866309,null,null,1.0497021211866309,null,1.0497021211866309,1.0497021211866309,1.0497021211866309,1.0497021211866309,null,null,1.0497021211866309,1.0497021211866309,null,1.0497021211866309,1.0497021211866309,1.0497021211866309,1.0497021211866309,{"$f":"$E$91*$E59","v":1.0497021211866309}]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F56:F59)","v":40.990616845945418},null,40.990616845945418,null,40.990616845945418,40.990616845945418,null,40.990616845945418,40.990616845945418,null,null,40.990616845945418,null,40.990616845945418,40.990616845945418,40.990616845945418,40.990616845945418,null,null,40.990616845945418,40.990616845945418,null,40.990616845945418,40.990616845945418,40.990616845945418,40.990616845945418,{"$f":"SUM(AF56:AF59)","v":40.990616845945418}]
[]
[null,"Costos Indirectos (Por Ha)","Unidad de medida","Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},null,"Colón",null,"Gral. Roca","Gral. San Martín",null,"Juárez Celman","Marcos Juárez",null,null,"Pte. R. Sáenz Peña",null,"Río Cuarto","Río Primero","Río Seco","Río Segundo",null,null,"San Justo","Santa María",null,"Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Arrendamiento en qq","qq/ha","Octubre","-",{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78}]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D63","v":"Octubre"},{"$f":"+E92","v":344.36923173522496},{"$f":"+$E$64*F63/10","v":371.23003181057248},null,{"$f":"+$E$64*H63/10","v":371.23003181057248},null,371.23003181057248,371.23003181057248,null,371.23003181057248,{"$f":"+$E$64*N63/10","v":371.23003181057248},null,null,371.23003181057248,null,371.23003181057248,371.23003181057248,371.23003181057248,371.23003181057248,null,null,371.23003181057248,371.23003181057248,null,371.23003181057248,371.23003181057248,371.23003181057248,371.23003181057248,{"$f":"+$E$64*AF63/10","v":371.23003181057248}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha","Enero",12.3,{"$f":"+$E65","v":12.3},null,{"$f":"+$E65","v":12.3},null,12.3,12.3,null,12.3,12.3,null,null,12.3,null,12.3,12.3,12.3,12.3,null,null,{"$f":"+$E65","v":12.3},12.3,null,12.3,12.3,12.3,12.3,{"$f":"+$E65","v":12.3}]
[null,"Personal (Salarios)","USD/ha","Octubre",35.700000000000003,{"$f":"+$E66","v":35.700000000000003},null,35.700000000000003,null,35.700000000000003,35.700000000000003,null,35.700000000000003,35.700000000000003,null,null,35.700000000000003,null,35.700000000000003,35.700000000000003,35.700000000000003,35.700000000000003,null,null,35.700000000000003,35.700000000000003,null,35.700000000000003,35.700000000000003,35.700000000000003,35.700000000000003,{"$f":"+$E66*7/6","v":41.650000000000006}]
[null,"Asesoramiento Técnico","USD/ha",{"$f":"D66","v":"Octubre"},0.01,{"$f":"$E67*F104","v":16.132456912013236},null,{"$f":"$E67*H104","v":16.132456912013236},null,{"$f":"$E67*J104","v":16.132456912013236},{"$f":"$E67*K104","v":16.132456912013236},null,{"$f":"$E67*M104","v":16.132456912013236},{"$f":"$E67*N104","v":16.132456912013236},null,null,{"$f":"$E67*Q104","v":16.132456912013236},null,{"$f":"$E67*S104","v":16.132456912013236},{"$f":"$E67*T104","v":16.132456912013236},{"$f":"$E67*U104","v":16.132456912013236},{"$f":"$E67*V104","v":16.132456912013236},null,null,{"$f":"$E67*Y104","v":16.132456912013236},{"$f":"$E67*Z104","v":16.132456912013236},null,{"$f":"$E67*AB104","v":16.132456912013236},{"$f":"$E67*AC104","v":16.132456912013236},{"$f":"$E67*AD104","v":16.132456912013236},{"$f":"$E67*AE104","v":16.132456912013236},{"$f":"$E67*AF104","v":16.132456912013236}]
[null,"Asesoramiento Contable","USD/ha","Octubre",6,{"$f":"+$E68","v":6},null,6,null,6,6,null,6,6,null,null,6,null,6,6,6,6,null,null,6,6,null,6,6,6,6,6]
[null,"Gastos de oficina/comunicaciones","USD/ha","Octubre",3.9,3.9,null,3.9,null,3.9,3.9,null,3.9,3.9,null,null,3.9,null,3.9,3.9,3.9,3.9,null,null,3.9,3.9,null,3.9,3.9,3.9,3.9,3.9]
[null,"Receta Fitosanitaria","USD/ha","Octubre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Asesor Financiero","USD/ha","Octubre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Seguro Climatico","USD/ha","Octubre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Conservaciones y Mejoras","USD/ha","Octubre",3,3,null,3,null,3,3,null,3,3,null,null,3,null,3,3,3,3,null,null,3,3,null,3,3,3,3,3]
[null,"Gastos imprevistos/Otros","USD/ha","Octubre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Total Costos Indirectos",null,null,null,{"$f":"+SUM(F64:F74)","v":448.26248872258572},null,{"$f":"+SUM(H64:H74)","v":448.26248872258572},null,448.26248872258572,448.26248872258572,null,448.26248872258572,448.26248872258572,null,null,448.26248872258572,null,448.26248872258572,448.26248872258572,448.26248872258572,448.26248872258572,null,null,448.26248872258572,448.26248872258572,null,448.26248872258572,448.26248872258572,448.26248872258572,448.26248872258572,{"$f":"+SUM(AF64:AF74)","v":454.2124887225857}]
[]
[null,"Impuestos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Porcentaje",{"$f":"F$2","v":"Calamuchita"},null,"Colón",null,"Gral. Roca","Gral. San Martín",null,"Juárez Celman","Marcos Juárez",null,null,"Pte. R. Sáenz Peña",null,"Río Cuarto","Río Primero","Río Seco","Río Segundo",null,null,"San Justo","Santa María",null,"Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Impuesto a las ganancias","% s. Resultado Positivo","-",0.3,{"$f":"IF(F110<0,0,$E$78*F110)","v":128.20974186757138},null,{"$f":"IF(H110<0,0,$E$78*H110)","v":128.20974186757138},null,{"$f":"IF(J110<0,0,$E$78*J110)","v":128.20974186757138},{"$f":"IF(K110<0,0,$E$78*K110)","v":128.20974186757138},null,{"$f":"IF(M110<0,0,$E$78*M110)","v":128.20974186757138},{"$f":"IF(N110<0,0,$E$78*N110)","v":128.20974186757138},null,null,{"$f":"IF(Q110<0,0,$E$78*Q110)","v":128.20974186757138},null,{"$f":"IF(S110<0,0,$E$78*S110)","v":128.20974186757138},{"$f":"IF(T110<0,0,$E$78*T110)","v":128.20974186757138},null,{"$f":"IF(V110<0,0,$E$78*V110)","v":128.20974186757138},null,null,{"$f":"IF(Y110<0,0,$E$78*Y110)","v":128.20974186757138},{"$f":"IF(Z110<0,0,$E$78*Z110)","v":128.20974186757138},null,{"$f":"IF(AB110<0,0,$E$78*AB110)","v":128.20974186757138},{"$f":"IF(AC110<0,0,$E$78*AC110)","v":128.20974186757138},{"$f":"IF(AD110<0,0,$E$78*AD110)","v":128.20974186757138},{"$f":"IF(AE110<0,0,$E$78*AE110)","v":128.20974186757