{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Introducción","Inicio","Reemplazos","Gestación","Lactancia","Precebo","Engorde","Reproductores","Resultados","Transporte","Mano Obra","Servicios","Limpieza","Ambiental","Control de cambios"],"not_rendered":{"charts":8,"images":10,"macros":1,"external_links":1,"defined_names":8,"comments":0,"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":"Introducción","index":0,"n_rows":240,"n_cols":1,"rows_kept":240,"cut":false,"hidden":false,"merged":[[29,0,30,14],[26,0,28,14],[19,0,24,14],[10,0,13,14],[14,0,17,14],[32,0,36,14],[76,0,79,14],[67,0,69,16383],[57,0,57,14],[54,0,56,14],[47,0,51,14],[3,0,3,13],[4,0,5,14],[6,0,7,13],[199,0,201,14],[203,0,204,14],[190,0,195,14],[186,0,188,14],[89,0,91,14],[197,0,197,14],[113,0,115,14],[94,0,96,14],[104,0,110,14],[122,0,124,14],[148,0,153,14],[132,0,134,14],[137,0,139,14],[116,0,117,14],[233,0,236,14],[238,0,238,14],[230,0,231,14],[223,0,225,14],[207,0,211,14],[226,0,227,14],[228,0,229,14],[215,0,216,14],[219,0,222,14],[239,0,239,14],[155,0,157,14],[161,0,165,14],[167,0,169,14],[175,0,176,14]]}
[]
[]
[]
["Simulador"]
["COSTOS DE PRODUCCIÓN E IMPACTO ECONÓMICO DE ENFERMEDADES"]
[]
["Granja Porcícola de Ciclo Completo o Cría"]
[]
[]
["Consideraciones legales frente a la propiedad intelectual y su uso"]
["El presente simulador de costos de producción fue desarrollado por la Porkcolombia - FNP y a ella pertenecen los derechos de propiedad industrial y derechos de autor, por tanto su reproducción o distribución total o parcial con fines comerciales o ánimo de lucro está prohibida y sujeta a sanciones legales."]
[]
[]
[]
["Esta herramienta es un mecanismo para estimar los costos aproximados de producción de acuerdo a los datos ingresados para cada unidad productiva, su uso y resultados son de responsabilidad exclusiva del productor y no compromete en modo alguno a Porkcolombia - FNP."]
[]
[]
[]
[]
["El simulador de costos de producción tiene por objetivo brindar al productor una herramienta de análisis que le permita estimar su costo de producción (hasta planta de beneficio) y su utilidad bruta, también pretende analizar el impacto en el costo de producción y productividad cuando se realiza un cambio y/o intervención en el manejo o cuando el estatus sanitario es alterado por la presencia de una enfermedad en la granja."]
[]
[]
[]
[]
[]
[]
["Esta herramienta está diseñada para granjas de ciclo completo y cría. \nUsted puede seleccionar una opción al inicio (ciclo completo o cría) y luego desarrollar el simulador que consta de tres partes, a continuación una breve explicación:"]
[]
[]
["Para diligenciarlo tenga en cuenta las instrucciones o etiquetas que se muestran en cada una de las celdas, cuando de clic sobre la casilla."]
[]
[]
["Tenga en cuenta que:\n- Los datos que aparecen diligenciados en la herramienta, no representan los datos óptimos de una granja, solo es un ejemplo.\n- Los datos que ingrese son promedio. Por ejemplo en duración de la etapa lactancia, una cerda tarda 22 días y otra 20 días, el promedio es de (20+22/2) 21 días.\n- Siempre que ingrese un dato que contenga cifras decimales, asegúrese de escribirlo con coma (,). La forma correcta es 0,01."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PARTE 1"]
["1. Datos actuales de su granja"]
["Cuando ingrese a la pestaña inicio encontrará la página principal del simulador con datos productivos de una granja de 100 hembras, tales datos pueden ser modificados por usted, de acuerdo con los datos de su granja. Solamente inserte datos en las casillas en blanco. Las que aparecen en gris no le permiten el ingreso de información, pero son producto de los datos que ha ingresado previamente o después."]
[]
[]
[]
[]
[]
["Gestación"]
["En esta etapa ingrese información referente al número de hembras (vacías + gestantes), la tasa de parición, el intervalo destete - servicio (días), el número de nacidos totales, el porcentaje de nacidos muertos y el porcentaje de momificados."]
[]
[]
["La información requerida aparece de la siguiente forma: "]
[]
[]
[]
[]
[]
[]
[]
[]
["Lactancia"]
["En esta etapa se solicitan los siguientes datos: número de hembras en lactancia, días que dura la etapa , porcentaje de mortalidad en lactancia (predestete) y el peso del lechón al destete. El cuadro que le solicitará la información es como el que aparece a continuación."]
[]
[]
[]
[]
[]
[]
[]
["Precebo"]
["Aquí se solicita información sobre días que dura la etapa, porcentaje de mortalidad, peso al finalizar la etapa y merma por transporte. En cuanto al número de lechones este se halla con los valores suministrados en las anteriores etapas (es una casilla es gris, no le permite el ingreso de datos)."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Para el índice de conversión que también es una casilla gris, no modificable, no ingrese información porque es el resultado de los datos que ingrese después, en el cuadro de alimentación."]
[]
[]
[]
["Levante y engorde"]
["En esta etapa ingrese información sobre la duración, porcentaje de mortalidad y peso al finalizar la etapa.  En número de cerdos de engorde e índice de conversión no ingrese información, la herramienta le arrojará un estimado."]
[]
[]
[]
[]
[]
[]
[]
[]
["Nota: Pestañas Reemplazos, Gestación, Lactancia, Precebo y Engorde"]
["Cuando usted da clic en el título de cada etapa, la herramienta lo traslada hasta una pestaña de la etapa donde aparecen los datos específicos de la misma, de acuerdo con la información que suministró al \"inicio\". \nSi usted desea ser más preciso con la estimación de sus costos diríjase a esa pestaña y cambie algunas variables como el precio de la hembra de reemplazo en \"Reemplazos\" o el tiempo de depreciación y el valor de los equipos e instalaciones (disponible en todas las etapas)."]
[]
[]
[]
[]
[]
[]
[]
["Gráficos"]
["En la parte derecha le aparecerá un gráfico en el que se muestra el balance de su operación , que es un valor aproximado de su ingreso, costo y utilidades, permitiéndole ver de manera global si su operación es positiva o negativa.  "]
[]
[]
["En la parte inferior aparecerá un diagrama de torta en el que podrá observar la distribución de sus costos, una vez ingrese todos los datos solicitados."]
[]
[]
["1.1 Insumos: alimento, mano de obra, instalaciones, equipo y otros"]
[]
["Alimento"]
["Aquí se solicita información sobre el consumo promedio diario de alimento en kilos, y el precio del mismo, incluyendo el costo de transporte hasta la granja. Si usted reclama IVA, entonces inserte el valor con el descuento por devolución."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Trate de ser muy preciso con la información de este ítem, pues representa la mayor parte de sus costos (alrededor del 75%) y una pequeña desviación en los datos lo alejará en gran medida del resultado real."]
[]
[]
[]
["Mano de obra"]
["Acá solo se solicita información sobre el número de personas por etapa y el salario que recibe el trabajador. Por ejemplo, la etapa de lactancia emplea una persona que percibe un salario de $1.100.000, en otras etapas se distribuyeron proporcionalmente los trabajadores, como se muestra en tabla a continuación:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Como se observa hay algunas celdas en gris, son no modificables. Su interpretación es la siguiente: No. de cerdos, se refiere al número de cerdos de la etapa (valor suministrado por usted en las etapas anteriores en la pestaña de inicio) en gestación son 170. Número de animales atendidos por persona, son la cantidad de animales que están a cargo de un empleado de tiempo completo, en este caso es de 71 hembras por trabajador. Si no tiene alguna etapa o no va a cargar costo en alguna, deje en cero en la casilla de No. Personas en vez de modificar el valor del salario. "]
[]
[]
[]
[]
[]
["Instalaciones y equipo"]
["En este apartado escriba un valor promedio mensual del costo de arrendamiento por hembra, por cerdo gordo y reparaciones."]
[]
[]
[]
[]
[]
["Puede hallarlo así: divida el costo de la obra civil y los equipos entre en el tiempo de depreciación (en meses, 120). Teniendo el resultado de la operación anterior, divídalo nuevamente en el número de hembras o cerdos de engorde del inventario (también puede hallarlo colocando el valor del metro cuadrado de la obra civil en cada etapa)."]
[]
[]
[]
[]
[]
["El costo por reparaciones es un valor promedio de reparaciones por etapa. En este caso es de $35.000, quiere decir que cada etapa en promedio tuvo reparaciones mensuales por ese monto."]
[]
[]
[]
[]
[]
[]
["Otros costos"]
["Hacen referencia al valor de las vacunas, medicamentos, servicios públicos, elementos y productos de desinfección y otros(internet, telefonía, combustible para bomba de fertilizar). "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PARTE 2: Proyección"]
["Corresponde al recuadro del lado derecho. Una vez haya ingresado los datos iniciales de su granja, los datos de la proyección también arrastran esos datos, pero aquí puede cambiarlos y realizar comparaciones con la parte inicial. "]
[]
[]
[]
["Para observar los efectos en los parámetros, asuma un cambio a la vez y observe el resultado. De esta forma podrá ver la incidencia en sus costos, ingresos y utilidad bruta, usted puede retornar al estado inicial dando clic en el botón \"limpiar proyección\".\nRealice cambios mesurados, que puedan cumplirse en  corto o mediano pazo y haga los ajustes necesarios en su granja para alcanzar esa proyección."]
[]
[]
[]
[]
[]
[]
["Puede suponer diferentes escenarios; por ejemplo,"]
[]
["1. Una mejora genética o manejo reproductivo (aumento de la tasa de parición y el número de nacidos, entre otras variables) , entonces vaya a la sección reemplazos y cambie el valor por el de la nueva hembra que ingresará a la granja, también modifique la tasa de reposición."]
[]
[]
[]
["2. Cambio en algún procedimiento reproductivo (manejo de semen, técnica de inseminación, detección apropiada de celos, etc.)"]
[]
[]
["PARTE 3: Beneficio económico ambiental adicional de su granja"]
["Hace referencia al tema ambiental, allí podrá observar cuál es el beneficio económico de utilizar la porcinaza como un insumo para la fertilización de los cultivos presentes en su granja. \nEn ese ítem no debe ingresar ningún dato (excepto si desea actualizar los precios de los fertilizantes), el simulador toma el inventario de su granja, hace la conversión a urea, DAP (fosfato diamónico) y KCL (cloruro de potasio) y le muestra el valor correspondiente."]
[]
[]
[]
[]
[]
[]
[]
["Tenga en cuenta que el valor resultante es un estimado y no corresponde al valor comercial de la porcinaza."]
[]
[]
["Supuestos:"]
["La depreciación de las instalaciones y el equipo se realiza a 10 y 5 años, respectivamente; pero comúnmente se establece que es a 20 y 10 años. Dada la duración de los bienes que realmente se percibe en granja, se redujo el tiempo de depreciación para ser más cercanos a la realidad."]
[]
[]
[]
["El valor de la mano de obra se proporciona en el cuadro denominado \"mano de obra\" y se tienen en cuenta los aportes parafiscales considerados por la ley, a partir del salario básico del 2017."]
[]
[]
["No se incluyen gastos de operación (administración y ventas), inversión en terrenos y gastos financieros."]
[]
["El valor del costo que aparece en el simulador esta asociado a los parámetros productivos de los costos mensuales publicados por PorkColombia en www.asociados.porkcolombia.co.\n"]
[]
["El precio del cerdo en pie corresponde al precio publicado por Porkcolombia en la tercera semana del 2017. Usted puede cambiar o actualizar ese valor, si lo desea."]
[]
[]
["Si desea contar con asesoría para diligenciar la herramienta o tiene alguna duda comuníquese con nosotros al Programa Nacional de Mejoramiento de Bioseguridad, Sanidad y Productividad - teléfono: 2486777 ext.: 161 - 217 o al celular  3114801076.\n"]
[]
[]
[]
[]
["Elaborado por el Programa Nacional de Mejoramiento de Bioseguridad, Sanidad y Productividad."]
