{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Soja 1ª","Trigo + Soja 2ª","Instrucciones","Calculadora BCCBA","Listas","Maíz temprano","Maíz tardío"],"not_rendered":{"charts":8,"images":13,"macros":1,"external_links":0,"defined_names":0,"comments":9,"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":"Soja 1ª","index":0,"n_rows":109,"n_cols":32,"rows_kept":109,"cut":false,"hidden":true,"merged":[[95,1,95,2],[95,3,95,4],[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],[93,1,93,4],[94,1,94,2],[94,3,94,4],[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],[108,1,108,2],[108,3,108,4],[102,1,102,2],[102,3,102,4],[103,1,103,2],[103,3,103,4],[104,1,104,2],[104,3,104,4],[105,1,105,2],[105,3,105,4],[106,1,106,2],[106,3,106,4],[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","Junio","-",{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251}]
[null,"Participación Provincial","Porcentaje","Enero","-",9.403263139202804E-3,null,1.0724842138899085E-2,null,9.7563731325537251E-2,2.9249667199168283E-2,null,6.7922607057211884E-2,9.8552829870499015E-2,null,null,5.2536804655069477E-2,null,0.21873811666994233,5.4991854543402482E-2,1.0965423706116641E-2,4.9143198525754821E-2,null,null,6.9470460322297603E-2,3.1982514709585068E-2,null,5.8791586587649186E-2,2.0598609750489712E-2,1.3412614243288493E-2,0.10260334351537288,"-"]
[null,"Pulverización terrestre","Cantidad","Octubre",4,{"$f":"$E5","v":4},null,4,null,4,4,null,4,4,null,null,{"$f":"$E5","v":4},null,4,4,4,4,null,null,4,4,null,4,4,4,4,{"$f":"SUMPRODUCT(F5:AE5,$F$4:$AE$4)","v":3.986605871837948}]
[null,"Pulverización aerea","Cantidad",{"$f":"D5","v":"Octubre"},2,2,null,2,null,2,2,null,2,2,null,null,2,null,2,2,2,2,null,null,2,2,null,2,2,2,2,{"$f":"SUMPRODUCT(F6:AE6,$F$4:$AE$4)","v":1.993302935918974}]
[null,"Glifosato","lt/ha","Octubre",7,7,null,7,null,7,7,null,7,7,null,null,7,null,7,7,7,7,null,null,7,7,null,7,7,7,7,{"$f":"SUMPRODUCT(F7:AE7,$F$4:$AE$4)","v":6.9765602757164107}]
[null,"Round Up Full II","lt/ha","Octubre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F8:AE8)","v":0}]
[null,"Texaro","kg/ha","Octubre",4.2999999999999997E-2,4.2999999999999997E-2,null,4.2999999999999997E-2,null,4.2999999999999997E-2,4.2999999999999997E-2,null,4.2999999999999997E-2,4.2999999999999997E-2,null,null,4.2999999999999997E-2,null,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,null,null,4.2999999999999997E-2,4.2999999999999997E-2,null,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,4.2999999999999997E-2,{"$f":"+AVERAGE(F9:AE9)","v":4.3000000000000003E-2}]
[null,"Metsulfurol Metil","kg/ha","Octubre",0.01,0.01,null,0.01,null,0.01,0.01,null,0.01,0.01,null,null,0.01,null,0.01,0.01,0.01,0.01,null,null,0.01,0.01,null,0.01,0.01,0.01,0.01,{"$f":"+AVERAGE(F10:AE10)","v":0.01}]
[null,"2,4 D 100%","lt/ha","Octubre",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"$E11","v":0.5},0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,{"$f":"+AVERAGE(F11:AE11)","v":0.5}]
[null,"Semilla RR","kg/ha","Octubre",80,{"$f":"+$E12","v":80},{"$f":"+$E12","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,null,null,80,80,null,80,80,80,80,{"$f":"SUMPRODUCT(F12:AE12,$F$4:$AE$4)","v":79.732117436758955}]
[null,"Inoculante + Fungicida","b 200 gr","Octubre",1.6,{"$f":"+$E13","v":1.6},1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,1.6,null,null,1.6,1.6,null,1.6,1.6,1.6,1.6,{"$f":"+AVERAGE(F13:AE13)","v":1.6000000000000005}]
[null,"Superfosfato triple","kg/ha","Octubre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(F14:AE14,$F$4:$AE$4)","v":0}]
[null,"Fosfato Monoamónico","kg/ha","Octubre",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Roundup control max","kg/ha","Octubre",1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,1.1000000000000001,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":"+AVERAGE(F16:AE16)","v":1.1000000000000003}]
[null,"Karate zeon 25%","lt/ha","Octubre",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+AVERAGE(F17:AE17)","v":2.5000000000000008E-2}]
[null,"Coragen","kg/ha","Octubre",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,null,null,0.03,0.03,null,0.03,0.03,0.03,0.03,{"$f":"+AVERAGE(F18:AE18)","v":3.0000000000000016E-2}]
[null,"Engeo","lt/ha","Octubre",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,null,null,0.2,0.2,null,0.2,0.2,0.2,0.2,{"$f":"+AVERAGE(F19:AE19)","v":0.20000000000000007}]
[null,"Opera","lt/ha","Octubre",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,{"$f":"+AVERAGE(F20:AE20)","v":0.5}]
[null,"Riego","mm/ha","-","-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$21","v":0},0,0,0,0]
[]
[null,"Costos Directos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Precio",{"$f":"F$2","v":"Calamuchita"},{"$f":"G$2","v":"Capital"},"Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión",{"$f":"AF$2","v":"PROVINCIA"}]
[null,"Pulverización terrestre","Cantidad","Octubre",4.0999999999999996,{"$f":"$E24*F5","v":16.399999999999999},null,16.399999999999999,null,16.399999999999999,16.399999999999999,null,16.399999999999999,16.399999999999999,null,null,16.399999999999999,null,16.399999999999999,16.399999999999999,16.399999999999999,16.399999999999999,null,null,16.399999999999999,16.399999999999999,null,16.399999999999999,16.399999999999999,16.399999999999999,16.399999999999999,16.345084074535585]
[null,"Pulverización aerea","Cantidad",{"$f":"D24","v":"Octubre"},8.1999999999999993,16.399999999999999,null,16.399999999999999,null,16.399999999999999,16.399999999999999,null,16.399999999999999,16.399999999999999,null,null,{"$f":"$E25*Q6","v":16.399999999999999},null,16.399999999999999,16.399999999999999,16.399999999999999,16.399999999999999,null,null,16.399999999999999,16.399999999999999,null,16.399999999999999,16.399999999999999,16.399999999999999,16.399999999999999,16.345084074535585]
[null,"Glifosato","lt/ha",{"$f":"D25","v":"Octubre"},3.3,23.099999999999998,null,23.099999999999998,null,23.099999999999998,23.099999999999998,null,23.099999999999998,23.099999999999998,null,null,{"$f":"$E26*Q7","v":23.099999999999998},null,{"$f":"$E26*S7","v":23.099999999999998},{"$f":"$E26*T7","v":23.099999999999998},23.099999999999998,23.099999999999998,null,null,23.099999999999998,23.099999999999998,null,23.099999999999998,23.099999999999998,23.099999999999998,23.099999999999998,23.022648909864156]
[null,"Round Up Full II","lt/ha",{"$f":"D26","v":"Octubre"},4.75,0,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]
[null,"Texaro","kg/ha",{"$f":"D27","v":"Octubre"},400,17.2,null,17.2,null,17.2,17.2,null,17.2,17.2,null,null,17.2,null,17.2,17.2,17.2,17.2,null,null,17.2,17.2,null,17.2,17.2,17.2,17.2,17.200000000000003]
[null,"Metsulfurol Metil","kg/ha",{"$f":"D28","v":"Octubre"},30,0.3,null,0.3,null,0.3,0.3,null,0.3,0.3,null,null,0.3,null,0.3,0.3,0.3,0.3,null,null,0.3,0.3,null,0.3,0.3,0.3,0.3,0.3]
[null,"2,4 D 100%","lt/ha","Octubre",5.8,2.9,null,2.9,null,2.9,2.9,null,2.9,2.9,null,null,2.9,null,2.9,2.9,2.9,2.9,null,null,2.9,2.9,null,2.9,2.9,2.9,2.9,2.9]
[null,"Semilla RR","kg/ha","Octubre",0.62,49.6,null,49.6,null,49.6,49.6,null,49.6,49.6,null,null,49.6,null,49.6,49.6,49.6,49.6,null,null,49.6,49.6,null,49.6,49.6,49.6,49.6,49.433912810790552]
[null,"Inoculante + Fungicida","b 200 gr","Octubre",3.7,5.9200000000000008,null,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,null,null,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000008,null,null,5.9200000000000008,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000026]
[null,"Superfosfato triple","kg/ha","Octubre",0.45,0,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 Monoamónico","kg/ha","Octubre",0.5,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Roundup control max","kg/ha","Octubre",6.3,6.9300000000000006,null,6.9300000000000006,null,6.9300000000000006,6.9300000000000006,null,6.9300000000000006,6.9300000000000006,null,null,6.9300000000000006,null,6.9300000000000006,6.9300000000000006,6.9300000000000006,6.9300000000000006,null,null,6.9300000000000006,6.9300000000000006,null,6.9300000000000006,6.9300000000000006,6.9300000000000006,{"$f":"$E35*AE16","v":6.9300000000000006},6.9300000000000015]
[null,"Karate zeon 25%","lt/ha","Octubre",49.56,1.2390000000000001,null,1.2390000000000001,null,1.2390000000000001,1.2390000000000001,null,1.2390000000000001,1.2390000000000001,null,null,1.2390000000000001,null,1.2390000000000001,1.2390000000000001,1.2390000000000001,1.2390000000000001,null,null,1.2390000000000001,1.2390000000000001,null,1.2390000000000001,1.2390000000000001,1.2390000000000001,1.2390000000000001,1.2390000000000005]
[null,"Coragen","kg/ha","Octubre",270,8.1,null,8.1,null,8.1,8.1,null,8.1,8.1,null,null,8.1,null,8.1,8.1,8.1,8.1,null,null,8.1,8.1,null,8.1,8.1,8.1,8.1,8.100000000000005]
[null,"Engeo","lt/ha","Octubre",47.58,9.516,null,9.516,null,9.516,9.516,null,9.516,9.516,null,null,9.516,null,9.516,{"$f":"$E38*T19","v":9.516},9.516,9.516,null,null,9.516,9.516,null,9.516,9.516,9.516,9.516,9.5160000000000036]
[null,"Opera","lt/ha","Octubre",24,{"$f":"$E39*F20","v":12},null,12,null,12,12,null,12,12,null,null,12,null,12,12,12,12,null,null,12,12,null,12,12,12,12,12]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C21,2)","v":"USD/mm"},"Octubre",1,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Siembra","USD/Unidad","Noviembre",29.9,{"$f":"$E$41","v":29.9},null,{"$f":"$E$41","v":29.9},null,29.9,29.9,null,29.9,29.9,null,null,29.9,null,29.9,29.9,29.9,29.9,null,null,29.9,29.9,null,29.9,29.9,29.9,29.9,{"$f":"$E$41","v":29.9}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924},{"$f":"+Listas!$Q$10","v":3350.3560523656924}]
[null,"Cosecha en USD","USD/Unidad",null,"-",{"$f":"F42*(1+$E$89)/$E$87","v":68.079895152751135},null,{"$f":"H42*(1+$E$89)/$E$87","v":68.079895152751135},null,{"$f":"J42*(1+$E$89)/$E$87","v":68.079895152751135},{"$f":"K42*(1+$E$89)/$E$87","v":68.079895152751135},null,{"$f":"M42*(1+$E$89)/$E$87","v":68.079895152751135},{"$f":"N42*(1+$E$89)/$E$87","v":68.079895152751135},null,null,{"$f":"Q42*(1+$E$89)/$E$87","v":68.079895152751135},null,{"$f":"S42*(1+$E$89)/$E$87","v":68.079895152751135},{"$f":"T42*(1+$E$89)/$E$87","v":68.079895152751135},{"$f":"U42*(1+$E$89)/$E$87","v":68.079895152751135},{"$f":"V42*(1+$E$89)/$E$87","v":68.079895152751135},null,null,{"$f":"Y42*(1+$E$89)/$E$87","v":68.079895152751135},{"$f":"Z42*(1+$E$89)/$E$87","v":68.079895152751135},null,{"$f":"AB42*(1+$E$89)/$E$87","v":68.079895152751135},{"$f":"AC42*(1+$E$89)/$E$87","v":68.079895152751135},{"$f":"AD42*(1+$E$89)/$E$87","v":68.079895152751135},{"$f":"AE42*(1+$E$89)/$E$87","v":68.079895152751135},{"$f":"AF42*(1+$E$89)/$E$87","v":68.079895152751135}]
[null,"Costos directos","USD/ha",null,null,{"$f":"SUM(F43,F24:F41)","v":267.58489515275113},null,267.58489515275113,null,267.58489515275113,267.58489515275113,null,267.58489515275113,267.58489515275113,null,null,267.58489515275113,null,267.58489515275113,267.58489515275113,267.58489515275113,267.58489515275113,null,null,267.58489515275113,267.58489515275113,null,267.58489515275113,267.58489515275113,267.58489515275113,267.58489515275113,{"$f":"SUM(AF43,AF24:AF41)","v":267.23162502247703}]
[]
[null,"Gastos Comerciales (Por Tn)",{"$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","2019-09-01","-",1474.8839999999998,1470.7199999999998,1492.848,1585.6079999999999,1480.752,1062.396,1567.2959999999998,1126.5840000000001,704.16,1626.6599999999999,1613.4839999999999,1263.7199999999998,1495.6079999999999,1434.1560000000002,1474.3079999999998,1617.5040000000001,1353.6959999999999,1569.5640000000001,1607.4359999999999,1069.26,1472.82,1626.6599999999999,1216.548,1519.0439999999999,1524.06,881.07600000000002,1160.376]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D47","v":"2019-09-01"},310.76400000000001,310.76400000000001,null,310.76400000000001,null,310.76400000000001,310.76400000000001,null,310.76400000000001,310.76400000000001,null,null,310.76400000000001,null,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,null,null,310.76400000000001,310.76400000000001,null,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$90)*(F47+F48)/$E$87","v":28.579164295566496},null,{"$f":"0.95*(1+$E$90)*(H47+H48)/$E$87","v":28.86667678817734},null,{"$f":"0.95*(1+$E$90)*(J47+J48)/$E$87","v":28.67308120197044},{"$f":"0.95*(1+$E$90)*(K47+K48)/$E$87","v":21.977324334975364},null,{"$f":"0.95*(1+$E$90)*(M47+M48)/$E$87","v":23.004648532019701},{"$f":"0.95*(1+$E$90)*(N47+N48)/$E$87","v":16.243783625615762},null,null,{"$f":"0.95*(1+$E$90)*(Q47+Q48)/$E$87","v":25.199500078817728},null,{"$f":"0.95*(1+$E$90)*(S47+S48)/$E$87","v":27.927315665024626},{"$f":"0.95*(1+$E$90)*(T47+T48)/$E$87","v":28.569945458128068},{"$f":"0.95*(1+$E$90)*(U47+U48)/$E$87","v":30.861786857142853},{"$f":"0.95*(1+$E$90)*(V47+V48)/$E$87","v":26.639559310344826},null,null,{"$f":"0.95*(1+$E$90)*(Y47+Y48)/$E$87","v":22.087182147783246},{"$f":"0.95*(1+$E$90)*(Z47+Z48)/$E$87","v":28.546130128078811},null,{"$f":"0.95*(1+$E$90)*(AB47+AB48)/$E$87","v":24.444515704433492},{"$f":"0.95*(1+$E$90)*(AC47+AC48)/$E$87","v":29.285941832512314},{"$f":"0.95*(1+$E$90)*(AD47+AD48)/$E$87","v":29.366222541871917},{"$f":"0.95*(1+$E$90)*(AE47+AE48)/$E$87","v":19.075311133004924},{"$f":"0.95*(1+$E$90)*(AF47+AF48)/$E$87","v":23.545486995073887}]
[null,"Paritaria","USD/tn","Noviembre",4,{"$f":"$E$50","v":4},null,{"$f":"$E$50","v":4},null,4,4,null,4,4,null,null,4,null,4,4,4,4,null,null,4,4,null,4,4,4,4,4]
[null,"Secado","USD/tn",{"$f":"D50","v":"Noviembre"},7.5,{"$f":"+$E$51","v":7.5},null,{"$f":"+$E$51","v":7.5},null,7.5,7.5,null,7.5,7.5,null,null,7.5,null,7.5,7.5,7.5,7.5,null,null,7.5,7.5,null,7.5,7.5,7.5,7.5,7.5]
[null,"Zarandeo","USD/tn",{"$f":"D51","v":"Noviembre"},2,{"$f":"+$E$52","v":2},null,{"$f":"+$E$52","v":2},null,2,2,null,2,2,null,null,2,null,2,2,2,2,null,null,2,2,null,2,2,2,2,2]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E$85*$E53","v":1.0247937500000002},null,{"$f":"$E$85*$E53","v":1.0247937500000002},null,1.0247937500000002,1.0247937500000002,null,1.0247937500000002,1.0247937500000002,null,null,1.0247937500000002,null,1.0247937500000002,1.0247937500000002,1.0247937500000002,1.0247937500000002,null,null,1.0247937500000002,1.0247937500000002,null,1.0247937500000002,1.0247937500000002,1.0247937500000002,1.0247937500000002,1.0247937500000002]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F49:F53)","v":43.1039580455665},null,{"$f":"SUM(H49:H53)","v":43.391470538177344},null,{"$f":"SUM(J49:J53)","v":43.197874951970441},{"$f":"SUM(K49:K53)","v":36.502118084975365},null,{"$f":"SUM(M49:M53)","v":37.529442282019701},{"$f":"SUM(N49:N53)","v":30.768577375615763},null,null,{"$f":"SUM(Q49:Q53)","v":39.724293828817729},null,{"$f":"SUM(S49:S53)","v":42.452109415024623},{"$f":"SUM(T49:T53)","v":43.094739208128068},{"$f":"SUM(U49:U53)","v":45.386580607142854},{"$f":"SUM(V49:V53)","v":41.164353060344823},null,null,{"$f":"SUM(Y49:Y53)","v":36.611975897783246},{"$f":"SUM(Z49:Z53)","v":43.070923878078816},null,{"$f":"SUM(AB49:AB53)","v":38.969309454433493},{"$f":"SUM(AC49:AC53)","v":43.810735582512315},{"$f":"SUM(AD49:AD53)","v":43.891016291871921},{"$f":"SUM(AE49:AE53)","v":33.600104883004924},{"$f":"SUM(AF49:AF53)","v":38.070280745073887}]
[]
[null,"Costos Indirectos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},"Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Arrendamiento en qq","qq/ha","Agosto","-",9.1125000000000007,null,9.8986353429000005,null,8.2069540466999999,10.0085295691875,null,9.5255592658624995,16.649999999999999,null,null,9.1624999999999996,null,8.4972756532600009,8.7176540367724993,7.54282620599,9.9193220152750001,null,null,10.192599772662501,10.137499999999999,null,9.7095415251000006,8.9875000000000007,7.3624999999999998,13.3,9.9749999999999996]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D57","v":"Agosto"},{"$f":"$E$85","v":204.95875000000004},{"$f":"$E$58*F57/10","v":186.76866093750004},null,{"$f":"$E$58*H57/10","v":202.88119265866058},null,{"$f":"$E$58*J57/10","v":168.20870427190738},205.13357098387087,null,195.23467201820958,341.25631875000005,null,null,{"$f":"$E$58*Q57/10","v":187.79345468750003},null,174.15909962976036,178.67594743093457,154.59682306469531,203.30518410982455,null,null,208.9062508655191,207.77693281250004,null,199.00554940575901,184.20667656250004,150.90087968750001,{"$f":"$E$58*AE57/10","v":272.59513750000008},{"$f":"$E$58*AF57/10","v":204.44635312500003}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha",null,12.3,{"$f":"$E59","v":12.3},null,{"$f":"$E59","v":12.3},null,12.3,12.3,null,12.3,12.3,null,null,12.3,null,12.3,12.3,12.3,12.3,null,null,12.3,12.3,null,12.3,12.3,12.3,{"$f":"$E59","v":12.3},{"$f":"$E59","v":12.3}]
[null,"Personal (Salarios)","USD/ha","Noviembre",35.060263353372633,{"$f":"$E60","v":35.060263353372633},null,35.060263353372633,null,35.060263353372633,35.060263353372633,null,35.060263353372633,35.060263353372633,null,null,35.060263353372633,null,35.060263353372633,35.060263353372633,35.060263353372633,35.060263353372633,null,null,35.060263353372633,35.060263353372633,null,35.060263353372633,35.060263353372633,35.060263353372633,{"$f":"$E60","v":35.060263353372633},{"$f":"$E60","v":35.060263353372633}]
[null,"Asesoramiento Técnico","USD/ha",null,0.01,{"$f":"$E61*F97","v":7.0627859159963569},null,{"$f":"$E61*H97","v":7.0627859159963569},null,{"$f":"$E61*J97","v":7.0627859159963569},{"$f":"$E61*K97","v":7.0627859159963569},null,{"$f":"$E61*M97","v":7.0627859159963569},{"$f":"$E61*N97","v":7.0627859159963569},null,null,{"$f":"$E61*Q97","v":7.0627859159963569},null,{"$f":"$E61*S97","v":7.0627859159963569},{"$f":"$E61*T97","v":7.0627859159963569},{"$f":"$E61*U97","v":7.0627859159963569},{"$f":"$E61*V97","v":7.0627859159963569},null,null,{"$f":"$E61*Y97","v":7.0627859159963569},{"$f":"$E61*Z97","v":7.0627859159963569},null,{"$f":"$E61*AB97","v":7.0627859159963569},{"$f":"$E61*AC97","v":7.0627859159963569},{"$f":"$E61*AD97","v":7.0627859159963569},{"$f":"$E61*AE97","v":7.0627859159963569},{"$f":"$E61*AF97","v":7.0627859159963569}]
[null,"Asesoramiento Contable","USD/ha",null,6,{"$f":"$E62","v":6},null,{"$f":"$E62","v":6},null,6,6,null,6,6,null,null,6,null,6,6,6,6,null,null,6,6,null,6,6,6,{"$f":"$E62","v":6},6]
[null,"Gastos de oficina/comunicaciones","USD/ha",null,3.9,3.9,null,3.9,null,3.9,3.9,null,3.9,3.9,null,null,3.9,null,3.9,3.9,3.9,3.9,null,null,3.9,3.9,null,3.9,3.9,3.9,3.9,3.9]
[null,"Receta Fitosanitaria","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Asesor Financiero","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Seguro Climatico","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Conservaciones y Mejoras","USD/ha",null,3,3,null,3,null,3,3,null,3,3,null,null,3,null,3,3,3,3,null,null,3,3,null,3,3,3,3,3]
[null,"Gastos imprevistos/Otros","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Total Costos Indirectos",null,null,null,{"$f":"SUM(F58:F68)","v":254.09171020686907},null,{"$f":"SUM(H58:H68)","v":270.20424192802955},null,235.5317535412764,272.45662025323986,null,262.55772128757854,408.57936801936904,null,null,255.11650395686902,null,241.48214889912938,245.99899670030359,221.91987233406431,270.62823337919355,null,null,276.22930013488809,275.09998208186903,null,266.32859867512798,251.52972583186906,218.223928956869,339.91818676936907,{"$f":"SUM(AF58:AF68)","v":271.76940239436902}]
[]