138},{"$f":"IF(AF110<0,0,$E$78*AF110)","v":126.42474186757137}]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$81/2*(F104+F105+F106+F109)*0.4","v":6.717901382825783},null,{"$f":"$E$81/2*(H104+H105+H106+H109)*0.4","v":6.717901382825783},null,{"$f":"$E$81/2*(J104+J105+J106+J109)*0.4","v":6.717901382825783},{"$f":"$E$81/2*(K104+K105+K106+K109)*0.4","v":6.717901382825783},null,{"$f":"$E$81/2*(M104+M105+M106+M109)*0.4","v":6.717901382825783},{"$f":"$E$81/2*(N104+N105+N106+N109)*0.4","v":6.717901382825783},null,null,{"$f":"$E$81/2*(Q104+Q105+Q106+Q109)*0.4","v":6.717901382825783},null,{"$f":"$E$81/2*(S104+S105+S106+S109)*0.4","v":6.717901382825783},{"$f":"$E$81/2*(T104+T105+T106+T109)*0.4","v":6.717901382825783},{"$f":"$E$81/2*(U104+U105+U106+U109)*0.4","v":6.717901382825783},{"$f":"$E$81/2*(V104+V105+V106+V109)*0.4","v":6.717901382825783},null,null,{"$f":"$E$81/2*(Y104+Y105+Y106+Y109)*0.4","v":6.717901382825783},{"$f":"$E$81/2*(Z104+Z105+Z106+Z109)*0.4","v":6.717901382825783},null,{"$f":"$E$81/2*(AB104+AB105+AB106+AB109)*0.4","v":6.717901382825783},{"$f":"$E$81/2*(AC104+AC105+AC106+AC109)*0.4","v":6.717901382825783},{"$f":"$E$81/2*(AD104+AD105+AD106+AD109)*0.4","v":6.717901382825783},{"$f":"$E$81/2*(AE104+AE105+AE106+AE109)*0.4","v":6.717901382825783},{"$f":"$E$81/2*(AF104+AF105+AF106+AF109)*0.4","v":6.7321813828257824}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E82*F104","v":19.358948294415882},null,{"$f":"$E82*H104","v":19.358948294415882},null,{"$f":"$E82*J104","v":19.358948294415882},{"$f":"$E82*K104","v":19.358948294415882},null,{"$f":"$E82*M104","v":19.358948294415882},{"$f":"$E82*N104","v":19.358948294415882},null,null,{"$f":"$E82*Q104","v":19.358948294415882},null,{"$f":"$E82*S104","v":19.358948294415882},{"$f":"$E82*T104","v":19.358948294415882},{"$f":"$E82*U104","v":19.358948294415882},{"$f":"$E82*V104","v":19.358948294415882},null,null,{"$f":"$E82*Y104","v":19.358948294415882},{"$f":"$E82*Z104","v":19.358948294415882},null,{"$f":"$E82*AB104","v":19.358948294415882},{"$f":"$E82*AC104","v":19.358948294415882},{"$f":"$E82*AD104","v":19.358948294415882},{"$f":"$E82*AE104","v":19.358948294415882},{"$f":"$E82*AF104","v":19.358948294415882}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F78:F88)","v":154.28659154481304},null,{"$f":"+SUM(H78:H88)","v":154.28659154481304},null,154.28659154481304,154.28659154481304,null,154.28659154481304,154.28659154481304,null,null,154.28659154481304,null,154.28659154481304,154.28659154481304,26.076849677241665,154.28659154481304,null,null,154.28659154481304,154.28659154481304,null,154.28659154481304,154.28659154481304,154.28659154481304,154.28659154481304,{"$f":"+SUM(AF78:AF88)","v":152.51587154481302}]
[]
[null,"Precio maíz cosecha USD/tn",null,null,{"$f":"+'Calculadora BCCBA'!C13","v":209.94042423732617}]
[null,"Precio soja cosecha USD/tn",null,null,{"$f":"+'Soja 1ª'!E96","v":344.36923173522496}]
[null,"Dólar siembra",null,"Agosto",82.62]
[null,"Dólar Cosecha",null,null,{"$f":"+'Calculadora BCCBA'!C18","v":92.86399999999999}]
[null,"Dólar Promedio",null,"-",{"$f":"+AVERAGE(E93:E94)","v":87.74199999999999}]
[null,"Inflación esperada hasta dato FACMA de esta campaña",null,"Abril",0.04]
[null,"Inflación esp. desde FECOTAC hasta abril",null,"Abril",0.25]
[null,"Tasa de interes del costo de oportunidad",null,"Abril",2.5000000000000001E-3]
[null,"Precio combustible",null,"-","-"]
[]
[null,"RENTABILIDAD EN DÓLARES",null,null,null,{"$f":"F$2","v":"Calamuchita"},null,"Colón",null,"Gral. Roca","Gral. San Martín",null,"Juárez Celman","Marcos Juárez",null,null,"Pte. R. Sáenz Peña",null,"Río Cuarto","Río Primero","Río Seco","Río Segundo",null,null,"San Justo","Santa María",null,"Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Rendimientos Maíz temprano",null,"qq/ha",null,{"$f":"F3","v":76.843023303489062},null,76.843023303489062,null,76.843023303489062,76.843023303489062,null,76.843023303489062,76.843023303489062,null,null,76.843023303489062,null,76.843023303489062,76.843023303489062,76.843023303489062,76.843023303489062,null,null,76.843023303489062,76.843023303489062,null,76.843023303489062,76.843023303489062,76.843023303489062,76.843023303489062,76.843023303489062]
[null,"Precio Maíz temprano",null,"USD/qq",null,{"$f":"IF(F102=0,\"\",$E$91)","v":209.94042423732617},null,209.94042423732617,null,209.94042423732617,209.94042423732617,null,209.94042423732617,209.94042423732617,null,null,209.94042423732617,null,209.94042423732617,209.94042423732617,209.94042423732617,209.94042423732617,null,null,209.94042423732617,209.94042423732617,null,209.94042423732617,209.94042423732617,209.94042423732617,209.94042423732617,{"$f":"IF(AF102=0,\"\",$E$91)","v":209.94042423732617}]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F103*F102/10)","v":1613.2456912013236},null,1613.2456912013236,null,1613.2456912013236,1613.2456912013236,null,1613.2456912013236,1613.2456912013236,null,null,1613.2456912013236,null,1613.2456912013236,1613.2456912013236,1613.2456912013236,1613.2456912013236,null,null,1613.2456912013236,1613.2456912013236,null,1613.2456912013236,1613.2456912013236,1613.2456912013236,1613.2456912013236,{"$f":"IF(AF102=0,\"\",AF103*AF102/10)","v":1613.2456912013236}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F51)","v":422.63310370176237},"",422.63310370176237,"",422.63310370176237,422.63310370176237,"",422.63310370176237,422.63310370176237,"","",{"$f":"IF(Q102=0,\"\",Q51)","v":422.63310370176237},{"$f":"IF(R102=0,\"\",R51)","v":""},422.63310370176237,422.63310370176237,422.63310370176237,422.63310370176237,"","",422.63310370176237,422.63310370176237,"",422.63310370176237,422.63310370176237,422.63310370176237,422.63310370176237,422.63310370176237]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F60*F102/10)","v":314.9842925517375},null,314.9842925517375,null,314.9842925517375,314.9842925517375,null,314.9842925517375,314.9842925517375,null,null,314.9842925517375,null,314.9842925517375,314.9842925517375,314.9842925517375,314.9842925517375,null,null,314.9842925517375,314.9842925517375,null,314.9842925517375,314.9842925517375,314.9842925517375,314.9842925517375,314.9842925517375]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F104-F105-F106)","v":875.62829494782363},null,875.62829494782363,null,875.62829494782363,875.62829494782363,null,875.62829494782363,875.62829494782363,null,null,875.62829494782363,null,875.62829494782363,875.62829494782363,875.62829494782363,875.62829494782363,null,null,875.62829494782363,875.62829494782363,null,875.62829494782363,875.62829494782363,875.62829494782363,875.62829494782363,{"$f":"IF(AF102=0,\"\",AF104-AF105-AF106)","v":875.62829494782363}]
