{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Instrucciones","Calculadora BCCBA","Sorgo","Listas","PDF","Trigo + Soja 2ª","Opciones Avanzadas","Soja 1ª","Maíz temprano","Maíz tardío"],"not_rendered":{"charts":10,"images":35,"macros":1,"external_links":0,"defined_names":1,"comments":13,"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":"Instrucciones","index":0,"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 04/08/2022. \nSe deberá descargar nuevamente desde https://www.bccba.org.ar/calculadora-de-margenes/"]

{"sheet":"Calculadora BCCBA","index":1,"n_rows":61,"n_cols":23,"rows_kept":61,"cut":false,"hidden":false,"merged":[[55,16,61,16],[42,18,42,22],[43,16,49,16],[28,17,28,22],[27,17,27,22],[51,17,51,22],[52,17,52,22],[54,18,54,22],[32,1,32,2],[6,18,6,22],[7,16,13,16],[18,18,18,22],[19,16,25,16],[0,1,0,10],[39,17,39,22],[40,17,40,22],[0,16,0,22],[29,1,29,2],[30,18,30,22],[31,16,37,16],[2,1,2,2],[2,4,2,5],[2,17,2,19],[3,17,3,22],[4,17,4,22],[15,17,15,22],[16,17,16,22],[30,1,30,2],[31,1,31,2]]}
[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,{"$f":"CONCATENATE(\"Rentabilidad Campaña 2022/23\n Der. de export. \",TEXT(C26,\"0.0%\"),\" maíz, \",TEXT(C24,\"0.0%\"),\" trigo, \",TEXT(C25,\"0.0%\"),\" soja y \",TEXT(C27,\"0.0%\"),\" sorgo.\")","v":"Rentabilidad Campaña 2022/23\n Der. de export. 12% maíz, 12% trigo, 33% soja y 12% sorgo."},null,null,null,null,null,null,null,null,null,null,null,null,"Nota: Antes de ver el análisis clickear en \"Ejecutar\"."]
[null,null,null,null,"Rendimiento","qq/ha",{"$f":"+C6","v":32.55249732273343},{"$f":"TEXT(C5,\"0,#\")&\" || \"&TEXT(C7,\"0,#\")","v":"29,8 || 26,4"},{"$f":"+C8","v":87.209217903725943},{"$f":"+C9","v":78.36714459202139},{"$f":"+C10","v":52.329880495870263},null,null,null,null,null,null,"SOJA"]
[null,"Rendimiento trigo",{"$f":"INDEX(Listas!$A$1:$H$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$5,Listas!$A$1:$G$1,0))","v":29.78213335660082},null,"Precio Disponible (descontando Derechos de Exportación)","USD/tn",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,3,FALSE)","v":367.5},{"$f":"TEXT('Trigo + Soja 2ª'!E147,\"##\")&\" || \"&TEXT('Trigo + Soja 2ª'!E148,\"##\")","v":"289 || 368"},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,3,FALSE)","v":226.99999999999997},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,3,FALSE)","v":205},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,3,FALSE)","v":220},"Rendimiento trigo",29.78213335660082,null,null,null,null,{"$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$1:$H$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$6,Listas!$A$1:$G$1,0))","v":32.55249732273343},null,"Ingresos Totales","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,4,FALSE)","v":1196.3042766104536},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,6,FALSE)","v":1830.2849739710168},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,4,FALSE)","v":1979.6492464145788},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,4,FALSE)","v":1606.5264641364386},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,4,FALSE)","v":1151.2573709091457},"Rendimiento soja 1ª",32.55249732273343]
[null,"Rendimiento soja 2ª",{"$f":"INDEX(Listas!$A$1:$H$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$7,Listas!$A$1:$G$1,0))","v":26.423685078451239},null,"Costos Directos","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,5,FALSE)","v":455.94902764547805},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,7,FALSE)","v":763.46032750789709},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,5,FALSE)","v":693.90107421916628},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,5,FALSE)","v":683.88094917589876},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,5,FALSE)","v":382.86426807522668},"Rendimiento soja 2ª",26.423685078451239,null,null,null,null,null,"Rendimiento de soja (qq/ha)"]
[null,"Rendimiento maíz temprano",{"$f":"INDEX(Listas!$A$1:$H$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$8,Listas!$A$1:$G$1,0))","v":87.209217903725943},null,"Gastos Comerciales","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,6,FALSE)","v":169.81207282245049},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,8,FALSE)","v":257.90248461384022},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,6,FALSE)","v":430.52912562896637},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,6,FALSE)","v":404.90368648434162},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,6,FALSE)","v":253.56591581639896},"Rendimiento maíz temprano",87.209217903725943,null,null,null,"Precio  disp. (USD/Tn)",{"$f":"G18","v":1.3275839675287674E-2},26.55249732273343,29.55249732273343,32.55249732273343,35.55249732273343,38.55249732273343]
[null,"Rendimiento maíz tardío",{"$f":"INDEX(Listas!$A$1:$H$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$9,Listas!$A$1:$G$1,0))","v":78.36714459202139},null,"Margen Bruto","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,7,FALSE)","v":570.543176142525},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,9,FALSE)","v":808.92216184927952},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,7,FALSE)","v":855.2190465664462},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,7,FALSE)","v":517.74182847619818},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,7,FALSE)","v":514.82718701752015},"Rendimiento maíz tardío",78.36714459202139,null,null,null,null,323.5,-0.24741370466006021,-0.15359857116755984,-6.038638265966894E-2,7.9543597735173867E-3,7.1721603494942998E-2]
[null,"Rendimiento sorgo",{"$f":"INDEX(Listas!$A$1:$H$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$10,Listas!$A$1:$G$1,0))","v":52.329880495870263},null,"Rendimiento de Indiferencia","qq/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,8,FALSE)","v":17.027512937902817},"-",{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,8,FALSE)","v":49.53437003736267},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,8,FALSE)","v":53.111445641962945},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,8,FALSE)","v":28.928644722346615},"Rendimiento sorgo",52.329880495870263,null,null,null,null,343.5,-0.2069601257937832,-0.10885322092526374,-2.2167709959585526E-2,4.5083414528074253E-2,0.11182833968120459]
[null,null,null,null,"Costos Indirectos","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,9,FALSE)","v":494.84830611947717},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,10,FALSE)","v":538.14608204760691},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,9,FALSE)","v":509.27149246414581},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,9,FALSE)","v":511.02359797469768},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,9,FALSE)","v":506.47090704242476},null,null,null,null,null,null,363.5,-0.16872783334884048,-6.65679509168213E-2,1.0101534473858167E-2,8.0165947201064333E-2,0.14972163806136207]
[null,"Precio DISPONIBLE trigo (USD/Tn.)",288.5,null,"Resultado Operativo","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,10,FALSE)","v":75.694870023047827},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,11,FALSE)","v":270.77607980167261},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,10,FALSE)","v":345.94755410230039},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,10,FALSE)","v":6.7182305015004999},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,10,FALSE)","v":8.35627997509539},null,null,null,null,null,null,383.5,-0.13253876143878979,-3.2545251911156807E-2,4.0641959958345457E-2,0.11336662352285209,0.18557981322627737]
[null,"Precio DISPONIBLE soja 1ª (USD/Tn.)",367.5,null,"Impuestos","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,11,FALSE)","v":42.624705165914655},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,12,FALSE)","v":111.33174891169085},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,11,FALSE)","v":136.21209944060951},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,11,FALSE)","v":28.988989994738716},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,11,FALSE)","v":21.827952751862036},null,null,null,null,null,null,403.5,-9.8233381334037403E-2,-6.1220294606263888E-3,6.958887370900739E-2,0.14483290503279816,0.21956252727937789]
[null,"Precio DISPONIBLE maíz temprano (USD/Tn.)",227,null,"Margen Neto","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,12,FALSE)","v":33.070164857133172},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,13,FALSE)","v":159.44433088998176},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,12,FALSE)","v":209.73545466169088},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,12,FALSE)","v":-22.270759493238216},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,12,FALSE)","v":-13.471672776766646}]
[null,"Precio DISPONIBLE maíz tardío (USD/Tn.)",205,null,"Intereses sobre el Capital Invertido","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,13,FALSE)","v":21.599895088966864},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,14,FALSE)","v":44.900003105814406},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,13,FALSE)","v":31.635712280204256},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,13,FALSE)","v":36.213503265823263},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,13,FALSE)","v":27.336272234747494}]
[null,"Precio DISPONIBLE sorgo (USD/Tn.)",220,null,"Resultado Económico","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,14,FALSE)","v":11.470269768166308},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,15,FALSE)","v":114.54432778416735},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,14,FALSE)","v":178.09974238148664},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,14,FALSE)","v":-58.48426275906148},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,14,FALSE)","v":-40.807945011514136},null,null,null,null,null,null,"TRIGO + SOJA"]
[null,null,null,null,"Inversión inicial","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,15,FALSE)","v":863.99580355867454},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,16,FALSE)","v":898.00006211628806},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,15,FALSE)","v":1084.6529924641459},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,15,FALSE)","v":1086.4050979746978},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,15,FALSE)","v":820.08816704242474},null,null,null,null,null,null,{"$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 trigo (diciembre)",191,null,"Rentabilidad de la Actividad","%",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$105:$AF$120,16,FALSE)","v":1.3275839675287674E-2},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$162:$AF$178,17,FALSE)","v":0.12755492189413037},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$101:$AF$116,16,FALSE)","v":0.16419974279227728},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$101:$AF$116,16,FALSE)","v":-5.3832831664808303E-2},{"$f":"+HLOOKUP($B$1,Sorgo!$F$95:$AF$110,16,FALSE)","v":-4.9760436318309981E-2}]
[null,"Dólar a cosecha soja (mayo)",238.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendimiento de soja (qq/ha)"]
[null,"Dólar a cosecha maíz temp. (abril)",228.1,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio  disp. (USD/Tn)",{"$f":"+H18","v":0.12755492189413037},20.423685078451239,23.423685078451239,26.423685078451239,29.423685078451239,32.423685078451243]
[null,"Dólar a cosecha maíz tardío (julio)",258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323.5,-2.8987479134297167E-2,3.3828353963018649E-2,9.653169329419535E-2,0.15877763096477632,0.22065581486559785]
[null,"Dólar a cosecha sorgo (mayo)",{"$f":"+C19","v":238.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,343.5,-1.6394539347682563E-2,4.9370204060649597E-2,0.11500984314380601,0.18018888054793297,0.24499463835039831]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363.5,-4.4631690838652441E-3,6.4094471424988461E-2,0.13251464996676432,0.20047078751705877,0.2680480053383521]
[null,"Derecho de exportación trigo",0.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383.5,6.8574305849564247E-3,7.806401636738465E-2,0.14912104697462647,0.21971040725060076,0.28991513294913168]
[null,"Derecho de exportación soja",0.33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,403.5,1.7612987554282221E-2,9.1335416156773819E-2,0.16489646813769152,0.23798607172277453,0.31068528373657134]
[null,"Derecho de exportación maíz",0.12]
[null,"Derecho de exportación sorgo",0.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAÍZ TEMPRANO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"DER. DE EXPORTACIÓN \"&TEXT(0.12,\"##%\")&\" MAÍZ, \"&TEXT(0.3,\"33%\")&\" SOJA.\"","v":"DER. DE EXPORTACIÓN 12% MAÍZ, 33% SOJA."}]
[null,"Links utiles para cambiar datos de las variables"]
[null,"Rendimientos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendimiento de maíz (qq/ha)"]
[null,"Precio disponible futuro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio  disp. (USD/Tn)",{"$f":"+I18","v":0.16419974279227728},77.209217903725943,82.209217903725943,87.209217903725943,92.209217903725943,97.209217903725943]
[null,"Dólar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162.4,-0.32982700827497596,-0.2797670305372264,-0.23268661211510408,-0.1860073626065421,-0.13976834787764111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187.4,-0.15497160486316686,-9.3845973951697109E-2,-4.139454693790965E-2,-1.4001402869069485E-3,3.8266239275243828E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212.4,-2.8938020532721133E-3,4.7146473350844105E-2,9.5061638801350282E-2,0.14265226571692313,0.18989142609089915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222.4,4.5462920270007715E-2,9.8543506167165021E-2,0.14948980101544501,0.20010116329674843,0.25035076624687691]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232.4,9.3750386704208932E-2,0.14986224624805855,0.20383010515697073,0.25745211529354733,0.31070155551494477]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAÍZ TARDÍO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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)",{"$f":"+J18","v":-5.3832831664808303E-2},62.36714459202139,70.36714459202139,78.36714459202139,86.36714459202139,94.36714459202139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168.5,-0.46032206814336518,-0.38021760369435836,-0.30078104701970515,-0.22208956326052925,-0.14422991615076711]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183.5,-0.3756602167733481,-0.28490433737578136,-0.19486239071828848,-0.1056110398019562,-3.0092866252993764E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198.5,-0.2911452911445821,-0.18977742489132776,-8.9174028754438056E-2,-1.0516368951786799E-2,5.8015661820722798E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213.5,-0.20677690911698229,-9.4836320244045424E-2,-6.3365111616156006E-3,7.012109771069161E-2,0.14589448233184946]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228.5,-0.12255468987453022,-1.7505384447458291E-2,6.6863102968559573E-2,0.15056608376786168,0.23354449241609845]
[]
[null,"Contacto:"]
[null,"economia@bccba.org.ar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SORGO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"DER. DE EXPORTACIÓN \"&TEXT(0.12,\"##%\")&\" MAÍZ, \"&TEXT(0.3,\"33%\")&\" SOJA.\"","v":"DER. DE EXPORTACIÓN 12% MAÍZ, 33% SOJA."}]
[null,"www.bccba.com.ar"]
[null,"Tel: 54 351 4229637. Int: 140",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendimiento de sorgo (qq/ha)"]
[null,"Tel: 54 351 4253716. Int: 140",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio disp. (USD/Tn)",{"$f":"+K18","v":-4.9760436318309981E-2},36.329880495870263,44.329880495870263,52.329880495870263,60.329880495870263,68.32988049587027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,-0.5222425618240476,-0.40245711541351098,-0.28515535199507341,-0.16910106086860011,-6.1552091766211646E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,-0.47853921502624547,-0.34929523678012836,-0.22259221988137814,-9.7193816931860855E-2,-4.19785981243189E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,-0.43487501162114567,-0.29619134385553236,-0.16010948447997778,-3.5203615728416252E-2,5.2192539032904085E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,-0.39124989904346019,-0.24314534182056585,-9.7706990919767575E-2,1.466831804629657E-2,0.10848876625120597]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,-0.347663824821979,-0.19015713606269136,-4.1868817405510149E-2,6.4466620140301786E-2,0.16469105754473939]

{"sheet":"Sorgo","index":2,"n_rows":130,"n_cols":37,"rows_kept":130,"cut":false,"hidden":true,"merged":[[95,1,95,2],[95,3,95,4],[36,3,44,3],[84,1,84,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[92,1,92,2],[94,1,94,4],[96,1,96,2],[96,3,96,4],[97,1,97,2],[97,3,97,4],[98,1,98,2],[98,3,98,4],[99,1,99,2],[99,3,99,4],[100,1,100,2],[100,3,100,4],[101,1,101,2],[101,3,101,4],[102,1,102,2],[102,3,102,4],[103,1,103,2],[103,3,103,4],[104,1,104,2],[104,3,104,4],[108,3,108,4],[109,1,109,2],[109,3,109,4],[105,1,105,2],[105,3,105,4],[106,1,106,2],[106,3,106,4],[107,1,107,2],[107,3,107,4]]}
[]
[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$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263},{"$f":"+'Calculadora BCCBA'!$M$10","v":52.329880495870263}]
[null,"Participación Provincial","Porcentaje","Abril","-",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Pulverización terrestre","Cantidad","Abril",3,{"$f":"$E5","v":3},null,3,null,3,3,null,3,3,null,null,3,null,3,3,3,{"$f":"$E5","v":3},null,null,3,3,null,3,3,3,3,{"$f":"SUMPRODUCT(F5:AE5,$F$4:$AE$4)","v":3}]
[null,"Fertilización","Cantidad",{"$f":"D5","v":"Abril"},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$4)","v":1}]
[null,"Pulverización aérea","Cantidad",{"$f":"D6","v":"Abril"},1]
[null,"Glifosato 54%","lt/ha",{"$f":"D6","v":"Abril"},1.65,1.65,null,1.65,null,1.65,1.65,null,1.65,1.65,null,null,1.65,null,1.65,1.65,1.65,1.65,null,null,1.65,1.65,null,1.65,1.65,1.65,1.65,{"$f":"+AVERAGE(F8:AE8)","v":1.6499999999999995}]
[null,"Atrazina 50","kg/ha",{"$f":"D8","v":"Abril"},5,5,null,5,null,5,5,null,5,5,null,null,5,null,5,5,5,5,null,null,5,5,null,5,5,5,5,{"$f":"+AVERAGE(F9:AE9)","v":5}]
[null,"2 4 D 100%","lt/ha","Abril",0.87,0.87,null,0.87,null,0.87,0.87,null,0.87,0.87,null,null,0.87,null,0.87,0.87,0.87,0.87,null,null,0.87,0.87,null,0.87,0.87,0.87,0.87,{"$f":"+AVERAGE(F10:AE10)","v":0.86999999999999966}]
[null,"FIGHTER PLUS","lt/ha","Abril",2.3E-2,2.3E-2,null,2.3E-2,null,2.3E-2,2.3E-2,null,2.3E-2,2.3E-2,null,null,2.3E-2,null,2.3E-2,2.3E-2,2.3E-2,2.3E-2,null,null,2.3E-2,2.3E-2,null,2.3E-2,2.3E-2,2.3E-2,2.3E-2,{"$f":"+AVERAGE(F11:AE11)","v":2.3000000000000003E-2}]
[null,"SEMILLA","bls/ha","Abril",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,{"$f":"SUMPRODUCT(F12:AE12,$F$4:$AE$4)","v":6}]
[null,"UREA","kg/ha","Abril",100,100,null,100,null,100,100,null,100,100,null,null,100,null,100,100,100,100,null,null,100,100,null,100,100,100,100,{"$f":"SUMPRODUCT(F13:AE13,$F$4:$AE$4)","v":100}]
[null,"FOSFATO DIAMONICO","kg/ha","Abril",30,30,null,30,null,30,30,null,30,30,null,null,30,null,30,30,30,30,null,null,30,30,null,30,30,30,30,{"$f":"SUMPRODUCT(F14:AE14,$F$4:$AE$4)","v":30}]
[null,"KARATE ZEON 25%","lt/ha","Abril",3.4000000000000002E-2,3.4000000000000002E-2,null,3.4000000000000002E-2,null,3.4000000000000002E-2,3.4000000000000002E-2,null,3.4000000000000002E-2,3.4000000000000002E-2,null,null,3.4000000000000002E-2,null,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,null,null,3.4000000000000002E-2,3.4000000000000002E-2,null,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.4000000000000002E-2,{"$f":"+AVERAGE(F15:AE15)","v":3.4000000000000016E-2}]
[null,"Riego","mm/ha","-","-",0,null,{"$f":"+$F$16","v":0},null,{"$f":"+$F$16","v":0},0,null,0,0,null,null,0,null,0,0,0,{"$f":"+$F$16","v":0},null,null,{"$f":"+$F$16","v":0},0,null,0,{"$f":"+$F$16","v":0},{"$f":"+$F$16","v":0},{"$f":"+$F$16","v":0},0]
[]
[null,"Costos Directos (Por Ha)",{"$f":"C2","v":"Unidad de medida"},{"$f":"D2","v":"Mes de actualiz."},"Precio",{"$f":"F$2","v":"Calamuchita"},{"$f":"G$2","v":"Capital"},"Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["L","Pulverización terrestre","Cantidad","Julio",6.32,{"$f":"$E19*F5","v":18.96},null,{"$f":"$E19*H5","v":18.96},null,{"$f":"$E19*J5","v":18.96},18.96,null,{"$f":"$E19*M5","v":18.96},18.96,null,null,{"$f":"$E19*Q5","v":18.96},null,{"$f":"$E19*S5","v":18.96},18.96,18.96,18.96,null,null,{"$f":"$E19*Y5","v":18.96},18.96,null,{"$f":"$E19*AB5","v":18.96},18.96,18.96,18.96,18.96]
["L","Fertilización","Cantidad",{"$f":"D19","v":"Julio"},10.53,10.53,null,10.53,null,10.53,10.53,null,10.53,10.53,null,null,10.53,null,10.53,10.53,10.53,10.53,null,null,10.53,10.53,null,10.53,10.53,10.53,10.53,10.53]
[null,"Pulverización aérea","Cantidad",{"$f":"D20","v":"Julio"},12.63,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["H","Glifosato","lt/ha",{"$f":"D20","v":"Julio"},12.5,20.625,null,20.625,null,20.625,20.625,null,20.625,20.625,null,null,20.625,null,20.625,20.625,20.625,20.625,null,null,20.625,20.625,null,20.625,20.625,20.625,20.625,20.624999999999993]
["H","Atrazina 50","kg/ha",{"$f":"D22","v":"Julio"},5.7,28.5,null,28.5,null,28.5,28.5,null,28.5,28.5,null,null,28.5,null,28.5,28.5,28.5,28.5,null,null,28.5,28.5,null,28.5,28.5,28.5,28.5,28.5]
["H","2 4 D 100%","lt/ha",{"$f":"D23","v":"Julio"},7.2,6.2640000000000002,null,6.2640000000000002,null,6.2640000000000002,6.2640000000000002,null,6.2640000000000002,6.2640000000000002,null,null,6.2640000000000002,null,6.2640000000000002,6.2640000000000002,6.2640000000000002,6.2640000000000002,null,null,6.2640000000000002,6.2640000000000002,null,6.2640000000000002,6.2640000000000002,6.2640000000000002,6.2640000000000002,6.2639999999999976]
["INS","FIGHTER PLUS","lt/ha","Julio",66,1.518,null,1.518,null,1.518,1.518,null,1.518,1.518,null,null,1.518,null,1.518,1.518,1.518,1.518,null,null,1.518,1.518,null,1.518,1.518,1.518,1.518,1.5180000000000002]
["S","SEMILLA","bls/ha","Julio",7,42,null,42,null,42,42,null,42,42,null,null,42,null,42,42,42,42,null,null,42,42,null,42,42,42,42,42]
["F","UREA","kg/ha","Julio",0.95,95,null,95,null,95,95,null,95,95,null,null,95,null,95,95,95,95,null,null,95,95,null,95,95,95,95,95]
["F","FOSFATO DIAMONICO","kg/ha","Julio",1.4,42,null,42,null,42,42,null,42,42,null,null,42,null,42,42,42,42,null,null,42,42,null,42,42,42,42,42]
["INS","KARATE ZEON 5%","lt/ha","Julio",55.89,1.9002600000000001,null,1.9002600000000001,null,1.9002600000000001,1.9002600000000001,null,1.9002600000000001,1.9002600000000001,null,null,1.9002600000000001,null,1.9002600000000001,1.9002600000000001,1.9002600000000001,1.9002600000000001,null,null,1.9002600000000001,1.9002600000000001,null,1.9002600000000001,1.9002600000000001,1.9002600000000001,1.9002600000000001,1.9002600000000009]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C16,2)","v":"USD/mm"},"Julio",1,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["L","Siembra","USD/Unidad","Julio",46.32,{"$f":"$E$31","v":46.32},null,{"$f":"$E$31","v":46.32},null,46.32,46.32,null,46.32,46.32,null,null,46.32,null,46.32,46.32,46.32,46.32,null,null,46.32,46.32,null,46.32,46.32,46.32,46.32,{"$f":"$E$31","v":46.32}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446},{"$f":"+Listas!$AL$10","v":9410.4908409923446}]
["C","Cosecha en USD","USD/Unidad",null,"-",{"$f":"+F32*(1+$E$90)/$E$88","v":69.247008075226688},null,{"$f":"+H32*(1+$E$90)/$E$88","v":69.247008075226688},null,{"$f":"+J32*(1+$E$90)/$E$88","v":69.247008075226688},{"$f":"+K32*(1+$E$90)/$E$88","v":69.247008075226688},null,{"$f":"+M32*(1+$E$90)/$E$88","v":69.247008075226688},{"$f":"+N32*(1+$E$90)/$E$88","v":69.247008075226688},null,null,{"$f":"+Q32*(1+$E$90)/$E$88","v":69.247008075226688},null,{"$f":"+S32*(1+$E$90)/$E$88","v":69.247008075226688},{"$f":"+T32*(1+$E$90)/$E$88","v":69.247008075226688},{"$f":"+U32*(1+$E$90)/$E$88","v":69.247008075226688},{"$f":"+V32*(1+$E$90)/$E$88","v":69.247008075226688},null,null,{"$f":"+Y32*(1+$E$90)/$E$88","v":69.247008075226688},{"$f":"+Z32*(1+$E$90)/$E$88","v":69.247008075226688},null,{"$f":"+AB32*(1+$E$90)/$E$88","v":69.247008075226688},{"$f":"+AC32*(1+$E$90)/$E$88","v":69.247008075226688},{"$f":"+AD32*(1+$E$90)/$E$88","v":69.247008075226688},{"$f":"+AE32*(1+$E$90)/$E$88","v":69.247008075226688},{"$f":"+AF32*(1+$E$90)/$E$88","v":69.247008075226688}]
[null,"Costos directos","USD/ha",null,null,{"$f":"+SUM(F33,F19:F31)","v":382.86426807522668},null,{"$f":"+SUM(H33,H19:H31)","v":382.86426807522668},null,{"$f":"+SUM(J33,J19:J31)","v":382.86426807522668},{"$f":"+SUM(K33,K19:K31)","v":382.86426807522668},null,{"$f":"+SUM(M33,M19:M31)","v":382.86426807522668},{"$f":"+SUM(N33,N19:N31)","v":382.86426807522668},null,null,{"$f":"+SUM(Q33,Q19:Q31)","v":382.86426807522668},null,{"$f":"+SUM(S33,S19:S31)","v":382.86426807522668},{"$f":"+SUM(T33,T19:T31)","v":382.86426807522668},{"$f":"+SUM(U33,U19:U31)","v":382.86426807522668},{"$f":"+SUM(V33,V19:V31)","v":382.86426807522668},null,null,{"$f":"+SUM(Y33,Y19:Y31)","v":382.86426807522668},{"$f":"+SUM(Z33,Z19:Z31)","v":382.86426807522668},null,{"$f":"+SUM(AB33,AB19:AB31)","v":382.86426807522668},{"$f":"+SUM(AC33,AC19:AC31)","v":382.86426807522668},{"$f":"+SUM(AD33,AD19:AD31)","v":382.86426807522668},{"$f":"+SUM(AE33,AE19:AE31)","v":382.86426807522668},{"$f":"+SUM(AF33,AF19:AF31)","v":382.86426807522668}]
[]
[null,"Opciones avanzadas (completado por el usuario)","Unidad de medida","Mes de actualiz.","-","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Servicios de labranza","USD/ha","Estos datos son los ingresados en opciones avanzadas","-",{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81},{"$f":"+'Opciones Avanzadas'!$H13","v":75.81}]
[null,"Cosecha","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688},{"$f":"+'Opciones Avanzadas'!$H14","v":69.247008075226688}]
[null,"Herbicida","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989},{"$f":"+'Opciones Avanzadas'!$H15","v":55.388999999999989}]
[null,"Fertilizantes","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137},{"$f":"+'Opciones Avanzadas'!$H16","v":137}]
[null,"Insecticidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001},{"$f":"+'Opciones Avanzadas'!$H17","v":3.418260000000001}]
[null,"Fungicidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0},{"$f":"+'Opciones Avanzadas'!$H18","v":0}]
[null,"Curasemillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0},{"$f":"+'Opciones Avanzadas'!$H19","v":0}]
[null,"Semillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42},{"$f":"+'Opciones Avanzadas'!$H20","v":42}]
[null,"Total","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668},{"$f":"+'Opciones Avanzadas'!$H21","v":382.86426807522668}]
[]
[null,"Gastos Comerciales (Por Tn)",{"$f":"C18","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","2021-04-01","-",{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287}]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D48","v":"2021-04-01"},{"$f":"+VLOOKUP(30,Listas!$AE$21:$AF$135,2,FALSE)","v":1172.52},{"$f":"+E49","v":1172.52},{"$f":"+F49","v":1172.52},1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$91)*(F48+F49)/$E$88","v":34.955282797064612},null,{"$f":"0.95*(1+$E$91)*(H48+H49)/$E$88","v":34.955282797064612},null,{"$f":"0.95*(1+$E$91)*(J48+J49)/$E$88","v":34.955282797064612},{"$f":"0.95*(1+$E$91)*(K48+K49)/$E$88","v":34.955282797064612},null,{"$f":"0.95*(1+$E$91)*(M48+M49)/$E$88","v":34.955282797064612},{"$f":"0.95*(1+$E$91)*(N48+N49)/$E$88","v":34.955282797064612},null,null,{"$f":"0.95*(1+$E$91)*(Q48+Q49)/$E$88","v":34.955282797064612},null,{"$f":"0.95*(1+$E$91)*(S48+S49)/$E$88","v":34.955282797064612},{"$f":"0.95*(1+$E$91)*(T48+T49)/$E$88","v":34.955282797064612},{"$f":"0.95*(1+$E$91)*(U48+U49)/$E$88","v":34.955282797064612},{"$f":"0.95*(1+$E$91)*(V48+V49)/$E$88","v":34.955282797064612},null,null,{"$f":"0.95*(1+$E$91)*(Y48+Y49)/$E$88","v":34.955282797064612},{"$f":"0.95*(1+$E$91)*(Z48+Z49)/$E$88","v":34.955282797064612},null,{"$f":"0.95*(1+$E$91)*(AB48+AB49)/$E$88","v":34.955282797064612},{"$f":"0.95*(1+$E$91)*(AC48+AC49)/$E$88","v":34.955282797064612},{"$f":"0.95*(1+$E$91)*(AD48+AD49)/$E$88","v":34.955282797064612},{"$f":"0.95*(1+$E$91)*(AE48+AE49)/$E$88","v":34.955282797064612},{"$f":"0.95*(1+$E$91)*(AF48+AF49)/$E$88","v":34.955282797064612}]
[null,"Paritaria","USD/tn","Abril",3.4,{"$f":"+$E$51","v":3.4},null,{"$f":"+$E$51","v":3.4},null,3.4,3.4,null,3.4,3.4,null,null,3.4,null,3.4,{"$f":"+$E$51","v":3.4},3.4,3.4,null,null,3.4,3.4,null,3.4,3.4,3.4,3.4,{"$f":"+$E$51","v":3.4}]
[null,"Secado","USD/tn","Abril",9,{"$f":"+$E$52","v":9},null,{"$f":"+$E$52","v":9},null,9,9,null,9,9,null,null,9,null,9,9,9,9,null,null,9,9,null,9,9,9,9,{"$f":"+$E$52","v":9}]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E$85*$E53","v":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,{"$f":"$E$85*$E53","v":1.1000000000000001}]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F50:F53)","v":48.455282797064612},null,48.455282797064612,null,48.455282797064612,48.455282797064612,null,48.455282797064612,48.455282797064612,null,null,48.455282797064612,null,48.455282797064612,48.455282797064612,48.455282797064612,48.455282797064612,null,null,48.455282797064612,48.455282797064612,null,48.455282797064612,48.455282797064612,48.455282797064612,48.455282797064612,{"$f":"SUM(AF50:AF53)","v":48.455282797064612}]
[]
[null,"Costos Indirectos (Por Ha)","Unidad de medida","Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Arrendamiento en qq","qq/ha","Abril","-",{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5}]
[null,"Arrendamiento en USD","USD/ha","Abril",{"$f":"+E86","v":367.5},{"$f":"+$E$58*F57/10","v":422.625},null,{"$f":"+$E$58*H57/10","v":422.625},null,422.625,422.625,null,422.625,{"$f":"+$E$58*N57/10","v":422.625},null,null,422.625,null,422.625,422.625,422.625,422.625,null,null,422.625,422.625,null,422.625,422.625,422.625,422.625,{"$f":"+$E$58*AF57/10","v":422.625}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha","Enero",12.3,{"$f":"+$E59","v":12.3},null,{"$f":"+$E59","v":12.3},null,12.3,12.3,null,12.3,12.3,null,null,12.3,null,12.3,12.3,12.3,12.3,null,null,{"$f":"+$E59","v":12.3},12.3,null,12.3,12.3,12.3,12.3,{"$f":"+$E59","v":12.3}]
[null,"Personal (Salarios)","USD/ha","Octubre",40.4,{"$f":"+$E60","v":40.4},null,40.4,null,40.4,40.4,null,40.4,40.4,null,null,40.4,null,40.4,40.4,40.4,40.4,null,null,40.4,40.4,null,40.4,40.4,40.4,40.4,{"$f":"+$E60*7/6","v":47.133333333333333}]
[null,"Asesoramiento Técnico","USD/ha",{"$f":"D60","v":"Octubre"},0.01,{"$f":"$E61*F98","v":11.512573709091457},null,11.512573709091457,null,11.512573709091457,11.512573709091457,null,11.512573709091457,11.512573709091457,null,null,11.512573709091457,null,11.512573709091457,11.512573709091457,11.512573709091457,11.512573709091457,null,null,11.512573709091457,11.512573709091457,null,11.512573709091457,11.512573709091457,11.512573709091457,11.512573709091457,{"$f":"$E61*AF98","v":11.512573709091457}]
[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,{"$f":"+SUM(F58:F68)","v":499.73757370909141},null,{"$f":"+SUM(H58:H68)","v":499.73757370909141},null,499.73757370909141,499.73757370909141,null,499.73757370909141,499.73757370909141,null,null,499.73757370909141,null,499.73757370909141,499.73757370909141,499.73757370909141,499.73757370909141,null,null,499.73757370909141,499.73757370909141,null,499.73757370909141,499.73757370909141,499.73757370909141,499.73757370909141,{"$f":"+SUM(AF58:AF68)","v":506.47090704242476}]
[]
[null,"Impuestos (Por Ha)",{"$f":"C56","v":"Unidad de medida"},{"$f":"D56","v":"Mes de actualiz."},"Porcentaje",{"$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(F104<0,0,$E$72*F104)","v":4.5268839925286217},null,4.5268839925286217,null,4.5268839925286217,4.5268839925286217,null,4.5268839925286217,4.5268839925286217,null,null,4.5268839925286217,null,4.5268839925286217,4.5268839925286217,4.5268839925286217,4.5268839925286217,null,null,4.5268839925286217,4.5268839925286217,null,4.5268839925286217,4.5268839925286217,4.5268839925286217,{"$f":"IF(AE104<0,0,$E$72*AE104)","v":4.5268839925286217},{"$f":"IF(AF104<0,0,$E$72*AF104)","v":2.5068839925286168}]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$75/2*(F98+F99+F100+F103)*0.4","v":5.4898203084236705},null,{"$f":"$E$75/2*(H98+H99+H100+H103)*0.4","v":5.4898203084236705},null,{"$f":"$E$75/2*(J98+J99+J100+J103)*0.4","v":5.4898203084236705},{"$f":"$E$75/2*(K98+K99+K100+K103)*0.4","v":5.4898203084236705},null,{"$f":"$E$75/2*(M98+M99+M100+M103)*0.4","v":5.4898203084236705},{"$f":"$E$75/2*(N98+N99+N100+N103)*0.4","v":5.4898203084236705},null,null,{"$f":"$E$75/2*(Q98+Q99+Q100+Q103)*0.4","v":5.4898203084236705},null,{"$f":"$E$75/2*(S98+S99+S100+S103)*0.4","v":5.4898203084236705},{"$f":"$E$75/2*(T98+T99+T100+T103)*0.4","v":5.4898203084236705},{"$f":"$E$75/2*(U98+U99+U100+U103)*0.4","v":5.4898203084236705},{"$f":"$E$75/2*(V98+V99+V100+V103)*0.4","v":5.4898203084236705},null,null,{"$f":"$E$75/2*(Y98+Y99+Y100+Y103)*0.4","v":5.4898203084236705},{"$f":"$E$75/2*(Z98+Z99+Z100+Z103)*0.4","v":5.4898203084236705},null,{"$f":"$E$75/2*(AB98+AB99+AB100+AB103)*0.4","v":5.4898203084236705},{"$f":"$E$75/2*(AC98+AC99+AC100+AC103)*0.4","v":5.4898203084236705},{"$f":"$E$75/2*(AD98+AD99+AD100+AD103)*0.4","v":5.4898203084236705},{"$f":"$E$75/2*(AE98+AE99+AE100+AE103)*0.4","v":5.4898203084236705},{"$f":"$E$75/2*(AF98+AF99+AF100+AF103)*0.4","v":5.5059803084236716}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E76*F98","v":13.81508845090975},null,{"$f":"$E76*H98","v":13.81508845090975},null,{"$f":"$E76*J98","v":13.81508845090975},{"$f":"$E76*K98","v":13.81508845090975},null,{"$f":"$E76*M98","v":13.81508845090975},{"$f":"$E76*N98","v":13.81508845090975},null,null,{"$f":"$E76*Q98","v":13.81508845090975},null,{"$f":"$E76*S98","v":13.81508845090975},{"$f":"$E76*T98","v":13.81508845090975},{"$f":"$E76*U98","v":13.81508845090975},{"$f":"$E76*V98","v":13.81508845090975},null,null,{"$f":"$E76*Y98","v":13.81508845090975},{"$f":"$E76*Z98","v":13.81508845090975},null,{"$f":"$E76*AB98","v":13.81508845090975},{"$f":"$E76*AC98","v":13.81508845090975},{"$f":"$E76*AD98","v":13.81508845090975},{"$f":"$E76*AE98","v":13.81508845090975},{"$f":"$E76*AF98","v":13.81508845090975}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F72:F82)","v":23.831792751862039},null,{"$f":"+SUM(H72:H82)","v":23.831792751862039},null,23.831792751862039,23.831792751862039,null,23.831792751862039,23.831792751862039,null,null,23.831792751862039,null,23.831792751862039,23.831792751862039,23.831792751862039,23.831792751862039,null,null,23.831792751862039,23.831792751862039,null,23.831792751862039,23.831792751862039,23.831792751862039,23.831792751862039,{"$f":"+SUM(AF72:AF82)","v":21.827952751862036}]