[null,"Impuestos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Porcentaje",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Impuesto a las ganancias","% s. Resultado Positivo","-",0.35,{"$f":"IF(F103<0,0,$E$72*F103)","v":12.623693051735527},null,{"$f":"IF(H103<0,0,$E$72*H103)","v":6.6375426788506839},null,19.006406189125762,14.158349307338488,null,16.383924477858109,0,null,null,16.341174803439326,null,17.82322383409678,15.467261473076858,21.130801334178482,9.1752368402623343,null,null,12.705413578077732,5.3106398824744012,null,13.327516366311647,12.667954372991208,24.228157985279907,0,12.631183918864348]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$75/2*(F97+F98+F99+F102)*0.4","v":3.3035747730377794},null,{"$f":"$E$75/2*(H97+H98+H99+H102)*0.4","v":3.3446226613089891},null,{"$f":"$E$75/2*(J97+J98+J99+J102)*0.4","v":3.2598075972385319},{"$f":"$E$75/2*(K97+K98+K99+K102)*0.4","v":3.2930514158565014},null,{"$f":"$E$75/2*(M97+M98+M99+M102)*0.4","v":3.2777903289729382},{"$f":"$E$75/2*(N97+N98+N99+N102)*0.4","v":3.5723279571698194},null,null,{"$f":"$E$75/2*(Q97+Q98+Q99+Q102)*0.4","v":3.2780834695975245},null,{"$f":"$E$75/2*(S97+S98+S99+S102)*0.4","v":3.2679208476730164},{"$f":"$E$75/2*(T97+T98+T99+T102)*0.4","v":3.2840760181485815},{"$f":"$E$75/2*(U97+U98+U99+U102)*0.4","v":3.2452403162438852},{"$f":"$E$75/2*(V97+V98+V99+V102)*0.4","v":3.3272213299164521},null,null,{"$f":"$E$75/2*(Y97+Y98+Y99+Y102)*0.4","v":3.3030144037142897},{"$f":"$E$75/2*(Z97+Z98+Z99+Z102)*0.4","v":3.353721423341284},null,{"$f":"$E$75/2*(AB97+AB98+AB99+AB102)*0.4","v":3.298748556023543},{"$f":"$E$75/2*(AC97+AC98+AC99+AC102)*0.4","v":3.3032712668348823},{"$f":"$E$75/2*(AD97+AD98+AD99+AD102)*0.4","v":3.2240012992077602},{"$f":"$E$75/2*(AE97+AE98+AE99+AE102)*0.4","v":3.4309586802100926},{"$f":"$E$75/2*(AF97+AF98+AF99+AF102)*0.4","v":3.3035234070917525}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$76*F97","v":8.4753430991956282},null,{"$f":"$E$76*H97","v":8.4753430991956282},null,{"$f":"$E$76*J97","v":8.4753430991956282},{"$f":"$E$76*K97","v":8.4753430991956282},null,{"$f":"$E$76*M97","v":8.4753430991956282},{"$f":"$E$76*N97","v":8.4753430991956282},null,null,{"$f":"$E$76*Q97","v":8.4753430991956282},null,{"$f":"$E$76*S97","v":8.4753430991956282},{"$f":"$E$76*T97","v":8.4753430991956282},{"$f":"$E$76*U97","v":8.4753430991956282},{"$f":"$E$76*V97","v":8.4753430991956282},null,null,{"$f":"$E$76*Y97","v":8.4753430991956282},{"$f":"$E$76*Z97","v":8.4753430991956282},null,{"$f":"$E$76*AB97","v":8.4753430991956282},{"$f":"$E$76*AC97","v":8.4753430991956282},{"$f":"$E$76*AD97","v":8.4753430991956282},{"$f":"$E$76*AE97","v":8.4753430991956282},{"$f":"$E$76*AF97","v":8.4753430991956282}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F72:F82)","v":24.402610923968936},null,{"$f":"+SUM(H72:H82)","v":18.457508439355301},null,30.741556885559923,25.92674382239062,null,28.137057906026676,12.047671056365449,null,null,28.094601372232482,null,29.566487780965424,27.226680590421068,32.851384749617992,20.977801269374417,null,null,24.483771080987651,17.139704405011315,null,25.101608021530815,24.446568739021718,35.927502383683297,11.906301779405721,{"$f":"+SUM(AF72:AF82)","v":24.410050425151731}]
[]
[null,"Precio soja cosecha USD/tn",null,"Noviembre",{"$f":"'Calculadora BCCBA'!C12-'Calculadora BCCBA'!C12*'Calculadora BCCBA'!C22-13.1","v":204.95875000000004}]
[null,"Dólar siembra",null,"Noviembre",60.78]
[null,"Dólar Cosecha",null,"Noviembre",{"$f":"+'Calculadora BCCBA'!C18","v":81.2}]
[null,"Dólar Promedio",null,"-",{"$f":"+(E87+E86)/2","v":70.990000000000009}]
[null,"Inflación esperada hasta dato FACMA de esta campaña",null,"Septiembre",0.65]
[null,"Inflación esp. desde FECOTAC hasta mayo",null,"Septiembre",0.36799999999999999]
[null,"Tasa de interes del costo de oportunidad",null,"Septiembre",1.7500000000000002E-2]
[null,"Precio combustible",null,"-","-"]
[]
[null,"RENTABILIDAD EN DÓLARES",null,null,null,{"$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":34.459548157843251},34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,34.459548157843251,{"$f":"AF3","v":34.459548157843251}]
[null,"Precio Soja",null,"USD/qq",null,{"$f":"IF(F95=0,\"\",$E$85)","v":204.95875000000004},204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,{"$f":"IF(AA95=0,\"\",$E$85)","v":204.95875000000004},204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,{"$f":"IF(AF95=0,\"\",$E$85)","v":204.95875000000004}]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",F96*F95/10)","v":706.27859159963566},{"$f":"IF(G95=0,\"\",G96*G95/10)","v":706.27859159963566},706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,706.27859159963566,{"$f":"IF(AF95=0,\"\",AF96*AF95/10)","v":706.27859159963566}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",F44)","v":267.58489515275113},0,267.58489515275113,0,267.58489515275113,267.58489515275113,0,267.58489515275113,267.58489515275113,0,0,267.58489515275113,0,267.58489515275113,267.58489515275113,267.58489515275113,267.58489515275113,0,0,267.58489515275113,267.58489515275113,0,267.58489515275113,267.58489515275113,267.58489515275113,267.58489515275113,{"$f":"IF(AF95=0,\"\",AF44)","v":267.23162502247703}]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",F54*F95/10)","v":148.53429180648538},0,149.52504686499589,0,148.85792522239163,125.78464960124897,0,129.32476236542567,106.02712738233576,0,0,136.888121623046,0,146.2880508789072,148.50252410921848,156.40010601516738,141.85050066694146,0,0,126.1632146603458,148.42045755794578,0,134.2864795822947,150.96981526361202,151.24645896064433,115.78444323244923,{"$f":"IF(AF95=0,\"\",AF54*AF95/10)","v":131.18846727174861}]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",F97-F98-F99)","v":290.15940464039915},706.27859159963566,289.16864958188864,706.27859159963566,289.83577122449287,312.90904684563554,706.27859159963566,309.36893408145886,332.66656906454875,706.27859159963566,706.27859159963566,301.80557482383853,706.27859159963566,292.40564556797733,290.19117233766605,282.29359043171712,296.84319577994307,706.27859159963566,706.27859159963566,312.53048178653876,290.27323888893875,706.27859159963566,304.40721686458983,287.72388118327251,287.44723748624017,322.9092532144353,{"$f":"IF(AF95=0,\"\",AF97-AF98-AF99)","v":307.85849930541002}]
[null,"Rendimiento de Indiferencia",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",(F98+F99)*10/F96)","v":20.302582200527493},0,20.350921442375451,0,20.318372373716304,19.192620210359404,0,19.365343393154806,18.228644668016702,0,0,19.734362000929313,0,20.192987419744618,20.301032244877057,20.686357677723858,19.976477989824417,0,0,19.211090515193757,20.2970281927801,0,19.607427091307191,20.42141213372755,20.434909664183426,18.704707087899408,{"$f":"IF(AF95=0,\"\",(AF98+AF99)*10/AF96)","v":19.439037967114142}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",F69)","v":254.09171020686907},0,270.20424192802955,0,235.5317535412764,272.45662025323986,0,262.55772128757854,408.57936801936904,0,0,255.11650395686902,0,241.48214889912938,245.99899670030359,221.91987233406431,270.62823337919355,0,0,276.22930013488809,275.09998208186903,0,266.32859867512798,251.52972583186906,218.223928956869,339.91818676936907,{"$f":"IF(AF95=0,\"\",AF69)","v":271.76940239436902}]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",F100-F102)","v":36.067694433530079},{"$f":"IF(G95=0,\"\",G100-G102)","v":706.27859159963566},18.964407653859098,706.27859159963566,54.304017683216472,40.452426592395682,706.27859159963566,46.811212793880316,-75.912798954820289,706.27859159963566,706.27859159963566,46.689070866969502,706.27859159963566,50.923496668847946,44.192175637362453,60.373718097652812,26.214962400749528,706.27859159963566,706.27859159963566,36.301181651650666,15.17325680706972,706.27859159963566,38.078618189461849,36.194155351403452,69.223308529371167,-17.008933554933776,{"$f":"IF(AF95=0,\"\",AF100-AF102)","v":36.089096911040997}]
[null,"Impuesto a las Ganancias",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",F83)","v":24.402610923968936},0,18.457508439355301,0,30.741556885559923,25.92674382239062,0,28.137057906026676,12.047671056365449,0,0,28.094601372232482,0,29.566487780965424,27.226680590421068,32.851384749617992,20.977801269374417,0,0,24.483771080987651,17.139704405011315,0,25.101608021530815,24.446568739021718,35.927502383683297,11.906301779405721,{"$f":"IF(AF95=0,\"\",AF83)","v":24.410050425151731}]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",F103-F104)","v":11.665083509561143},{"$f":"IF(G95=0,\"\",G103-G104)","v":706.27859159963566},0.50689921450379671,706.27859159963566,23.562460797656549,14.525682770005062,706.27859159963566,18.674154887853639,-87.960470011185734,706.27859159963566,706.27859159963566,18.594469494737019,706.27859159963566,21.357008887882522,16.965495046941385,27.52233334803482,5.2371611313751103,706.27859159963566,706.27859159963566,11.817410570663014,-1.9664475979415954,706.27859159963566,12.977010167931034,11.747586612381735,33.29580614568787,-28.915235334339499,{"$f":"IF(AF95=0,\"\",AF103-AF104)","v":11.679046485889266}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",F108*$E$91*6/12)","v":3.9689712143101041},0,4.1099558668702585,0,3.806571593486169,4.1296641772158491,0,4.0430488112663125,5.3207382201694804,0,0,3.9779381596226044,0,3.8586375528673824,3.8981599711276567,3.6874676329230627,4.1136657920679438,0,0,4.1626751261802708,4.1527935932163542,0,4.0760439884073705,3.9465538510288547,3.6551281283726045,4.7199528842319802,{"$f":"IF(AF95=0,\"\",AF108*$E$91*6/12)","v":4.120559907310831}]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",F105-F106)","v":7.696112295251039},706.27859159963566,-3.6030566523664618,706.27859159963566,19.75588920417038,10.396018592789213,706.27859159963566,14.631106076587326,-93.281208231355208,706.27859159963566,706.27859159963566,14.616531335114415,706.27859159963566,17.49837133501514,13.067335075813729,23.834865715111757,1.1234953393071665,706.27859159963566,706.27859159963566,7.6547354444827436,-6.1192411911579496,706.27859159963566,8.9009661795236639,7.8010327613528805,29.640678017315267,-33.635188218571479,{"$f":"IF(AF95=0,\"\",AF105-AF106)","v":7.5584865785784352}]
[null,"Inversión Inicial",null,"USD/ha",null,{"$f":"IF(F95=0,\"\",F44-F43+F69)","v":453.59671020686903},0,469.70924192802954,0,435.03675354127643,471.96162025323986,0,462.06272128757854,608.08436801936909,0,0,454.62150395686899,0,440.98714889912935,445.50399670030356,421.42487233406428,470.13323337919354,0,0,475.73430013488809,474.60498208186903,0,465.83359867512797,451.03472583186908,417.72892895686903,539.42318676936907,{"$f":"IF(AF95=0,\"\",AF44-AF43+AF69)","v":470.92113226409492}]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F95=0,\"\",F107/F108)","v":1.6966860918680653E-2},{"$error":"#DIV/0!"},-7.6708234174334908E-3,{"$error":"#DIV/0!"},4.5412000350209342E-2,2.2027254222940912E-2,{"$error":"#DIV/0!"},3.1664761952265828E-2,-0.15340175333759601,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},3.215098979678075E-2,{"$error":"#DIV/0!"},3.9680002872414064E-2,2.9331577657213025E-2,5.6557804913369744E-2,2.3897381838586026E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},1.6090358509597367E-2,-1.2893335346619654E-2,{"$error":"#DIV/0!"},1.9107608821774126E-2,1.7295858421909734E-2,7.0956728066050939E-2,-6.2353990417086461E-2,{"$f":"IF(AF95=0,\"\",AF107/AF108)","v":1.6050429808147998E-2}]

{"sheet":"Trigo + Soja 2ª","index":1,"n_rows":173,"n_cols":32,"rows_kept":173,"cut":false,"hidden":true,"merged":[[125,1,125,2],[120,1,120,2],[121,1,121,2],[122,1,122,2],[123,1,123,2],[124,1,124,2],[137,1,137,2],[137,3,137,4],[126,1,126,2],[127,1,127,2],[128,1,128,2],[129,1,129,2],[130,1,130,2],[131,1,131,2],[132,1,132,2],[133,1,133,2],[135,1,135,4],[136,1,136,2],[136,3,136,4],[138,1,138,2],[138,3,138,4],[139,1,139,2],[139,3,139,4],[140,1,140,2],[140,3,140,4],[141,1,141,2],[141,3,141,4],[142,1,142,2],[142,3,142,4],[143,1,143,2],[143,3,143,4],[144,1,144,2],[144,3,144,4],[145,1,145,2],[145,3,145,4],[146,1,146,2],[146,3,146,4],[150,1,150,2],[150,3,150,4],[151,1,151,2],[151,3,151,4],[147,1,147,2],[147,3,147,4],[148,1,148,2],[148,3,148,4],[149,1,149,2],[149,3,149,4]]}
[]
[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",null,"-",{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14},{"$f":"+'Calculadora BCCBA'!$C$5","v":28.14}]
[null,"Participación Provincial","Porcentaje",null,"-",3.099925344195723E-3,null,7.5494091726283968E-3,null,9.7227161533162132E-2,7.5141166614510063E-2,null,6.5093503910603576E-2,0.13036941617310768,null,null,0.10028750441963734,null,5.2332430368649194E-2,4.6536966470120386E-2,1.5344599268687724E-2,6.0655923756008055E-2,null,null,0.14822812462039653,1.0346866001569362E-3,null,2.527060185182857E-2,9.8639899514709247E-3,7.7207136738507015E-3,0.15275219380282087,"-"]
[null,"Pulverización terrestre","Cantidad","Mayo",3,{"$f":"$E5","v":3},null,{"$f":"$E5","v":3},null,{"$f":"$E5","v":3},3,null,{"$f":"$E5","v":3},3,null,null,{"$f":"$E5","v":3},null,{"$f":"$E5","v":3},3,3,3,null,null,{"$f":"$E5","v":3},3,null,{"$f":"$E5","v":3},3,3,3,{"$f":"SUMPRODUCT(F5:AE5,$F$4:$AE$4)","v":2.9955249525955039}]
[null,"Fertilización","Cantidad",{"$f":"D5","v":"Mayo"},1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,{"$f":"SUMPRODUCT(F6:AE6,$F$4:$AE$4)","v":0.998508317531835}]
[null,"Pulverización aerea","Cantidad",{"$f":"D6","v":"Mayo"},0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F7:AE7)","v":0}]
[null,"Metsulfuron Metil","kg/ha",{"$f":"D7","v":"Mayo"},6.0000000000000001E-3,6.0000000000000001E-3,null,6.0000000000000001E-3,null,6.0000000000000001E-3,6.0000000000000001E-3,null,6.0000000000000001E-3,6.0000000000000001E-3,null,null,6.0000000000000001E-3,null,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,{"$f":"+AVERAGE(F8:AE8)","v":6.000000000000001E-3}]
[null,"2 4 D Ester 100%","lt/ha",{"$f":"D8","v":"Mayo"},0.5,0.5,null,0.5,null,0.5,0.5,null,0.5,0.5,null,null,0.5,null,0.5,0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,{"$f":"+AVERAGE(F9:AE9)","v":0.5}]
[null,"Glifosato","lt/ha",{"$f":"D9","v":"Mayo"},2.5,2.5,null,2.5,null,2.5,2.5,null,2.5,2.5,null,null,2.5,null,2.5,2.5,2.5,2.5,null,null,2.5,2.5,null,2.5,2.5,2.5,2.5,{"$f":"+AVERAGE(F10:AE10)","v":2.5}]
[null,"Semilla","kg/ha","Mayo","-",140,null,90,null,115,100,null,100,110,null,null,115,null,115,97,130,97,null,null,105,140,null,135,130,125,120,{"$f":"SUMPRODUCT(F11:AE11,$F$4:$AE$4)","v":110.30047515752915}]
[null,"Curasem. Chucaro","kg/ha","Mayo",0.21,{"$f":"$E12","v":0.21},null,{"$f":"$E12","v":0.21},null,{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},null,{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},null,null,{"$f":"$E12","v":0.21},null,{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},null,null,{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},null,{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},{"$f":"$E12","v":0.21},{"$f":"+AVERAGE(F12:AE12)","v":0.21}]
[null,"Urea","kg/ha","Mayo","-",39.545454545454497,null,39.54545454545454,null,89,102.72727272727272,null,112.72727272727272,150,null,null,74,null,81.818181818181813,73.181818181818173,63,77.272727272727266,null,null,68.181818181818173,40,null,61.363636363636367,56.36363636363636,78,150,{"$f":"SUMPRODUCT(F13:AE13,$F$4:$AE$4)","v":100.2186223258783}]
[null,"Fosfato diamónico","kg/ha","Mayo","-",0,null,80,null,65,90,null,75,75,null,null,60,null,75,50,70,55,null,null,85,80,null,55,60,60,55,{"$f":"SUMPRODUCT(F14:AE14,$F$4:$AE$4)","v":68.553872356042874}]
[null,"Banvel","lt/ha","Mayo",0,{"$f":"$E15","v":0},null,{"$f":"$E15","v":0},null,{"$f":"$E15","v":0},0,null,{"$f":"$E15","v":0},0,null,null,{"$f":"$E15","v":0},null,{"$f":"$E15","v":0},0,0,0,null,null,{"$f":"$E15","v":0},0,null,{"$f":"$E15","v":0},0,0,0,{"$f":"+AVERAGE(F15:AE15)","v":0}]
[null,"Tordon 24k","lt/ha","Mayo",0,{"$f":"$E16","v":0},null,{"$f":"$E16","v":0},null,0,0,null,0,0,null,null,{"$f":"$E16","v":0},null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F16:AE16)","v":0}]
[null,"Amistar Extra Gold","lt/ha","Mayo",0.4,{"$f":"$E17","v":0.4},null,{"$f":"$E17","v":0.4},null,0.4,0.4,null,0.4,0.4,null,null,{"$f":"$E17","v":0.4},null,0.4,0.4,0.4,0.4,null,null,0.4,0.4,null,0.4,0.4,0.4,0.4,{"$f":"+AVERAGE(F17:AE17)","v":0.40000000000000008}]
[null,"Karate Zeon 25%","lt/ha","Mayo",2.5000000000000001E-2,{"$f":"$E18","v":2.5000000000000001E-2},null,{"$f":"$E18","v":2.5000000000000001E-2},null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,null,{"$f":"$E18","v":2.5000000000000001E-2},null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+AVERAGE(F18:AE18)","v":2.5000000000000005E-2}]
[null,"Riego","mm/ha","-","-",0,null,{"$f":"+$F$19","v":0},null,{"$f":"+$F$19","v":0},0,null,0,0,null,null,0,null,0,0,0,{"$f":"+$F$19","v":0},null,null,{"$f":"+$F$19","v":0},0,null,0,{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},0]
[]
[null,"Costos Directos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Precio","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Pulverización terrestre","USD/Unidad","Mayo",4.0999999999999996,{"$f":"$E22*F5","v":12.299999999999999},null,{"$f":"$E22*H5","v":12.299999999999999},null,{"$f":"$E22*J5","v":12.299999999999999},12.299999999999999,null,{"$f":"$E22*M5","v":12.299999999999999},12.299999999999999,null,null,{"$f":"$E22*Q5","v":12.299999999999999},null,{"$f":"$E22*S5","v":12.299999999999999},12.299999999999999,12.299999999999999,12.299999999999999,null,null,{"$f":"$E22*Y5","v":12.299999999999999},12.299999999999999,null,{"$f":"$E22*AB5","v":12.299999999999999},12.299999999999999,12.299999999999999,12.299999999999999,12.281652305641565]
[null,"Fertilización","USD/Unidad",{"$f":"D22","v":"Mayo"},6.83,6.83,null,6.83,null,6.83,6.83,null,6.83,6.83,null,null,6.83,null,6.83,6.83,6.83,6.83,null,null,6.83,6.83,null,6.83,6.83,6.83,6.83,6.8198118087424335]
[null,"Pulverización aerea","USD/Unidad",{"$f":"D23","v":"Mayo"},8.1999999999999993,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Metsulfuron Metil",{"$f":"+\"USD/\"&LEFT(C8,2)","v":"USD/kg"},{"$f":"D24","v":"Mayo"},30,0.18,null,0.18,null,0.18,0.18,null,0.18,0.18,null,null,0.18,null,0.18,0.18,0.18,0.18,null,null,0.18,0.18,null,0.18,0.18,0.18,0.18,0.18000000000000002]
[null,"2 4 D Ester 100%","USD/lt",{"$f":"D25","v":"Mayo"},5.8,2.9,null,2.9,null,2.9,2.9,null,2.9,2.9,null,null,2.9,null,2.9,2.9,2.9,2.9,null,null,2.9,2.9,null,2.9,2.9,2.9,2.9,2.9]
[null,"Glifosato","USD/lt",{"$f":"D26","v":"Mayo"},3.3,8.25,null,8.25,null,8.25,8.25,null,8.25,8.25,null,null,8.25,null,8.25,8.25,8.25,8.25,null,null,8.25,8.25,null,8.25,8.25,8.25,8.25,8.25]
[null,"Semilla","USD/kg",{"$f":"D27","v":"Mayo"},0.4,56,null,36,null,46,40,null,40,44,null,null,46,null,46,38.800000000000004,52,38.800000000000004,null,null,42,56,null,54,52,50,48,44.120190063011663]
[null,"Curasem. Chucaro","USD/kg","Mayo",88.67,18.620699999999999,null,18.620699999999999,null,18.620699999999999,18.620699999999999,null,18.620699999999999,18.620699999999999,null,null,18.620699999999999,null,18.620699999999999,18.620699999999999,18.620699999999999,18.620699999999999,null,null,18.620699999999999,18.620699999999999,null,18.620699999999999,18.620699999999999,18.620699999999999,18.620699999999999,18.620699999999999]
[null,"Urea","USD/kg","Mayo",0.4,15.818181818181799,null,15.818181818181817,null,35.6,41.090909090909093,null,45.090909090909093,60,null,null,29.6,null,32.727272727272727,29.27272727272727,25.200000000000003,30.909090909090907,null,null,27.27272727272727,16,null,24.545454545454547,22.545454545454547,31.200000000000003,60,40.087448930351322]
[null,"Fosfato diamónico","USD/kg","Mayo",0.5,0,null,40,null,32.5,45,null,37.5,37.5,null,null,30,null,37.5,25,35,27.5,null,null,42.5,40,null,27.5,30,30,27.5,34.276936178021437]
[null,"Banvel","USD/lt","Mayo",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]
[null,"Tordon 24k","USD/lt","Mayo",14.5,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Amistar Extra Gold","USD/lt","Mayo",43.23,17.291999999999998,null,17.291999999999998,null,17.291999999999998,17.291999999999998,null,17.291999999999998,17.291999999999998,null,null,17.291999999999998,null,17.291999999999998,17.291999999999998,17.291999999999998,17.291999999999998,null,null,17.291999999999998,17.291999999999998,null,17.291999999999998,17.291999999999998,17.291999999999998,17.291999999999998,17.292000000000002]