[null,"Rendimiento de Indiferencia",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",(F106+F105)*10/F103)","v":35.134605397370436},null,35.134605397370436,null,35.134605397370436,35.134605397370436,null,35.134605397370436,35.134605397370436,null,null,35.134605397370436,null,35.134605397370436,35.134605397370436,35.134605397370436,35.134605397370436,null,null,35.134605397370436,35.134605397370436,null,35.134605397370436,35.134605397370436,35.134605397370436,35.134605397370436,{"$f":"IF(AF102=0,\"\",(AF106+AF105)*10/AF103)","v":35.134605397370436}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F75)","v":448.26248872258572},null,448.26248872258572,null,448.26248872258572,448.26248872258572,null,448.26248872258572,448.26248872258572,null,null,448.26248872258572,null,448.26248872258572,448.26248872258572,448.26248872258572,448.26248872258572,null,null,448.26248872258572,448.26248872258572,null,448.26248872258572,448.26248872258572,448.26248872258572,448.26248872258572,454.2124887225857]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F107-F109)","v":427.36580622523792},null,427.36580622523792,null,427.36580622523792,427.36580622523792,null,427.36580622523792,427.36580622523792,null,null,427.36580622523792,null,427.36580622523792,427.36580622523792,427.36580622523792,427.36580622523792,null,null,427.36580622523792,427.36580622523792,null,427.36580622523792,427.36580622523792,427.36580622523792,427.36580622523792,{"$f":"IF(AF102=0,\"\",AF107-AF109)","v":421.41580622523793}]
[null,"Impuesto a las Ganancias",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F89)","v":154.28659154481304},null,154.28659154481304,null,154.28659154481304,154.28659154481304,null,154.28659154481304,154.28659154481304,null,null,154.28659154481304,null,154.28659154481304,154.28659154481304,26.076849677241665,154.28659154481304,null,null,154.28659154481304,154.28659154481304,null,154.28659154481304,154.28659154481304,154.28659154481304,154.28659154481304,152.51587154481302]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F110-F111)","v":273.07921468042491},null,273.07921468042491,null,273.07921468042491,273.07921468042491,null,273.07921468042491,273.07921468042491,null,null,273.07921468042491,null,273.07921468042491,273.07921468042491,401.28895654799624,273.07921468042491,null,null,273.07921468042491,273.07921468042491,null,273.07921468042491,273.07921468042491,273.07921468042491,273.07921468042491,{"$f":"IF(AF102=0,\"\",AF110-AF111)","v":268.89993468042491}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F115*$E$98*7/12)","v":1.1030942543871041},null,1.1030942543871041,null,1.1030942543871041,1.1030942543871041,null,1.1030942543871041,1.1030942543871041,null,null,1.1030942543871041,null,1.1030942543871041,1.1030942543871041,1.1030942543871041,1.1030942543871041,null,null,1.1030942543871041,1.1030942543871041,null,1.1030942543871041,1.1030942543871041,1.1030942543871041,1.1030942543871041,{"$f":"IF(AF102=0,\"\",AF115*$E$98*7/12)","v":1.1117713377204375}]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F112-F113)","v":271.97612042603782},null,271.97612042603782,null,271.97612042603782,271.97612042603782,null,271.97612042603782,271.97612042603782,null,null,271.97612042603782,null,271.97612042603782,271.97612042603782,400.18586229360915,271.97612042603782,null,null,271.97612042603782,271.97612042603782,null,271.97612042603782,271.97612042603782,271.97612042603782,271.97612042603782,{"$f":"IF(AF102=0,\"\",AF112-AF113)","v":267.78816334270448}]
[null,"Inversión Inicial",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F51-F44+F75)","v":756.40748872258564},{"$f":"IF(G102=0,\"\",G51-G44+G75)","v":""},756.40748872258564,"",756.40748872258564,756.40748872258564,"",756.40748872258564,756.40748872258564,"","",756.40748872258564,"",756.40748872258564,756.40748872258564,756.40748872258564,756.40748872258564,"","",756.40748872258564,756.40748872258564,"",756.40748872258564,756.40748872258564,756.40748872258564,756.40748872258564,{"$f":"IF(AF102=0,\"\",AF51-AF44+AF75)","v":762.35748872258569}]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F102=0,\"\",F114/F115)","v":0.35956296636532342},null,0.35956296636532342,null,0.35956296636532342,0.35956296636532342,null,0.35956296636532342,0.35956296636532342,null,null,0.35956296636532342,null,0.35956296636532342,0.35956296636532342,0.52906121139736406,0.35956296636532342,null,null,0.35956296636532342,0.35956296636532342,null,0.35956296636532342,0.35956296636532342,0.35956296636532342,0.35956296636532342,{"$f":"IF(AF102=0,\"\",AF114/AF115)","v":0.35126324238175083},77,82,87,92,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF118-7","v":145.15},0.35358844187367156,0.42754534461304361,0.50129915056097474,0.5748506951718817,0.64820080932417878]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF119-7","v":152.15},0.35358844187367156,0.42754534461304361,0.50129915056097474,0.5748506951718817,0.64820080932417878]
[null,null,null,null,{"$f":"T$2","v":"Río Primero"},-9.0202572890249258E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159.15,0.35358844187367156,0.42754534461304361,0.50129915056097474,0.5748506951718817,0.64820080932417878]
[null,null,null,null,{"$f":"Z$2","v":"Santa María"},-6.3604576778609187E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF119+7","v":166.15},0.35358844187367156,0.42754534461304361,0.50129915056097474,0.5748506951718817,0.64820080932417878]
[null,null,null,null,{"$f":"AD$2","v":"Tulumba"},-6.2197917138660436E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF120+7","v":173.15},0.35358844187367156,0.42754534461304361,0.50129915056097474,0.5748506951718817,0.64820080932417878]
[null,null,null,null,{"$f":"H$2","v":"Colón"},-4.4966032235053327E-2]
[null,null,null,null,{"$f":"F$2","v":"Calamuchita"},-2.2969278078493083E-2]
[null,null,null,null,{"$f":"S$2","v":"Río Cuarto"},-5.0262908713383583E-3]