[]
[null,"Precio sorgo cosecha USD/tn",null,null,{"$f":"+Listas!G29","v":220}]
[null,"Precio soja cosecha USD/tn",null,null,{"$f":"+'Soja 1ª'!E96","v":367.5}]
[null,"Dólar siembra",null,"Abril",179.6]
[null,"Dólar Cosecha",null,null,{"$f":"+'Calculadora BCCBA'!C22","v":238.5}]
[null,"Dólar Promedio",null,"-",{"$f":"+AVERAGE(E87:E88)","v":209.05}]
[null,"Inflación esperada hasta dato FACMA de esta campaña",null,"Abril",0.755]
[null,"Inflación esp. desde FECOTAC hasta agosto",null,"Abril",0.58099999999999996]
[null,"Tasa de interes del costo de oportunidad",null,"Abril",0.05]
[null,"Precio combustible",null,"-","-"]
[]
[null,"RENTABILIDAD EN DÓLARES",null,null,null,{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Rendimientos Sorgo",null,"qq/ha",null,{"$f":"F3","v":52.329880495870263},52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263,52.329880495870263]
[null,"Precio Sorgo",null,"USD/qq",null,{"$f":"IF(F96=0,\"\",$E$85)","v":220},220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,220,{"$f":"IF(AF96=0,\"\",$E$85)","v":220}]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",F97*F96/10)","v":1151.2573709091457},1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,1151.2573709091457,{"$f":"IF(AF96=0,\"\",AF97*AF96/10)","v":1151.2573709091457}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",F45)","v":382.86426807522668},{"$f":"IF(G96=0,\"\",G45)","v":382.86426807522668},382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",F54*F96/10)","v":253.56591581639896},0,253.56591581639896,0,253.56591581639896,253.56591581639896,0,253.56591581639896,253.56591581639896,0,0,253.56591581639896,0,253.56591581639896,253.56591581639896,253.56591581639896,253.56591581639896,0,0,253.56591581639896,253.56591581639896,0,253.56591581639896,253.56591581639896,253.56591581639896,253.56591581639896,253.56591581639896]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",F98-F99-F100)","v":514.82718701752015},768.3931028339191,514.82718701752015,768.3931028339191,514.82718701752015,514.82718701752015,768.3931028339191,514.82718701752015,514.82718701752015,768.3931028339191,768.3931028339191,514.82718701752015,768.3931028339191,514.82718701752015,514.82718701752015,514.82718701752015,514.82718701752015,768.3931028339191,768.3931028339191,514.82718701752015,514.82718701752015,768.3931028339191,514.82718701752015,514.82718701752015,514.82718701752015,514.82718701752015,{"$f":"IF(AF96=0,\"\",AF98-AF99-AF100)","v":514.82718701752015}]
[null,"Rendimiento de Indiferencia",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",(F100+F99)*10/F97)","v":28.928644722346615},17.402921276146667,28.928644722346615,17.402921276146667,28.928644722346615,28.928644722346615,17.402921276146667,28.928644722346615,28.928644722346615,17.402921276146667,17.402921276146667,28.928644722346615,17.402921276146667,28.928644722346615,28.928644722346615,28.928644722346615,28.928644722346615,17.402921276146667,17.402921276146667,28.928644722346615,28.928644722346615,17.402921276146667,28.928644722346615,28.928644722346615,28.928644722346615,28.928644722346615,{"$f":"IF(AF96=0,\"\",(AF100+AF99)*10/AF97)","v":28.928644722346615}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",F69)","v":499.73757370909141},0,499.73757370909141,0,499.73757370909141,499.73757370909141,0,499.73757370909141,499.73757370909141,0,0,499.73757370909141,0,499.73757370909141,499.73757370909141,499.73757370909141,499.73757370909141,0,0,499.73757370909141,499.73757370909141,0,499.73757370909141,499.73757370909141,499.73757370909141,499.73757370909141,506.47090704242476]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",F101-F103)","v":15.089613308428738},768.3931028339191,15.089613308428738,768.3931028339191,15.089613308428738,15.089613308428738,768.3931028339191,15.089613308428738,15.089613308428738,768.3931028339191,768.3931028339191,15.089613308428738,768.3931028339191,15.089613308428738,15.089613308428738,15.089613308428738,15.089613308428738,768.3931028339191,768.3931028339191,15.089613308428738,15.089613308428738,768.3931028339191,15.089613308428738,15.089613308428738,15.089613308428738,15.089613308428738,{"$f":"IF(AF96=0,\"\",AF101-AF103)","v":8.35627997509539}]
[null,"Impuesto a las Ganancias",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",F83)","v":23.831792751862039},0,23.831792751862039,0,23.831792751862039,23.831792751862039,0,23.831792751862039,23.831792751862039,0,0,23.831792751862039,0,23.831792751862039,23.831792751862039,23.831792751862039,23.831792751862039,0,0,23.831792751862039,23.831792751862039,0,23.831792751862039,23.831792751862039,23.831792751862039,23.831792751862039,21.827952751862036]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",F104-F105)","v":-8.7421794434333009},768.3931028339191,-8.7421794434333009,768.3931028339191,-8.7421794434333009,-8.7421794434333009,768.3931028339191,-8.7421794434333009,-8.7421794434333009,768.3931028339191,768.3931028339191,-8.7421794434333009,768.3931028339191,-8.7421794434333009,-8.7421794434333009,-8.7421794434333009,-8.7421794434333009,768.3931028339191,768.3931028339191,-8.7421794434333009,-8.7421794434333009,768.3931028339191,-8.7421794434333009,-8.7421794434333009,-8.7421794434333009,-8.7421794434333009,{"$f":"IF(AF96=0,\"\",AF104-AF105)","v":-13.471672776766646}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",F109*$E$92*8/12)","v":27.11182779030305},10.453908666666667,27.11182779030305,10.453908666666667,27.11182779030305,27.11182779030305,10.453908666666667,27.11182779030305,27.11182779030305,10.453908666666667,10.453908666666667,27.11182779030305,10.453908666666667,27.11182779030305,27.11182779030305,27.11182779030305,27.11182779030305,10.453908666666667,10.453908666666667,27.11182779030305,27.11182779030305,10.453908666666667,27.11182779030305,27.11182779030305,27.11182779030305,27.11182779030305,27.336272234747494]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",F106-F107)","v":-35.854007233736354},757.93919416725248,-35.854007233736354,757.93919416725248,-35.854007233736354,-35.854007233736354,757.93919416725248,-35.854007233736354,-35.854007233736354,757.93919416725248,757.93919416725248,-35.854007233736354,757.93919416725248,-35.854007233736354,-35.854007233736354,-35.854007233736354,-35.854007233736354,757.93919416725248,757.93919416725248,-35.854007233736354,-35.854007233736354,757.93919416725248,-35.854007233736354,-35.854007233736354,-35.854007233736354,-35.854007233736354,{"$f":"IF(AF96=0,\"\",AF106-AF107)","v":-40.807945011514136}]
[null,"Inversión Inicial",null,"USD/ha",null,{"$f":"IF(F96=0,\"\",F45-F38+F69)","v":813.35483370909139},{"$f":"IF(G96=0,\"\",G45-G38+G69)","v":313.61725999999999},813.35483370909139,313.61725999999999,813.35483370909139,813.35483370909139,313.61725999999999,813.35483370909139,813.35483370909139,313.61725999999999,313.61725999999999,813.35483370909139,313.61725999999999,813.35483370909139,813.35483370909139,813.35483370909139,813.35483370909139,313.61725999999999,313.61725999999999,813.35483370909139,813.35483370909139,313.61725999999999,813.35483370909139,813.35483370909139,813.35483370909139,813.35483370909139,820.08816704242474]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F96=0,\"\",F108/F109)","v":-4.4081630486209271E-2},2.4167649260351696,-4.4081630486209271E-2,2.4167649260351696,-4.4081630486209271E-2,-4.4081630486209271E-2,2.4167649260351696,-4.4081630486209271E-2,-4.4081630486209271E-2,2.4167649260351696,2.4167649260351696,-4.4081630486209271E-2,2.4167649260351696,-4.4081630486209271E-2,-4.4081630486209271E-2,-4.4081630486209271E-2,-4.4081630486209271E-2,2.4167649260351696,2.4167649260351696,-4.4081630486209271E-2,-4.4081630486209271E-2,2.4167649260351696,-4.4081630486209271E-2,-4.4081630486209271E-2,-4.4081630486209271E-2,-4.4081630486209271E-2,{"$f":"IF(AF96=0,\"\",AF108/AF109)","v":-4.9760436318309981E-2},59.099999999999994,67.099999999999994,75.099999999999994,83.1,91.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142.1,4.5241260024382571E-2,0.15705820237198115,0.26839811552904075,0.37926404562363236,0.48965901290368502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149.1,4.5241260024382571E-2,0.15705820237198115,0.26839811552904075,0.37926404562363236,0.48965901290368502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156.1,4.5241260024382571E-2,0.15705820237198115,0.26839811552904075,0.37926404562363236,0.48965901290368502]
[null,null,null,null,null,{"$f":"H$2","v":"Colón"},-0.1784305059957495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163.1,4.5241260024382571E-2,0.15705820237198115,0.26839811552904075,0.37926404562363236,0.48965901290368502]
[null,null,null,null,null,{"$f":"T$2","v":"Río Primero"},-0.15011382502390927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170.1,4.5241260024382571E-2,0.15705820237198115,0.26839811552904075,0.37926404562363236,0.48965901290368502]
[null,null,null,null,null,{"$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]

{"sheet":"Listas","index":3,"n_rows":135,"n_cols":76,"rows_kept":135,"cut":false,"hidden":true,"merged":[[56,47,64,47],[56,48,64,48],[0,36,0,37],[18,21,19,21],[18,22,19,22],[18,30,19,30],[18,31,19,31],[12,48,20,48],[12,47,20,47],[23,48,31,48],[34,48,42,48],[45,48,53,48],[1,48,9,48],[0,27,0,28],[0,30,0,31],[0,33,0,34],[1,47,9,47],[23,47,31,47],[34,47,42,47],[45,47,53,47],[0,10,0,11],[0,12,0,13],[0,14,0,15],[0,21,0,22],[0,24,0,25],[0,16,0,17]]}
["Deptos","Rendimiento trigo","Rendimiento soja 1ª","Rendimiento soja 2ª","Rendimiento maíz temprano","Rendimiento maíz tardío","Rendimiento sorgo",null,null,null,"Soja",null,"Maíz",null,"Trigo",null,"Sorgo",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,"Calculador Sorgo",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",19.160160843536225,27.260700109324681,22.399191541308113,72.746930310994998,79.356561133489095,66.045402977175357,null,null,null,"Rendimiento","Costos cosecha","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,"qq","Depto",null,null,null,"Calamuchita",10.4,null,null,null,"Servicios de Labranza","Estos datos son los ingresados en opciones avanzadas","SOJA DE 1ª",{"$f":"+'Soja 1ª'!F24+'Soja 1ª'!F25+'Soja 1ª'!F41","v":96.699999999999989},{"$f":"+'Soja 1ª'!G24+'Soja 1ª'!G25+'Soja 1ª'!G41","v":0},{"$f":"+'Soja 1ª'!H24+'Soja 1ª'!H25+'Soja 1ª'!H41","v":96.699999999999989},{"$f":"+'Soja 1ª'!I24+'Soja 1ª'!I25+'Soja 1ª'!I41","v":0},{"$f":"+'Soja 1ª'!J24+'Soja 1ª'!J25+'Soja 1ª'!J41","v":96.699999999999989},{"$f":"+'Soja 1ª'!K24+'Soja 1ª'!K25+'Soja 1ª'!K41","v":96.699999999999989},{"$f":"+'Soja 1ª'!L24+'Soja 1ª'!L25+'Soja 1ª'!L41","v":0},{"$f":"+'Soja 1ª'!M24+'Soja 1ª'!M25+'Soja 1ª'!M41","v":96.699999999999989},{"$f":"+'Soja 1ª'!N24+'Soja 1ª'!N25+'Soja 1ª'!N41","v":96.699999999999989},{"$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":96.699999999999989},{"$f":"+'Soja 1ª'!R24+'Soja 1ª'!R25+'Soja 1ª'!R41","v":0},{"$f":"+'Soja 1ª'!S24+'Soja 1ª'!S25+'Soja 1ª'!S41","v":96.699999999999989},{"$f":"+'Soja 1ª'!T24+'Soja 1ª'!T25+'Soja 1ª'!T41","v":96.699999999999989},{"$f":"+'Soja 1ª'!U24+'Soja 1ª'!U25+'Soja 1ª'!U41","v":96.699999999999989},{"$f":"+'Soja 1ª'!V24+'Soja 1ª'!V25+'Soja 1ª'!V41","v":96.699999999999989},{"$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":96.699999999999989},{"$f":"+'Soja 1ª'!Z24+'Soja 1ª'!Z25+'Soja 1ª'!Z41","v":96.699999999999989},{"$f":"+'Soja 1ª'!AA24+'Soja 1ª'!AA25+'Soja 1ª'!AA41","v":0},{"$f":"+'Soja 1ª'!AB24+'Soja 1ª'!AB25+'Soja 1ª'!AB41","v":96.699999999999989},{"$f":"+'Soja 1ª'!AC24+'Soja 1ª'!AC25+'Soja 1ª'!AC41","v":96.699999999999989},{"$f":"+'Soja 1ª'!AD24+'Soja 1ª'!AD25+'Soja 1ª'!AD41","v":96.699999999999989},{"$f":"+'Soja 1ª'!AE24+'Soja 1ª'!AE25+'Soja 1ª'!AE41","v":96.699999999999989},{"$f":"+'Soja 1ª'!AF24+'Soja 1ª'!AF25+'Soja 1ª'!AF41","v":96.531233985158138}]
["Colón",22.31015333122625,33.295521512201738,27.068887846110108,80.729806095437851,77.856125730149273,55.853759688907424,null,null,null,8,{"$f":"L5","v":9192},44,{"$f":"+N4","v":11889},6,7283,{"$f":"+Q4-3","v":18},{"$f":"+R4*(R4/R5)","v":6417.5640524102937},null,null,null,"Inicial",{"$f":"IF(ISBLANK(W5),\"\",INT(INT(W5)/2)*2)","v":32},null,"Inicial",{"$f":"IF(ISBLANK(Z5),\"\",INT(INT(Z5)/2)*2)","v":26},null,"Inicial",{"$f":"IF(ISBLANK(AC5),\"\",INT(INT(AC5)/2)*2)","v":28},null,"Inicial",{"$f":"IF(ISBLANK(AF5),\"\",INT((INT(AF5)+2)/4)*4-2)","v":86},null,"Inicial",{"$f":"IF(ISBLANK(AI5),\"\",INT((INT(AI5)+2)/4)*4-2)","v":78},null,"Inicial",{"$f":"IF(ISBLANK(AL5),\"\",INT((INT(AL5))/3)*3)","v":51},null,null,null,"Colón",11.2,null,null,null,"Servicios de Cosecha",null,null,{"$f":"+'Soja 1ª'!F43","v":86.801530206280674},{"$f":"+'Soja 1ª'!G43","v":0},{"$f":"+'Soja 1ª'!H43","v":86.801530206280674},{"$f":"+'Soja 1ª'!I43","v":0},{"$f":"+'Soja 1ª'!J43","v":86.801530206280674},{"$f":"+'Soja 1ª'!K43","v":86.801530206280674},{"$f":"+'Soja 1ª'!L43","v":0},{"$f":"+'Soja 1ª'!M43","v":86.801530206280674},{"$f":"+'Soja 1ª'!N43","v":86.801530206280674},{"$f":"+'Soja 1ª'!O43","v":0},{"$f":"+'Soja 1ª'!P43","v":0},{"$f":"+'Soja 1ª'!Q43","v":86.801530206280674},{"$f":"+'Soja 1ª'!R43","v":0},{"$f":"+'Soja 1ª'!S43","v":86.801530206280674},{"$f":"+'Soja 1ª'!T43","v":86.801530206280674},{"$f":"+'Soja 1ª'!U43","v":86.801530206280674},{"$f":"+'Soja 1ª'!V43","v":86.801530206280674},{"$f":"+'Soja 1ª'!W43","v":0},{"$f":"+'Soja 1ª'!X43","v":0},{"$f":"+'Soja 1ª'!Y43","v":86.801530206280674},{"$f":"+'Soja 1ª'!Z43","v":86.801530206280674},{"$f":"+'Soja 1ª'!AA43","v":0},{"$f":"+'Soja 1ª'!AB43","v":86.801530206280674},{"$f":"+'Soja 1ª'!AC43","v":86.801530206280674},{"$f":"+'Soja 1ª'!AD43","v":86.801530206280674},{"$f":"+'Soja 1ª'!AE43","v":86.801530206280674},{"$f":"+'Soja 1ª'!AF43","v":86.801530206280674}]
["Gral. Roca",29.938428980863119,31.686862140525097,22.931438635923012,76.243603932604614,75.392319313349063,50.047753741573565,null,null,null,{"$f":"+K5-2","v":10},{"$f":"L5","v":9192},46,11889,8,7283,21,{"$f":"R5","v":6417.5640524102937},null,null,null,"Final",{"$f":"IF(ISBLANK(W5),\"\",W3+2)","v":34},null,"Final",{"$f":"IF(ISBLANK(Z5),\"\",Z3+2)","v":28},null,"Final",{"$f":"IF(ISBLANK(AC5),\"\",AC3+2)","v":30},null,"Final",{"$f":"IF(ISBLANK(AF5),\"\",AF3+4)","v":90},null,"Final",{"$f":"IF(ISBLANK(AI5),\"\",AI3+4)","v":82},null,"Final",{"$f":"IF(ISBLANK(AL5),\"\",AL3+3)","v":54},null,null,null,"Gral. Roca",11,null,null,null,"Herbicida",null,null,{"$f":"+'Soja 1ª'!F26+'Soja 1ª'!F27+'Soja 1ª'!F28+'Soja 1ª'!F29+'Soja 1ª'!F30+'Soja 1ª'!F35","v":98.668999999999983},{"$f":"+'Soja 1ª'!G26+'Soja 1ª'!G27+'Soja 1ª'!G28+'Soja 1ª'!G29+'Soja 1ª'!G30+'Soja 1ª'!G35","v":0},{"$f":"+'Soja 1ª'!H26+'Soja 1ª'!H27+'Soja 1ª'!H28+'Soja 1ª'!H29+'Soja 1ª'!H30+'Soja 1ª'!H35","v":98.668999999999983},{"$f":"+'Soja 1ª'!I26+'Soja 1ª'!I27+'Soja 1ª'!I28+'Soja 1ª'!I29+'Soja 1ª'!I30+'Soja 1ª'!I35","v":0},{"$f":"+'Soja 1ª'!J26+'Soja 1ª'!J27+'Soja 1ª'!J28+'Soja 1ª'!J29+'Soja 1ª'!J30+'Soja 1ª'!J35","v":98.668999999999983},{"$f":"+'Soja 1ª'!K26+'Soja 1ª'!K27+'Soja 1ª'!K28+'Soja 1ª'!K29+'Soja 1ª'!K30+'Soja 1ª'!K35","v":98.668999999999983},{"$f":"+'Soja 1ª'!L26+'Soja 1ª'!L27+'Soja 1ª'!L28+'Soja 1ª'!L29+'Soja 1ª'!L30+'Soja 1ª'!L35","v":0},{"$f":"+'Soja 1ª'!M26+'Soja 1ª'!M27+'Soja 1ª'!M28+'Soja 1ª'!M29+'Soja 1ª'!M30+'Soja 1ª'!M35","v":98.668999999999983},{"$f":"+'Soja 1ª'!N26+'Soja 1ª'!N27+'Soja 1ª'!N28+'Soja 1ª'!N29+'Soja 1ª'!N30+'Soja 1ª'!N35","v":98.668999999999983},{"$f":"+'Soja 1ª'!O26+'Soja 1ª'!O27+'Soja 1ª'!O28+'Soja 1ª'!O29+'Soja 1ª'!O30+'Soja 1ª'!O35","v":0},{"$f":"+'Soja 1ª'!P26+'Soja 1ª'!P27+'Soja 1ª'!P28+'Soja 1ª'!P29+'Soja 1ª'!P30+'Soja 1ª'!P35","v":0},{"$f":"+'Soja 1ª'!Q26+'Soja 1ª'!Q27+'Soja 1ª'!Q28+'Soja 1ª'!Q29+'Soja 1ª'!Q30+'Soja 1ª'!Q35","v":98.668999999999983},{"$f":"+'Soja 1ª'!R26+'Soja 1ª'!R27+'Soja 1ª'!R28+'Soja 1ª'!R29+'Soja 1ª'!R30+'Soja 1ª'!R35","v":0},{"$f":"+'Soja 1ª'!S26+'Soja 1ª'!S27+'Soja 1ª'!S28+'Soja 1ª'!S29+'Soja 1ª'!S30+'Soja 1ª'!S35","v":98.668999999999983},{"$f":"+'Soja 1ª'!T26+'Soja 1ª'!T27+'Soja 1ª'!T28+'Soja 1ª'!T29+'Soja 1ª'!T30+'Soja 1ª'!T35","v":98.668999999999983},{"$f":"+'Soja 1ª'!U26+'Soja 1ª'!U27+'Soja 1ª'!U28+'Soja 1ª'!U29+'Soja 1ª'!U30+'Soja 1ª'!U35","v":98.668999999999983},{"$f":"+'Soja 1ª'!V26+'Soja 1ª'!V27+'Soja 1ª'!V28+'Soja 1ª'!V29+'Soja 1ª'!V30+'Soja 1ª'!V35","v":98.668999999999983},{"$f":"+'Soja 1ª'!W26+'Soja 1ª'!W27+'Soja 1ª'!W28+'Soja 1ª'!W29+'Soja 1ª'!W30+'Soja 1ª'!W35","v":0},{"$f":"+'Soja 1ª'!X26+'Soja 1ª'!X27+'Soja 1ª'!X28+'Soja 1ª'!X29+'Soja 1ª'!X30+'Soja 1ª'!X35","v":0},{"$f":"+'Soja 1ª'!Y26+'Soja 1ª'!Y27+'Soja 1ª'!Y28+'Soja 1ª'!Y29+'Soja 1ª'!Y30+'Soja 1ª'!Y35","v":98.668999999999983},{"$f":"+'Soja 1ª'!Z26+'Soja 1ª'!Z27+'Soja 1ª'!Z28+'Soja 1ª'!Z29+'Soja 1ª'!Z30+'Soja 1ª'!Z35","v":98.668999999999983},{"$f":"+'Soja 1ª'!AA26+'Soja 1ª'!AA27+'Soja 1ª'!AA28+'Soja 1ª'!AA29+'Soja 1ª'!AA30+'Soja 1ª'!AA35","v":0},{"$f":"+'Soja 1ª'!AB26+'Soja 1ª'!AB27+'Soja 1ª'!AB28+'Soja 1ª'!AB29+'Soja 1ª'!AB30+'Soja 1ª'!AB35","v":98.668999999999983},{"$f":"+'Soja 1ª'!AC26+'Soja 1ª'!AC27+'Soja 1ª'!AC28+'Soja 1ª'!AC29+'Soja 1ª'!AC30+'Soja 1ª'!AC35","v":98.668999999999983},{"$f":"+'Soja 1ª'!AD26+'Soja 1ª'!AD27+'Soja 1ª'!AD28+'Soja 1ª'!AD29+'Soja 1ª'!AD30+'Soja 1ª'!AD35","v":98.668999999999983},{"$f":"+'Soja 1ª'!AE26+'Soja 1ª'!AE27+'Soja 1ª'!AE28+'Soja 1ª'!AE29+'Soja 1ª'!AE30+'Soja 1ª'!AE35","v":98.668999999999983},{"$f":"+'Soja 1ª'!AF26+'Soja 1ª'!AF27+'Soja 1ª'!AF28+'Soja 1ª'!AF29+'Soja 1ª'!AF30+'Soja 1ª'!AF35","v":98.476459407670504}]
["Gral. San Martín",30.040631366341398,30.684526266489673,24.086207252549066,81.701686649660473,81.340029921160465,55.697734255594384,null,null,null,{"$f":"+K6-2","v":12},{"$f":"+L6-(L7-L6)","v":9192},50,12150,{"$f":"+O6-2","v":10},7283,24,6417.5640524102937,null,null,null,"Depto",{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},null,"Depto",{"$f":"+'Calculadora BCCBA'!M7","v":26.423685078451239},null,"Depto",{"$f":"+'Calculadora BCCBA'!M5","v":29.78213335660082},null,"Depto",{"$f":"+'Calculadora BCCBA'!M8","v":87.209217903725943},null,"Depto",{"$f":"+'Calculadora BCCBA'!M9","v":78.36714459202139},null,"Depto",{"$f":"+'Calculadora BCCBA'!M10","v":52.329880495870263},null,null,null,"Gral. San Martín",11.4,null,null,null,"Fertilizantes",null,null,{"$f":"+'Soja 1ª'!F33+'Soja 1ª'!F34","v":75},{"$f":"+'Soja 1ª'!G33+'Soja 1ª'!G34","v":0},{"$f":"+'Soja 1ª'!H33+'Soja 1ª'!H34","v":75},{"$f":"+'Soja 1ª'!I33+'Soja 1ª'!I34","v":0},{"$f":"+'Soja 1ª'!J33+'Soja 1ª'!J34","v":75},{"$f":"+'Soja 1ª'!K33+'Soja 1ª'!K34","v":75},{"$f":"+'Soja 1ª'!L33+'Soja 1ª'!L34","v":0},{"$f":"+'Soja 1ª'!M33+'Soja 1ª'!M34","v":75},{"$f":"+'Soja 1ª'!N33+'Soja 1ª'!N34","v":75},{"$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":75},{"$f":"+'Soja 1ª'!R33+'Soja 1ª'!R34","v":0},{"$f":"+'Soja 1ª'!S33+'Soja 1ª'!S34","v":75},{"$f":"+'Soja 1ª'!T33+'Soja 1ª'!T34","v":75},{"$f":"+'Soja 1ª'!U33+'Soja 1ª'!U34","v":75},{"$f":"+'Soja 1ª'!V33+'Soja 1ª'!V34","v":75},{"$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":75},{"$f":"+'Soja 1ª'!Z33+'Soja 1ª'!Z34","v":75},{"$f":"+'Soja 1ª'!AA33+'Soja 1ª'!AA34","v":0},{"$f":"+'Soja 1ª'!AB33+'Soja 1ª'!AB34","v":75},{"$f":"+'Soja 1ª'!AC33+'Soja 1ª'!AC34","v":75},{"$f":"+'Soja 1ª'!AD33+'Soja 1ª'!AD34","v":75},{"$f":"+'Soja 1ª'!AE33+'Soja 1ª'!AE34","v":75},{"$f":"+'Soja 1ª'!AF33+'Soja 1ª'!AF34","v":74.748860096961522}]
["Juárez Celman",30.310667263512467,31.970381813678273,24.533495690977119,78.719849601993403,83.068417512570193,55.030141412657144,null,null,null,14,9192,54,12423,{"$f":"+O7-2","v":12},7283,{"$f":"+Q7-3","v":27},{"$f":"+R7*(R7/R8)","v":6677.9976490112012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Juárez Celman",11.5,null,null,null,"Insecticidas",null,null,{"$f":"+'Soja 1ª'!F36+'Soja 1ª'!F37+'Soja 1ª'!F38","v":18.43525},{"$f":"+'Soja 1ª'!G36+'Soja 1ª'!G37+'Soja 1ª'!G38","v":0},{"$f":"+'Soja 1ª'!H36+'Soja 1ª'!H37+'Soja 1ª'!H38","v":18.43525},{"$f":"+'Soja 1ª'!I36+'Soja 1ª'!I37+'Soja 1ª'!I38","v":0},{"$f":"+'Soja 1ª'!J36+'Soja 1ª'!J37+'Soja 1ª'!J38","v":18.43525},{"$f":"+'Soja 1ª'!K36+'Soja 1ª'!K37+'Soja 1ª'!K38","v":18.43525},{"$f":"+'Soja 1ª'!L36+'Soja 1ª'!L37+'Soja 1ª'!L38","v":0},{"$f":"+'Soja 1ª'!M36+'Soja 1ª'!M37+'Soja 1ª'!M38","v":18.43525},{"$f":"+'Soja 1ª'!N36+'Soja 1ª'!N37+'Soja 1ª'!N38","v":18.43525},{"$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":18.43525},{"$f":"+'Soja 1ª'!R36+'Soja 1ª'!R37+'Soja 1ª'!R38","v":0},{"$f":"+'Soja 1ª'!S36+'Soja 1ª'!S37+'Soja 1ª'!S38","v":18.43525},{"$f":"+'Soja 1ª'!T36+'Soja 1ª'!T37+'Soja 1ª'!T38","v":18.43525},{"$f":"+'Soja 1ª'!U36+'Soja 1ª'!U37+'Soja 1ª'!U38","v":18.43525},{"$f":"+'Soja 1ª'!V36+'Soja 1ª'!V37+'Soja 1ª'!V38","v":18.43525},{"$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":18.43525},{"$f":"+'Soja 1ª'!Z36+'Soja 1ª'!Z37+'Soja 1ª'!Z38","v":18.43525},{"$f":"+'Soja 1ª'!AA36+'Soja 1ª'!AA37+'Soja 1ª'!AA38","v":0},{"$f":"+'Soja 1ª'!AB36+'Soja 1ª'!AB37+'Soja 1ª'!AB38","v":18.43525},{"$f":"+'Soja 1ª'!AC36+'Soja 1ª'!AC37+'Soja 1ª'!AC38","v":18.43525},{"$f":"+'Soja 1ª'!AD36+'Soja 1ª'!AD37+'Soja 1ª'!AD38","v":18.43525},{"$f":"+'Soja 1ª'!AE36+'Soja 1ª'!AE37+'Soja 1ª'!AE38","v":18.43525},{"$f":"+'Soja 1ª'!AF36+'Soja 1ª'!AF37+'Soja 1ª'!AF38","v":18.435250000000007}]
["Marcos Juárez",38.330627975089023,40.935166724039092,32.455202981310066,109.93181109840327,91.341105466866054,51.679153289615861,null,null,null,16,9192,58,12709,{"$f":"+O8-2","v":14},7283,30,6949,null,null,null,"Precios","Depto",null,"Precios","Depto",null,"Precios","Depto",null,"Precios","Depto",null,"Precios","Depto",null,"Precios","Depto",null,null,null,"Marcos Juárez",17.3,null,null,null,"Fungicidas",null,null,{"$f":"+'Soja 1ª'!F39","v":11.25},{"$f":"+'Soja 1ª'!G39","v":0},{"$f":"+'Soja 1ª'!H39","v":11.25},{"$f":"+'Soja 1ª'!I39","v":0},{"$f":"+'Soja 1ª'!J39","v":11.25},{"$f":"+'Soja 1ª'!K39","v":11.25},{"$f":"+'Soja 1ª'!L39","v":0},{"$f":"+'Soja 1ª'!M39","v":11.25},{"$f":"+'Soja 1ª'!N39","v":11.25},{"$f":"+'Soja 1ª'!O39","v":0},{"$f":"+'Soja 1ª'!P39","v":0},{"$f":"+'Soja 1ª'!Q39","v":11.25},{"$f":"+'Soja 1ª'!R39","v":0},{"$f":"+'Soja 1ª'!S39","v":11.25},{"$f":"+'Soja 1ª'!T39","v":11.25},{"$f":"+'Soja 1ª'!U39","v":11.25},{"$f":"+'Soja 1ª'!V39","v":11.25},{"$f":"+'Soja 1ª'!W39","v":0},{"$f":"+'Soja 1ª'!X39","v":0},{"$f":"+'Soja 1ª'!Y39","v":11.25},{"$f":"+'Soja 1ª'!Z39","v":11.25},{"$f":"+'Soja 1ª'!AA39","v":0},{"$f":"+'Soja 1ª'!AB39","v":11.25},{"$f":"+'Soja 1ª'!AC39","v":11.25},{"$f":"+'Soja 1ª'!AD39","v":11.25},{"$f":"+'Soja 1ª'!AE39","v":11.25},{"$f":"+'Soja 1ª'!AF39","v":11.25}]
["Pte. R. Sáenz Peña",35.504667250493128,33.658599371173885,25.578360179297697,82.682222598425184,81.004674522312484,47.629968295510245,null,null,null,18,9444,62,13008,16,7283,33,7231,null,null,null,"Inicial",{"$f":"IF(W3=\"\",\"\",VLOOKUP(W3,$K$3:$L$27,2,FALSE))","v":11436},null,"Inicial",{"$f":"IF(Z3=\"\",\"\",VLOOKUP(Z3,$K$3:$L$27,2,FALSE))","v":10494},null,"Inicial",{"$f":"IF(AC3=\"\",\"\",VLOOKUP(AC3,$O$3:$P$28,2,FALSE))","v":7871},null,"Inicial",{"$f":"IF(AF3=\"\",\"\",VLOOKUP(AF3,$M$3:$N$27,2,FALSE))","v":15146},null,"Inicial",{"$f":"IF(AI3=\"\",\"\",VLOOKUP(AI3,$M$3:$N$27,2,FALSE))","v":14359},null,"Inicial",{"$f":"IF(AL3=\"\",\"\",VLOOKUP(AL3,$Q$3:$R$28,2,FALSE))","v":9086},null,null,null,"Pte. R. Sáenz Peña",12,null,null,null,"Curasemilla + Inoculante",null,null,{"$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",25.280102163521239,29.586370599322247,22.990397665236319,75.359692516786296,74.706583916348777,55.94567239690457,null,null,null,20,9696,66,13321,18,7283,36,7536,null,null,null,"Final",{"$f":"IF(W4=\"\",\"\",VLOOKUP(W4,$K$3:$L$27,2,FALSE))","v":11788},null,"Final",{"$f":"IF(Z4=\"\",\"\",VLOOKUP(Z4,$K$3:$L$27,2,FALSE))","v":10790},null,"Final",{"$f":"IF(AC4=\"\",\"\",VLOOKUP(AC4,$O$3:$P$28,2,FALSE))","v":8033},null,"Final",{"$f":"IF(AF4=\"\",\"\",VLOOKUP(AF4,$M$3:$N$27,2,FALSE))","v":15573},null,"Final",{"$f":"IF(AI4=\"\",\"\",VLOOKUP(AI4,$M$3:$N$27,2,FALSE))","v":14742},null,"Final",{"$f":"IF(AL4=\"\",\"\",VLOOKUP(AL4,$Q$3:$R$28,2,FALSE))","v":9574},null,null,null,"Río Cuarto",10.7,null,null,null,"Semillas",null,null,{"$f":"+'Soja 1ª'!F31","v":64},{"$f":"+'Soja 1ª'!G31","v":0},{"$f":"+'Soja 1ª'!H31","v":64},{"$f":"+'Soja 1ª'!I31","v":0},{"$f":"+'Soja 1ª'!J31","v":64},{"$f":"+'Soja 1ª'!K31","v":64},{"$f":"+'Soja 1ª'!L31","v":0},{"$f":"+'Soja 1ª'!M31","v":64},{"$f":"+'Soja 1ª'!N31","v":64},{"$f":"+'Soja 1ª'!O31","v":0},{"$f":"+'Soja 1ª'!P31","v":0},{"$f":"+'Soja 1ª'!Q31","v":64},{"$f":"+'Soja 1ª'!R31","v":0},{"$f":"+'Soja 1ª'!S31","v":64},{"$f":"+'Soja 1ª'!T31","v":64},{"$f":"+'Soja 1ª'!U31","v":64},{"$f":"+'Soja 1ª'!V31","v":64},{"$f":"+'Soja 1ª'!W31","v":0},{"$f":"+'Soja 1ª'!X31","v":0},{"$f":"+'Soja 1ª'!Y31","v":64},{"$f":"+'Soja 1ª'!Z31","v":64},{"$f":"+'Soja 1ª'!AA31","v":0},{"$f":"+'Soja 1ª'!AB31","v":64},{"$f":"+'Soja 1ª'!AC31","v":64},{"$f":"+'Soja 1ª'!AD31","v":64},{"$f":"+'Soja 1ª'!AE31","v":64},{"$f":"+'Soja 1ª'!AF31","v":63.785693949407168}]
["Río Primero",20.547178485188905,29.52749597513909,24.51303964440962,72.083614402085658,74.858870920702429,49.152647613623834,null,null,null,22,9948,70,13650,20,7283,39,7869,null,null,null,"Depto",{"$f":"IF(W3=\"\",\"\",(W9-W8)/2*(W5-W3)+W8)","v":11533.239528801083},null,"Depto",{"$f":"IF(Z3=\"\",\"\",(Z9-Z8)/2*(Z5-Z3)+Z8)","v":10556.705391610783},null,"Depto",{"$f":"IF(AC3=\"\",\"\",(AC9-AC8)/2*(AC5-AC3)+AC8)","v":8015.3528018846664},null,"Depto",{"$f":"IF(AF3=\"\",\"\",(AF9-AF8)/2*(AF5-AF3)+AF8)","v":15404.168022445489},null,"Depto",{"$f":"IF(AI3=\"\",\"\",(AI9-AI8)/2*(AI5-AI3)+AI8)","v":14429.308189372096},null,"Depto",{"$f":"IF(AL3=\"\",\"\",(AL9-AL8)/2*(AL5-AL3)+AL8)","v":9410.4908409923446},null,null,null,"Río Primero",10,null,null,null,"Total",null,null,{"$f":"+SUM(AX2:AX9)","v":456.77578020628067},0,456.77578020628067,0,456.77578020628067,456.77578020628067,0,456.77578020628067,456.77578020628067,0,0,456.77578020628067,0,456.77578020628067,456.77578020628067,456.77578020628067,456.77578020628067,0,0,456.77578020628067,456.77578020628067,0,456.77578020628067,456.77578020628067,456.77578020628067,456.77578020628067,455.94902764547805]
["Río Seco",21.160142697998555,30.093396649585987,25.836479433134109,69.212333632239876,75.062390464049543,48.891774263774622,null,null,null,24,10240,74,13996,22,7422,42,8053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Río Seco",9.8000000000000007]
["Río Segundo",23.853945936565186,30.324458876720467,25.471514715781076,76.125130260635615,82.625401141027169,52.423774070028728,null,null,null,26,10494,78,14359,24,7566,45,8338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Río Segundo",10.5,null,null,null,"Opciones avanzadas (completado por el usuario)","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["San Justo",24.864897235249614,33.910311111845871,28.42215247415648,76.831072701565759,77.290170505515945,52.553541158706679,null,null,null,28,10790,82,14742,26,7715,48,8748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Justo",11,null,null,null,"Servicios de Labranza","Estos datos son los ingresados en opciones avanzadas","TRIGO",{"$f":"+SUM('Trigo + Soja 2ª'!F22:F24,'Trigo + Soja 2ª'!F37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!G22:G24,'Trigo + Soja 2ª'!G37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H22:H24,'Trigo + Soja 2ª'!H37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!I22:I24,'Trigo + Soja 2ª'!I37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J22:J24,'Trigo + Soja 2ª'!J37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!K22:K24,'Trigo + Soja 2ª'!K37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!L22:L24,'Trigo + Soja 2ª'!L37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M22:M24,'Trigo + Soja 2ª'!M37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!N22:N24,'Trigo + Soja 2ª'!N37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!O22:O24,'Trigo + Soja 2ª'!O37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P22:P24,'Trigo + Soja 2ª'!P37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q22:Q24,'Trigo + Soja 2ª'!Q37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!R22:R24,'Trigo + Soja 2ª'!R37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S22:S24,'Trigo + Soja 2ª'!S37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!T22:T24,'Trigo + Soja 2ª'!T37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!U22:U24,'Trigo + Soja 2ª'!U37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!V22:V24,'Trigo + Soja 2ª'!V37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!W22:W24,'Trigo + Soja 2ª'!W37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X22:X24,'Trigo + Soja 2ª'!X37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y22:Y24,'Trigo + Soja 2ª'!Y37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!Z22:Z24,'Trigo + Soja 2ª'!Z37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!AA22:AA24,'Trigo + Soja 2ª'!AA37)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB22:AB24,'Trigo + Soja 2ª'!AB37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!AC22:AC24,'Trigo + Soja 2ª'!AC37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!AD22:AD24,'Trigo + Soja 2ª'!AD37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!AE22:AE24,'Trigo + Soja 2ª'!AE37)","v":75.81},{"$f":"+SUM('Trigo + Soja 2ª'!AF22:AF24,'Trigo + Soja 2ª'!AF37)","v":75.669135567660419}]
["Santa María",21.073037455424654,29.305757301021039,24.267013848584661,72.355912349586717,85.63754398123055,60.404917071159247,null,null,null,30,11104,86,15146,28,7871,51,9086,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Santa María",10.8,null,null,null,"Servicios de Cosecha",null,null,{"$f":"+'Trigo + Soja 2ª'!F39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!G39","v":0},{"$f":"+'Trigo + Soja 2ª'!H39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!I39","v":0},{"$f":"+'Trigo + Soja 2ª'!J39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!K39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!L39","v":0},{"$f":"+'Trigo + Soja 2ª'!M39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!N39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!O39","v":0},{"$f":"+'Trigo + Soja 2ª'!P39","v":0},{"$f":"+'Trigo + Soja 2ª'!Q39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!R39","v":0},{"$f":"+'Trigo + Soja 2ª'!S39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!T39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!U39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!V39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!W39","v":0},{"$f":"+'Trigo + Soja 2ª'!X39","v":0},{"$f":"+'Trigo + Soja 2ª'!Y39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!Z39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!AA39","v":0},{"$f":"+'Trigo + Soja 2ª'!AB39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!AC39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!AD39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!AE39","v":77.158106367073685},{"$f":"+'Trigo + Soja 2ª'!AF39","v":77.158106367073685}]
["Tercero Arriba",25.384352862650374,29.643627026470131,24.467156919837919,77.708205517347039,81.084502097967047,56.321223952482399,null,null,null,32,11436,90,15573,30,8033,54,9574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tercero Arriba",10.3,null,null,null,"Herbicida",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F25:F27,'Trigo + Soja 2ª'!F32:F33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!G25:G27,'Trigo + Soja 2ª'!G32:G33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H25:H27,'Trigo + Soja 2ª'!H32:H33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!I25:I27,'Trigo + Soja 2ª'!I32:I33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J25:J27,'Trigo + Soja 2ª'!J32:J33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!K25:K27,'Trigo + Soja 2ª'!K32:K33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!L25:L27,'Trigo + Soja 2ª'!L32:L33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M25:M27,'Trigo + Soja 2ª'!M32:M33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!N25:N27,'Trigo + Soja 2ª'!N32:N33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!O25:O27,'Trigo + Soja 2ª'!O32:O33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P25:P27,'Trigo + Soja 2ª'!P32:P33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q25:Q27,'Trigo + Soja 2ª'!Q32:Q33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!R25:R27,'Trigo + Soja 2ª'!R32:R33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S25:S27,'Trigo + Soja 2ª'!S32:S33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!T25:T27,'Trigo + Soja 2ª'!T32:T33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!U25:U27,'Trigo + Soja 2ª'!U32:U33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!V25:V27,'Trigo + Soja 2ª'!V32:V33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!W25:W27,'Trigo + Soja 2ª'!W32:W33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X25:X27,'Trigo + Soja 2ª'!X32:X33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y25:Y27,'Trigo + Soja 2ª'!Y32:Y33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!Z25:Z27,'Trigo + Soja 2ª'!Z32:Z33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!AA25:AA27,'Trigo + Soja 2ª'!AA32:AA33)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB25:AB27,'Trigo + Soja 2ª'!AB32:AB33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!AC25:AC27,'Trigo + Soja 2ª'!AC32:AC33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!AD25:AD27,'Trigo + Soja 2ª'!AD32:AD33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!AE25:AE27,'Trigo + Soja 2ª'!AE32:AE33)","v":25.3794},{"$f":"+SUM('Trigo + Soja 2ª'!AF25:AF27,'Trigo + Soja 2ª'!AF32:AF33)","v":25.379399999999993}]