[null,"Karate Zeon 5%","USD/lt","Mayo",49.56,1.2390000000000001,null,1.2390000000000001,null,1.2390000000000001,1.2390000000000001,null,1.2390000000000001,1.2390000000000001,null,null,1.2390000000000001,null,1.2390000000000001,1.2390000000000001,1.2390000000000001,1.2390000000000001,null,null,1.2390000000000001,1.2390000000000001,null,1.2390000000000001,1.2390000000000001,1.2390000000000001,1.2390000000000001,1.2390000000000003]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C19,2)","v":"USD/mm"},{"$f":"D35","v":"Mayo"},1,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Siembra","USD/Unidad","Junio",30.07,{"$f":"$E$37","v":30.07},null,{"$f":"$E$37","v":30.07},null,{"$f":"$E$37","v":30.07},{"$f":"$E$37","v":30.07},null,{"$f":"$E$37","v":30.07},{"$f":"$E$37","v":30.07},null,null,{"$f":"$E$37","v":30.07},null,{"$f":"$E$37","v":30.07},{"$f":"$E$37","v":30.07},{"$f":"$E$37","v":30.07},{"$f":"$E$37","v":30.07},null,null,{"$f":"$E$37","v":30.07},{"$f":"$E$37","v":30.07},null,{"$f":"$E$37","v":30.07},{"$f":"$E$37","v":30.07},{"$f":"$E$37","v":30.07},{"$f":"$E$37","v":30.07},{"$f":"$E$37","v":30.07}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$W$10","v":3501.04}]
[null,"Cosecha en USD","USD/Unidad",null,"-",{"$f":"F38*(1+$E$129)/$E$124","v":60.39995070856439},null,{"$f":"H38*(1+$E$129)/$E$124","v":60.39995070856439},null,{"$f":"J38*(1+$E$129)/$E$124","v":60.39995070856439},{"$f":"K38*(1+$E$129)/$E$124","v":60.39995070856439},null,{"$f":"M38*(1+$E$129)/$E$124","v":60.39995070856439},{"$f":"N38*(1+$E$129)/$E$124","v":60.39995070856439},null,null,{"$f":"Q38*(1+$E$129)/$E$124","v":60.39995070856439},null,{"$f":"S38*(1+$E$129)/$E$124","v":60.39995070856439},{"$f":"T38*(1+$E$129)/$E$124","v":60.39995070856439},{"$f":"U38*(1+$E$129)/$E$124","v":60.39995070856439},{"$f":"V38*(1+$E$129)/$E$124","v":60.39995070856439},null,null,{"$f":"Y38*(1+$E$129)/$E$124","v":60.39995070856439},{"$f":"Z38*(1+$E$129)/$E$124","v":60.39995070856439},null,{"$f":"AB38*(1+$E$129)/$E$124","v":60.39995070856439},{"$f":"AC38*(1+$E$129)/$E$124","v":60.39995070856439},{"$f":"AD38*(1+$E$129)/$E$124","v":60.39995070856439},{"$f":"AE38*(1+$E$129)/$E$124","v":60.39995070856439},{"$f":"AF38*(1+$E$129)/$E$124","v":60.39995070856439}]
[null,"Costos directos","USD/ha",null,null,{"$f":"SUM(F39,F22:F37)","v":229.8998325267462},null,{"$f":"SUM(H39,H22:H37)","v":249.8998325267462},null,{"$f":"SUM(J39,J22:J37)","v":272.1816507085644},{"$f":"SUM(K39,K22:K37)","v":284.1725597994735},null,{"$f":"SUM(M39,M22:M37)","v":280.6725597994735},{"$f":"SUM(N39,N22:N37)","v":299.58165070856433},null,null,{"$f":"SUM(Q39,Q22:Q37)","v":263.6816507085644},null,{"$f":"SUM(S39,S22:S37)","v":274.30892343583713},{"$f":"SUM(T39,T22:T37)","v":251.15437798129167},{"$f":"SUM(U39,U22:U37)","v":270.28165070856437},{"$f":"SUM(V39,V22:V37)","v":255.2907416176553},null,null,{"$f":"SUM(Y39,Y22:Y37)","v":269.85437798129169},{"$f":"SUM(Z39,Z22:Z37)","v":270.08165070856438},null,{"$f":"SUM(AB39,AB22:AB37)","v":264.12710525401894},{"$f":"SUM(AC39,AC22:AC37)","v":262.62710525401894},{"$f":"SUM(AD39,AD22:AD37)","v":269.28165070856437},{"$f":"SUM(AE39,AE22:AE37)","v":293.58165070856433},{"$f":"SUM(AF39,AF22:AF37)","v":276.53768999433282}]
[]
[null,"Gastos comerciales (Por tonelada)",{"$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","2019-09-01","-",1474.8839999999998,1470.7199999999998,1492.848,1585.6079999999999,1480.752,1062.396,1567.2959999999998,1126.5840000000001,704.16,1626.6599999999999,1613.4839999999999,1263.7199999999998,1495.6079999999999,1434.1560000000002,1474.3079999999998,1617.5040000000001,1353.6959999999999,1569.5640000000001,1607.4359999999999,1069.26,1472.82,1626.6599999999999,1216.548,1519.0439999999999,1524.06,881.07600000000002,1160.376]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D43","v":"2019-09-01"},310.76400000000001,310.76400000000001,null,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$131)*(F43+F44)/$E$124","v":29.265703512014785},null,{"$f":"0.95*(1+$E$131)*(H43+H44)/$E$124","v":29.560122735674678},31.080403696857672,29.361876524953789,22.505271719038817,30.780280961182996,23.557274676524951,16.633997781885398,31.753221441774489,31.537274676524955,25.804851756007395,29.605357486136782,28.598195933456562,29.256263216266166,31.603160073937154,27.279504621072089,30.817452125693162,31.438151571164507,22.617768576709796,29.231875785582254,31.753221441774489,25.031730868761553,29.989459519408502,30.071668761552683,19.533545286506474,24.111105360443624]
[null,"Paritaria","USD/tn","Octubre",4,{"$f":"$E$46","v":4},null,{"$f":"$E$46","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E$121*$E47","v":0.71850000000000014},null,{"$f":"$E$121*$E47","v":0.71850000000000014},0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014,0.71850000000000014]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F45:F47)","v":33.98420351201478},null,{"$f":"SUM(H45:H47)","v":34.278622735674681},35.798903696857671,34.080376524953785,27.223771719038815,35.498780961182995,28.27577467652495,21.352497781885397,36.471721441774484,36.255774676524958,30.523351756007393,34.323857486136781,33.316695933456565,33.974763216266162,36.321660073937153,31.998004621072088,35.535952125693164,36.15665157116451,27.336268576709795,33.950375785582253,36.471721441774484,29.750230868761552,34.707959519408497,34.790168761552685,24.252045286506473,{"$f":"SUM(AF45:AF47)","v":28.829605360443622}]
[]
[null,"Planteo Tecnico (Por Ha)",{"$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'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!$C$7","v":28.55219704507012}]
[null,"Participación Provincial","Porcentaje",null,"-",1.7420493608471745E-3,null,1.1861965783136147E-2,null,3.3504257989738773E-2,5.3038517761857987E-2,null,4.6999343242872783E-2,0.20124910810938257,null,null,5.2593771948485218E-2,null,0.13884261563461733,5.7819049098089104E-2,7.3519337042211716E-3,8.1169320038572759E-2,null,null,0.13106913530349953,3.4817501001796801E-3,null,4.9694306254038166E-2,2.0620945464534697E-2,1.236140206081106E-2,9.3128737114491753E-2,"-"]
[null,"Pulverización terrestre","Cantidad","Noviembre",2,{"$f":"$E53","v":2},null,{"$f":"$E53","v":2},null,{"$f":"$E53","v":2},2,null,{"$f":"$E53","v":2},2,null,null,{"$f":"$E53","v":2},null,{"$f":"$E53","v":2},2,2,2,null,null,{"$f":"$E53","v":2},2,null,{"$f":"$E53","v":2},2,2,2,{"$f":"SUMPRODUCT(F53:AE53,$F$52:$AE$52)","v":1.993056417938752}]
[null,"Pulverización aerea","Cantidad",{"$f":"D53","v":"Noviembre"},2,2,null,2,null,2,2,null,2,2,null,null,2,null,2,2,2,2,null,null,2,2,null,2,2,2,2,{"$f":"SUMPRODUCT(F54:AE54,$F$52:$AE$52)","v":1.993056417938752}]
[null,"Glifosato","lt/ha",{"$f":"D54","v":"Noviembre"},2.5,2.5,null,2.5,null,2.5,2.5,null,2.5,2.5,null,null,2.5,null,2.5,2.5,2.5,2.5,null,null,2.5,2.5,null,2.5,2.5,2.5,2.5,{"$f":"SUMPRODUCT(F55:AE55,$F$52:$AE$52)","v":2.4913205224234396}]
[null,"Semilla RR","kg/ha",{"$f":"D55","v":"Noviembre"},80,80,null,80,null,80,80,null,80,80,null,null,80,null,80,80,80,80,null,null,80,80,null,80,80,80,80,{"$f":"SUMPRODUCT(F56:AE56,$F$52:$AE$52)","v":79.722256717550067}]
[null,"Inoculante + Fungicida","c/50 kg",{"$f":"D56","v":"Noviembre"},1.6,1.6,null,1.6,null,1.6,1.6,null,1.6,1.6,null,null,1.6,null,1.6,1.6,1.6,1.6,null,null,1.6,1.6,null,1.6,1.6,1.6,1.6,1.6]
[null,"Pivot H","lt/ha",{"$f":"D57","v":"Noviembre"},0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Roundup control max","kg/ha","Noviembre",1.1000000000000001,1.1000000000000001,null,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,null,null,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,null,1.1000000000000001,1.1000000000000001,null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001]
[null,"Coragen","kg/ha","Noviembre",0.03,0.03,null,0.03,null,0.03,0.03,null,0.03,0.03,null,null,0.03,null,0.03,0.03,0.03,0.03,null,null,0.03,0.03,null,0.03,0.03,0.03,0.03,0.03]
[null,"Engeo","lt/ha","Noviembre",0.2,0.2,null,0.2,null,0.2,0.2,null,0.2,0.2,null,null,0.2,null,0.2,0.2,0.2,0.2,null,null,0.2,0.2,null,0.2,0.2,0.2,0.2,0.2]
[null,"Opera","lt/ha","Noviembre",0.5,0.5,null,0.5,null,0.5,0.5,null,0.5,0.5,null,null,0.5,null,0.5,0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5]
[null,"Riego","mm/ha","-","-",0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[]
[null,"Costos Directos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},"Mes de actualiz.","Precio","Calamuchita","Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión",{"$f":"AF$2","v":"PROVINCIA"}]
[null,"Pulverización terrestre","Cantidad","Noviembre",4.0999999999999996,{"$f":"$E66*F53","v":8.1999999999999993},null,{"$f":"$E66*H53","v":8.1999999999999993},null,{"$f":"$E66*J53","v":8.1999999999999993},8.1999999999999993,null,{"$f":"$E66*M53","v":8.1999999999999993},8.1999999999999993,null,null,{"$f":"$E66*Q53","v":8.1999999999999993},null,{"$f":"$E66*S53","v":8.1999999999999993},8.1999999999999993,8.1999999999999993,8.1999999999999993,null,null,{"$f":"$E66*Y53","v":8.1999999999999993},8.1999999999999993,null,{"$f":"$E66*AB53","v":8.1999999999999993},8.1999999999999993,8.1999999999999993,8.1999999999999993,8.1715313135488827]
[null,"Pulverización aerea","Cantidad",{"$f":"D66","v":"Noviembre"},8.1,16.2,null,16.2,null,16.2,16.2,null,16.2,16.2,null,null,16.2,null,16.2,16.2,16.2,16.2,null,null,16.2,16.2,null,16.2,16.2,16.2,16.2,16.143756985303892]
[null,"Glifosato","lt/ha",{"$f":"D67","v":"Noviembre"},3.3,8.25,null,8.25,null,8.25,8.25,null,8.25,8.25,null,null,8.25,null,8.25,8.25,8.25,8.25,null,null,8.25,8.25,null,8.25,8.25,8.25,8.25,8.2213577239973503]
[null,"Semilla RR","lt/ha",{"$f":"D68","v":"Noviembre"},0.62,49.6,null,49.6,null,49.6,49.6,null,49.6,49.6,null,null,49.6,null,49.6,49.6,49.6,49.6,null,null,49.6,49.6,null,49.6,49.6,49.6,49.6,49.427799164881044]
[null,"Inoculante + Fungicida","kg/ha",{"$f":"D69","v":"Noviembre"},3.7,5.9200000000000008,null,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,null,null,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000008,null,null,5.9200000000000008,5.9200000000000008,null,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000008,5.9200000000000008]
[null,"Pivot H","kg/ha",{"$f":"D70","v":"Noviembre"},5.2,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Roundup control max","lt/ha","Noviembre",6.3,6.9300000000000006,null,6.9300000000000006,null,6.9300000000000006,6.9300000000000006,null,6.9300000000000006,6.9300000000000006,null,null,6.9300000000000006,null,6.9300000000000006,6.9300000000000006,6.9300000000000006,6.9300000000000006,null,null,6.9300000000000006,6.9300000000000006,null,6.9300000000000006,6.9300000000000006,6.9300000000000006,6.9300000000000006,6.9300000000000006]
[null,"Coragen","kg/ha","Noviembre",270,8.1,null,8.1,null,8.1,8.1,null,8.1,8.1,null,null,8.1,null,8.1,8.1,8.1,8.1,null,null,8.1,8.1,null,8.1,8.1,8.1,8.1,8.1]
[null,"Engeo","b 200 gr",{"$f":"D73","v":"Noviembre"},47.58,9.516,null,9.516,null,9.516,9.516,null,9.516,9.516,null,null,9.516,null,9.516,9.516,9.516,9.516,null,null,9.516,9.516,null,9.516,9.516,9.516,9.516,9.516]
[null,"Opera","kg/ha",{"$f":"D74","v":"Noviembre"},24,12,null,12,null,12,12,null,12,12,null,null,12,null,12,12,12,12,null,null,12,12,null,12,12,12,12,12]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C63,2)","v":"USD/mm"},"Noviembre",1,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Siembra","USD/Unidad","Noviembre",29.9,{"$f":"$E77","v":29.9},null,{"$f":"$E77","v":29.9},null,{"$f":"$E77","v":29.9},{"$f":"$E77","v":29.9},null,{"$f":"$E77","v":29.9},{"$f":"$E77","v":29.9},null,null,{"$f":"$E77","v":29.9},null,{"$f":"$E77","v":29.9},{"$f":"$E77","v":29.9},{"$f":"$E77","v":29.9},{"$f":"$E77","v":29.9},null,null,{"$f":"$E77","v":29.9},{"$f":"$E77","v":29.9},null,{"$f":"$E77","v":29.9},{"$f":"$E77","v":29.9},{"$f":"$E77","v":29.9},{"$f":"$E77","v":29.9},{"$f":"$E77","v":29.9}]
[null,"Cosecha","$/Unidad",null,"-",{"$f":"+Listas!$W$10","v":3501.04},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854},{"$f":"+Listas!$T$10","v":3069.2966699830854}]
[null,"Cosecha en USD","USD/Unidad",null,"-",{"$f":"F78*(1+$E$130)/$E$127","v":71.141822660098512},null,{"$f":"H78*(1+$E$130)/$E$127","v":62.368713121577464},null,{"$f":"J78*(1+$E$130)/$E$127","v":62.368713121577464},{"$f":"K78*(1+$E$130)/$E$127","v":62.368713121577464},null,{"$f":"M78*(1+$E$130)/$E$127","v":62.368713121577464},{"$f":"N78*(1+$E$130)/$E$127","v":62.368713121577464},null,null,{"$f":"Q78*(1+$E$130)/$E$127","v":62.368713121577464},null,{"$f":"S78*(1+$E$130)/$E$127","v":62.368713121577464},{"$f":"T78*(1+$E$130)/$E$127","v":62.368713121577464},{"$f":"U78*(1+$E$130)/$E$127","v":62.368713121577464},{"$f":"V78*(1+$E$130)/$E$127","v":62.368713121577464},null,null,{"$f":"Y78*(1+$E$130)/$E$127","v":62.368713121577464},{"$f":"Z78*(1+$E$130)/$E$127","v":62.368713121577464},null,{"$f":"AB78*(1+$E$130)/$E$127","v":62.368713121577464},{"$f":"AC78*(1+$E$130)/$E$127","v":62.368713121577464},{"$f":"AD78*(1+$E$130)/$E$127","v":62.368713121577464},{"$f":"AE78*(1+$E$130)/$E$127","v":62.368713121577464},{"$f":"AF78*(1+$E$130)/$E$127","v":62.368713121577464}]
[null,"Costos directos","USD/ha",null,null,{"$f":"SUM(F79,F66:F77)","v":225.7578226600985},null,{"$f":"SUM(H79,H66:H77)","v":216.98471312157744},null,216.98471312157744,216.98471312157744,null,216.98471312157744,216.98471312157744,null,null,216.98471312157744,null,216.98471312157744,216.98471312157744,216.98471312157744,216.98471312157744,null,null,216.98471312157744,216.98471312157744,null,216.98471312157744,216.98471312157744,216.98471312157744,216.98471312157744,216.69915830930861]
[]
[null,"Gastos Comerciales (Por Tn)",{"$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","2019-09-01","-",1474.8839999999998,1470.7199999999998,1492.848,1585.6079999999999,1480.752,1062.396,1567.2959999999998,1126.5840000000001,704.16,1626.6599999999999,1613.4839999999999,1263.7199999999998,1495.6079999999999,1434.1560000000002,1474.3079999999998,1617.5040000000001,1353.6959999999999,1569.5640000000001,1607.4359999999999,1069.26,1472.82,1626.6599999999999,1216.548,1519.0439999999999,1524.06,881.07600000000002,1160.376]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D83","v":"2019-09-01"},310.76400000000001,310.76400000000001,null,310.76400000000001,null,310.76400000000001,310.76400000000001,null,310.76400000000001,310.76400000000001,null,null,310.76400000000001,null,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,null,null,310.76400000000001,310.76400000000001,null,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$132)*(F83+F84)/$E$127","v":28.579164295566496},null,{"$f":"0.95*(1+$E$132)*(H83+H84)/$E$127","v":28.86667678817734},null,{"$f":"0.95*(1+$E$132)*(J83+J84)/$E$127","v":28.67308120197044},{"$f":"0.95*(1+$E$132)*(K83+K84)/$E$127","v":21.977324334975364},null,{"$f":"0.95*(1+$E$132)*(M83+M84)/$E$127","v":23.004648532019701},{"$f":"0.95*(1+$E$132)*(N83+N84)/$E$127","v":16.243783625615762},null,null,{"$f":"0.95*(1+$E$132)*(Q83+Q84)/$E$127","v":25.199500078817728},null,{"$f":"0.95*(1+$E$132)*(S83+S84)/$E$127","v":27.927315665024626},{"$f":"0.95*(1+$E$132)*(T83+T84)/$E$127","v":28.569945458128068},{"$f":"0.95*(1+$E$132)*(U83+U84)/$E$127","v":30.861786857142853},{"$f":"0.95*(1+$E$132)*(V83+V84)/$E$127","v":26.639559310344826},null,null,{"$f":"0.95*(1+$E$132)*(Y83+Y84)/$E$127","v":22.087182147783246},{"$f":"0.95*(1+$E$132)*(Z83+Z84)/$E$127","v":28.546130128078811},null,{"$f":"0.95*(1+$E$132)*(AB83+AB84)/$E$127","v":24.444515704433492},{"$f":"0.95*(1+$E$132)*(AC83+AC84)/$E$127","v":29.285941832512314},{"$f":"0.95*(1+$E$132)*(AD83+AD84)/$E$127","v":29.366222541871917},{"$f":"0.95*(1+$E$132)*(AE83+AE84)/$E$127","v":19.075311133004924},{"$f":"0.95*(1+$E$132)*(AF83+AF84)/$E$127","v":23.545486995073887}]
[null,"Paritaria","USD/tn","Noviembre",4,{"$f":"$E86","v":4},null,{"$f":"$E86","v":4},null,{"$f":"$E86","v":4},4,null,{"$f":"$E86","v":4},4,null,null,{"$f":"$E86","v":4},null,{"$f":"$E86","v":4},4,4,4,null,null,{"$f":"$E86","v":4},4,null,{"$f":"$E86","v":4},4,4,4,4]
[null,"Secado","USD/tn",{"$f":"D86","v":"Noviembre"},7.5,{"$f":"$E87","v":7.5},null,{"$f":"$E87","v":7.5},null,7.5,7.5,null,7.5,7.5,null,null,{"$f":"$E87","v":7.5},null,7.5,7.5,7.5,7.5,null,null,7.5,7.5,null,7.5,7.5,7.5,7.5,7.5]
[null,"Zarandeo","USD/tn",{"$f":"D87","v":"Noviembre"},2,{"$f":"$E88","v":2},null,{"$f":"$E88","v":2},null,2,2,null,2,2,null,null,{"$f":"$E88","v":2},null,2,2,2,2,null,null,2,2,null,2,2,2,2,2]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E89*$E$122","v":1.0247937500000002},null,{"$f":"$E89*$E$122","v":1.0247937500000002},null,{"$f":"$E89*$E$122","v":1.0247937500000002},{"$f":"$E89*$E$122","v":1.0247937500000002},null,{"$f":"$E89*$E$122","v":1.0247937500000002},{"$f":"$E89*$E$122","v":1.0247937500000002},null,null,{"$f":"$E89*$E$122","v":1.0247937500000002},null,{"$f":"$E89*$E$122","v":1.0247937500000002},{"$f":"$E89*$E$122","v":1.0247937500000002},{"$f":"$E89*$E$122","v":1.0247937500000002},{"$f":"$E89*$E$122","v":1.0247937500000002},null,null,{"$f":"$E89*$E$122","v":1.0247937500000002},{"$f":"$E89*$E$122","v":1.0247937500000002},null,{"$f":"$E89*$E$122","v":1.0247937500000002},{"$f":"$E89*$E$122","v":1.0247937500000002},{"$f":"$E89*$E$122","v":1.0247937500000002},{"$f":"$E89*$E$122","v":1.0247937500000002},{"$f":"$E89*$E$122","v":1.0247937500000002}]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F85:F89)","v":43.1039580455665},null,{"$f":"SUM(H85:H89)","v":43.391470538177344},null,{"$f":"SUM(J85:J89)","v":43.197874951970441},36.502118084975365,null,37.529442282019701,30.768577375615763,null,null,39.724293828817729,null,42.452109415024623,43.094739208128068,45.386580607142854,41.164353060344823,null,null,36.611975897783246,43.070923878078816,null,38.969309454433493,43.810735582512315,43.891016291871921,33.600104883004924,{"$f":"SUM(AF85:AF89)","v":38.070280745073887}]
[]
[null,"Costos Indirectos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},"Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión",{"$f":"AF$2","v":"PROVINCIA"}]
[null,"Arrendamiento en qq","qq/ha","Agosto","-",9.1125000000000007,null,9.8986353429000005,null,8.2069540466999999,10.0085295691875,null,9.5255592658624995,16.649999999999999,null,null,9.1624999999999996,null,8.4972756532600009,8.7176540367724993,7.54282620599,9.9193220152750001,null,null,10.192599772662501,10.137499999999999,null,9.7095415251000006,8.9875000000000007,7.3624999999999998,13.3,9.9749999999999996]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D93","v":"Agosto"},{"$f":"$E$122","v":204.95875000000004},{"$f":"$E$94*F93/10","v":186.76866093750004},null,{"$f":"$E$94*H93/10","v":202.88119265866058},null,{"$f":"$E$94*J93/10","v":168.20870427190738},{"$f":"$E$94*K93/10","v":205.13357098387087},null,{"$f":"$E$94*M93/10","v":195.23467201820958},{"$f":"$E$94*N93/10","v":341.25631875000005},null,null,{"$f":"$E$94*Q93/10","v":187.79345468750003},null,{"$f":"$E$94*S93/10","v":174.15909962976036},{"$f":"$E$94*T93/10","v":178.67594743093457},{"$f":"$E$94*U93/10","v":154.59682306469531},{"$f":"$E$94*V93/10","v":203.30518410982455},null,null,{"$f":"$E$94*Y93/10","v":208.9062508655191},{"$f":"$E$94*Z93/10","v":207.77693281250004},null,{"$f":"$E$94*AB93/10","v":199.00554940575901},{"$f":"$E$94*AC93/10","v":184.20667656250004},{"$f":"$E$94*AD93/10","v":150.90087968750001},{"$f":"$E$94*AE93/10","v":272.59513750000008},{"$f":"$E$94*AF93/10","v":204.44635312500003}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha",null,{"$f":"'Soja 1ª'!E59*1.3","v":15.990000000000002},{"$f":"$E95","v":15.990000000000002},null,{"$f":"$E95","v":15.990000000000002},null,{"$f":"$E95","v":15.990000000000002},{"$f":"$E95","v":15.990000000000002},null,{"$f":"$E95","v":15.990000000000002},{"$f":"$E95","v":15.990000000000002},null,null,{"$f":"$E95","v":15.990000000000002},null,{"$f":"$E95","v":15.990000000000002},15.990000000000002,15.990000000000002,15.990000000000002,null,null,{"$f":"$E95","v":15.990000000000002},{"$f":"$E95","v":15.990000000000002},null,{"$f":"$E95","v":15.990000000000002},15.990000000000002,15.990000000000002,15.990000000000002,15.990000000000002]