[null,null,null,null,{"$f":"V$2","v":"Río Segundo"},3.0793863451639104E-4]
[null,null,null,null,{"$f":"AC$2","v":"Totoral"},6.4694100695552514E-3]
[null,null,null,null,{"$f":"J$2","v":"Gral. Roca"},2.2204445207798133E-2]
[null,null,null,null,{"$f":"Y$2","v":"San Justo"},3.6648735378490442E-2]
[null,null,null,null,{"$f":"AB$2","v":"Tercero Arriba"},4.5885074471650279E-2]
[null,null,null,null,{"$f":"Q$2","v":"Pte. R. Sáenz Peña"},5.1228191343844341E-2]
[null,null,null,null,{"$f":"M$2","v":"Juárez Celman"},5.8573624837821102E-2]
[null,null,null,null,{"$f":"K$2","v":"Gral. San Martín"},0.1028811327259197]
[null,null,null,null,{"$f":"N$2","v":"Marcos Juárez"},0.17287910930537764]
[null,null,null,null,{"$f":"AE$2","v":"Unión"},0.17491405318476483]

{"sheet":"Maíz tardío","index":9,"n_rows":136,"n_cols":37,"rows_kept":136,"cut":false,"hidden":true,"merged":[[114,3,114,4],[115,1,115,2],[115,3,115,4],[111,1,111,2],[111,3,111,4],[112,1,112,2],[112,3,112,4],[113,1,113,2],[113,3,113,4],[108,1,108,2],[108,3,108,4],[109,1,109,2],[109,3,109,4],[110,1,110,2],[110,3,110,4],[105,1,105,2],[105,3,105,4],[106,1,106,2],[106,3,106,4],[107,1,107,2],[107,3,107,4],[102,1,102,2],[102,3,102,4],[103,1,103,2],[103,3,103,4],[104,1,104,2],[104,3,104,4],[96,1,96,2],[97,1,97,2],[98,1,98,2],[100,1,100,4],[101,1,101,2],[101,3,101,4],[42,3,50,3],[95,1,95,2],[90,1,90,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2]]}
[]
[null,"Planteo Tecnico (Por Ha)","Unidad de medida","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Rendimiento","qq/ha","Noviembre","-",{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763},{"$f":"+'Calculadora BCCBA'!$M$9","v":77.278992219560763}]
[null,"Participación Provincial","Porcentaje","Noviembre","-",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Pulverización terrestre","Cantidad","Noviembre",2,{"$f":"$E5","v":2},null,2,null,2,2,null,2,2,null,null,2,null,2,2,2,{"$f":"$E5","v":2},null,null,2,2,null,2,2,2,2,{"$f":"SUMPRODUCT(F5:AE5,$F$4:$AE$4)","v":2}]
[null,"Fertilización","Cantidad",{"$f":"D5","v":"Noviembre"},1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,{"$f":"SUMPRODUCT(F6:AE6,$F$4:$AE$4)","v":1}]
[null,"Glifosato","lt/ha",{"$f":"D6","v":"Noviembre"},5,5,null,5,null,5,5,null,5,5,null,null,5,null,5,5,5,5,null,null,5,5,null,5,5,5,5,{"$f":"+AVERAGE(F7:AE7)","v":5}]
[null,"Atrazina 90%","kg/ha","Noviembre",2,2,null,2,null,2,2,null,2,2,null,null,2,null,2,2,2,2,null,null,2,2,null,2,2,2,2,{"$f":"+AVERAGE(F8:AE8)","v":2}]
[null,"2 4 D 100%","lt/ha","Noviembre",0.5,0.5,null,0.5,null,0.5,0.5,null,0.5,0.5,null,null,0.5,null,0.5,0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,{"$f":"+AVERAGE(F9:AE9)","v":0.5}]
[null,"ACETOCHLOR","lt/ha","Noviembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F10:AE10)","v":0}]
[null,"SEMILLA MG","bls/ha","Noviembre",0.9,0.9,null,0.9,null,0.9,0.9,null,0.9,0.9,null,null,0.9,null,0.9,0.9,0.9,0.9,null,null,0.9,0.9,null,0.9,0.9,0.9,0.9,{"$f":"SUMPRODUCT(F11:AE11,$F$4:$AE$4)","v":0.9}]
[null,"SEMILLA MG RR","bls/ha","Noviembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(F12:AE12,$F$4:$AE$4)","v":0}]
[null,"UREA","kg/ha","Noviembre",160,160,null,160,null,160,160,null,160,160,null,null,160,null,160,160,160,160,null,null,160,160,null,160,160,160,160,{"$f":"SUMPRODUCT(F13:AE13,$F$4:$AE$4)","v":160}]
[null,"FOSFATO DIAMONICO","kg/ha","Noviembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(F14:AE14,$F$4:$AE$4)","v":0}]
[null,"FOSFATO MONOAMONICO","kg/ha","Noviembre",70,70,null,70,null,70,70,null,70,70,null,null,70,null,70,70,70,70,null,null,70,70,null,70,70,70,70,{"$f":"SUMPRODUCT(F15:AE15,$F$4:$AE$4)","v":70}]
[null,"GUARDIAN","lt/ha",{"$f":"D15","v":"Noviembre"},1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,{"$f":"+AVERAGE(F16:AE16)","v":1}]
[null,"KARATE ZEON 25%","lt/ha","Noviembre",2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+AVERAGE(F17:AE17)","v":2.5000000000000005E-2}]
[null,"ROUNDUP CONTROL MALEZA","kg/ha","Noviembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F18:AE18)","v":0}]
[null,"Riego","mm/ha","-","-",0,null,{"$f":"+$F$19","v":0},null,{"$f":"+$F$19","v":0},0,null,0,0,null,null,0,null,0,0,0,{"$f":"+$F$19","v":0},null,null,{"$f":"+$F$19","v":0},0,null,0,{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},0]
[]
[null,"Costos Directos (Por Ha)",{"$f":"C2","v":"Unidad de medida"},{"$f":"D2","v":"Mes de actualiz."},"Precio",{"$f":"F$2","v":"Calamuchita"},{"$f":"G$2","v":"Capital"},"Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["L","Pulverización terrestre","Cantidad","Noviembre",4.3,{"$f":"$E22*F5","v":8.6},null,{"$f":"$E22*H5","v":8.6},null,{"$f":"$E22*J5","v":8.6},8.6,null,{"$f":"$E22*M5","v":8.6},8.6,null,null,{"$f":"$E22*Q5","v":8.6},null,{"$f":"$E22*S5","v":8.6},8.6,8.6,8.6,null,null,{"$f":"$E22*Y5","v":8.6},8.6,null,{"$f":"$E22*AB5","v":8.6},8.6,8.6,8.6,8.6]
["L","Fertilización","Cantidad",{"$f":"D22","v":"Noviembre"},7.1,7.1,null,7.1,null,7.1,7.1,null,7.1,7.1,null,null,7.1,null,7.1,7.1,7.1,7.1,null,null,7.1,7.1,null,7.1,7.1,7.1,7.1,7.1]
["H","Glifosato","lt/ha",{"$f":"D23","v":"Noviembre"},3.3,16.5,null,16.5,null,16.5,16.5,null,16.5,16.5,null,null,16.5,null,16.5,16.5,16.5,16.5,null,null,16.5,16.5,null,16.5,16.5,16.5,16.5,16.5]
["H","Atrazina 90%","kg/ha","Noviembre",6.5,13,null,13,null,13,13,null,13,13,null,null,13,null,13,13,13,13,null,null,13,13,null,13,13,13,13,13]
["H","2 4 D 100%","lt/ha","Noviembre",5.9,2.95,null,2.95,null,2.95,2.95,null,2.95,2.95,null,null,2.95,null,2.95,2.95,2.95,2.95,null,null,2.95,2.95,null,2.95,2.95,2.95,2.95,2.95]
["H","ACETOCHLOR","lt/ha","Noviembre",6.3,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["S","SEMILLA MG","bls/ha","Noviembre",135,121.5,null,121.5,null,121.5,121.5,null,121.5,121.5,null,null,121.5,null,121.5,121.5,121.5,121.5,null,null,121.5,121.5,null,121.5,121.5,121.5,121.5,121.5]
["S","SEMILLA MG RR","bls/ha","Noviembre",162,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["F","UREA","kg/ha","Noviembre",0.41,65.599999999999994,null,65.599999999999994,null,65.599999999999994,65.599999999999994,null,65.599999999999994,65.599999999999994,null,null,65.599999999999994,null,65.599999999999994,65.599999999999994,65.599999999999994,65.599999999999994,null,null,65.599999999999994,65.599999999999994,null,65.599999999999994,65.599999999999994,65.599999999999994,65.599999999999994,65.599999999999994]