["Versión 2.2 (2018)"]

{"sheet":"Inicio","index":1,"n_rows":162,"n_cols":71,"rows_kept":162,"cut":false,"hidden":false,"merged":[[78,2,78,9],[78,10,78,14],[78,15,78,21],[18,41,18,42],[19,41,19,42],[18,43,18,45],[19,43,19,45],[24,11,24,15],[23,36,23,38],[18,26,18,31],[19,26,19,31],[47,29,48,32],[44,40,44,48],[22,40,22,53],[31,40,31,53],[42,40,42,53],[34,40,34,48],[35,40,35,48],[23,49,23,53],[25,49,25,53],[26,49,26,53],[115,44,116,47],[111,12,111,17],[104,40,105,71],[101,19,101,24],[108,12,108,17],[109,12,109,17],[110,12,110,17],[100,12,100,17],[102,2,103,33],[107,40,108,71],[100,2,100,11],[101,2,101,11],[116,2,116,11],[115,2,115,11],[113,2,113,11],[110,40,111,71],[115,40,116,43],[160,47,160,48],[161,47,161,48],[151,21,151,22],[152,21,152,22],[142,10,142,18],[143,10,143,18],[144,10,144,18],[142,19,142,23],[143,19,143,23],[144,19,144,23],[150,35,150,38],[143,35,143,36],[144,35,144,36],[145,33,145,36],[146,25,146,26],[145,20,145,24],[156,10,156,14],[158,10,158,14],[154,43,154,44],[154,45,154,47],[81,57,81,62],[74,45,74,50],[88,25,88,31],[58,11,58,15],[82,10,82,14],[77,10,77,14],[77,15,77,21],[79,51,79,56],[52,29,52,32],[55,29,55,32],[54,29,54,32],[82,15,82,21],[60,29,60,33],[58,2,58,10],[61,2,61,8],[61,11,61,15],[60,2,60,10],[58,29,58,33],[63,11,63,15],[80,51,80,56],[81,40,81,44],[59,2,59,10],[81,10,81,14],[59,11,59,15],[2,0,2,72],[72,2,73,31],[75,2,76,9],[75,10,76,14],[75,15,76,21],[9,13,9,19],[63,2,63,8],[58,17,58,27],[59,17,59,27],[60,17,60,27],[61,17,61,27],[62,17,62,27],[63,17,63,27],[51,2,51,10],[52,2,52,10],[53,2,53,10],[54,2,54,10],[55,2,55,10],[3,2,4,72],[60,11,60,15],[52,36,52,37],[43,40,43,48],[46,40,46,48],[24,2,24,10],[5,2,6,73],[46,49,46,53],[47,49,47,53],[48,49,48,53],[51,49,51,53],[52,49,52,53],[32,49,32,53],[33,49,33,53],[13,51,13,57],[41,29,42,32],[35,29,36,32],[20,57,20,69],[20,54,20,56],[20,40,20,53],[19,36,19,37],[38,17,39,28],[38,29,39,32],[39,11,39,15],[40,11,40,15],[38,55,39,65],[24,40,24,48],[35,70,36,72],[18,40,19,40],[41,70,42,72],[27,49,27,53],[38,40,38,47],[37,49,37,53],[38,49,38,53],[35,49,35,53],[34,49,34,53],[29,40,29,47],[24,49,24,53],[59,29,59,33],[53,29,53,32],[28,49,28,53],[29,49,29,53],[28,40,28,47],[45,40,45,48],[25,40,25,47],[26,40,26,47],[27,40,27,47],[33,40,33,48],[50,40,50,53],[32,40,32,48],[47,40,47,48],[48,40,48,48],[62,29,62,33],[75,45,75,50],[75,51,75,56],[55,40,55,48],[78,51,78,56],[88,13,88,18],[88,19,88,24],[80,40,80,44],[81,45,81,50],[79,40,79,44],[80,45,80,50],[80,15,80,21],[81,15,81,21],[81,51,81,56],[79,15,79,21],[86,25,86,31],[80,57,80,62],[63,29,63,33],[87,25,87,31],[88,2,88,6],[86,7,86,12],[74,57,74,62],[74,63,74,69],[74,51,74,56],[72,63,72,69],[79,57,79,62],[63,67,63,71],[63,49,63,53],[76,51,76,56],[73,40,73,44],[73,45,73,50],[73,51,73,56],[79,63,79,69],[81,63,81,69],[78,40,78,44],[72,57,72,62],[78,45,78,50],[72,40,72,44],[93,19,93,24],[93,25,93,31],[86,19,86,24],[89,2,89,6],[80,2,80,9],[72,45,72,50],[76,40,76,44],[74,40,74,44],[81,2,81,9],[80,10,80,14],[88,7,88,12],[89,25,89,31],[77,2,77,9],[79,2,79,9],[79,10,79,14],[90,7,90,12],[91,7,91,12],[92,7,92,12],[76,45,76,50],[79,45,79,50],[87,19,87,24],[89,19,89,24],[90,19,90,24],[91,19,91,24],[148,75,149,75],[122,40,123,53],[114,40,114,57],[118,40,118,43],[118,44,118,47],[118,48,118,52],[118,53,118,57],[119,40,119,43],[119,44,119,47],[115,48,116,52],[115,53,116,57],[117,40,117,43],[117,44,117,47],[117,48,117,52],[117,53,117,57],[122,54,123,57],[125,54,126,57],[125,40,126,53],[146,58,146,62],[147,58,147,62],[128,54,129,57],[148,52,148,54],[128,40,129,53],[145,58,145,62],[35,17,36,28],[46,2,46,10],[45,2,45,10],[43,11,43,15],[45,11,45,15],[46,11,46,15],[51,11,51,15],[48,11,48,15],[54,11,54,15],[53,11,53,15],[52,11,52,15],[48,2,48,10],[47,11,47,15],[41,17,42,28],[47,17,48,28],[21,36,22,38],[60,67,60,71],[54,49,54,53],[55,49,55,53],[57,49,57,53],[58,49,58,53],[77,57,77,62],[60,40,60,48],[75,40,75,44],[61,49,61,53],[61,40,61,46],[62,40,62,46],[63,40,63,46],[58,67,58,71],[59,40,59,48],[62,49,62,53],[62,67,62,71],[58,40,58,48],[73,57,73,62],[73,63,73,69],[75,63,75,69],[76,57,76,62],[61,67,61,71],[75,57,75,62],[35,55,36,65],[35,66,36,69],[41,66,42,69],[41,55,42,65],[38,66,39,69],[38,70,39,72],[47,70,48,72],[43,49,43,53],[44,49,44,53],[45,49,45,53],[40,49,40,53],[47,55,48,65],[28,11,28,15],[27,11,27,15],[25,2,25,10],[26,2,26,10],[23,2,23,10],[27,2,27,10],[22,2,22,15],[33,2,33,10],[35,11,35,15],[32,2,32,10],[13,13,13,19],[38,11,38,15],[32,11,32,15],[23,11,23,15],[25,11,25,15],[26,11,26,15],[18,11,18,15],[19,11,19,15],[55,11,55,15],[44,11,44,15],[50,2,50,15],[42,2,42,15],[33,11,33,15],[31,2,31,15],[28,2,28,10],[29,2,29,10],[34,2,34,10],[35,2,35,10],[18,2,19,2],[19,3,19,5],[18,3,18,5],[18,6,18,9],[19,6,19,9],[29,11,29,15],[57,11,57,15],[47,2,47,10],[44,2,44,10],[43,2,43,10],[34,11,34,15],[38,2,38,9],[37,2,37,15],[150,2,150,5],[87,7,87,12],[89,7,89,12],[92,13,92,18],[95,7,95,12],[91,13,91,18],[90,13,90,18],[95,13,95,18],[94,13,94,18],[93,13,93,18],[82,2,82,9],[92,2,92,6],[87,2,87,6],[86,2,86,6],[62,2,62,8],[62,11,62,15],[98,2,98,10],[92,19,92,24],[86,13,86,18],[87,13,87,18],[89,13,89,18],[93,2,93,6],[147,20,147,24],[146,20,146,24],[95,2,95,6],[91,2,91,6],[90,2,90,6],[117,12,117,17],[93,7,93,12],[137,1,137,34],[112,12,112,17],[106,2,106,11],[106,12,106,17],[91,25,91,31],[90,25,90,31],[92,25,92,31],[94,25,94,31],[95,25,95,31],[94,19,94,24],[95,19,95,24],[99,2,99,11],[151,2,151,5],[152,2,152,5],[150,6,150,9],[150,10,150,11],[151,6,151,9],[151,10,151,11],[152,6,152,9],[94,2,94,6],[94,7,94,12],[116,12,116,17],[145,13,145,17],[147,13,147,17],[146,13,146,17],[113,12,113,17],[114,12,114,17],[118,2,118,11],[118,12,118,17],[99,12,99,17],[101,12,101,17],[110,2,110,11],[111,2,111,11],[112,2,112,11],[107,12,107,17],[115,12,115,17],[154,49,154,51],[152,40,152,43],[152,44,152,47],[145,51,145,55],[146,51,146,55],[147,51,147,55],[150,40,150,43],[150,44,150,47],[150,48,150,49],[151,40,151,43],[151,44,151,47],[151,48,151,49],[149,52,149,54],[150,52,150,54],[139,26,140,34],[119,48,119,52],[119,53,119,57],[51,40,51,48],[54,66,54,69],[78,57,78,62],[78,63,78,69],[53,49,53,53],[59,49,59,53],[59,67,59,71],[60,49,60,53],[52,40,52,48],[53,40,53,48],[76,63,76,69],[72,51,72,56],[77,63,77,69],[55,66,55,69],[80,63,80,69],[61,29,61,33],[77,45,77,50],[77,51,77,56],[77,40,77,44],[62,55,62,65],[54,40,54,48],[150,70,150,71],[145,70,145,71],[142,32,142,33],[143,32,143,33],[142,49,142,57],[142,58,142,62],[143,49,143,57],[143,58,143,62],[143,67,143,68],[143,70,143,71],[144,49,144,57],[144,67,144,68],[144,70,144,71],[144,58,144,62],[144,32,144,33],[146,63,146,67],[146,68,146,69],[147,63,147,67],[50,70,50,72],[51,70,51,72],[44,66,45,69],[44,70,45,72],[54,70,54,72],[55,70,55,72],[21,11,21,15],[12,13,12,19],[50,29,50,32],[51,29,51,32],[50,17,50,28],[51,17,51,28],[44,17,45,28],[44,29,45,32],[50,66,50,69],[51,66,51,69],[50,55,50,65],[51,55,51,65],[44,55,45,65],[47,66,48,69],[18,17,18,23],[19,17,19,23],[39,49,39,53],[23,40,23,47],[19,62,19,71],[18,62,18,71],[16,62,16,71],[17,62,17,71],[18,48,18,52],[19,48,19,52],[18,54,18,59],[19,54,19,59],[8,39,9,72]]}
[]
[]
["Simulador"]
[null,null," COSTOS DE PRODUCCIÓN E IMPACTO ECONÓMICO DE ENFERMEDADES"]
[]
[null,null,"Granja Porcícola de Ciclo Completo o Cría"]
[]
[null,"1. Datos actuales de su granja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Proyección y sensibilización"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Esta parte del simulador está basada en los datos que escribió al inicio, cambie los valores para observar y comparar con el escenario inicial."]
[null,"Tipo de producción",null,null,null,null,null,null,null,null,null,null,null,"Ciclo completo"]
[]
[]
[]
[null,"Número de hembras activas",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L24+L33","v":200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Número de hembras activas",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AX24+AX33","v":200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N14","v":200}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA19","v":"Utilidad bruta mensual"}]
[null,null,{"$f":"+IF($N$10=\"Ciclo completo\", \"Precio en pie cerdo gordo\", \"Precio en pie lechón\")","v":"Precio en pie cerdo gordo"},null,null,null,null,null,null,null,null,"Costo de p/n en planta",null,null,null,null,null,"Costo de p/n en granja",null,null,null,null,null,null,null,null,"Beneficio económico ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($N$10=\"Ciclo completo\", \"Precio en pie cerdo gordo\", \"Precio en pie lechón\")","v":"Precio en pie cerdo gordo"},null,null,null,null,null,null,null,"Costo de p/n en planta",null,null,null,null,null,{"$f":"+R18","v":"Costo de p/n en granja"},null,null,null,null,null,null,null,{"$f":"+AS153","v":23307132.369655013}]
[null,null,"KG","Estándar",null,null,"Descarte",null,null,null,null,{"$f":"+IF($N$10=\"Ciclo completo\", \"Kg por cerdo gordo\", \"Kg por lechón\")","v":"Kg por cerdo gordo"},null,null,null,null,null,{"$f":"+IF($N$10=\"Ciclo completo\", \"Kg por cerdo gordo\", \"Kg por lechón\")","v":"Kg por cerdo gordo"},null,null,null,null,null,null,null,null,"Utilidad bruta mensual",null,null,null,null,null,null,null,null,null,null,null,null,null,"KG","Estándar",null,"Descarte",null,null,null,null,{"$f":"+L19","v":"Kg por cerdo gordo"},null,null,null,null,null,{"$f":"+R19","v":"Kg por cerdo gordo"},null,null,null,null,null,null,null,{"$f":"+IF(AK22<0,\"Su utilidad mensual disminuyó en:\",\"Su utilidad mensual se incrementó en:\")","v":"Su utilidad mensual se incrementó en:"}]
[null,null,null,5400,null,null,2000,null,null,null,null,{"$f":"+Resultados!C71","v":4777.9930228992798},null,null,null,null,null,{"$f":"+L20-L64","v":4596.4126685768879},null,null,null,null,null,null,null,null,{"$f":"+G153","v":23307132.369655013},null,null,null,null,null,null,null,null,null,{"$f":"+ROUND(AW20-L20,0)","v":0},null,null,null,null,{"$f":"+D20","v":5400},null,{"$f":"+G20","v":2000},null,null,null,null,{"$f":"+Resultados!C143","v":4777.9930228992798},null,null,null,null,null,{"$f":"+AW20-AX64","v":4596.4126685768879},null,null,null,null,null,null,null,{"$f":"+IF(AK22>0,AK22,-AK22)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AK20","v":0},null,null,{"$f":"+IF(AK20>0,\"¡Cuidado! Su costo de p/n (en planta) se incrementó en:\",\"¡Muy bien! Su costo de p/n (en planta) disminuyó en:\")","v":"¡Muy bien! Su costo de p/n (en planta) disminuyó en:"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AK20>0,AK20,(AK20*-1))","v":0},null,null,{"$f":"+IF(BK18<0,\"Pero su utilidad es negativa\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datos mensuales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BK18-AA20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R22","v":"Datos mensuales"}]
[null,null,"Gestación1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gestación"]
[null,null,"Número de hembras",null,null,null,null,null,null,null,null,170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AK22<-10,AK22,IF(AK22>10,AK22,IF(AK22>-10,0,IF(AK22<10,0,\"error\"))))","v":0},null,null,null,"Número de hembras",null,null,null,null,null,null,null,null,{"$f":"+N15-AX33","v":170}]
[null,null,"Número de machos",null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C25","v":"Número de machos"},null,null,null,null,null,null,null,null,{"$f":"+L25","v":2}]
[null,null,"Tasa de parición ajustada",null,null,null,null,null,null,null,null,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C26","v":"Tasa de parición ajustada"},null,null,null,null,null,null,null,null,0.9]
[null,null,"Intervalo destete - servicio",null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intervalo destete - servicio",null,null,null,null,null,null,null,null,7]
[null,null,"Nacidos totales",null,null,null,null,null,null,null,null,12.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nacidos totales",null,null,null,null,null,null,null,null,12.4]
[null,null,"Nacidos muertos (%)",null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L24","v":170},null,null,null,"Nacidos muertos (%)",null,null,null,null,null,null,null,null,0.03]
[null,null,"Nacidos momificados (%)",null,null,null,null,null,null,null,null,0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nacidos momificados (%)",null,null,null,null,null,null,null,null,0.03]
[]
[null,null,"Lactancia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C32","v":"Lactancia"}]
[null,null,"Número de hembras",null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Número de hembras",null,null,null,null,null,null,null,null,{"$f":"+BA149","v":30}]
[null,null,"Duración de la etapa",null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duración de la etapa",null,null,null,null,null,null,null,null,{"$f":"+L34","v":21}]
[null,null," % Mortalidad predestete",null,null,null,null,null,null,null,null,8.5000000000000006E-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," % Mortalidad predestete",null,null,null,null,null,null,null,null,{"$f":"+L35","v":8.5000000000000006E-2}]
[null,null,"Peso al destete",null,null,null,null,null,null,null,null,6,null,null,null,null,null,"Nacidos vivos por parto",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L28*(1-L29-L30)","v":11.655999999999999},null,null,null,null,null,null,null,null,null,null,"Peso al destete",null,null,null,null,null,null,null,null,{"$f":"+L36","v":6},null,null,null,null,null,"Nacidos vivos por parto",null,null,null,null,null,null,null,null,null,null,{"$f":"+AX28*(1-AX29-AX30)","v":11.655999999999999},null,null,null,{"$f":"+BO36-AD36","v":0}]
[]
[null,null,"Reemplazos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reemplazos"]
[null,null,"Tasa de reposición",null,null,null,null,null,null,null,null,0.4,null,null,null,null,null,"Destetados por camada",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N148","v":10.665239999999999},null,null,null,null,null,null,null,null,null,null,"Tasa de reposición",null,null,null,null,null,null,null,null,{"$f":"+L39","v":0.4},null,null,null,null,null,{"$f":"+AO148","v":"Destetados por camada"},null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ148","v":10.665239999999999},null,null,null,{"$f":"+BO39-AD39","v":0}]
[null,null,"Edad de ingreso a granja",null,null,null,null,null,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edad de ingreso a granja",null,null,null,null,null,null,null,null,{"$f":"+L40","v":90}]
[null,null,"Edad del primer servicio",null,null,null,null,null,null,null,null,210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Edad del primer servicio",null,null,null,null,null,null,null,null,{"$f":"+L41","v":210}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Destetados/cerda/año",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N148*N147","v":27.014660652324775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Destetados/cerda/año",null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ147*AZ148","v":27.014660652324775},null,null,null,{"$f":"+BO42-AD42","v":0}]
[null,null,"Precebo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precebo"]
[null,null,"Número de lechones",null,null,null,null,null,null,null,null,{"$f":"+ROUND((L33*N148)/(L34/7)*(L45/7),0)","v":747},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Número de lechones",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(BO42*AX33*AX45=AD42*L33*L45,L44,((AX33*BO39)/(AX34/7))*(AX45/7)),0)","v":747}]
[null,null,"Duración de la etapa",null,null,null,null,null,null,null,null,49,null,null,null,null,null,"Partos cerda año",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+N147","v":2.532963219986121},null,null,null,null,null,null,null,null,null,null,"Duración de la etapa",null,null,null,null,null,null,null,null,{"$f":"+L45","v":49},null,null,null,null,null,"Partos cerda año",null,null,null,null,null,null,null,null,null,null,{"$f":"+AZ147","v":2.532963219986121},null,null,null,{"$f":"+BO45-AD45","v":0}]