["Totoral",25.762602025089198,29.966486062939936,26.616437217858469,77.877552121090233,77.809030932131236,53.131827643708625,null,null,null,34,11788,94,16024,32,8202,57,9980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totoral",10.199999999999999,null,null,null,"Fertilizantes",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F30:F31)","v":144.17954891112896},{"$f":"+SUM('Trigo + Soja 2ª'!G30:G31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H30:H31)","v":98.926278851500797},{"$f":"+SUM('Trigo + Soja 2ª'!I30:I31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J30:J31)","v":140.35376202772463},{"$f":"+SUM('Trigo + Soja 2ª'!K30:K31)","v":160.98965065788394},{"$f":"+SUM('Trigo + Soja 2ª'!L30:L31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M30:M31)","v":259.5544957504103},{"$f":"+SUM('Trigo + Soja 2ª'!N30:N31)","v":258.90892299431033},{"$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":159.0182341759953},{"$f":"+SUM('Trigo + Soja 2ª'!R30:R31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S30:S31)","v":186.05853269186167},{"$f":"+SUM('Trigo + Soja 2ª'!T30:T31)","v":57.091895760453262},{"$f":"+SUM('Trigo + Soja 2ª'!U30:U31)","v":53.759782608695652},{"$f":"+SUM('Trigo + Soja 2ª'!V30:V31)","v":127.80962743355002},{"$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":108.59815360460424},{"$f":"+SUM('Trigo + Soja 2ª'!Z30:Z31)","v":83.257654670776773},{"$f":"+SUM('Trigo + Soja 2ª'!AA30:AA31)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB30:AB31)","v":123.2643530786862},{"$f":"+SUM('Trigo + Soja 2ª'!AC30:AC31)","v":104.95911013817985},{"$f":"+SUM('Trigo + Soja 2ª'!AD30:AD31)","v":58.839213280695958},{"$f":"+SUM('Trigo + Soja 2ª'!AE30:AE31)","v":251.13431077023878},{"$f":"+SUM('Trigo + Soja 2ª'!AF30:AF31)","v":161.08789974189131}]
["Tulumba",20.333804000441777,29.216308556426174,23.947206116113705,71.45757387804916,78.908098186119474,48.07253606228636,null,null,null,36,12163,98,16502,34,8378,60,10423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulumba",9.8000000000000007,null,null,null,"Insecticidas",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!G35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!I35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!K35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!L35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!N35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!O35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!R35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!T35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!U35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!V35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!W35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!Z35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AA35)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AC35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AD35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AE35)","v":1.3972500000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AF35)","v":1.3972500000000003}]
["Unión",35.537849280893155,36.994376722676868,29.090531244635997,98.100024703201129,83.635209923950697,51.679636347480454,null,null,null,38,12562,102,17010,36,8562,63,11070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unión",14.3,null,null,null,"Fungicidas",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!G34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!I34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!K34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!L34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!N34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!O34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!R34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!T34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!U34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!V34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!W34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!Z34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AA34)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AC34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AD34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AE34)","v":15.832000000000001},{"$f":"+SUM('Trigo + Soja 2ª'!AF34)","v":15.832000000000003}]
["PROVINCIA",29.78213335660082,32.55249732273343,26.423685078451239,87.209217903725943,78.36714459202139,52.329880495870263,null,null,null,40,12989,106,17550,38,8754,66,11617,null,null,null,"Departamento","Distancia al puerto (Km)",null,null,null,null,null,null,null,"Distancia al puerto (Km)","Costo del flete ($)",null,null,null,null,null,null,null,null,null,"PROVINCIA",11.5,null,null,null,"Curasemilla + Inoculante",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!G29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!I29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!K29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!L29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!N29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!O29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!R29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!T29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!U29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!V29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!W29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!Z29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AA29)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AC29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AD29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AE29)","v":17.203199999999999},{"$f":"+SUM('Trigo + Soja 2ª'!AF29)","v":17.203199999999999}]
[null,null,null,null,null,null,null,null,null,null,42,13446,110,18125,40,8955,69,12428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semillas",null,null,{"$f":"+'Trigo + Soja 2ª'!F28","v":81.199999999999989},{"$f":"+'Trigo + Soja 2ª'!G28","v":0},{"$f":"+'Trigo + Soja 2ª'!H28","v":52.199999999999996},{"$f":"+'Trigo + Soja 2ª'!I28","v":0},{"$f":"+'Trigo + Soja 2ª'!J28","v":66.699999999999989},{"$f":"+'Trigo + Soja 2ª'!K28","v":57.999999999999993},{"$f":"+'Trigo + Soja 2ª'!L28","v":0},{"$f":"+'Trigo + Soja 2ª'!M28","v":57.999999999999993},{"$f":"+'Trigo + Soja 2ª'!N28","v":63.8},{"$f":"+'Trigo + Soja 2ª'!O28","v":0},{"$f":"+'Trigo + Soja 2ª'!P28","v":0},{"$f":"+'Trigo + Soja 2ª'!Q28","v":66.699999999999989},{"$f":"+'Trigo + Soja 2ª'!R28","v":0},{"$f":"+'Trigo + Soja 2ª'!S28","v":66.699999999999989},{"$f":"+'Trigo + Soja 2ª'!T28","v":56.26},{"$f":"+'Trigo + Soja 2ª'!U28","v":75.399999999999991},{"$f":"+'Trigo + Soja 2ª'!V28","v":56.26},{"$f":"+'Trigo + Soja 2ª'!W28","v":0},{"$f":"+'Trigo + Soja 2ª'!X28","v":0},{"$f":"+'Trigo + Soja 2ª'!Y28","v":60.9},{"$f":"+'Trigo + Soja 2ª'!Z28","v":81.199999999999989},{"$f":"+'Trigo + Soja 2ª'!AA28","v":0},{"$f":"+'Trigo + Soja 2ª'!AB28","v":78.3},{"$f":"+'Trigo + Soja 2ª'!AC28","v":75.399999999999991},{"$f":"+'Trigo + Soja 2ª'!AD28","v":72.5},{"$f":"+'Trigo + Soja 2ª'!AE28","v":69.599999999999994},{"$f":"+'Trigo + Soja 2ª'!AF28","v":63.285094759129606}]
[null,null,null,null,null,null,null,null,null,null,44,13936,114,18740,42,9165,72,13121,null,null,null,"Calamuchita",429,null,null,null,null,null,null,null,30,1172.52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUM(AX13:AX20)","v":438.15950527820257},{"$f":"+SUM(AY13:AY20)","v":0},363.90623521857447,0,419.83371839479827,431.76960702495757,0,530.33445211748392,535.48887936138397,0,0,438.49819054306897,0,465.53848905893528,326.13185212752694,341.93973897576933,396.84958380062363,0,0,382.27810997167785,377.2376110378504,0,414.34430944575985,393.13906650525348,344.11916964776964,533.51426713731246,437.01208643575495]
[null,null,null,null,null,null,null,null,null,null,46,14463,118,19397,44,9386,75,13897,null,null,null,"Capital",398,null,null,null,null,null,null,null,35,1244.25]
[null,null,null,null,null,null,null,null,null,null,48,15031,122,20103,46,9617,78,15073,null,null,null,"Colón",447,null,null,null,null,null,null,null,{"$f":"+AE22+5","v":40},1322.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opciones avanzadas (completado por el usuario)","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,null,null,null,null,null,null,null,null,null,50,15646,126,20861,48,9860,81,16105,null,null,null,"Cruz del Eje",536,null,null,null,null,null,null,null,{"$f":"+AE23+5","v":45},1408.3,null,null,null,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",{"$f":"+SUM('Trigo + Soja 2ª'!F79:F80,'Trigo + Soja 2ª'!F92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!G79:G80,'Trigo + Soja 2ª'!G92)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H79:H80,'Trigo + Soja 2ª'!H92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!I79:I80,'Trigo + Soja 2ª'!I92)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J79:J80,'Trigo + Soja 2ª'!J92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!K79:K80,'Trigo + Soja 2ª'!K92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!L79:L80,'Trigo + Soja 2ª'!L92)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M79:M80,'Trigo + Soja 2ª'!M92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!N79:N80,'Trigo + Soja 2ª'!N92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!O79:O80,'Trigo + Soja 2ª'!O92)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P79:P80,'Trigo + Soja 2ª'!P92)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q79:Q80,'Trigo + Soja 2ª'!Q92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!R79:R80,'Trigo + Soja 2ª'!R92)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S79:S80,'Trigo + Soja 2ª'!S92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!T79:T80,'Trigo + Soja 2ª'!T92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!U79:U80,'Trigo + Soja 2ª'!U92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!V79:V80,'Trigo + Soja 2ª'!V92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!W79:W80,'Trigo + Soja 2ª'!W92)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X79:X80,'Trigo + Soja 2ª'!X92)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y79:Y80,'Trigo + Soja 2ª'!Y92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!Z79:Z80,'Trigo + Soja 2ª'!Z92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!AA79:AA80,'Trigo + Soja 2ª'!AA92)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB79:AB80,'Trigo + Soja 2ª'!AB92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!AC79:AC80,'Trigo + Soja 2ª'!AC92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!AD79:AD80,'Trigo + Soja 2ª'!AD92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!AE79:AE80,'Trigo + Soja 2ª'!AE92)","v":84.1},{"$f":"+SUM('Trigo + Soja 2ª'!AF79:AF80,'Trigo + Soja 2ª'!AF92)","v":83.968766299042414}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K24+2","v":52},{"$f":"+L24+L24-L23+20","v":16281},130,21679,50,10115,{"$f":"+Q24+3","v":84},{"$f":"+R24*(R24/R23)","v":17207.657732369138},null,null,null,"Gral. Roca",435,null,null,null,null,null,null,null,50,1496.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Cosecha",null,null,{"$f":"+'Trigo + Soja 2ª'!F94","v":55.224698805319427},{"$f":"+'Trigo + Soja 2ª'!G94","v":0},{"$f":"+'Trigo + Soja 2ª'!H94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!I94","v":0},{"$f":"+'Trigo + Soja 2ª'!J94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!K94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!L94","v":0},{"$f":"+'Trigo + Soja 2ª'!M94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!N94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!O94","v":0},{"$f":"+'Trigo + Soja 2ª'!P94","v":0},{"$f":"+'Trigo + Soja 2ª'!Q94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!R94","v":0},{"$f":"+'Trigo + Soja 2ª'!S94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!T94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!U94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!V94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!W94","v":0},{"$f":"+'Trigo + Soja 2ª'!X94","v":0},{"$f":"+'Trigo + Soja 2ª'!Y94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!Z94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!AA94","v":0},{"$f":"+'Trigo + Soja 2ª'!AB94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!AC94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!AD94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!AE94","v":72.734275089066244},{"$f":"+'Trigo + Soja 2ª'!AF94","v":72.734275089066244}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K25+2","v":54},{"$f":"+L25+L25-L24+20","v":16936},{"$f":"+M25+4","v":134},{"$f":"+N25+N25-N24+26","v":22523},{"$f":"+O25+2","v":52},{"$f":"+P25+P25-P24+6","v":10376},87,{"$f":"+R25*(R25/R24)","v":18385.810905579845},null,null,null,"Gral. San Martín",250,null,null,null,null,null,null,null,55,1564.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Herbicida",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F87,'Trigo + Soja 2ª'!F81:F84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!G87,'Trigo + Soja 2ª'!G81:G84)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H87,'Trigo + Soja 2ª'!H81:H84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!I87,'Trigo + Soja 2ª'!I81:I84)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J87,'Trigo + Soja 2ª'!J81:J84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!K87,'Trigo + Soja 2ª'!K81:K84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!L87,'Trigo + Soja 2ª'!L81:L84)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M87,'Trigo + Soja 2ª'!M81:M84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!N87,'Trigo + Soja 2ª'!N81:N84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!O87,'Trigo + Soja 2ª'!O81:O84)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P87,'Trigo + Soja 2ª'!P81:P84)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q87,'Trigo + Soja 2ª'!Q81:Q84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!R87,'Trigo + Soja 2ª'!R81:R84)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S87,'Trigo + Soja 2ª'!S81:S84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!T87,'Trigo + Soja 2ª'!T81:T84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!U87,'Trigo + Soja 2ª'!U81:U84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!V87,'Trigo + Soja 2ª'!V81:V84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!W87,'Trigo + Soja 2ª'!W81:W84)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X87,'Trigo + Soja 2ª'!X81:X84)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y87,'Trigo + Soja 2ª'!Y81:Y84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!Z87,'Trigo + Soja 2ª'!Z81:Z84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!AA87,'Trigo + Soja 2ª'!AA81:AA84)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB87,'Trigo + Soja 2ª'!AB81:AB84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!AC87,'Trigo + Soja 2ª'!AC81:AC84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!AD87,'Trigo + Soja 2ª'!AD81:AD84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!AE87,'Trigo + Soja 2ª'!AE81:AE84)","v":71.831000000000003},{"$f":"+SUM('Trigo + Soja 2ª'!AF87,'Trigo + Soja 2ª'!AF81:AF84)","v":71.759394309993382}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K26+2","v":56},{"$f":"+L26+L26-L25+20","v":17611},{"$f":"+M26+4","v":138},{"$f":"+N26+N26-N25+28","v":23395},{"$f":"+O26+2","v":54},{"$f":"+P26+P26-P25+6","v":10643},90,19644.628450498469,null,null,null,"Ischilín",517,null,null,null,null,null,null,null,60,1635.29,null,null,null,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","Sorgo",null,null,null,null,null,null,null,{"$f":"+O27+2","v":56},{"$f":"+P27+P27-P26+7","v":10917},93,20989.633198121002,null,null,null,"Juárez Celman",269,null,null,null,null,null,null,null,65,1712.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insecticidas",null,null,{"$f":"+SUM('Trigo + Soja 2ª'!F88:F89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!G88:G89)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!H88:H89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!I88:I89)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!J88:J89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!K88:K89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!L88:L89)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!M88:M89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!N88:N89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!O88:O89)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!P88:P89)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Q88:Q89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!R88:R89)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!S88:S89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!T88:T89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!U88:U89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!V88:V89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!W88:W89)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!X88:X89)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!Y88:Y89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!Z88:Z89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!AA88:AA89)","v":0},{"$f":"+SUM('Trigo + Soja 2ª'!AB88:AB89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!AC88:AC89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!AD88:AD89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!AE88:AE89)","v":17.038},{"$f":"+SUM('Trigo + Soja 2ª'!AF88:AF89)","v":17.038}]
["Precio disponible ajustado",{"$f":"+B32*(1-'Calculadora BCCBA'!C25)-Listas!B30","v":367.5},{"$f":"+C32*(1-'Calculadora BCCBA'!C24)-Listas!C30","v":288.5},{"$f":"+D32*(1-'Calculadora BCCBA'!E25)-Listas!D30","v":346.2},{"$f":"+E32*(1-'Calculadora BCCBA'!C26)-Listas!E30","v":226.99999999999997},{"$f":"+F32*(1-'Calculadora BCCBA'!C26)-Listas!F30","v":205},{"$f":"+G32*(1-'Calculadora BCCBA'!C27)-Listas!G30","v":220},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marcos Juárez",135,null,null,null,null,null,null,null,70,1791.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fungicidas",null,null,{"$f":"+'Trigo + Soja 2ª'!F90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!G90","v":0},{"$f":"+'Trigo + Soja 2ª'!H90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!I90","v":0},{"$f":"+'Trigo + Soja 2ª'!J90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!K90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!L90","v":0},{"$f":"+'Trigo + Soja 2ª'!M90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!N90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!O90","v":0},{"$f":"+'Trigo + Soja 2ª'!P90","v":0},{"$f":"+'Trigo + Soja 2ª'!Q90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!R90","v":0},{"$f":"+'Trigo + Soja 2ª'!S90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!T90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!U90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!V90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!W90","v":0},{"$f":"+'Trigo + Soja 2ª'!X90","v":0},{"$f":"+'Trigo + Soja 2ª'!Y90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!Z90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!AA90","v":0},{"$f":"+'Trigo + Soja 2ª'!AB90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!AC90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!AD90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!AE90","v":11.25},{"$f":"+'Trigo + Soja 2ª'!AF90","v":11.25}]
["Gastos Portuarios + gastos comerciales",21.3,16.100000000000001,{"$f":"+B30","v":21.3},14.3,14.3,14.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minas",588,null,null,null,null,null,null,null,75,1880.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curasemilla + Inoculante",null,null,{"$f":"+'Trigo + Soja 2ª'!F86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!G86","v":0},{"$f":"+'Trigo + Soja 2ª'!H86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!I86","v":0},{"$f":"+'Trigo + Soja 2ª'!J86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!K86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!L86","v":0},{"$f":"+'Trigo + Soja 2ª'!M86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!N86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!O86","v":0},{"$f":"+'Trigo + Soja 2ª'!P86","v":0},{"$f":"+'Trigo + Soja 2ª'!Q86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!R86","v":0},{"$f":"+'Trigo + Soja 2ª'!S86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!T86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!U86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!V86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!W86","v":0},{"$f":"+'Trigo + Soja 2ª'!X86","v":0},{"$f":"+'Trigo + Soja 2ª'!Y86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!Z86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!AA86","v":0},{"$f":"+'Trigo + Soja 2ª'!AB86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!AC86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!AD86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!AE86","v":5.9200000000000008},{"$f":"+'Trigo + Soja 2ª'!AF86","v":5.9200000000000008}]
["Precio disponible + gastos portuarios + comerciales",{"$f":"+'Calculadora BCCBA'!C13+B30","v":388.8},{"$f":"+'Calculadora BCCBA'!C12+C30","v":304.60000000000002},{"$f":"+B31","v":388.8},{"$f":"+'Calculadora BCCBA'!C14+E30","v":241.3},{"$f":"+'Calculadora BCCBA'!C15+F30","v":219.3},{"$f":"+'Calculadora BCCBA'!C16+G30","v":234.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pocho",571,null,null,null,null,null,null,null,80,1938.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semillas",null,null,{"$f":"+'Trigo + Soja 2ª'!F85","v":64},{"$f":"+'Trigo + Soja 2ª'!G85","v":0},{"$f":"+'Trigo + Soja 2ª'!H85","v":64},{"$f":"+'Trigo + Soja 2ª'!I85","v":0},{"$f":"+'Trigo + Soja 2ª'!J85","v":64},{"$f":"+'Trigo + Soja 2ª'!K85","v":64},{"$f":"+'Trigo + Soja 2ª'!L85","v":0},{"$f":"+'Trigo + Soja 2ª'!M85","v":64},{"$f":"+'Trigo + Soja 2ª'!N85","v":64},{"$f":"+'Trigo + Soja 2ª'!O85","v":0},{"$f":"+'Trigo + Soja 2ª'!P85","v":0},{"$f":"+'Trigo + Soja 2ª'!Q85","v":64},{"$f":"+'Trigo + Soja 2ª'!R85","v":0},{"$f":"+'Trigo + Soja 2ª'!S85","v":64},{"$f":"+'Trigo + Soja 2ª'!T85","v":64},{"$f":"+'Trigo + Soja 2ª'!U85","v":64},{"$f":"+'Trigo + Soja 2ª'!V85","v":64},{"$f":"+'Trigo + Soja 2ª'!W85","v":0},{"$f":"+'Trigo + Soja 2ª'!X85","v":0},{"$f":"+'Trigo + Soja 2ª'!Y85","v":64},{"$f":"+'Trigo + Soja 2ª'!Z85","v":64},{"$f":"+'Trigo + Soja 2ª'!AA85","v":0},{"$f":"+'Trigo + Soja 2ª'!AB85","v":64},{"$f":"+'Trigo + Soja 2ª'!AC85","v":64},{"$f":"+'Trigo + Soja 2ª'!AD85","v":64},{"$f":"+'Trigo + Soja 2ª'!AE85","v":64},{"$f":"+'Trigo + Soja 2ª'!AF85","v":63.777805374040057}]
["FOB estimado",{"$f":"+B31/(1-0.33)","v":580.29850746268664},{"$f":"+C31/(1-0.12)","v":346.13636363636368},{"$f":"+'Trigo + Soja 2ª'!E148","v":367.5},{"$f":"+E31/(1-0.12)","v":274.20454545454544},{"$f":"+F31/(1-0.12)","v":249.20454545454547},{"$f":"+G31/(1-0.12)","v":266.13636363636363},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pte. Roque Sáenz Peña",321,null,null,null,null,null,null,null,85,2040.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUM(AX24:AX31)","v":309.36369880531947},{"$f":"+SUM(AY24:AY31)","v":0},326.87327508906628,0,326.87327508906628,326.87327508906628,0,326.87327508906628,326.87327508906628,0,0,326.87327508906628,0,326.87327508906628,326.87327508906628,326.87327508906628,326.87327508906628,0,0,326.87327508906628,326.87327508906628,0,326.87327508906628,326.87327508906628,326.87327508906628,326.87327508906628,326.44824107214208]
["Impuesto arancelario",{"$f":"'Calculadora BCCBA'!#REF!*'Calculadora BCCBA'!C13*B29/10","v":{"$error":"#REF!"}},"-",{"$f":"'Calculadora BCCBA'!C13*'Calculadora BCCBA'!#REF!*D29/10+'Calculadora BCCBA'!C12*'Calculadora BCCBA'!#REF!*C29/10","v":{"$error":"#REF!"}},{"$f":"'Calculadora BCCBA'!C14*'Calculadora BCCBA'!#REF!*E29/10","v":{"$error":"#REF!"}},{"$f":"'Calculadora BCCBA'!C15*'Calculadora BCCBA'!#REF!*F29/10","v":{"$error":"#REF!"}},{"$f":"'Calculadora BCCBA'!D14*'Calculadora BCCBA'!#REF!*G29/10","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Punilla",453,null,null,null,null,null,null,null,90,2111.5500000000002]
["Costos Directos",{"$f":"+'Calculadora BCCBA'!G7","v":455.94902764547805},"-",{"$f":"+'Calculadora BCCBA'!H7","v":763.46032750789709},{"$f":"+'Calculadora BCCBA'!I7","v":693.90107421916628},{"$f":"+'Calculadora BCCBA'!J7","v":683.88094917589876},{"$f":"+'Calculadora BCCBA'!K7","v":382.86426807522668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Río Cuarto",380,null,null,null,null,null,null,null,95,2188.6799999999998,null,null,null,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",{"$f":"+'Calculadora BCCBA'!G8","v":169.81207282245049},"-",{"$f":"+'Calculadora BCCBA'!H8","v":257.90248461384022},{"$f":"+'Calculadora BCCBA'!I8","v":430.52912562896637},{"$f":"+'Calculadora BCCBA'!J8","v":404.90368648434162},{"$f":"+'Calculadora BCCBA'!K8","v":253.56591581639896},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Río Primero",407,null,null,null,null,null,null,null,100,2273.61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Labranza","Estos datos son los ingresados en opciones avanzadas","MAÍZ TEMPRANO",{"$f":"+SUM('Maíz temprano'!F22:F23,'Maíz temprano'!F37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!G22:G23,'Maíz temprano'!G37)","v":0},{"$f":"+SUM('Maíz temprano'!H22:H23,'Maíz temprano'!H37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!I22:I23,'Maíz temprano'!I37)","v":0},{"$f":"+SUM('Maíz temprano'!J22:J23,'Maíz temprano'!J37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!K22:K23,'Maíz temprano'!K37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!L22:L23,'Maíz temprano'!L37)","v":0},{"$f":"+SUM('Maíz temprano'!M22:M23,'Maíz temprano'!M37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!N22:N23,'Maíz temprano'!N37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!O22:O23,'Maíz temprano'!O37)","v":0},{"$f":"+SUM('Maíz temprano'!P22:P23,'Maíz temprano'!P37)","v":0},{"$f":"+SUM('Maíz temprano'!Q22:Q23,'Maíz temprano'!Q37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!R22:R23,'Maíz temprano'!R37)","v":0},{"$f":"+SUM('Maíz temprano'!S22:S23,'Maíz temprano'!S37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!T22:T23,'Maíz temprano'!T37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!U22:U23,'Maíz temprano'!U37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!V22:V23,'Maíz temprano'!V37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!W22:W23,'Maíz temprano'!W37)","v":0},{"$f":"+SUM('Maíz temprano'!X22:X23,'Maíz temprano'!X37)","v":0},{"$f":"+SUM('Maíz temprano'!Y22:Y23,'Maíz temprano'!Y37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!Z22:Z23,'Maíz temprano'!Z37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!AA22:AA23,'Maíz temprano'!AA37)","v":0},{"$f":"+SUM('Maíz temprano'!AB22:AB23,'Maíz temprano'!AB37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!AC22:AC23,'Maíz temprano'!AC37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!AD22:AD23,'Maíz temprano'!AD37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!AE22:AE23,'Maíz temprano'!AE37)","v":69.400000000000006},{"$f":"+SUM('Maíz temprano'!AF22:AF23,'Maíz temprano'!AF37)","v":69.400000000000006}]
["Costo de Arrendamiento",{"$f":"+HLOOKUP('Calculadora BCCBA'!$B$1,'Soja 1ª'!$F$67:$AF$69,3,FALSE)","v":422.625},"-",{"$f":"+HLOOKUP('Calculadora BCCBA'!B1,'Trigo + Soja 2ª'!$F$118:$AF$120,3,FALSE)","v":422.625},{"$f":"+HLOOKUP('Calculadora BCCBA'!B1,'Maíz temprano'!F62:AF64,3,FALSE)","v":422.625},{"$f":"+HLOOKUP('Calculadora BCCBA'!B1,'Maíz tardío'!F62:AF64,3,FALSE)","v":422.625},{"$f":"+HLOOKUP('Calculadora BCCBA'!B1,Sorgo!F56:AF58,3,FALSE)","v":422.625},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Río Seco",575,null,null,null,null,null,null,null,105,2326.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Cosecha",null,null,{"$f":"+'Maíz temprano'!F39","v":118.51957421916629},{"$f":"+'Maíz temprano'!G39","v":0},{"$f":"+'Maíz temprano'!H39","v":118.51957421916629},{"$f":"+'Maíz temprano'!I39","v":0},{"$f":"+'Maíz temprano'!J39","v":118.51957421916629},{"$f":"+'Maíz temprano'!K39","v":118.51957421916629},{"$f":"+'Maíz temprano'!L39","v":0},{"$f":"+'Maíz temprano'!M39","v":118.51957421916629},{"$f":"+'Maíz temprano'!N39","v":118.51957421916629},{"$f":"+'Maíz temprano'!O39","v":0},{"$f":"+'Maíz temprano'!P39","v":0},{"$f":"+'Maíz temprano'!Q39","v":118.51957421916629},{"$f":"+'Maíz temprano'!R39","v":0},{"$f":"+'Maíz temprano'!S39","v":118.51957421916629},{"$f":"+'Maíz temprano'!T39","v":118.51957421916629},{"$f":"+'Maíz temprano'!U39","v":118.51957421916629},{"$f":"+'Maíz temprano'!V39","v":118.51957421916629},{"$f":"+'Maíz temprano'!W39","v":0},{"$f":"+'Maíz temprano'!X39","v":0},{"$f":"+'Maíz temprano'!Y39","v":118.51957421916629},{"$f":"+'Maíz temprano'!Z39","v":118.51957421916629},{"$f":"+'Maíz temprano'!AA39","v":0},{"$f":"+'Maíz temprano'!AB39","v":118.51957421916629},{"$f":"+'Maíz temprano'!AC39","v":118.51957421916629},{"$f":"+'Maíz temprano'!AD39","v":118.51957421916629},{"$f":"+'Maíz temprano'!AE39","v":118.51957421916629},{"$f":"+'Maíz temprano'!AF39","v":118.51957421916629}]
["Otros Costos Indirectos",{"$f":"+'Calculadora BCCBA'!G11-Listas!B36","v":72.223306119477172},"-",{"$f":"+'Calculadora BCCBA'!H11-Listas!D36","v":115.52108204760691},{"$f":"+'Calculadora BCCBA'!I11-Listas!E36","v":86.646492464145808},{"$f":"+'Calculadora BCCBA'!J11-Listas!F36","v":88.39859797469768},{"$f":"+'Calculadora BCCBA'!K11-Listas!G36","v":83.845907042424756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Río Segundo",348,null,null,null,null,null,null,null,110,2380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Herbicida",null,null,{"$f":"+SUM('Maíz temprano'!F24:F27,'Maíz temprano'!F33,'Maíz temprano'!F35)","v":101.584},{"$f":"+SUM('Maíz temprano'!G24:G27,'Maíz temprano'!G33,'Maíz temprano'!G35)","v":0},{"$f":"+SUM('Maíz temprano'!H24:H27,'Maíz temprano'!H33,'Maíz temprano'!H35)","v":101.584},{"$f":"+SUM('Maíz temprano'!I24:I27,'Maíz temprano'!I33,'Maíz temprano'!I35)","v":0},{"$f":"+SUM('Maíz temprano'!J24:J27,'Maíz temprano'!J33,'Maíz temprano'!J35)","v":101.584},{"$f":"+SUM('Maíz temprano'!K24:K27,'Maíz temprano'!K33,'Maíz temprano'!K35)","v":101.584},{"$f":"+SUM('Maíz temprano'!L24:L27,'Maíz temprano'!L33,'Maíz temprano'!L35)","v":0},{"$f":"+SUM('Maíz temprano'!M24:M27,'Maíz temprano'!M33,'Maíz temprano'!M35)","v":101.584},{"$f":"+SUM('Maíz temprano'!N24:N27,'Maíz temprano'!N33,'Maíz temprano'!N35)","v":101.584},{"$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":101.584},{"$f":"+SUM('Maíz temprano'!R24:R27,'Maíz temprano'!R33,'Maíz temprano'!R35)","v":0},{"$f":"+SUM('Maíz temprano'!S24:S27,'Maíz temprano'!S33,'Maíz temprano'!S35)","v":101.584},{"$f":"+SUM('Maíz temprano'!T24:T27,'Maíz temprano'!T33,'Maíz temprano'!T35)","v":101.584},{"$f":"+SUM('Maíz temprano'!U24:U27,'Maíz temprano'!U33,'Maíz temprano'!U35)","v":101.584},{"$f":"+SUM('Maíz temprano'!V24:V27,'Maíz temprano'!V33,'Maíz temprano'!V35)","v":101.584},{"$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":101.584},{"$f":"+SUM('Maíz temprano'!Z24:Z27,'Maíz temprano'!Z33,'Maíz temprano'!Z35)","v":101.584},{"$f":"+SUM('Maíz temprano'!AA24:AA27,'Maíz temprano'!AA33,'Maíz temprano'!AA35)","v":0},{"$f":"+SUM('Maíz temprano'!AB24:AB27,'Maíz temprano'!AB33,'Maíz temprano'!AB35)","v":101.584},{"$f":"+SUM('Maíz temprano'!AC24:AC27,'Maíz temprano'!AC33,'Maíz temprano'!AC35)","v":101.584},{"$f":"+SUM('Maíz temprano'!AD24:AD27,'Maíz temprano'!AD33,'Maíz temprano'!AD35)","v":101.584},{"$f":"+SUM('Maíz temprano'!AE24:AE27,'Maíz temprano'!AE33,'Maíz temprano'!AE35)","v":101.584},{"$f":"+SUM('Maíz temprano'!AF24:AF27,'Maíz temprano'!AF33,'Maíz temprano'!AF35)","v":101.584}]
["Impuesto ganancia + otros",{"$f":"+'Calculadora BCCBA'!G13","v":42.624705165914655},"-",{"$f":"+'Calculadora BCCBA'!H13","v":111.33174891169085},{"$f":"+'Calculadora BCCBA'!I13","v":136.21209944060951},{"$f":"+'Calculadora BCCBA'!J13","v":28.988989994738716},{"$f":"+'Calculadora BCCBA'!K13","v":21.827952751862036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Alberto",519,null,null,null,null,null,null,null,115,2433.1999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizantes",null,null,{"$f":"+SUM('Maíz temprano'!F30:F32)","v":250},{"$f":"+SUM('Maíz temprano'!G30:G32)","v":0},{"$f":"+SUM('Maíz temprano'!H30:H32)","v":250},{"$f":"+SUM('Maíz temprano'!I30:I32)","v":0},{"$f":"+SUM('Maíz temprano'!J30:J32)","v":250},{"$f":"+SUM('Maíz temprano'!K30:K32)","v":250},{"$f":"+SUM('Maíz temprano'!L30:L32)","v":0},{"$f":"+SUM('Maíz temprano'!M30:M32)","v":250},{"$f":"+SUM('Maíz temprano'!N30:N32)","v":250},{"$f":"+SUM('Maíz temprano'!O30:O32)","v":0},{"$f":"+SUM('Maíz temprano'!P30:P32)","v":0},{"$f":"+SUM('Maíz temprano'!Q30:Q32)","v":250},{"$f":"+SUM('Maíz temprano'!R30:R32)","v":0},{"$f":"+SUM('Maíz temprano'!S30:S32)","v":250},{"$f":"+SUM('Maíz temprano'!T30:T32)","v":250},{"$f":"+SUM('Maíz temprano'!U30:U32)","v":250},{"$f":"+SUM('Maíz temprano'!V30:V32)","v":250},{"$f":"+SUM('Maíz temprano'!W30:W32)","v":0},{"$f":"+SUM('Maíz temprano'!X30:X32)","v":0},{"$f":"+SUM('Maíz temprano'!Y30:Y32)","v":250},{"$f":"+SUM('Maíz temprano'!Z30:Z32)","v":250},{"$f":"+SUM('Maíz temprano'!AA30:AA32)","v":0},{"$f":"+SUM('Maíz temprano'!AB30:AB32)","v":250},{"$f":"+SUM('Maíz temprano'!AC30:AC32)","v":250},{"$f":"+SUM('Maíz temprano'!AD30:AD32)","v":250},{"$f":"+SUM('Maíz temprano'!AE30:AE32)","v":250},{"$f":"+SUM('Maíz temprano'!AF30:AF32)","v":250}]
["Intereses sobre el Cap. Inv.",{"$f":"+'Calculadora BCCBA'!G15","v":21.599895088966864},"-",{"$f":"+'Calculadora BCCBA'!H15","v":44.900003105814406},{"$f":"+'Calculadora BCCBA'!I15","v":31.635712280204256},{"$f":"+'Calculadora BCCBA'!J15","v":36.213503265823263},{"$f":"+'Calculadora BCCBA'!K15","v":27.336272234747494},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Javier",565,null,null,null,null,null,null,null,120,2486.41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insecticidas",null,null,{"$f":"+'Maíz temprano'!F34","v":1.3975},{"$f":"+'Maíz temprano'!G34","v":0},{"$f":"+'Maíz temprano'!H34","v":1.3975},{"$f":"+'Maíz temprano'!I34","v":0},{"$f":"+'Maíz temprano'!J34","v":1.3975},{"$f":"+'Maíz temprano'!K34","v":1.3975},{"$f":"+'Maíz temprano'!L34","v":0},{"$f":"+'Maíz temprano'!M34","v":1.3975},{"$f":"+'Maíz temprano'!N34","v":1.3975},{"$f":"+'Maíz temprano'!O34","v":0},{"$f":"+'Maíz temprano'!P34","v":0},{"$f":"+'Maíz temprano'!Q34","v":1.3975},{"$f":"+'Maíz temprano'!R34","v":0},{"$f":"+'Maíz temprano'!S34","v":1.3975},{"$f":"+'Maíz temprano'!T34","v":1.3975},{"$f":"+'Maíz temprano'!U34","v":1.3975},{"$f":"+'Maíz temprano'!V34","v":1.3975},{"$f":"+'Maíz temprano'!W34","v":0},{"$f":"+'Maíz temprano'!X34","v":0},{"$f":"+'Maíz temprano'!Y34","v":1.3975},{"$f":"+'Maíz temprano'!Z34","v":1.3975},{"$f":"+'Maíz temprano'!AA34","v":0},{"$f":"+'Maíz temprano'!AB34","v":1.3975},{"$f":"+'Maíz temprano'!AC34","v":1.3975},{"$f":"+'Maíz temprano'!AD34","v":1.3975},{"$f":"+'Maíz temprano'!AE34","v":1.3975},{"$f":"+'Maíz temprano'!AF34","v":1.3975000000000002}]