["F","FOSFATO DIAMONICO","kg/ha","Noviembre",0.51,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["F","FOSFATO MONOAMONICO","kg/ha","Noviembre",0.51,35.700000000000003,null,35.700000000000003,null,35.700000000000003,35.700000000000003,null,35.700000000000003,35.700000000000003,null,null,35.700000000000003,null,35.700000000000003,35.700000000000003,35.700000000000003,35.700000000000003,null,null,35.700000000000003,35.700000000000003,null,35.700000000000003,35.700000000000003,35.700000000000003,35.700000000000003,35.700000000000003]
["H","GUARDIAN","lt/ha",{"$f":"D32","v":"Noviembre"},6.75,6.75,null,6.75,null,6.75,6.75,null,6.75,6.75,null,null,6.75,null,6.75,6.75,6.75,6.75,null,null,6.75,6.75,null,6.75,6.75,6.75,6.75,6.75]
["INS","KARATE ZEON 5%","lt/ha","Noviembre",48,1.2000000000000002,null,1.2000000000000002,null,1.2000000000000002,1.2000000000000002,null,1.2000000000000002,1.2000000000000002,null,null,1.2000000000000002,null,1.2000000000000002,1.2000000000000002,1.2000000000000002,1.2000000000000002,null,null,1.2000000000000002,1.2000000000000002,null,1.2000000000000002,1.2000000000000002,1.2000000000000002,1.2000000000000002,1.2000000000000002]
["H","ROUNDUP CONTROL MALEZA","kg/ha","Noviembre",6.74,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C19,2)","v":"USD/mm"},"Noviembre",1,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["L","Siembra","USD/Unidad","Noviembre",31.3,{"$f":"$E$37","v":31.3},null,{"$f":"$E$37","v":31.3},null,31.3,31.3,null,31.3,31.3,null,null,31.3,null,31.3,31.3,31.3,31.3,null,null,31.3,31.3,null,31.3,31.3,31.3,31.3,{"$f":"$E$37","v":31.3}]
[null,"Cosecha","$/Unidad","Febrero","-",{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778},{"$f":"+Listas!$AF$10","v":10278.711004103778}]
["C","Cosecha en USD","USD/Unidad",{"$f":"D38","v":"Febrero"},"-",{"$f":"+F38*(1+$E$96)/$E$94","v":120.9135336361398},null,{"$f":"+H38*(1+$E$96)/$E$94","v":120.9135336361398},null,{"$f":"+J38*(1+$E$96)/$E$94","v":120.9135336361398},{"$f":"+K38*(1+$E$96)/$E$94","v":120.9135336361398},null,{"$f":"+M38*(1+$E$96)/$E$94","v":120.9135336361398},{"$f":"+N38*(1+$E$96)/$E$94","v":120.9135336361398},null,null,{"$f":"+Q38*(1+$E$96)/$E$94","v":120.9135336361398},null,{"$f":"+S38*(1+$E$96)/$E$94","v":120.9135336361398},{"$f":"+T38*(1+$E$96)/$E$94","v":120.9135336361398},{"$f":"+U38*(1+$E$96)/$E$94","v":120.9135336361398},{"$f":"+V38*(1+$E$96)/$E$94","v":120.9135336361398},null,null,{"$f":"+Y38*(1+$E$96)/$E$94","v":120.9135336361398},{"$f":"+Z38*(1+$E$96)/$E$94","v":120.9135336361398},null,{"$f":"+AB38*(1+$E$96)/$E$94","v":120.9135336361398},{"$f":"+AC38*(1+$E$96)/$E$94","v":120.9135336361398},{"$f":"+AD38*(1+$E$96)/$E$94","v":120.9135336361398},{"$f":"+AE38*(1+$E$96)/$E$94","v":120.9135336361398},{"$f":"+AF38*(1+$E$96)/$E$94","v":120.9135336361398}]
[null,"Costos directos","USD/ha",null,null,{"$f":"+SUM(F39,F22:F37)","v":431.11353363613983},null,{"$f":"+SUM(H39,H22:H37)","v":431.11353363613983},null,{"$f":"+SUM(J39,J22:J37)","v":431.11353363613983},{"$f":"+SUM(K39,K22:K37)","v":431.11353363613983},null,{"$f":"+SUM(M39,M22:M37)","v":431.11353363613983},{"$f":"+SUM(N39,N22:N37)","v":431.11353363613983},null,null,{"$f":"+SUM(Q39,Q22:Q37)","v":431.11353363613983},null,{"$f":"+SUM(S39,S22:S37)","v":431.11353363613983},{"$f":"+SUM(T39,T22:T37)","v":431.11353363613983},{"$f":"+SUM(U39,U22:U37)","v":431.11353363613983},{"$f":"+SUM(V39,V22:V37)","v":431.11353363613983},null,null,{"$f":"+SUM(Y39,Y22:Y37)","v":431.11353363613983},{"$f":"+SUM(Z39,Z22:Z37)","v":431.11353363613983},null,{"$f":"+SUM(AB39,AB22:AB37)","v":431.11353363613983},{"$f":"+SUM(AC39,AC22:AC37)","v":431.11353363613983},{"$f":"+SUM(AD39,AD22:AD37)","v":431.11353363613983},{"$f":"+SUM(AE39,AE22:AE37)","v":431.11353363613983},{"$f":"+SUM(AF39,AF22:AF37)","v":431.11353363613983}]
[]
[null,"Opciones avanzadas (completado por el usuario)","Unidad de medida","Mes de actualiz.","-","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Servicios de labranza","USD/ha","Estos datos son los ingresados en opciones avanzadas","-",{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47},{"$f":"+'Opciones Avanzadas'!$G13","v":47}]
[null,"Cosecha","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398},{"$f":"+'Opciones Avanzadas'!$G14","v":120.9135336361398}]
[null,"Herbicida","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003},{"$f":"+'Opciones Avanzadas'!$G15","v":39.200000000000003}]
[null,"Fertilizantes","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3},{"$f":"+'Opciones Avanzadas'!$G16","v":101.3}]
[null,"Insecticidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.2000000000000002}]
[null,"Fungicidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0},{"$f":"+'Opciones Avanzadas'!$G18","v":0}]
[null,"Curasemillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0},{"$f":"+'Opciones Avanzadas'!$G19","v":0}]
[null,"Semillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5},{"$f":"+'Opciones Avanzadas'!$G20","v":121.5}]
[null,"Total","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978},{"$f":"+'Opciones Avanzadas'!$G21","v":431.11353363613978}]
[]
[null,"Gastos Comerciales (Por Tn)",{"$f":"C21","v":"Unidad de medida"},"Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Flete Largo","$/tn","2020-02-01","-",{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AB$21:$AC$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AB$21:$AC$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":1698.7816799999996}]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D54","v":"2020-02-01"},{"$f":"+VLOOKUP(30,Listas!$AB$21:$AC$135,2,FALSE)","v":454.95263999999997},{"$f":"+E55","v":454.95263999999997},{"$f":"+F55","v":454.95263999999997},454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997,454.95263999999997]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$97)*(F54+F55)/$E$94","v":28.924623026313071},null,{"$f":"0.95*(1+$E$97)*(H54+H55)/$E$94","v":28.924623026313071},null,{"$f":"0.95*(1+$E$97)*(J54+J55)/$E$94","v":28.924623026313071},{"$f":"0.95*(1+$E$97)*(K54+K55)/$E$94","v":28.924623026313071},null,{"$f":"0.95*(1+$E$97)*(M54+M55)/$E$94","v":28.924623026313071},{"$f":"0.95*(1+$E$97)*(N54+N55)/$E$94","v":28.924623026313071},null,null,{"$f":"0.95*(1+$E$97)*(Q54+Q55)/$E$94","v":28.924623026313071},null,{"$f":"0.95*(1+$E$97)*(S54+S55)/$E$94","v":28.924623026313071},{"$f":"0.95*(1+$E$97)*(T54+T55)/$E$94","v":28.924623026313071},{"$f":"0.95*(1+$E$97)*(U54+U55)/$E$94","v":28.924623026313071},{"$f":"0.95*(1+$E$97)*(V54+V55)/$E$94","v":28.924623026313071},null,null,{"$f":"0.95*(1+$E$97)*(Y54+Y55)/$E$94","v":28.924623026313071},{"$f":"0.95*(1+$E$97)*(Z54+Z55)/$E$94","v":28.924623026313071},null,{"$f":"0.95*(1+$E$97)*(AB54+AB55)/$E$94","v":28.924623026313071},{"$f":"0.95*(1+$E$97)*(AC54+AC55)/$E$94","v":28.924623026313071},{"$f":"0.95*(1+$E$97)*(AD54+AD55)/$E$94","v":28.924623026313071},{"$f":"0.95*(1+$E$97)*(AE54+AE55)/$E$94","v":28.924623026313071},{"$f":"0.95*(1+$E$97)*(AF54+AF55)/$E$94","v":28.924623026313071}]