[null,"Personal (Salarios)","USD/ha","Noviembre",64.458232307896765,{"$f":"$E96","v":64.458232307896765},null,{"$f":"$E96","v":64.458232307896765},null,{"$f":"$E96","v":64.458232307896765},{"$f":"$E96","v":64.458232307896765},null,{"$f":"$E96","v":64.458232307896765},{"$f":"$E96","v":64.458232307896765},null,null,{"$f":"$E96","v":64.458232307896765},null,64.458232307896765,64.458232307896765,64.458232307896765,64.458232307896765,null,null,{"$f":"$E96","v":64.458232307896765},{"$f":"$E96","v":64.458232307896765},null,64.458232307896765,64.458232307896765,64.458232307896765,64.458232307896765,64.458232307896765]
[null,"Asesoramiento Técnico","USD/ha",null,0.01,{"$f":"$E$97*F141","v":9.8957406161112669},null,{"$f":"$E$97*H141","v":9.8957406161112669},null,{"$f":"$E$97*J141","v":9.8957406161112669},{"$f":"$E$97*K141","v":9.8957406161112669},null,{"$f":"$E$97*M141","v":9.8957406161112669},{"$f":"$E$97*N141","v":9.8957406161112669},null,null,{"$f":"$E$97*Q141","v":9.8957406161112669},null,{"$f":"$E$97*S141","v":9.8957406161112669},{"$f":"$E$97*T141","v":9.8957406161112669},{"$f":"$E$97*U141","v":9.8957406161112669},{"$f":"$E$97*V141","v":9.8957406161112669},null,null,{"$f":"$E$97*Y141","v":9.8957406161112669},{"$f":"$E$97*Z141","v":9.8957406161112669},null,{"$f":"$E$97*AB141","v":9.8957406161112669},{"$f":"$E$97*AC141","v":9.8957406161112669},{"$f":"$E$97*AD141","v":9.8957406161112669},{"$f":"$E$97*AE141","v":9.8957406161112669},{"$f":"$E$97*AF141","v":9.8957406161112669}]
[null,"Asesoramiento Contable","USD/ha",null,{"$f":"'Soja 1ª'!E62*1.3","v":7.8000000000000007},{"$f":"$E98","v":7.8000000000000007},null,{"$f":"$E98","v":7.8000000000000007},null,{"$f":"$E98","v":7.8000000000000007},7.8000000000000007,null,{"$f":"$E98","v":7.8000000000000007},7.8000000000000007,null,null,{"$f":"$E98","v":7.8000000000000007},null,{"$f":"$E98","v":7.8000000000000007},7.8000000000000007,7.8000000000000007,7.8000000000000007,null,null,{"$f":"$E98","v":7.8000000000000007},7.8000000000000007,null,{"$f":"$E98","v":7.8000000000000007},7.8000000000000007,7.8000000000000007,7.8000000000000007,7.8000000000000007]
[null,"Gastos de oficina/comunicaciones","USD/ha",null,{"$f":"'Soja 1ª'!E63*1.3","v":5.07},5.07,null,5.07,null,5.07,5.07,null,5.07,5.07,null,null,5.07,null,5.07,5.07,5.07,5.07,null,null,5.07,5.07,null,5.07,5.07,5.07,5.07,5.07]
[null,"Receta Fitosanitaria","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Asesor Financiero","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Seguro Climatico","USD/ha",null,0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Conservaciones y Mejoras","USD/ha",null,{"$f":"'Soja 1ª'!E67*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,{"$f":"+SUM(F94:F104)","v":293.88263386150805},null,{"$f":"+SUM(H94:H104)","v":309.99516558266856},null,275.32267719591539,312.24754390787888,null,302.34864494221762,448.37029167400806,null,null,294.90742761150801,null,281.27307255376837,285.78992035494258,261.71079598870335,310.41915703383256,null,null,316.02022378952711,314.89090573650805,null,306.11952232976699,291.32064948650805,258.01485261150805,379.70911042400809,311.56032604900804]
[]
[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$2","v":"PROVINCIA"}]
[null,"Impuesto a las ganancias","% s. Resultado Positivo","-",0.35,{"$f":"IF(F146<0,0,$E$108*F146)","v":7.4658337341067744},null,{"$f":"IF(H146<0,0,$E$108*H146)","v":0},null,2.045196050853761,0,null,0.99585874686747211,0,null,null,5.1400901441418654,null,0.71542479523587588,5.9482912702863615,3.0796818760792917,0,null,null,1.8393381788538874,0,null,2.5758708555084353,0,7.7261854974768083,0,0]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$111/2*(F141+F142+F143+F145)*0.4","v":4.6987612072709615},null,{"$f":"$E$111/2*(H141+H142+H143+H145)*0.4","v":4.7683343973802721},null,{"$f":"$E$111/2*(J141+J142+J143+J145)*0.4","v":4.7359312942418397},{"$f":"$E$111/2*(K141+K142+K143+K145)*0.4","v":4.7611395332877491},null,{"$f":"$E$111/2*(M141+M142+M143+M145)*0.4","v":4.7431267500406031},{"$f":"$E$111/2*(N141+N142+N143+N145)*0.4","v":5.045874466262422},null,null,{"$f":"$E$111/2*(Q141+Q142+Q143+Q145)*0.4","v":4.714709163316436},null,{"$f":"$E$111/2*(S141+S142+S143+S145)*0.4","v":4.7450497257089337},{"$f":"$E$111/2*(T141+T142+T143+T145)*0.4","v":4.7091672127371593},{"$f":"$E$111/2*(U141+U142+U143+U145)*0.4","v":4.728837677154579},{"$f":"$E$111/2*(V141+V142+V143+V145)*0.4","v":4.7516263928857656},null,null,{"$f":"$E$111/2*(Y141+Y142+Y143+Y145)*0.4","v":4.7373428910784101},{"$f":"$E$111/2*(Z141+Z142+Z143+Z145)*0.4","v":4.8241071340474022},null,{"$f":"$E$111/2*(AB141+AB142+AB143+AB145)*0.4","v":4.732292381295637},{"$f":"$E$111/2*(AC141+AC142+AC143+AC145)*0.4","v":4.759833607355958},{"$f":"$E$111/2*(AD141+AD142+AD143+AD145)*0.4","v":4.6969759380364247},{"$f":"$E$111/2*(AE141+AE142+AE143+AE145)*0.4","v":4.9056731348087128},{"$f":"$E$111/2*(AF141+AF142+AF143+AF145)*0.4","v":4.7620722268500328}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$112*F141","v":11.874888739333521},null,{"$f":"$E$112*H141","v":11.874888739333521},null,{"$f":"$E$112*J141","v":11.874888739333521},{"$f":"$E$112*K141","v":11.874888739333521},null,{"$f":"$E$112*M141","v":11.874888739333521},{"$f":"$E$112*N141","v":11.874888739333521},null,null,{"$f":"$E$112*Q141","v":11.874888739333521},null,{"$f":"$E$112*S141","v":11.874888739333521},{"$f":"$E$112*T141","v":11.874888739333521},{"$f":"$E$112*U141","v":11.874888739333521},{"$f":"$E$112*V141","v":11.874888739333521},null,null,{"$f":"$E$112*Y141","v":11.874888739333521},{"$f":"$E$112*Z141","v":11.874888739333521},null,{"$f":"$E$112*AB141","v":11.874888739333521},{"$f":"$E$112*AC141","v":11.874888739333521},{"$f":"$E$112*AD141","v":11.874888739333521},{"$f":"$E$112*AE141","v":11.874888739333521},{"$f":"$E$112*AF141","v":11.874888739333521}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F108:F118)","v":24.039483680711257},null,{"$f":"+SUM(H108:H118)","v":16.643223136713793},null,18.656016084429123,16.636028272621271,null,17.613874236241596,16.920763205595943,null,null,21.729688046791821,null,17.335363260278331,22.532347222357043,19.683408292567393,16.626515132219286,null,null,18.45156980926582,16.698995873380923,null,19.183051976137591,16.634722346689479,24.298050174846754,16.780561874142233,{"$f":"+SUM(AF108:AF118)","v":16.636960966183555}]
[]
[null,"Precio trigo cosecha USD/tn",null,"Noviembre",{"$f":"'Calculadora BCCBA'!C11-'Calculadora BCCBA'!C11*'Calculadora BCCBA'!C21-10.7","v":143.70000000000002}]
[null,"Precio cosecha Soja USD/tn",null,"Noviembre",{"$f":"+'Soja 1ª'!E85","v":204.95875000000004}]
[null,"Dólar siembra Trigo",null,"Julio",43.730623311097155]
[null,"Dólar Cosecha Trigo",null,"Noviembre",{"$f":"+'Calculadora BCCBA'!C16","v":64.92}]
[null,"Dólar Promedio Trigo",null,"Noviembre",{"$f":"AVERAGE(E123:E124)","v":54.325311655548575}]
[null,"Dólar siembra Soja",null,"Noviembre",65.09]
[null,"Dólar Cosecha Soja",null,"Noviembre",{"$f":"+'Calculadora BCCBA'!C18","v":81.2}]
[null,"Dólar Promedio Soja",null,"Noviembre",{"$f":"+AVERAGE(E126:E127)","v":73.14500000000001}]
[null,"Inflación esperada hasta dato FACMA trigo de esta campaña",null,"Septiembre",0.12]
[null,"Inflación esperada hasta dato FACMA soja de esta campaña",null,"Septiembre",0.65]
[null,"Inflación esp. desde FECOTAC hasta diciembre",null,"Septiembre",0.12]
[null,"Inflación esp. desde FECOTAC hasta mayo",null,"Septiembre",0.36799999999999999]
[null,"Tasa de interes del costo de oportunidad",null,"Septiembre",1.7500000000000002E-2]
[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":28.14},null,28.14,null,28.14,28.14,null,28.14,28.14,null,null,28.14,null,28.14,28.14,28.14,28.14,null,null,28.14,28.14,null,28.14,28.14,28.14,28.14,{"$f":"AF3","v":28.14}]
[null,"Rendimiento Soja",null,"qq/ha",null,{"$f":"F51","v":28.55219704507012},null,28.55219704507012,null,28.55219704507012,28.55219704507012,null,28.55219704507012,28.55219704507012,null,null,28.55219704507012,null,28.55219704507012,28.55219704507012,28.55219704507012,28.55219704507012,null,null,28.55219704507012,28.55219704507012,null,28.55219704507012,28.55219704507012,28.55219704507012,28.55219704507012,{"$f":"AF51","v":28.55219704507012}]
[null,"Precio Trigo",null,"USD/qq",null,{"$f":"IF(F137=0,\"\",$E$121)","v":143.70000000000002},"",143.70000000000002,"",143.70000000000002,143.70000000000002,"",143.70000000000002,143.70000000000002,"","",143.70000000000002,"",143.70000000000002,143.70000000000002,143.70000000000002,143.70000000000002,"","",143.70000000000002,143.70000000000002,"",143.70000000000002,143.70000000000002,143.70000000000002,143.70000000000002,143.70000000000002]
[null,"Precio Soja",null,"USD/qq",null,{"$f":"IF(F137=0,\"\",$E$122)","v":204.95875000000004},"",204.95875000000004,"",204.95875000000004,204.95875000000004,"",204.95875000000004,204.95875000000004,"","",204.95875000000004,"",204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,"","",204.95875000000004,204.95875000000004,"",204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004,204.95875000000004]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F137=0,\"\",(F139*F137+F138*F140)/10)","v":989.57406161112669},{"$f":"IF(G137=0,\"\",(G139*G137+G138*G140)/10)","v":""},989.57406161112669,"",989.57406161112669,989.57406161112669,"",989.57406161112669,989.57406161112669,"","",989.57406161112669,"",989.57406161112669,989.57406161112669,989.57406161112669,989.57406161112669,"","",989.57406161112669,989.57406161112669,"",989.57406161112669,989.57406161112669,989.57406161112669,989.57406161112669,{"$f":"IF(AF137=0,\"\",(AF139*AF137+AF138*AF140)/10)","v":989.57406161112669}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F137=0,\"\",F80+F40)","v":455.65765518684469},"",466.88454564832364,"",489.16636383014185,501.15727292105095,"",497.65727292105095,516.56636383014177,"","",480.66636383014185,"",491.29363655741457,468.13909110286909,487.26636383014181,472.27545473923271,"","",486.83909110286913,487.06636383014182,"",481.11181837559639,479.61181837559639,486.26636383014181,510.56636383014177,{"$f":"IF(AF137=0,\"\",AF80+AF40)","v":493.23684830364141}]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F137=0,\"\",(F137*F48+F90*F138)/10)","v":218.70281903675465},"",220.35222606632797,"",219.24160329691586,180.82926042983865,"",186.72283304252247,147.93697716073228,"","",199.31429832907148,"",214.9632816564127,218.64993223821111,231.79781071776924,207.57565698487693,"","",181.45949477914789,218.51330800864065,"",194.98308989002493,222.75747359175116,223.21802946240024,164.18093697168715,{"$f":"IF(AF137=0,\"\",(AF137*AF48+AF90*AF138)/10)","v":189.8255252237372}]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F137=0,\"\",F141-F142-F143)","v":315.21358738752741},"",302.33728989647511,"",281.16609448406899,307.58752826023709,"",305.19395564755325,325.07072062025264,"","",309.59339945191334,"",283.31714339729945,302.78503827004647,270.50988706321561,309.72294988701708,"","",321.27547572910964,283.99438977234422,"",313.47915334550538,287.20476964377917,280.08966831858464,314.82676080929775,{"$f":"IF(AF137=0,\"\",AF141-AF142-AF143)","v":306.51168808374808}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F137=0,\"\",F105)","v":293.88263386150805},"",309.99516558266856,"",275.32267719591539,312.24754390787888,"",302.34864494221762,448.37029167400806,"","",294.90742761150801,"",281.27307255376837,285.78992035494258,261.71079598870335,310.41915703383256,"","",316.02022378952711,314.89090573650805,"",306.11952232976699,291.32064948650805,258.01485261150805,379.70911042400809,{"$f":"IF(AF137=0,\"\",AF105)","v":311.56032604900804}]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F137=0,\"\",F144-F145)","v":21.330953526019357},"",-7.6578756861934494,"",5.8434172881536028,-4.6600156476417851,"",2.8453107053356348,-123.29957105375541,"","",14.68597184040533,"",2.0440708435310739,16.99511791510389,8.7990910745122619,-0.69620714681548179,"","",5.2552519395825357,-30.896515964163825,"",7.3596310157383868,-4.115879842728873,22.074815707076596,-64.882349614710336,{"$f":"IF(AF137=0,\"\",AF144-AF145)","v":-5.0486379652599567}]
[null,"Impuestos",null,"USD/ha",null,{"$f":"IF(F137=0,\"\",F119)","v":24.039483680711257},"",16.643223136713793,"",18.656016084429123,16.636028272621271,"",17.613874236241596,16.920763205595943,"","",21.729688046791821,"",17.335363260278331,22.532347222357043,19.683408292567393,16.626515132219286,"","",18.45156980926582,16.698995873380923,"",19.183051976137591,16.634722346689479,24.298050174846754,16.780561874142233,{"$f":"IF(AF137=0,\"\",AF119)","v":16.636960966183555}]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F137=0,\"\",F146-F147)","v":-2.7085301546918998},"",-24.301098822907242,"",-12.81259879627552,-21.296043920263056,"",-14.768563530905961,-140.22033425935135,"","",-7.0437162063864918,"",-15.291292416747257,-5.5372293072531527,-10.884317218055131,-17.322722279034767,"","",-13.196317869683284,-47.595511837544748,"",-11.823420960399204,-20.750602189418352,-2.2232344677701583,-81.662911488852572,{"$f":"IF(AF137=0,\"\",AF146-AF147)","v":-21.685598931443511}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F137=0,\"\",$E$133*(F105+F40-F39))","v":8.1091940243945739},"",8.7411633295148814,"",8.5243266009285215,9.3803526774787915,"",9.1458719455797191,12.032159854295141,"","",8.7183097332013908,"",8.6656857924182198,8.3395260834842233,8.2528686798023081,8.8429240890011602,"","",9.1958063935894536,9.1800206003888931,"",8.922316845316379,8.6370865705593456,8.1706896707013907,10.725589182420142,9.2347161433585896]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F137=0,\"\",F148-F149)","v":-10.817724179086474},"",-33.042262152422126,"",-21.336925397204041,-30.676396597741849,"",-23.914435476485679,-152.25249411364649,"","",-15.762025939587883,"",-23.956978209165477,-13.876755390737376,-19.137185897857439,-26.165646368035929,"","",-22.392124263272738,-56.775532437933641,"",-20.745737805715585,-29.387688759977699,-10.393924138471549,-92.388500671272709,{"$f":"IF(AF137=0,\"\",AF148-AF149)","v":-30.920315074802101}]
[null,"Inversión inicial",null,"USD/ha",null,{"$f":"IF(F137=0,\"\",F105+F40-F39)","v":463.3825156796899},"",499.4950474008503,"",487.10437719591545,536.02015299878803,"",522.62125403312677,687.55199167400804,"","",498.18912761150801,"",495.1820452810411,476.54434762766988,471.59249598870332,505.30994794292343,"","",525.47465106225445,524.57260573650808,"",509.84667687522159,493.54780403196258,466.89655261150796,612.89081042400812,{"$f":"IF(AF137=0,\"\",AF105+AF40-AF39)","v":527.69806533477652}]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F137=0,\"\",F150/F151)","v":-2.3345128081103849E-2},"",-6.6151330877772141E-2,"",-4.380360020583892E-2,-5.7229931423513493E-2,"",-4.5758635516514684E-2,-0.22144142691369675,"","",-3.1638638954560323E-2,"",-4.8380143095795546E-2,-2.9119546711273682E-2,-4.0579920292700876E-2,-5.1781379872995165E-2,"","",-4.2613138841249031E-2,-0.10823198126829348,"",-4.0690150091520237E-2,-5.9543753451842991E-2,-2.2261728171550782E-2,-0.15074218620990057,{"$f":"IF(AF137=0,\"\",AF150/AF151)","v":-5.8594709941159187E-2}]
[null,null,null,null,{"$f":"+COUNTIF($F$152:$AF$152,\"<\"&0)","v":18}]
[]
[]
[]
[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":"Instrucciones","index":2,"n_rows":117,"n_cols":2,"rows_kept":117,"cut":false,"hidden":false,"merged":[[19,1,20,9],[116,1,120,4],[0,1,0,10]]}
[null,"Calculadora de Márgenes Agropecuarios"]
[]
[null,"Paso 1:"]
[]
[null,"Dirigirse a la pestaña de \"Calculadora BCCBA\" en la parte inferior del Excel."]
[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 en 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 autocompletará con los datos "]
[null,"de 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 campo"]
[null,"para tener una estimación más certera de su rentabilidad."]
[]
[null,"Al cambiar el nivel de derechos de exportación, se vera reflejado"]
[null,"automaticamente en el precio disponible que aparece en la tabla de resultados."]
[]
[null,"El precio disponible resulta de descontarle al precio de exportación FOB los"]
[null,"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 al 5/12/2019."]
[]
[]
[]
[null,"Paso 4:"]
[]
[null,"Los resultados se mostrarán en la tabla de la derecha, y"]
[null,"en los gráficos debajo de ésta. La misma comprende:"]
[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,"NO MODIFICAR VALORES DE LA TABLA DE RESULTADOS"]
[]
[]
[]
[null,"Paso 5:"]
[]
[null,"Para realizar el Análisis de Sensibilidad"]
[null,"Precio-Rendimiento uno debe dar click"]
[null,"al botón \"Ejecutar\""]
[]
[null,"El análisis será explicado al"]
[null,"terminar las instrucciones."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Ingresos totales: Es el ingreso que resulta de vender la producción de una hectárea al precio disponible en el puerto de Rosario"]
[null,"(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 de "]
[null,"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 lograr un"]
[null,"márgen bruto igual a cero."]
[null,"Costos indirectos: Son los costos que no se encuentran relacionados al nivel de producción, como el arrendamiento, gastos en"]
[null,"personal, gastos en movilidad, gastos de oficina, etc. El gasto en personal incluye el salario de una persona encargada de la"]
[null,"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 y"]
[null,"gastos comerciales)."]
[null,"Impuestos: Agrega el impuesto a las ganancias, impuesto a los sellos y el impuesto al cheque."]
[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 1,75% 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 del"]
[null,"campo) y del dinero invertido inicialmente."]
[null,"Costo de oportunidad: Cuando hablamos de costo de oportunidad hacemos referencia al dinero que se podría haber obtenido"]
[null,"al destinar los recursos en una actividad alternativa. Por ejemplo, una persona que trabaje en su campo tiene el costo de"]
[null,"su tiempo, ya que podría estar trabajando en otro sitio y percibir un salario. Si esta persona no administrase su campo, debería"]
[null,"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 Economico "]
[null,"por la inversión inicial."]
[null,"Análisis de sensibilidad: Muestra la rentabilidad que se obtendría combinando distintos valores de rendimiento y precios"]
[null,"disponibles. Las celdas con fondo naranja claro son las combinaciones más probables, ya que estos precios y rendimientos estan"]
[null,"muy cerca de los colocados por el productor cuando se llenan los datos."]
[]
[]
[]
[null,"Nota: La calculadora dejará de funcionar el día 12/12/2019. \nSe deberá descargar nuevamente desde http://www.bccba.com.ar/index.html para contar con la versión actualizada."]

{"sheet":"Calculadora BCCBA","index":3,"n_rows":49,"n_cols":20,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,13,0,19],[24,1,24,2],[30,15,30,19],[31,13,37,13],[2,1,2,2],[0,1,0,9],[2,4,2,5],[2,14,2,16],[3,14,3,19],[4,14,4,19],[15,14,15,19],[16,14,16,19],[42,15,42,19],[43,13,49,13],[6,15,6,19],[7,13,13,13],[18,15,18,19],[19,13,25,13],[28,14,28,19],[27,14,27,19],[39,14,39,19],[40,14,40,19]]}
[null,"PROVINCIA",null,null,null,null,null,null,null,null,null,null,null,"Analisis de Sensibilidad Precio-Rendimiento"]
[]
[null,"Podés modificar los datos en amarillo",null,null,{"$f":"\"Rentabilidad Campaña 2019/20\"&CHAR(10)&\" Der. de export. \"&TEXT(C23,\"#%\")&\" maíz, \"&TEXT(C21,\"#%\")&\" trigo y \"&TEXT(C22,\"#%\")&\" soja.\"","v":"Rentabilidad Campaña 2019/20\n Der. de export. 15% maíz, 20% trigo y 35% soja."},null,null,null,null,null,null,null,null,null,"Nota: Antes de ver el análisis clickear en \"Ejecutar\"."]