[null,null,"% Mortalidad",null,null,null,null,null,null,null,null,1.6E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Mortalidad",null,null,null,null,null,null,null,null,{"$f":"+L46","v":1.6E-2}]
[null,null,"Peso al finalizar la etapa",null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peso al finalizar la etapa",null,null,null,null,null,null,null,null,{"$f":"IF(AX36=L36,L47,(AX36+16.7))","v":28}]
[null,null,"índice de conversión",null,null,null,null,null,null,null,null,{"$f":"+Precebo!F20","v":1.608090909090909},null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",\"Total kg enviados a frigorífico (mes)\",\"Total kg enviados al mercado\")","v":"Total kg enviados a frigorífico (mes)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",((L60*(L55*(1-L59)))),(L60*(L47*(1-L49))))","v":44437.119999999995},null,null,null,null,null,null,null,null,null,null,"índice de conversión",null,null,null,null,null,null,null,null,{"$f":"+L48","v":1.608090909090909},null,null,null,null,null,{"$f":"+R48","v":"Total kg enviados a frigorífico (mes)"},null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",(AX60*(AX55*(1-AX59))),(AX60*(AX47*(1-AX49))))","v":44437.119999999995},null,null,null,{"$f":"+BO48-AD48","v":0}]
[null,null,"Merma por transporte",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C49","v":"Merma por transporte"},null,null,null,null,null,null,null,null,{"$f":"+L49","v":0}]
[]
[null,null,"Levante y engorde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DNP* hembra productiva /año3",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AB147","v":23.049965301873687},null,null,null,null,null,null,null,null,null,null,"Levante y engorde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DNP* hembra productiva /año",null,null,null,null,null,null,null,null,null,null,{"$f":"+BL147","v":23.049965301873687},null,null,null,{"$f":"+BO51-AD51","v":0}]
[null,null,"Número de cerdos",null,null,null,null,null,null,null,null,{"$f":"+ROUND((((L44*(1-(L46+L49)))/(L45/7))*(L53/7)),0)","v":1260},null,null,null,null,null,"DNP* hembra presente /año4",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Reemplazos!F23/Reemplazos!F24)+AD51","v":71.049965301873684},null,null,null,null,null,null,null,null,null,null,"Número de cerdos",null,null,null,null,null,null,null,null,{"$f":"ROUND((((AX44*(1-(AX46+AX49)))/(AX45/7))*(AX53/7)),0)","v":1260},null,null,null,null,null,"DNP* hembra presente /año",null,null,null,null,null,null,null,null,null,null,{"$f":"+(Reemplazos!G23/Reemplazos!G24)+BO51","v":71.049965301873684},null,null,null,{"$f":"+BO52-AD52","v":0}]
[null,null,"Duración de la etapa",null,null,null,null,null,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Engorde!J37","v":84},null,null,null,"Duración de la etapa",null,null,null,null,null,null,null,null,{"$f":"+AK53","v":84}]
[null,null,"% Mortalidad",null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,"Productividad final",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Mortalidad",null,null,null,null,null,null,null,null,{"$f":"+L54","v":0.01},null,null,null,null,null,"Productividad final"]
[null,null,"Peso al finalizar la etapa",null,null,null,null,null,null,null,null,109,null,null,null,null,null,"Cerdos gordos por cerda año",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",+K162,K161)","v":26.316601821068705},null,null,null,null,null,null,null,null,null,null,"Peso al finalizar la etapa",null,null,null,null,null,null,null,null,{"$f":"+IF(AX47=L47,L55,AX47+84.9-AX49)","v":109},null,null,null,null,null,"Cerdos gordos por cerda año",null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",+AV162,AV161)","v":26.316601821068705},null,null,null,{"$f":"+BO55-AD55","v":0}]
[null,null,"Índice de conversión de la etapa",null,null,null,null,null,null,null,null,{"$f":"+Engorde!N25","v":2.3540740740740742},null,null,null,null,null,"Kilos producidos cerda año",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",AD55*L55,AD55*L47)","v":2868.5095984964887},null,null,null,null,null,null,null,null,null,null,"índice de conversión",null,null,null,null,null,null,null,null,{"$f":"+L56","v":2.3540740740740742},null,null,null,null,null,"Kilos producidos cerda año",null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",BO55*AX55,BO55*AX47)","v":2868.5095984964887},null,null,null,{"$f":"+BO56-AD56","v":0}]
[]
[null,null,"Transporte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otros datos de interés (valor en granja)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transporte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otros datos de interés (valor en granja)"]
[null,null,"Merma por transporte por cerdo",null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,"Costo del lechón nacido vivo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resultados!H62","v":81447.427791077469},null,null,null,null,null,null,null,null,null,null,"Merma por transporte por cerdo",null,null,null,null,null,null,null,null,{"$f":"+L59","v":0.02},null,null,null,null,null,{"$f":"+R59","v":"Costo del lechón nacido vivo"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resultados!H134","v":81447.427791077469}]
[null,null,{"$f":"+IF($N$10=\"Ciclo completo\",\"Cantidad de cerdos gordos en planta (cada 28 días)\",\"Cantidad de lechones (cada 28 días)\")","v":"Cantidad de cerdos gordos en planta (cada 28 días)"},null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",(ROUND((((L52*(1-L54))/(L53/7))*4),0)),(ROUND((((L44*(1-L46))/(L45/7))*4),0)))","v":416},null,null,null,null,null,"Costo del lechón al destete",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resultados!H63","v":115153.03771901659},null,null,null,null,null,null,null,null,null,null,{"$f":"+IF($N$10=\"Ciclo completo\",\"Cantidad de cerdos gordos en planta (28 días)\",\"Cantidad de lechones (28 días)\")","v":"Cantidad de cerdos gordos en planta (28 días)"},null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",(ROUND((((AX52*(1-AX54))/(AX53/7))*4),0)),(ROUND((((AX44*(1-AX46))/(AX45/7))*4),0)))","v":416},null,null,null,null,null,"Costo del lechón al destete",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resultados!H135","v":115153.03771901659}]
[null,null,"Número de cerdos por flete",null,null,null,null,null,null,null,null,40,null,null,null,null,null,{"$f":"+Precebo!B9","v":"Costo lechón precebo (28 kilos)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resultados!H64","v":201079.62964585316},null,null,null,null,null,null,null,null,null,null,"Número de cerdos por flete",null,null,null,null,null,null,null,null,{"$f":"+L61","v":40},null,null,null,null,null,"Costo lechón precebo (28 kilos)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resultados!H136","v":201079.62964585316}]
[null,null,"Valor del flete",null,null,null,null,null,null,null,null,300000,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\", Engorde!B9,\"\")","v":"Costo de cerdo engorde (109 kilos)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",Resultados!H65,\"\")","v":501008.9808748808},null,null,null,null,null,null,null,null,null,null,"Valor del flete",null,null,null,null,null,null,null,null,{"$f":"+L62","v":300000},null,null,null,null,null,"Costo de cerdo engorde (109 kilos)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",Resultados!H137,\"\")","v":501008.9808748808}]
[null,null,"Número de fletes por mes",null,null,null,null,null,null,{"$f":"+K157/L61","v":10.4},null,{"$f":"+ROUNDUP(J63,0)","v":11},null,null,null,null,null,"Costo de un día no productivo (h/productiva)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resultados!H66","v":5587.9042004123421},null,null,null,null,null,null,null,null,null,null,"Número de fletes por mes",null,null,null,null,null,null,{"$f":"+K159/AX61","v":10.4},null,{"$f":"+ROUNDUP(AV63,0)","v":11},null,null,null,null,null,"Costo de un día no productivo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resultados!H138","v":5587.9042004123421}]
[null,null,"Costo de transporte por kilo2",null,null,null,null,null,null,null,null,{"$f":"IF($N$10=\"Ciclo completo\",Transporte!E20,Transporte!F20)","v":181.58035432239234},null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",\"Total días ciclo completo\",\"Total días lechón\")","v":"Total días ciclo completo"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",L34+L45+L53,L34+L45)","v":154},null,null,null,null,null,null,null,null,null,null,"Costo de transporte por kilo2",null,null,null,null,null,null,null,null,{"$f":"+IF($N$10=\"Ciclo completo\",Transporte!E38,Transporte!F38)","v":181.58035432239234},null,null,null,null,null,"Total días ciclo completo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",AX34+AX45+AX53,AX34+AX45)","v":154}]
[null,null,"1. Hembras gestación= gestantes + vacías",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*DNP (Días No Productivos)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*DNP (Días No Productivos)"]
[null,null,"2. Incluye el costo de la guía de movilización por flete y la cuota de fomento."]
[null,null,"3.DNP hembra productiva: Incluye solo cerdas productivas, a partir de la primera cubrición (es decir, excluye las nulíparas y los DNP asociados a éstas)."]
[null,null,"4.DNP hembra presente: incluye los DNP desde el día de llegada de la hembra de reemplazo."]
[]
[null,null,"1.1 Insumos: alimento, mano de obra, instalaciones, equipo y otros",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.1 Insumos: mano de obra"]
[]
[null,null,"Alimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mano de obra"]
[null,null,"Consumo diario promedio en kilos  y precio promedio del kilo de alimento. Haga un promedio del consumo diario lo más acertado posible, pues sus costos dependen en gran medida de esta variable.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Etapa",null,null,null,null,"No. de cerdos",null,null,null,null,null,{"$f":"+N87","v":"Número de animales atendidos por persona"},null,null,null,null,null,"No. Personas ",null,null,null,null,null,"Salario básico promedio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AT74>250,AT74/250,T88)","v":0.2},null,null,null,"Reemplazos",null,null,null,null,{"$f":"+ROUND(Reemplazos!G15,0)","v":26},null,null,null,null,null,{"$f":"+AT74/BF74","v":130},null,null,null,null,null,{"$f":"IF(H88=AT74,T88,AK74)","v":0.2},null,null,null,null,null,{"$f":"+Z88","v":980657}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AT75>250,AT75/250,T89)","v":0.4},null,null,null,{"$f":"+C89","v":"Machos"},null,null,null,null,{"$f":"+AX25","v":2},null,null,null,null,null,5,null,null,null,null,null,0.4,null,null,null,null,null,980657]
[null,null,"Etapa o Categoría",null,null,null,null,null,null,null,"Consumo diario promedio5",null,null,null,null,"Precio $/kg promedio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AT76>250,AT76/250,T90)","v":2.4},null,null,null,"Gestación",null,null,null,null,{"$f":"+AX24","v":170},null,null,null,null,null,70.833333333333343,null,null,null,null,null,2.4,null,null,null,null,null,980657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AT77>100,AT77/100,T91)","v":1},null,null,null,"Lactancia",null,null,null,null,{"$f":"+AX33","v":30},null,null,null,null,null,30,null,null,null,null,null,1,null,null,null,null,null,1100000]
[null,null,"Reemplazos o primerizas",null,null,null,null,null,null,null,2,null,null,null,null,1350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AT78>1000,AT78/1000,T92)","v":1},null,null,null,"Precebo",null,null,null,null,{"$f":"+AX44","v":747},null,null,null,null,null,747,null,null,null,null,null,1,null,null,null,null,null,980657]
[null,null,"Machos ",null,null,null,null,null,null,null,2,null,null,null,null,1350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AT79>2000,AT79/2000,T93)","v":1},null,null,null,"Ceba",null,null,null,null,{"$f":"+AX52","v":1260},null,null,null,null,null,1260,null,null,null,null,null,1,null,null,null,null,null,980657]
[null,null,"Cerdas gestación",null,null,null,null,null,null,null,2.5299999999999998,null,null,null,null,1100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profesional de granja",null,null,null,null,"No aplica",null,null,null,null,null,{"$f":"+N94","v":"No aplica"},null,null,null,null,null,{"$f":"+T94","v":1},null,null,null,null,null,2400000]
[null,null,"Cerdas lactancia",null,null,null,null,null,null,null,6.5,null,null,null,null,1400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oficios Varios6",null,null,null,null,"No aplica",null,null,null,null,null,{"$f":"+N95","v":"No aplica"},null,null,null,null,null,{"$f":"+T95","v":1},null,null,null,null,null,980657]
[null,null,"Lechones precebo",null,null,null,null,null,null,null,0.72199999999999998,null,null,null,null,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,{"$f":"+SUM(AT74:AY81)","v":2235},null,null,null,null,null,"Total M.O",null,null,null,null,null,{"$f":"+SUM(BF74:BK81)","v":8},null,null,null,null,null,{"$f":"+'Mano Obra'!O38","v":13830358.347240001}]
[null,null,"Cerdos levante y engorde",null,null,null,null,null,null,null,2.27,null,null,null,null,1450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C97","v":"6. Oficios varios: personas que se dedican al mantenimiento de las instalaciones, volantes, manejo ambiental, entre otros."}]
[null,null,"5. Los valores de consumo diario promedio fueron tomados del informe de costos publicados por Porkcolombia."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proyección de la distribución de los costos hasta planta de beneficio"]
[null,null,"Mano de obra, mensual"]
[null,null,"Etapa",null,null,null,null,"No. de cerdos",null,null,null,null,null,"Número de animales atendidos por persona",null,null,null,null,null,"No. Personas ",null,null,null,null,null,"Salario básico mensual  promedio"]
[null,null,"Reemplazos",null,null,null,null,{"$f":"+ROUND(Reemplazos!F15,0)","v":26},null,null,null,null,null,{"$f":"+H88/T88","v":130},null,null,null,null,null,0.2,null,null,null,null,null,980657]
[null,null,"Machos",null,null,null,null,{"$f":"+L25","v":2},null,null,null,null,null,5,null,null,null,null,null,0.4,null,null,null,null,null,980657]
[null,null,"Gestación",null,null,null,null,{"$f":"+L24","v":170},null,null,null,null,null,70.833333333333343,null,null,null,null,null,2.4,null,null,null,null,null,980657]
[null,null,"Lactancia",null,null,null,null,{"$f":"+L33","v":30},null,null,null,null,null,30,null,null,null,null,null,1,null,null,null,null,null,1100000]
[null,null,"Precebo",null,null,null,null,{"$f":"+L44","v":747},null,null,null,null,null,747,null,null,null,null,null,1,null,null,null,null,null,980657]
[null,null,"Ceba o engorde",null,null,null,null,{"$f":"+L52","v":1260},null,null,null,null,null,1260,null,null,null,null,null,1,null,null,null,null,null,980657]
[null,null,"Profesional de granja",null,null,null,null,"No aplica",null,null,null,null,null,"No aplica",null,null,null,null,null,1,null,null,null,null,null,2400000]
[null,null,"Oficios Varios6",null,null,null,null,"No aplica",null,null,null,null,null,"No aplica",null,null,null,null,null,1,null,null,null,null,null,980657]
[null,null,"Total",null,null,null,null,{"$f":"+SUM(H88:M93)","v":2235},null,null,null,null,null,"Total M.O",null,null,null,null,null,{"$f":"+SUM(T88:Y95)","v":8},null,null,null,null,null,{"$f":"+'Mano Obra'!O20","v":13830358.347240001}]
[null,null,"6. Oficios varios: personas que se dedican al mantenimiento de las instalaciones, volantes, manejo ambiental, entre otros."]