[null,"Paritaria","USD/tn","Noviembre",3.4,{"$f":"+$E$57","v":3.4},null,{"$f":"+$E$57","v":3.4},null,3.4,3.4,null,3.4,3.4,null,null,3.4,null,3.4,{"$f":"+$E$57","v":3.4},3.4,3.4,null,null,3.4,3.4,null,3.4,3.4,3.4,3.4,{"$f":"+$E$57","v":3.4}]
[null,"Secado","USD/tn","Noviembre",9,{"$f":"+$E$58","v":9},null,{"$f":"+$E$58","v":9},null,9,9,null,9,9,null,null,9,null,9,9,9,9,null,null,9,9,null,9,9,9,9,{"$f":"+$E$58","v":9}]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E$91*$E59","v":0.94455},null,0.94455,null,0.94455,0.94455,null,0.94455,0.94455,null,null,0.94455,null,0.94455,0.94455,0.94455,0.94455,null,null,0.94455,0.94455,null,0.94455,0.94455,0.94455,0.94455,{"$f":"$E$91*$E59","v":0.94455}]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F56:F59)","v":42.269173026313069},null,42.269173026313069,null,42.269173026313069,42.269173026313069,null,42.269173026313069,42.269173026313069,null,null,42.269173026313069,null,42.269173026313069,42.269173026313069,42.269173026313069,42.269173026313069,null,null,42.269173026313069,42.269173026313069,null,42.269173026313069,42.269173026313069,42.269173026313069,42.269173026313069,{"$f":"SUM(AF56:AF59)","v":42.269173026313069}]
[]
[null,"Costos Indirectos (Por Ha)","Unidad de medida","Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Arrendamiento en qq","qq/ha","Octubre","-",{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78},{"$f":"+'Opciones Avanzadas'!$E$9","v":10.78}]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D63","v":"Octubre"},{"$f":"+E92","v":344.36923173522496},{"$f":"+$E$64*F63/10","v":371.23003181057248},null,{"$f":"+$E$64*H63/10","v":371.23003181057248},null,371.23003181057248,371.23003181057248,null,371.23003181057248,{"$f":"+$E$64*N63/10","v":371.23003181057248},null,null,371.23003181057248,null,371.23003181057248,371.23003181057248,371.23003181057248,371.23003181057248,null,null,371.23003181057248,371.23003181057248,null,371.23003181057248,371.23003181057248,371.23003181057248,371.23003181057248,{"$f":"+$E$64*AF63/10","v":371.23003181057248}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha","Enero",12.3,{"$f":"+$E65","v":12.3},null,{"$f":"+$E65","v":12.3},null,12.3,12.3,null,12.3,12.3,null,null,12.3,null,12.3,12.3,12.3,12.3,null,null,{"$f":"+$E65","v":12.3},12.3,null,12.3,12.3,12.3,12.3,{"$f":"+$E65","v":12.3}]
[null,"Personal (Salarios)","USD/ha","Octubre",40.4,{"$f":"+$E66","v":40.4},null,40.4,null,40.4,40.4,null,40.4,40.4,null,null,40.4,null,40.4,40.4,40.4,40.4,null,null,40.4,40.4,null,40.4,40.4,40.4,40.4,{"$f":"+$E66*7/6","v":47.133333333333333}]
[null,"Asesoramiento Técnico","USD/ha",{"$f":"D66","v":"Octubre"},0.01,{"$f":"$E67*F104","v":14.598774420197223},null,14.598774420197223,null,14.598774420197223,14.598774420197223,null,14.598774420197223,14.598774420197223,null,null,14.598774420197223,null,14.598774420197223,14.598774420197223,14.598774420197223,14.598774420197223,null,null,14.598774420197223,14.598774420197223,null,14.598774420197223,14.598774420197223,14.598774420197223,14.598774420197223,{"$f":"$E67*AF104","v":14.598774420197223}]
[null,"Asesoramiento Contable","USD/ha","Octubre",6,6,null,6,null,6,6,null,6,6,null,null,6,null,6,6,6,6,null,null,6,6,null,6,6,6,6,6]
[null,"Gastos de oficina/comunicaciones","USD/ha","Octubre",3.9,3.9,null,3.9,null,3.9,3.9,null,3.9,3.9,null,null,3.9,null,3.9,3.9,3.9,3.9,null,null,3.9,3.9,null,3.9,3.9,3.9,3.9,3.9]
[null,"Receta Fitosanitaria","USD/ha","Octubre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Asesor Financiero","USD/ha","Octubre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Seguro Climatico","USD/ha","Octubre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Conservaciones y Mejoras","USD/ha","Octubre",3,3,null,3,null,3,3,null,3,3,null,null,3,null,3,3,3,3,null,null,3,3,null,3,3,3,3,3]
[null,"Gastos imprevistos/Otros","USD/ha","Octubre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Total Costos Indirectos",null,null,null,{"$f":"+SUM(F64:F74)","v":451.42880623076968},null,{"$f":"+SUM(H64:H74)","v":451.42880623076968},null,451.42880623076968,451.42880623076968,null,451.42880623076968,451.42880623076968,null,null,451.42880623076968,null,451.42880623076968,451.42880623076968,451.42880623076968,451.42880623076968,null,null,451.42880623076968,451.42880623076968,null,451.42880623076968,451.42880623076968,451.42880623076968,451.42880623076968,{"$f":"+SUM(AF64:AF74)","v":458.16213956410303}]
[]
[null,"Impuestos (Por Ha)",{"$f":"C62","v":"Unidad de medida"},{"$f":"D62","v":"Mes de actualiz."