[null,null,null,null,"Rendimiento","qq/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,2,FALSE)","v":34.459548157843251},{"$f":"TEXT(C5,\"##\")&\" || \"&TEXT(C7,\"##\")","v":"28 || 29"},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,2,FALSE)","v":86.91593325668596},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,2,FALSE)","v":75.091015314727898},null,null,null,null,"SOJA"]
[null,"Rendimiento trigo",{"$f":"INDEX(Listas!$A$1:$G$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$5,Listas!$A$1:$G$1,0))","v":28.14},null,"Precio Disponible","USD/qq",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,3,FALSE)","v":204.95875000000004},{"$f":"TEXT('Trigo + Soja 2ª'!E121,\"##\")&\" || \"&TEXT('Trigo + Soja 2ª'!E122,\"##\")","v":"144 || 205"},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,3,FALSE)","v":128.47},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,3,FALSE)","v":122.52850000000001},null,null,null,null,{"$f":"+\"DER. DE EXPORTACIÓN \"&TEXT(C22,\"##%\")&\" A LA SOJA.\"","v":"DER. DE EXPORTACIÓN 35% A LA SOJA."}]
[null,"Rendimiento soja 1ª",{"$f":"INDEX(Listas!$A$1:$G$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$6,Listas!$A$1:$G$1,0))","v":34.459548157843251},null,"Ingresos Totales","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,4,FALSE)","v":706.27859159963566},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,6,FALSE)","v":989.57406161112669},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,4,FALSE)","v":1116.6089945486444},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,4,FALSE)","v":920.07894699906376}]
[null,"Rendimiento soja 2ª",{"$f":"INDEX(Listas!$A$1:$G$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$7,Listas!$A$1:$G$1,0))","v":28.55219704507012},null,"Costos Directos","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,5,FALSE)","v":267.23162502247703},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,7,FALSE)","v":493.23684830364141},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,5,FALSE)","v":381.46575137101081},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,5,FALSE)","v":371.73281924928045},null,null,null,null,null,"Rendimiento de soja (qq/ha)"]
[null,"Rendimiento maíz temprano",{"$f":"INDEX(Listas!$A$1:$G$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$8,Listas!$A$1:$G$1,0))","v":86.91593325668596},null,"Gastos Comerciales","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,6,FALSE)","v":131.18846727174861},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,8,FALSE)","v":189.8255252237372},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,6,FALSE)","v":313.77447807281021},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,6,FALSE)","v":285.86334131450684},null,null,null,"Precio  disp. (USD/Tn)",{"$f":"+G18","v":1.6050429808147998E-2},23,25.5,28,30.5,33]
[null,"Rendimiento maíz tardío",{"$f":"INDEX(Listas!$A$1:$G$19,MATCH('Calculadora BCCBA'!$B$1,Listas!$A$1:$A$19,0),MATCH('Calculadora BCCBA'!$B$9,Listas!$A$1:$G$1,0))","v":75.091015314727898},null,"Margen Bruto","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,7,FALSE)","v":307.85849930541002},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,9,FALSE)","v":306.51168808374808},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,7,FALSE)","v":421.36876510482341},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,7,FALSE)","v":262.48278643527652},null,null,null,null,152.18500000000003,-0.54458014659045462,-0.48355124659967691,-0.42299395313409988,-0.36294500362260468,-0.30344099626618626]
[null,null,null,null,"Rendimiento de Indiferencia","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,8,FALSE)","v":19.439037967114142},"-",{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,8,FALSE)","v":54.116932314456378},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,8,FALSE)","v":53.668833011404466},null,null,null,null,170.18500000000003,-0.46572123038243773,-0.39667717292657412,-0.32811537100846339,-0.26007090680037576,-0.1925787197550497]
[null,"Precio FOB trigo (USD/Tn.)",193,null,"Costos Indirectos","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,9,FALSE)","v":271.76940239436902},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,10,FALSE)","v":311.56032604900804},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,9,FALSE)","v":282.46244307048642},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,9,FALSE)","v":285.98047592832398},null,null,null,null,188.185,-0.39290253969804995,-0.31646805824476454,-0.24052763209594552,-0.16511480521665797,-9.0262976493254349E-2]
[null,"Precio FOB soja 1ª (USD/Tn.)",335.47500000000002,null,"Resultado Operativo","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,10,FALSE)","v":36.089096911040997},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,11,FALSE)","v":-5.0486379652599567},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,10,FALSE)","v":138.90632203433699},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,10,FALSE)","v":-23.49768949304746},null,null,null,null,206.185,-0.32545569232449545,-0.24218523651289328,-0.15942144536982172,-7.7196428826037708E-2,-8.9863764259574454E-3]
[null,"Precio FOB maíz temprano (USD/Tn.)",162.19999999999999,null,"Impuestos","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,11,FALSE)","v":24.410050425151731},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,12,FALSE)","v":16.636960966183555},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,11,FALSE)","v":67.042868647552766},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,11,FALSE)","v":15.513720764367585},null,null,null,null,224.185,-0.26280741135202146,-0.17319530638464573,-8.4103022341823958E-2,-8.7349941785585649E-3,4.7821765263386336E-2]
[null,"Precio FOB maíz tardío (USD/Tn.)",155.21,null,"Margen Neto","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,12,FALSE)","v":11.679046485889266},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,13,FALSE)","v":-21.685598931443511},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,12,FALSE)","v":71.863453386784229},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,12,FALSE)","v":-39.011410257415044}]
[null,null,null,null,"Intereses sobre el Capital Invertido","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,13,FALSE)","v":4.120559907310831},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,14,FALSE)","v":9.2347161433585896},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,13,FALSE)","v":5.8606291063445504},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,13,FALSE)","v":6.7237388858304463}]
[null,"Dólar a cosecha trigo (diciembre)",64.92,null,"Resultado Económico","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,14,FALSE)","v":7.5584865785784352},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,15,FALSE)","v":-30.920315074802101},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,14,FALSE)","v":66.002824280439683},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,14,FALSE)","v":-45.735149143245494},null,null,null,null,"TRIGO + SOJA"]
[null,"Dólar a cosecha maíz temp. (abril)",78.75,null,"Inversión inicial","USD/ha",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,15,FALSE)","v":470.92113226409492},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,16,FALSE)","v":527.69806533477652},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,15,FALSE)","v":574.10244307048652},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,15,FALSE)","v":576.32047592832396},null,null,null,null,{"$f":"+\"DER. DE EXPORTACIÓN \"&TEXT(C21,\"##%\")&\" TRIGO, \"&TEXT(C22,\"##%\")&\" SOJA.\"","v":"DER. DE EXPORTACIÓN 20% TRIGO, 35% SOJA."}]
[null,"Dólar a cosecha soja (mayo)",81.2,null,"Rentabilidad de la Actividad","%",{"$f":"+HLOOKUP($B$1,'Soja 1ª'!$F$94:$AF$109,16,FALSE)","v":1.6050429808147998E-2},{"$f":"+HLOOKUP($B$1,'Trigo + Soja 2ª'!$F$136:$AF$152,17,FALSE)","v":-5.8594709941159187E-2},{"$f":"+HLOOKUP($B$1,'Maíz temprano'!$F$90:$AF$105,16,FALSE)","v":0.11496698033095822},{"$f":"+HLOOKUP($B$1,'Maíz tardío'!$F$90:$AF$105,16,FALSE)","v":-7.9357147721632396E-2}]
[null,"Dólar a cosecha maíz tardío (julio)",86.15,null,null,null,null,null,null,null,null,null,null,null,null,"Rendimiento de soja (qq/ha)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio  disp. (USD/Tn)",{"$f":"+H18","v":-5.8594709941159187E-2},15.778839739439498,20.778839739439498,25.778839739439498,30.778839739439498,35.778839739439498]
[null,"Derechos de exportación trigo",0.2,null,null,null,null,null,null,null,null,null,null,null,152.18500000000003,-0.5635009692758588,-0.45234636465416539,-0.34227073442286832,-0.23388651083263534,-0.12739550395304028]
[null,"Derechos de exportación soja",0.35,null,null,null,null,null,null,null,null,null,null,null,170.18500000000003,-0.51920756063352536,-0.39303848849996065,-0.26800828877265526,-0.14470623804983287,-3.4175665227765419E-2]
[null,"Derechos de exportación maíz",0.15,null,null,null,null,null,null,null,null,null,null,null,188.185,-0.47798022030934412,-0.33785030406444677,-0.19892215062535984,-6.1763415231378148E-2,2.8467532003713832E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,206.185,-0.43951124031780808,-0.28636697128267902,-0.13448934111861738,-8.3141929714328454E-3,8.6863452077354145E-2]
[null,"Links utiles para cambiar datos de las variables",null,null,null,null,null,null,null,null,null,null,null,null,224.185,-0.40353275490842483,-0.23822753874530833,-7.4255037026995485E-2,3.8498224041804675E-2,0.1414298866691675]
[null,"http://www.bccba.com.ar/informes-cultivos-6380.html","Rendimientos"]
[null,"www.bcr.com.ar/es/mercados/mercado-de-granos/cotizaciones/cotizaciones-locales-3","Precio FOB"]
[null,"https://rofex.primary.ventures/futuros/financieros","Dólar",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,{"$f":"\"DER. DE EXPORTACIÓN \"&TEXT(C23,\"##%\")&\" MAÍZ, \"&TEXT(C22,\"##%\")&\" SOJA.\"","v":"DER. DE EXPORTACIÓN 15% MAÍZ, 35% SOJA."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendimiento de maíz (qq/ha)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Precio  disp. (USD/Tn)",{"$f":"+I18","v":0.11496698033095822},70.139797679458667,75.139797679458667,80.139797679458667,85.139797679458667,90.139797679458667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,116.66999999999999,-0.19896106520564705,-0.13695184326232254,-7.5518914493646255E-2,-2.4074156256714632E-2,1.7534190800842672E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,122.61999999999998,-0.12242667237309339,-5.5108437185676235E-2,-6.8416659332630114E-3,3.551890415442005E-2,8.0512524582950773E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,128.57,-4.6012653805706433E-2,3.0888042485578619E-3,4.9250545900859942E-2,9.4998602795615658E-2,0.1433641741229344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,134.51999999999998,5.7305311916184465E-3,5.5692331585519922E-2,0.10524229057906444,0.15436526282562937,0.20608952128478181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,140.46999999999997,5.485514335987416E-2,0.10820748141134123,0.16113383778098461,0.21361920617608757,0.26868894639928642]
[]
[]
[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,{"$f":"\"DER. DE EXPORTACIÓN \"&TEXT(C23,\"##%\")&\" MAÍZ, \"&TEXT(C22,\"##%\")&\" SOJA.\"","v":"DER. DE EXPORTACIÓN 15% MAÍZ, 35% SOJA."}]
[null,"Contactos:"]
[null,"jdominguez@bccba.org.ar",null,null,null,null,null,null,null,null,null,null,null,null,null,"Rendimiento de maíz (qq/ha)"]
[null,"ldipre@bccba.org.ar",null,null,null,null,null,null,null,null,null,null,null,"Precio disp. (USD/Tn)",{"$f":"+J18","v":-7.9357147721632396E-2},57.72333838029887,65.72333838029887,73.72333838029887,81.72333838029887,89.72333838029887]
[null,"gagusto@bccba.org.ar",null,null,null,null,null,null,null,null,null,null,null,null,110.6285,-0.45262321776028114,-0.36336993596563416,-0.27508065268753001,-0.18796957860805219,-0.10208084493459608]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,116.57850000000001,-0.38965629795981022,-0.29186732391866194,-0.19508731155416192,-9.9529783889340306E-2,-1.8939950462594772E-2]
[null,"www.bccba.com.ar",null,null,null,null,null,null,null,null,null,null,null,null,122.52850000000001,-0.32677065777892472,-0.22046960814170083,-0.1152253656422276,-2.2373293062365924E-2,4.3390567474991683E-2]
[null,"Tel: 54 351 4229637. Int: 140",null,null,null,null,null,null,null,null,null,null,null,null,128.4785,-0.26396613994181656,-0.14917655797543491,-3.756886986516348E-2,3.4455130988951421E-2,0.10559706206959425]
[null,"Tel: 54 351 4253716. Int: 140",null,null,null,null,null,null,null,null,null,null,null,null,134.42850000000001,-0.201242587578187,-7.7987943436324869E-2,1.376546651214279E-2,9.1180457684262972E-2,0.16767990312004416]

{"sheet":"Listas","index":4,"n_rows":55,"n_cols":29,"rows_kept":55,"cut":false,"hidden":true,"merged":[[0,21,0,22],[0,24,0,25],[0,27,0,28],[0,8,0,9],[0,10,0,11],[0,12,0,13],[0,15,0,16],[0,18,0,19]]}
["Deptos","Rendimiento trigo","Rendimiento soja 1ª","Rendimiento soja 2ª","Rendimiento maíz temprano","Rendimiento maíz tardío",null,null,"Soja",null,"Maíz",null,"Trigo",null,null,"Calculador Soja 1ª",null,null,"Calculador Soja 2ª",null,null,"Calculador Trigo",null,null,"Calculador Maíz Temprano",null,null,"Calculador Maíz Tardío"]
["Calamuchita",16.14579925844172,31.061636953905747,25.736784904664759,76.395088497591985,77.303831146915897,null,null,"Rendimiento","Costos cosecha","Rendimiento","Costos cosecha","Rendimiento","Costos cosecha",null,"qq","Calamuchita",null,"qq","Calamuchita",null,"qq","Calamuchita",null,"qq","Calamuchita",null,"qq","Calamuchita"]
["Colón",24.873836344003649,32.575993104661059,26.991537143862015,76.5,71.814220215857901,null,null,{"$f":"+I4-2","v":10},{"$f":"+J4-(J5-J4)-3","v":2381},46,3263,{"$f":"+M4-2","v":10},{"$f":"+N4-N5+N4","v":2992},null,"Inicial",{"$f":"IF(ISBLANK(Q5),\"\",INT(INT(Q5)/2)*2)","v":34},null,"Inicial",{"$f":"IF(ISBLANK(T5),\"\",INT(INT(T5)/2)*2)","v":28},null,"Inicial",{"$f":"IF(ISBLANK(W5),\"\",INT(INT(W5)/2)*2)","v":28},null,"Inicial",{"$f":"IF(ISBLANK(Z5),\"\",INT((INT(Z5)+2)/4)*4-2)","v":86},null,"Inicial",{"$f":"IF(ISBLANK(AC5),\"\",INT((INT(AC5)+2)/4)*4-2)","v":74}]
["Gral. Roca",22.301898300051572,35.625797063759791,29.518517567115254,78.979766292167398,74.931877568025172,null,null,{"$f":"+I5-2","v":12},{"$f":"+J5-(J6-J5)-2","v":2456},50,3335,{"$f":"+M5-2","v":12},{"$f":"+N5-N6+N5","v":3043},null,"Final",{"$f":"IF(ISBLANK(Q5),\"\",Q3+2)","v":36},null,"Final",{"$f":"IF(ISBLANK(T5),\"\",T3+2)","v":30},null,"Final",{"$f":"IF(ISBLANK(W5),\"\",W3+2)","v":30},null,"Final",{"$f":"IF(ISBLANK(Z5),\"\",Z3+4)","v":90},null,"Final",{"$f":"IF(ISBLANK(AC5),\"\",AC3+4)","v":78}]
["Gral. San Martín",27.012731475406451,34.720471464112705,28.768390641693383,85.770317687075789,77.297894027702881,null,null,{"$f":"+I6-2","v":14},{"$f":"+J6-(J7-J6)-1","v":2528},54,3410,{"$f":"+M6-2","v":14},{"$f":"+N6-N7+N6","v":3094},null,"Depto",{"$f":"+'Calculadora BCCBA'!$C$6","v":34.459548157843251},null,"Depto",{"$f":"+'Calculadora BCCBA'!C7","v":28.55219704507012},null,"Depto",{"$f":"+'Calculadora BCCBA'!C5","v":28.14},null,"Depto",{"$f":"+'Calculadora BCCBA'!C8","v":86.91593325668596},null,"Depto",{"$f":"+'Calculadora BCCBA'!C9","v":75.091015314727898}]
["Juárez Celman",26.920704226441895,35.132298008038134,29.109618349517309,80.691441902871986,79.385975956620243,null,null,{"$f":"+I7-2","v":16},{"$f":"+J7-(J8-J7)","v":2598},58,3488,16,3145]
["Marcos Juárez",40.489328033023767,39.04199246659271,32.349079472319673,107.48423109077855,85.410530651747578,null,null,{"$f":"+I8-2","v":18},{"$f":"+J8-(J9-J8)+2","v":2667},62,3570,18,3196,null,"Precios","Calamuchita",null,"Precios","Calamuchita",null,"Precios","Calamuchita",null,"Precios","Calamuchita",null,"Precios","Calamuchita"]
["Pte. R. Sáenz Peña",25.444340437165621,34.826930888722138,28.856599879226913,81.163778379702507,76.274145902366641,null,null,20,2736,66,3656,20,3250,null,"Inicial",{"$f":"IF(Q3=\"\",\"\",VLOOKUP(Q3,$I$3:$J$26,2,FALSE))","v":3326},null,"Inicial",{"$f":"IF(T3=\"\",\"\",VLOOKUP(T3,$I$3:$J$26,2,FALSE))","v":3045},null,"Inicial",{"$f":"IF(W3=\"\",\"\",VLOOKUP(W3,$M$3:$N$26,2,FALSE))","v":3496},null,"Inicial",{"$f":"IF(Z3=\"\",\"\",VLOOKUP(Z3,$K$3:$L$26,2,FALSE))","v":4157},null,"Inicial",{"$f":"IF(AC3=\"\",\"\",VLOOKUP(AC3,$K$3:$L$26,2,FALSE))","v":3841}]
["Río Cuarto",17.873695168838957,32.049742429123683,26.555500869845336,76.03676343811351,70.706995305119094,null,null,22,2807,70,3747,22,3307,null,"Final",{"$f":"IF(Q4=\"\",\"\",VLOOKUP(Q4,$I$3:$J$26,2,FALSE))","v":3432},null,"Final",{"$f":"IF(T4=\"\",\"\",VLOOKUP(T4,$I$3:$J$26,2,FALSE))","v":3133},null,"Final",{"$f":"IF(W4=\"\",\"\",VLOOKUP(W4,$M$3:$N$26,2,FALSE))","v":3568},null,"Final",{"$f":"IF(Z4=\"\",\"\",VLOOKUP(Z4,$K$3:$L$26,2,FALSE))","v":4274},null,"Final",{"$f":"IF(AC4=\"\",\"\",VLOOKUP(AC4,$K$3:$L$26,2,FALSE))","v":3941}]
["Río Primero",24.311971156428832,31.171758484610407,25.828028458677192,69.934660236319502,70.805443473123873,null,null,24,2882,74,3841,24,3367,null,"Depto",{"$f":"IF(Q3=\"\",\"\",(Q9-Q8)/2*(Q5-Q3)+Q8)","v":3350.3560523656924},null,"Depto",{"$f":"IF(T3=\"\",\"\",(T9-T8)/2*(T5-T3)+T8)","v":3069.2966699830854},null,"Depto",{"$f":"IF(W3=\"\",\"\",(W9-W8)/2*(W5-W3)+W8)","v":3501.04},null,"Depto",{"$f":"IF(Z3=\"\",\"\",(Z9-Z8)/2*(Z5-Z3)+Z8)","v":4210.5820955161289},null,"Depto",{"$f":"IF(AC3=\"\",\"\",(AC9-AC8)/2*(AC5-AC3)+AC8)","v":3895.5507657363951}]
["Río Seco",20.685229045575102,31.494676588559283,26.095589173377689,null,72.099824742479271,null,null,26,2961,78,3941,26,3430]
["Río Segundo",24.006743745191645,33.187874349486812,27.498524461003356,79.167801009609576,80.082123314532367,null,null,28,3045,82,4046,28,3496]
["San Justo",25.521982344442701,33.319246468009659,27.607375644922289,79.252538088552782,72.354431538539785,null,null,30,3133,86,4157,30,3568]
["Santa María",16.980125076699544,32.428725304981121,26.86951525269864,75.40517404505303,83.96451481441332,null,null,32,3227,90,4274,32,3643]
["Tercero Arriba",21.767484163642216,32.986410589490333,27.331597345577705,81.34247803410446,81.190475465590822,null,null,34,3326,94,4398,34,3721]
["Totoral",28.328449779583863,31.112392788978706,25.778839739439498,80.139797679458667,73.72333838029887,null,null,36,3432,98,4529,36,3803]
["Tulumba",22.78201641086099,30.990210929875445,25.677603341896798,69.2,73.752957097791153,null,null,38,3545,102,4669,38,3888]
["Unión",35.784704164386191,38.315991575295335,31.747535876673275,100.75723840467364,79.163657306892532,null,null,40,3665,106,4817,40,3978]
["PROVINCIA",28.14,34.459548157843251,28.55219704507012,86.91593325668596,75.091015314727898,null,null,42,3794,110,4975,42,4071]
[null,null,null,null,null,null,null,null,44,3932,114,5144,44,4169]
[null,null,null,null,null,null,null,null,46,4081,118,5324,46,4272]
[null,null,null,null,null,null,null,null,{"$f":"+I21+2","v":48},{"$f":"+J21+J21-J20+13","v":4243},122,5518,48,4380]
[null,null,null,null,null,null,null,null,{"$f":"+I22+2","v":50},{"$f":"+J22+J22-J21+13","v":4418},126,5726,50,4493]
[null,null,null,null,null,null,null,null,{"$f":"+I23+2","v":52},{"$f":"+J23+J23-J22+15","v":4608},130,5950,{"$f":"+M23+2","v":52},{"$f":"+N23+N23-N22+6","v":4612}]
[null,null,null,null,null,null,null,null,{"$f":"+I24+2","v":54},{"$f":"+J24+J24-J23+15","v":4813},{"$f":"+K24+4","v":134},{"$f":"+L24+L24-L23+18","v":6192},{"$f":"+M24+2","v":54},{"$f":"+N24+N24-N23+6","v":4737}]
[null,null,null,null,null,null,null,null,{"$f":"+I25+2","v":56},{"$f":"+J25+J25-J24+17","v":5035},{"$f":"+K25+4","v":138},{"$f":"+L25+L25-L24+20","v":6454},{"$f":"+M25+2","v":56},{"$f":"+N25+N25-N24+7","v":4869}]
[]
["Estructura de Producción","Soja 1ª","Trigo","Soja 2ª","Maíz Temprano","Maíz Tardío"]
["Rendimiento",{"$f":"+'Calculadora BCCBA'!G4","v":34.459548157843251},{"$f":"+'Calculadora BCCBA'!C5","v":28.14},{"$f":"+'Calculadora BCCBA'!C7","v":28.55219704507012},{"$f":"+'Calculadora BCCBA'!I4","v":86.91593325668596},{"$f":"+'Calculadora BCCBA'!J4","v":75.091015314727898}]
["Gastos Portuarios",13.1,10.7,{"$f":"+B30","v":13.1},9.4,9.4]
["Precio FOB - Gastos Portuarios",{"$f":"+'Calculadora BCCBA'!C12-B30","v":322.375},{"$f":"+'Calculadora BCCBA'!C11-C30","v":182.3},{"$f":"+B31","v":322.375},{"$f":"+'Calculadora BCCBA'!C13-Listas!E30","v":152.79999999999998},{"$f":"+'Calculadora BCCBA'!C14-Listas!F30","v":145.81}]
["Precio FOB - Gastos Portuarios - Ret.",{"$f":"+'Calculadora BCCBA'!G5","v":204.95875000000004},{"$f":"+'Trigo + Soja 2ª'!E121","v":143.70000000000002},{"$f":"+'Trigo + Soja 2ª'!E122","v":204.95875000000004},{"$f":"+'Calculadora BCCBA'!I5","v":128.47},{"$f":"+'Calculadora BCCBA'!J5","v":122.52850000000001}]