[]
[null,null,"Instalaciones y equipo7,  mensual"]
[null,null,"Costo de arrendamiento por hembra",null,null,null,null,null,null,null,null,null,32297]
[null,null,"Costo de arrendamiento por cerdo gordo",null,null,null,null,null,null,null,null,null,5137]
[null,null,"Costo por reparaciones promedio por etapa",null,null,null,null,null,null,null,null,null,35000,null,null,null,null,null,null,{"$f":"+SUM(M100:R102)","v":72434}]
[null,null,"7. El costo de arrendamiento es un costo asociado al valor de las instalaciones y el equipo. El costo de arrendamiento por hembra se halla como un promedio de las etapas gestación y lactancia y el costo de arrendamiento por cerdo gordo es un promedio de las etapas levante y engorde.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Beneficio económico ambiental adicional de su granja"]
[]
[null,null,"Otros costos, mensual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Si usted utiliza la porcinaza como fertilizante, puede generar valor agregado y disminuir sus costos de producción. ¿Cuánto percibe por darle a este subproducto un trato adecuado?\n"]
[null,null,"Valor aproximado de otros costos por mes"]
[null,null,"Item",null,null,null,null,null,null,null,null,null,"Valor"]
[null,null,"Medicamentos",null,null,null,null,null,null,null,null,null,800000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Para hallar el valor económico de la porcinaza se realiza una conversión teniendo en cuenta sus principales componentes, tales como nitrógeno, fósforo y potasio. El valor resultante es un estimado, no corresponde al valor comercial de la porcinaza."]
[null,null,"Vacunas",null,null,null,null,null,null,null,null,null,2400000]
[null,null,"Servicios públicos"]
[null,null,"Energía Eléctrica ",null,null,null,null,null,null,null,null,null,2400000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A continuación encontrará el precio de referencia de la urea, DAP y KCL8 para los principales componentes de la porcinaza, nitrógeno, fosforo y potasio."]
[null,null,"Gas",null,null,null,null,null,null,null,null,null,1000000]
[null,null,"Agua ",null,null,null,null,null,null,null,null,null,{"$f":"1116000*2","v":2232000}]
[null,null,"Recolección de residuos peligrosos",null,null,null,null,null,null,null,null,null,{"$f":"350000*2","v":700000}]
[null,null,"Limpieza y desinfección",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equivalencia económica de la porcinaza en Urea, DAP y KCL"]
[null,null,"Elementos (baldes, escobas, etc.)",null,null,null,null,null,null,null,null,null,{"$f":"100000*2","v":200000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elemento",null,null,null,"Producción",null,null,null,"Valor por kilo Ref.",null,null,null,null,"Precio referencia9 (Bulto)"]
[null,null,"Productos (jabón, desinfectantes, etc.)",null,null,null,null,null,null,null,null,null,400000]
[null,null,"Otros costos",null,null,null,null,null,null,null,null,null,1000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitrógeno",null,null,null,{"$f":"+Ambiental!J13","v":2825.6891006551523},null,null,null,{"$f":"+BB118/50","v":1164.535662277538},null,null,null,null,58226.783113876903]
[null,null,"Total",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M108:R118)","v":11132000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fósforo",null,null,null,{"$f":"+Ambiental!J26","v":4624.0348692403495},null,null,null,{"$f":"+BB119/50","v":1843.218055555556},null,null,null,null,92160.902777777796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Potasio",null,null,null,{"$f":"+Ambiental!J39","v":1879.3266215547121},null,null,null,{"$f":"+BB120/50","v":1316.4124141749719},null,null,null,null,65820.620708748596]
[]
[null,null,"Distribución de los costos hasta planta de beneficio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor de la porcinaza (por mes granja)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(AS118*AW118)+(AS119*AW119)+(AS120*AW120)","v":14287689.183628289}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beneficio ambiental por kilogramo producido 10",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC123/AD48","v":321.52599411546674}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo de producción (con beneficio ambiental)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L20-BC126","v":4456.4670287838135}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8. DAP= Fosfato diamónico\n     KCL= Cloruro de potasio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9. Precio promedio nacional del kilo de Urea, DAP y KCL- Tomado de Sipsa - Dane (mayo 2016) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10. El beneficio ambiental es la relación entre el valor de la porcinaza y el total de kilos al mercado en peso vivo"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ir al inicio"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"días productivos",null,null,null,null,null,null,null,null,{"$f":"+L34+Gestación!F18","v":135},null,null,null,null,null,null,null,null,"días extra",null,null,null,21,null,null,null,null,null,null,null,"PROYECCIÓN",null,null,null,null,null,null,null,null,"días productivos",null,null,null,null,null,null,null,null,{"$f":"+AX34+[1]Gestación!F18","v":135},null,null,null,null,"días extra",null,null,null,21]
[null,null,"Otros indicadores",null,null,null,null,null,null,null,"Hembras que paren en tiempo ok",null,null,null,null,null,null,null,null,{"$f":"+L26*N14","v":180},null,null,null,null,null,null,null,null,"días ok",null,null,null,{"$f":"+L27+L34+Gestación!F18","v":142},null,null,{"$f":"+AG144*T144","v":25560},null,null,null,null,"Otros indicadores",null,null,null,null,null,null,null,null,"Hembras que paren en tiempo ok",null,null,null,null,null,null,null,null,{"$f":"+AX26*AZ14","v":180},null,null,null,null,"días ok",null,null,null,{"$f":"+AX27+AX34+[1]Gestación!F18","v":142},null,null,{"$f":"+BP144*BG144","v":25560}]
[null,null,null,null,null,null,null,null,null,null,"hembras que repiten",null,null,null,null,null,null,null,null,{"$f":"+(100%-L26)*N14","v":19.999999999999996},null,null,null,null,null,null,null,null,"dias :(",null,null,null,{"$f":"+AG144+AG143","v":163},null,null,{"$f":"+AG145*T145","v":3259.9999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,"hembras que repiten",null,null,null,null,null,null,null,null,{"$f":"+(100%-AX26)*AZ14","v":19.999999999999996},null,null,null,null,"dias :(",null,null,null,{"$f":"+BP144+BP143","v":163},null,null,{"$f":"+BP145*BG145","v":3259.9999999999995}]
[null,null,"Partos esperados por hembra",null,null,null,null,null,null,null,null,null,null,{"$f":"(365/(AJ151))/L39","v":6.3324080499653022},null,null,null,null,null,null,{"$f":"+AJ151","v":144.1},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AJ144:AK145)","v":28820},null,null,null,null,null,null,"Partos esperados por hembra",null,null,null,null,null,null,null,null,null,null,{"$f":"(365/(BS151))/AX39","v":6.3324080499653022},null,null,null,null,null,null,{"$f":"+BS151","v":144.1},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BS144:BT145)","v":28820}]
[null,null,"Partos/cerda/año",null,null,null,null,null,null,null,null,null,null,{"$f":"365/U148","v":2.532963219986121},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V153","v":23.049965301873687},null,null,null,null,null,null,null,null,null,null,null,null,"Partos/cerda/año",null,null,null,null,null,null,null,null,null,null,{"$f":"365/BG148","v":2.532963219986121},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BI154","v":23.049965301873687}]
[null,null,"Destetados por camada",null,null,null,null,null,null,null,null,null,null,{"$f":"+AD36*(1-L35)","v":10.665239999999999},null,null,null,null,null,null,{"$f":"+SUM(U146:Y147)","v":144.1},null,null,null,null,null,null,{"$f":"+AB147+U146","v":167.14996530187369},null,null,null,null,null,null,null,null,null,null,null,null,"Destetados por camada",null,null,null,null,null,null,null,null,null,null,{"$f":"+BO36*(1-AX35)","v":10.665239999999999},null,null,null,null,null,null,{"$f":"+SUM(BG146:BK147)","v":144.1},null,null,null,null,{"$f":"+BG146+BL147","v":167.14996530187369}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"hembras en lactancia",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA150*BA151","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AK29*AX26","v":153}]
[null,null,"Ingreso",null,null,null,{"$f":"+D20*AD48","v":239960447.99999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total días promedio",null,null,null,null,null,null,{"$f":"+AH146/N14","v":144.1},null,null,null,null,"Ingreso",null,null,null,{"$f":"+AP20*BO48","v":239960447.99999997},null,null,null,null,null,null,null,{"$f":"+L33/(L24*L26)","v":0.19607843137254902},null,null,null,null,null,null,null,null,null,null,"Total días promedio",null,null,null,null,null,null,{"$f":"+BS146/AZ14","v":144.1}]
[null,null,"Costo",null,null,null,{"$f":"+IF($N$10=\"Ciclo completo\",((L55)*L60)*L20,(L60*L47)*L20)","v":216653315.63034496},null,null,null,null,null,null,null,"dias no productivos ciclo",null,null,null,null,null,null,{"$f":"+U146-T143","v":9.0999999999999943},null,null,null,null,null,null,"product + no pro",null,null,null,null,null,null,null,null,null,null,null,"Costo",null,null,null,{"$f":"+IF($N$10=\"Ciclo completo\",((AX55)*AX60)*AW20,(AX60*AX47)*AW20)","v":216653315.63034496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"product + no pro"]
[null,null,"Beneficio",null,null,null,{"$f":"+G151-G152","v":23307132.369655013},null,null,null,null,null,null,null,"dias no prod año",null,null,null,null,null,null,{"$f":"+V152*N147","v":23.049965301873687},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beneficio",null,null,null,{"$f":"+AS151-AS152","v":23307132.369655013},null,null,null,null,null,null,null,null,"dias no productivos ciclo",null,null,null,null,null,null,{"$f":"+BG146-BG143","v":9.0999999999999943}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dias no prod año",null,null,null,null,null,null,{"$f":"+BI153*AZ147","v":23.049965301873687}]
[]
[]
[null,null,"Transporte ",null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",(ROUND((((L52*(1-L54))/(L53/7))*4),0)),(ROUND((((L44*(1-L46))/(L45/7))*4),0)))","v":416}]
[]
[null,null,"Transporte pred",null,null,null,null,null,null,null,{"$f":"+IF(N10=\"Ciclo completo\",(ROUND((((AX52*(1-AX54))/(AX53/7))*4),0)),(ROUND((((AX44*(1-AX46))/(AX45/7))*4),0)))","v":416}]
[]
[null,null,"kilo hembra año precebo",null,null,null,null,null,null,null,{"$f":"+AD42*(1-L46)","v":26.582426081887579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kilo hembra año precebo",null,null,null,{"$f":"+BO42*(1-AX46)","v":26.582426081887579}]
[null,null,"kilo hembra año engorde",null,null,null,null,null,null,null,{"$f":"+K161*(1-L54)","v":26.316601821068705},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kilo hembra año engorde",null,null,null,{"$f":"+AV161*(1-AX54)","v":26.316601821068705}]