},"Porcentaje",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Impuesto a las ganancias","% s. Resultado Positivo","-",0.3,{"$f":"IF(F110<0,0,$E$78*F110)","v":75.204957843012366},null,75.204957843012366,null,75.204957843012366,75.204957843012366,null,75.204957843012366,75.204957843012366,null,null,75.204957843012366,null,75.204957843012366,75.204957843012366,75.204957843012366,75.204957843012366,null,null,75.204957843012366,75.204957843012366,null,75.204957843012366,75.204957843012366,75.204957843012366,{"$f":"IF(AE110<0,0,$E$78*AE110)","v":75.204957843012366},{"$f":"IF(AF110<0,0,$E$78*AF110)","v":73.18495784301237}]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$81/2*(F104+F105+F106+F109)*0.4","v":6.4057720589505678},null,{"$f":"$E$81/2*(H104+H105+H106+H109)*0.4","v":6.4057720589505678},null,{"$f":"$E$81/2*(J104+J105+J106+J109)*0.4","v":6.4057720589505678},{"$f":"$E$81/2*(K104+K105+K106+K109)*0.4","v":6.4057720589505678},null,{"$f":"$E$81/2*(M104+M105+M106+M109)*0.4","v":6.4057720589505678},{"$f":"$E$81/2*(N104+N105+N106+N109)*0.4","v":6.4057720589505678},null,null,{"$f":"$E$81/2*(Q104+Q105+Q106+Q109)*0.4","v":6.4057720589505678},null,{"$f":"$E$81/2*(S104+S105+S106+S109)*0.4","v":6.4057720589505678},{"$f":"$E$81/2*(T104+T105+T106+T109)*0.4","v":6.4057720589505678},{"$f":"$E$81/2*(U104+U105+U106+U109)*0.4","v":6.4057720589505678},{"$f":"$E$81/2*(V104+V105+V106+V109)*0.4","v":6.4057720589505678},null,null,{"$f":"$E$81/2*(Y104+Y105+Y106+Y109)*0.4","v":6.4057720589505678},{"$f":"$E$81/2*(Z104+Z105+Z106+Z109)*0.4","v":6.4057720589505678},null,{"$f":"$E$81/2*(AB104+AB105+AB106+AB109)*0.4","v":6.4057720589505678},{"$f":"$E$81/2*(AC104+AC105+AC106+AC109)*0.4","v":6.4057720589505678},{"$f":"$E$81/2*(AD104+AD105+AD106+AD109)*0.4","v":6.4057720589505678},{"$f":"$E$81/2*(AE104+AE105+AE106+AE109)*0.4","v":6.4057720589505678},{"$f":"$E$81/2*(AF104+AF105+AF106+AF109)*0.4","v":6.4219320589505688}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E82*F104","v":17.518529304236669},null,{"$f":"$E82*H104","v":17.518529304236669},null,{"$f":"$E82*J104","v":17.518529304236669},{"$f":"$E82*K104","v":17.518529304236669},null,{"$f":"$E82*M104","v":17.518529304236669},{"$f":"$E82*N104","v":17.518529304236669},null,null,{"$f":"$E82*Q104","v":17.518529304236669},null,{"$f":"$E82*S104","v":17.518529304236669},{"$f":"$E82*T104","v":17.518529304236669},{"$f":"$E82*U104","v":17.518529304236669},{"$f":"$E82*V104","v":17.518529304236669},null,null,{"$f":"$E82*Y104","v":17.518529304236669},{"$f":"$E82*Z104","v":17.518529304236669},null,{"$f":"$E82*AB104","v":17.518529304236669},{"$f":"$E82*AC104","v":17.518529304236669},{"$f":"$E82*AD104","v":17.518529304236669},{"$f":"$E82*AE104","v":17.518529304236669},{"$f":"$E82*AF104","v":17.518529304236669}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F78:F88)","v":99.129259206199606},null,{"$f":"+SUM(H78:H88)","v":99.129259206199606},null,99.129259206199606,99.129259206199606,null,99.129259206199606,99.129259206199606,null,null,99.129259206199606,null,99.129259206199606,99.129259206199606,99.129259206199606,99.129259206199606,null,null,99.129259206199606,99.129259206199606,null,99.129259206199606,99.129259206199606,99.129259206199606,99.129259206199606,{"$f":"+SUM(AF78:AF88)","v":97.125419206199609}]
[]
[null,"Precio maíz cosecha USD/tn",null,null,{"$f":"+'Calculadora BCCBA'!C14","v":188.91}]
[null,"Precio soja cosecha USD/tn",null,null,{"$f":"+'Soja 1ª'!E96","v":344.36923173522496}]
[null,"Dólar siembra",null,"Octubre",85.5]
[null,"Dólar Cosecha",null,null,{"$f":"+'Calculadora BCCBA'!C19","v":96.91}]
[null,"Dólar Promedio",null,"-",{"$f":"+AVERAGE(E93:E94)","v":91.204999999999998}]
[null,"Inflación esperada hasta dato FACMA de esta campaña",null,"Abril",0.14000000000000001]
[null,"Inflación esp. desde FECOTAC hasta agosto",null,"Abril",0.37]
[null,"Tasa de interes del costo de oportunidad",null,"Abril",2.5000000000000001E-3]
[null,"Precio combustible",null,"-","-"]
[]
[null,"RENTABILIDAD EN DÓLARES",null,null,null,{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Rendimientos Maíz temprano",null,"qq/ha",null,{"$f":"F3","v":77.278992219560763},77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763,77.278992219560763]
[null,"Precio Maíz temprano",null,"USD/qq",null,{"$f":"IF(F102=0,\"\",$E$91)","v":188.91},188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,188.91,{"$f":"IF(AF102=0,\"\",$E$91)","v":188.91}]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F103*F102/10)","v":1459.8774420197224},1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,1459.8774420197224,{"$f":"IF(AF102=0,\"\",AF103*AF102/10)","v":1459.8774420197224}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F51)","v":431.11353363613978},{"$f":"IF(G102=0,\"\",G51)","v":431.11353363613978},431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978,431.11353363613978]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F60*F102/10)","v":326.65190934277155},0,326.65190934277155,0,326.65190934277155,326.65190934277155,0,326.65190934277155,326.65190934277155,0,0,326.65190934277155,0,326.65190934277155,326.65190934277155,326.65190934277155,326.65190934277155,0,0,326.65190934277155,326.65190934277155,0,326.65190934277155,326.65190934277155,326.65190934277155,326.65190934277155,326.65190934277155]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F104-F105-F106)","v":702.11199904081093},1028.7639083835825,702.11199904081093,1028.7639083835825,702.11199904081093,702.11199904081093,1028.7639083835825,702.11199904081093,702.11199904081093,1028.7639083835825,1028.7639083835825,702.11199904081093,1028.7639083835825,702.11199904081093,702.11199904081093,702.11199904081093,702.11199904081093,1028.7639083835825,1028.7639083835825,702.11199904081093,702.11199904081093,1028.7639083835825,702.11199904081093,702.11199904081093,702.11199904081093,702.11199904081093,{"$f":"IF(AF102=0,\"\",AF104-AF105-AF106)","v":702.11199904081093}]
[null,"Rendimiento de Indiferencia",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",(F106+F105)*10/F103)","v":40.112510877079636},22.821107068770303,40.112510877079636,22.821107068770303,40.112510877079636,40.112510877079636,22.821107068770303,40.112510877079636,40.112510877079636,22.821107068770303,22.821107068770303,40.112510877079636,22.821107068770303,40.112510877079636,40.112510877079636,40.112510877079636,40.112510877079636,22.821107068770303,22.821107068770303,40.112510877079636,40.112510877079636,22.821107068770303,40.112510877079636,40.112510877079636,40.112510877079636,40.112510877079636,{"$f":"IF(AF102=0,\"\",(AF106+AF105)*10/AF103)","v":40.112510877079636}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F75)","v":451.42880623076968},0,451.42880623076968,0,451.42880623076968,451.42880623076968,0,451.42880623076968,451.42880623076968,0,0,451.42880623076968,0,451.42880623076968,451.42880623076968,451.42880623076968,451.42880623076968,0,0,451.42880623076968,451.42880623076968,0,451.42880623076968,451.42880623076968,451.42880623076968,451.42880623076968,458.16213956410303]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F107-F109)","v":250.68319281004125},1028.7639083835825,250.68319281004125,1028.7639083835825,250.68319281004125,250.68319281004125,1028.7639083835825,250.68319281004125,250.68319281004125,1028.7639083835825,1028.7639083835825,250.68319281004125,1028.7639083835825,250.68319281004125,250.68319281004125,250.68319281004125,250.68319281004125,1028.7639083835825,1028.7639083835825,250.68319281004125,250.68319281004125,1028.7639083835825,250.68319281004125,250.68319281004125,250.68319281004125,250.68319281004125,{"$f":"IF(AF102=0,\"\",AF107-AF109)","v":243.9498594767079}]