["Resultado del productor",{"$f":"+'Calculadora BCCBA'!G16","v":11.470269768166308},"-",{"$f":"+'Calculadora BCCBA'!H16","v":114.54432778416735},{"$f":"+'Calculadora BCCBA'!I16","v":178.09974238148664},{"$f":"+'Calculadora BCCBA'!J16","v":-58.48426275906148},{"$f":"+'Calculadora BCCBA'!K16","v":-40.807945011514136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"San Justo",252,null,null,null,null,null,null,null,125,2539.61,null,null,null,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,null,null,null,"Santa María",399,null,null,null,null,null,null,null,130,2595.86,null,null,null,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,null,null,null,"Sobremonte",586,null,null,null,null,null,null,null,135,2656.83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semillas",null,null,{"$f":"+'Maíz temprano'!F28+'Maíz temprano'!F29","v":153},{"$f":"+'Maíz temprano'!G28+'Maíz temprano'!G29","v":0},{"$f":"+'Maíz temprano'!H28+'Maíz temprano'!H29","v":153},{"$f":"+'Maíz temprano'!I28+'Maíz temprano'!I29","v":0},{"$f":"+'Maíz temprano'!J28+'Maíz temprano'!J29","v":153},{"$f":"+'Maíz temprano'!K28+'Maíz temprano'!K29","v":153},{"$f":"+'Maíz temprano'!L28+'Maíz temprano'!L29","v":0},{"$f":"+'Maíz temprano'!M28+'Maíz temprano'!M29","v":153},{"$f":"+'Maíz temprano'!N28+'Maíz temprano'!N29","v":153},{"$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":153},{"$f":"+'Maíz temprano'!R28+'Maíz temprano'!R29","v":0},{"$f":"+'Maíz temprano'!S28+'Maíz temprano'!S29","v":153},{"$f":"+'Maíz temprano'!T28+'Maíz temprano'!T29","v":153},{"$f":"+'Maíz temprano'!U28+'Maíz temprano'!U29","v":153},{"$f":"+'Maíz temprano'!V28+'Maíz temprano'!V29","v":153},{"$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":153},{"$f":"+'Maíz temprano'!Z28+'Maíz temprano'!Z29","v":153},{"$f":"+'Maíz temprano'!AA28+'Maíz temprano'!AA29","v":0},{"$f":"+'Maíz temprano'!AB28+'Maíz temprano'!AB29","v":153},{"$f":"+'Maíz temprano'!AC28+'Maíz temprano'!AC29","v":153},{"$f":"+'Maíz temprano'!AD28+'Maíz temprano'!AD29","v":153},{"$f":"+'Maíz temprano'!AE28+'Maíz temprano'!AE29","v":153},{"$f":"+'Maíz temprano'!AF28+'Maíz temprano'!AF29","v":153}]
["Impuestos y retenciones",{"$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,null,null,null,"Tercero Arriba",298,null,null,null,null,null,null,null,140,2717.97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUM(AX35:AX42)","v":693.90107421916628},{"$f":"+SUM(AY35:AY42)","v":0},693.90107421916628,0,693.90107421916628,693.90107421916628,0,693.90107421916628,693.90107421916628,0,0,693.90107421916628,0,693.90107421916628,693.90107421916628,693.90107421916628,693.90107421916628,0,0,693.90107421916628,693.90107421916628,0,693.90107421916628,693.90107421916628,693.90107421916628,693.90107421916628,693.90107421916628]
["Costos Directos",{"$f":"+B34/($B$31*$B$29/10)","v":3.1910432773821988E-2},{"$f":"+D34*10/($C$31*$C$29+$D$31*$D$29)","v":3.4315960726832156E-2},{"$f":"+E34/($E$31*$E$29/10)","v":0.12668184525800341},{"$f":"+F34/($F$31*$F$29/10)","v":0.15212059416900756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totoral",477,null,null,null,null,null,null,null,145,2780.46]
["Gastos Comerciales",{"$f":"+B35/($B$31*$B$29/10)","v":1.1884610790742874E-2},{"$f":"+D35*10/($C$31*$C$29+$D$31*$D$29)","v":1.159218261183248E-2},7.8599423027792992E-2,9.0065660468306399E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tulumba",481,null,null,null,null,null,null,null,150,2840.52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opciones avanzadas (completado por el usuario)","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["Costo de Arrendamiento",{"$f":"+B36/($B$31*$B$29/10)","v":2.9578189300411523E-2},{"$f":"+D36*10/($C$31*$C$29+$D$31*$D$29)","v":1.899611856652424E-2},7.7156408660139369E-2,9.400754062260186E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unión",191,null,null,null,null,null,null,null,155,2895.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Labranza","Estos datos son los ingresados en opciones avanzadas","MAÍZ TARDÍO",{"$f":"+SUM('Maíz tardío'!F22,'Maíz tardío'!F23,'Maíz tardío'!F37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!G22,'Maíz tardío'!G23,'Maíz tardío'!G37)","v":0},{"$f":"+SUM('Maíz tardío'!H22,'Maíz tardío'!H23,'Maíz tardío'!H37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!I22,'Maíz tardío'!I23,'Maíz tardío'!I37)","v":0},{"$f":"+SUM('Maíz tardío'!J22,'Maíz tardío'!J23,'Maíz tardío'!J37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!K22,'Maíz tardío'!K23,'Maíz tardío'!K37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!L22,'Maíz tardío'!L23,'Maíz tardío'!L37)","v":0},{"$f":"+SUM('Maíz tardío'!M22,'Maíz tardío'!M23,'Maíz tardío'!M37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!N22,'Maíz tardío'!N23,'Maíz tardío'!N37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!O22,'Maíz tardío'!O23,'Maíz tardío'!O37)","v":0},{"$f":"+SUM('Maíz tardío'!P22,'Maíz tardío'!P23,'Maíz tardío'!P37)","v":0},{"$f":"+SUM('Maíz tardío'!Q22,'Maíz tardío'!Q23,'Maíz tardío'!Q37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!R22,'Maíz tardío'!R23,'Maíz tardío'!R37)","v":0},{"$f":"+SUM('Maíz tardío'!S22,'Maíz tardío'!S23,'Maíz tardío'!S37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!T22,'Maíz tardío'!T23,'Maíz tardío'!T37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!U22,'Maíz tardío'!U23,'Maíz tardío'!U37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!V22,'Maíz tardío'!V23,'Maíz tardío'!V37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!W22,'Maíz tardío'!W23,'Maíz tardío'!W37)","v":0},{"$f":"+SUM('Maíz tardío'!X22,'Maíz tardío'!X23,'Maíz tardío'!X37)","v":0},{"$f":"+SUM('Maíz tardío'!Y22,'Maíz tardío'!Y23,'Maíz tardío'!Y37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!Z22,'Maíz tardío'!Z23,'Maíz tardío'!Z37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!AA22,'Maíz tardío'!AA23,'Maíz tardío'!AA37)","v":0},{"$f":"+SUM('Maíz tardío'!AB22,'Maíz tardío'!AB23,'Maíz tardío'!AB37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!AC22,'Maíz tardío'!AC23,'Maíz tardío'!AC37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!AD22,'Maíz tardío'!AD23,'Maíz tardío'!AD37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!AE22,'Maíz tardío'!AE23,'Maíz tardío'!AE37)","v":69.400000000000006},{"$f":"+SUM('Maíz tardío'!AF22,'Maíz tardío'!AF23,'Maíz tardío'!AF37)","v":69.400000000000006}]
["Otros Costos Indirectos",{"$f":"+B37/($B$31*$B$29/10)","v":5.05468114830752E-3},{"$f":"+D37*10/($C$31*$C$29+$D$31*$D$29)","v":5.1924334138054194E-3},1.5818591378956096E-2,1.9663140585832458E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROVINCIA",280,null,null,null,null,null,null,null,160,2950.59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Cosecha",null,null,{"$f":"+SUM('Maíz tardío'!F39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!G39)","v":0},{"$f":"+SUM('Maíz tardío'!H39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!I39)","v":0},{"$f":"+SUM('Maíz tardío'!J39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!K39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!L39)","v":0},{"$f":"+SUM('Maíz tardío'!M39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!N39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!O39)","v":0},{"$f":"+SUM('Maíz tardío'!P39)","v":0},{"$f":"+SUM('Maíz tardío'!Q39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!R39)","v":0},{"$f":"+SUM('Maíz tardío'!S39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!T39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!U39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!V39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!W39)","v":0},{"$f":"+SUM('Maíz tardío'!X39)","v":0},{"$f":"+SUM('Maíz tardío'!Y39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!Z39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!AA39)","v":0},{"$f":"+SUM('Maíz tardío'!AB39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!AC39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!AD39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!AE39)","v":108.4994491758987},{"$f":"+SUM('Maíz tardío'!AF39)","v":108.4994491758987}]
["Resultado del productor",{"$f":"+B40/($B$31*$B$29/10)","v":8.0276796339452336E-4},{"$f":"+D40*10/($C$31*$C$29+$D$31*$D$29)","v":5.1485303323534097E-3},{"$f":"+E40/($E$31*$E$29/10)","v":3.2514727016744217E-2},{"$f":"+F40/($F$31*$F$29/10)","v":-1.3009078277682089E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,3009.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Herbicida",null,null,{"$f":"+SUM('Maíz tardío'!F24,'Maíz tardío'!F25,'Maíz tardío'!F26,'Maíz tardío'!F27,'Maíz tardío'!F33,'Maíz tardío'!F35)","v":101.584},{"$f":"+SUM('Maíz tardío'!G24,'Maíz tardío'!G25,'Maíz tardío'!G26,'Maíz tardío'!G27,'Maíz tardío'!G33,'Maíz tardío'!G35)","v":0},{"$f":"+SUM('Maíz tardío'!H24,'Maíz tardío'!H25,'Maíz tardío'!H26,'Maíz tardío'!H27,'Maíz tardío'!H33,'Maíz tardío'!H35)","v":101.584},{"$f":"+SUM('Maíz tardío'!I24,'Maíz tardío'!I25,'Maíz tardío'!I26,'Maíz tardío'!I27,'Maíz tardío'!I33,'Maíz tardío'!I35)","v":0},{"$f":"+SUM('Maíz tardío'!J24,'Maíz tardío'!J25,'Maíz tardío'!J26,'Maíz tardío'!J27,'Maíz tardío'!J33,'Maíz tardío'!J35)","v":101.584},{"$f":"+SUM('Maíz tardío'!K24,'Maíz tardío'!K25,'Maíz tardío'!K26,'Maíz tardío'!K27,'Maíz tardío'!K33,'Maíz tardío'!K35)","v":101.584},{"$f":"+SUM('Maíz tardío'!L24,'Maíz tardío'!L25,'Maíz tardío'!L26,'Maíz tardío'!L27,'Maíz tardío'!L33,'Maíz tardío'!L35)","v":0},{"$f":"+SUM('Maíz tardío'!M24,'Maíz tardío'!M25,'Maíz tardío'!M26,'Maíz tardío'!M27,'Maíz tardío'!M33,'Maíz tardío'!M35)","v":101.584},{"$f":"+SUM('Maíz tardío'!N24,'Maíz tardío'!N25,'Maíz tardío'!N26,'Maíz tardío'!N27,'Maíz tardío'!N33,'Maíz tardío'!N35)","v":101.584},{"$f":"+SUM('Maíz tardío'!O24,'Maíz tardío'!O25,'Maíz tardío'!O26,'Maíz tardío'!O27,'Maíz tardío'!O33,'Maíz tardío'!O35)","v":0},{"$f":"+SUM('Maíz tardío'!P24,'Maíz tardío'!P25,'Maíz tardío'!P26,'Maíz tardío'!P27,'Maíz tardío'!P33,'Maíz tardío'!P35)","v":0},{"$f":"+SUM('Maíz tardío'!Q24,'Maíz tardío'!Q25,'Maíz tardío'!Q26,'Maíz tardío'!Q27,'Maíz tardío'!Q33,'Maíz tardío'!Q35)","v":101.584},{"$f":"+SUM('Maíz tardío'!R24,'Maíz tardío'!R25,'Maíz tardío'!R26,'Maíz tardío'!R27,'Maíz tardío'!R33,'Maíz tardío'!R35)","v":0},{"$f":"+SUM('Maíz tardío'!S24,'Maíz tardío'!S25,'Maíz tardío'!S26,'Maíz tardío'!S27,'Maíz tardío'!S33,'Maíz tardío'!S35)","v":101.584},{"$f":"+SUM('Maíz tardío'!T24,'Maíz tardío'!T25,'Maíz tardío'!T26,'Maíz tardío'!T27,'Maíz tardío'!T33,'Maíz tardío'!T35)","v":101.584},{"$f":"+SUM('Maíz tardío'!U24,'Maíz tardío'!U25,'Maíz tardío'!U26,'Maíz tardío'!U27,'Maíz tardío'!U33,'Maíz tardío'!U35)","v":101.584},{"$f":"+SUM('Maíz tardío'!V24,'Maíz tardío'!V25,'Maíz tardío'!V26,'Maíz tardío'!V27,'Maíz tardío'!V33,'Maíz tardío'!V35)","v":101.584},{"$f":"+SUM('Maíz tardío'!W24,'Maíz tardío'!W25,'Maíz tardío'!W26,'Maíz tardío'!W27,'Maíz tardío'!W33,'Maíz tardío'!W35)","v":0},{"$f":"+SUM('Maíz tardío'!X24,'Maíz tardío'!X25,'Maíz tardío'!X26,'Maíz tardío'!X27,'Maíz tardío'!X33,'Maíz tardío'!X35)","v":0},{"$f":"+SUM('Maíz tardío'!Y24,'Maíz tardío'!Y25,'Maíz tardío'!Y26,'Maíz tardío'!Y27,'Maíz tardío'!Y33,'Maíz tardío'!Y35)","v":101.584},{"$f":"+SUM('Maíz tardío'!Z24,'Maíz tardío'!Z25,'Maíz tardío'!Z26,'Maíz tardío'!Z27,'Maíz tardío'!Z33,'Maíz tardío'!Z35)","v":101.584},{"$f":"+SUM('Maíz tardío'!AA24,'Maíz tardío'!AA25,'Maíz tardío'!AA26,'Maíz tardío'!AA27,'Maíz tardío'!AA33,'Maíz tardío'!AA35)","v":0},{"$f":"+SUM('Maíz tardío'!AB24,'Maíz tardío'!AB25,'Maíz tardío'!AB26,'Maíz tardío'!AB27,'Maíz tardío'!AB33,'Maíz tardío'!AB35)","v":101.584},{"$f":"+SUM('Maíz tardío'!AC24,'Maíz tardío'!AC25,'Maíz tardío'!AC26,'Maíz tardío'!AC27,'Maíz tardío'!AC33,'Maíz tardío'!AC35)","v":101.584},{"$f":"+SUM('Maíz tardío'!AD24,'Maíz tardío'!AD25,'Maíz tardío'!AD26,'Maíz tardío'!AD27,'Maíz tardío'!AD33,'Maíz tardío'!AD35)","v":101.584},{"$f":"+SUM('Maíz tardío'!AE24,'Maíz tardío'!AE25,'Maíz tardío'!AE26,'Maíz tardío'!AE27,'Maíz tardío'!AE33,'Maíz tardío'!AE35)","v":101.584},{"$f":"+SUM('Maíz tardío'!AF24,'Maíz tardío'!AF25,'Maíz tardío'!AF26,'Maíz tardío'!AF27,'Maíz tardío'!AF33,'Maíz tardío'!AF35)","v":101.584}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,3068.71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizantes",null,null,{"$f":"+SUM('Maíz tardío'!F30:F32)","v":250},{"$f":"+SUM('Maíz tardío'!G30:G32)","v":0},{"$f":"+SUM('Maíz tardío'!H30:H32)","v":250},{"$f":"+SUM('Maíz tardío'!I30:I32)","v":0},{"$f":"+SUM('Maíz tardío'!J30:J32)","v":250},{"$f":"+SUM('Maíz tardío'!K30:K32)","v":250},{"$f":"+SUM('Maíz tardío'!L30:L32)","v":0},{"$f":"+SUM('Maíz tardío'!M30:M32)","v":250},{"$f":"+SUM('Maíz tardío'!N30:N32)","v":250},{"$f":"+SUM('Maíz tardío'!O30:O32)","v":0},{"$f":"+SUM('Maíz tardío'!P30:P32)","v":0},{"$f":"+SUM('Maíz tardío'!Q30:Q32)","v":250},{"$f":"+SUM('Maíz tardío'!R30:R32)","v":0},{"$f":"+SUM('Maíz tardío'!S30:S32)","v":250},{"$f":"+SUM('Maíz tardío'!T30:T32)","v":250},{"$f":"+SUM('Maíz tardío'!U30:U32)","v":250},{"$f":"+SUM('Maíz tardío'!V30:V32)","v":250},{"$f":"+SUM('Maíz tardío'!W30:W32)","v":0},{"$f":"+SUM('Maíz tardío'!X30:X32)","v":0},{"$f":"+SUM('Maíz tardío'!Y30:Y32)","v":250},{"$f":"+SUM('Maíz tardío'!Z30:Z32)","v":250},{"$f":"+SUM('Maíz tardío'!AA30:AA32)","v":0},{"$f":"+SUM('Maíz tardío'!AB30:AB32)","v":250},{"$f":"+SUM('Maíz tardío'!AC30:AC32)","v":250},{"$f":"+SUM('Maíz tardío'!AD30:AD32)","v":250},{"$f":"+SUM('Maíz tardío'!AE30:AE32)","v":250},{"$f":"+SUM('Maíz tardío'!AF30:AF32)","v":250}]
["Estructura de Producción","Soja 1ª","Trigo + Soja 2ª","Maíz Temprano","Maíz Tardío","Sorgo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,3129.08,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insecticidas",null,null,{"$f":"+SUM('Maíz tardío'!F34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!G34)","v":0},{"$f":"+SUM('Maíz tardío'!H34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!I34)","v":0},{"$f":"+SUM('Maíz tardío'!J34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!K34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!L34)","v":0},{"$f":"+SUM('Maíz tardío'!M34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!N34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!O34)","v":0},{"$f":"+SUM('Maíz tardío'!P34)","v":0},{"$f":"+SUM('Maíz tardío'!Q34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!R34)","v":0},{"$f":"+SUM('Maíz tardío'!S34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!T34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!U34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!V34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!W34)","v":0},{"$f":"+SUM('Maíz tardío'!X34)","v":0},{"$f":"+SUM('Maíz tardío'!Y34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!Z34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!AA34)","v":0},{"$f":"+SUM('Maíz tardío'!AB34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!AC34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!AD34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!AE34)","v":1.3975},{"$f":"+SUM('Maíz tardío'!AF34)","v":1.3975000000000002}]
["Impuestos",{"$f":"(B38)/SUM(B$34:B$38)","v":3.6643273039566604E-2},{"$f":"(D38)/SUM(D$34:D$38)","v":6.6632176666707593E-2},{"$f":"(E38)/SUM(E$34:E$38)","v":7.6959736725768835E-2},{"$f":"(F38)/SUM(F$34:F$38)","v":1.7797789420427975E-2},{"$f":"(G38)/SUM(G$34:G$38)","v":1.8740798875234613E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,3189.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fungicidas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Costos Directos",{"$f":"B34/SUM(B$34:B$38)","v":0.39196669272209939},{"$f":"D34/SUM(D$34:D$38)","v":0.4569318628137235},0.39205360026712954,0.41986868546589934,0.32871530949688588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,3251.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Curasemilla + Inoculante",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gastos Comerciales",{"$f":"B35/SUM(B$34:B$38)","v":0.14598271414728028},0.15435492647477575,0.24324864162032367,0.24859060453334891,0.21770378028349141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,3312.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semillas",null,null,{"$f":"+SUM('Maíz tardío'!F28:F29)","v":153},{"$f":"+SUM('Maíz tardío'!G28:G29)","v":0},{"$f":"+SUM('Maíz tardío'!H28:H29)","v":153},{"$f":"+SUM('Maíz tardío'!I28:I29)","v":0},{"$f":"+SUM('Maíz tardío'!J28:J29)","v":153},{"$f":"+SUM('Maíz tardío'!K28:K29)","v":153},{"$f":"+SUM('Maíz tardío'!L28:L29)","v":0},{"$f":"+SUM('Maíz tardío'!M28:M29)","v":153},{"$f":"+SUM('Maíz tardío'!N28:N29)","v":153},{"$f":"+SUM('Maíz tardío'!O28:O29)","v":0},{"$f":"+SUM('Maíz tardío'!P28:P29)","v":0},{"$f":"+SUM('Maíz tardío'!Q28:Q29)","v":153},{"$f":"+SUM('Maíz tardío'!R28:R29)","v":0},{"$f":"+SUM('Maíz tardío'!S28:S29)","v":153},{"$f":"+SUM('Maíz tardío'!T28:T29)","v":153},{"$f":"+SUM('Maíz tardío'!U28:U29)","v":153},{"$f":"+SUM('Maíz tardío'!V28:V29)","v":153},{"$f":"+SUM('Maíz tardío'!W28:W29)","v":0},{"$f":"+SUM('Maíz tardío'!X28:X29)","v":0},{"$f":"+SUM('Maíz tardío'!Y28:Y29)","v":153},{"$f":"+SUM('Maíz tardío'!Z28:Z29)","v":153},{"$f":"+SUM('Maíz tardío'!AA28:AA29)","v":0},{"$f":"+SUM('Maíz tardío'!AB28:AB29)","v":153},{"$f":"+SUM('Maíz tardío'!AC28:AC29)","v":153},{"$f":"+SUM('Maíz tardío'!AD28:AD29)","v":153},{"$f":"+SUM('Maíz tardío'!AE28:AE29)","v":153},{"$f":"+SUM('Maíz tardío'!AF28:AF29)","v":153}]
["Costo de Arrendamiento",{"$f":"B36/SUM(B$34:B$38)","v":0.36331895336441383},0.25294153679472287,0.2387828164113239,0.25947060436301922,0.36285263279994884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,3373.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUM(AX46:AX53)","v":683.88094917589876},{"$f":"+SUM(AY46:AY53)","v":0},683.88094917589876,0,683.88094917589876,683.88094917589876,0,683.88094917589876,683.88094917589876,0,0,683.88094917589876,0,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,0,0,683.88094917589876,683.88094917589876,0,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876]
["Otros Costos Indirectos",{"$f":"B37/SUM(B$34:B$38)","v":6.2088366726639713E-2},6.9139497250070292E-2,4.8955204975454102E-2,5.4272316217304648E-2,7.1987478544439154E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,3434.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,3442.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opciones avanzadas (completado por el usuario)","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,3491.71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Labranza","Estos datos son los ingresados en opciones avanzadas","SORGO",{"$f":"+SUM(Sorgo!F19,Sorgo!F20,Sorgo!F31)","v":75.81},{"$f":"+SUM(Sorgo!G19,Sorgo!G20,Sorgo!G31)","v":0},{"$f":"+SUM(Sorgo!H19,Sorgo!H20,Sorgo!H31)","v":75.81},{"$f":"+SUM(Sorgo!I19,Sorgo!I20,Sorgo!I31)","v":0},{"$f":"+SUM(Sorgo!J19,Sorgo!J20,Sorgo!J31)","v":75.81},{"$f":"+SUM(Sorgo!K19,Sorgo!K20,Sorgo!K31)","v":75.81},{"$f":"+SUM(Sorgo!L19,Sorgo!L20,Sorgo!L31)","v":0},{"$f":"+SUM(Sorgo!M19,Sorgo!M20,Sorgo!M31)","v":75.81},{"$f":"+SUM(Sorgo!N19,Sorgo!N20,Sorgo!N31)","v":75.81},{"$f":"+SUM(Sorgo!O19,Sorgo!O20,Sorgo!O31)","v":0},{"$f":"+SUM(Sorgo!P19,Sorgo!P20,Sorgo!P31)","v":0},{"$f":"+SUM(Sorgo!Q19,Sorgo!Q20,Sorgo!Q31)","v":75.81},{"$f":"+SUM(Sorgo!R19,Sorgo!R20,Sorgo!R31)","v":0},{"$f":"+SUM(Sorgo!S19,Sorgo!S20,Sorgo!S31)","v":75.81},{"$f":"+SUM(Sorgo!T19,Sorgo!T20,Sorgo!T31)","v":75.81},{"$f":"+SUM(Sorgo!U19,Sorgo!U20,Sorgo!U31)","v":75.81},{"$f":"+SUM(Sorgo!V19,Sorgo!V20,Sorgo!V31)","v":75.81},{"$f":"+SUM(Sorgo!W19,Sorgo!W20,Sorgo!W31)","v":0},{"$f":"+SUM(Sorgo!X19,Sorgo!X20,Sorgo!X31)","v":0},{"$f":"+SUM(Sorgo!Y19,Sorgo!Y20,Sorgo!Y31)","v":75.81},{"$f":"+SUM(Sorgo!Z19,Sorgo!Z20,Sorgo!Z31)","v":75.81},{"$f":"+SUM(Sorgo!AA19,Sorgo!AA20,Sorgo!AA31)","v":0},{"$f":"+SUM(Sorgo!AB19,Sorgo!AB20,Sorgo!AB31)","v":75.81},{"$f":"+SUM(Sorgo!AC19,Sorgo!AC20,Sorgo!AC31)","v":75.81},{"$f":"+SUM(Sorgo!AD19,Sorgo!AD20,Sorgo!AD31)","v":75.81},{"$f":"+SUM(Sorgo!AE19,Sorgo!AE20,Sorgo!AE31)","v":75.81},{"$f":"+SUM(Sorgo!AF19,Sorgo!AF20,Sorgo!AF31)","v":75.81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,3551.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Servicios de Cosecha",null,null,{"$f":"+SUM(Sorgo!F33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!G33)","v":0},{"$f":"+SUM(Sorgo!H33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!I33)","v":0},{"$f":"+SUM(Sorgo!J33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!K33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!L33)","v":0},{"$f":"+SUM(Sorgo!M33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!N33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!O33)","v":0},{"$f":"+SUM(Sorgo!P33)","v":0},{"$f":"+SUM(Sorgo!Q33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!R33)","v":0},{"$f":"+SUM(Sorgo!S33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!T33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!U33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!V33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!W33)","v":0},{"$f":"+SUM(Sorgo!X33)","v":0},{"$f":"+SUM(Sorgo!Y33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!Z33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!AA33)","v":0},{"$f":"+SUM(Sorgo!AB33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!AC33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!AD33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!AE33)","v":69.247008075226688},{"$f":"+SUM(Sorgo!AF33)","v":69.247008075226688}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,3611.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Herbicida",null,null,{"$f":"+SUM(Sorgo!F22:F24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!G22:G24)","v":0},{"$f":"+SUM(Sorgo!H22:H24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!I22:I24)","v":0},{"$f":"+SUM(Sorgo!J22:J24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!K22:K24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!L22:L24)","v":0},{"$f":"+SUM(Sorgo!M22:M24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!N22:N24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!O22:O24)","v":0},{"$f":"+SUM(Sorgo!P22:P24)","v":0},{"$f":"+SUM(Sorgo!Q22:Q24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!R22:R24)","v":0},{"$f":"+SUM(Sorgo!S22:S24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!T22:T24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!U22:U24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!V22:V24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!W22:W24)","v":0},{"$f":"+SUM(Sorgo!X22:X24)","v":0},{"$f":"+SUM(Sorgo!Y22:Y24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!Z22:Z24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!AA22:AA24)","v":0},{"$f":"+SUM(Sorgo!AB22:AB24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!AC22:AC24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!AD22:AD24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!AE22:AE24)","v":55.389000000000003},{"$f":"+SUM(Sorgo!AF22:AF24)","v":55.388999999999989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,3677.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizantes",null,null,{"$f":"+SUM(Sorgo!F27:F28)","v":137},{"$f":"+SUM(Sorgo!G27:G28)","v":0},{"$f":"+SUM(Sorgo!H27:H28)","v":137},{"$f":"+SUM(Sorgo!I27:I28)","v":0},{"$f":"+SUM(Sorgo!J27:J28)","v":137},{"$f":"+SUM(Sorgo!K27:K28)","v":137},{"$f":"+SUM(Sorgo!L27:L28)","v":0},{"$f":"+SUM(Sorgo!M27:M28)","v":137},{"$f":"+SUM(Sorgo!N27:N28)","v":137},{"$f":"+SUM(Sorgo!O27:O28)","v":0},{"$f":"+SUM(Sorgo!P27:P28)","v":0},{"$f":"+SUM(Sorgo!Q27:Q28)","v":137},{"$f":"+SUM(Sorgo!R27:R28)","v":0},{"$f":"+SUM(Sorgo!S27:S28)","v":137},{"$f":"+SUM(Sorgo!T27:T28)","v":137},{"$f":"+SUM(Sorgo!U27:U28)","v":137},{"$f":"+SUM(Sorgo!V27:V28)","v":137},{"$f":"+SUM(Sorgo!W27:W28)","v":0},{"$f":"+SUM(Sorgo!X27:X28)","v":0},{"$f":"+SUM(Sorgo!Y27:Y28)","v":137},{"$f":"+SUM(Sorgo!Z27:Z28)","v":137},{"$f":"+SUM(Sorgo!AA27:AA28)","v":0},{"$f":"+SUM(Sorgo!AB27:AB28)","v":137},{"$f":"+SUM(Sorgo!AC27:AC28)","v":137},{"$f":"+SUM(Sorgo!AD27:AD28)","v":137},{"$f":"+SUM(Sorgo!AE27:AE28)","v":137},{"$f":"+SUM(Sorgo!AF27:AF28)","v":137}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,3743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Insecticidas",null,null,{"$f":"+SUM(Sorgo!F25,Sorgo!F29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!G25,Sorgo!G29)","v":0},{"$f":"+SUM(Sorgo!H25,Sorgo!H29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!I25,Sorgo!I29)","v":0},{"$f":"+SUM(Sorgo!J25,Sorgo!J29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!K25,Sorgo!K29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!L25,Sorgo!L29)","v":0},{"$f":"+SUM(Sorgo!M25,Sorgo!M29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!N25,Sorgo!N29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!O25,Sorgo!O29)","v":0},{"$f":"+SUM(Sorgo!P25,Sorgo!P29)","v":0},{"$f":"+SUM(Sorgo!Q25,Sorgo!Q29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!R25,Sorgo!R29)","v":0},{"$f":"+SUM(Sorgo!S25,Sorgo!S29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!T25,Sorgo!T29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!U25,Sorgo!U29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!V25,Sorgo!V29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!W25,Sorgo!W29)","v":0},{"$f":"+SUM(Sorgo!X25,Sorgo!X29)","v":0},{"$f":"+SUM(Sorgo!Y25,Sorgo!Y29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!Z25,Sorgo!Z29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!AA25,Sorgo!AA29)","v":0},{"$f":"+SUM(Sorgo!AB25,Sorgo!AB29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!AC25,Sorgo!AC29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!AD25,Sorgo!AD29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!AE25,Sorgo!AE29)","v":3.4182600000000001},{"$f":"+SUM(Sorgo!AF25,Sorgo!AF29)","v":3.418260000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,3808.69,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,240,3874.42,null,null,null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,3941.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semillas",null,null,{"$f":"+SUM(Sorgo!F26)","v":42},{"$f":"+SUM(Sorgo!G26)","v":0},{"$f":"+SUM(Sorgo!H26)","v":42},{"$f":"+SUM(Sorgo!I26)","v":0},{"$f":"+SUM(Sorgo!J26)","v":42},{"$f":"+SUM(Sorgo!K26)","v":42},{"$f":"+SUM(Sorgo!L26)","v":0},{"$f":"+SUM(Sorgo!M26)","v":42},{"$f":"+SUM(Sorgo!N26)","v":42},{"$f":"+SUM(Sorgo!O26)","v":0},{"$f":"+SUM(Sorgo!P26)","v":0},{"$f":"+SUM(Sorgo!Q26)","v":42},{"$f":"+SUM(Sorgo!R26)","v":0},{"$f":"+SUM(Sorgo!S26)","v":42},{"$f":"+SUM(Sorgo!T26)","v":42},{"$f":"+SUM(Sorgo!U26)","v":42},{"$f":"+SUM(Sorgo!V26)","v":42},{"$f":"+SUM(Sorgo!W26)","v":0},{"$f":"+SUM(Sorgo!X26)","v":0},{"$f":"+SUM(Sorgo!Y26)","v":42},{"$f":"+SUM(Sorgo!Z26)","v":42},{"$f":"+SUM(Sorgo!AA26)","v":0},{"$f":"+SUM(Sorgo!AB26)","v":42},{"$f":"+SUM(Sorgo!AC26)","v":42},{"$f":"+SUM(Sorgo!AD26)","v":42},{"$f":"+SUM(Sorgo!AE26)","v":42},{"$f":"+SUM(Sorgo!AF26)","v":42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,4008.51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUM(AX57:AX64)","v":382.86426807522668},{"$f":"+SUM(AY57:AY64)","v":0},382.86426807522668,0,382.86426807522668,382.86426807522668,0,382.86426807522668,382.86426807522668,0,0,382.86426807522668,0,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,0,0,382.86426807522668,382.86426807522668,0,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668,382.86426807522668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,4073.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,4136.8900000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,4200.83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,4262.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,4320.2375055549146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,4378.1540884183287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,4436.259324646122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,4494.175907509537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,4554.0167546895891]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,4614.1971779255155]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305,4673.9248330869395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310,4733.9166029584903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315,4739.1988971610153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320,4769.7607421899202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,4828.7337838938411]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,4887.5559029062606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,4947.1326353761842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,5008.7468241813685]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,345,5070.5119356780524]
[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":"+MROUND(AB85,5)","v":345},null,null,345,null,null,350,5131.8620097731118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AB85<=MROUND(AB85,5),VLOOKUP(MROUND(AB85-2.5,5),$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND(AB85,5),$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND(AB85-2.5,5),$AE$21:$AF$135,2,FALSE))/5*(AB85-MROUND(AB85-2.5,5)),VLOOKUP(MROUND(AB85,5),$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND(AB85+2.5,5),$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND(AB85,5),$AE$21:$AF$135,2,FALSE))/5*(AB85-MROUND(AB85,5)))","v":5070.5119356780524},null,null,null,null,null,355,5187.0242535166381]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(buscarv(redond.mult(Y85;5);$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$135;2;falso)",null,null,null,null,null,360,5239.8094648690267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(VLOOKUP(Y85,$AE$84:$AF$86,2,FALSE)-VLOOKUP(Y85-5,$AE$84:$AF$86,2,FALSE))","v":{"$error":"#N/A"}},null,null,null,null,null,365,5289.2366463355238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE88+5","v":370},5336.2867954108851]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},null,null,null,null,null,375,5377.9414582650943]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,5411.1821810681377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385,5444.8379412728054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390,5482.1913074192416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395,5523.9591622920771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,5557.1998850951186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405,5557.8413065339955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,5558.5204586457512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415,5559.1618800846281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,5559.841032196382]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,5560.4824536352598]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430,5568.4813562848003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435,5586.9693859936415]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440,5605.9101837769877]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445,5624.9641735789564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,5639.113175907155]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455,5646.9234251923208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460,5658.7708564751274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465,5681.1828761629913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470,5703.8590105609792]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,5721.9320028681941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480,5745.6268654338137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485,5769.3217279994324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,5792.8656678735497]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495,5816.7114531306706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,5841.7268892469219]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505,5862.8183353841514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,5884.0607042128831]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515,5905.1521503501126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520,5926.2435964873457]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,525,5943.8638207200584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530,5961.484044952771]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,535,5978.9910771668592]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,540,5996.6113013995719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,545,6008.9115007568835]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550,6021.3248921328204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555,6033.5873608172578]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,560,6045.8875601745704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,565,6064.9792806494152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570,6084.0332704513858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,575,6102.9740682347319]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,580,6122.0280580367016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,585,6135.0451401786404]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,590,6147.9112996290824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,595,6160.8906510981442]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,6173.7568105485871]

{"sheet":"PDF","index":4,"n_rows":17,"n_cols":8,"rows_kept":17,"cut":false,"hidden":true,"merged":[[1,1,1,2]]}
[]
[null,"Rentabilidad Campaña 2022/23\n Der. de export. 12% maíz, 12% trigo y 33% soja."]