{"sheet":"Reemplazos","index":2,"n_rows":152,"n_cols":16,"rows_kept":152,"cut":false,"hidden":false,"merged":[[61,10,61,11],[62,10,62,11],[63,10,63,11],[64,10,64,11],[65,10,65,11],[24,1,24,4],[121,1,121,3],[122,1,122,3],[123,1,123,3],[124,1,124,3],[115,1,115,3],[116,1,116,3],[117,1,117,3],[118,1,118,3],[119,1,119,3],[31,1,31,2],[59,1,59,4],[63,1,63,4],[67,1,67,4],[81,1,81,4],[94,1,94,4],[25,9,25,12],[26,9,26,12],[27,9,27,12],[53,1,53,4],[36,1,36,5],[49,8,49,9],[48,7,48,9],[16,9,16,12],[15,9,15,12],[23,9,23,12],[21,1,21,4],[22,1,22,4],[18,9,18,12],[23,1,23,4],[17,1,17,4],[18,1,18,4],[20,1,20,4],[17,9,17,12],[20,9,20,10],[21,9,21,12],[22,9,22,12],[16,1,16,4],[19,1,19,4],[13,1,13,4],[13,9,13,12],[14,1,14,4],[14,9,14,12],[15,1,15,4],[9,1,10,4],[9,5,10,5],[12,1,12,4],[12,9,12,12],[1,0,1,11],[3,0,4,11],[146,1,146,3],[147,1,147,3],[131,1,131,6],[139,1,139,3],[140,1,140,3],[141,1,141,3],[142,1,142,3],[143,1,143,3],[136,1,137,3],[136,4,137,4],[136,5,137,5],[136,6,137,6],[138,1,138,3],[144,1,144,3],[145,1,145,3],[90,1,90,4],[113,5,114,5],[113,6,114,6],[120,1,120,3],[113,1,114,3],[113,4,114,4]]}
[]
["SIMULADOR COSTOS PRODUCCIÓN  "]
[]
["HEMBRAS REEMPLAZO"]
[]
[]
[]
[]
[]
[null,"Costo periodo de aclimatación (hembra reemplazo)",null,null,null,{"$f":"+F47","v":2789514.3208165164}]
[]
[]
[null,"Datos productivos de la etapa",null,null,null,null,"proy.",null,null,"Instalaciones y equipo"]
[null,"Tasa de reposición",null,null,null,{"$f":"+Inicio!L39","v":0.4},{"$f":"+Inicio!AX39","v":0.4},null,null,"Valor arrendamiento por cerda",null,null,null,{"$f":"+IF(P14=0,O14,P14)","v":32297},{"$f":"+O15+O16","v":32296.093333333331},{"$f":"+Inicio!M100","v":32297}]
[null,"Número de hembras de reemplazo por ciclo",null,null,null,{"$f":"+(((Inicio!L24+Inicio!L33)*Inicio!L39)/365)*F23","v":26.301369863013697},{"$f":"+((Inicio!AX39*(Inicio!AX33+Inicio!AX24))/365)*G23","v":26.301369863013697},null,null,"Valor metro cuadrado (obra civil)",null,null,null,451420,{"$f":"+(N15/(N17*12))","v":3761.8333333333335}]
[null,"Precio hembra de reemplazo",null,null,null,950000,{"$f":"+F17","v":950000},null,null,"Valor equipos de la etapa por metro cuadrado",null,null,null,20677,{"$f":"+N16*O19","v":28534.26}]
[null,"Precio hembra de reemplazo proyección",null,null,null,{"$f":"+F16","v":950000},null,null,null,"Depreciación instalaciones",null,null,null,10]
[null,"Número de reproductores y receladores",null,null,null,{"$f":"+Inicio!L25","v":2},{"$f":"+Inicio!AX25","v":2},null,null,"Depreciación equipo",null,null,null,10,null,{"$f":"+Inicio!M102","v":35000}]
[null,"Precio reproductor",null,null,null,13400000,{"$f":"+F20","v":13400000},null,null,"Gastos mensuales en reparaciones ",null,null,null,35000,{"$f":"2.3*0.6","v":1.38}]
[null,"Precio reproductor proyección",null,null,null,{"$f":"+F19","v":13400000},null,null,null,null,null,null,null,null,{"$f":"+IF(P18=0,N19,P18)","v":35000}]
[null,"Precio venta reproductor descarte",null,null,null,{"$f":"250*Inicio!G20","v":500000},{"$f":"250*Inicio!$AR$20","v":500000},null,null,"Alimento"]
[null,"Precio venta hembra de descarte",null,null,null,{"$f":"250*Inicio!G20","v":500000},{"$f":"250*Inicio!$AR$20","v":500000},null,null,"Consumo diario por hembra (kg)",null,null,null,{"$f":"+Inicio!K78","v":2},{"$f":"+N22","v":2}]
[null,"Periodo de adaptación - aclimatación (días)",null,null,null,{"$f":"+Inicio!L41-Inicio!L40","v":120},{"$f":"+Inicio!AX41-Inicio!AX40","v":120},null,null,"Duración consumo alimento (días)",null,null,null,{"$f":"+F23","v":120},{"$f":"+G23","v":120}]
[null,"Vida útil hembra de reemplazo",null,null,null,{"$f":"+Inicio!N146/Inicio!N147","v":2.5},{"$f":"+Inicio!AZ146/Inicio!AZ147","v":2.5},null,null,"Valor alimento hembra por kilogramo ($)",null,null,null,{"$f":"+Inicio!P78","v":1350},{"$f":"+N24","v":1350}]
[null,"Vida útil reproductor",null,null,null,{"$f":"+F24","v":2.5},{"$f":"+F25","v":2.5}]
[null,null,null,null,null,{"$f":"+F15/F23*365","v":80},{"$f":"+G15/G23*365","v":80},null,null,"Vacunas y medicamentos"]
[null,"Mano de obra",null,null,null,null,"proy.",null,null,"Total vacunas y consumibles",null,null,null,{"$f":"+Inicio!$M$109*Reemplazos!M48","v":960000}]
[null,"Cerdos por persona",null,null,null,{"$f":"+Inicio!N88","v":130},{"$f":"+'Mano Obra'!F30","v":130},null,null,"Total medicamentos y consumibles",null,null,null,{"$f":"+Inicio!$M$108*Reemplazos!N48","v":160000}]
[null,"Salarios de la etapa",null,null,null,{"$f":"+'Mano Obra'!O12","v":757152.85381600005},{"$f":"+'Mano Obra'!O30","v":757152.85381600005}]
[null,"Unidades de mano de obra directa",null,null,null,{"$f":"+Inicio!T88","v":0.2},{"$f":"+'Mano Obra'!J30","v":0.2}]
[]
[null,"Otros costos"]
[null,"Servicios públicos"]
[null,"Energía Eléctrica ",null,null,null,{"$f":"+Servicios!F22","v":120000}]
[null,"Agua",null,null,null,{"$f":"+Servicios!F46","v":66960}]
[null,"Recolección de residuos peligrosos",null,null,null,{"$f":"+Inicio!M114/5","v":140000}]
[null,"Limpieza y desinfección"]
[null,"Elementos (baldes, escobas, etc)",null,null,null,{"$f":"+Limpieza!M22","v":40000}]
[null,"Productos (jabón, desinfectantes, etc.)",null,null,null,{"$f":"+Limpieza!F22","v":20000}]
[null,"Otros costos",null,null,null,{"$f":"+Inicio!M118/5","v":200000}]
[]
[]
[]
[]
[]
[null,"Costo total de  la etapa",null,null,null,{"$f":"+F47*F15","v":73368047.889968649},{"$f":"+G47*G15","v":73368047.889968649}]
[null,"Costo hembra de reemplazo",null,null,null,{"$f":"+F50+F54+F60+F64+F68+F75+F82+F91+F95+F104","v":2789514.3208165164},{"$f":"+G50+G54+G60+G64+G68+G75+G82+G91+G95+G104","v":2789514.3208165164},null,null,null,null,null,"Vacunas","Medicamentos"]
[null,null,null,null,null,"Caso inicial","Proyección",null,null,null,null,"Reemplazos",0.4,0.2]
[1,"AMORTIZACIÓN TOTAL",null,null,null,{"$f":"+F51*F23+F53*F23","v":3890000},{"$f":"+G51*G23+G53*G23","v":3890000},null,null,null,null,"Gestantes",0.3,0.1]
[null,"Valor amortizar ",null,null,null,{"$f":"+(F16-F22)","v":450000},{"$f":"+(F17-G22)","v":450000},null,null,null,null,"Lactancia",0.1,0.3]
[null,"Valor a amortizar diario hembra",null,null,null,{"$f":"+F50/F23","v":3750},{"$f":"+G50/G23","v":3750},{"$f":"+F51*$F$23","v":450000},{"$f":"+G51*$G$23","v":450000},null,null,"Precebo",0.2,0.4]
[null,"Valor a amortizar - Macho reproductor",null,null,null,{"$f":"+(F19*F18)-(F21*F18)","v":25800000},{"$f":"+(G19*G18)-(G21*G18)","v":25800000},null,null,null,null,null,{"$f":"+SUM(M48:M51)","v":1},{"$f":"+SUM(N48:N51)","v":1}]
[null,"Valor a amortizar diario",null,null,null,{"$f":"+F52/(360*F25)","v":28666.666666666668},{"$f":"+G52/(360*G25)","v":28666.666666666668}]
[2,"INVENTARIO EQUIPOS E INSTALACIONES ",null,null,null,{"$f":"+F55+F58","v":134510.91666666666},{"$f":"+G55+G58","v":134510.91666666666}]
[null,"Instalaciones y equipo",null,null,null,{"$f":"+F57*F23","v":129188},{"$f":"+G57*G23","v":129188}]
[null,"Valor de arrendamiento mensual por cerda",null,null,null,{"$f":"+N14","v":32297},{"$f":"+F56","v":32297}]
[null,"Valor a amortizar diario por hembra",null,null,null,{"$f":"+F56/30","v":1076.5666666666666},{"$f":"+G56/30","v":1076.5666666666666}]
[null,"Reparaciones",null,null,null,{"$f":"+F59*F23","v":5322.916666666667},{"$f":"+G59*G23","v":5322.916666666667}]
[null,"Gastos diarios reparaciones por hembra",null,null,null,{"$f":"+(O20/30)/F15","v":44.357638888888893},{"$f":"+(O20/30)/G15","v":44.357638888888893}]
[3,"VACUNAS",null,null,null,{"$f":"+F63*F23","v":146000},{"$f":"+G63*G23","v":146000}]
[null,"Valor de vacunas de la etapa",null,null,null,{"$f":"+N27","v":960000},{"$f":"+F61","v":960000}]
[null,"Valor vacunas por cerda",null,null,null,{"$f":"+$F$61/$F$15","v":36500},{"$f":"+$G$61/$G$15","v":36500},null,null,null,"Días vida útil machos",null,{"$f":"+F25*365","v":912.5},{"$f":"+G25*365","v":912.5}]
[null,"Valor vacunas por cerda/día",null,null,null,{"$f":"+$F$62/30","v":1216.6666666666667},{"$f":"+$G$62/30","v":1216.6666666666667},null,null,null,"Consumo diario por macho",null,{"$f":"+Inicio!K79","v":2},{"$f":"+M63","v":2}]
[4,"MEDICAMENTOS",null,null,null,{"$f":"+F67*F23","v":24333.333333333336},{"$f":"+G67*G23","v":24333.333333333336},null,null,null,"Valor por kilo",null,{"$f":"+Inicio!P79","v":1350},{"$f":"+M64","v":1350}]
[null,"Valor de medicamentos de la etapa",null,null,null,{"$f":"+N28","v":160000},{"$f":"+F65","v":160000}]
[null,"Valor medicamentos por cerda",null,null,null,{"$f":"+$F$65/$F$15","v":6083.3333333333339},{"$f":"+$G$65/$G$15","v":6083.3333333333339}]
[null,"Valor medicamentos por cerda/día",null,null,null,{"$f":"+$F$66/30","v":202.7777777777778},{"$f":"+$G$66/30","v":202.7777777777778}]
[5,"ALIMENTACIÓN",null,null,null,{"$f":"+F70+F74","v":648000},{"$f":"+G70+G74","v":648000}]
[null,"Consumo total alimento por hembra (kg)",null,null,null,{"$f":"+N22*N23","v":240},{"$f":"+O22*O23","v":240}]
[null,"Valor alimento total por hembra",null,null,null,{"$f":"+F69*N24","v":324000},{"$f":"+G69*O24","v":324000}]
[null,"Consumo total alimento por macho",null,null,null,{"$f":"+M63*M62","v":1825},{"$f":"+N63*N62","v":1825}]
[null,"Valor alimento total por macho",null,null,null,{"$f":"+F71*M64","v":2463750},{"$f":"+G71*N64","v":2463750}]
[null,"Valor alimento diario",null,null,null,{"$f":"+F72/M62","v":2700},{"$f":"+G72/N62","v":2700}]
[null,"Valor alimento total por macho",null,null,null,{"$f":"+F73*F23","v":324000},{"$f":"+G73*G23","v":324000}]
[6,"SALARIO",null,null,null,{"$f":"IF(F18>0,(F78+F81),F78)","v":1297403.2374831834},{"$f":"IF(G18>0,(G78+G81),G78)","v":1297403.2374831834}]
[null,"Salario reemplazos",null,null,null,{"$f":"+F29","v":757152.85381600005},{"$f":"+G29","v":757152.85381600005}]
[null,"Salario diario por hembra de reemplazo",null,null,null,{"$f":"+(F76/F15)/30","v":959.58608209319448},{"$f":"+(G76/G15)/30","v":959.58608209319448}]
[null,"Salario reemplazos etapa",null,null,null,{"$f":"+(F77*F23)","v":115150.32985118334},{"$f":"+(G77*G23)","v":115150.32985118334}]
[null,"Salario machos",null,null,null,{"$f":"+'Mano Obra'!O13","v":591126.45381600002},{"$f":"+'Mano Obra'!O31","v":591126.45381600002}]
[null,"Salario diario por macho",null,null,null,{"$f":"+F79/F18/30","v":9852.1075636000005},{"$f":"+G79/G18/30","v":9852.1075636000005}]
[null,"salario machos etapa",null,null,null,{"$f":"+(F80*F23)","v":1182252.907632},{"$f":"+(G80*G23)","v":1182252.907632}]
[7,"SERVICIOS PÚBLICOS",null,null,null,{"$f":"+F83+F87","v":28433.5},{"$f":"+G83+G87","v":28433.5}]
[null,"Energía Eléctrica",null,null,null,{"$f":"+F86*F23","v":18250},{"$f":"+G86*G23","v":18250}]
[null,"Energía eléctrica reemplazos",null,null,null,{"$f":"+F34","v":120000},{"$f":"+F84","v":120000}]
[null,"Energía eléctrica por hembra de reemplazo",null,null,null,{"$f":"+F84/F15","v":4562.5},{"$f":"+G84/G15","v":4562.5}]
[null,"Energía eléctrica diario por hembra de reemplazo",null,null,null,{"$f":"+F85/30","v":152.08333333333334},{"$f":"+G85/30","v":152.08333333333334}]
[null,"Acueducto",null,null,null,{"$f":"+F90*F23","v":10183.5},{"$f":"+G90*G23","v":10183.5}]
[null,"Acueducto reemplazos",null,null,null,{"$f":"+F35","v":66960},{"$f":"+F88","v":66960}]
[null,"Acueducto por hembra de reemplazo",null,null,null,{"$f":"+F88/F15","v":2545.875},{"$f":"+G88/G15","v":2545.875}]
[null,"Acueducto diario por hembra de reemplazo",null,null,null,{"$f":"+F89/30","v":84.862499999999997},{"$f":"+G89/30","v":84.862499999999997}]
[8,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,null,{"$f":"+F94*F23","v":21291.666666666668},{"$f":"+G94*G23","v":21291.666666666668}]