[null,"Impuesto a las Ganancias",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F89)","v":99.129259206199606},0,99.129259206199606,0,99.129259206199606,99.129259206199606,0,99.129259206199606,99.129259206199606,0,0,99.129259206199606,0,99.129259206199606,99.129259206199606,99.129259206199606,99.129259206199606,0,0,99.129259206199606,99.129259206199606,0,99.129259206199606,99.129259206199606,99.129259206199606,99.129259206199606,97.125419206199609]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F110-F111)","v":151.55393360384164},1028.7639083835825,151.55393360384164,1028.7639083835825,151.55393360384164,151.55393360384164,1028.7639083835825,151.55393360384164,151.55393360384164,1028.7639083835825,1028.7639083835825,151.55393360384164,1028.7639083835825,151.55393360384164,151.55393360384164,151.55393360384164,151.55393360384164,1028.7639083835825,1028.7639083835825,151.55393360384164,151.55393360384164,1028.7639083835825,151.55393360384164,151.55393360384164,151.55393360384164,151.55393360384164,{"$f":"IF(AF102=0,\"\",AF110-AF111)","v":146.82444027050829}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F115*$E$98*8/12)","v":1.2693813437179495},0.51700000000000002,1.2693813437179495,0.51700000000000002,1.2693813437179495,1.2693813437179495,0.51700000000000002,1.2693813437179495,1.2693813437179495,0.51700000000000002,0.51700000000000002,1.2693813437179495,0.51700000000000002,1.2693813437179495,1.2693813437179495,1.2693813437179495,1.2693813437179495,0.51700000000000002,0.51700000000000002,1.2693813437179495,1.2693813437179495,0.51700000000000002,1.2693813437179495,1.2693813437179495,1.2693813437179495,1.2693813437179495,1.2806035659401718]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F112-F113)","v":150.28455226012369},1028.2469083835824,150.28455226012369,1028.2469083835824,150.28455226012369,150.28455226012369,1028.2469083835824,150.28455226012369,150.28455226012369,1028.2469083835824,1028.2469083835824,150.28455226012369,1028.2469083835824,150.28455226012369,150.28455226012369,150.28455226012369,150.28455226012369,1028.2469083835824,1028.2469083835824,150.28455226012369,150.28455226012369,1028.2469083835824,150.28455226012369,150.28455226012369,150.28455226012369,150.28455226012369,{"$f":"IF(AF102=0,\"\",AF112-AF113)","v":145.54383670456812}]
[null,"Inversión Inicial",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F51-F44+F75)","v":761.62880623076967},{"$f":"IF(G102=0,\"\",G51-G44+G75)","v":310.2},761.62880623076967,310.2,761.62880623076967,761.62880623076967,310.2,761.62880623076967,761.62880623076967,310.2,310.2,761.62880623076967,310.2,761.62880623076967,761.62880623076967,761.62880623076967,761.62880623076967,310.2,310.2,761.62880623076967,761.62880623076967,310.2,761.62880623076967,761.62880623076967,761.62880623076967,761.62880623076967,768.36213956410302]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F102=0,\"\",F114/F115)","v":0.19731994251092996},3.3147869386962685,0.19731994251092996,3.3147869386962685,0.19731994251092996,0.19731994251092996,3.3147869386962685,0.19731994251092996,0.19731994251092996,3.3147869386962685,3.3147869386962685,0.19731994251092996,3.3147869386962685,0.19731994251092996,0.19731994251092996,0.19731994251092996,0.19731994251092996,3.3147869386962685,3.3147869386962685,0.19731994251092996,0.19731994251092996,3.3147869386962685,0.19731994251092996,0.19731994251092996,0.19731994251092996,0.19731994251092996,{"$f":"IF(AF102=0,\"\",AF114/AF115)","v":0.18942088529652973},59.099999999999994,67.099999999999994,75.099999999999994,83.1,91.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142.1,-5.1340305469876231E-2,5.9083672871337908E-2,0.16157482121777561,0.26366336913502469,0.36535168418430081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149.1,-5.1340305469876231E-2,5.9083672871337908E-2,0.16157482121777561,0.26366336913502469,0.36535168418430081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156.1,-5.1340305469876231E-2,5.9083672871337908E-2,0.16157482121777561,0.26366336913502469,0.36535168418430081]
[null,null,null,null,null,{"$f":"H$2","v":"Colón"},-0.1784305059957495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163.1,-5.1340305469876231E-2,5.9083672871337908E-2,0.16157482121777561,0.26366336913502469,0.36535168418430081]
[null,null,null,null,null,{"$f":"T$2","v":"Río Primero"},-0.15011382502390927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170.1,-5.1340305469876231E-2,5.9083672871337908E-2,0.16157482121777561,0.26366336913502469,0.36535168418430081]
[null,null,null,null,null,{"$f":"S$2","v":"Río Cuarto"},-0.13478250253169094]
[null,null,null,null,null,{"$f":"AC$2","v":"Totoral"},-0.13153515017491954]
[null,null,null,null,null,{"$f":"U$2","v":"Río Seco"},-0.12768347890826617]
[null,null,null,null,null,{"$f":"Y$2","v":"San Justo"},-8.5259383224731394E-2]
[null,null,null,null,null,{"$f":"J$2","v":"Gral. Roca"},-7.9512407030244051E-2]
[null,null,null,null,null,{"$f":"F$2","v":"Calamuchita"},-7.8970829420528896E-2]
[null,null,null,null,null,{"$f":"AD$2","v":"Tulumba"},-7.5432552707865849E-2]
[null,null,null,null,null,{"$f":"AE$2","v":"Unión"},-5.2736362112347654E-2]
[null,null,null,null,null,{"$f":"Q$2","v":"Pte. R. Sáenz Peña"},-4.2017796815247782E-2]
[null,null,null,null,null,{"$f":"V$2","v":"Río Segundo"},-4.1131762298965834E-2]
[null,null,null,null,null,{"$f":"N$2","v":"Marcos Juárez"},-3.6400907577440036E-2]
[null,null,null,null,null,{"$f":"Z$2","v":"Santa María"},-3.4539260094820542E-2]
[null,null,null,null,null,{"$f":"K$2","v":"Gral. San Martín"},-2.0059108661515248E-2]
[null,null,null,null,null,{"$f":"AB$2","v":"Tercero Arriba"},-4.2311716552793643E-3]
[null,null,null,null,null,{"$f":"M$2","v":"Juárez Celman"},-5.5983748819064371E-4]