["Impuesto arancelario",{"$f":"(B31-B32)*B29/10","v":404.61109213883617},"-",{"$f":"(D31-D32)*D29/10+(C31-C32)*C29/10","v":443.86959062932135},{"$f":"(E31-E32)*E29/10","v":211.46646561351682},174.82314730498371]
["Costos Directos",{"$f":"+'Calculadora BCCBA'!G7","v":267.23162502247703},"-",{"$f":"+'Calculadora BCCBA'!H7","v":493.23684830364141},{"$f":"+'Calculadora BCCBA'!I7","v":381.46575137101081},{"$f":"+'Calculadora BCCBA'!J7","v":371.73281924928045}]
["Gastos Comerciales",{"$f":"+'Calculadora BCCBA'!G8","v":131.18846727174861},"-",{"$f":"+'Calculadora BCCBA'!H8","v":189.8255252237372},{"$f":"+'Calculadora BCCBA'!I8","v":313.77447807281021},{"$f":"+'Calculadora BCCBA'!J8","v":285.86334131450684}]
["Costo de Arrendamiento",{"$f":"+HLOOKUP('Calculadora BCCBA'!$B$1,'Soja 1ª'!$F$56:$AF$58,3,FALSE)","v":204.44635312500003},"-",{"$f":"+HLOOKUP('Calculadora BCCBA'!B1,'Trigo + Soja 2ª'!$F$92:$AF$94,3,FALSE)","v":204.44635312500003},{"$f":"+HLOOKUP('Calculadora BCCBA'!B1,'Maíz temprano'!F51:AF53,3,FALSE)","v":204.44635312500003},{"$f":"+HLOOKUP('Calculadora BCCBA'!B1,'Maíz tardío'!F51:AF53,3,FALSE)","v":204.44635312500003}]
["Otros Costos Indirectos",{"$f":"+'Calculadora BCCBA'!G11-Listas!B36","v":67.323049269368994},"-",{"$f":"+'Calculadora BCCBA'!H11-Listas!D36","v":107.11397292400801},{"$f":"+'Calculadora BCCBA'!I11-Listas!E36","v":78.016089945486385},{"$f":"+'Calculadora BCCBA'!J11-Listas!F36","v":81.534122803323953}]
["Impuesto ganancia + otros",{"$f":"+'Calculadora BCCBA'!G13","v":24.410050425151731},"-",{"$f":"+'Calculadora BCCBA'!H13","v":16.636960966183555},{"$f":"+'Calculadora BCCBA'!I13","v":67.042868647552766},{"$f":"+'Calculadora BCCBA'!J13","v":15.513720764367585}]
["Intereses sobre el Cap. Inv.",{"$f":"+'Calculadora BCCBA'!G15","v":4.120559907310831},"-",{"$f":"+'Calculadora BCCBA'!H15","v":9.2347161433585896},{"$f":"+'Calculadora BCCBA'!I15","v":5.8606291063445504},{"$f":"+'Calculadora BCCBA'!J15","v":6.7237388858304463}]
["Resultado del productor",{"$f":"+'Calculadora BCCBA'!G16","v":7.5584865785784352},"-",{"$f":"+'Calculadora BCCBA'!H16","v":-30.920315074802101},{"$f":"+'Calculadora BCCBA'!I16","v":66.002824280439683},{"$f":"+'Calculadora BCCBA'!J16","v":-45.735149143245494}]
[]
["Estructura de Producción","Soja 1ª","Trigo + Soja 2ª","Maíz Temprano","Maíz Tardío"]
["Impuestos y retenciones",{"$f":"+(B31-B32)/B31+B38/($B$31*$B$29/10)","v":0.38619599123488574},{"$f":"((C31-C32)*C29+(D31-D32)*D29+D38*10)/(C31*C29+D31*D29)","v":0.32125891441616217},{"$f":"+(E31-E32)/E31+E38/($E$31*$E$29/10)","v":0.20970896806350364},{"$f":"+(F31-F32)/F31+F38/($F$31*$F$29/10)","v":0.17383916704473479}]
["Costos Directos",{"$f":"+B34/($B$31*$B$29/10)","v":0.24055640171503231},{"$f":"+D34*10/($C$31*$C$29+$D$31*$D$29)","v":0.3440922477369241},{"$f":"+E34/($E$31*$E$29/10)","v":0.28723198554126805},{"$f":"+F34/($F$31*$F$29/10)","v":0.33951238305518533}]
["Gastos Comerciales",0.11809315469584764,{"$f":"+D35*10/($C$31*$C$29+$D$31*$D$29)","v":0.13242622054033526},0.2362625373971578,0.26108575625312885]
["Costo de Arrendamiento",0.18403839383671083,{"$f":"+D36*10/($C$31*$C$29+$D$31*$D$29)","v":0.14262601310170364},0.15394181976680499,0.18672569372967748]
["Otros Costos Indirectos",6.0602821553628124E-2,{"$f":"+D37*10/($C$31*$C$29+$D$31*$D$29)","v":7.4724927454658377E-2},5.8743717722154448E-2,7.4467044338927382E-2]
["Resultado del productor",{"$f":"+B40/($B$31*$B$29/10)","v":6.8039938521545149E-3},{"$f":"+D40*10/($C$31*$C$29+$D$31*$D$29)","v":-2.1570652621380811E-2},{"$f":"+E40/($E$31*$E$29/10)","v":4.9698097932161608E-2},{"$f":"+F40/($F$31*$F$29/10)","v":-4.1770994302751899E-2}]
[]
["Estructura de Producción","Soja 1ª","Trigo + Soja 2ª","Maíz Temprano","Maíz Tardío"]
["Impuestos y retenciones",{"$f":"(B33+B38)/SUM(B$33:B$38)","v":0.39029930026541865},{"$f":"(D33+D38)/SUM(D$33:D$38)","v":0.31647123526974319},{"$f":"(E33+E38)/SUM(E$33:E$38)","v":0.2217056776713883},{"$f":"(F33+F38)/SUM(F$33:F$38)","v":0.16785836600734677}]
["Costos Directos",{"$f":"B34/SUM(B$33:B$38)","v":0.24311229892244129},{"$f":"D34/SUM(D$33:D$38)","v":0.33896428644150478},0.30366351325538687,0.32783172416051864]
["Gastos Comerciales",{"$f":"B35/SUM(B$33:B$38)","v":0.11934788731634464},0.13045269007606081,0.24977828294942908,0.25210330432131461]
["Costo de Arrendamiento",0.18599379063143223,0.1405004764768138,0.16274828772716629,0.18030154178653068]
["Otros Costos Indirectos",6.1246722864363203E-2,7.3611311735877441E-2,6.210423839662952E-2,7.1905063724289092E-2]

{"sheet":"Maíz temprano","index":5,"n_rows":123,"n_cols":37,"rows_kept":123,"cut":false,"hidden":true,"merged":[[84,1,84,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[89,1,89,4],[90,1,90,2],[90,3,90,4],[91,1,91,2],[91,3,91,4],[92,1,92,2],[92,3,92,4],[93,1,93,2],[93,3,93,4],[94,1,94,2],[94,3,94,4],[95,1,95,2],[95,3,95,4],[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],[103,3,103,4],[104,1,104,2],[104,3,104,4],[100,1,100,2],[100,3,100,4],[101,1,101,2],[101,3,101,4],[102,1,102,2],[102,3,102,4]]}
[]
[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","-",{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},null,{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},null,{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},null,{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},null,null,{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},null,{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},null,null,{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},null,{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596},{"$f":"+'Calculadora BCCBA'!$C$8","v":86.91593325668596}]
[null,"Participación Provincial","Porcentaje","Noviembre","-",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Pulverización terrestre","Cantidad","Septiembre",2,{"$f":"$E5","v":2},null,2,null,2,2,null,2,2,null,null,2,null,2,2,2,{"$f":"$E5","v":2},null,null,2,2,null,2,2,2,2,{"$f":"SUMPRODUCT(F5:AE5,$F$4:$AE$4)","v":2}]
[null,"Fertilización","Cantidad",{"$f":"D5","v":"Septiembre"},1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,{"$f":"SUMPRODUCT(F6:AE6,$F$4:$AE$4)","v":1}]
[null,"Glifosato","lt/ha",{"$f":"D6","v":"Septiembre"},2.5,2.5,null,2.5,null,2.5,2.5,null,2.5,2.5,null,null,2.5,null,2.5,2.5,2.5,2.5,null,null,2.5,2.5,null,2.5,2.5,2.5,2.5,{"$f":"+AVERAGE(F7:AE7)","v":2.5}]
[null,"Atrazina 90%","kg/ha","Septiembre",1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,{"$f":"+AVERAGE(F8:AE8)","v":1}]
[null,"2 4 D 100%","lt/ha","Septiembre",0.5,0.5,null,0.5,null,0.5,0.5,null,0.5,0.5,null,null,0.5,null,0.5,0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,0.5]
[null,"ACETOCHLOR","lt/ha","Septiembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"SEMILLA MG","bls/ha","Septiembre",0.9,0.9,null,0.9,null,0.9,0.9,null,0.9,0.9,null,null,0.9,null,0.9,0.9,0.9,0.9,null,null,0.9,0.9,null,0.9,0.9,0.9,0.9,{"$f":"SUMPRODUCT(F11:AE11,$F$4:$AE$4)","v":0.9}]
[null,"SEMILLA MG RR","bls/ha","Septiembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(F12:AE12,$F$4:$AE$4)","v":0}]
[null,"UREA","kg/ha","Septiembre",160,160,null,160,null,160,160,null,160,160,null,null,160,null,160,160,160,160,null,null,160,160,null,160,160,160,160,160]
[null,"FOSFATO DIAMONICO","kg/ha","Septiembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"FOSFATO MONOAMONICO","kg/ha","Septiembre",70,70,null,70,null,70,70,null,70,70,null,null,70,null,70,70,70,70,null,null,70,70,null,70,70,70,70,70]
[null,"GUARDIAN","lt/ha","Septiembre",1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,1]
[null,"KARATE ZEON 25%","lt/ha","Septiembre",2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000005E-2]
[null,"ROUNDUP CONTROL MALEZA","kg/ha","Septiembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Riego","mm/ha","-","-",0,null,{"$f":"+$F$19","v":0},null,{"$f":"+$F$19","v":0},0,null,0,0,null,null,0,null,0,0,0,{"$f":"+$F$19","v":0},null,null,{"$f":"+$F$19","v":0},0,null,0,{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},0]
[]
[null,"Costos Directos (Por Ha)","Unidad de medida","Mes de actualiz.","Precio",{"$f":"F$2","v":"Calamuchita"},null,{"$f":"H$2","v":"Colón"},null,"Gral. Roca","Gral. San Martín",null,"Juárez Celman","Marcos Juárez",null,null,"Pte. R. Sáenz Peña",null,"Río Cuarto","Río Primero","Río Seco","Río Segundo",null,null,"San Justo","Santa María",null,"Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Pulverización terrestre","Cantidad","Septiembre",4.2,{"$f":"$E22*F5","v":8.4},null,8.4,null,8.4,8.4,null,8.4,8.4,null,null,8.4,null,8.4,8.4,8.4,8.4,null,null,8.4,8.4,null,8.4,8.4,8.4,8.4,8.4]
[null,"Fertilización","Cantidad",{"$f":"D22","v":"Septiembre"},7,7,null,7,null,7,7,null,7,7,null,null,7,null,7,7,7,7,null,null,7,7,null,7,7,7,7,7]
[null,"Glifosato","lt/ha",{"$f":"D23","v":"Septiembre"},3.3,8.25,null,8.25,null,8.25,8.25,null,8.25,8.25,null,null,8.25,null,8.25,8.25,8.25,8.25,null,null,8.25,8.25,null,8.25,8.25,8.25,8.25,8.25]
[null,"Atrazina 90%","kg/ha","Septiembre",6.5,6.5,null,6.5,null,6.5,6.5,null,6.5,6.5,null,null,6.5,null,6.5,6.5,6.5,6.5,null,null,6.5,6.5,null,6.5,6.5,6.5,6.5,6.5]
[null,"2 4 D 100%","lt/ha","Septiembre",5.8,2.9,null,2.9,null,2.9,2.9,null,2.9,2.9,null,null,2.9,null,2.9,2.9,2.9,2.9,null,null,2.9,2.9,null,2.9,2.9,2.9,2.9,2.9]
[null,"ACETOCHLOR","lt/ha","Septiembre",6.3,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"SEMILLA MG","bls/ha","Septiembre",135,121.5,null,121.5,null,121.5,121.5,null,121.5,121.5,null,null,121.5,null,121.5,121.5,121.5,121.5,null,null,121.5,121.5,null,121.5,121.5,121.5,121.5,121.5]
[null,"SEMILLA MG RR","bls/ha","Septiembre",162,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"UREA","kg/ha","Septiembre",0.4,64,null,64,null,64,64,null,64,64,null,null,64,null,64,64,64,64,null,null,64,64,null,64,64,64,64,64]
[null,"FOSFATO DIAMONICO","kg/ha","Septiembre",0.5,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"FOSFATO MONOAMONICO","kg/ha","Septiembre",0.5,35,null,35,null,35,35,null,35,35,null,null,35,null,35,35,35,35,null,null,35,35,null,35,35,35,35,35]
[null,"GUARDIAN","lt/ha","Septiembre",6.75,6.75,null,6.75,null,6.75,6.75,null,6.75,6.75,null,null,6.75,null,6.75,6.75,6.75,6.75,null,null,6.75,6.75,null,6.75,6.75,6.75,6.75,6.75]
[null,"KARATE ZEON 25%","lt/ha","Septiembre",49.6,1.2400000000000002,null,1.2400000000000002,null,1.2400000000000002,1.2400000000000002,null,1.2400000000000002,1.2400000000000002,null,null,1.2400000000000002,null,1.2400000000000002,1.2400000000000002,1.2400000000000002,1.2400000000000002,null,null,1.2400000000000002,1.2400000000000002,null,1.2400000000000002,1.2400000000000002,1.2400000000000002,1.2400000000000002,1.2400000000000002]
[null,"ROUNDUP CONTROL MALEZA","kg/ha","Septiembre",6.3,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C19,2)","v":"USD/mm"},"Septiembre",1,0,null,0,null,0,{"$f":"$E36*K19","v":0},null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Siembra","USD/Unidad","Octubre",30.1,{"$f":"$E$37","v":30.1},null,{"$f":"$E$37","v":30.1},null,30.1,30.1,null,30.1,30.1,null,null,30.1,null,30.1,30.1,30.1,30.1,null,null,30.1,30.1,null,30.1,30.1,30.1,30.1,{"$f":"$E$37","v":30.1}]
[null,"Cosecha","$/Unidad","Marzo","-",{"$f":"+Listas!$Z$10","v":4210.5820955161289},null,{"$f":"+Listas!$Z$10","v":4210.5820955161289},null,{"$f":"+Listas!$Z$10","v":4210.5820955161289},{"$f":"+Listas!$Z$10","v":4210.5820955161289},null,{"$f":"+Listas!$Z$10","v":4210.5820955161289},{"$f":"+Listas!$Z$10","v":4210.5820955161289},null,null,{"$f":"+Listas!$Z$10","v":4210.5820955161289},null,{"$f":"+Listas!$Z$10","v":4210.5820955161289},{"$f":"+Listas!$Z$10","v":4210.5820955161289},{"$f":"+Listas!$Z$10","v":4210.5820955161289},{"$f":"+Listas!$Z$10","v":4210.5820955161289},null,null,{"$f":"+Listas!$Z$10","v":4210.5820955161289},{"$f":"+Listas!$Z$10","v":4210.5820955161289},null,{"$f":"+Listas!$Z$10","v":4210.5820955161289},{"$f":"+Listas!$Z$10","v":4210.5820955161289},{"$f":"+Listas!$Z$10","v":4210.5820955161289},{"$f":"+Listas!$Z$10","v":4210.5820955161289},{"$f":"+Listas!$Z$10","v":4210.5820955161289}]
[null,"Cosecha en USD","USD/Unidad",{"$f":"D38","v":"Marzo"},"-",{"$f":"+F38*(1+$E$85)/$E$83","v":89.825751371010753},null,{"$f":"+H38*(1+$E$85)/$E$83","v":89.825751371010753},null,{"$f":"+J38*(1+$E$85)/$E$83","v":89.825751371010753},{"$f":"+K38*(1+$E$85)/$E$83","v":89.825751371010753},null,{"$f":"+M38*(1+$E$85)/$E$83","v":89.825751371010753},{"$f":"+N38*(1+$E$85)/$E$83","v":89.825751371010753},null,null,{"$f":"+Q38*(1+$E$85)/$E$83","v":89.825751371010753},null,{"$f":"+S38*(1+$E$85)/$E$83","v":89.825751371010753},{"$f":"+T38*(1+$E$85)/$E$83","v":89.825751371010753},{"$f":"+U38*(1+$E$85)/$E$83","v":89.825751371010753},{"$f":"+V38*(1+$E$85)/$E$83","v":89.825751371010753},null,null,{"$f":"+Y38*(1+$E$85)/$E$83","v":89.825751371010753},{"$f":"+Z38*(1+$E$85)/$E$83","v":89.825751371010753},null,{"$f":"+AB38*(1+$E$85)/$E$83","v":89.825751371010753},{"$f":"+AC38*(1+$E$85)/$E$83","v":89.825751371010753},{"$f":"+AD38*(1+$E$85)/$E$83","v":89.825751371010753},{"$f":"+AE38*(1+$E$85)/$E$83","v":89.825751371010753},{"$f":"+AF38*(1+$E$85)/$E$83","v":89.825751371010753}]
[null,"Costos directos","USD/ha",null,null,{"$f":"+SUM(F39,F22:F37)","v":381.46575137101081},null,381.46575137101081,null,381.46575137101081,381.46575137101081,null,381.46575137101081,381.46575137101081,null,null,381.46575137101081,null,381.46575137101081,381.46575137101081,381.46575137101081,381.46575137101081,null,null,381.46575137101081,381.46575137101081,null,381.46575137101081,381.46575137101081,381.46575137101081,381.46575137101081,{"$f":"+SUM(AF39,AF22:AF37)","v":381.46575137101081}]
[]
[null,"Gastos Comerciales (Por Tn)","Unidad de medida","Mes de actualiz.","Costo",{"$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","2019-09-01","-",1474.8839999999998,null,1492.848,null,1480.752,1062.396,null,1126.5840000000001,704.16,null,null,1263.7199999999998,null,1434.1560000000002,1474.3079999999998,1617.5040000000001,1353.6959999999999,null,null,1069.26,1472.82,null,1216.548,1519.0439999999999,1524.06,881.07600000000002,1160.376]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D43","v":"2019-09-01"},310.76400000000001,310.76400000000001,null,310.76400000000001,null,310.76400000000001,310.76400000000001,null,310.76400000000001,310.76400000000001,null,null,310.76400000000001,null,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,null,null,310.76400000000001,310.76400000000001,null,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$86)*(F43+F44)/$E$83","v":29.080553142857134},null,{"$f":"0.95*(1+$E$86)*(H43+H44)/$E$83","v":29.373109714285718},null,{"$f":"0.95*(1+$E$86)*(J43+J44)/$E$83","v":29.176117714285716},{"$f":"0.95*(1+$E$86)*(K43+K44)/$E$83","v":22.362891428571427},null,{"$f":"0.95*(1+$E$86)*(M43+M44)/$E$83","v":23.408238857142855},{"$f":"0.95*(1+$E$86)*(N43+N44)/$E$83","v":16.528762285714286},null,null,{"$f":"0.95*(1+$E$86)*(Q43+Q44)/$E$83","v":25.641596571428568},null,{"$f":"0.95*(1+$E$86)*(S43+S44)/$E$83","v":28.417268571428572},{"$f":"0.95*(1+$E$86)*(T43+T44)/$E$83","v":29.071172571428566},{"$f":"0.95*(1+$E$86)*(U43+U44)/$E$83","v":31.403221714285714},{"$f":"0.95*(1+$E$86)*(V43+V44)/$E$83","v":27.106919999999999},null,null,{"$f":"0.95*(1+$E$86)*(Y43+Y44)/$E$83","v":22.474676571428567},{"$f":"0.95*(1+$E$86)*(Z43+Z44)/$E$83","v":29.046939428571424},null,{"$f":"0.95*(1+$E$86)*(AB43+AB44)/$E$83","v":24.873366857142855},{"$f":"0.95*(1+$E$86)*(AC43+AC44)/$E$83","v":29.799730285714286},{"$f":"0.95*(1+$E$86)*(AD43+AD44)/$E$83","v":29.881419428571427},{"$f":"0.95*(1+$E$86)*(AE43+AE44)/$E$83","v":19.409965714285715},{"$f":"0.95*(1+$E$86)*(AF43+AF44)/$E$83","v":23.958565714285712}]
[null,"Paritaria","USD/tn","Noviembre",4,{"$f":"+$E$46","v":4},null,{"$f":"+$E$46","v":4},null,4,4,null,4,4,null,null,4,null,4,{"$f":"+$E$46","v":4},4,4,null,null,4,4,null,4,4,4,4,{"$f":"+$E$46","v":4}]
[null,"Secado","USD/tn",{"$f":"D46","v":"Noviembre"},7.5,{"$f":"+$E$47","v":7.5},null,{"$f":"+$E$47","v":7.5},null,7.5,7.5,null,7.5,7.5,null,null,7.5,null,7.5,7.5,7.5,7.5,null,null,7.5,7.5,null,7.5,7.5,7.5,7.5,{"$f":"+$E$47","v":7.5}]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E$80*$E48","v":0.64234999999999998},null,{"$f":"$E$80*$E48","v":0.64234999999999998},null,0.64234999999999998,0.64234999999999998,null,0.64234999999999998,0.64234999999999998,null,null,0.64234999999999998,null,0.64234999999999998,0.64234999999999998,0.64234999999999998,0.64234999999999998,null,null,0.64234999999999998,0.64234999999999998,null,0.64234999999999998,0.64234999999999998,0.64234999999999998,0.64234999999999998,{"$f":"$E$80*$E48","v":0.64234999999999998}]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F45:F48)","v":41.222903142857135},null,41.515459714285718,null,41.318467714285717,34.505241428571431,null,35.550588857142856,28.671112285714287,null,null,37.783946571428565,null,40.559618571428572,41.213522571428562,43.545571714285714,39.249270000000003,null,null,34.617026571428568,41.189289428571421,null,37.015716857142856,41.94208028571429,42.023769428571427,31.552315714285715,{"$f":"SUM(AF45:AF48)","v":36.100915714285712}]
[]
[null,"Costos Indirectos (Por Ha)","Unidad de medida","Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},null,"Colón",null,"Gral. Roca","Gral. San Martín",null,"Juárez Celman","Marcos Juárez",null,null,"Pte. R. Sáenz Peña",null,"Río Cuarto","Río Primero","Río Seco","Río Segundo",null,null,"San Justo","Santa María",null,"Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Arrendamiento en qq","qq/ha","Octubre","-",9.1125000000000007,null,9.8986353429000005,null,8.2069540466999999,10.0085295691875,null,9.5255592658624995,16.649999999999999,null,null,9.1624999999999996,null,8.4972756532600009,8.7176540367724993,7.54282620599,9.9193220152750001,null,null,10.192599772662501,10.137499999999999,null,9.7095415251000006,8.9875000000000007,7.3624999999999998,13.3,9.9749999999999996]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D52","v":"Octubre"},{"$f":"+E81","v":204.95875000000004},{"$f":"+$E$53*F52/10","v":186.76866093750004},null,{"$f":"+$E$53*H52/10","v":202.88119265866058},null,168.20870427190738,205.13357098387087,null,195.23467201820958,{"$f":"+$E$53*N52/10","v":341.25631875000005},null,null,187.79345468750003,null,174.15909962976036,178.67594743093457,154.59682306469531,203.30518410982455,null,null,208.9062508655191,207.77693281250004,null,199.00554940575901,184.20667656250004,150.90087968750001,272.59513750000008,{"$f":"+$E$53*AF52/10","v":204.44635312500003}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha","Enero",12.3,{"$f":"+$E54","v":12.3},null,{"$f":"+$E54","v":12.3},null,12.3,12.3,null,12.3,12.3,null,null,12.3,null,12.3,12.3,12.3,12.3,null,null,{"$f":"+$E54","v":12.3},12.3,null,12.3,12.3,12.3,12.3,{"$f":"+$E54","v":12.3}]
[null,"Personal (Salarios)","USD/ha","Octubre",35.700000000000003,{"$f":"+$E55","v":35.700000000000003},null,35.700000000000003,null,35.700000000000003,35.700000000000003,null,35.700000000000003,35.700000000000003,null,null,35.700000000000003,null,35.700000000000003,35.700000000000003,35.700000000000003,35.700000000000003,null,null,35.700000000000003,35.700000000000003,null,35.700000000000003,35.700000000000003,35.700000000000003,35.700000000000003,{"$f":"+$E55*7/6","v":41.650000000000006}]
[null,"Asesoramiento Técnico","USD/ha",{"$f":"D55","v":"Octubre"},0.01,{"$f":"$E56*F93","v":11.166089945486444},null,{"$f":"$E56*H93","v":11.166089945486444},null,{"$f":"$E56*J93","v":11.166089945486444},{"$f":"$E56*K93","v":11.166089945486444},null,{"$f":"$E56*M93","v":11.166089945486444},{"$f":"$E56*N93","v":11.166089945486444},null,null,{"$f":"$E56*Q93","v":11.166089945486444},null,{"$f":"$E56*S93","v":11.166089945486444},{"$f":"$E56*T93","v":11.166089945486444},{"$f":"$E56*U93","v":11.166089945486444},{"$f":"$E56*V93","v":11.166089945486444},null,null,{"$f":"$E56*Y93","v":11.166089945486444},{"$f":"$E56*Z93","v":11.166089945486444},null,{"$f":"$E56*AB93","v":11.166089945486444},{"$f":"$E56*AC93","v":11.166089945486444},{"$f":"$E56*AD93","v":11.166089945486444},{"$f":"$E56*AE93","v":11.166089945486444},{"$f":"$E56*AF93","v":11.166089945486444}]
[null,"Asesoramiento Contable","USD/ha","Octubre",6,{"$f":"+$E57","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,{"$f":"+SUM(F53:F63)","v":258.8347508829865},null,{"$f":"+SUM(H53:H63)","v":274.94728260414701},null,240.27479421739383,277.19966092935726,null,267.300761963696,413.32240869548644,null,null,259.85954463298651,null,246.22518957524682,250.74203737642102,226.6629130101818,275.37127405531095,null,null,280.97234081100549,279.84302275798643,null,271.07163935124544,256.27276650798649,222.96696963298649,344.66122744548647,{"$f":"+SUM(AF53:AF63)","v":282.46244307048642}]