[null,"Recolección residuos peligrosos reemplazos",null,null,null,{"$f":"+F36","v":140000},{"$f":"+F92","v":140000}]
[null,"Recolección residuos peligrosos por hembra de reemplazo",null,null,null,{"$f":"+F92/F15","v":5322.916666666667},{"$f":"+G92/G15","v":5322.916666666667}]
[null,"Recolección residuos peligrosos diario por hembra de reemplazo",null,null,null,{"$f":"+F93/30","v":177.43055555555557},{"$f":"+G93/30","v":177.43055555555557}]
[9,"LIMPIEZA Y DESINFECCIÓN",null,null,null,{"$f":"+F96+F100","v":9125},{"$f":"+G96+G100","v":9125}]
[null,"Productos ",null,null,null,{"$f":"+F99*F23","v":3041.666666666667},{"$f":"+G99*G23","v":3041.666666666667}]
[null,"Productos reemplazos",null,null,null,{"$f":"+F39","v":20000},{"$f":"+F97","v":20000}]
[null,"Productos por hembra de reemplazo",null,null,null,{"$f":"+F97/F15","v":760.41666666666674},{"$f":"+G97/G15","v":760.41666666666674}]
[null,"Productos diario por hembra de reemplazo",null,null,null,{"$f":"+F98/30","v":25.347222222222225},{"$f":"+G98/30","v":25.347222222222225}]
[null,"Elementos usados",null,null,null,{"$f":"+F103*F23","v":6083.3333333333339},{"$f":"+G103*G23","v":6083.3333333333339}]
[null,"Elementos usados reemplazos",null,null,null,{"$f":"+F38","v":40000},{"$f":"+F101","v":40000}]
[null,"Elementos usados por hembra de reemplazo",null,null,null,{"$f":"+F101/F15","v":1520.8333333333335},{"$f":"+G101/G15","v":1520.8333333333335}]
[null,"Elementos usados diario por hembra de reemplazo",null,null,null,{"$f":"+F102/30","v":50.69444444444445},{"$f":"+G102/30","v":50.69444444444445}]
[10,"OTROS COSTOS",null,null,null,{"$f":"+F107*F23","v":30416.666666666668},{"$f":"+G107*G23","v":30416.666666666668}]
[null,"Otros costos en reemplazos",null,null,null,{"$f":"+F40","v":200000},{"$f":"+F105","v":200000}]
[null,"Otros costos por hembra de reemplazo",null,null,null,{"$f":"+F105/$F$15","v":7604.166666666667},{"$f":"+G105/$G$15","v":7604.166666666667}]
[null,"Otros costos diario por hembra",null,null,null,{"$f":"+F106/30","v":253.47222222222223},{"$f":"+G106/30","v":253.47222222222223}]
[]
[]
[null,"Partos esperados por hembra",null,null,{"$f":"+Inicio!N146","v":6.3324080499653022}]
[null,"Total Nacidos",null,null,{"$f":"+Inicio!L28","v":12.4},null,"por parto"]
[null,"Nacidos vivos",null,null,{"$f":"+Inicio!AD36","v":11.655999999999999},null,{"$f":"+F52/F113","v":40742.794520547948}]
[null,"Dosis efectivas",null,null,{"$f":"+Inicio!N14/Reemplazos!F18","v":100},{"$f":"+E113*E110","v":633.24080499653019}]
[null,"COSTOS",null,null,"Parto","Nacidos","Nacidos vivos"]
[]
[null,{"$f":"+B49","v":"AMORTIZACIÓN TOTAL"},null,null,{"$f":"+IF(F18=0,(H51/E110),(H51/E110)+(F52/F113))","v":111805.80821917808},{"$f":"+E116/$E$111","v":9016.5974370304903},{"$f":"+E116/$E$112","v":9592.1249330111605}]
[null,{"$f":"+B54","v":"INVENTARIO EQUIPOS E INSTALACIONES "},null,null,{"$f":"+F54/E110","v":21241.669141552509},{"$f":"+E117/$E$111","v":1713.0378339961701},{"$f":"+E117/$E$112","v":1822.380674464011},null,null,"cerdas por macho",null,{"$f":"+Inicio!N14/Reemplazos!F18","v":100}]
[null,{"$f":"+B60","v":"VACUNAS"},null,null,{"$f":"+F60/E110","v":23056},1859.3548387096773,1978.0370624571037,null,null,"partos por macho",null,{"$f":"+L117*E110","v":633.24080499653019}]
[null,{"$f":"+B64","v":"MEDICAMENTOS"},null,null,{"$f":"+F64/E110","v":3842.666666666667},309.89247311827961,329.67284374285066,null,null,"partos en etapa",null,{"$f":"+(L118/(F24*365))*F23","v":83.275503122831367}]
[null,{"$f":"+B68","v":"ALIMENTACIÓN"},null,null,{"$f":"IF(F18=0,(F70/E110),(F70/E110)+(F74/L119))","v":55056.06986301369},4440.0056341140071,4723.4102490574551]
[null,{"$f":"+B75","v":"SALARIO"},null,null,{"$f":"+IF(F18=0,(F78/E110),(F78/E110+F81/L119))","v":32381.174704961864},2611.3850568517632,2778.0692094167698]
[null,{"$f":"+B82","v":"SERVICIOS PÚBLICOS"},null,null,{"$f":"+F82/E110","v":4490.1559999999999},362.10935483870963,385.22271791352097]
[null,{"$f":"+B91","v":"RECOLECCIÓN RESIDUOS PELIGROSOS"},null,null,{"$f":"+F91/E110","v":3362.3333333333335},271.15591397849465,288.46373827499434]
[null,{"$f":"+B95","v":"LIMPIEZA Y DESINFECCIÓN"},null,null,{"$f":"+F95/E110","v":1441},116.20967741935483,123.62731640356898]
[null,{"$f":"+B104","v":"OTROS COSTOS"},null,null,{"$f":"+F104/E110","v":4803.333333333333},387.36559139784941,412.0910546785633]
[]
[null,null,null,null,{"$f":"+SUM(E116:E125)","v":261480.21126203946},{"$f":"+SUM(F116:F125)","v":21087.113811454801},{"$f":"+SUM(G116:G125)","v":22433.099799420001}]
[null,null,null,null,null,{"$f":"+F127*E111","v":261480.21126203955},{"$f":"+G127*E112","v":261480.21126203949}]
[null,null,null,null,"Mortalidad y Momificados",null,{"$f":"+G127-F127","v":1345.9859879651995}]
[]
[]
[null,"Proyección"]
[null,"Partos esperados por hembra",null,null,{"$f":"+Inicio!AZ146","v":6.3324080499653022}]
[null,"Total Nacidos",null,null,{"$f":"+Inicio!AX28","v":12.4}]
[null,"Nacidos vivos",null,null,{"$f":"+Inicio!BO36","v":11.655999999999999}]
[null,null,null,null,{"$f":"+Inicio!AZ14/Reemplazos!G18","v":100},{"$f":"+E136*E133","v":633.24080499653019}]
[null,"COSTOS",null,null,"Parto","Nacidos","Nacidos vivos"]
[]
[null,{"$f":"+B116","v":"AMORTIZACIÓN TOTAL"},null,null,{"$f":"+IF(G18=0,(I51/E133),(I51/E133)+(G52/F136))","v":111805.80821917808},{"$f":"+E139/$E$134","v":9016.5974370304903},{"$f":"+E139/$E$135","v":9592.1249330111605}]
[null,"INVENTARIO EQUIPOS E INSTALACIONES ",null,null,{"$f":"+G54/E133","v":21241.669141552509},{"$f":"+E140/$E$134","v":1713.0378339961701},{"$f":"+E140/$E$135","v":1822.380674464011},null,null,"cerdas por macho",null,{"$f":"Inicio!AZ14/Reemplazos!G18","v":100}]
[null,"VACUNAS",null,null,{"$f":"+G60/E133","v":23056},1859.3548387096773,1978.0370624571037,null,null,"partos por macho",null,{"$f":"+L140*E133","v":633.24080499653019}]
[null,"MEDICAMENTOS",null,null,{"$f":"+G64/E133","v":3842.666666666667},309.89247311827961,329.67284374285066,null,null,"partos en etapa",null,{"$f":"+(L141/(G25*365))*G23","v":83.275503122831367}]
[null,"ALIMENTACIÓN",null,null,{"$f":"+IF(G18=0,(G70/E133),(G70/E133+G74/L142))","v":55056.06986301369},4440.0056341140071,4723.4102490574551]
[null,"SALARIO",null,null,{"$f":"+IF(G18=0,(G78/E133),(G78/E133+G81/L142))","v":32381.174704961864},2611.3850568517632,2778.0692094167698]
[null,"SERVICIOS PÚBLICOS",null,null,{"$f":"+G82/E133","v":4490.1559999999999},362.10935483870963,385.22271791352097]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,{"$f":"+G91/E133","v":3362.3333333333335},271.15591397849465,288.46373827499434]
[null,"LIMPIEZA Y DESINFECCIÓN",null,null,{"$f":"+G95/E133","v":1441},116.20967741935483,123.62731640356898]
[null,"OTROS COSTOS",null,null,{"$f":"+G104/E133","v":4803.333333333333},387.36559139784941,412.0910546785633]
[]
[null,null,null,null,{"$f":"+SUM(E139:E148)","v":261480.21126203946},{"$f":"+SUM(F139:F148)","v":21087.113811454801},{"$f":"+SUM(G139:G148)","v":22433.099799420001}]
[null,null,null,null,null,{"$f":"+F150*E134","v":261480.21126203955},{"$f":"+G150*E135","v":261480.21126203949}]
[null,null,null,null,null,null,{"$f":"+G150-F150","v":1345.9859879651995}]

{"sheet":"Gestación","index":3,"n_rows":143,"n_cols":16,"rows_kept":143,"cut":false,"hidden":false,"merged":[[105,5,106,5],[105,6,106,6],[114,1,114,3],[115,1,115,3],[116,1,116,3],[113,1,113,3],[105,1,106,3],[105,4,106,4],[107,1,107,3],[108,1,108,3],[109,1,109,3],[111,1,111,3],[112,1,112,3],[110,1,110,3],[19,1,19,4],[19,9,19,12],[9,1,10,4],[9,5,10,5],[11,5,12,5],[17,1,17,4],[17,9,17,12],[11,1,12,4],[15,1,15,4],[15,9,15,12],[16,1,16,4],[16,9,16,12],[18,9,18,12],[1,0,2,9],[3,0,4,9],[36,1,36,5],[18,1,18,4],[25,1,25,5],[31,9,31,10],[32,9,32,12],[33,9,33,12],[34,9,34,12],[31,1,31,2],[20,1,20,4],[20,9,20,12],[21,9,21,12],[26,9,26,12],[21,1,21,4],[22,1,22,4],[36,9,36,12],[25,9,25,12],[27,9,27,12],[23,1,23,4],[23,9,23,12],[24,9,24,12],[28,9,30,13],[82,1,82,4],[86,1,86,4],[37,9,37,12],[38,9,38,12],[60,1,60,4],[67,1,67,4],[56,1,56,4],[50,1,50,4],[64,1,64,4],[73,1,73,4],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[123,1,123,6],[131,1,131,3],[132,1,132,3],[133,1,133,3],[134,1,134,3],[135,1,135,3],[128,1,129,3],[128,4,129,4],[128,5,129,5],[128,6,129,6],[130,1,130,3]]}
[]
["SIMULADOR COSTOS PRODUCCIÓN  "]
[]
["GESTACIÓN"]
[]
[]
[]
[]
[]
[null,"Costo total de la gestación (por hembra)",null,null,null,{"$f":"+F49","v":687871.00707075931}]
[]
[null,"Costo del lechón nacido vivo",null,null,null,{"$f":"+G119+Reemplazos!G127","v":81447.427791077469}]
[]
[]
[]
[null,"Datos productivos de la etapa",null,null,null,null,"proy.",null,null,"Instalaciones y equipo"]
[null,"Número de hembras gestantes",null,null,null,{"$f":"+Inicio!L24","v":170},{"$f":"+Inicio!AX24","v":170},null,null,"Valor arrendamiento por cerda",null,null,null,{"$f":"+IF(P17=0,O17,P17)","v":32297},{"$f":"+O18+O19","v":32296.093333333331},{"$f":"+Inicio!M100","v":32297}]
[null,"Dias de gestación",null,null,null,114,{"$f":"+F18","v":114},null,null,"Valor metro cuadrado (obra civil)",null,null,null,451420,{"$f":"+(N18/(N20*12))","v":3761.8333333333335}]
[null,"Tasa de parición",null,null,null,{"$f":"+Inicio!L26","v":0.9},{"$f":"+Inicio!AX26","v":0.9},null,null,"Valor equipos de la etapa por metro cuadrado",null,null,null,20677,{"$f":"+N19*O22","v":28534.26}]
[null,"Tasa de repetición",null,null,null,{"$f":"1-F19","v":9.9999999999999978E-2},{"$f":"1-G19","v":9.9999999999999978E-2},null,null,"Depreciación instalaciones",null,null,null,10]
[null,"Promedio días desde el 1er servicio a cubrición fértil",null,null,null,21,{"$f":"+F21","v":21},null,null,"Depreciación equipo",null,null,null,5,null,{"$f":"+Inicio!M102","v":35000}]
[null,"Partos cerda año",null,null,null,{"$f":"+Inicio!N147","v":2.532963219986121},{"$f":"+Inicio!AZ147","v":2.532963219986121},null,null,"Gastos mensuales en reparaciones ",null,null,null,35000,{"$f":"2.3*0.6","v":1.38}]
[null,"Dias No Productivos por ciclo",null,null,null,{"$f":"+Inicio!AD51/Gestación!F22","v":9.0999999999999943},{"$f":"+Inicio!BO51/Gestación!G22","v":9.0999999999999943},null,null,null,null,null,null,null,{"$f":"+IF(P21=0,N22,P21)","v":35000}]
[null,"Total días ciclo cerda (incluye DNP)",null,null,null,{"$f":"+F18+F23","v":123.1},{"$f":"+G18+Gestación!G23","v":123.1},null,null,"Inseminación artificial"]
[null,null,null,null,null,null,null,null,null,"Tipo inseminación artificial",null,null,null,"Cervical"]
[null,"Mano de obra",null,null,null,null,null,null,null,"Número dosis por hembra reproductora",null,null,null,2]
[null,"Cerdos por persona",null,null,null,{"$f":"+Inicio!N90","v":70.833333333333343},{"$f":"+'Mano Obra'!F32","v":70.833333333333343},null,null,"Costo por dosis*",null,null,null,15000]
[null,"Salarios de la etapa",null,null,null,{"$f":"+'Mano Obra'!O14","v":4838480.349804},{"$f":"+'Mano Obra'!O32","v":4838480.349804},null,null,"Costo del catéter ",null,null,null,800]
[null,"Unidades de mano de obra directa",null,null,null,{"$f":"+'Mano Obra'!J14","v":2.4},{"$f":"+'Mano Obra'!J32","v":2.4},null,null,"*El costo por dosis hace referencia al costo de recolección del semen, equipo de laboratorio, insumos, instalaciones, vacunas y medicamentos. Pero si usted compra la dósis escriba el valor completo."]