[null,"Rendimiento","qq/ha",{"$f":"+'Calculadora BCCBA'!G4","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!H4","v":"29,8 || 26,4"},{"$f":"+'Calculadora BCCBA'!I4","v":87.209217903725943},{"$f":"+'Calculadora BCCBA'!J4","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!K4","v":52.329880495870263}]
[null,"Precio Disponible","USD/qq",{"$f":"+'Calculadora BCCBA'!G5","v":367.5},{"$f":"+'Calculadora BCCBA'!H5","v":"289 || 368"},{"$f":"+'Calculadora BCCBA'!I5","v":226.99999999999997},{"$f":"+'Calculadora BCCBA'!J5","v":205},{"$f":"+'Calculadora BCCBA'!K5","v":220}]
[null,"Ingresos Totales","USD/ha",{"$f":"+'Calculadora BCCBA'!G6","v":1196.3042766104536},{"$f":"+'Calculadora BCCBA'!H6","v":1830.2849739710168},{"$f":"+'Calculadora BCCBA'!I6","v":1979.6492464145788},{"$f":"+'Calculadora BCCBA'!J6","v":1606.5264641364386},{"$f":"+'Calculadora BCCBA'!K6","v":1151.2573709091457}]
[null,"Costos Directos","USD/ha",{"$f":"+'Calculadora BCCBA'!G7","v":455.94902764547805},{"$f":"+'Calculadora BCCBA'!H7","v":763.46032750789709},{"$f":"+'Calculadora BCCBA'!I7","v":693.90107421916628},{"$f":"+'Calculadora BCCBA'!J7","v":683.88094917589876},{"$f":"+'Calculadora BCCBA'!K7","v":382.86426807522668}]
[null,"Gastos Comerciales","USD/ha",{"$f":"+'Calculadora BCCBA'!G8","v":169.81207282245049},{"$f":"+'Calculadora BCCBA'!H8","v":257.90248461384022},{"$f":"+'Calculadora BCCBA'!I8","v":430.52912562896637},{"$f":"+'Calculadora BCCBA'!J8","v":404.90368648434162},{"$f":"+'Calculadora BCCBA'!K8","v":253.56591581639896}]
[null,"Margen Bruto","USD/ha",{"$f":"+'Calculadora BCCBA'!G9","v":570.543176142525},{"$f":"+'Calculadora BCCBA'!H9","v":808.92216184927952},{"$f":"+'Calculadora BCCBA'!I9","v":855.2190465664462},{"$f":"+'Calculadora BCCBA'!J9","v":517.74182847619818},{"$f":"+'Calculadora BCCBA'!K9","v":514.82718701752015}]
[null,"Rendimiento de Indiferencia","USD/ha",{"$f":"+'Calculadora BCCBA'!G10","v":17.027512937902817},{"$f":"+'Calculadora BCCBA'!H10","v":"-"},{"$f":"+'Calculadora BCCBA'!I10","v":49.53437003736267},{"$f":"+'Calculadora BCCBA'!J10","v":53.111445641962945},{"$f":"+'Calculadora BCCBA'!K10","v":28.928644722346615}]
[null,"Costos Indirectos","USD/ha",{"$f":"+'Calculadora BCCBA'!G11","v":494.84830611947717},{"$f":"+'Calculadora BCCBA'!H11","v":538.14608204760691},{"$f":"+'Calculadora BCCBA'!I11","v":509.27149246414581},{"$f":"+'Calculadora BCCBA'!J11","v":511.02359797469768},{"$f":"+'Calculadora BCCBA'!K11","v":506.47090704242476}]
[null,"Resultado Operativo","USD/ha",{"$f":"+'Calculadora BCCBA'!G12","v":75.694870023047827},{"$f":"+'Calculadora BCCBA'!H12","v":270.77607980167261},{"$f":"+'Calculadora BCCBA'!I12","v":345.94755410230039},{"$f":"+'Calculadora BCCBA'!J12","v":6.7182305015004999},{"$f":"+'Calculadora BCCBA'!K12","v":8.35627997509539}]
[null,"Impuestos","USD/ha",{"$f":"+'Calculadora BCCBA'!G13","v":42.624705165914655},{"$f":"+'Calculadora BCCBA'!H13","v":111.33174891169085},{"$f":"+'Calculadora BCCBA'!I13","v":136.21209944060951},{"$f":"+'Calculadora BCCBA'!J13","v":28.988989994738716},{"$f":"+'Calculadora BCCBA'!K13","v":21.827952751862036}]
[null,"Margen Neto","USD/ha",{"$f":"+'Calculadora BCCBA'!G14","v":33.070164857133172},{"$f":"+'Calculadora BCCBA'!H14","v":159.44433088998176},{"$f":"+'Calculadora BCCBA'!I14","v":209.73545466169088},{"$f":"+'Calculadora BCCBA'!J14","v":-22.270759493238216},{"$f":"+'Calculadora BCCBA'!K14","v":-13.471672776766646}]
[null,"Intereses sobre el Capital Invertido","USD/ha",{"$f":"+'Calculadora BCCBA'!G15","v":21.599895088966864},{"$f":"+'Calculadora BCCBA'!H15","v":44.900003105814406},{"$f":"+'Calculadora BCCBA'!I15","v":31.635712280204256},{"$f":"+'Calculadora BCCBA'!J15","v":36.213503265823263},{"$f":"+'Calculadora BCCBA'!K15","v":27.336272234747494}]
[null,"Resultado Económico","USD/ha",{"$f":"+'Calculadora BCCBA'!G16","v":11.470269768166308},{"$f":"+'Calculadora BCCBA'!H16","v":114.54432778416735},{"$f":"+'Calculadora BCCBA'!I16","v":178.09974238148664},{"$f":"+'Calculadora BCCBA'!J16","v":-58.48426275906148},{"$f":"+'Calculadora BCCBA'!K16","v":-40.807945011514136}]
[null,"Inversión inicial","USD/ha",{"$f":"+'Calculadora BCCBA'!G17","v":863.99580355867454},{"$f":"+'Calculadora BCCBA'!H17","v":898.00006211628806},{"$f":"+'Calculadora BCCBA'!I17","v":1084.6529924641459},{"$f":"+'Calculadora BCCBA'!J17","v":1086.4050979746978},{"$f":"+'Calculadora BCCBA'!K17","v":820.08816704242474}]
[null,"Rentabilidad de la Actividad","%",{"$f":"+'Calculadora BCCBA'!G18","v":1.3275839675287674E-2},{"$f":"+'Calculadora BCCBA'!H18","v":0.12755492189413037},{"$f":"+'Calculadora BCCBA'!I18","v":0.16419974279227728},{"$f":"+'Calculadora BCCBA'!J18","v":-5.3832831664808303E-2},{"$f":"+'Calculadora BCCBA'!K18","v":-4.9760436318309981E-2}]

{"sheet":"Trigo + Soja 2ª","index":5,"n_rows":199,"n_cols":33,"rows_kept":199,"cut":false,"hidden":true,"merged":[[42,3,49,3],[176,1,176,2],[176,3,176,4],[177,1,177,2],[177,3,177,4],[173,1,173,2],[173,3,173,4],[174,1,174,2],[174,3,174,4],[175,1,175,2],[175,3,175,4],[170,1,170,2],[170,3,170,4],[171,1,171,2],[171,3,171,4],[172,1,172,2],[172,3,172,4],[167,1,167,2],[167,3,167,4],[168,1,168,2],[168,3,168,4],[169,1,169,2],[169,3,169,4],[164,1,164,2],[164,3,164,4],[165,1,165,2],[165,3,165,4],[166,1,166,2],[166,3,166,4],[163,1,163,2],[163,3,163,4],[152,1,152,2],[153,1,153,2],[154,1,154,2],[155,1,155,2],[156,1,156,2],[157,1,157,2],[158,1,158,2],[159,1,159,2],[161,1,161,4],[162,1,162,2],[162,3,162,4],[97,3,105,3],[151,1,151,2],[146,1,146,2],[147,1,147,2],[148,1,148,2],[149,1,149,2],[150,1,150,2]]}
[]
[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$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082},{"$f":"+'Calculadora BCCBA'!$M$5","v":29.78213335660082}]
[null,"Participación Provincial","Porcentaje",null,"-",3.1320322980193257E-3,null,1.8314229688859169E-2,null,5.2635059888487733E-2,5.8302155848437953E-2,null,5.8690998026480701E-2,0.11346042957429603,null,null,3.9648858298767624E-2,null,2.9628461929720452E-2,7.3044706621710323E-2,1.3956431320174774E-2,6.5226153666974832E-2,null,null,0.23782931710759844,6.0128017508730737E-3,null,2.5070603297297642E-2,2.8554142319336298E-2,1.6499750084737041E-2,0.155217183560033,"-"]
[null,"Pulverización terrestre","Cantidad","Junio",3,{"$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":"Junio"},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":"Junio"},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":"Junio"},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":"Junio"},0.62,0.62,null,0.62,null,0.62,0.62,null,0.62,0.62,null,null,0.62,null,0.62,0.62,0.62,0.62,null,null,0.62,0.62,null,0.62,0.62,0.62,0.62,{"$f":"+AVERAGE(F9:AE9)","v":0.61999999999999988}]
[null,"Glifosato 54%","lt/ha",{"$f":"D9","v":"Junio"},1.65,1.65,null,1.65,null,1.65,1.65,null,1.65,1.65,null,null,1.65,null,1.65,1.65,1.65,1.65,null,null,1.65,1.65,null,1.65,1.65,1.65,1.65,{"$f":"+AVERAGE(F10:AE10)","v":1.6499999999999995}]
[null,"Semilla","kg/ha","Junio","-",140,null,90,null,115,100,null,100,110,null,null,115,null,115,97,130,97,null,null,105,140,null,135,130,125,120,{"$f":"SUMPRODUCT(F11:AE11,$F$4:$AE$4)","v":109.11223234332691}]
[null,"Curasem. Chucaro","kg/ha","Junio",0.21,{"$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","Junio","-",30.482266709930492,null,61.244435974931939,null,95.299546977366973,93.258521831281712,null,109.17747382425529,164.14391518665514,null,null,86.04892426582559,null,98.888994837655289,26.453877509896611,1.3260869565217379,74.487643931010993,null,null,52.837217271609688,32.466612187196411,null,59.824475361522687,56.373439255170538,10.551974359445913,167.46957648091239,{"$f":"SUMPRODUCT(F13:AE13,$F$4:$AE$4)","v":91.892242908329436}]
[null,"Fosfato diamónico","kg/ha","Junio","-",82.300996811925003,null,29.102903339511048,null,35.585137428018584,51.71003922726166,null,111.31135401240559,73.551573976419988,null,null,55.19411151675785,null,65.795705425777953,22.829080090036776,37.5,40.747404070778273,null,null,41.716283711839317,37.438837923528702,null,47.450786775171181,36.717387746977039,34.867741170873103,65.741580795265733,{"$f":"SUMPRODUCT(F14:AE14,$F$4:$AE$4)","v":52.707334984984527}]
[null,"Banvel","lt/ha","Junio",0,{"$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","Junio",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,{"$f":"+AVERAGE(F16:AE16)","v":0}]
[null,"Amistar Extra Gold","lt/ha","Junio",0.4,{"$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","Junio",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$2","v":"Mes de actualiz."},"Precio","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["L","Pulverización terrestre","USD/Unidad","Junio",6.32,{"$f":"$E22*F5","v":18.96},null,{"$f":"$E22*H5","v":18.96},null,{"$f":"$E22*J5","v":18.96},18.96,null,{"$f":"$E22*M5","v":18.96},18.96,null,null,{"$f":"$E22*Q5","v":18.96},null,{"$f":"$E22*S5","v":18.96},18.96,18.96,18.96,null,null,{"$f":"$E22*Y5","v":18.96},18.96,null,{"$f":"$E22*AB5","v":18.96},18.96,18.96,18.96,18.869434057743014]
["L","Fertilización","USD/Unidad",{"$f":"D22","v":"Junio"},10.53,10.53,null,10.53,null,10.53,10.53,null,10.53,10.53,null,null,10.53,null,10.53,10.53,10.53,10.53,null,null,10.53,10.53,null,10.53,10.53,10.53,10.53,10.479701509917399]
["L","Pulverización aerea","USD/Unidad",{"$f":"D23","v":"Junio"},12.63,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["H","Metsulfuron Metil",{"$f":"+\"USD/\"&LEFT(C8,2)","v":"USD/kg"},{"$f":"D24","v":"Junio"},48.4,0.29039999999999999,null,0.29039999999999999,null,0.29039999999999999,0.29039999999999999,null,0.29039999999999999,0.29039999999999999,null,null,0.29039999999999999,null,0.29039999999999999,0.29039999999999999,0.29039999999999999,0.29039999999999999,null,null,0.29039999999999999,0.29039999999999999,null,0.29039999999999999,0.29039999999999999,0.29039999999999999,0.29039999999999999,0.29040000000000005]
["H","2 4 D Ester 100%","USD/lt",{"$f":"D25","v":"Junio"},7.2,4.4640000000000004,null,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,null,null,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4640000000000004,null,null,4.4640000000000004,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4639999999999995]
["H","Glifosato","USD/lt",{"$f":"D26","v":"Junio"},12.5,20.625,null,20.625,null,20.625,20.625,null,20.625,20.625,null,null,20.625,null,20.625,20.625,20.625,20.625,null,null,20.625,20.625,null,20.625,20.625,20.625,20.625,20.624999999999993]
["S","Semilla","USD/kg",{"$f":"D27","v":"Junio"},0.57999999999999996,81.199999999999989,null,52.199999999999996,null,66.699999999999989,57.999999999999993,null,57.999999999999993,63.8,null,null,66.699999999999989,null,66.699999999999989,56.26,75.399999999999991,56.26,null,null,60.9,81.199999999999989,null,78.3,75.399999999999991,72.5,69.599999999999994,63.285094759129606]
["Cu","Curasem. Chucaro","USD/kg","Junio",81.92,17.203199999999999,null,17.203199999999999,null,17.203199999999999,17.203199999999999,null,17.203199999999999,17.203199999999999,null,null,17.203199999999999,null,17.203199999999999,17.203199999999999,17.203199999999999,17.203199999999999,null,null,17.203199999999999,17.203199999999999,null,17.203199999999999,17.203199999999999,17.203199999999999,17.203199999999999,17.203199999999999]
["Fe","Urea","USD/kg","Junio",0.95,28.958153374433966,null,58.18221417618534,null,90.534569628498616,88.595595739717623,null,103.71860013304251,155.93671942732237,null,null,81.7464780525343,null,93.944545095772526,25.131183634401779,1.259782608695651,70.763261734460443,null,null,50.195356408029198,30.843281577836589,null,56.833251593446548,53.554767292412009,10.024375641473616,159.09609765686676,87.297630762912959]
["Fe","Fosfato diamónico","USD/kg","Junio",1.4,115.221395536695,null,40.744064675315464,null,49.819192399226012,72.394054918166319,null,155.83589561736781,102.97220356698797,null,null,77.271756123460989,null,92.113987596089132,31.960712126051483,52.5,57.046365699089577,null,null,58.402797196575037,52.414373092940181,null,66.431101485239651,51.40434284576785,48.81483763922234,92.038213113372024,73.790268978978332]
["He","Banvel","USD/lt","Junio",10.6,0,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","Junio",24,0,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","Junio",39.58,15.832000000000001,null,15.832000000000001,null,15.832000000000001,15.832000000000001,null,15.832000000000001,15.832000000000001,null,null,15.832000000000001,null,15.832000000000001,15.832000000000001,15.832000000000001,15.832000000000001,null,null,15.832000000000001,15.832000000000001,null,15.832000000000001,15.832000000000001,15.832000000000001,15.832000000000001,15.832000000000003]
["Ins","Karate Zeon 5%","USD/lt","Junio",55.89,1.3972500000000001,null,1.3972500000000001,null,1.3972500000000001,1.3972500000000001,null,1.3972500000000001,1.3972500000000001,null,null,1.3972500000000001,null,1.3972500000000001,1.3972500000000001,1.3972500000000001,1.3972500000000001,null,null,1.3972500000000001,1.3972500000000001,null,1.3972500000000001,1.3972500000000001,1.3972500000000001,1.3972500000000001,1.3972500000000003]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C19,2)","v":"USD/mm"},{"$f":"D35","v":"Junio"},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","Junio",46.32,{"$f":"$E$37","v":46.32},null,{"$f":"$E$37","v":46.32},null,{"$f":"$E$37","v":46.32},{"$f":"$E$37","v":46.32},null,{"$f":"$E$37","v":46.32},{"$f":"$E$37","v":46.32},null,null,{"$f":"$E$37","v":46.32},null,{"$f":"$E$37","v":46.32},{"$f":"$E$37","v":46.32},{"$f":"$E$37","v":46.32},{"$f":"$E$37","v":46.32},null,null,{"$f":"$E$37","v":46.32},{"$f":"$E$37","v":46.32},null,{"$f":"$E$37","v":46.32},{"$f":"$E$37","v":46.32},{"$f":"$E$37","v":46.32},{"$f":"$E$37","v":46.32},{"$f":"$E$37","v":46.32}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$AC$10","v":8015.3528018846664}]
["Co","Cosecha en USD","USD/Unidad",null,"-",{"$f":"F38*(1+$E$155)/$E$150","v":77.158106367073685},null,{"$f":"H38*(1+$E$155)/$E$150","v":77.158106367073685},null,{"$f":"J38*(1+$E$155)/$E$150","v":77.158106367073685},{"$f":"K38*(1+$E$155)/$E$150","v":77.158106367073685},null,{"$f":"M38*(1+$E$155)/$E$150","v":77.158106367073685},{"$f":"N38*(1+$E$155)/$E$150","v":77.158106367073685},null,null,{"$f":"Q38*(1+$E$155)/$E$150","v":77.158106367073685},null,{"$f":"S38*(1+$E$155)/$E$150","v":77.158106367073685},{"$f":"T38*(1+$E$155)/$E$150","v":77.158106367073685},{"$f":"U38*(1+$E$155)/$E$150","v":77.158106367073685},{"$f":"V38*(1+$E$155)/$E$150","v":77.158106367073685},null,null,{"$f":"Y38*(1+$E$155)/$E$150","v":77.158106367073685},{"$f":"Z38*(1+$E$155)/$E$150","v":77.158106367073685},null,{"$f":"AB38*(1+$E$155)/$E$150","v":77.158106367073685},{"$f":"AC38*(1+$E$155)/$E$150","v":77.158106367073685},{"$f":"AD38*(1+$E$155)/$E$150","v":77.158106367073685},{"$f":"AE38*(1+$E$155)/$E$150","v":77.158106367073685},{"$f":"AF38*(1+$E$155)/$E$150","v":77.158106367073685}]
[null,"Costos directos","USD/ha",null,null,{"$f":"SUM(F39,F22:F37)","v":438.15950527820263},null,{"$f":"SUM(H39,H22:H37)","v":363.90623521857452},null,{"$f":"SUM(J39,J22:J37)","v":419.83371839479827},{"$f":"SUM(K39,K22:K37)","v":431.76960702495762},null,{"$f":"SUM(M39,M22:M37)","v":530.33445211748403},{"$f":"SUM(N39,N22:N37)","v":535.48887936138397},null,null,{"$f":"SUM(Q39,Q22:Q37)","v":438.49819054306897},null,{"$f":"SUM(S39,S22:S37)","v":465.53848905893534},{"$f":"SUM(T39,T22:T37)","v":326.13185212752694},{"$f":"SUM(U39,U22:U37)","v":341.93973897576933},{"$f":"SUM(V39,V22:V37)","v":396.84958380062369},null,null,{"$f":"SUM(Y39,Y22:Y37)","v":382.27810997167791},{"$f":"SUM(Z39,Z22:Z37)","v":377.23761103785046},null,{"$f":"SUM(AB39,AB22:AB37)","v":414.34430944575985},{"$f":"SUM(AC39,AC22:AC37)","v":393.1390665052536},{"$f":"SUM(AD39,AD22:AD37)","v":344.11916964776964},{"$f":"SUM(AE39,AE22:AE37)","v":533.51426713731246},{"$f":"SUM(AF39,AF22:AF37)","v":437.01208643575495}]
[]
[null,"Opciones avanzadas SOJA 2ª (completado por el usuario)",{"$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'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419},{"$f":"+'Opciones Avanzadas'!$E13","v":75.669135567660419}]
[null,"Cosecha","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685},{"$f":"+'Opciones Avanzadas'!$E14","v":77.158106367073685}]
[null,"Herbicida","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993},{"$f":"+'Opciones Avanzadas'!$E15","v":25.379399999999993}]
[null,"Fertilizantes","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131},{"$f":"+'Opciones Avanzadas'!$E16","v":161.08789974189131}]
[null,"Insecticidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003},{"$f":"+'Opciones Avanzadas'!$E17","v":1.3972500000000003}]
[null,"Fungicidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003},{"$f":"+'Opciones Avanzadas'!$E18","v":15.832000000000003}]
[null,"Curasemillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999},{"$f":"+'Opciones Avanzadas'!$E19","v":17.203199999999999}]
[null,"Semillas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606},{"$f":"+'Opciones Avanzadas'!$E20","v":63.285094759129606}]
[null,"Total","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495},{"$f":"+'Opciones Avanzadas'!$E21","v":437.01208643575495}]
[]
[null,"Gastos comerciales (Por tonelada)",{"$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","Abril","-",{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287}]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D54","v":"Abril"},{"$f":"+VLOOKUP(30,Listas!$AE$21:$AF$135,2,FALSE)","v":1172.52},{"$f":"+E55","v":1172.52},{"$f":"+F55","v":1172.52},{"$f":"+G55","v":1172.52},{"$f":"+H55","v":1172.52},{"$f":"+I55","v":1172.52},{"$f":"+J55","v":1172.52},{"$f":"+K55","v":1172.52},{"$f":"+L55","v":1172.52},{"$f":"+M55","v":1172.52},{"$f":"+N55","v":1172.52},{"$f":"+O55","v":1172.52},{"$f":"+P55","v":1172.52},{"$f":"+Q55","v":1172.52},{"$f":"+R55","v":1172.52},{"$f":"+S55","v":1172.52},{"$f":"+T55","v":1172.52},{"$f":"+U55","v":1172.52},{"$f":"+V55","v":1172.52},{"$f":"+W55","v":1172.52},{"$f":"+X55","v":1172.52},{"$f":"+Y55","v":1172.52},{"$f":"+Z55","v":1172.52},{"$f":"+AA55","v":1172.52},{"$f":"+AB55","v":1172.52},{"$f":"+AC55","v":1172.52},{"$f":"+AD55","v":1172.52},{"$f":"+AE55","v":1172.52}]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$157)*(F54+F55)/$E$150","v":35.470841703454845},null,{"$f":"0.95*(1+$E$157)*(H54+H55)/$E$150","v":35.470841703454845},35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845,35.470841703454845]
[null,"Paritaria","USD/tn","Junio",3.4,{"$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$147*$E58","v":1.4425000000000001},null,{"$f":"$E$147*$E58","v":1.4425000000000001},1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001,1.4425000000000001]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F56:F58)","v":40.313341703454846},null,{"$f":"SUM(H56:H58)","v":40.313341703454846},40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,40.313341703454846,{"$f":"SUM(AF56:AF58)","v":40.313341703454846}]
[]
[null,"Planteo Tecnico (Por Ha)",{"$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$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239},{"$f":"+'Calculadora BCCBA'!$M$7","v":26.423685078451239}]
[null,"Participación Provincial","Porcentaje",null,"-",1.7420493608471745E-3,null,1.1861965783136147E-2,null,3.3504257989738773E-2,5.3038517761857987E-2,null,4.6999343242872783E-2,0.20124910810938257,null,null,5.2593771948485218E-2,null,0.13884261563461733,5.7819049098089104E-2,7.3519337042211716E-3,8.1169320038572759E-2,null,null,0.13106913530349953,3.4817501001796801E-3,null,4.9694306254038166E-2,2.0620945464534697E-2,1.236140206081106E-2,9.3128737114491753E-2,"-"]
[null,"Pulverización terrestre","Cantidad","Junio",2,{"$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":"Junio"},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":"Junio"},1.65,1.65,null,1.65,null,1.65,1.65,null,1.65,1.65,null,null,1.65,null,1.65,1.65,1.65,1.65,null,null,1.65,1.65,null,1.65,1.65,1.65,1.65,{"$f":"SUMPRODUCT(F66:AE66,$F$63:$AE$63)","v":1.6442715447994705}]
[null,"Authority","lt/ha",{"$f":"D71","v":"Junio"},0.4,{"$f":"$E67","v":0.4},null,{"$f":"$E67","v":0.4},null,{"$f":"$E67","v":0.4},0.4,null,{"$f":"$E67","v":0.4},0.4,null,null,{"$f":"$E67","v":0.4},null,{"$f":"$E67","v":0.4},0.4,0.4,0.4,null,null,{"$f":"$E67","v":0.4},0.4,null,{"$f":"$E67","v":0.4},0.4,0.4,0.4,0.4]
[null,"Dual Gold","lt/ha",{"$f":"D72","v":"Junio"},1.2,{"$f":"$E68","v":1.2},null,{"$f":"$E68","v":1.2},null,1.2,1.2,null,1.2,1.2,null,null,{"$f":"$E68","v":1.2},null,1.2,1.2,1.2,1.2,null,null,1.2,1.2,null,1.2,1.2,1.2,1.2,1.2]
[null,"COMMAND 36 CS","lt/ha",{"$f":"D73","v":"Junio"},0,{"$f":"$E69","v":0},null,{"$f":"$E69","v":0},null,0,0,null,0,0,null,null,{"$f":"$E69","v":0},null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Semilla RR","kg/ha",{"$f":"D66","v":"Junio"},80,80,null,80,null,80,80,null,80,80,null,null,80,null,80,80,80,80,null,null,80,80,null,80,80,80,80,{"$f":"SUMPRODUCT(F70:AE70,$F$63:$AE$63)","v":79.722256717550067}]
[null,"Inoculante + Fungicida","c/50 kg",{"$f":"D70","v":"Junio"},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,"Roundup control max","kg/ha",{"$f":"D67","v":"Junio"},1.1000000000000001,1.1000000000000001,null,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,null,null,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,1.1000000000000001,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[null,"Coragen","kg/ha",{"$f":"D72","v":"Junio"},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","Junio",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","Junio",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$2","v":"PROVINCIA"}]
["L","Pulverización terrestre","Cantidad","Junio",6.3,{"$f":"$E79*F64","v":12.6},null,{"$f":"$E79*H64","v":12.6},null,{"$f":"$E79*J64","v":12.6},12.6,null,{"$f":"$E79*M64","v":12.6},12.6,null,null,{"$f":"$E79*Q64","v":12.6},null,{"$f":"$E79*S64","v":12.6},12.6,12.6,12.6,null,null,{"$f":"$E79*Y64","v":12.6},12.6,null,{"$f":"$E79*AB64","v":12.6},12.6,12.6,12.6,12.556255433014137]
["L","Pulverización aerea","Cantidad",{"$f":"D79","v":"Junio"},12.6,25.2,null,25.2,null,25.2,25.2,null,25.2,25.2,null,null,25.2,null,25.2,25.2,25.2,25.2,null,null,25.2,25.2,null,25.2,25.2,25.2,25.2,25.112510866028273]
["He","Glifosato","lt/ha",{"$f":"D80","v":"Junio"},12.5,20.625,null,20.625,null,20.625,20.625,null,20.625,20.625,null,null,20.625,null,20.625,20.625,20.625,20.625,null,null,20.625,20.625,null,20.625,20.625,20.625,20.625,20.553394309993379]
["He","Authority","lt/ha",{"$f":"D86","v":"Junio"},35,14,null,14,null,14,14,null,14,14,null,null,14,null,14,14,14,14,null,null,14,14,null,14,14,14,14,14]
["He","Dual Gold","lt/ha",{"$f":"D87","v":"Junio"},13.9,16.68,null,16.68,null,16.68,16.68,null,16.68,16.68,null,null,16.68,null,16.68,16.68,16.68,16.68,null,null,16.68,16.68,null,16.68,16.68,16.68,16.68,16.68]
["He","COMMAND 36 CS","lt/ha",{"$f":"D88","v":"Junio"},12.32,0,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]
["Se","Semilla RR","lt/ha",{"$f":"D81","v":"Junio"},0.8,64,null,64,null,64,64,null,64,64,null,null,64,null,64,64,64,64,null,null,64,64,null,64,64,64,64,63.777805374040057]
["Cu","Inoculante + Fungicida","kg/ha",{"$f":"D85","v":"Junio"},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","Roundup control max","lt/ha",{"$f":"D82","v":"Junio"},18.66,20.526000000000003,null,20.526000000000003,null,20.526000000000003,20.526000000000003,null,20.526000000000003,20.526000000000003,null,null,20.526000000000003,null,20.526000000000003,20.526000000000003,20.526000000000003,20.526000000000003,null,null,20.526000000000003,20.526000000000003,null,20.526000000000003,20.526000000000003,20.526000000000003,20.526000000000003,20.526000000000003]
["Ins","Coragen","kg/ha",{"$f":"D87","v":"Junio"},235,7.05,null,7.05,null,7.05,7.05,null,7.05,7.05,null,null,7.05,null,7.05,7.05,7.05,7.05,null,null,7.05,7.05,null,7.05,7.05,7.05,7.05,7.05]
["Ins","Engeo","b 200 gr",{"$f":"D88","v":"Junio"},49.94,9.9879999999999995,null,9.9879999999999995,null,9.9879999999999995,9.9879999999999995,null,9.9879999999999995,9.9879999999999995,null,null,9.9879999999999995,null,9.9879999999999995,9.9879999999999995,9.9879999999999995,9.9879999999999995,null,null,9.9879999999999995,9.9879999999999995,null,9.9879999999999995,9.9879999999999995,9.9879999999999995,9.9879999999999995,9.9879999999999995]
["Fu","Opera","kg/ha",{"$f":"D89","v":"Junio"},22.5,11.25,null,11.25,null,11.25,11.25,null,11.25,11.25,null,null,11.25,null,11.25,11.25,11.25,11.25,null,null,11.25,11.25,null,11.25,11.25,11.25,11.25,11.25]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C76,2)","v":"USD/mm"},"Junio",1,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["L","Siembra","USD/Unidad","Junio",46.3,{"$f":"$E92","v":46.3},null,{"$f":"$E92","v":46.3},null,{"$f":"$E92","v":46.3},{"$f":"$E92","v":46.3},null,{"$f":"$E92","v":46.3},{"$f":"$E92","v":46.3},null,null,{"$f":"$E92","v":46.3},null,{"$f":"$E92","v":46.3},{"$f":"$E92","v":46.3},{"$f":"$E92","v":46.3},{"$f":"$E92","v":46.3},null,null,{"$f":"$E92","v":46.3},{"$f":"$E92","v":46.3},null,{"$f":"$E92","v":46.3},{"$f":"$E92","v":46.3},{"$f":"$E92","v":46.3},{"$f":"$E92","v":46.3},{"$f":"$E92","v":46.3}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$AC$10","v":8015.3528018846664},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783},{"$f":"+Listas!$Z$10","v":10556.705391610783}]
["Co","Cosecha en USD","USD/Unidad",null,"-",{"$f":"F93*(1+$E$156)/$E$153","v":55.224698805319427},null,{"$f":"H93*(1+$E$156)/$E$153","v":72.734275089066244},null,{"$f":"J93*(1+$E$156)/$E$153","v":72.734275089066244},{"$f":"K93*(1+$E$156)/$E$153","v":72.734275089066244},null,{"$f":"M93*(1+$E$156)/$E$153","v":72.734275089066244},{"$f":"N93*(1+$E$156)/$E$153","v":72.734275089066244},null,null,{"$f":"Q93*(1+$E$156)/$E$153","v":72.734275089066244},null,{"$f":"S93*(1+$E$156)/$E$153","v":72.734275089066244},{"$f":"T93*(1+$E$156)/$E$153","v":72.734275089066244},{"$f":"U93*(1+$E$156)/$E$153","v":72.734275089066244},{"$f":"V93*(1+$E$156)/$E$153","v":72.734275089066244},null,null,{"$f":"Y93*(1+$E$156)/$E$153","v":72.734275089066244},{"$f":"Z93*(1+$E$156)/$E$153","v":72.734275089066244},null,{"$f":"AB93*(1+$E$156)/$E$153","v":72.734275089066244},{"$f":"AC93*(1+$E$156)/$E$153","v":72.734275089066244},{"$f":"AD93*(1+$E$156)/$E$153","v":72.734275089066244},{"$f":"AE93*(1+$E$156)/$E$153","v":72.734275089066244},{"$f":"AF93*(1+$E$156)/$E$153","v":72.734275089066244}]
[null,"Costos directos","USD/ha",null,null,{"$f":"SUM(F94,F79:F92)","v":309.36369880531942},null,{"$f":"SUM(H94,H79:H92)","v":326.87327508906623},null,{"$f":"SUM(J94,J79:J92)","v":326.87327508906623},{"$f":"SUM(K94,K79:K92)","v":326.87327508906623},null,{"$f":"SUM(M94,M79:M92)","v":326.87327508906623},{"$f":"SUM(N94,N79:N92)","v":326.87327508906623},null,null,{"$f":"SUM(Q94,Q79:Q92)","v":326.87327508906623},null,{"$f":"SUM(S94,S79:S92)","v":326.87327508906623},{"$f":"SUM(T94,T79:T92)","v":326.87327508906623},{"$f":"SUM(U94,U79:U92)","v":326.87327508906623},{"$f":"SUM(V94,V79:V92)","v":326.87327508906623},null,null,{"$f":"SUM(Y94,Y79:Y92)","v":326.87327508906623},{"$f":"SUM(Z94,Z79:Z92)","v":326.87327508906623},null,{"$f":"SUM(AB94,AB79:AB92)","v":326.87327508906623},{"$f":"SUM(AC94,AC79:AC92)","v":326.87327508906623},{"$f":"SUM(AD94,AD79:AD92)","v":326.87327508906623},{"$f":"SUM(AE94,AE79:AE92)","v":326.87327508906623},{"$f":"SUM(AF94,AF79:AF92)","v":326.44824107214208}]
[{"$f":"30*12","v":360},{"$f":"+A96*A97","v":289440},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a"]
[804,"Opciones avanzadas SOJA 2ª (completado por el usuario)",{"$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'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414},{"$f":"+'Opciones Avanzadas'!$D13","v":83.968766299042414}]
[null,"Cosecha","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244},{"$f":"+'Opciones Avanzadas'!$D14","v":72.734275089066244}]
[null,"Herbicida","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382},{"$f":"+'Opciones Avanzadas'!$D15","v":71.759394309993382}]
[null,"Fertilizantes","USD/ha",null,"-",{"$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'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038},{"$f":"+'Opciones Avanzadas'!$D17","v":17.038}]
[null,"Fungicidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25},{"$f":"+'Opciones Avanzadas'!$D18","v":11.25}]
[null,"Curasemillas","USD/ha",null,"-",{"$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'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057},{"$f":"+'Opciones Avanzadas'!$D20","v":63.777805374040057}]
[null,"Total","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208},{"$f":"+'Opciones Avanzadas'!$D21","v":326.44824107214208}]
[]
[null,"Gastos Comerciales (Por Tn)",{"$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","2021-04-01","-",{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+AF109/E153","v":18.357040203011859}]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D109","v":"2021-04-01"},{"$f":"+VLOOKUP(30,Listas!$AE$21:$AF$135,2,FALSE)","v":1172.52},{"$f":"+E110","v":1172.52},{"$f":"+F110","v":1172.52},1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$158)*(F109+F110)/$E$153","v":35.928105341701446},null,{"$f":"0.95*(1+$E$158)*(H109+H110)/$E$153","v":35.928105341701446},null,{"$f":"0.95*(1+$E$158)*(J109+J110)/$E$153","v":35.928105341701446},{"$f":"0.95*(1+$E$158)*(K109+K110)/$E$153","v":35.928105341701446},null,{"$f":"0.95*(1+$E$158)*(M109+M110)/$E$153","v":35.928105341701446},{"$f":"0.95*(1+$E$158)*(N109+N110)/$E$153","v":35.928105341701446},null,null,{"$f":"0.95*(1+$E$158)*(Q109+Q110)/$E$153","v":35.928105341701446},null,{"$f":"0.95*(1+$E$158)*(S109+S110)/$E$153","v":35.928105341701446},{"$f":"0.95*(1+$E$158)*(T109+T110)/$E$153","v":35.928105341701446},{"$f":"0.95*(1+$E$158)*(U109+U110)/$E$153","v":35.928105341701446},{"$f":"0.95*(1+$E$158)*(V109+V110)/$E$153","v":35.928105341701446},null,null,{"$f":"0.95*(1+$E$158)*(Y109+Y110)/$E$153","v":35.928105341701446},{"$f":"0.95*(1+$E$158)*(Z109+Z110)/$E$153","v":35.928105341701446},null,{"$f":"0.95*(1+$E$158)*(AB109+AB110)/$E$153","v":35.928105341701446},{"$f":"0.95*(1+$E$158)*(AC109+AC110)/$E$153","v":35.928105341701446},{"$f":"0.95*(1+$E$158)*(AD109+AD110)/$E$153","v":35.928105341701446},{"$f":"0.95*(1+$E$158)*(AE109+AE110)/$E$153","v":35.928105341701446},{"$f":"0.95*(1+$E$158)*(AF109+AF110)/$E$153","v":35.928105341701446}]
[null,"Paritaria","USD/tn","Junio",3.4,{"$f":"$E112","v":3.4},null,{"$f":"$E112","v":3.4},null,{"$f":"$E112","v":3.4},3.4,null,{"$f":"$E112","v":3.4},3.4,null,null,{"$f":"$E112","v":3.4},null,{"$f":"$E112","v":3.4},3.4,3.4,3.4,null,null,{"$f":"$E112","v":3.4},3.4,null,{"$f":"$E112","v":3.4},3.4,3.4,3.4,3.4]
[null,"Secado","USD/tn",{"$f":"D112","v":"Junio"},9,{"$f":"$E113","v":9},null,{"$f":"$E113","v":9},null,9,9,null,9,9,null,null,{"$f":"$E113","v":9},null,9,9,9,9,null,null,9,9,null,9,9,9,9,9]
[null,"Zarandeo","USD/tn",{"$f":"D113","v":"Junio"},2,{"$f":"$E114","v":2},null,{"$f":"$E114","v":2},null,2,2,null,2,2,null,null,{"$f":"$E114","v":2},null,2,2,2,2,null,null,2,2,null,2,2,2,2,2]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E115*$E$148","v":1.8375000000000001},null,{"$f":"$E115*$E$148","v":1.8375000000000001},null,{"$f":"$E115*$E$148","v":1.8375000000000001},{"$f":"$E115*$E$148","v":1.8375000000000001},null,{"$f":"$E115*$E$148","v":1.8375000000000001},{"$f":"$E115*$E$148","v":1.8375000000000001},null,null,{"$f":"$E115*$E$148","v":1.8375000000000001},null,{"$f":"$E115*$E$148","v":1.8375000000000001},{"$f":"$E115*$E$148","v":1.8375000000000001},{"$f":"$E115*$E$148","v":1.8375000000000001},{"$f":"$E115*$E$148","v":1.8375000000000001},null,null,{"$f":"$E115*$E$148","v":1.8375000000000001},{"$f":"$E115*$E$148","v":1.8375000000000001},null,{"$f":"$E115*$E$148","v":1.8375000000000001},{"$f":"$E115*$E$148","v":1.8375000000000001},{"$f":"$E115*$E$148","v":1.8375000000000001},{"$f":"$E115*$E$148","v":1.8375000000000001},{"$f":"$E115*$E$148","v":1.8375000000000001}]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F111:F115)","v":52.165605341701443},null,{"$f":"SUM(H111:H115)","v":52.165605341701443},null,{"$f":"SUM(J111:J115)","v":52.165605341701443},52.165605341701443,null,52.165605341701443,52.165605341701443,null,null,52.165605341701443,null,52.165605341701443,52.165605341701443,52.165605341701443,52.165605341701443,null,null,52.165605341701443,52.165605341701443,null,52.165605341701443,52.165605341701443,52.165605341701443,52.165605341701443,{"$f":"SUM(AF111:AF115)","v":52.165605341701443}]
[]
[null,"Costos Indirectos (Por Ha)",{"$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$2","v":"PROVINCIA"}]
[null,"Arrendamiento en qq","qq/ha","Abril","-",{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5}]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D119","v":"Abril"},{"$f":"$E$148","v":367.5},{"$f":"$E$120*F119/10","v":422.625},null,{"$f":"$E$120*H119/10","v":422.625},null,{"$f":"$E$120*J119/10","v":422.625},{"$f":"$E$120*K119/10","v":422.625},null,{"$f":"$E$120*M119/10","v":422.625},{"$f":"$E$120*N119/10","v":422.625},null,null,{"$f":"$E$120*Q119/10","v":422.625},null,{"$f":"$E$120*S119/10","v":422.625},{"$f":"$E$120*T119/10","v":422.625},{"$f":"$E$120*U119/10","v":422.625},{"$f":"$E$120*V119/10","v":422.625},null,null,{"$f":"$E$120*Y119/10","v":422.625},{"$f":"$E$120*Z119/10","v":422.625},null,{"$f":"$E$120*AB119/10","v":422.625},{"$f":"$E$120*AC119/10","v":422.625},{"$f":"$E$120*AD119/10","v":422.625},{"$f":"$E$120*AE119/10","v":422.625},{"$f":"$E$120*AF119/10","v":422.625}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha",null,{"$f":"'Soja 1ª'!E70*1.3","v":15.990000000000002},{"$f":"$E121","v":15.990000000000002},null,{"$f":"$E121","v":15.990000000000002},null,{"$f":"$E121","v":15.990000000000002},{"$f":"$E121","v":15.990000000000002},null,{"$f":"$E121","v":15.990000000000002},{"$f":"$E121","v":15.990000000000002},null,null,{"$f":"$E121","v":15.990000000000002},null,{"$f":"$E121","v":15.990000000000002},15.990000000000002,15.990000000000002,15.990000000000002,null,null,{"$f":"$E121","v":15.990000000000002},{"$f":"$E121","v":15.990000000000002},null,{"$f":"$E121","v":15.990000000000002},15.990000000000002,15.990000000000002,15.990000000000002,15.990000000000002]