[]
[null,"Impuestos (Por Ha)",{"$f":"C$2","v":"Unidad de medida"},{"$f":"D$2","v":"Mes de actualiz."},"Porcentaje",{"$f":"F$2","v":"Calamuchita"},null,"Colón",null,"Gral. Roca","Gral. San Martín",null,"Juárez Celman","Marcos Juárez",null,null,"Pte. R. Sáenz Peña",null,"Río Cuarto","Río Primero","Río Seco","Río Segundo",null,null,"San Justo","Santa María",null,"Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Impuesto a las ganancias","% s. Resultado Positivo","-",0.35,{"$f":"IF(F99<0,0,$E$67*F99)","v":41.305523865727466},null,{"$f":"IF(H99<0,0,$E$67*H99)","v":34.776163803058097},null,{"$f":"IF(J99<0,0,$E$67*J99)","v":47.510795761765245},{"$f":"IF(K99<0,0,$E$67*K99)","v":55.313319651492478},null,{"$f":"IF(M99<0,0,$E$67*M99)","v":55.597927132862232},{"$f":"IF(N99<0,0,$E$67*N99)","v":25.418115205048299},null,null,{"$f":"IF(Q99<0,0,$E$67*Q99)","v":51.408350247449917},null,{"$f":"IF(S99<0,0,$E$67*S99)","v":47.736620237352952},{"$f":"IF(T99<0,0,$E$67*T99)","v":44.166509832232222},null,{"$f":"IF(V99<0,0,$E$67*V99)","v":41.521646583535301},null,null,{"$f":"IF(Y99<0,0,$E$67*Y99)","v":53.652824842367508},{"$f":"IF(Z99<0,0,$E$67*Z99)","v":34.054883566635326},null,{"$f":"IF(AB99<0,0,$E$67*AB99)","v":49.821116186102373},{"$f":"IF(AC99<0,0,$E$67*AC99)","v":40.014440057786729},{"$f":"IF(AD99<0,0,$E$67*AD99)","v":51.422965880943913},{"$f":"IF(AE99<0,0,$E$67*AE99)","v":40.684741671165582},{"$f":"IF(AF99<0,0,$E$67*AF99)","v":48.617212712017945}]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$70/2*(F93+F94+F95+F98)*0.4","v":5.0764852958970765},null,{"$f":"$E$70/2*(H93+H94+H95+H98)*0.4","v":5.121258050612524},null,{"$f":"$E$70/2*(J93+J94+J95+J98)*0.4","v":5.0339348600385314},{"$f":"$E$70/2*(K93+K94+K95+K98)*0.4","v":4.9804318390804019},null,{"$f":"$E$70/2*(M93+M94+M95+M98)*0.4","v":4.978480244922439},{"$f":"$E$70/2*(N93+N94+N95+N98)*0.4","v":5.1854275267131626},null,null,{"$f":"$E$70/2*(Q93+Q94+Q95+Q98)*0.4","v":5.0072087721366945},null,{"$f":"$E$70/2*(S93+S94+S95+S98)*0.4","v":5.0323863493487879},{"$f":"$E$70/2*(T93+T94+T95+T98)*0.4","v":5.0568671064124731},{"$f":"$E$70/2*(U93+U94+U95+U98)*0.4","v":5.0477233425699515},{"$f":"$E$70/2*(V93+V94+V95+V98)*0.4","v":5.0750033115463937},null,null,{"$f":"$E$70/2*(Y93+Y94+Y95+Y98)*0.4","v":4.991818089200116},{"$f":"$E$70/2*(Z93+Z94+Z95+Z98)*0.4","v":5.1262039722337089},null,{"$f":"$E$70/2*(AB93+AB94+AB95+AB98)*0.4","v":5.0180926628430766},{"$f":"$E$70/2*(AC93+AC94+AC95+AC98)*0.4","v":5.0853384420086707},{"$f":"$E$70/2*(AD93+AD94+AD95+AD98)*0.4","v":5.0071085506498783},{"$f":"$E$70/2*(AE93+AE94+AE95+AE98)*0.4","v":5.0807420880883578},{"$f":"$E$70/2*(AF93+AF94+AF95+AF98)*0.4","v":5.0263480009510841}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E71*F93","v":13.399307934583733},null,{"$f":"$E71*H93","v":13.399307934583733},null,{"$f":"$E71*J93","v":13.399307934583733},{"$f":"$E71*K93","v":13.399307934583733},null,{"$f":"$E71*M93","v":13.399307934583733},{"$f":"$E71*N93","v":13.399307934583733},null,null,{"$f":"$E71*Q93","v":13.399307934583733},null,{"$f":"$E71*S93","v":13.399307934583733},{"$f":"$E71*T93","v":13.399307934583733},{"$f":"$E71*U93","v":13.399307934583733},{"$f":"$E71*V93","v":13.399307934583733},null,null,{"$f":"$E71*Y93","v":13.399307934583733},{"$f":"$E71*Z93","v":13.399307934583733},null,{"$f":"$E71*AB93","v":13.399307934583733},{"$f":"$E71*AC93","v":13.399307934583733},{"$f":"$E71*AD93","v":13.399307934583733},{"$f":"$E71*AE93","v":13.399307934583733},{"$f":"$E71*AF93","v":13.399307934583733}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F67:F77)","v":59.781317096208276},null,{"$f":"+SUM(H67:H77)","v":53.296729788254353},null,65.944038556387511,73.693059425156619,null,73.975715312368408,44.002850666345196,null,null,69.814866954170341,null,66.168314521285481,62.62268487322843,18.447031277153684,59.995957829665429,null,null,72.043950866151363,52.580395473452768,null,68.238516783529178,58.49908643437913,69.829382366177526,59.164791693837671,{"$f":"+SUM(AF67:AF77)","v":67.042868647552766}]
[]
[null,"Precio maíz cosecha USD/tn",null,"2019-09-03",{"$f":"'Calculadora BCCBA'!C13-'Calculadora BCCBA'!C13*'Calculadora BCCBA'!C23-9.4","v":128.47}]
[null,"Precio soja cosecha USD/tn",null,"2019-06-04",{"$f":"+'Soja 1ª'!E85","v":204.95875000000004}]
[null,"Dólar siembra",null,"2018-10-29",58.37]
[null,"Dólar Cosecha",null,"2019-04-29",{"$f":"+'Calculadora BCCBA'!C17","v":78.75}]
[null,"Dólar Promedio",null,"-",{"$f":"+AVERAGE(E82:E83)","v":68.56}]
[null,"Inflación esperada hasta dato FACMA de esta campaña",null,"Noviembre",0.68]
[null,"Inflación esp. desde FECOTAC hasta abril",null,"Septiembre",0.35]
[null,"Tasa de interes del costo de oportunidad",null,"Noviembre",1.7500000000000002E-2]
[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":86.91593325668596},null,86.91593325668596,null,86.91593325668596,86.91593325668596,null,86.91593325668596,86.91593325668596,null,null,86.91593325668596,null,86.91593325668596,86.91593325668596,86.91593325668596,86.91593325668596,null,null,86.91593325668596,86.91593325668596,null,86.91593325668596,86.91593325668596,86.91593325668596,86.91593325668596,86.91593325668596]
[null,"Precio Maíz temprano",null,"USD/qq",null,{"$f":"IF(F91=0,\"\",$E$80)","v":128.47},null,128.47,null,128.47,128.47,null,128.47,128.47,null,null,128.47,null,128.47,128.47,128.47,128.47,null,null,128.47,128.47,null,128.47,128.47,128.47,128.47,{"$f":"IF(AF91=0,\"\",$E$80)","v":128.47}]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F92*F91/10)","v":1116.6089945486444},null,1116.6089945486444,null,1116.6089945486444,1116.6089945486444,null,1116.6089945486444,1116.6089945486444,null,null,1116.6089945486444,null,1116.6089945486444,1116.6089945486444,1116.6089945486444,1116.6089945486444,null,null,1116.6089945486444,1116.6089945486444,null,1116.6089945486444,1116.6089945486444,1116.6089945486444,1116.6089945486444,{"$f":"IF(AF91=0,\"\",AF92*AF91/10)","v":1116.6089945486444}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F40)","v":381.46575137101081},null,381.46575137101081,null,381.46575137101081,381.46575137101081,null,381.46575137101081,381.46575137101081,null,null,381.46575137101081,null,381.46575137101081,381.46575137101081,381.46575137101081,381.46575137101081,null,null,381.46575137101081,381.46575137101081,null,381.46575137101081,381.46575137101081,381.46575137101081,381.46575137101081,381.46575137101081]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F49*F91/10)","v":358.29270982114008},null,360.83549256474919,null,359.12331821233909,299.90552610115498,null,308.99126083433123,249.1976481820092,null,null,328.40269783764734,null,352.52771006709264,358.21117770912053,378.48040047430891,341.13869316936467,null,null,300.87711710272094,358.00055308640339,null,321.72555758038141,364.54350507597076,365.25351388480738,274.23989667167405,313.77447807281021]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F93-F94-F95)","v":376.85053335649354},null,374.30775061288443,null,376.01992496529454,435.23771707647865,null,426.15198234330239,485.94559499562445,null,null,406.74054533998628,null,382.61553311054098,376.93206546851309,356.66284270332471,394.00455000826895,null,null,434.26612607491268,377.14269009123024,null,413.41768559725222,370.59973810166287,369.88972929282625,460.90334650595958,{"$f":"IF(AF91=0,\"\",AF93-AF94-AF95)","v":421.36876510482341}]
[null,"Rendimiento de Indiferencia",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",(F95+F94)*10/F92)","v":57.582195157791773},null,57.780123292267454,null,57.646849037390048,53.037384406644797,null,53.744610586544873,49.090324554605743,null,null,55.255581007912987,null,57.133452279762082,57.575848764702371,59.153588530031897,56.246940495086434,null,null,53.113012257626821,57.559453915888092,null,54.735837857195627,58.068751961312486,58.124018467799345,51.039592748710582,{"$f":"IF(AF91=0,\"\",(AF95+AF94)*10/AF92)","v":54.116932314456378}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F64)","v":258.8347508829865},null,274.94728260414701,null,240.27479421739383,277.19966092935726,null,267.300761963696,413.32240869548644,null,null,259.85954463298651,null,246.22518957524682,250.74203737642102,226.6629130101818,275.37127405531095,null,null,280.97234081100549,279.84302275798643,null,271.07163935124544,256.27276650798649,222.96696963298649,344.66122744548647,282.46244307048642]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F96-F98)","v":118.01578247350704},null,99.360468008737428,null,135.7451307479007,158.03805614712138,null,158.85122037960639,72.623186300138002,null,null,146.88100070699977,null,136.39034353529416,126.19002809209206,129.99992969314292,118.633275952958,null,null,153.29378526390718,97.299667333243804,null,142.34604624600678,114.32697159367638,146.92275965983976,116.2421190604731,{"$f":"IF(AF91=0,\"\",AF96-AF98)","v":138.90632203433699}]
[null,"Impuesto a las Ganancias",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F78)","v":59.781317096208276},null,53.296729788254353,null,65.944038556387511,73.693059425156619,null,73.975715312368408,44.002850666345196,null,null,69.814866954170341,null,66.168314521285481,62.62268487322843,18.447031277153684,59.995957829665429,null,null,72.043950866151363,52.580395473452768,null,68.238516783529178,58.49908643437913,69.829382366177526,59.164791693837671,67.042868647552766]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F99-F100)","v":58.234465377298768},null,46.063738220483074,null,69.801092191513192,84.344996721964762,null,84.875505067237981,28.620335633792806,null,null,77.06613375282943,null,70.222029014008683,63.567343218863634,111.55289841598923,58.637318123292573,null,null,81.249834397755819,44.719271859791036,null,74.107529462477601,55.827885159297246,77.093377293662229,57.07732736663543,{"$f":"IF(AF91=0,\"\",AF99-AF100)","v":71.863453386784229}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F104*$E$87*7/12)","v":5.6194297485971552},null,5.7839118432506682,null,5.4299635243025621,5.8069048719871894,null,5.7058536117127305,7.1964912554330915,null,null,5.6298911847950714,null,5.4907071435806456,5.5368166315509653,5.2910089036456061,5.788240089314634,null,null,5.8454176457790155,5.8338891906544461,null,5.7443479850439649,5.5932761581023627,5.2532794816700719,6.4955750301726765,{"$f":"IF(AF91=0,\"\",AF104*$E$87*7/12)","v":5.8606291063445504}]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F101-F102)","v":52.615035628701612},null,40.279826377232403,null,64.371128667210627,78.538091849977576,null,79.169651455525255,21.423844378359714,null,null,71.436242568034359,null,64.731321870428033,58.030526587312671,106.26188951234363,52.849078033977939,null,null,75.404416751976811,38.88538266913659,null,68.363181477433642,50.234609001194883,71.840097811992152,50.581752336462756,{"$f":"IF(AF91=0,\"\",AF101-AF102)","v":66.002824280439683}]
[null,"Inversión Inicial",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F40-F39+F64)","v":550.47475088298654},null,566.58728260414705,null,531.91479421739382,568.83966092935725,null,558.9407619636961,704.96240869548649,null,null,551.4995446329865,null,537.86518957524686,542.38203737642107,518.30291301018178,567.01127405531099,null,null,572.61234081100554,571.48302275798642,null,562.71163935124548,547.91276650798659,514.60696963298653,636.30122744548657,{"$f":"IF(AF91=0,\"\",AF40-AF39+AF64)","v":574.10244307048652}]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F91=0,\"\",F103/F104)","v":9.5581197038201476E-2},null,7.1092005793173416E-2,null,0.12101774450909918,0.13806718702008899,null,0.14164229350062579,3.0390052170305007E-2,null,null,0.12953091849889731,null,0.12034859872888684,0.10699197721962654,0.20501889309322899,9.3206397213228251E-2,null,null,0.13168493128384134,6.8042935871436908E-2,null,0.12148883494972677,9.1683589198614968E-2,0.13960187492840978,7.9493406824830012E-2,{"$f":"IF(AF91=0,\"\",AF103/AF104)","v":0.11496698033095822},77,82,87,92,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF107-7","v":145.15},1.6116658288307911E-2,6.6015735362119243E-2,0.11580315268050004,0.16547928461811404,0.21504450387788013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF108-7","v":152.15},1.6116658288307911E-2,6.6015735362119243E-2,0.11580315268050004,0.16547928461811404,0.21504450387788013]
[null,null,null,null,{"$f":"T$2","v":"Río Primero"},-9.0202572890249258E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159.15,1.6116658288307911E-2,6.6015735362119243E-2,0.11580315268050004,0.16547928461811404,0.21504450387788013]
[null,null,null,null,{"$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":"+AF108+7","v":166.15},1.6116658288307911E-2,6.6015735362119243E-2,0.11580315268050004,0.16547928461811404,0.21504450387788013]
[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":"+AF109+7","v":173.15},1.6116658288307911E-2,6.6015735362119243E-2,0.11580315268050004,0.16547928461811404,0.21504450387788013]
[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":6,"n_rows":125,"n_cols":37,"rows_kept":125,"cut":false,"hidden":true,"merged":[[84,1,84,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[89,1,89,4],[90,1,90,2],[90,3,90,4],[91,1,91,2],[91,3,91,4],[92,1,92,2],[92,3,92,4],[93,1,93,2],[93,3,93,4],[94,1,94,2],[94,3,94,4],[95,1,95,2],[95,3,95,4],[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],[103,3,103,4],[104,1,104,2],[104,3,104,4],[100,1,100,2],[100,3,100,4],[101,1,101,2],[101,3,101,4],[102,1,102,2],[102,3,102,4]]}
[]
[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","-",{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898},{"$f":"+'Calculadora BCCBA'!$C$9","v":75.091015314727898}]
[null,"Participación Provincial","Porcentaje","Noviembre","-",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,"Pulverización terrestre","Cantidad","Noviembre",2,{"$f":"$E5","v":2},null,2,null,2,2,null,2,2,null,null,2,null,2,2,2,{"$f":"$E5","v":2},null,null,2,2,null,2,2,2,2,{"$f":"SUMPRODUCT(F5:AE5,$F$4:$AE$4)","v":2}]
[null,"Fertilización","Cantidad",{"$f":"D5","v":"Noviembre"},1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,{"$f":"SUMPRODUCT(F6:AE6,$F$4:$AE$4)","v":1}]
[null,"Glifosato","lt/ha",{"$f":"D6","v":"Noviembre"},2.5,2.5,null,2.5,null,2.5,2.5,null,2.5,2.5,null,null,2.5,null,2.5,2.5,2.5,2.5,null,null,2.5,2.5,null,2.5,2.5,2.5,2.5,{"$f":"+AVERAGE(F7:AE7)","v":2.5}]
[null,"Atrazina 90%","kg/ha","Noviembre",1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,{"$f":"+AVERAGE(F8:AE8)","v":1}]
[null,"2 4 D 100%","lt/ha","Noviembre",0.5,0.5,null,0.5,null,0.5,0.5,null,0.5,0.5,null,null,0.5,null,0.5,0.5,0.5,0.5,null,null,0.5,0.5,null,0.5,0.5,0.5,0.5,{"$f":"+AVERAGE(F9:AE9)","v":0.5}]
[null,"ACETOCHLOR","lt/ha","Noviembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F10:AE10)","v":0}]
[null,"SEMILLA MG","bls/ha","Noviembre",0.9,0.9,null,0.9,null,0.9,0.9,null,0.9,0.9,null,null,0.9,null,0.9,0.9,0.9,0.9,null,null,0.9,0.9,null,0.9,0.9,0.9,0.9,{"$f":"SUMPRODUCT(F11:AE11,$F$4:$AE$4)","v":0.9}]
[null,"SEMILLA MG RR","bls/ha","Noviembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(F12:AE12,$F$4:$AE$4)","v":0}]
[null,"UREA","kg/ha","Noviembre",160,160,null,160,null,160,160,null,160,160,null,null,160,null,160,160,160,160,null,null,160,160,null,160,160,160,160,{"$f":"SUMPRODUCT(F13:AE13,$F$4:$AE$4)","v":160}]
[null,"FOSFATO DIAMONICO","kg/ha","Noviembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"SUMPRODUCT(F14:AE14,$F$4:$AE$4)","v":0}]
[null,"FOSFATO MONOAMONICO","kg/ha","Noviembre",70,70,null,70,null,70,70,null,70,70,null,null,70,null,70,70,70,70,null,null,70,70,null,70,70,70,70,{"$f":"SUMPRODUCT(F15:AE15,$F$4:$AE$4)","v":70}]
[null,"GUARDIAN","lt/ha","Noviembre",1,1,null,1,null,1,1,null,1,1,null,null,1,null,1,1,1,1,null,null,1,1,null,1,1,1,1,{"$f":"+AVERAGE(F16:AE16)","v":1}]
[null,"KARATE ZEON 25%","lt/ha","Noviembre",2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+AVERAGE(F17:AE17)","v":2.5000000000000005E-2}]
[null,"ROUNDUP CONTROL MALEZA","kg/ha","Noviembre",0,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,{"$f":"+AVERAGE(F18:AE18)","v":0}]
[null,"Riego","mm/ha","-","-",0,null,{"$f":"+$F$19","v":0},null,{"$f":"+$F$19","v":0},0,null,0,0,null,null,0,null,0,0,0,{"$f":"+$F$19","v":0},null,null,{"$f":"+$F$19","v":0},0,null,0,{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},{"$f":"+$F$19","v":0},0]
[]
[null,"Costos Directos (Por Ha)",{"$f":"C2","v":"Unidad de medida"},{"$f":"D2","v":"Mes de actualiz."},"Precio",{"$f":"F$2","v":"Calamuchita"},{"$f":"G$2","v":"Capital"},"Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Pulverización terrestre","Cantidad","Noviembre",4.0999999999999996,{"$f":"$E22*F5","v":8.1999999999999993},null,8.1999999999999993,null,8.1999999999999993,8.1999999999999993,null,8.1999999999999993,8.1999999999999993,null,null,8.1999999999999993,null,8.1999999999999993,8.1999999999999993,8.1999999999999993,8.1999999999999993,null,null,8.1999999999999993,8.1999999999999993,null,8.1999999999999993,8.1999999999999993,8.1999999999999993,8.1999999999999993,8.1999999999999993]
[null,"Fertilización","Cantidad",{"$f":"D22","v":"Noviembre"},6.8,6.8,null,6.8,null,6.8,6.8,null,6.8,6.8,null,null,6.8,null,6.8,6.8,6.8,6.8,null,null,6.8,6.8,null,6.8,6.8,6.8,6.8,6.8]
[null,"Glifosato","lt/ha",{"$f":"D23","v":"Noviembre"},3.3,8.25,null,8.25,null,8.25,8.25,null,8.25,8.25,null,null,8.25,null,8.25,8.25,8.25,8.25,null,null,8.25,8.25,null,8.25,8.25,8.25,8.25,8.25]
[null,"Atrazina 90%","kg/ha","Noviembre",6.5,6.5,null,6.5,null,6.5,6.5,null,6.5,6.5,null,null,6.5,null,6.5,6.5,6.5,6.5,null,null,6.5,6.5,null,6.5,6.5,6.5,6.5,6.5]
[null,"2 4 D 100%","lt/ha","Noviembre",5.8,2.9,null,2.9,null,2.9,2.9,null,2.9,2.9,null,null,2.9,null,2.9,2.9,2.9,2.9,null,null,2.9,2.9,null,2.9,2.9,2.9,2.9,2.9]
[null,"ACETOCHLOR","lt/ha","Noviembre",6.3,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"SEMILLA MG","bls/ha","Noviembre",135,121.5,null,121.5,null,121.5,121.5,null,121.5,121.5,null,null,121.5,null,121.5,121.5,121.5,121.5,null,null,121.5,121.5,null,121.5,121.5,121.5,121.5,121.5]
[null,"SEMILLA MG RR","bls/ha","Noviembre",162,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"UREA","kg/ha","Noviembre",0.4,64,null,64,null,64,64,null,64,64,null,null,64,null,64,64,64,64,null,null,64,64,null,64,64,64,64,64]
[null,"FOSFATO DIAMONICO","kg/ha","Noviembre",0.49,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"FOSFATO MONOAMONICO","kg/ha","Noviembre",0.49,34.299999999999997,null,34.299999999999997,null,34.299999999999997,34.299999999999997,null,34.299999999999997,34.299999999999997,null,null,34.299999999999997,null,34.299999999999997,34.299999999999997,34.299999999999997,34.299999999999997,null,null,34.299999999999997,34.299999999999997,null,34.299999999999997,34.299999999999997,34.299999999999997,34.299999999999997,34.299999999999997]
[null,"GUARDIAN","lt/ha","Noviembre",6.75,6.75,null,6.75,null,6.75,6.75,null,6.75,6.75,null,null,6.75,null,6.75,6.75,6.75,6.75,null,null,6.75,6.75,null,6.75,6.75,6.75,6.75,6.75]
[null,"KARATE ZEON 5%","lt/ha","Noviembre",49.6,1.2400000000000002,null,1.2400000000000002,null,1.2400000000000002,1.2400000000000002,null,1.2400000000000002,1.2400000000000002,null,null,1.2400000000000002,null,1.2400000000000002,1.2400000000000002,1.2400000000000002,1.2400000000000002,null,null,1.2400000000000002,1.2400000000000002,null,1.2400000000000002,1.2400000000000002,1.2400000000000002,1.2400000000000002,1.2400000000000002]
[null,"ROUNDUP CONTROL MALEZA","kg/ha","Noviembre",6.3,0,null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,0,0]
[null,"Riego",{"$f":"+\"USD/\"&LEFT(C19,2)","v":"USD/mm"},"Noviembre",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]
[null,"Siembra","USD/Unidad","Noviembre",29.9,{"$f":"$E$37","v":29.9},null,{"$f":"$E$37","v":29.9},null,29.9,29.9,null,29.9,29.9,null,null,29.9,null,29.9,29.9,29.9,29.9,null,null,29.9,29.9,null,29.9,29.9,29.9,29.9,{"$f":"$E$37","v":29.9}]
[null,"Cosecha","$/Unidad","Marzo","-",{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951},{"$f":"+Listas!$AC$10","v":3895.5507657363951}]