[]
[]
[null,"Otros costos",null,null,null,null,null,null,null,"Alimento"]
[null,"Servicios públicos",null,null,null,null,null,null,null,"Consumo diario (kg)",null,null,null,{"$f":"+Inicio!K80","v":2.5299999999999998},{"$f":"+N33","v":2.5299999999999998}]
[null,"Energía Eléctrica ",null,null,null,{"$f":"+Servicios!F23+Servicios!F24","v":792000},null,null,null,"Duración consumo alimento (días)",null,null,null,{"$f":"+F18+F23","v":123.1},{"$f":"+G24","v":123.1}]
[null,"Agua",null,null,null,{"$f":"+Servicios!F47+Servicios!F48","v":401760},null,null,null,"Valor alimento hembra por kilogramo ($)",null,null,null,{"$f":"+Inicio!P80","v":1100},{"$f":"+N35","v":1100}]
[null,"Recolección de residuos peligrosos",null,null,null,{"$f":"+Servicios!M47+Servicios!M48","v":413000}]
[null,"Limpieza y desinfección",null,null,null,null,null,null,null,"Vacunas y medicamentos"]
[null,"Elementos (baldes, escobas, etc)",null,null,null,{"$f":"Limpieza!M23+Limpieza!M24","v":120000},null,null,null,"Total vacunas y consumibles",null,null,null,{"$f":"+Inicio!$M$109*Gestación!L50","v":720000}]
[null,"Productos (jabón, desinfectantes, etc.)",null,null,null,{"$f":"+Limpieza!F23+Limpieza!F24","v":60000},null,null,null,"Total medicamentos y consumibles",null,null,null,{"$f":"+Inicio!$M$108*Gestación!M50","v":80000}]
[null,"Otros costos",null,null,null,{"$f":"+Inicio!M118/5","v":200000}]
[]
[]
[]
[]
[]
[]
[]
[null,"Costo hembra gestación",null,null,null,{"$f":"+F49*F17","v":116938071.20202908},{"$f":"+G49*G17","v":116938071.20202908}]
[null,"Costo hembra gestación",null,null,null,{"$f":"+F51+F57+F61+F65+F68+F71+F74+F83+F87+F96","v":687871.00707075931},{"$f":"+G51+G57+G61+G65+G68+G71+G74+G83+G87+G96","v":687871.00707075931},null,null,null,"Reemplazos",0.4,0.2]
[null,null,null,null,null,"Caso inicial","Caso inicial",null,null,null,"Gestantes",0.3,0.1]
[null,"INVENTARIO EQUIPOS E INSTALACIONES ",null,null,null,{"$f":"+F52+F55","v":133370.16058823527},{"$f":"+G52+G55","v":133370.16058823527},null,null,null,"Lactancia",0.1,0.3]
[null,"Instalaciones y equipo",null,null,null,{"$f":"+F54*F24","v":132525.35666666666},{"$f":"+G54*G24","v":132525.35666666666},null,null,null,"Precebo",0.2,0.4]
[null,"Valor de arrendamiento mensual por cerda",null,null,null,{"$f":"+N17","v":32297},{"$f":"+F53","v":32297},null,null,null,null,{"$f":"+SUM(L49:L52)","v":1},{"$f":"+SUM(M49:M52)","v":1}]
[null,"Valor a amortizar diario por hembra",null,null,null,{"$f":"+F53/30","v":1076.5666666666666},{"$f":"+G53/30","v":1076.5666666666666}]
[null,"Reparaciones",null,null,null,{"$f":"+F56*F24","v":844.80392156862752},{"$f":"+G56*G24","v":844.80392156862752}]
[null,"Gastos diarios reparaciones por hembra",null,null,null,{"$f":"(O23/30)/F17","v":6.8627450980392162},{"$f":"(O23/30)/G17","v":6.8627450980392162}]
[null,"VACUNAS",null,null,null,{"$f":"+F60*F18","v":16094.117647058822},{"$f":"+G60*G18","v":16094.117647058822}]
[null,"Valor de vacunas de la etapa",null,null,null,{"$f":"+N38","v":720000},{"$f":"+F58","v":720000}]
[null,"Valor vacunas por cerda",null,null,null,{"$f":"+F58/F17","v":4235.2941176470586},{"$f":"+G58/G17","v":4235.2941176470586}]
[null,"Valor vacunas por cerda/día",null,null,null,{"$f":"+F59/30","v":141.17647058823528},{"$f":"+G59/30","v":141.17647058823528}]
[null,"MEDICAMENTOS",null,null,null,{"$f":"+F64*F18","v":178.82352941176472},{"$f":"+G64*G18","v":178.82352941176472}]
[null,"Valor de medicamentos de la etapa",null,null,null,{"$f":"+N39*M50","v":8000},{"$f":"+F62","v":8000}]
[null,"Valor medicamentos por cerda",null,null,null,{"$f":"+F62/F17","v":47.058823529411768},{"$f":"+G62/G17","v":47.058823529411768}]
[null,"Valor medicamentos por cerda/día",null,null,null,{"$f":"+F63/30","v":1.5686274509803924},{"$f":"+G63/30","v":1.5686274509803924}]
[null,"INSEMINACIÓN",null,null,null,{"$f":"+F66+F67","v":34760},{"$f":"+G66+G67","v":34760}]
[null,"Costo de inseminación por hembra",null,null,null,{"$f":"+(N27*N26)+(N28*N26)","v":31600},{"$f":"+(N27*N26)+(N28*N26)","v":31600}]
[null,"Repeticiones",null,null,null,{"$f":"+(($N$27+$N$28)*$F$20)*$N$26","v":3159.9999999999991},{"$f":"+(($N$27+$N$28)*$F$20)*$N$26","v":3159.9999999999991}]
[null,"ALIMENTACIÓN",null,null,null,{"$f":"+F70","v":342587.3},{"$f":"+G70","v":342587.3}]
[null,"Consumo total alimento por hembra (kg)",null,null,null,{"$f":"+N33*N34","v":311.44299999999998},{"$f":"+O33*O34","v":311.44299999999998}]
[null,"Valor alimento total por hembra",null,null,null,{"$f":"+F69*N35","v":342587.3},{"$f":"+G69*O35","v":342587.3}]
[null,"SALARIO",null,null,null,{"$f":"+F73*F24","v":116787.63354134753},{"$f":"+G73*G24","v":116787.63354134753}]
[null,"Salario por hembra",null,null,null,{"$f":"+F28/F17","v":28461.649116494118},{"$f":"+G28/G17","v":28461.649116494118}]
[null,"Salario diario por hembra",null,null,null,{"$f":"+(F72/30)","v":948.72163721647064},{"$f":"+(G72/30)","v":948.72163721647064}]
[null,"SERVICIOS PÚBLICOS",null,null,null,{"$f":"+F75+F79","v":28814.089411764704},{"$f":"+G75+G79","v":28814.089411764704}]
[null,"Energía Eléctrica",null,null,null,{"$f":"+F78*F24","v":19116.705882352941},{"$f":"+G78*G24","v":19116.705882352941}]
[null,"Energía eléctrica",null,null,null,{"$f":"+F34","v":792000},{"$f":"+F76","v":792000}]
[null,"Energía eléctrica por hembra",null,null,null,{"$f":"+F76/F17","v":4658.8235294117649},{"$f":"+G76/G17","v":4658.8235294117649}]
[null,"Energía eléctrica diario por hembra",null,null,null,{"$f":"+F77/30","v":155.29411764705884},{"$f":"+G77/30","v":155.29411764705884}]
[null,"Acueducto",null,null,null,{"$f":"+F82*F24","v":9697.3835294117653},{"$f":"+G82*G24","v":9697.3835294117653}]
[null,"Acueducto",null,null,null,{"$f":"+F35","v":401760},{"$f":"+F80","v":401760}]
[null,"Acueducto por hembra",null,null,null,{"$f":"+F80/F17","v":2363.294117647059},{"$f":"+G80/G17","v":2363.294117647059}]
[null,"Acueducto diario por hembra",null,null,null,{"$f":"+F81/30","v":78.776470588235298},{"$f":"+G81/30","v":78.776470588235298}]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,null,{"$f":"+F86*F24","v":9968.6862745098042},{"$f":"+G86*G24","v":9968.6862745098042}]
[null,"Recolección residuos peligrosos",null,null,null,{"$f":"+F36","v":413000},{"$f":"+F84","v":413000}]
[null,"Recolección residuos peligrosos por hembra",null,null,null,{"$f":"+F84/F17","v":2429.4117647058824},{"$f":"+G84/G17","v":2429.4117647058824}]
[null,"Recolección residuos peligrosos diario por hembra",null,null,null,{"$f":"+F85/30","v":80.980392156862749},{"$f":"+G85/30","v":80.980392156862749}]
[null,"LIMPIEZA Y DESINFECCIÓN",null,null,null,{"$f":"+F88+F92","v":4344.7058823529405},{"$f":"+G88+G92","v":4344.7058823529405}]
[null,"Productos ",null,null,null,{"$f":"+F91*F24","v":1448.2352941176468},{"$f":"+G91*G24","v":1448.2352941176468}]
[null,"Productos",null,null,null,{"$f":"+F39","v":60000},{"$f":"+F89","v":60000}]
[null,"Productos por hembra",null,null,null,{"$f":"+F89/F17","v":352.94117647058823},{"$f":"+G89/G17","v":352.94117647058823}]
[null,"Productos diario por hembra",null,null,null,{"$f":"+F90/30","v":11.76470588235294},{"$f":"+G90/30","v":11.76470588235294}]
[null,"Elementos usados",null,null,null,{"$f":"+F95*F24","v":2896.4705882352937},{"$f":"+G95*G24","v":2896.4705882352937}]
[null,"Elementos usados",null,null,null,{"$f":"+F38","v":120000},{"$f":"+F93","v":120000}]
[null,"Elementos usados por hembra",null,null,null,{"$f":"+F93/F17","v":705.88235294117646},{"$f":"+G93/G17","v":705.88235294117646}]
[null,"Elementos usados diario por hembra",null,null,null,{"$f":"+F94/30","v":23.52941176470588},{"$f":"+G94/30","v":23.52941176470588}]
[null,"OTROS COSTOS",null,null,null,{"$f":"+F99*F24","v":965.49019607843127},{"$f":"+G99*G24","v":965.49019607843127}]
[null,"Otros costos",null,null,null,{"$f":"+F40/5","v":40000},{"$f":"+F97","v":40000}]
[null,"Otros costos por hembra",null,null,null,{"$f":"+F97/F17","v":235.29411764705881},{"$f":"+G97/G17","v":235.29411764705881}]
[null,"Otros costos diario por hembra",null,null,null,{"$f":"+F98/30","v":7.8431372549019605},{"$f":"+G98/30","v":7.8431372549019605}]
[]
[]
[null,"Partos esperados por hembra",null,null,{"$f":"+Inicio!N146","v":6.3324080499653022}]
[null,"Total Nacidos",null,null,{"$f":"+Inicio!L28","v":12.4}]
[null,"Nacidos vivos",null,null,{"$f":"+Inicio!AD36","v":11.655999999999999}]
[]
[null,"COSTOS",null,null,"Parto","Nacidos","Nacidos vivos"]
[]
[null,{"$f":"+B51","v":"INVENTARIO EQUIPOS E INSTALACIONES "},null,null,{"$f":"+F51","v":133370.16058823527},{"$f":"+E108/$E$103","v":10755.658111954457},{"$f":"+E108/$E$104","v":11442.189480802615}]
[null,{"$f":"+B57","v":"VACUNAS"},null,null,{"$f":"+F57","v":16094.117647058822},{"$f":"+E109/$E$103","v":1297.9127134724856},{"$f":"+E109/$E$104","v":1380.7582058217934}]
[null,{"$f":"+B61","v":"MEDICAMENTOS"},null,null,{"$f":"+F61","v":178.82352941176472},14.421252371916509,15.341757842464373]
[null,{"$f":"+B65","v":"INSEMINACIÓN"},null,null,{"$f":"+F65","v":34760},2803.2258064516127,2982.1551132463969]
[null,{"$f":"+B68","v":"ALIMENTACIÓN"},null,null,{"$f":"+F68","v":342587.3},27628.008064516129,29391.497940974608]
[null,{"$f":"+B71","v":"SALARIO"},null,null,{"$f":"+F71","v":116787.63354134753},{"$f":"+E113/$E$103","v":9418.3575436570591},10019.52930176283]
[null,{"$f":"+B74","v":"SERVICIOS PÚBLICOS"},null,null,{"$f":"+F74","v":28814.089411764704},2323.7168880455406,2472.0392426016392]
[null,{"$f":"+B83","v":"RECOLECCIÓN RESIDUOS PELIGROSOS"},null,null,{"$f":"+F83","v":9968.6862745098042},803.92631246046801,855.24075793666827]
[null,{"$f":"+B87","v":"LIMPIEZA Y DESINFECCIÓN"},null,null,{"$f":"+F87","v":4344.7058823529405},350.37950664136616,372.7441560014534]
[null,{"$f":"+B96","v":"OTROS COSTOS"},null,null,{"$f":"+F96","v":965.49019607843127},77.862112586970255,82.832034666989657]
[]
[null,null,null,null,{"$f":"+SUM(E108:E117)","v":687871.00707075931},{"$f":"+SUM(F108:F117)","v":55473.468312158009},{"$f":"+SUM(G108:G117)","v":59014.327991657461}]
[null,null,null,null,null,{"$f":"+F119*E103","v":687871.00707075931},{"$f":"+G119*E104","v":687871.00707075931}]
[]
[]
[]
[null,"Proyección"]
[null,"Partos esperados por hembra",null,null,{"$f":"+Reemplazos!E133","v":6.3324080499653022}]
[null,"Total Nacidos",null,null,{"$f":"+Reemplazos!E134","v":12.4}]
[null,"Nacidos vivos",null,null,{"$f":"+Reemplazos!E135","v":11.655999999999999}]
[]
[null,"COSTOS",null,null,"Parto","Nacidos","Nacidos vivos"]
[]
[null,{"$f":"+B108","v":"INVENTARIO EQUIPOS E INSTALACIONES "},null,null,{"$f":"+G51","v":133370.16058823527},{"$f":"+E131/$E$126","v":10755.658111954457},{"$f":"+E131/$E$127","v":11442.189480802615}]
[null,{"$f":"+B109","v":"VACUNAS"},null,null,{"$f":"+G57","v":16094.117647058822},1297.9127134724856,1380.7582058217934]
[null,"MEDICAMENTOS",null,null,{"$f":"+G61","v":178.82352941176472},14.421252371916509,15.341757842464373]
[null,"INSEMINACIÓN",null,null,{"$f":"+G65","v":34760},2803.2258064516127,2982.1551132463969]
[null,"ALIMENTACIÓN",null,null,{"$f":"+G68","v":342587.3},27628.008064516129,29391.497940974608]
[null,"SALARIO",null,null,{"$f":"+G71","v":116787.63354134753},9418.3575436570591,10019.52930176283]
[null,"SERVICIOS PÚBLICOS",null,null,{"$f":"+G74","v":28814.089411764704},2323.7168880455406,2472.0392426016392]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,{"$f":"+G83","v":9968.6862745098042},803.92631246046801,855.24075793666827]