[null,"Personal (Salarios)","USD/ha","Noviembre",64.458232307896765,{"$f":"$E122","v":64.458232307896765},null,{"$f":"$E122","v":64.458232307896765},null,{"$f":"$E122","v":64.458232307896765},{"$f":"$E122","v":64.458232307896765},null,{"$f":"$E122","v":64.458232307896765},{"$f":"$E122","v":64.458232307896765},null,null,{"$f":"$E122","v":64.458232307896765},null,64.458232307896765,64.458232307896765,64.458232307896765,64.458232307896765,null,null,{"$f":"$E122","v":64.458232307896765},{"$f":"$E122","v":64.458232307896765},null,64.458232307896765,64.458232307896765,64.458232307896765,64.458232307896765,64.458232307896765]
[null,"Asesoramiento Técnico","USD/ha",null,0.01,{"$f":"$E$123*F167","v":18.302849739710169},null,{"$f":"$E$123*H167","v":18.302849739710169},null,{"$f":"$E$123*J167","v":18.302849739710169},{"$f":"$E$123*K167","v":18.302849739710169},null,{"$f":"$E$123*M167","v":18.302849739710169},{"$f":"$E$123*N167","v":18.302849739710169},null,null,{"$f":"$E$123*Q167","v":18.302849739710169},null,{"$f":"$E$123*S167","v":18.302849739710169},{"$f":"$E$123*T167","v":18.302849739710169},{"$f":"$E$123*U167","v":18.302849739710169},{"$f":"$E$123*V167","v":18.302849739710169},null,null,{"$f":"$E$123*Y167","v":18.302849739710169},{"$f":"$E$123*Z167","v":18.302849739710169},null,{"$f":"$E$123*AB167","v":18.302849739710169},{"$f":"$E$123*AC167","v":18.302849739710169},{"$f":"$E$123*AD167","v":18.302849739710169},{"$f":"$E$123*AE167","v":18.302849739710169},{"$f":"$E$123*AF167","v":18.302849739710169}]
[null,"Asesoramiento Contable","USD/ha",null,{"$f":"'Soja 1ª'!E73*1.3","v":7.8000000000000007},{"$f":"$E124","v":7.8000000000000007},null,{"$f":"$E124","v":7.8000000000000007},null,{"$f":"$E124","v":7.8000000000000007},7.8000000000000007,null,{"$f":"$E124","v":7.8000000000000007},7.8000000000000007,null,null,{"$f":"$E124","v":7.8000000000000007},null,{"$f":"$E124","v":7.8000000000000007},7.8000000000000007,7.8000000000000007,7.8000000000000007,null,null,{"$f":"$E124","v":7.8000000000000007},7.8000000000000007,null,{"$f":"$E124","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,{"$f":"+SUM(F120:F130)","v":538.14608204760691},null,{"$f":"+SUM(H120:H130)","v":538.14608204760691},null,538.14608204760691,538.14608204760691,null,538.14608204760691,538.14608204760691,null,null,538.14608204760691,null,538.14608204760691,538.14608204760691,538.14608204760691,538.14608204760691,null,null,538.14608204760691,538.14608204760691,null,538.14608204760691,538.14608204760691,538.14608204760691,538.14608204760691,538.14608204760691]
[]
[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(F172<0,0,$E$134*F172)","v":81.232823940501774},null,{"$f":"IF(H172<0,0,$E$134*H172)","v":81.232823940501774},null,81.232823940501774,81.232823940501774,null,81.232823940501774,81.232823940501774,null,null,81.232823940501774,null,81.232823940501774,81.232823940501774,81.232823940501774,81.232823940501774,null,null,81.232823940501774,81.232823940501774,null,81.232823940501774,81.232823940501774,81.232823940501774,81.232823940501774,81.232823940501774]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$137/2*(F167+F168+F169+F171)*0.4","v":8.1355052835368671},null,{"$f":"$E$137/2*(H167+H168+H169+H171)*0.4","v":8.1355052835368671},null,{"$f":"$E$137/2*(J167+J168+J169+J171)*0.4","v":8.1355052835368671},{"$f":"$E$137/2*(K167+K168+K169+K171)*0.4","v":8.1355052835368671},null,{"$f":"$E$137/2*(M167+M168+M169+M171)*0.4","v":8.1355052835368671},{"$f":"$E$137/2*(N167+N168+N169+N171)*0.4","v":8.1355052835368671},null,null,{"$f":"$E$137/2*(Q167+Q168+Q169+Q171)*0.4","v":8.1355052835368671},null,{"$f":"$E$137/2*(S167+S168+S169+S171)*0.4","v":8.1355052835368671},{"$f":"$E$137/2*(T167+T168+T169+T171)*0.4","v":8.1355052835368671},{"$f":"$E$137/2*(U167+U168+U169+U171)*0.4","v":8.1355052835368671},{"$f":"$E$137/2*(V167+V168+V169+V171)*0.4","v":8.1355052835368671},null,null,{"$f":"$E$137/2*(Y167+Y168+Y169+Y171)*0.4","v":8.1355052835368671},{"$f":"$E$137/2*(Z167+Z168+Z169+Z171)*0.4","v":8.1355052835368671},null,{"$f":"$E$137/2*(AB167+AB168+AB169+AB171)*0.4","v":8.1355052835368671},{"$f":"$E$137/2*(AC167+AC168+AC169+AC171)*0.4","v":8.1355052835368671},{"$f":"$E$137/2*(AD167+AD168+AD169+AD171)*0.4","v":8.1355052835368671},{"$f":"$E$137/2*(AE167+AE168+AE169+AE171)*0.4","v":8.1355052835368671},{"$f":"$E$137/2*(AF167+AF168+AF169+AF171)*0.4","v":8.1355052835368671}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$138*F167","v":21.963419687652202},null,{"$f":"$E$138*H167","v":21.963419687652202},null,{"$f":"$E$138*J167","v":21.963419687652202},{"$f":"$E$138*K167","v":21.963419687652202},null,{"$f":"$E$138*M167","v":21.963419687652202},{"$f":"$E$138*N167","v":21.963419687652202},null,null,{"$f":"$E$138*Q167","v":21.963419687652202},null,{"$f":"$E$138*S167","v":21.963419687652202},{"$f":"$E$138*T167","v":21.963419687652202},{"$f":"$E$138*U167","v":21.963419687652202},{"$f":"$E$138*V167","v":21.963419687652202},null,null,{"$f":"$E$138*Y167","v":21.963419687652202},{"$f":"$E$138*Z167","v":21.963419687652202},null,{"$f":"$E$138*AB167","v":21.963419687652202},{"$f":"$E$138*AC167","v":21.963419687652202},{"$f":"$E$138*AD167","v":21.963419687652202},{"$f":"$E$138*AE167","v":21.963419687652202},{"$f":"$E$138*AF167","v":21.963419687652202}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F134:F144)","v":111.33174891169085},null,{"$f":"+SUM(H134:H144)","v":111.33174891169085},null,111.33174891169085,111.33174891169085,null,111.33174891169085,111.33174891169085,null,null,111.33174891169085,null,111.33174891169085,111.33174891169085,111.33174891169085,111.33174891169085,null,null,111.33174891169085,111.33174891169085,null,111.33174891169085,111.33174891169085,111.33174891169085,111.33174891169085,{"$f":"+SUM(AF134:AF144)","v":111.33174891169085}]
[]
[null,"Precio trigo cosecha USD/tn",null,null,{"$f":"+Listas!C29","v":288.5}]
[null,"Precio cosecha Soja USD/tn",null,null,{"$f":"+Listas!B29","v":367.5}]
[null,"Dólar siembra Trigo",null,"Junio",122.74]
[null,"Dólar Cosecha Trigo",null,null,{"$f":"+'Calculadora BCCBA'!C18","v":191}]
[null,"Dólar Promedio Trigo",null,null,{"$f":"AVERAGE(E149:E150)","v":156.87}]
[null,"Dólar siembra Soja",null,"Julio",179.6]
[null,"Dólar Cosecha Soja",null,null,{"$f":"+'Calculadora BCCBA'!C19","v":238.5}]
[null,"Dólar Promedio Soja",null,"-",{"$f":"+AVERAGE(E152:E153)","v":209.05}]
[null,"Inflación esperada hasta dato FACMA trigo de esta campaña",null,"Abril",0.83862129096125204]
[null,"Inflación esperada hasta dato FACMA soja de esta campaña",null,"Abril",0.64323280467102306]
[null,"Inflación esp. desde FECOTAC hasta diciembre",null,"Junio",0.2848]
[null,"Inflación esp. desde FECOTAC hasta mayo",null,"Junio",0.625]
[null,"Tasa de interes del costo de oportunidad",null,"Abril",0.05]
[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":29.78213335660082},null,{"$f":"H3","v":29.78213335660082},null,{"$f":"J3","v":29.78213335660082},{"$f":"K3","v":29.78213335660082},null,{"$f":"M3","v":29.78213335660082},{"$f":"N3","v":29.78213335660082},null,null,{"$f":"Q3","v":29.78213335660082},null,{"$f":"S3","v":29.78213335660082},{"$f":"T3","v":29.78213335660082},{"$f":"U3","v":29.78213335660082},{"$f":"V3","v":29.78213335660082},null,null,{"$f":"Y3","v":29.78213335660082},{"$f":"Z3","v":29.78213335660082},null,{"$f":"AB3","v":29.78213335660082},{"$f":"AC3","v":29.78213335660082},{"$f":"AD3","v":29.78213335660082},{"$f":"AE3","v":29.78213335660082},{"$f":"AF3","v":29.78213335660082}]
[null,"Rendimiento Soja",null,"qq/ha",null,{"$f":"F62","v":26.423685078451239},null,{"$f":"H62","v":26.423685078451239},null,{"$f":"J62","v":26.423685078451239},{"$f":"K62","v":26.423685078451239},null,{"$f":"M62","v":26.423685078451239},{"$f":"N62","v":26.423685078451239},null,null,{"$f":"Q62","v":26.423685078451239},null,{"$f":"S62","v":26.423685078451239},{"$f":"T62","v":26.423685078451239},{"$f":"U62","v":26.423685078451239},{"$f":"V62","v":26.423685078451239},null,null,{"$f":"Y62","v":26.423685078451239},{"$f":"Z62","v":26.423685078451239},null,{"$f":"AB62","v":26.423685078451239},{"$f":"AC62","v":26.423685078451239},{"$f":"AD62","v":26.423685078451239},{"$f":"AE62","v":26.423685078451239},{"$f":"AF62","v":26.423685078451239}]
[null,"Precio Trigo",null,"USD/qq",null,{"$f":"IF(F163=0,\"\",$E$147)","v":288.5},"",288.5,"",288.5,288.5,"",288.5,288.5,"","",288.5,"",288.5,288.5,288.5,288.5,"","",288.5,288.5,"",288.5,288.5,288.5,288.5,288.5]
[null,"Precio Soja",null,"USD/qq",null,{"$f":"IF(F163=0,\"\",$E$148)","v":367.5},"",367.5,"",367.5,367.5,"",367.5,367.5,"","",367.5,"",367.5,367.5,367.5,367.5,"","",367.5,367.5,"",367.5,367.5,367.5,367.5,367.5]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F163=0,\"\",(F165*F163+F164*F166)/10)","v":1830.2849739710168},{"$f":"IF(G163=0,\"\",(G165*G163+G164*G166)/10)","v":""},1830.2849739710168,"",1830.2849739710168,1830.2849739710168,"",1830.2849739710168,1830.2849739710168,"","",1830.2849739710168,"",1830.2849739710168,1830.2849739710168,1830.2849739710168,1830.2849739710168,"","",1830.2849739710168,1830.2849739710168,"",1830.2849739710168,1830.2849739710168,1830.2849739710168,1830.2849739710168,{"$f":"IF(AF163=0,\"\",(AF165*AF163+AF164*AF166)/10)","v":1830.2849739710168}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F163=0,\"\",F106+F51)","v":763.46032750789709},"",763.46032750789709,"",763.46032750789709,763.46032750789709,"",763.46032750789709,763.46032750789709,"","",763.46032750789709,"",763.46032750789709,763.46032750789709,763.46032750789709,763.46032750789709,"","",763.46032750789709,763.46032750789709,"",763.46032750789709,763.46032750789709,763.46032750789709,763.46032750789709,763.46032750789709]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F163=0,\"\",(F163*F59+F116*F164)/10)","v":257.90248461384022},"",257.90248461384022,"",257.90248461384022,257.90248461384022,"",257.90248461384022,257.90248461384022,"","",257.90248461384022,"",257.90248461384022,257.90248461384022,257.90248461384022,257.90248461384022,"","",257.90248461384022,257.90248461384022,"",257.90248461384022,257.90248461384022,257.90248461384022,257.90248461384022,257.90248461384022]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F163=0,\"\",F167-F168-F169)","v":808.92216184927952},"",808.92216184927952,"",808.92216184927952,808.92216184927952,"",808.92216184927952,808.92216184927952,"","",808.92216184927952,"",808.92216184927952,808.92216184927952,808.92216184927952,808.92216184927952,"","",808.92216184927952,808.92216184927952,"",808.92216184927952,808.92216184927952,808.92216184927952,808.92216184927952,{"$f":"IF(AF163=0,\"\",AF167-AF168-AF169)","v":808.92216184927952}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F163=0,\"\",F131)","v":538.14608204760691},"",538.14608204760691,"",538.14608204760691,538.14608204760691,"",538.14608204760691,538.14608204760691,"","",538.14608204760691,"",538.14608204760691,538.14608204760691,538.14608204760691,538.14608204760691,"","",538.14608204760691,538.14608204760691,"",538.14608204760691,538.14608204760691,538.14608204760691,538.14608204760691,{"$f":"IF(AF163=0,\"\",AF131)","v":538.14608204760691}]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F163=0,\"\",F170-F171)","v":270.77607980167261},"",270.77607980167261,"",270.77607980167261,270.77607980167261,"",270.77607980167261,270.77607980167261,"","",270.77607980167261,"",270.77607980167261,270.77607980167261,270.77607980167261,270.77607980167261,"","",270.77607980167261,270.77607980167261,"",270.77607980167261,270.77607980167261,270.77607980167261,270.77607980167261,{"$f":"IF(AF163=0,\"\",AF170-AF171)","v":270.77607980167261}]
[null,"Impuestos",null,"USD/ha",null,{"$f":"IF(F163=0,\"\",F145)","v":111.33174891169085},"",111.33174891169085,"",111.33174891169085,111.33174891169085,"",111.33174891169085,111.33174891169085,"","",111.33174891169085,"",111.33174891169085,111.33174891169085,111.33174891169085,111.33174891169085,"","",111.33174891169085,111.33174891169085,"",111.33174891169085,111.33174891169085,111.33174891169085,111.33174891169085,{"$f":"IF(AF163=0,\"\",AF145)","v":111.33174891169085}]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F163=0,\"\",F172-F173)","v":159.44433088998176},"",159.44433088998176,"",159.44433088998176,159.44433088998176,"",159.44433088998176,159.44433088998176,"","",159.44433088998176,"",159.44433088998176,159.44433088998176,159.44433088998176,159.44433088998176,"","",159.44433088998176,159.44433088998176,"",159.44433088998176,159.44433088998176,159.44433088998176,159.44433088998176,{"$f":"IF(AF163=0,\"\",AF172-AF173)","v":159.44433088998176}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F163=0,\"\",$E$159*(F131+F40-F39))","v":44.957374047936788},"",41.244710544955389,"",44.041084703766572,44.637879135274545,"",49.566121389900857,49.823842752095857,"","",44.97430831118011,"",46.32632323697343,39.355991390403005,40.146385732815126,42.891877974057849,"","",42.163304282610561,41.91127933591919,"",43.766614256314654,42.706352109289348,40.255357266415139,49.725112140892286,44.900003105814406]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F163=0,\"\",F174-F175)","v":114.48695684204498},"",118.19962034502637,"",115.40324618621518,114.80645175470721,"",109.8782095000809,109.6204881378859,"","",114.47002257880165,"",113.11800765300833,120.08833949957875,119.29794515716662,116.55245291592391,"","",117.28102660737119,117.53305155406257,"",115.6777166336671,116.7379787806924,119.18897362356662,109.71921874908946,{"$f":"IF(AF163=0,\"\",AF174-AF175)","v":114.54432778416735}]
[null,"Inversión inicial",null,"USD/ha",null,{"$f":"IF(F163=0,\"\",F131+F51-F44)","v":898.00006211628806},"",898.00006211628806,"",898.00006211628806,898.00006211628806,"",898.00006211628806,898.00006211628806,"","",898.00006211628806,"",898.00006211628806,898.00006211628806,898.00006211628806,898.00006211628806,"","",898.00006211628806,898.00006211628806,"",898.00006211628806,898.00006211628806,898.00006211628806,898.00006211628806,898.00006211628806]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F163=0,\"\",F176/F177)","v":0.12749103443516163},"",0.13162540330617473,"",0.12851140111755455,0.12784681939124426,"",0.1223587994427689,0.12207180462721438,"","",0.12747217668229754,"",0.12596659223656037,0.13372865388958927,0.13284848207696218,0.12979114126256122,"","",0.13060247048422105,0.13088312185310563,"",0.12881704747442124,0.12999774020680993,0.13272713293880825,0.12218174962094956,{"$f":"IF(AF163=0,\"\",AF176/AF177)","v":0.12755492189413037}]
[null,null,null,null,{"$f":"+COUNTIF($F$178:$AF$178,\"<\"&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":"Opciones Avanzadas","index":6,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[[6,1,6,3],[8,1,8,3],[10,1,10,7]]}
[]
[]
[]
[]
[]
[]
[null,"Distancia al puerto (Km)",null,null,{"$f":"VLOOKUP('Calculadora BCCBA'!B1,Listas!$V$21:$W$47,2,FALSE)","v":280}]
[]
[null,"Arrendamiento (qq/ha)",null,null,{"$f":"VLOOKUP('Calculadora BCCBA'!B1,Listas!$AP$2:$AQ$19,2,FALSE)","v":11.5}]
[]
[null,"Planteo técnico (USD/ha)"]
[null,null,"Soja de 1ª","Soja de 2ª","Trigo","Maíz Temprano","Maíz Tardío","Sorgo"]
[null,"Servicios de labranza",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$1:$BX$10,2,FALSE)","v":96.531233985158138},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$23:$BX$32,2,FALSE)","v":83.968766299042414},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$12:$BX$21,2,FALSE)","v":75.669135567660419},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$34:$BX$43,2,FALSE)","v":69.400000000000006},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$45:$BX$54,2,FALSE)","v":69.400000000000006},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$56:$BX$65,2,FALSE)","v":75.81}]
[null,"Cosecha",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$1:$BX$10,3,FALSE)","v":86.801530206280674},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$23:$BX$32,3,FALSE)","v":72.734275089066244},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$12:$BX$21,3,FALSE)","v":77.158106367073685},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$34:$BX$43,3,FALSE)","v":118.51957421916629},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$45:$BX$54,3,FALSE)","v":108.4994491758987},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$56:$BX$65,3,FALSE)","v":69.247008075226688}]
[null,"Herbicida",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$1:$BX$10,4,FALSE)","v":98.476459407670504},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$23:$BX$32,4,FALSE)","v":71.759394309993382},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$12:$BX$21,4,FALSE)","v":25.379399999999993},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$34:$BX$43,4,FALSE)","v":101.584},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$45:$BX$54,4,FALSE)","v":101.584},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$56:$BX$65,4,FALSE)","v":55.388999999999989}]
[null,"Fertilizantes",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$1:$BX$10,5,FALSE)","v":74.748860096961522},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$23:$BX$32,5,FALSE)","v":0},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$12:$BX$21,5,FALSE)","v":161.08789974189131},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$34:$BX$43,5,FALSE)","v":250},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$45:$BX$54,5,FALSE)","v":250},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$56:$BX$65,5,FALSE)","v":137}]
[null,"Insecticidas",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$1:$BX$10,6,FALSE)","v":18.435250000000007},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$23:$BX$32,6,FALSE)","v":17.038},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$12:$BX$21,6,FALSE)","v":1.3972500000000003},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$34:$BX$43,6,FALSE)","v":1.3975000000000002},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$45:$BX$54,6,FALSE)","v":1.3975000000000002},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$56:$BX$65,6,FALSE)","v":3.418260000000001}]
[null,"Fungicidas",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$1:$BX$10,7,FALSE)","v":11.25},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$23:$BX$32,7,FALSE)","v":11.25},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$12:$BX$21,7,FALSE)","v":15.832000000000003},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$34:$BX$43,7,FALSE)","v":0},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$45:$BX$54,7,FALSE)","v":0},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$56:$BX$65,7,FALSE)","v":0}]
[null,"Curasemillas",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$1:$BX$10,8,FALSE)","v":5.9200000000000026},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$23:$BX$32,8,FALSE)","v":5.9200000000000008},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$12:$BX$21,8,FALSE)","v":17.203199999999999},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$34:$BX$43,8,FALSE)","v":0},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$45:$BX$54,8,FALSE)","v":0},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$56:$BX$65,8,FALSE)","v":0}]
[null,"Semillas",{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$1:$BX$10,9,FALSE)","v":63.785693949407168},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$23:$BX$32,9,FALSE)","v":63.777805374040057},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$12:$BX$21,9,FALSE)","v":63.285094759129606},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$34:$BX$43,9,FALSE)","v":153},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$45:$BX$54,9,FALSE)","v":153},{"$f":"HLOOKUP('Calculadora BCCBA'!B1,Listas!$AX$56:$BX$65,9,FALSE)","v":42}]
[null,"Total",{"$f":"SUM(C13:C20)","v":455.94902764547805},326.44824107214208,437.01208643575495,693.90107421916628,683.88094917589876,382.86426807522668]

{"sheet":"Soja 1ª","index":7,"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$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343},{"$f":"+'Calculadora BCCBA'!$M$6","v":32.55249732273343}]
[null,"Participación Provincial","Porcentaje","Enero","-",9.403263139202804E-3,null,1.0724842138899085E-2,null,9.7563731325537251E-2,2.9249667199168283E-2,null,6.7922607057211884E-2,9.8552829870499015E-2,null,null,5.2536804655069477E-2,null,0.21873811666994233,5.4991854543402482E-2,1.0965423706116641E-2,4.9143198525754821E-2,null,null,6.9470460322297603E-2,3.1982514709585068E-2,null,5.8791586587649186E-2,2.0598609750489712E-2,1.3412614243288493E-2,0.10260334351537288,"-"]
[null,"Pulverización terrestre","Cantidad","Junio",4,{"$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":"Junio"},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$4)","v":1.993302935918974}]
[null,"Glifosato","lt/ha","Junio",4.5999999999999996,4.5999999999999996,null,4.5999999999999996,null,4.5999999999999996,4.5999999999999996,null,4.5999999999999996,4.5999999999999996,null,null,4.5999999999999996,null,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,null,null,4.5999999999999996,4.5999999999999996,null,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,{"$f":"SUMPRODUCT(F7:AE7,$F$4:$AE$4)","v":4.5845967526136402}]
[null,"Round Up Full II","lt/ha","Junio",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F8:AE8)","v":0}]
[null,"Texaro","kg/ha","Junio",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,{"$f":"+AVERAGE(F9:AE9)","v":4.3000000000000003E-2}]
[null,"Metsulfurol Metil","kg/ha","Junio",0.01,0.01,null,0.01,null,0.01,0.01,null,0.01,0.01,null,null,0.01,null,0.01,0.01,0.01,0.01,null,null,0.01,0.01,null,0.01,0.01,0.01,0.01,{"$f":"+AVERAGE(F10:AE10)","v":0.01}]
[null,"2,4 D HERBIFEN ADVANCE","lt/ha","Junio",0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,0.62,{"$f":"$E11","v":0.62},0.62,0.62,0.62,null,null,0.62,0.62,null,0.62,0.62,0.62,0.62,{"$f":"+AVERAGE(F11:AE11)","v":0.61999999999999966}]
[null,"Semilla RR","kg/ha","Junio",80,{"$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$4)","v":79.732117436758955}]
[null,"Inoculante + Fungicida","b 200 gr","Junio",1.6,{"$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","Junio",60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,null,null,60,60,null,60,60,60,60,{"$f":"SUMPRODUCT(F14:AE14,$F$4:$AE$4)","v":59.799088077569223}]
[null,"Fosfato Monoamónico","kg/ha","Junio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Roundup control max","kg/ha","Junio",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,1.1000000000000001,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":"+AVERAGE(F16:AE16)","v":1.1000000000000003}]
[null,"Karate zeon 25%","lt/ha","Junio",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,{"$f":"+AVERAGE(F17:AE17)","v":2.5000000000000008E-2}]
[null,"Coragen","kg/ha","Junio",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,0.03,0.03,null,0.03,0.03,0.03,0.03,{"$f":"+AVERAGE(F18:AE18)","v":3.0000000000000016E-2}]
[null,"Engeo","lt/ha","Junio",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,{"$f":"+AVERAGE(F19:AE19)","v":0.20000000000000007}]
[null,"Opera","lt/ha","Junio",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,{"$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$2","v":"PROVINCIA"}]
[null,"Pulverización terrestre","Cantidad","Junio",6.3,{"$f":"$E24*F5","v":25.2},null,25.2,null,25.2,25.2,null,25.2,25.2,null,null,25.2,null,25.2,25.2,25.2,25.2,null,null,25.2,25.2,null,25.2,25.2,25.2,25.2,25.115616992579071]
[null,"Pulverización aerea","Cantidad",{"$f":"D24","v":"Junio"},12.6,25.2,null,25.2,null,25.2,25.2,null,25.2,25.2,null,null,{"$f":"$E25*Q6","v":25.2},null,25.2,25.2,25.2,25.2,null,null,25.2,25.2,null,25.2,25.2,25.2,25.2,25.115616992579071]
["H","Glifosato","lt/ha",{"$f":"D25","v":"Junio"},12.5,57.499999999999993,null,57.499999999999993,null,57.499999999999993,57.499999999999993,null,57.499999999999993,57.499999999999993,null,null,{"$f":"$E26*Q7","v":57.499999999999993},null,{"$f":"$E26*S7","v":57.499999999999993},{"$f":"$E26*T7","v":57.499999999999993},57.499999999999993,57.499999999999993,null,null,57.499999999999993,57.499999999999993,null,57.499999999999993,57.499999999999993,57.499999999999993,57.499999999999993,57.3074594076705]
["H","Round Up Full II","lt/ha",{"$f":"D26","v":"Junio"},14,0,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",{"$f":"D27","v":"Junio"},365,15.694999999999999,null,15.694999999999999,null,15.694999999999999,15.694999999999999,null,15.694999999999999,15.694999999999999,null,null,15.694999999999999,null,15.694999999999999,15.694999999999999,15.694999999999999,15.694999999999999,null,null,15.694999999999999,15.694999999999999,null,15.694999999999999,15.694999999999999,15.694999999999999,15.694999999999999,15.695000000000002]
["H","Metsulfurol Metil","kg/ha",{"$f":"D28","v":"Junio"},48.4,0.48399999999999999,null,0.48399999999999999,null,0.48399999999999999,0.48399999999999999,null,0.48399999999999999,0.48399999999999999,null,null,0.48399999999999999,null,0.48399999999999999,0.48399999999999999,0.48399999999999999,0.48399999999999999,null,null,0.48399999999999999,0.48399999999999999,null,0.48399999999999999,0.48399999999999999,0.48399999999999999,0.48399999999999999,0.48399999999999999]
["H","2,4 D HERBIFEN ADVANCE","lt/ha","Junio",7.2,4.4640000000000004,null,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,null,null,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4640000000000004,null,null,4.4640000000000004,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4639999999999977]
["S","Semilla RR","kg/ha","Junio",0.8,64,null,64,null,64,64,null,64,64,null,null,64,null,64,64,64,64,null,null,64,64,null,64,64,64,64,63.785693949407168]
["Cu","Inoculante + Fungicida","b 200 gr","Junio",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","Junio",1.25,75,null,75,null,75,75,null,75,75,null,null,75,null,75,75,75,75,null,null,75,75,null,75,75,75,75,74.748860096961522]
["Fe","Fosfato Monoamónico","kg/ha","Junio",1.4,0,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","Junio",18.66,20.526000000000003,null,20.526000000000003,null,20.526000000000003,20.526000000000003,null,20.526000000000003,20.526000000000003,null,null,20.526000000000003,null,20.526000000000003,20.526000000000003,20.526000000000003,20.526000000000003,null,null,20.526000000000003,20.526000000000003,null,20.526000000000003,20.526000000000003,20.526000000000003,{"$f":"$E35*AE16","v":20.526000000000003},20.526000000000007]
["Ins","Karate zeon 25%","lt/ha","Junio",55.89,1.3972500000000001,null,1.3972500000000001,null,1.3972500000000001,1.3972500000000001,null,1.3972500000000001,1.3972500000000001,null,null,1.3972500000000001,null,1.3972500000000001,1.3972500000000001,1.3972500000000001,1.3972500000000001,null,null,1.3972500000000001,1.3972500000000001,null,1.3972500000000001,1.3972500000000001,1.3972500000000001,1.3972500000000001,1.3972500000000005]
["Ins","Coragen","kg/ha","Junio",235,7.05,null,7.05,null,7.05,7.05,null,7.05,7.05,null,null,7.05,null,7.05,7.05,7.05,7.05,null,null,7.05,7.05,null,7.05,7.05,7.05,7.05,7.0500000000000034]
["Ins","Engeo","lt/ha","Junio",49.94,9.9879999999999995,null,9.9879999999999995,null,9.9879999999999995,9.9879999999999995,null,9.9879999999999995,9.9879999999999995,null,null,9.9879999999999995,null,9.9879999999999995,{"$f":"$E38*T19","v":9.9879999999999995},9.9879999999999995,9.9879999999999995,null,null,9.9879999999999995,9.9879999999999995,null,9.9879999999999995,9.9879999999999995,9.9879999999999995,9.9879999999999995,9.9880000000000031]
["Fu","Opera","lt/ha","Junio",22.5,{"$f":"$E39*F20","v":11.25},null,11.25,null,11.25,11.25,null,11.25,11.25,null,null,11.25,null,11.25,11.25,11.25,11.25,null,null,11.25,11.25,null,11.25,11.25,11.25,11.25,11.25]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C21,2)","v":"USD/mm"},"Junio",1,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["L","Siembra","USD/Unidad","Junio",46.3,{"$f":"$E$41","v":46.3},null,{"$f":"$E$41","v":46.3},null,46.3,46.3,null,46.3,46.3,null,null,46.3,null,46.3,46.3,46.3,46.3,null,null,46.3,46.3,null,46.3,46.3,46.3,46.3,{"$f":"$E$41","v":46.3}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083},{"$f":"+Listas!$W$10","v":11533.239528801083}]
["Co","Cosecha en USD","USD/Unidad",null,"-",{"$f":"F42*(1+$E$100)/$E$98","v":86.801530206280674},null,{"$f":"H42*(1+$E$100)/$E$98","v":86.801530206280674},null,{"$f":"J42*(1+$E$100)/$E$98","v":86.801530206280674},{"$f":"K42*(1+$E$100)/$E$98","v":86.801530206280674},null,{"$f":"M42*(1+$E$100)/$E$98","v":86.801530206280674},{"$f":"N42*(1+$E$100)/$E$98","v":86.801530206280674},null,null,{"$f":"Q42*(1+$E$100)/$E$98","v":86.801530206280674},null,{"$f":"S42*(1+$E$100)/$E$98","v":86.801530206280674},{"$f":"T42*(1+$E$100)/$E$98","v":86.801530206280674},{"$f":"U42*(1+$E$100)/$E$98","v":86.801530206280674},{"$f":"V42*(1+$E$100)/$E$98","v":86.801530206280674},null,null,{"$f":"Y42*(1+$E$100)/$E$98","v":86.801530206280674},{"$f":"Z42*(1+$E$100)/$E$98","v":86.801530206280674},null,{"$f":"AB42*(1+$E$100)/$E$98","v":86.801530206280674},{"$f":"AC42*(1+$E$100)/$E$98","v":86.801530206280674},{"$f":"AD42*(1+$E$100)/$E$98","v":86.801530206280674},{"$f":"AE42*(1+$E$100)/$E$98","v":86.801530206280674},{"$f":"AF42*(1+$E$100)/$E$98","v":86.801530206280674}]
[null,"Costos directos","USD/ha",null,null,{"$f":"SUM(F43,F24:F41)","v":456.77578020628067},null,456.77578020628067,null,456.77578020628067,456.77578020628067,null,456.77578020628067,456.77578020628067,null,null,456.77578020628067,null,456.77578020628067,456.77578020628067,456.77578020628067,456.77578020628067,null,null,456.77578020628067,456.77578020628067,null,456.77578020628067,456.77578020628067,456.77578020628067,456.77578020628067,{"$f":"SUM(AF43,AF24:AF41)","v":455.94902764547805}]
[]
[null,"Opciones avanzadas (completado por el usuario)","Unidad de medida","Mes de actualiz.","Cantidades","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Servicios de labranza","USD/ha","Estos datos son los ingresados en opciones avanzadas","-",{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138},{"$f":"+'Opciones Avanzadas'!$C$13","v":96.531233985158138}]
[null,"Cosecha","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674},{"$f":"+'Opciones Avanzadas'!$C$14","v":86.801530206280674}]
[null,"Herbicida","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504},{"$f":"+'Opciones Avanzadas'!$C$15","v":98.476459407670504}]
[null,"Fertilizantes","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522},{"$f":"+'Opciones Avanzadas'!$C$16","v":74.748860096961522}]
[null,"Insecticidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007},{"$f":"+'Opciones Avanzadas'!$C$17","v":18.435250000000007}]
[null,"Fungicidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25},{"$f":"+'Opciones Avanzadas'!$C$18","v":11.25}]
[null,"Curasemillas","USD/ha",null,null,{"$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$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168},{"$f":"+'Opciones Avanzadas'!$C$20","v":63.785693949407168}]
[null,"Total","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805},{"$f":"+'Opciones Avanzadas'!$C$21","v":455.94902764547805}]
[]
[null,"Gastos Comerciales (Por Tn)",{"$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","2021-04-01","-",{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287}]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D58","v":"2021-04-01"},{"$f":"+VLOOKUP(30,Listas!$AE$21:$AF$135,2,FALSE)","v":1172.52},{"$f":"+E59","v":1172.52},{"$f":"+F59","v":1172.52},1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$101)*(F58+F59)/$E$98","v":35.928105341701446},null,{"$f":"0.95*(1+$E$101)*(H58+H59)/$E$98","v":35.928105341701446},null,{"$f":"0.95*(1+$E$101)*(J58+J59)/$E$98","v":35.928105341701446},{"$f":"0.95*(1+$E$101)*(K58+K59)/$E$98","v":35.928105341701446},null,{"$f":"0.95*(1+$E$101)*(M58+M59)/$E$98","v":35.928105341701446},{"$f":"0.95*(1+$E$101)*(N58+N59)/$E$98","v":35.928105341701446},null,null,{"$f":"0.95*(1+$E$101)*(Q58+Q59)/$E$98","v":35.928105341701446},null,{"$f":"0.95*(1+$E$101)*(S58+S59)/$E$98","v":35.928105341701446},{"$f":"0.95*(1+$E$101)*(T58+T59)/$E$98","v":35.928105341701446},{"$f":"0.95*(1+$E$101)*(U58+U59)/$E$98","v":35.928105341701446},{"$f":"0.95*(1+$E$101)*(V58+V59)/$E$98","v":35.928105341701446},null,null,{"$f":"0.95*(1+$E$101)*(Y58+Y59)/$E$98","v":35.928105341701446},{"$f":"0.95*(1+$E$101)*(Z58+Z59)/$E$98","v":35.928105341701446},null,{"$f":"0.95*(1+$E$101)*(AB58+AB59)/$E$98","v":35.928105341701446},{"$f":"0.95*(1+$E$101)*(AC58+AC59)/$E$98","v":35.928105341701446},{"$f":"0.95*(1+$E$101)*(AD58+AD59)/$E$98","v":35.928105341701446},{"$f":"0.95*(1+$E$101)*(AE58+AE59)/$E$98","v":35.928105341701446},{"$f":"0.95*(1+$E$101)*(AF58+AF59)/$E$98","v":35.928105341701446}]