[null,"Cosecha en USD","USD/Unidad",{"$f":"D38","v":"Marzo"},"-",{"$f":"+F38*(1+$E$85)/$E$83","v":81.39281924928045},null,{"$f":"+H38*(1+$E$85)/$E$83","v":81.39281924928045},null,{"$f":"+J38*(1+$E$85)/$E$83","v":81.39281924928045},{"$f":"+K38*(1+$E$85)/$E$83","v":81.39281924928045},null,{"$f":"+M38*(1+$E$85)/$E$83","v":81.39281924928045},{"$f":"+N38*(1+$E$85)/$E$83","v":81.39281924928045},null,null,{"$f":"+Q38*(1+$E$85)/$E$83","v":81.39281924928045},null,{"$f":"+S38*(1+$E$85)/$E$83","v":81.39281924928045},{"$f":"+T38*(1+$E$85)/$E$83","v":81.39281924928045},{"$f":"+U38*(1+$E$85)/$E$83","v":81.39281924928045},{"$f":"+V38*(1+$E$85)/$E$83","v":81.39281924928045},null,null,{"$f":"+Y38*(1+$E$85)/$E$83","v":81.39281924928045},{"$f":"+Z38*(1+$E$85)/$E$83","v":81.39281924928045},null,{"$f":"+AB38*(1+$E$85)/$E$83","v":81.39281924928045},{"$f":"+AC38*(1+$E$85)/$E$83","v":81.39281924928045},{"$f":"+AD38*(1+$E$85)/$E$83","v":81.39281924928045},{"$f":"+AE38*(1+$E$85)/$E$83","v":81.39281924928045},{"$f":"+AF38*(1+$E$85)/$E$83","v":81.39281924928045}]
[null,"Costos directos","USD/ha",null,null,{"$f":"+SUM(F39,F22:F37)","v":371.73281924928045},null,371.73281924928045,null,371.73281924928045,371.73281924928045,null,371.73281924928045,371.73281924928045,null,null,371.73281924928045,null,371.73281924928045,371.73281924928045,371.73281924928045,371.73281924928045,null,null,371.73281924928045,371.73281924928045,null,371.73281924928045,371.73281924928045,371.73281924928045,371.73281924928045,{"$f":"+SUM(AF39,AF22:AF37)","v":371.73281924928045}]
[]
[null,"Gastos Comerciales (Por Tn)",{"$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","2019-09-01","-",1474.8839999999998,1470.7199999999998,1492.848,1585.6079999999999,1480.752,1062.396,1567.2959999999998,1126.5840000000001,704.16,1626.6599999999999,1613.4839999999999,1263.7199999999998,1495.6079999999999,1434.1560000000002,1474.3079999999998,1617.5040000000001,1353.6959999999999,1569.5640000000001,1607.4359999999999,1069.26,1472.82,1626.6599999999999,1216.548,1519.0439999999999,1524.06,881.07600000000002,1160.376]
[null,"Flete Corto (30Km)","$/tn",{"$f":"D43","v":"2019-09-01"},310.76400000000001,310.76400000000001,null,310.76400000000001,null,310.76400000000001,310.76400000000001,null,310.76400000000001,310.76400000000001,null,null,310.76400000000001,null,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,null,null,310.76400000000001,310.76400000000001,null,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001,310.76400000000001]
[null,"Flete Conjunto","USD/tn","-","-",{"$f":"0.95*(1+$E$86)*(F43+F44)/$E$83","v":31.505339059779448},null,{"$f":"0.95*(1+$E$86)*(H43+H44)/$E$83","v":31.822289495066745},null,{"$f":"0.95*(1+$E$86)*(J43+J44)/$E$83","v":31.608871967498551},{"$f":"0.95*(1+$E$86)*(K43+K44)/$E$83","v":24.227547301218802},null,{"$f":"0.95*(1+$E$86)*(M43+M44)/$E$83","v":25.360057573998837},{"$f":"0.95*(1+$E$86)*(N43+N44)/$E$83","v":17.906958560650025},null,null,{"$f":"0.95*(1+$E$86)*(Q43+Q44)/$E$83","v":27.779636448055712},null,{"$f":"0.95*(1+$E$86)*(S43+S44)/$E$83","v":30.786748694138129},{"$f":"0.95*(1+$E$86)*(T43+T44)/$E$83","v":31.495176320371439},{"$f":"0.95*(1+$E$86)*(U43+U44)/$E$83","v":34.021675681950086},{"$f":"0.95*(1+$E$86)*(V43+V44)/$E$83","v":29.367141033081836},null,null,{"$f":"0.95*(1+$E$86)*(Y43+Y44)/$E$83","v":24.348653279164242},{"$f":"0.95*(1+$E$86)*(Z43+Z44)/$E$83","v":31.468922576900749},null,{"$f":"0.95*(1+$E$86)*(AB43+AB44)/$E$83","v":26.947350435287287},{"$f":"0.95*(1+$E$86)*(AC43+AC44)/$E$83","v":32.284482414393501},{"$f":"0.95*(1+$E$86)*(AD43+AD44)/$E$83","v":32.372982936738246},{"$f":"0.95*(1+$E$86)*(AE43+AE44)/$E$83","v":21.028401625072551},{"$f":"0.95*(1+$E$86)*(AF43+AF44)/$E$83","v":25.956271619268716}]
[null,"Paritaria","USD/tn","Noviembre",4,{"$f":"+$E$46","v":4},null,{"$f":"+$E$46","v":4},null,4,4,null,4,4,null,null,4,null,4,{"$f":"+$E$46","v":4},4,4,null,null,4,4,null,4,4,4,4,{"$f":"+$E$46","v":4}]
[null,"Secado","USD/tn",{"$f":"D46","v":"Noviembre"},7.5,{"$f":"+$E$47","v":7.5},null,{"$f":"+$E$47","v":7.5},null,7.5,7.5,null,7.5,7.5,null,null,7.5,null,7.5,7.5,7.5,7.5,null,null,7.5,7.5,null,7.5,7.5,7.5,7.5,{"$f":"+$E$47","v":7.5}]
[null,"Comisión Acopio","% s. Precio Cosecha","-",5.0000000000000001E-3,{"$f":"$E$80*$E48","v":0.61264250000000009},null,0.61264250000000009,null,0.61264250000000009,0.61264250000000009,null,0.61264250000000009,0.61264250000000009,null,null,0.61264250000000009,null,0.61264250000000009,0.61264250000000009,0.61264250000000009,0.61264250000000009,null,null,0.61264250000000009,0.61264250000000009,null,0.61264250000000009,0.61264250000000009,0.61264250000000009,0.61264250000000009,{"$f":"$E$80*$E48","v":0.61264250000000009}]
[null,"Total Gastos Comerciales","USD/tn",null,null,{"$f":"SUM(F45:F48)","v":43.617981559779444},null,43.934931995066741,null,43.721514467498551,36.340189801218806,null,37.472700073998837,30.019601060650025,null,null,39.892278948055711,null,42.899391194138126,43.607818820371442,46.134318181950086,41.479783533081836,null,null,36.461295779164239,43.581565076900752,null,39.059992935287291,44.397124914393501,44.485625436738246,33.141044125072547,{"$f":"SUM(AF45:AF48)","v":38.068914119268719}]
[]
[null,"Costos Indirectos (Por Ha)","Unidad de medida","Mes de actualiz.","Costo",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Arrendamiento en qq","qq/ha","Octubre","-",9.1125000000000007,null,9.8986353429000005,null,8.2069540466999999,10.0085295691875,null,9.5255592658624995,16.649999999999999,null,null,9.1624999999999996,null,8.4972756532600009,8.7176540367724993,7.54282620599,9.9193220152750001,null,null,10.192599772662501,10.137499999999999,null,9.7095415251000006,8.9875000000000007,7.3624999999999998,13.3,9.9749999999999996]
[null,"Arrendamiento en USD","USD/ha",{"$f":"D52","v":"Octubre"},{"$f":"+E81","v":204.95875000000004},{"$f":"+$E$53*F52/10","v":186.76866093750004},null,{"$f":"+$E$53*H52/10","v":202.88119265866058},null,168.20870427190738,205.13357098387087,null,195.23467201820958,{"$f":"+$E$53*N52/10","v":341.25631875000005},null,null,187.79345468750003,null,174.15909962976036,178.67594743093457,154.59682306469531,203.30518410982455,null,null,208.9062508655191,207.77693281250004,null,199.00554940575901,184.20667656250004,150.90087968750001,272.59513750000008,{"$f":"+$E$53*AF52/10","v":204.44635312500003}]
[null,"Movilidad Campo (Campo + Adm)","USD/ha","Enero",12.3,{"$f":"+$E54","v":12.3},null,{"$f":"+$E54","v":12.3},null,12.3,12.3,null,12.3,12.3,null,null,12.3,null,12.3,12.3,12.3,12.3,null,null,{"$f":"+$E54","v":12.3},12.3,null,12.3,12.3,12.3,12.3,{"$f":"+$E54","v":12.3}]
[null,"Personal (Salarios)","USD/ha","Octubre",40.4,{"$f":"+$E55","v":40.4},null,40.4,null,40.4,40.4,null,40.4,40.4,null,null,40.4,null,40.4,40.4,40.4,40.4,null,null,40.4,40.4,null,40.4,40.4,40.4,40.4,{"$f":"+$E55*7/6","v":47.133333333333333}]
[null,"Asesoramiento Técnico","USD/ha",{"$f":"D55","v":"Octubre"},0.01,{"$f":"$E56*F93","v":9.200789469990637},null,9.200789469990637,null,9.200789469990637,9.200789469990637,null,9.200789469990637,9.200789469990637,null,null,9.200789469990637,null,9.200789469990637,9.200789469990637,9.200789469990637,9.200789469990637,null,null,9.200789469990637,9.200789469990637,null,9.200789469990637,9.200789469990637,9.200789469990637,9.200789469990637,{"$f":"$E56*AF93","v":9.200789469990637}]
[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,{"$f":"+SUM(F53:F63)","v":261.56945040749071},null,{"$f":"+SUM(H53:H63)","v":277.68198212865121},null,243.00949374189804,279.93436045386147,null,270.03546148820021,416.05710821999065,null,null,262.59424415749066,null,248.95988909975102,253.47673690092523,229.39761253468598,278.10597357981516,null,null,283.7070403355097,282.57772228249064,null,273.80633887574965,259.0074660324907,225.70166915749067,347.39592696999068,{"$f":"+SUM(AF53:AF63)","v":285.98047592832398}]
[]
[null,"Impuestos (Por Ha)",{"$f":"C51","v":"Unidad de medida"},{"$f":"D51","v":"Mes de actualiz."},"Porcentaje",{"$f":"F$2","v":"Calamuchita"},"Capital","Colón","Cruz del Eje","Gral. Roca","Gral. San Martín","Ischilin","Juárez Celman","Marcos Juárez","Minas","Pocho","Pte. R. Sáenz Peña","Punilla","Río Cuarto","Río Primero","Río Seco","Río Segundo","San Alberto","San Javier","San Justo","Santa María","Sobremonte","Tercero Arriba","Totoral","Tulumba","Unión","PROVINCIA"]
[null,"Impuesto a las ganancias","% s. Resultado Positivo","-",0.35,{"$f":"IF(F99<0,0,$E$67*F99)","v":0},null,0,null,0,0,null,0,0,null,null,0,null,0,0,0,0,null,null,0,0,null,0,0,0,{"$f":"IF(AE99<0,0,$E$67*AE99)","v":0},{"$f":"IF(AF99<0,0,$E$67*AF99)","v":0}]
[null,"Impuesto a la ganancia mínima presunta","-","-","-"]
[null,"Impuestos a los combustibles","-","-","-"]
[null,"Impuesto al cheque","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E$70/2*(F93+F94+F95+F98)*0.4","v":4.5141913650867043},null,{"$f":"$E$70/2*(H93+H94+H95+H98)*0.4","v":4.5585734724151292},null,{"$f":"$E$70/2*(J93+J94+J95+J98)*0.4","v":4.4715133229674686},{"$f":"$E$70/2*(K93+K94+K95+K98)*0.4","v":4.4271079238221196},null,{"$f":"$E$70/2*(M93+M94+M95+M98)*0.4","v":4.423760489401511},{"$f":"$E$70/2*(N93+N94+N95+N98)*0.4","v":4.6398938562409544},null,null,{"$f":"$E$70/2*(Q93+Q94+Q95+Q98)*0.4","v":4.4495068400366877},null,{"$f":"$E$70/2*(S93+S94+S95+S98)*0.4","v":4.4709780947117954},{"$f":"$E$70/2*(T93+T94+T95+T98)*0.4","v":4.4945857013700206},{"$f":"$E$70/2*(U93+U94+U95+U98)*0.4","v":4.4823279794317541},{"$f":"$E$70/2*(V93+V94+V95+V98)*0.4","v":4.5153447501158022},null,null,{"$f":"$E$70/2*(Y93+Y94+Y95+Y98)*0.4","v":4.4383449085407802},{"$f":"$E$70/2*(Z93+Z94+Z95+Z98)*0.4","v":4.563954925425052},null,{"$f":"$E$70/2*(AB93+AB94+AB95+AB98)*0.4","v":4.4614165389450626},{"$f":"$E$70/2*(AC93+AC94+AC95+AC98)*0.4","v":4.5220842023243906},{"$f":"$E$70/2*(AD93+AD94+AD95+AD98)*0.4","v":4.4437452324032902},{"$f":"$E$70/2*(AE93+AE94+AE95+AE98)*0.4","v":4.5313611801900588},{"$f":"$E$70/2*(AF93+AF94+AF95+AF98)*0.4","v":4.47277340037882}]
[null,"Impuesto a los sellos","% s. Ingresos Totales","-",1.2E-2,{"$f":"$E71*F93","v":11.040947363988765},null,{"$f":"$E71*H93","v":11.040947363988765},null,{"$f":"$E71*J93","v":11.040947363988765},{"$f":"$E71*K93","v":11.040947363988765},null,{"$f":"$E71*M93","v":11.040947363988765},{"$f":"$E71*N93","v":11.040947363988765},null,null,{"$f":"$E71*Q93","v":11.040947363988765},null,{"$f":"$E71*S93","v":11.040947363988765},{"$f":"$E71*T93","v":11.040947363988765},{"$f":"$E71*U93","v":11.040947363988765},{"$f":"$E71*V93","v":11.040947363988765},null,null,{"$f":"$E71*Y93","v":11.040947363988765},{"$f":"$E71*Z93","v":11.040947363988765},null,{"$f":"$E71*AB93","v":11.040947363988765},{"$f":"$E71*AC93","v":11.040947363988765},{"$f":"$E71*AD93","v":11.040947363988765},{"$f":"$E71*AE93","v":11.040947363988765},{"$f":"$E71*AF93","v":11.040947363988765}]
[null,"Impuesto inmobiliario","-","-","-"]
[null,"Impuesto a los automotores (rentas)","-","-","-"]
[null,"Impuesto a la renta financiera","-","-","-"]
[null,"Impuesto a utilidades y dividendos","-","-","-"]
[null,"IVA crédito","-","-","-"]
[null,"IVA Débito","-","-","-"]
[null,"Total impuestos",null,null,null,{"$f":"+SUM(F67:F77)","v":15.55513872907547},null,{"$f":"+SUM(H67:H77)","v":15.599520836403894},null,15.512460686956235,15.468055287810884,null,15.464707853390276,15.68084122022972,null,null,15.490454204025454,null,15.51192545870056,15.535533065358786,15.523275343420519,15.556292114104568,null,null,15.479292272529545,15.604902289413818,null,15.502363902933828,15.563031566313157,15.484692596392055,15.572308544178824,{"$f":"+SUM(AF67:AF77)","v":15.513720764367585}]
[]
[null,"Precio maíz cosecha USD/tn",null,"2019-08-29",{"$f":"'Calculadora BCCBA'!C14-'Calculadora BCCBA'!C14*'Calculadora BCCBA'!C23-9.4","v":122.52850000000001}]
[null,"Precio soja cosecha USD/tn",null,"2019-06-04",{"$f":"+'Soja 1ª'!E85","v":204.95875000000004}]
[null,"Dólar siembra",null,"2019-05-13",71.150000000000006]
[null,"Dólar Cosecha",null,"2019-08-29",{"$f":"+'Calculadora BCCBA'!C19","v":86.15}]
[null,"Dólar Promedio",null,"-",{"$f":"+AVERAGE(E82:E83)","v":78.650000000000006}]
[null,"Inflación esperada hasta dato FACMA de esta campaña",null,"Febrero",0.8]
[null,"Inflación esp. desde FECOTAC hasta agosto",null,"Septiembre",0.6]
[null,"Tasa de interes del costo de oportunidad",null,"Noviembre",1.7500000000000002E-2]
[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":75.091015314727898},75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898,75.091015314727898]
[null,"Precio Maíz temprano",null,"USD/qq",null,{"$f":"IF(F91=0,\"\",$E$80)","v":122.52850000000001},122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,122.52850000000001,{"$f":"IF(AF91=0,\"\",$E$80)","v":122.52850000000001}]
[null,"Ingresos Totales",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F92*F91/10)","v":920.07894699906376},920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,920.07894699906376,{"$f":"IF(AF91=0,\"\",AF92*AF91/10)","v":920.07894699906376}]
[null,"Costos Directos",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F40)","v":371.73281924928045},0,371.73281924928045,0,371.73281924928045,371.73281924928045,0,371.73281924928045,371.73281924928045,0,0,371.73281924928045,0,371.73281924928045,371.73281924928045,371.73281924928045,371.73281924928045,0,0,371.73281924928045,371.73281924928045,0,371.73281924928045,371.73281924928045,371.73281924928045,371.73281924928045,371.73281924928045]
[null,"Gastos Comerciales",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F49*F91/10)","v":327.53185213029172},0,329.91186512930852,0,328.30929124620309,272.882174890344,0,281.38630951408516,225.4202322987293,0,0,299.55517294278491,0,322.13588411515292,327.45553908823911,346.42727931353431,311.47590605342464,0,0,273.79157197480453,327.25839706293652,0,293.30545276968212,333.38251868766099,334.04707809553605,248.85946519418957,285.86334131450684]
[null,"Margen Bruto",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F93-F94-F95)","v":220.81427561949164},920.07894699906376,218.43426262047484,920.07894699906376,220.03683650358028,275.46395285943936,920.07894699906376,266.95981823569821,322.92589545105409,920.07894699906376,920.07894699906376,248.79095480699846,920.07894699906376,226.21024363463044,220.89058866154426,201.91884843624905,236.87022169635873,920.07894699906376,920.07894699906376,274.55455577497884,221.08773068684684,920.07894699906376,255.04067498010124,214.96360906212237,214.29904965424731,299.4866625555938,{"$f":"IF(AF91=0,\"\",AF93-AF94-AF95)","v":262.48278643527652}]
[null,"Rendimiento de Indiferencia",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",(F95+F94)*10/F92)","v":57.069552910512421},0,57.263794495043108,0,57.133002566381165,52.609392438463246,0,53.303446036094911,48.735849336930571,0,0,54.78627357652018,0,56.62916818245823,57.063324723433276,58.611677982086995,55.759168299840852,0,0,52.683611667822987,57.047235240145511,0,54.276211005518107,57.547047253246504,57.601284382394013,50.648811047508943,{"$f":"IF(AF91=0,\"\",(AF95+AF94)*10/AF92)","v":53.668833011404466}]
[null,"Costos Indirectos",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F64)","v":261.56945040749071},0,277.68198212865121,0,243.00949374189804,279.93436045386147,0,270.03546148820021,416.05710821999065,0,0,262.59424415749066,0,248.95988909975102,253.47673690092523,229.39761253468598,278.10597357981516,0,0,283.7070403355097,282.57772228249064,0,273.80633887574965,259.0074660324907,225.70166915749067,347.39592696999068,285.98047592832398]
[null,"Resultado Operativo",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F96-F98)","v":-40.755174787999067},920.07894699906376,-59.247719508176374,920.07894699906376,-22.972657238317765,-4.4704075944221131,920.07894699906376,-3.0756432525020045,-93.131212768936564,920.07894699906376,920.07894699906376,-13.803289350492207,920.07894699906376,-22.74964546512058,-32.586148239380975,-27.478764098436926,-41.23575188345643,920.07894699906376,920.07894699906376,-9.1524845605308656,-61.489991595643801,920.07894699906376,-18.765663895648402,-44.043856970368324,-11.402619503243358,-47.909264414396887,{"$f":"IF(AF91=0,\"\",AF96-AF98)","v":-23.49768949304746}]
[null,"Impuesto a las Ganancias",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F78)","v":15.55513872907547},0,15.599520836403894,0,15.512460686956235,15.468055287810884,0,15.464707853390276,15.68084122022972,0,0,15.490454204025454,0,15.51192545870056,15.535533065358786,15.523275343420519,15.556292114104568,0,0,15.479292272529545,15.604902289413818,0,15.502363902933828,15.563031566313157,15.484692596392055,15.572308544178824,15.513720764367585]
[null,"Margen Neto",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F99-F100)","v":-56.310313517074533},920.07894699906376,-74.847240344580271,920.07894699906376,-38.485117925273997,-19.938462882232997,920.07894699906376,-18.540351105892281,-108.81205398916629,920.07894699906376,920.07894699906376,-29.293743554517661,920.07894699906376,-38.261570923821139,-48.121681304739759,-43.002039441857448,-56.792043997560995,920.07894699906376,920.07894699906376,-24.63177683306041,-77.094893885057616,920.07894699906376,-34.268027798582231,-59.606888536681481,-26.887312099635412,-63.481572958575711,{"$f":"IF(AF91=0,\"\",AF99-AF100)","v":-39.011410257415044}]
[null,"Intereses sobre el Capital Invertido",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F104*$E$87*8/12)","v":6.4389435880873931},0,6.6269231248342644,0,6.2224107603221448,6.6532008719617179,0,6.5377137173623368,8.2412995958998927,0,0,6.4508995151707245,0,6.2918320394970957,6.3445285971774616,6.0636054795713372,6.6318696917645115,0,0,6.6972154705809475,6.6840400932957253,0,6.5817072868837476,6.4090537703790593,6.0204861401707248,7.4402524813165591,6.7237388858304463]
[null,"Resultado Económico",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F101-F102)","v":-62.749257105161924},920.07894699906376,-81.474163469414535,920.07894699906376,-44.707528685596145,-26.591663754194716,920.07894699906376,-25.078064823254618,-117.05335358506618,920.07894699906376,920.07894699906376,-35.744643069688387,920.07894699906376,-44.553402963318234,-54.466209901917225,-49.065644921428785,-63.423913689325509,920.07894699906376,920.07894699906376,-31.328992303641357,-83.778933978353336,920.07894699906376,-40.84973508546598,-66.015942307060541,-32.907798239806141,-70.921825439892274,{"$f":"IF(AF91=0,\"\",AF101-AF102)","v":-45.735149143245494}]
[null,"Inversión Inicial",null,"USD/ha",null,{"$f":"IF(F91=0,\"\",F40-F39+F64)","v":551.90945040749079},0,568.02198212865119,0,533.34949374189807,570.2743604538615,0,560.37546148820024,706.39710821999074,0,0,552.93424415749064,0,539.299889099751,543.81673690092521,519.73761253468604,568.44597357981525,0,0,574.04704033550979,572.91772228249067,0,564.14633887574973,549.34746603249073,516.04166915749067,637.73592696999071,576.32047592832396]
[null,"Rentabilidad de la Actividad",null,"%",null,{"$f":"IF(F91=0,\"\",F103/F104)","v":-0.11369484080918042},{"$error":"#DIV/0!"},-0.14343487758007484,{"$error":"#DIV/0!"},-8.3824076351765128E-2,-4.662959725741718E-2,{"$error":"#DIV/0!"},-4.4752253706210304E-2,-0.16570474627228041,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.4645377723263855E-2,{"$error":"#DIV/0!"},-8.261341020798442E-2,-0.1001554498162496,-9.4404645225006231E-2,-0.11157421573401326,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-5.4575653391280773E-2,-0.14623205168899303,{"$error":"#DIV/0!"},-7.2409820414456191E-2,-0.12017156060415154,-6.3769653124199577E-2,-0.11120876594934187,{"$f":"IF(AF91=0,\"\",AF103/AF104)","v":-7.9357147721632396E-2},59.099999999999994,67.099999999999994,75.099999999999994,83.1,91.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142.1,-0.30614905026264894,-0.19249629866462828,-7.9230156257991513E-2,7.4820410981709731E-3,7.9723768846960738E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149.1,-0.30614905026264894,-0.19249629866462828,-7.9230156257991513E-2,7.4820410981709731E-3,7.9723768846960738E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156.1,-0.30614905026264894,-0.19249629866462828,-7.9230156257991513E-2,7.4820410981709731E-3,7.9723768846960738E-2]
[null,null,null,null,null,{"$f":"H$2","v":"Colón"},-0.1784305059957495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163.1,-0.30614905026264894,-0.19249629866462828,-7.9230156257991513E-2,7.4820410981709731E-3,7.9723768846960738E-2]
[null,null,null,null,null,{"$f":"T$2","v":"Río Primero"},-0.15011382502390927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170.1,-0.30614905026264894,-0.19249629866462828,-7.9230156257991513E-2,7.4820410981709731E-3,7.9723768846960738E-2]
[null,null,null,null,null,{"$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]