[null,"Paritaria","USD/tn","Junio",3.4,{"$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":"Junio"},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":"Junio"},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":1.8375000000000001},null,{"$f":"$E$96*$E64","v":1.8375000000000001},null,1.8375000000000001,1.8375000000000001,null,1.8375000000000001,1.8375000000000001,null,null,1.8375000000000001,null,1.8375000000000001,1.8375000000000001,1.8375000000000001,1.8375000000000001,null,null,1.8375000000000001,1.8375000000000001,null,1.8375000000000001,1.8375000000000001,1.8375000000000001,1.8375000000000001,1.8375000000000001]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F60:F64)","v":52.165605341701443},null,{"$f":"SUM(H60:H64)","v":52.165605341701443},null,{"$f":"SUM(J60:J64)","v":52.165605341701443},{"$f":"SUM(K60:K64)","v":52.165605341701443},null,{"$f":"SUM(M60:M64)","v":52.165605341701443},{"$f":"SUM(N60:N64)","v":52.165605341701443},null,null,{"$f":"SUM(Q60:Q64)","v":52.165605341701443},null,{"$f":"SUM(S60:S64)","v":52.165605341701443},{"$f":"SUM(T60:T64)","v":52.165605341701443},{"$f":"SUM(U60:U64)","v":52.165605341701443},{"$f":"SUM(V60:V64)","v":52.165605341701443},null,null,{"$f":"SUM(Y60:Y64)","v":52.165605341701443},{"$f":"SUM(Z60:Z64)","v":52.165605341701443},null,{"$f":"SUM(AB60:AB64)","v":52.165605341701443},{"$f":"SUM(AC60:AC64)","v":52.165605341701443},{"$f":"SUM(AD60:AD64)","v":52.165605341701443},{"$f":"SUM(AE60:AE64)","v":52.165605341701443},{"$f":"SUM(AF60:AF64)","v":52.165605341701443}]
[]
[null,"Costos Indirectos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},"Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Arrendamiento en qq","qq/ha","Abril","-",{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5}]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D68","v":"Abril"},{"$f":"$E$96","v":367.5},{"$f":"$E$69*F68/10","v":422.625},null,{"$f":"$E$69*H68/10","v":422.625},null,{"$f":"$E$69*J68/10","v":422.625},422.625,null,422.625,422.625,null,null,{"$f":"$E$69*Q68/10","v":422.625},null,422.625,422.625,422.625,422.625,null,null,422.625,422.625,null,422.625,422.625,422.625,{"$f":"$E$69*AE68/10","v":422.625},{"$f":"$E$69*AF68/10","v":422.625}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha",null,12.3,{"$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":"$E72*F108","v":11.963042766104536},null,{"$f":"$E72*H108","v":11.963042766104536},null,{"$f":"$E72*J108","v":11.963042766104536},{"$f":"$E72*K108","v":11.963042766104536},null,{"$f":"$E72*M108","v":11.963042766104536},{"$f":"$E72*N108","v":11.963042766104536},null,null,{"$f":"$E72*Q108","v":11.963042766104536},null,{"$f":"$E72*S108","v":11.963042766104536},{"$f":"$E72*T108","v":11.963042766104536},{"$f":"$E72*U108","v":11.963042766104536},{"$f":"$E72*V108","v":11.963042766104536},null,null,{"$f":"$E72*Y108","v":11.963042766104536},{"$f":"$E72*Z108","v":11.963042766104536},null,{"$f":"$E72*AB108","v":11.963042766104536},{"$f":"$E72*AC108","v":11.963042766104536},{"$f":"$E72*AD108","v":11.963042766104536},{"$f":"$E72*AE108","v":11.963042766104536},{"$f":"$E72*AF108","v":11.963042766104536}]
[null,"Asesoramiento Contable","USD/ha",null,6,{"$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":494.84830611947717},null,{"$f":"SUM(H69:H79)","v":494.84830611947717},null,494.84830611947717,494.84830611947717,null,494.84830611947717,494.84830611947717,null,null,494.84830611947717,null,494.84830611947717,494.84830611947717,494.84830611947717,494.84830611947717,null,null,494.84830611947717,494.84830611947717,null,494.84830611947717,494.84830611947717,494.84830611947717,494.84830611947717,{"$f":"SUM(AF69:AF79)","v":494.84830611947717}]
[]
[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$83*F114)","v":22.708461006914348},null,{"$f":"IF(H114<0,0,$E$83*H114)","v":22.708461006914348},null,22.708461006914348,22.708461006914348,null,22.708461006914348,22.708461006914348,null,null,22.708461006914348,null,22.708461006914348,22.708461006914348,22.708461006914348,22.708461006914348,null,null,22.708461006914348,22.708461006914348,null,22.708461006914348,22.708461006914348,22.708461006914348,22.708461006914348,22.708461006914348]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$86/2*(F108+F109+F110+F113)*0.4","v":5.5605928396748636},null,{"$f":"$E$86/2*(H108+H109+H110+H113)*0.4","v":5.5605928396748636},null,{"$f":"$E$86/2*(J108+J109+J110+J113)*0.4","v":5.5605928396748636},{"$f":"$E$86/2*(K108+K109+K110+K113)*0.4","v":5.5605928396748636},null,{"$f":"$E$86/2*(M108+M109+M110+M113)*0.4","v":5.5605928396748636},{"$f":"$E$86/2*(N108+N109+N110+N113)*0.4","v":5.5605928396748636},null,null,{"$f":"$E$86/2*(Q108+Q109+Q110+Q113)*0.4","v":5.5605928396748636},null,{"$f":"$E$86/2*(S108+S109+S110+S113)*0.4","v":5.5605928396748636},{"$f":"$E$86/2*(T108+T109+T110+T113)*0.4","v":5.5605928396748636},{"$f":"$E$86/2*(U108+U109+U110+U113)*0.4","v":5.5605928396748636},{"$f":"$E$86/2*(V108+V109+V110+V113)*0.4","v":5.5605928396748636},null,null,{"$f":"$E$86/2*(Y108+Y109+Y110+Y113)*0.4","v":5.5605928396748636},{"$f":"$E$86/2*(Z108+Z109+Z110+Z113)*0.4","v":5.5605928396748636},null,{"$f":"$E$86/2*(AB108+AB109+AB110+AB113)*0.4","v":5.5605928396748636},{"$f":"$E$86/2*(AC108+AC109+AC110+AC113)*0.4","v":5.5605928396748636},{"$f":"$E$86/2*(AD108+AD109+AD110+AD113)*0.4","v":5.5605928396748636},{"$f":"$E$86/2*(AE108+AE109+AE110+AE113)*0.4","v":5.5605928396748636},{"$f":"$E$86/2*(AF108+AF109+AF110+AF113)*0.4","v":5.5605928396748636}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$87*F108","v":14.355651319325444},null,{"$f":"$E$87*H108","v":14.355651319325444},null,{"$f":"$E$87*J108","v":14.355651319325444},{"$f":"$E$87*K108","v":14.355651319325444},null,{"$f":"$E$87*M108","v":14.355651319325444},{"$f":"$E$87*N108","v":14.355651319325444},null,null,{"$f":"$E$87*Q108","v":14.355651319325444},null,{"$f":"$E$87*S108","v":14.355651319325444},{"$f":"$E$87*T108","v":14.355651319325444},{"$f":"$E$87*U108","v":14.355651319325444},{"$f":"$E$87*V108","v":14.355651319325444},null,null,{"$f":"$E$87*Y108","v":14.355651319325444},{"$f":"$E$87*Z108","v":14.355651319325444},null,{"$f":"$E$87*AB108","v":14.355651319325444},{"$f":"$E$87*AC108","v":14.355651319325444},{"$f":"$E$87*AD108","v":14.355651319325444},{"$f":"$E$87*AE108","v":14.355651319325444},{"$f":"$E$87*AF108","v":14.355651319325444}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F83:F93)","v":42.624705165914655},null,{"$f":"+SUM(H83:H93)","v":42.624705165914655},null,42.624705165914655,42.624705165914655,null,42.624705165914655,42.624705165914655,null,null,42.624705165914655,null,42.624705165914655,42.624705165914655,42.624705165914655,42.624705165914655,null,null,42.624705165914655,42.624705165914655,null,42.624705165914655,42.624705165914655,42.624705165914655,42.624705165914655,{"$f":"+SUM(AF83:AF93)","v":42.624705165914655}]
[]
[null,"Precio soja cosecha USD/tn",null,"Noviembre",{"$f":"+Listas!B29","v":367.5}]
[null,"Dólar siembra",null,"Julio",170.6]
[null,"Dólar Cosecha",null,"Octubre",{"$f":"+'Calculadora BCCBA'!C19","v":238.5}]
[null,"Dólar Promedio",null,"-",{"$f":"+(E98+E97)/2","v":204.55}]
[null,"Inflación esperada hasta dato FACMA de esta campaña",null,"2022-03-07",0.79500000000000004]
[null,"Inflación esp. desde FECOTAC hasta mayo",null,"2022-06-21",0.625]
[null,"Tasa de interes del costo de oportunidad",null,"Octubre",0.05]
[null,"Precio combustible",null,"-","-"]
[]
[null,"RENTABILIDAD EN DÓLARES",null,null,null,{"$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":32.55249732273343},null,32.55249732273343,null,32.55249732273343,32.55249732273343,null,32.55249732273343,32.55249732273343,null,null,32.55249732273343,null,32.55249732273343,32.55249732273343,32.55249732273343,32.55249732273343,null,null,32.55249732273343,32.55249732273343,null,32.55249732273343,32.55249732273343,32.55249732273343,32.55249732273343,32.55249732273343]
[null,"Precio Soja",null,"USD/qq",null,{"$f":"IF(F106=0,\"\",$E$96)","v":367.5},null,367.5,null,367.5,367.5,null,367.5,367.5,null,null,367.5,null,367.5,367.5,367.5,367.5,null,null,367.5,367.5,null,367.5,367.5,367.5,367.5,{"$f":"IF(AF106=0,\"\",$E$96)","v":367.5}]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F107*F106/10)","v":1196.3042766104536},null,{"$f":"IF(H106=0,\"\",H107*H106/10)","v":1196.3042766104536},null,1196.3042766104536,1196.3042766104536,null,1196.3042766104536,1196.3042766104536,null,null,1196.3042766104536,null,1196.3042766104536,1196.3042766104536,1196.3042766104536,1196.3042766104536,null,null,1196.3042766104536,1196.3042766104536,null,1196.3042766104536,1196.3042766104536,1196.3042766104536,1196.3042766104536,{"$f":"IF(AF106=0,\"\",AF107*AF106/10)","v":1196.3042766104536}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F55)","v":455.94902764547805},null,{"$f":"IF(H106=0,\"\",H55)","v":455.94902764547805},null,455.94902764547805,455.94902764547805,null,455.94902764547805,455.94902764547805,null,null,455.94902764547805,null,455.94902764547805,455.94902764547805,455.94902764547805,455.94902764547805,null,null,455.94902764547805,455.94902764547805,null,455.94902764547805,455.94902764547805,455.94902764547805,455.94902764547805,455.94902764547805]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F65*F106/10)","v":169.81207282245049},null,169.81207282245049,null,169.81207282245049,169.81207282245049,null,169.81207282245049,169.81207282245049,null,null,169.81207282245049,null,169.81207282245049,169.81207282245049,169.81207282245049,169.81207282245049,null,null,169.81207282245049,169.81207282245049,null,169.81207282245049,169.81207282245049,169.81207282245049,169.81207282245049,{"$f":"IF(AF106=0,\"\",AF65*AF106/10)","v":169.81207282245049}]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F108-F109-F110)","v":570.543176142525},null,570.543176142525,null,570.543176142525,570.543176142525,null,570.543176142525,570.543176142525,null,null,570.543176142525,null,570.543176142525,570.543176142525,570.543176142525,570.543176142525,null,null,570.543176142525,570.543176142525,null,570.543176142525,570.543176142525,570.543176142525,570.543176142525,{"$f":"IF(AF106=0,\"\",AF108-AF109-AF110)","v":570.543176142525}]
[null,"Rendimiento de Indiferencia",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",(F109+F110)*10/F107)","v":17.027512937902817},null,17.027512937902817,null,17.027512937902817,17.027512937902817,null,17.027512937902817,17.027512937902817,null,null,17.027512937902817,null,17.027512937902817,17.027512937902817,17.027512937902817,17.027512937902817,null,null,17.027512937902817,17.027512937902817,null,17.027512937902817,17.027512937902817,17.027512937902817,17.027512937902817,{"$f":"IF(AF106=0,\"\",(AF109+AF110)*10/AF107)","v":17.027512937902817}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F80)","v":494.84830611947717},null,494.84830611947717,null,494.84830611947717,494.84830611947717,null,494.84830611947717,494.84830611947717,null,null,494.84830611947717,null,494.84830611947717,494.84830611947717,494.84830611947717,494.84830611947717,null,null,494.84830611947717,494.84830611947717,null,494.84830611947717,494.84830611947717,494.84830611947717,494.84830611947717,{"$f":"IF(AF106=0,\"\",AF80)","v":494.84830611947717}]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F111-F113)","v":75.694870023047827},null,{"$f":"IF(H106=0,\"\",H111-H113)","v":75.694870023047827},null,75.694870023047827,75.694870023047827,null,75.694870023047827,75.694870023047827,null,null,75.694870023047827,null,75.694870023047827,75.694870023047827,75.694870023047827,75.694870023047827,null,null,75.694870023047827,75.694870023047827,null,75.694870023047827,75.694870023047827,75.694870023047827,75.694870023047827,{"$f":"IF(AF106=0,\"\",AF111-AF113)","v":75.694870023047827}]
[null,"Impuesto a las Ganancias",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F94)","v":42.624705165914655},null,42.624705165914655,null,42.624705165914655,42.624705165914655,null,42.624705165914655,42.624705165914655,null,null,42.624705165914655,null,42.624705165914655,42.624705165914655,42.624705165914655,42.624705165914655,null,null,42.624705165914655,42.624705165914655,null,42.624705165914655,42.624705165914655,42.624705165914655,42.624705165914655,{"$f":"IF(AF106=0,\"\",AF94)","v":42.624705165914655}]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F114-F115)","v":33.070164857133172},null,{"$f":"IF(H106=0,\"\",H114-H115)","v":33.070164857133172},null,33.070164857133172,33.070164857133172,null,33.070164857133172,33.070164857133172,null,null,33.070164857133172,null,33.070164857133172,33.070164857133172,33.070164857133172,33.070164857133172,null,null,33.070164857133172,33.070164857133172,null,33.070164857133172,33.070164857133172,33.070164857133172,33.070164857133172,{"$f":"IF(AF106=0,\"\",AF114-AF115)","v":33.070164857133172}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F119*$E$102*6/12)","v":21.599895088966864},null,21.599895088966864,null,21.599895088966864,21.599895088966864,null,21.599895088966864,21.599895088966864,null,null,21.599895088966864,null,21.599895088966864,21.599895088966864,21.599895088966864,21.599895088966864,null,null,21.599895088966864,21.599895088966864,null,21.599895088966864,21.599895088966864,21.599895088966864,21.599895088966864,{"$f":"IF(AF106=0,\"\",AF119*$E$102*6/12)","v":21.599895088966864}]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F116-F117)","v":11.470269768166308},null,11.470269768166308,null,11.470269768166308,11.470269768166308,null,11.470269768166308,11.470269768166308,null,null,11.470269768166308,null,11.470269768166308,11.470269768166308,11.470269768166308,11.470269768166308,null,null,11.470269768166308,11.470269768166308,null,11.470269768166308,11.470269768166308,11.470269768166308,11.470269768166308,{"$f":"IF(AF106=0,\"\",AF116-AF117)","v":11.470269768166308}]
[null,"Inversión Inicial",null,"USD/ha",null,{"$f":"IF(F106=0,\"\",F55-F48+F80)","v":863.99580355867454},{"$f":"IF(G106=0,\"\",G55-G48+G80)","v":""},863.99580355867454,"",863.99580355867454,863.99580355867454,"",863.99580355867454,863.99580355867454,"","",863.99580355867454,"",863.99580355867454,863.99580355867454,863.99580355867454,863.99580355867454,"","",863.99580355867454,863.99580355867454,"",863.99580355867454,863.99580355867454,863.99580355867454,863.99580355867454,863.99580355867454]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F106=0,\"\",F118/F119)","v":1.3275839675287674E-2},null,1.3275839675287674E-2,null,1.3275839675287674E-2,1.3275839675287674E-2,null,1.3275839675287674E-2,1.3275839675287674E-2,null,null,1.3275839675287674E-2,null,1.3275839675287674E-2,1.3275839675287674E-2,1.3275839675287674E-2,1.3275839675287674E-2,null,null,1.3275839675287674E-2,1.3275839675287674E-2,null,1.3275839675287674E-2,1.3275839675287674E-2,1.3275839675287674E-2,1.3275839675287674E-2,{"$f":"IF(AF106=0,\"\",AF118/AF119)","v":1.3275839675287674E-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$8","v":87.209217903725943},null,{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},null,{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},null,{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},null,null,{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},null,{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},null,null,{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},null,{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943},{"$f":"+'Calculadora BCCBA'!$M$8","v":87.209217903725943}]
[null,"Participación Provincial","Porcentaje","Noviembre","-",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Pulverización terrestre","Cantidad","Junio",2,{"$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":"Junio"},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$4)","v":1}]
[null,"Glifosato 54%","lt/ha",{"$f":"D6","v":"Junio"},{"$f":"1.65*2","v":3.3},3.3,null,3.3,null,3.3,3.3,null,3.3,3.3,null,null,3.3,null,3.3,3.3,3.3,3.3,null,null,3.3,3.3,null,3.3,3.3,3.3,3.3,{"$f":"+AVERAGE(F7:AE7)","v":3.2999999999999989}]
[null,"Atrazina 90%","kg/ha","Junio",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,{"$f":"+AVERAGE(F8:AE8)","v":2}]
[null,"2 4 D 100%","lt/ha","Junio",0.62,0.62,null,0.62,null,0.62,0.62,null,0.62,0.62,null,null,0.62,null,0.62,0.62,0.62,0.62,null,null,0.62,0.62,null,0.62,0.62,0.62,0.62,0.61999999999999988]
[null,"ACETOCHLOR","lt/ha","Junio",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"SEMILLA MG","bls/ha","Junio",0.9,0.9,null,0.9,null,0.9,0.9,null,0.9,0.9,null,null,0.9,null,0.9,0.9,0.9,0.9,null,null,0.9,0.9,null,0.9,0.9,0.9,0.9,{"$f":"SUMPRODUCT(F11:AE11,$F$4:$AE$4)","v":0.9}]
[null,"SEMILLA MG RR2","bls/ha","Junio",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(F12:AE12,$F$4:$AE$4)","v":0}]
[null,"UREA","kg/ha","Junio",160,160,null,160,null,160,160,null,160,160,null,null,160,null,160,160,160,160,null,null,160,160,null,160,160,160,160,160]
[null,"FOSFATO DIAMONICO","kg/ha","Junio",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"FOSFATO MONOAMONICO","kg/ha","Junio",70,70,null,70,null,70,70,null,70,70,null,null,70,null,70,70,70,70,null,null,70,70,null,70,70,70,70,70]
[null,"GUARDIAN","lt/ha","Junio",1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,1]
[null,"KARATE ZEON 25%","lt/ha","Junio",2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000005E-2]
[null,"ROUNDUP CONTROL MALEZA","kg/ha","Junio",1.5,1.5,null,1.5,null,1.5,1.5,null,1.5,1.5,null,null,1.5,null,1.5,1.5,1.5,1.5,null,null,1.5,1.5,null,1.5,1.5,1.5,1.5,1.5]
[null,"Riego","mm/ha","-","-",0,null,{"$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$2","v":"Colón"},null,"Gral. Roca","Gral. San Martín",null,"Juárez Celman","Marcos Juárez",null,null,"Pte. R. Sáenz Peña",null,"Río Cuarto","Río Primero","Río Seco","Río Segundo",null,null,"San Justo","Santa María",null,"Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["L","Pulverización terrestre","Cantidad","Junio",6.3,{"$f":"$E22*F5","v":12.6},null,12.6,null,12.6,12.6,null,12.6,12.6,null,null,12.6,null,12.6,12.6,12.6,12.6,null,null,12.6,12.6,null,12.6,12.6,12.6,12.6,{"$f":"$E22*AF5","v":12.6}]
["L","Fertilización","Cantidad",{"$f":"D22","v":"Junio"},10.5,10.5,null,10.5,null,10.5,10.5,null,10.5,10.5,null,null,10.5,null,10.5,10.5,10.5,10.5,null,null,10.5,10.5,null,10.5,10.5,10.5,10.5,10.5]
["H","Glifosato","lt/ha",{"$f":"D23","v":"Junio"},12.5,41.25,null,41.25,null,41.25,41.25,null,41.25,41.25,null,null,41.25,null,41.25,41.25,41.25,41.25,null,null,41.25,41.25,null,41.25,41.25,41.25,41.25,41.249999999999986]
["H","Atrazina 90%","kg/ha","Junio",10.3,20.6,null,20.6,null,20.6,20.6,null,20.6,20.6,null,null,20.6,null,20.6,20.6,20.6,20.6,null,null,20.6,20.6,null,20.6,20.6,20.6,20.6,20.6]
["H","2 4 D 100%","lt/ha","Junio",7.2,4.4640000000000004,null,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,null,null,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4640000000000004,null,null,4.4640000000000004,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4639999999999995]
["H","ACETOCHLOR","lt/ha","Junio",5.75,0,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","Junio",170,153,null,153,null,153,153,null,153,153,null,null,153,null,153,153,153,153,null,null,153,153,null,153,153,153,153,153]
["S","SEMILLA MG RR2","bls/ha","Junio",170,0,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","Junio",0.95,152,null,152,null,152,152,null,152,152,null,null,152,null,152,152,152,152,null,null,152,152,null,152,152,152,152,152]
["F","FOSFATO DIAMONICO","kg/ha","Junio",1.4,0,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","Junio",1.4,98,null,98,null,98,98,null,98,98,null,null,98,null,98,98,98,98,null,null,98,98,null,98,98,98,98,98]
["H","GUARDIAN","lt/ha","Junio",7.28,7.28,null,7.28,null,7.28,7.28,null,7.28,7.28,null,null,7.28,null,7.28,7.28,7.28,7.28,null,null,7.28,7.28,null,7.28,7.28,7.28,7.28,7.28]
["INS","KARATE ZEON 25%","lt/ha","Junio",55.9,1.3975,null,1.3975,null,1.3975,1.3975,null,1.3975,1.3975,null,null,1.3975,null,1.3975,1.3975,1.3975,1.3975,null,null,1.3975,1.3975,null,1.3975,1.3975,1.3975,1.3975,1.3975000000000002]
["H","ROUNDUP CONTROL MALEZA","kg/ha","Junio",18.66,27.990000000000002,null,27.990000000000002,null,27.990000000000002,27.990000000000002,null,27.990000000000002,27.990000000000002,null,null,27.990000000000002,null,27.990000000000002,27.990000000000002,27.990000000000002,27.990000000000002,null,null,27.990000000000002,27.990000000000002,null,27.990000000000002,27.990000000000002,27.990000000000002,27.990000000000002,27.990000000000002]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C19,2)","v":"USD/mm"},"Junio",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","Junio",46.3,{"$f":"$E$37","v":46.3},null,{"$f":"$E$37","v":46.3},null,46.3,46.3,null,46.3,46.3,null,null,46.3,null,46.3,46.3,46.3,46.3,null,null,46.3,46.3,null,46.3,46.3,46.3,46.3,{"$f":"$E$37","v":46.3}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$AF$10","v":15404.168022445489},null,{"$f":"+Listas!$AF$10","v":15404.168022445489},null,{"$f":"+Listas!$AF$10","v":15404.168022445489},{"$f":"+Listas!$AF$10","v":15404.168022445489},null,{"$f":"+Listas!$AF$10","v":15404.168022445489},{"$f":"+Listas!$AF$10","v":15404.168022445489},null,null,{"$f":"+Listas!$AF$10","v":15404.168022445489},null,{"$f":"+Listas!$AF$10","v":15404.168022445489},{"$f":"+Listas!$AF$10","v":15404.168022445489},{"$f":"+Listas!$AF$10","v":15404.168022445489},{"$f":"+Listas!$AF$10","v":15404.168022445489},null,null,{"$f":"+Listas!$AF$10","v":15404.168022445489},{"$f":"+Listas!$AF$10","v":15404.168022445489},null,{"$f":"+Listas!$AF$10","v":15404.168022445489},{"$f":"+Listas!$AF$10","v":15404.168022445489},{"$f":"+Listas!$AF$10","v":15404.168022445489},{"$f":"+Listas!$AF$10","v":15404.168022445489},{"$f":"+Listas!$AF$10","v":15404.168022445489}]
["C","Cosecha en USD","USD/Unidad",null,"-",{"$f":"+F38*(1+$E$96)/$E$94","v":118.51957421916629},null,{"$f":"+H38*(1+$E$96)/$E$94","v":118.51957421916629},null,{"$f":"+J38*(1+$E$96)/$E$94","v":118.51957421916629},{"$f":"+K38*(1+$E$96)/$E$94","v":118.51957421916629},null,{"$f":"+M38*(1+$E$96)/$E$94","v":118.51957421916629},{"$f":"+N38*(1+$E$96)/$E$94","v":118.51957421916629},null,null,{"$f":"+Q38*(1+$E$96)/$E$94","v":118.51957421916629},null,{"$f":"+S38*(1+$E$96)/$E$94","v":118.51957421916629},{"$f":"+T38*(1+$E$96)/$E$94","v":118.51957421916629},{"$f":"+U38*(1+$E$96)/$E$94","v":118.51957421916629},{"$f":"+V38*(1+$E$96)/$E$94","v":118.51957421916629},null,null,{"$f":"+Y38*(1+$E$96)/$E$94","v":118.51957421916629},{"$f":"+Z38*(1+$E$96)/$E$94","v":118.51957421916629},null,{"$f":"+AB38*(1+$E$96)/$E$94","v":118.51957421916629},{"$f":"+AC38*(1+$E$96)/$E$94","v":118.51957421916629},{"$f":"+AD38*(1+$E$96)/$E$94","v":118.51957421916629},{"$f":"+AE38*(1+$E$96)/$E$94","v":118.51957421916629},{"$f":"+AF38*(1+$E$96)/$E$94","v":118.51957421916629}]
[null,"Costos directos","USD/ha",null,null,{"$f":"+SUM(F39,F22:F37)","v":693.90107421916628},null,693.90107421916628,null,693.90107421916628,693.90107421916628,null,693.90107421916628,693.90107421916628,null,null,693.90107421916628,null,693.90107421916628,693.90107421916628,693.90107421916628,693.90107421916628,null,null,693.90107421916628,693.90107421916628,null,693.90107421916628,693.90107421916628,693.90107421916628,693.90107421916628,{"$f":"+SUM(AF39,AF22:AF37)","v":693.90107421916628}]
[]
[null,"Opciones avanzadas (completado por el usuario)","Unidad de medida","Mes de actualiz.","-","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Servicios de labranza","USD/ha","Estos datos son los ingresados en opciones avanzadas","-",{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$F13","v":69.400000000000006}]
[null,"Cosecha","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629},{"$f":"+'Opciones Avanzadas'!$F14","v":118.51957421916629}]
[null,"Herbicida","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584},{"$f":"+'Opciones Avanzadas'!$F15","v":101.584}]
[null,"Fertilizantes","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250},{"$f":"+'Opciones Avanzadas'!$F16","v":250}]
[null,"Insecticidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$F17","v":1.3975000000000002}]
[null,"Fungicidas","USD/ha",null,"-",{"$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'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153},{"$f":"+'Opciones Avanzadas'!$F20","v":153}]
[null,"Total","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628},{"$f":"+'Opciones Avanzadas'!$F21","v":693.90107421916628}]
[]
[null,"Gastos Comerciales (Por Tn)","Unidad de medida","Mes de actualiz.","Costo",{"$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","2021-04-01","-",{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287}]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D54","v":"2021-04-01"},{"$f":"+VLOOKUP(30,Listas!$AE$21:$AF$135,2,FALSE)","v":1172.52},{"$f":"+E55","v":1172.52},{"$f":"+F55","v":1172.52},1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$97)*(F54+F55)/$E$94","v":35.832387528259488},null,{"$f":"0.95*(1+$E$97)*(H54+H55)/$E$94","v":35.832387528259488},null,{"$f":"0.95*(1+$E$97)*(J54+J55)/$E$94","v":35.832387528259488},{"$f":"0.95*(1+$E$97)*(K54+K55)/$E$94","v":35.832387528259488},null,{"$f":"0.95*(1+$E$97)*(M54+M55)/$E$94","v":35.832387528259488},{"$f":"0.95*(1+$E$97)*(N54+N55)/$E$94","v":35.832387528259488},null,null,{"$f":"0.95*(1+$E$97)*(Q54+Q55)/$E$94","v":35.832387528259488},null,{"$f":"0.95*(1+$E$97)*(S54+S55)/$E$94","v":35.832387528259488},{"$f":"0.95*(1+$E$97)*(T54+T55)/$E$94","v":35.832387528259488},{"$f":"0.95*(1+$E$97)*(U54+U55)/$E$94","v":35.832387528259488},{"$f":"0.95*(1+$E$97)*(V54+V55)/$E$94","v":35.832387528259488},null,null,{"$f":"0.95*(1+$E$97)*(Y54+Y55)/$E$94","v":35.832387528259488},{"$f":"0.95*(1+$E$97)*(Z54+Z55)/$E$94","v":35.832387528259488},null,{"$f":"0.95*(1+$E$97)*(AB54+AB55)/$E$94","v":35.832387528259488},{"$f":"0.95*(1+$E$97)*(AC54+AC55)/$E$94","v":35.832387528259488},{"$f":"0.95*(1+$E$97)*(AD54+AD55)/$E$94","v":35.832387528259488},{"$f":"0.95*(1+$E$97)*(AE54+AE55)/$E$94","v":35.832387528259488},{"$f":"0.95*(1+$E$97)*(AF54+AF55)/$E$94","v":35.832387528259488}]
[null,"Paritaria","USD/tn","Junio",3.4,{"$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":"Junio"},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":1.1349999999999998},null,{"$f":"$E$91*$E59","v":1.1349999999999998},null,1.1349999999999998,1.1349999999999998,null,1.1349999999999998,1.1349999999999998,null,null,1.1349999999999998,null,1.1349999999999998,1.1349999999999998,1.1349999999999998,1.1349999999999998,null,null,1.1349999999999998,1.1349999999999998,null,1.1349999999999998,1.1349999999999998,1.1349999999999998,1.1349999999999998,{"$f":"$E$91*$E59","v":1.1349999999999998}]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F56:F59)","v":49.367387528259485},null,49.367387528259485,null,49.367387528259485,49.367387528259485,null,49.367387528259485,49.367387528259485,null,null,49.367387528259485,null,49.367387528259485,49.367387528259485,49.367387528259485,49.367387528259485,null,null,49.367387528259485,49.367387528259485,null,49.367387528259485,49.367387528259485,49.367387528259485,49.367387528259485,{"$f":"SUM(AF56:AF59)","v":49.367387528259485}]
[]
[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$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5}]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D63","v":"Octubre"},{"$f":"+E92","v":367.5},{"$f":"+$E$64*F63/10","v":422.625},null,{"$f":"+$E$64*H63/10","v":422.625},null,422.625,422.625,null,422.625,{"$f":"+$E$64*N63/10","v":422.625},null,null,422.625,null,422.625,422.625,422.625,422.625,null,null,422.625,422.625,null,422.625,422.625,422.625,422.625,{"$f":"+$E$64*AF63/10","v":422.625}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha","Enero",12.3,{"$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":19.796492464145789},null,{"$f":"$E67*H104","v":19.796492464145789},null,{"$f":"$E67*J104","v":19.796492464145789},{"$f":"$E67*K104","v":19.796492464145789},null,{"$f":"$E67*M104","v":19.796492464145789},{"$f":"$E67*N104","v":19.796492464145789},null,null,{"$f":"$E67*Q104","v":19.796492464145789},null,{"$f":"$E67*S104","v":19.796492464145789},{"$f":"$E67*T104","v":19.796492464145789},{"$f":"$E67*U104","v":19.796492464145789},{"$f":"$E67*V104","v":19.796492464145789},null,null,{"$f":"$E67*Y104","v":19.796492464145789},{"$f":"$E67*Z104","v":19.796492464145789},null,{"$f":"$E67*AB104","v":19.796492464145789},{"$f":"$E67*AC104","v":19.796492464145789},{"$f":"$E67*AD104","v":19.796492464145789},{"$f":"$E67*AE104","v":19.796492464145789},{"$f":"$E67*AF104","v":19.796492464145789}]
[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,{"$f":"+SUM(F64:F74)","v":503.32149246414576},null,{"$f":"+SUM(H64:H74)","v":503.32149246414576},null,503.32149246414576,503.32149246414576,null,503.32149246414576,503.32149246414576,null,null,503.32149246414576,null,503.32149246414576,503.32149246414576,503.32149246414576,503.32149246414576,null,null,503.32149246414576,503.32149246414576,null,503.32149246414576,503.32149246414576,503.32149246414576,503.32149246414576,{"$f":"+SUM(AF64:AF74)","v":509.27149246414581}]
[]
[null,"Impuestos (Por Ha)",{"$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$78*F110)","v":105.56926623069013},null,{"$f":"IF(H110<0,0,$E$78*H110)","v":105.56926623069013},null,{"$f":"IF(J110<0,0,$E$78*J110)","v":105.56926623069013},{"$f":"IF(K110<0,0,$E$78*K110)","v":105.56926623069013},null,{"$f":"IF(M110<0,0,$E$78*M110)","v":105.56926623069013},{"$f":"IF(N110<0,0,$E$78*N110)","v":105.56926623069013},null,null,{"$f":"IF(Q110<0,0,$E$78*Q110)","v":105.56926623069013},null,{"$f":"IF(S110<0,0,$E$78*S110)","v":105.56926623069013},{"$f":"IF(T110<0,0,$E$78*T110)","v":105.56926623069013},null,{"$f":"IF(V110<0,0,$E$78*V110)","v":105.56926623069013},null,null,{"$f":"IF(Y110<0,0,$E$78*Y110)","v":105.56926623069013},{"$f":"IF(Z110<0,0,$E$78*Z110)","v":105.56926623069013},null,{"$f":"IF(AB110<0,0,$E$78*AB110)","v":105.56926623069013},{"$f":"IF(AC110<0,0,$E$78*AC110)","v":105.56926623069013},{"$f":"IF(AD110<0,0,$E$78*AD110)","v":105.56926623069013},{"$f":"IF(AE110<0,0,$E$78*AE110)","v":105.56926623069013},{"$f":"IF(AF110<0,0,$E$78*AF110)","v":103.78426623069011}]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$81/2*(F104+F105+F106+F109)*0.4","v":8.6577622529444582},null,{"$f":"$E$81/2*(H104+H105+H106+H109)*0.4","v":8.6577622529444582},null,{"$f":"$E$81/2*(J104+J105+J106+J109)*0.4","v":8.6577622529444582},{"$f":"$E$81/2*(K104+K105+K106+K109)*0.4","v":8.6577622529444582},null,{"$f":"$E$81/2*(M104+M105+M106+M109)*0.4","v":8.6577622529444582},{"$f":"$E$81/2*(N104+N105+N106+N109)*0.4","v":8.6577622529444582},null,null,{"$f":"$E$81/2*(Q104+Q105+Q106+Q109)*0.4","v":8.6577622529444582},null,{"$f":"$E$81/2*(S104+S105+S106+S109)*0.4","v":8.6577622529444582},{"$f":"$E$81/2*(T104+T105+T106+T109)*0.4","v":8.6577622529444582},{"$f":"$E$81/2*(U104+U105+U106+U109)*0.4","v":8.6577622529444582},{"$f":"$E$81/2*(V104+V105+V106+V109)*0.4","v":8.6577622529444582},null,null,{"$f":"$E$81/2*(Y104+Y105+Y106+Y109)*0.4","v":8.6577622529444582},{"$f":"$E$81/2*(Z104+Z105+Z106+Z109)*0.4","v":8.6577622529444582},null,{"$f":"$E$81/2*(AB104+AB105+AB106+AB109)*0.4","v":8.6577622529444582},{"$f":"$E$81/2*(AC104+AC105+AC106+AC109)*0.4","v":8.6577622529444582},{"$f":"$E$81/2*(AD104+AD105+AD106+AD109)*0.4","v":8.6577622529444582},{"$f":"$E$81/2*(AE104+AE105+AE106+AE109)*0.4","v":8.6577622529444582},{"$f":"$E$81/2*(AF104+AF105+AF106+AF109)*0.4","v":8.6720422529444594}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E82*F104","v":23.755790956974945},null,{"$f":"$E82*H104","v":23.755790956974945},null,{"$f":"$E82*J104","v":23.755790956974945},{"$f":"$E82*K104","v":23.755790956974945},null,{"$f":"$E82*M104","v":23.755790956974945},{"$f":"$E82*N104","v":23.755790956974945},null,null,{"$f":"$E82*Q104","v":23.755790956974945},null,{"$f":"$E82*S104","v":23.755790956974945},{"$f":"$E82*T104","v":23.755790956974945},{"$f":"$E82*U104","v":23.755790956974945},{"$f":"$E82*V104","v":23.755790956974945},null,null,{"$f":"$E82*Y104","v":23.755790956974945},{"$f":"$E82*Z104","v":23.755790956974945},null,{"$f":"$E82*AB104","v":23.755790956974945},{"$f":"$E82*AC104","v":23.755790956974945},{"$f":"$E82*AD104","v":23.755790956974945},{"$f":"$E82*AE104","v":23.755790956974945},{"$f":"$E82*AF104","v":23.755790956974945}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F78:F88)","v":137.98281944060955},null,{"$f":"+SUM(H78:H88)","v":137.98281944060955},null,137.98281944060955,137.98281944060955,null,137.98281944060955,137.98281944060955,null,null,137.98281944060955,null,137.98281944060955,137.98281944060955,32.413553209919399,137.98281944060955,null,null,137.98281944060955,137.98281944060955,null,137.98281944060955,137.98281944060955,137.98281944060955,137.98281944060955,{"$f":"+SUM(AF78:AF88)","v":136.21209944060951}]
[]
[null,"Precio maíz cosecha USD/tn",null,null,{"$f":"+Listas!E29","v":226.99999999999997}]
[null,"Precio soja cosecha USD/tn",null,null,{"$f":"+'Soja 1ª'!E96","v":367.5}]
[null,"Dólar siembra",null,"Julio",161.33000000000001]
[null,"Dólar Cosecha",null,null,{"$f":"+'Calculadora BCCBA'!C20","v":228.1}]
[null,"Dólar Promedio",null,"-",{"$f":"+AVERAGE(E93:E94)","v":194.715}]
[null,"Inflación esperada hasta dato FACMA de esta campaña",null,"Abril",0.755]
[null,"Inflación esp. desde FECOTAC hasta abril",null,"Junio",0.55000000000000004]
[null,"Tasa de interes del costo de oportunidad",null,"Abril",0.05]
[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":87.209217903725943},null,87.209217903725943,null,87.209217903725943,87.209217903725943,null,87.209217903725943,87.209217903725943,null,null,87.209217903725943,null,87.209217903725943,87.209217903725943,87.209217903725943,87.209217903725943,null,null,87.209217903725943,87.209217903725943,null,87.209217903725943,87.209217903725943,87.209217903725943,87.209217903725943,87.209217903725943]
[null,"Precio Maíz temprano",null,"USD/qq",null,{"$f":"IF(F102=0,\"\",$E$91)","v":226.99999999999997},null,226.99999999999997,null,226.99999999999997,226.99999999999997,null,226.99999999999997,226.99999999999997,null,null,226.99999999999997,null,226.99999999999997,226.99999999999997,226.99999999999997,226.99999999999997,null,null,226.99999999999997,226.99999999999997,null,226.99999999999997,226.99999999999997,226.99999999999997,226.99999999999997,{"$f":"IF(AF102=0,\"\",$E$91)","v":226.99999999999997}]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F103*F102/10)","v":1979.6492464145788},null,1979.6492464145788,null,1979.6492464145788,1979.6492464145788,null,1979.6492464145788,1979.6492464145788,null,null,1979.6492464145788,null,1979.6492464145788,1979.6492464145788,1979.6492464145788,1979.6492464145788,null,null,1979.6492464145788,1979.6492464145788,null,1979.6492464145788,1979.6492464145788,1979.6492464145788,1979.6492464145788,{"$f":"IF(AF102=0,\"\",AF103*AF102/10)","v":1979.6492464145788}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F51)","v":693.90107421916628},"",693.90107421916628,"",693.90107421916628,693.90107421916628,"",693.90107421916628,693.90107421916628,"","",{"$f":"IF(Q102=0,\"\",Q51)","v":693.90107421916628},{"$f":"IF(R102=0,\"\",R51)","v":""},693.90107421916628,693.90107421916628,693.90107421916628,693.90107421916628,"","",693.90107421916628,693.90107421916628,"",693.90107421916628,693.90107421916628,693.90107421916628,693.90107421916628,693.90107421916628]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F60*F102/10)","v":430.52912562896637},null,430.52912562896637,null,430.52912562896637,430.52912562896637,null,430.52912562896637,430.52912562896637,null,null,430.52912562896637,null,430.52912562896637,430.52912562896637,430.52912562896637,430.52912562896637,null,null,430.52912562896637,430.52912562896637,null,430.52912562896637,430.52912562896637,430.52912562896637,430.52912562896637,430.52912562896637]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F104-F105-F106)","v":855.2190465664462},null,855.2190465664462,null,855.2190465664462,855.2190465664462,null,855.2190465664462,855.2190465664462,null,null,855.2190465664462,null,855.2190465664462,855.2190465664462,855.2190465664462,855.2190465664462,null,null,855.2190465664462,855.2190465664462,null,855.2190465664462,855.2190465664462,855.2190465664462,855.2190465664462,{"$f":"IF(AF102=0,\"\",AF104-AF105-AF106)","v":855.2190465664462}]
[null,"Rendimiento de Indiferencia",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",(F106+F105)*10/F103)","v":49.53437003736267},null,49.53437003736267,null,49.53437003736267,49.53437003736267,null,49.53437003736267,49.53437003736267,null,null,49.53437003736267,null,49.53437003736267,49.53437003736267,49.53437003736267,49.53437003736267,null,null,49.53437003736267,49.53437003736267,null,49.53437003736267,49.53437003736267,49.53437003736267,49.53437003736267,{"$f":"IF(AF102=0,\"\",(AF106+AF105)*10/AF103)","v":49.53437003736267}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F75)","v":503.32149246414576},null,503.32149246414576,null,503.32149246414576,503.32149246414576,null,503.32149246414576,503.32149246414576,null,null,503.32149246414576,null,503.32149246414576,503.32149246414576,503.32149246414576,503.32149246414576,null,null,503.32149246414576,503.32149246414576,null,503.32149246414576,503.32149246414576,503.32149246414576,503.32149246414576,509.27149246414581]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F107-F109)","v":351.89755410230043},null,351.89755410230043,null,351.89755410230043,351.89755410230043,null,351.89755410230043,351.89755410230043,null,null,351.89755410230043,null,351.89755410230043,351.89755410230043,351.89755410230043,351.89755410230043,null,null,351.89755410230043,351.89755410230043,null,351.89755410230043,351.89755410230043,351.89755410230043,351.89755410230043,{"$f":"IF(AF102=0,\"\",AF107-AF109)","v":345.94755410230039}]
[null,"Impuesto a las Ganancias",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F89)","v":137.98281944060955},null,137.98281944060955,null,137.98281944060955,137.98281944060955,null,137.98281944060955,137.98281944060955,null,null,137.98281944060955,null,137.98281944060955,137.98281944060955,32.413553209919399,137.98281944060955,null,null,137.98281944060955,137.98281944060955,null,137.98281944060955,137.98281944060955,137.98281944060955,137.98281944060955,136.21209944060951]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F110-F111)","v":213.91473466169089},null,213.91473466169089,null,213.91473466169089,213.91473466169089,null,213.91473466169089,213.91473466169089,null,null,213.91473466169089,null,213.91473466169089,213.91473466169089,319.484000892381,213.91473466169089,null,null,213.91473466169089,213.91473466169089,null,213.91473466169089,213.91473466169089,213.91473466169089,213.91473466169089,{"$f":"IF(AF102=0,\"\",AF110-AF111)","v":209.73545466169088}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F115*$E$98*7/12)","v":31.46217061353758},null,31.46217061353758,null,31.46217061353758,31.46217061353758,null,31.46217061353758,31.46217061353758,null,null,31.46217061353758,null,31.46217061353758,31.46217061353758,31.46217061353758,31.46217061353758,null,null,31.46217061353758,31.46217061353758,null,31.46217061353758,31.46217061353758,31.46217061353758,31.46217061353758,{"$f":"IF(AF102=0,\"\",AF115*$E$98*7/12)","v":31.635712280204256}]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F112-F113)","v":182.45256404815331},null,182.45256404815331,null,182.45256404815331,182.45256404815331,null,182.45256404815331,182.45256404815331,null,null,182.45256404815331,null,182.45256404815331,182.45256404815331,288.02183027884342,182.45256404815331,null,null,182.45256404815331,182.45256404815331,null,182.45256404815331,182.45256404815331,182.45256404815331,182.45256404815331,{"$f":"IF(AF102=0,\"\",AF112-AF113)","v":178.09974238148664}]
[null,"Inversión Inicial",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F51-F44+F75)","v":1078.7029924641456},{"$f":"IF(G102=0,\"\",G51-G44+G75)","v":""},1078.7029924641456,"",1078.7029924641456,1078.7029924641456,"",1078.7029924641456,1078.7029924641456,"","",1078.7029924641456,"",1078.7029924641456,1078.7029924641456,1078.7029924641456,1078.7029924641456,"","",1078.7029924641456,1078.7029924641456,"",1078.7029924641456,1078.7029924641456,1078.7029924641456,1078.7029924641456,{"$f":"IF(AF102=0,\"\",AF51-AF44+AF75)","v":1084.6529924641459}]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F102=0,\"\",F114/F115)","v":0.16914068591889786},null,0.16914068591889786,null,0.16914068591889786,0.16914068591889786,null,0.16914068591889786,0.16914068591889786,null,null,0.16914068591889786,null,0.16914068591889786,0.16914068591889786,0.26700753802573401,0.16914068591889786,null,null,0.16914068591889786,0.16914068591889786,null,0.16914068591889786,0.16914068591889786,0.16914068591889786,0.16914068591889786,{"$f":"IF(AF102=0,\"\",AF114/AF115)","v":0.16419974279227728},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,{"$f":"+AF118-7","v":145.15},5.2025447765149037E-2,0.10702315785526706,0.16190576175985982,0.21667362046441327,0.27132709344653627]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF119-7","v":152.15},5.2025447765149037E-2,0.10702315785526706,0.16190576175985982,0.21667362046441327,0.27132709344653627]
[null,null,null,null,{"$f":"T$2","v":"Río Primero"},-9.0202572890249258E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159.15,5.2025447765149037E-2,0.10702315785526706,0.16190576175985982,0.21667362046441327,0.27132709344653627]
[null,null,null,null,{"$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},5.2025447765149037E-2,0.10702315785526706,0.16190576175985982,0.21667362046441327,0.27132709344653627]
[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},5.2025447765149037E-2,0.10702315785526706,0.16190576175985982,0.21667362046441327,0.27132709344653627]
[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$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139},{"$f":"+'Calculadora BCCBA'!$M$9","v":78.36714459202139}]
[null,"Participación Provincial","Porcentaje","Noviembre","-",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Pulverización terrestre","Cantidad","Junio",2,{"$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":"Junio"},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":"Junio"},3.3,3.3,null,3.3,null,3.3,3.3,null,3.3,3.3,null,null,3.3,null,3.3,3.3,3.3,3.3,null,null,3.3,3.3,null,3.3,3.3,3.3,3.3,{"$f":"+AVERAGE(F7:AE7)","v":3.2999999999999989}]
[null,"Atrazina 90%","kg/ha","Junio",2,2,null,2,null,2,2,null,2,2,null,null,2,null,2,2,2,2,null,null,2,2,null,2,2,2,2,{"$f":"+AVERAGE(F8:AE8)","v":2}]
[null,"2 4 D HERBIFEN-ADVANCE","lt/ha","Junio",0.62,0.62,null,0.62,null,0.62,0.62,null,0.62,0.62,null,null,0.62,null,0.62,0.62,0.62,0.62,null,null,0.62,0.62,null,0.62,0.62,0.62,0.62,{"$f":"+AVERAGE(F9:AE9)","v":0.61999999999999988}]
[null,"ACETOCHLOR","lt/ha","Junio",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F10:AE10)","v":0}]
[null,"SEMILLA MG","bls/ha","Junio",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$4)","v":0.9}]
[null,"SEMILLA MG RR","bls/ha","Junio",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(F12:AE12,$F$4:$AE$4)","v":0}]
[null,"UREA","kg/ha","Junio",160,160,null,160,null,160,160,null,160,160,null,null,160,null,160,160,160,160,null,null,160,160,null,160,160,160,160,{"$f":"SUMPRODUCT(F13:AE13,$F$4:$AE$4)","v":160}]
[null,"FOSFATO DIAMONICO","kg/ha","Junio",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(F14:AE14,$F$4:$AE$4)","v":0}]
[null,"FOSFATO MONOAMONICO","kg/ha","Junio",70,70,null,70,null,70,70,null,70,70,null,null,70,null,70,70,70,70,null,null,70,70,null,70,70,70,70,{"$f":"SUMPRODUCT(F15:AE15,$F$4:$AE$4)","v":70}]
[null,"GUARDIAN","lt/ha",{"$f":"D15","v":"Junio"},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,{"$f":"+AVERAGE(F16:AE16)","v":1}]
[null,"KARATE ZEON 25%","lt/ha","Junio",2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+AVERAGE(F17:AE17)","v":2.5000000000000005E-2}]
[null,"ROUNDUP CONTROL MALEZA","kg/ha","Junio",1.5,1.5,null,1.5,null,1.5,1.5,null,1.5,1.5,null,null,1.5,null,1.5,1.5,1.5,1.5,null,null,1.5,1.5,null,1.5,1.5,1.5,1.5,{"$f":"+AVERAGE(F18:AE18)","v":1.5}]
[null,"Riego","mm/ha","-","-",0,null,{"$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$2","v":"Capital"},"Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
["L","Pulverización terrestre","Cantidad","Junio",6.3,{"$f":"$E22*F5","v":12.6},null,{"$f":"$E22*H5","v":12.6},null,{"$f":"$E22*J5","v":12.6},12.6,null,{"$f":"$E22*M5","v":12.6},12.6,null,null,{"$f":"$E22*Q5","v":12.6},null,{"$f":"$E22*S5","v":12.6},12.6,12.6,12.6,null,null,{"$f":"$E22*Y5","v":12.6},12.6,null,{"$f":"$E22*AB5","v":12.6},12.6,12.6,12.6,12.6]
["L","Fertilización","Cantidad",{"$f":"D22","v":"Junio"},10.5,10.5,null,10.5,null,10.5,10.5,null,10.5,10.5,null,null,10.5,null,10.5,10.5,10.5,10.5,null,null,10.5,10.5,null,10.5,10.5,10.5,10.5,10.5]
["H","Glifosato","lt/ha",{"$f":"D23","v":"Junio"},12.5,41.25,null,41.25,null,41.25,41.25,null,41.25,41.25,null,null,41.25,null,41.25,41.25,41.25,41.25,null,null,41.25,41.25,null,41.25,41.25,41.25,41.25,41.249999999999986]
["H","Atrazina 90%","kg/ha","Junio",10.3,20.6,null,20.6,null,20.6,20.6,null,20.6,20.6,null,null,20.6,null,20.6,20.6,20.6,20.6,null,null,20.6,20.6,null,20.6,20.6,20.6,20.6,20.6]
["H","2 4 D HERBIFEN-ADVANCE","lt/ha","Junio",7.2,4.4640000000000004,null,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,null,null,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4640000000000004,null,null,4.4640000000000004,4.4640000000000004,null,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4640000000000004,4.4639999999999995]
["H","ACETOCHLOR","lt/ha","Junio",5.75,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["S","SEMILLA MG","bls/ha","Junio",170,153,null,153,null,153,153,null,153,153,null,null,153,null,153,153,153,153,null,null,153,153,null,153,153,153,153,153]
["S","SEMILLA MG RR","bls/ha","Junio",170,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["F","UREA","kg/ha","Junio",0.95,152,null,152,null,152,152,null,152,152,null,null,152,null,152,152,152,152,null,null,152,152,null,152,152,152,152,152]
["F","FOSFATO DIAMONICO","kg/ha","Junio",1.4,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["F","FOSFATO MONOAMONICO","kg/ha","Junio",1.4,98,null,98,null,98,98,null,98,98,null,null,98,null,98,98,98,98,null,null,98,98,null,98,98,98,98,98]
["H","GUARDIAN","lt/ha",{"$f":"D32","v":"Junio"},7.28,7.28,null,7.28,null,7.28,7.28,null,7.28,7.28,null,null,7.28,null,7.28,7.28,7.28,7.28,null,null,7.28,7.28,null,7.28,7.28,7.28,7.28,7.28]
["INS","KARATE ZEON 5%","lt/ha","Junio",55.9,1.3975,null,1.3975,null,1.3975,1.3975,null,1.3975,1.3975,null,null,1.3975,null,1.3975,1.3975,1.3975,1.3975,null,null,1.3975,1.3975,null,1.3975,1.3975,1.3975,1.3975,1.3975000000000002]
["H","ROUNDUP CONTROL MALEZA","kg/ha","Junio",18.66,27.990000000000002,null,27.990000000000002,null,27.990000000000002,27.990000000000002,null,27.990000000000002,27.990000000000002,null,null,27.990000000000002,null,27.990000000000002,27.990000000000002,27.990000000000002,27.990000000000002,null,null,27.990000000000002,27.990000000000002,null,27.990000000000002,27.990000000000002,27.990000000000002,27.990000000000002,27.990000000000002]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C19,2)","v":"USD/mm"},"Junio",1,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
["L","Siembra","USD/Unidad","Junio",46.3,{"$f":"$E$37","v":46.3},null,{"$f":"$E$37","v":46.3},null,46.3,46.3,null,46.3,46.3,null,null,46.3,null,46.3,46.3,46.3,46.3,null,null,46.3,46.3,null,46.3,46.3,46.3,46.3,{"$f":"$E$37","v":46.3}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096},{"$f":"+Listas!$AI$10","v":14429.308189372096}]
["C","Cosecha en USD","USD/Unidad",null,"-",{"$f":"+F38*(1+$E$96)/$E$94","v":108.4994491758987},null,{"$f":"+H38*(1+$E$96)/$E$94","v":108.4994491758987},null,{"$f":"+J38*(1+$E$96)/$E$94","v":108.4994491758987},{"$f":"+K38*(1+$E$96)/$E$94","v":108.4994491758987},null,{"$f":"+M38*(1+$E$96)/$E$94","v":108.4994491758987},{"$f":"+N38*(1+$E$96)/$E$94","v":108.4994491758987},null,null,{"$f":"+Q38*(1+$E$96)/$E$94","v":108.4994491758987},null,{"$f":"+S38*(1+$E$96)/$E$94","v":108.4994491758987},{"$f":"+T38*(1+$E$96)/$E$94","v":108.4994491758987},{"$f":"+U38*(1+$E$96)/$E$94","v":108.4994491758987},{"$f":"+V38*(1+$E$96)/$E$94","v":108.4994491758987},null,null,{"$f":"+Y38*(1+$E$96)/$E$94","v":108.4994491758987},{"$f":"+Z38*(1+$E$96)/$E$94","v":108.4994491758987},null,{"$f":"+AB38*(1+$E$96)/$E$94","v":108.4994491758987},{"$f":"+AC38*(1+$E$96)/$E$94","v":108.4994491758987},{"$f":"+AD38*(1+$E$96)/$E$94","v":108.4994491758987},{"$f":"+AE38*(1+$E$96)/$E$94","v":108.4994491758987},{"$f":"+AF38*(1+$E$96)/$E$94","v":108.4994491758987}]
[null,"Costos directos","USD/ha",null,null,{"$f":"+SUM(F39,F22:F37)","v":683.88094917589865},null,{"$f":"+SUM(H39,H22:H37)","v":683.88094917589865},null,{"$f":"+SUM(J39,J22:J37)","v":683.88094917589865},{"$f":"+SUM(K39,K22:K37)","v":683.88094917589865},null,{"$f":"+SUM(M39,M22:M37)","v":683.88094917589865},{"$f":"+SUM(N39,N22:N37)","v":683.88094917589865},null,null,{"$f":"+SUM(Q39,Q22:Q37)","v":683.88094917589865},null,{"$f":"+SUM(S39,S22:S37)","v":683.88094917589865},{"$f":"+SUM(T39,T22:T37)","v":683.88094917589865},{"$f":"+SUM(U39,U22:U37)","v":683.88094917589865},{"$f":"+SUM(V39,V22:V37)","v":683.88094917589865},null,null,{"$f":"+SUM(Y39,Y22:Y37)","v":683.88094917589865},{"$f":"+SUM(Z39,Z22:Z37)","v":683.88094917589865},null,{"$f":"+SUM(AB39,AB22:AB37)","v":683.88094917589865},{"$f":"+SUM(AC39,AC22:AC37)","v":683.88094917589865},{"$f":"+SUM(AD39,AD22:AD37)","v":683.88094917589865},{"$f":"+SUM(AE39,AE22:AE37)","v":683.88094917589865},{"$f":"+SUM(AF39,AF22:AF37)","v":683.88094917589865}]
[]
[null,"Opciones avanzadas (completado por el usuario)","Unidad de medida","Mes de actualiz.","-","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Servicios de labranza","USD/ha","Estos datos son los ingresados en opciones avanzadas","-",{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006},{"$f":"+'Opciones Avanzadas'!$G13","v":69.400000000000006}]
[null,"Cosecha","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987},{"$f":"+'Opciones Avanzadas'!$G14","v":108.4994491758987}]
[null,"Herbicida","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584},{"$f":"+'Opciones Avanzadas'!$G15","v":101.584}]
[null,"Fertilizantes","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250},{"$f":"+'Opciones Avanzadas'!$G16","v":250}]
[null,"Insecticidas","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002},{"$f":"+'Opciones Avanzadas'!$G17","v":1.3975000000000002}]
[null,"Fungicidas","USD/ha",null,"-",{"$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'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153},{"$f":"+'Opciones Avanzadas'!$G20","v":153}]
[null,"Total","USD/ha",null,"-",{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876},{"$f":"+'Opciones Avanzadas'!$G21","v":683.88094917589876}]
[]
[null,"Gastos Comerciales (Por Tn)",{"$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","2021-04-01","-",{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287},{"$f":"+IF('Opciones Avanzadas'!$E$7<=MROUND('Opciones Avanzadas'!$E$7,5),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7-2.5,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7-2.5,5)),VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE)+(VLOOKUP(MROUND('Opciones Avanzadas'!$E$7+2.5,5),Listas!$AE$21:$AF$135,2,FALSE)-VLOOKUP(MROUND('Opciones Avanzadas'!$E$7,5),Listas!$AE$21:$AF$135,2,FALSE))/5*('Opciones Avanzadas'!$E$7-MROUND('Opciones Avanzadas'!$E$7,5)))","v":4378.1540884183287}]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D54","v":"2021-04-01"},{"$f":"+VLOOKUP(30,Listas!$AE$21:$AF$135,2,FALSE)","v":1172.52},{"$f":"+E55","v":1172.52},{"$f":"+F55","v":1172.52},1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52,1172.52]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$97)*(F54+F55)/$E$94","v":38.24253090115333},null,{"$f":"0.95*(1+$E$97)*(H54+H55)/$E$94","v":38.24253090115333},null,{"$f":"0.95*(1+$E$97)*(J54+J55)/$E$94","v":38.24253090115333},{"$f":"0.95*(1+$E$97)*(K54+K55)/$E$94","v":38.24253090115333},null,{"$f":"0.95*(1+$E$97)*(M54+M55)/$E$94","v":38.24253090115333},{"$f":"0.95*(1+$E$97)*(N54+N55)/$E$94","v":38.24253090115333},null,null,{"$f":"0.95*(1+$E$97)*(Q54+Q55)/$E$94","v":38.24253090115333},null,{"$f":"0.95*(1+$E$97)*(S54+S55)/$E$94","v":38.24253090115333},{"$f":"0.95*(1+$E$97)*(T54+T55)/$E$94","v":38.24253090115333},{"$f":"0.95*(1+$E$97)*(U54+U55)/$E$94","v":38.24253090115333},{"$f":"0.95*(1+$E$97)*(V54+V55)/$E$94","v":38.24253090115333},null,null,{"$f":"0.95*(1+$E$97)*(Y54+Y55)/$E$94","v":38.24253090115333},{"$f":"0.95*(1+$E$97)*(Z54+Z55)/$E$94","v":38.24253090115333},null,{"$f":"0.95*(1+$E$97)*(AB54+AB55)/$E$94","v":38.24253090115333},{"$f":"0.95*(1+$E$97)*(AC54+AC55)/$E$94","v":38.24253090115333},{"$f":"0.95*(1+$E$97)*(AD54+AD55)/$E$94","v":38.24253090115333},{"$f":"0.95*(1+$E$97)*(AE54+AE55)/$E$94","v":38.24253090115333},{"$f":"0.95*(1+$E$97)*(AF54+AF55)/$E$94","v":38.24253090115333}]
[null,"Paritaria","USD/tn","Abril",3.4,{"$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$57","v":3.4}]
[null,"Secado","USD/tn","Abril",9,{"$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":1.0249999999999999},null,1.0249999999999999,null,1.0249999999999999,1.0249999999999999,null,1.0249999999999999,1.0249999999999999,null,null,1.0249999999999999,null,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,null,null,1.0249999999999999,1.0249999999999999,null,1.0249999999999999,1.0249999999999999,1.0249999999999999,1.0249999999999999,{"$f":"$E$91*$E59","v":1.0249999999999999}]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F56:F59)","v":51.667530901153327},null,51.667530901153327,null,51.667530901153327,51.667530901153327,null,51.667530901153327,51.667530901153327,null,null,51.667530901153327,null,51.667530901153327,51.667530901153327,51.667530901153327,51.667530901153327,null,null,51.667530901153327,51.667530901153327,null,51.667530901153327,51.667530901153327,51.667530901153327,51.667530901153327,{"$f":"SUM(AF56:AF59)","v":51.667530901153327}]
[]
[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$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},null,{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5},{"$f":"+'Opciones Avanzadas'!$E$9","v":11.5}]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D63","v":"Octubre"},{"$f":"+E92","v":367.5},{"$f":"+$E$64*F63/10","v":422.625},null,{"$f":"+$E$64*H63/10","v":422.625},null,422.625,422.625,null,422.625,{"$f":"+$E$64*N63/10","v":422.625},null,null,422.625,null,422.625,422.625,422.625,422.625,null,null,422.625,422.625,null,422.625,422.625,422.625,422.625,{"$f":"+$E$64*AF63/10","v":422.625}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha","Enero",12.3,{"$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":16.065264641364386},null,16.065264641364386,null,16.065264641364386,16.065264641364386,null,16.065264641364386,16.065264641364386,null,null,16.065264641364386,null,16.065264641364386,16.065264641364386,16.065264641364386,16.065264641364386,null,null,16.065264641364386,16.065264641364386,null,16.065264641364386,16.065264641364386,16.065264641364386,16.065264641364386,{"$f":"$E67*AF104","v":16.065264641364386}]
[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,{"$f":"+SUM(F64:F74)","v":504.29026464136433},null,{"$f":"+SUM(H64:H74)","v":504.29026464136433},null,504.29026464136433,504.29026464136433,null,504.29026464136433,504.29026464136433,null,null,504.29026464136433,null,504.29026464136433,504.29026464136433,504.29026464136433,504.29026464136433,null,null,504.29026464136433,504.29026464136433,null,504.29026464136433,504.29026464136433,504.29026464136433,504.29026464136433,{"$f":"+SUM(AF64:AF74)","v":511.02359797469768}]
[]
[null,"Impuestos (Por Ha)",{"$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$78*F110)","v":4.0354691504501545},null,4.0354691504501545,null,4.0354691504501545,4.0354691504501545,null,4.0354691504501545,4.0354691504501545,null,null,4.0354691504501545,null,4.0354691504501545,4.0354691504501545,4.0354691504501545,4.0354691504501545,null,null,4.0354691504501545,4.0354691504501545,null,4.0354691504501545,4.0354691504501545,4.0354691504501545,{"$f":"IF(AE110<0,0,$E$78*AE110)","v":4.0354691504501545},{"$f":"IF(AF110<0,0,$E$78*AF110)","v":2.0154691504501501}]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$81/2*(F104+F105+F106+F109)*0.4","v":7.6790432746513035},null,{"$f":"$E$81/2*(H104+H105+H106+H109)*0.4","v":7.6790432746513035},null,{"$f":"$E$81/2*(J104+J105+J106+J109)*0.4","v":7.6790432746513035},{"$f":"$E$81/2*(K104+K105+K106+K109)*0.4","v":7.6790432746513035},null,{"$f":"$E$81/2*(M104+M105+M106+M109)*0.4","v":7.6790432746513035},{"$f":"$E$81/2*(N104+N105+N106+N109)*0.4","v":7.6790432746513035},null,null,{"$f":"$E$81/2*(Q104+Q105+Q106+Q109)*0.4","v":7.6790432746513035},null,{"$f":"$E$81/2*(S104+S105+S106+S109)*0.4","v":7.6790432746513035},{"$f":"$E$81/2*(T104+T105+T106+T109)*0.4","v":7.6790432746513035},{"$f":"$E$81/2*(U104+U105+U106+U109)*0.4","v":7.6790432746513035},{"$f":"$E$81/2*(V104+V105+V106+V109)*0.4","v":7.6790432746513035},null,null,{"$f":"$E$81/2*(Y104+Y105+Y106+Y109)*0.4","v":7.6790432746513035},{"$f":"$E$81/2*(Z104+Z105+Z106+Z109)*0.4","v":7.6790432746513035},null,{"$f":"$E$81/2*(AB104+AB105+AB106+AB109)*0.4","v":7.6790432746513035},{"$f":"$E$81/2*(AC104+AC105+AC106+AC109)*0.4","v":7.6790432746513035},{"$f":"$E$81/2*(AD104+AD105+AD106+AD109)*0.4","v":7.6790432746513035},{"$f":"$E$81/2*(AE104+AE105+AE106+AE109)*0.4","v":7.6790432746513035},{"$f":"$E$81/2*(AF104+AF105+AF106+AF109)*0.4","v":7.6952032746513046}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E82*F104","v":19.278317569637263},null,{"$f":"$E82*H104","v":19.278317569637263},null,{"$f":"$E82*J104","v":19.278317569637263},{"$f":"$E82*K104","v":19.278317569637263},null,{"$f":"$E82*M104","v":19.278317569637263},{"$f":"$E82*N104","v":19.278317569637263},null,null,{"$f":"$E82*Q104","v":19.278317569637263},null,{"$f":"$E82*S104","v":19.278317569637263},{"$f":"$E82*T104","v":19.278317569637263},{"$f":"$E82*U104","v":19.278317569637263},{"$f":"$E82*V104","v":19.278317569637263},null,null,{"$f":"$E82*Y104","v":19.278317569637263},{"$f":"$E82*Z104","v":19.278317569637263},null,{"$f":"$E82*AB104","v":19.278317569637263},{"$f":"$E82*AC104","v":19.278317569637263},{"$f":"$E82*AD104","v":19.278317569637263},{"$f":"$E82*AE104","v":19.278317569637263},{"$f":"$E82*AF104","v":19.278317569637263}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F78:F88)","v":30.99282999473872},null,{"$f":"+SUM(H78:H88)","v":30.99282999473872},null,30.99282999473872,30.99282999473872,null,30.99282999473872,30.99282999473872,null,null,30.99282999473872,null,30.99282999473872,30.99282999473872,30.99282999473872,30.99282999473872,null,null,30.99282999473872,30.99282999473872,null,30.99282999473872,30.99282999473872,30.99282999473872,30.99282999473872,{"$f":"+SUM(AF78:AF88)","v":28.988989994738716}]
[]
[null,"Precio maíz cosecha USD/tn",null,null,{"$f":"+Listas!F29","v":205}]
[null,"Precio soja cosecha USD/tn",null,null,{"$f":"+'Soja 1ª'!E96","v":367.5}]
[null,"Dólar siembra",null,"Julio",179.6]
[null,"Dólar Cosecha",null,null,{"$f":"+'Calculadora BCCBA'!C21","v":258}]
[null,"Dólar Promedio",null,"-",{"$f":"+AVERAGE(E93:E94)","v":218.8}]
[null,"Inflación esperada hasta dato FACMA de esta campaña",null,"Abril",0.94]
[null,"Inflación esp. desde FECOTAC hasta agosto",null,"Junio",0.87109999999999999]
[null,"Tasa de interes del costo de oportunidad",null,"Abril",0.05]
[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":78.36714459202139},78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139,78.36714459202139]
[null,"Precio Maíz temprano",null,"USD/qq",null,{"$f":"IF(F102=0,\"\",$E$91)","v":205},205,205,205,205,205,205,205,205,205,205,205,205,205,205,205,205,205,205,205,205,205,205,205,205,205,{"$f":"IF(AF102=0,\"\",$E$91)","v":205}]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F103*F102/10)","v":1606.5264641364386},1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,1606.5264641364386,{"$f":"IF(AF102=0,\"\",AF103*AF102/10)","v":1606.5264641364386}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F51)","v":683.88094917589876},{"$f":"IF(G102=0,\"\",G51)","v":683.88094917589876},683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876,683.88094917589876]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F60*F102/10)","v":404.90368648434162},0,404.90368648434162,0,404.90368648434162,404.90368648434162,0,404.90368648434162,404.90368648434162,0,0,404.90368648434162,0,404.90368648434162,404.90368648434162,404.90368648434162,404.90368648434162,0,0,404.90368648434162,404.90368648434162,0,404.90368648434162,404.90368648434162,404.90368648434162,404.90368648434162,404.90368648434162]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F104-F105-F106)","v":517.74182847619818},922.6455149605398,517.74182847619818,922.6455149605398,517.74182847619818,517.74182847619818,922.6455149605398,517.74182847619818,517.74182847619818,922.6455149605398,922.6455149605398,517.74182847619818,922.6455149605398,517.74182847619818,517.74182847619818,517.74182847619818,517.74182847619818,922.6455149605398,922.6455149605398,517.74182847619818,517.74182847619818,922.6455149605398,517.74182847619818,517.74182847619818,517.74182847619818,517.74182847619818,{"$f":"IF(AF102=0,\"\",AF104-AF105-AF106)","v":517.74182847619818}]
[null,"Rendimiento de Indiferencia",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",(F106+F105)*10/F103)","v":53.111445641962945},33.360046301263353,53.111445641962945,33.360046301263353,53.111445641962945,53.111445641962945,33.360046301263353,53.111445641962945,53.111445641962945,33.360046301263353,33.360046301263353,53.111445641962945,33.360046301263353,53.111445641962945,53.111445641962945,53.111445641962945,53.111445641962945,33.360046301263353,33.360046301263353,53.111445641962945,53.111445641962945,33.360046301263353,53.111445641962945,53.111445641962945,53.111445641962945,53.111445641962945,{"$f":"IF(AF102=0,\"\",(AF106+AF105)*10/AF103)","v":53.111445641962945}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F75)","v":504.29026464136433},0,504.29026464136433,0,504.29026464136433,504.29026464136433,0,504.29026464136433,504.29026464136433,0,0,504.29026464136433,0,504.29026464136433,504.29026464136433,504.29026464136433,504.29026464136433,0,0,504.29026464136433,504.29026464136433,0,504.29026464136433,504.29026464136433,504.29026464136433,504.29026464136433,511.02359797469768]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F107-F109)","v":13.451563834833848},922.6455149605398,13.451563834833848,922.6455149605398,13.451563834833848,13.451563834833848,922.6455149605398,13.451563834833848,13.451563834833848,922.6455149605398,922.6455149605398,13.451563834833848,922.6455149605398,13.451563834833848,13.451563834833848,13.451563834833848,13.451563834833848,922.6455149605398,922.6455149605398,13.451563834833848,13.451563834833848,922.6455149605398,13.451563834833848,13.451563834833848,13.451563834833848,13.451563834833848,{"$f":"IF(AF102=0,\"\",AF107-AF109)","v":6.7182305015004999}]
[null,"Impuesto a las Ganancias",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F89)","v":30.99282999473872},0,30.99282999473872,0,30.99282999473872,30.99282999473872,0,30.99282999473872,30.99282999473872,0,0,30.99282999473872,0,30.99282999473872,30.99282999473872,30.99282999473872,30.99282999473872,0,0,30.99282999473872,30.99282999473872,0,30.99282999473872,30.99282999473872,30.99282999473872,30.99282999473872,28.988989994738716]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F110-F111)","v":-17.541266159904872},922.6455149605398,-17.541266159904872,922.6455149605398,-17.541266159904872,-17.541266159904872,922.6455149605398,-17.541266159904872,-17.541266159904872,922.6455149605398,922.6455149605398,-17.541266159904872,922.6455149605398,-17.541266159904872,-17.541266159904872,-17.541266159904872,-17.541266159904872,922.6455149605398,922.6455149605398,-17.541266159904872,-17.541266159904872,922.6455149605398,-17.541266159904872,-17.541266159904872,-17.541266159904872,-17.541266159904872,{"$f":"IF(AF102=0,\"\",AF110-AF111)","v":-22.270759493238216}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F115*$E$98*8/12)","v":35.989058821378819},19.179383333333337,35.989058821378819,19.179383333333337,35.989058821378819,35.989058821378819,19.179383333333337,35.989058821378819,35.989058821378819,19.179383333333337,19.179383333333337,35.989058821378819,19.179383333333337,35.989058821378819,35.989058821378819,35.989058821378819,35.989058821378819,19.179383333333337,19.179383333333337,35.989058821378819,35.989058821378819,19.179383333333337,35.989058821378819,35.989058821378819,35.989058821378819,35.989058821378819,36.213503265823263]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F112-F113)","v":-53.530324981283691},903.46613162720644,-53.530324981283691,903.46613162720644,-53.530324981283691,-53.530324981283691,903.46613162720644,-53.530324981283691,-53.530324981283691,903.46613162720644,903.46613162720644,-53.530324981283691,903.46613162720644,-53.530324981283691,-53.530324981283691,-53.530324981283691,-53.530324981283691,903.46613162720644,903.46613162720644,-53.530324981283691,-53.530324981283691,903.46613162720644,-53.530324981283691,-53.530324981283691,-53.530324981283691,-53.530324981283691,{"$f":"IF(AF102=0,\"\",AF112-AF113)","v":-58.48426275906148}]
[null,"Inversión Inicial",null,"USD/ha",null,{"$f":"IF(F102=0,\"\",F51-F44+F75)","v":1079.6717646413645},{"$f":"IF(G102=0,\"\",G51-G44+G75)","v":575.38150000000007},1079.6717646413645,575.38150000000007,1079.6717646413645,1079.6717646413645,575.38150000000007,1079.6717646413645,1079.6717646413645,575.38150000000007,575.38150000000007,1079.6717646413645,575.38150000000007,1079.6717646413645,1079.6717646413645,1079.6717646413645,1079.6717646413645,575.38150000000007,575.38150000000007,1079.6717646413645,1079.6717646413645,575.38150000000007,1079.6717646413645,1079.6717646413645,1079.6717646413645,1079.6717646413645,1086.4050979746978]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F102=0,\"\",F114/F115)","v":-4.9580184213731761E-2},1.5702036503210588,-4.9580184213731761E-2,1.5702036503210588,-4.9580184213731761E-2,-4.9580184213731761E-2,1.5702036503210588,-4.9580184213731761E-2,-4.9580184213731761E-2,1.5702036503210588,1.5702036503210588,-4.9580184213731761E-2,1.5702036503210588,-4.9580184213731761E-2,-4.9580184213731761E-2,-4.9580184213731761E-2,-4.9580184213731761E-2,1.5702036503210588,1.5702036503210588,-4.9580184213731761E-2,-4.9580184213731761E-2,1.5702036503210588,-4.9580184213731761E-2,-4.9580184213731761E-2,-4.9580184213731761E-2,-4.9580184213731761E-2,{"$f":"IF(AF102=0,\"\",AF114/AF115)","v":-5.3832831664808303E-2},59.099999999999994,67.099999999999994,75.099999999999994,83.1,91.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142.1,-0.31583677200150867,-0.20604518854990295,-9.6585284820477554E-2,-9.0630124347409885E-3,6.6430545087635781E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149.1,-0.31583677200150867,-0.20604518854990295,-9.6585284820477554E-2,-9.0630124347409885E-3,6.6430545087635781E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156.1,-0.31583677200150867,-0.20604518854990295,-9.6585284820477554E-2,-9.0630124347409885E-3,6.6430545087635781E-2]
[null,null,null,null,null,{"$f":"H$2","v":"Colón"},-0.1784305059957495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163.1,-0.31583677200150867,-0.20604518854990295,-9.6585284820477554E-2,-9.0630124347409885E-3,6.6430545087635781E-2]
[null,null,null,null,null,{"$f":"T$2","v":"Río Primero"},-0.15011382502390927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170.1,-0.31583677200150867,-0.20604518854990295,-9.6585284820477554E-2,-9.0630124347409885E-3,6.6430545087635781E-2]
[null,null,null,null,null,{"$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]