[null,"LIMPIEZA Y DESINFECCIÓN",null,null,{"$f":"+G87","v":4344.7058823529405},350.37950664136616,372.7441560014534]
[null,"OTROS COSTOS",null,null,{"$f":"+G96","v":965.49019607843127},77.862112586970255,82.832034666989657]
[]
[null,null,null,null,{"$f":"+SUM(E131:E140)","v":687871.00707075931},{"$f":"+SUM(F131:F140)","v":55473.468312158009},{"$f":"+SUM(G131:G140)","v":59014.327991657461}]
[null,null,null,null,null,{"$f":"+F142*E126","v":687871.00707075931},{"$f":"+G142*E127","v":687871.00707075931}]

{"sheet":"Lactancia","index":4,"n_rows":138,"n_cols":16,"rows_kept":138,"cut":false,"hidden":false,"merged":[[107,1,107,3],[108,1,108,3],[109,1,109,3],[110,1,110,3],[28,9,28,12],[29,9,29,12],[100,1,101,3],[100,4,101,4],[100,5,101,5],[100,6,101,6],[102,1,102,3],[103,1,103,3],[104,1,104,3],[105,1,105,3],[106,1,106,3],[82,1,82,4],[51,1,51,4],[55,1,55,4],[59,1,59,4],[65,1,65,4],[45,1,45,4],[78,1,78,4],[15,1,15,4],[15,9,15,12],[16,1,16,4],[16,9,16,12],[17,1,17,4],[18,9,18,12],[22,1,22,5],[27,1,27,2],[22,9,22,10],[23,9,23,12],[24,9,24,12],[25,9,25,12],[33,1,33,5],[27,9,27,12],[20,9,20,12],[19,9,19,12],[8,1,9,4],[8,5,9,5],[10,1,11,4],[10,5,11,5],[18,1,18,4],[17,9,17,12],[1,0,2,11],[3,0,4,11],[7,9,7,12],[8,9,8,12],[14,1,14,4],[14,9,14,12],[124,1,125,3],[124,4,125,4],[124,5,125,5],[124,6,125,6],[126,1,126,3],[132,1,132,3],[133,1,133,3],[134,1,134,3],[127,1,127,3],[128,1,128,3],[129,1,129,3],[130,1,130,3],[131,1,131,3]]}
[]
["SIMULADOR COSTOS PRODUCCIÓN  "]
[]
["LACTANCIA"]
[]
[]
[]
[]
[null,"Costo total de la lactancia(por hembra)",null,null,null,{"$f":"+F44","v":359478.41922785336}]
[]
[null,{"$f":"\"Costo del lechón al destete (\"&$F$19&\" kilos)\"","v":"Costo del lechón al destete (6 kilos)"},null,null,null,{"$f":"+G137+Gestación!F12","v":115153.03771901659}]
[]
[]
[]
[null,"Datos productivos de la etapa",null,null,null,null,"proy.",null,null,"Instalaciones y equipo"]
[null,"Número de hembras lactantes",null,null,null,{"$f":"+Inicio!L33","v":30},{"$f":"+Inicio!AX33","v":30},null,null,"Valor arrendamiento por cerda",null,null,null,{"$f":"+IF(P16=0,O16,P16)","v":32297},{"$f":"+O17+O18","v":32296.093333333331},{"$f":"+Inicio!M100","v":32297}]
[null,"Número de días en lactancia",null,null,null,{"$f":"+Inicio!L34","v":21},{"$f":"+Inicio!AX34","v":21},null,null,"Valor metro cuadrado (obra civil)",null,null,null,451420,{"$f":"+(N17/(N19*12))","v":3761.8333333333335}]
[null,"Mortalidad predestete",null,null,null,{"$f":"+Inicio!L35","v":8.5000000000000006E-2},{"$f":"+Inicio!AX35","v":8.5000000000000006E-2},null,null,"Valor equipos de la etapa por metro cuadrado",null,null,null,20677,{"$f":"+N18*O21","v":28534.26}]
[null,"Peso del lechón al destete",null,null,null,{"$f":"+Inicio!L36","v":6},{"$f":"+Inicio!AX36","v":6},null,null,"Depreciación instalaciones",null,null,null,10]
[null,null,null,null,null,null,null,null,null,"Depreciación equipo",null,null,null,5,null,{"$f":"+Inicio!M102","v":35000}]
[null,null,null,null,null,null,null,null,null,"Gastos mensuales en reparaciones ",null,null,null,35000,{"$f":"2.3*0.6","v":1.38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(P20=0,N21,P20)","v":35000}]
[null,"Mano de obra",null,null,null,null,null,null,null,"Alimento"]
[null,"Cerdos por persona",null,null,null,{"$f":"+'Mano Obra'!F15:G15","v":30},{"$f":"+'Mano Obra'!F33","v":30},null,null,"Consumo diario (kg)",null,null,null,{"$f":"+Inicio!K81","v":6.5},{"$f":"+N24","v":6.5}]
[null,"Salarios de la etapa",null,null,null,{"$f":"+'Mano Obra'!O15","v":3266707.9669080004},{"$f":"+'Mano Obra'!O33","v":3266707.9669080004},null,null,"Duración consumo alimento (días)",null,null,null,{"$f":"+F17","v":21},{"$f":"+F17","v":21}]
[null,"Unidades de mano de obra directa",null,null,null,{"$f":"+'Mano Obra'!J15","v":1},{"$f":"+'Mano Obra'!J33","v":1},null,null,"Valor alimento hembra por kilogramo ($)",null,null,null,{"$f":"+Inicio!P81","v":1400},{"$f":"+N26","v":1400}]
[]
[null,"Otros costos",null,null,null,null,null,null,null,"Vacunas y medicamentos"]
[null,"Servicios públicos",null,null,null,null,null,null,null,"Total vacunas y consumibles",null,null,null,{"$f":"+Inicio!$M$109*L46","v":240000}]
[null,"Energía Eléctrica ",null,null,null,{"$f":"+Servicios!F25","v":600000},null,null,null,"Total medicamentos y consumibles",null,null,null,{"$f":"+Inicio!$M$108*M46","v":240000}]
[null,"Agua",null,null,null,{"$f":"+Servicios!F49","v":111600}]
[null,"Recolección de residuos peligrosos",null,null,null,{"$f":"+Servicios!M49","v":119000.00000000001}]
[null,"Gas",null,null,null,{"$f":"+Servicios!M22","v":300000}]
[null,"Limpieza y desinfección"]
[null,"Elementos (baldes, escobas, etc)",null,null,null,{"$f":"+Limpieza!M25","v":80000}]
[null,"Productos (jabón, desinfectantes, etc.)",null,null,null,{"$f":"+Limpieza!F25","v":40000}]
[null,"Otros costos",null,null,null,{"$f":"+Inicio!$M$118/5","v":200000}]
[]
[]
[]
[]
[]
[null,"Costo total de la etapa",null,null,null,{"$f":"+F44*F16","v":10784352.576835601},{"$f":"+G44*G16","v":10784352.576835601},null,null,null,null,"Vacunas","Medicamentos"]
[null,"Costo hembra de Lactante",null,null,null,{"$f":"+F46+F52+F56+F60+F63+F66+F79+F83+F92","v":359478.41922785336},{"$f":"+G46+G52+G56+G60+G63+G66+G79+G83+G92","v":359478.41922785336},null,null,null,"Reemplazos",0.4,0.2]
[null,null,null,null,null,"Caso inicial","Caso inicial",null,null,null,"Gestantes",0.3,0.1]
[null,"INVENTARIO EQUIPOS E INSTALACIONES ",null,null,null,{"$f":"+F47+F50","v":47107.899999999994},{"$f":"+G47+G50","v":47107.899999999994},null,null,null,"Lactancia",0.1,0.3]
[null,"Instalaciones y equipo",null,null,null,{"$f":"+F49*F17","v":22607.899999999998},{"$f":"+G49*G17","v":22607.899999999998},null,null,null,"Precebo",0.2,0.4]
[null,"Valor de arrendamiento mensual por cerda",null,null,null,{"$f":"+N16","v":32297},{"$f":"+F48","v":32297},null,null,null,null,{"$f":"+SUM(L44:L47)","v":1},{"$f":"+SUM(M44:M47)","v":1}]
[null,"Valor a amortizar diario por hembra",null,null,null,{"$f":"+F48/30","v":1076.5666666666666},{"$f":"+G48/30","v":1076.5666666666666}]
[null,"Reparaciones",null,null,null,{"$f":"+F51*F17","v":24500},{"$f":"+G51*G17","v":24500}]
[null,"Gastos diarios reparaciones por hembra",null,null,null,{"$f":"+(O22/F16)","v":1166.6666666666667},{"$f":"+(O22/G16)","v":1166.6666666666667}]
[null,"VACUNAS",null,null,null,{"$f":"+F55*F17","v":5600},{"$f":"+G55*G17","v":5600}]
[null,"Valor de vacunas de la etapa",null,null,null,{"$f":"+N29","v":240000},{"$f":"+F53","v":240000}]
[null,"Valor vacunas por cerda",null,null,null,{"$f":"+F53/F16","v":8000},{"$f":"+G53/G16","v":8000}]
[null,"Valor vacunas por cerda/día",null,null,null,{"$f":"+F54/30","v":266.66666666666669},{"$f":"+G54/30","v":266.66666666666669}]
[null,"MEDICAMENTOS",null,null,null,{"$f":"+F59*F17","v":5600},{"$f":"+G59*G17","v":5600}]
[null,"Valor de medicamentos de la etapa",null,null,null,{"$f":"+N30","v":240000},{"$f":"+F57","v":240000}]
[null,"Valor medicamentos por cerda",null,null,null,{"$f":"+F57/F16","v":8000},{"$f":"+G57/G16","v":8000}]
[null,"Valor medicamentos por cerda/día",null,null,null,{"$f":"+F58/30","v":266.66666666666669},{"$f":"+G58/30","v":266.66666666666669}]
[null,"ALIMENTACIÓN",null,null,null,{"$f":"+F62","v":191100},{"$f":"+G62","v":191100}]
[null,"Consumo total alimento por hembra (kg)",null,null,null,{"$f":"+N24*N25","v":136.5},{"$f":"+O24*O25","v":136.5}]
[null,"Valor alimento total por hembra",null,null,null,{"$f":"+F61*N26","v":191100},{"$f":"+G61*O26","v":191100}]
[null,"SALARIO",null,null,null,{"$f":"+F65*F17","v":76223.185894520007},{"$f":"+G65*G17","v":76223.185894520007}]
[null,"Salario por hembra",null,null,null,{"$f":"+F25/F16","v":108890.26556360001},{"$f":"+G25/G16","v":108890.26556360001}]
[null,"Salario diario por hembra",null,null,null,{"$f":"+F64/30","v":3629.675518786667},{"$f":"+G64/30","v":3629.675518786667}]
[null,"SERVICIOS PÚBLICOS",null,null,null,{"$f":"+F67+F71+F75","v":23604},{"$f":"+G67+G71+G75","v":23604}]
[null,"Energía Eléctrica",null,null,null,{"$f":"+F70*F17","v":14000},{"$f":"+G70*G17","v":14000}]
[null,"Energía eléctrica",null,null,null,{"$f":"+F30","v":600000},{"$f":"+F68","v":600000}]
[null,"Energía eléctrica por hembra",null,null,null,{"$f":"+F68/F16","v":20000},{"$f":"+G68/G16","v":20000}]
[null,"Energía eléctrica diario por hembra",null,null,null,{"$f":"+F69/30","v":666.66666666666663},{"$f":"+G69/30","v":666.66666666666663}]
[null,"Acueducto",null,null,null,{"$f":"+F74*F17","v":2604},{"$f":"+G74*G17","v":2604}]
[null,"Acueducto",null,null,null,{"$f":"+F31","v":111600},{"$f":"+F72","v":111600}]
[null,"Acueducto por hembra",null,null,null,{"$f":"+F72/F16","v":3720},{"$f":"+G72/G16","v":3720}]
[null,"Acueducto diario por hembra",null,null,null,{"$f":"+F73/30","v":124},{"$f":"+G73/30","v":124}]
[null,"Gas ",null,null,null,{"$f":"+F78*F17","v":7000},{"$f":"+G78*G17","v":7000}]
[null,"Gas",null,null,null,{"$f":"+F33","v":300000},{"$f":"+F76","v":300000}]
[null,"Gas por hembra",null,null,null,{"$f":"+F76/F16","v":10000},{"$f":"+G76/G16","v":10000}]
[null,"Gas diario por hembra",null,null,null,{"$f":"+F77/30","v":333.33333333333331},{"$f":"+G77/30","v":333.33333333333331}]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,null,{"$f":"+F82*F17","v":2776.666666666667},{"$f":"+G82*G17","v":2776.666666666667}]
[null,"Recolección residuos peligrosos",null,null,null,{"$f":"+Servicios!M49","v":119000.00000000001},{"$f":"+F80","v":119000.00000000001}]
[null,"Recolección residuos peligrosos por hembra",null,null,null,{"$f":"+F80/F16","v":3966.666666666667},{"$f":"+G80/G16","v":3966.666666666667}]
[null,"Recolección residuos peligrosos diario por hembra",null,null,null,{"$f":"+F81/30","v":132.22222222222223},{"$f":"+G81/30","v":132.22222222222223}]
[null,"LIMPIEZA Y DESINFECCIÓN",null,null,null,{"$f":"+F84+F88","v":2800},{"$f":"+G84+G88","v":2800}]
[null,"Productos ",null,null,null,{"$f":"+F87*F17","v":933.33333333333326},{"$f":"+G87*G17","v":933.33333333333326}]
[null,"Productos",null,null,null,{"$f":"+F36","v":40000},{"$f":"+F85","v":40000}]
[null,"Productos por hembra",null,null,null,{"$f":"+F85/F16","v":1333.3333333333333},{"$f":"+G85/G16","v":1333.3333333333333}]
[null,"Productos diario por hembra",null,null,null,{"$f":"+F86/30","v":44.444444444444443},{"$f":"+G86/30","v":44.444444444444443}]
[null,"Elementos usados",null,null,null,{"$f":"+F91*F17","v":1866.6666666666665},{"$f":"+G91*G17","v":1866.6666666666665}]
[null,"Elementos usados",null,null,null,{"$f":"+F35","v":80000},{"$f":"+F89","v":80000}]
[null,"Elementos usados por hembra",null,null,null,{"$f":"+F89/F16","v":2666.6666666666665},{"$f":"+G89/G16","v":2666.6666666666665}]
[null,"Elementos usados diario por hembra",null,null,null,{"$f":"+F90/30","v":88.888888888888886},{"$f":"+G90/30","v":88.888888888888886}]
[null,"OTROS COSTOS",null,null,null,{"$f":"+F95*F17","v":4666.666666666667},{"$f":"+G95*G17","v":4666.666666666667}]
[null,"Otros costos",null,null,null,{"$f":"+F37","v":200000},{"$f":"+F93","v":200000}]
[null,"Otros costos por hembra",null,null,null,{"$f":"+F93/F16","v":6666.666666666667},{"$f":"+G93/G16","v":6666.666666666667}]
[null,"Otros costos diario por hembra",null,null,null,{"$f":"+F94/30","v":222.22222222222223},{"$f":"+G94/30","v":222.22222222222223}]
[]
[]
[null,"Total Nacidos Vivos",null,null,{"$f":"+Gestación!E104","v":11.655999999999999}]
[null,"Destetados",null,null,{"$f":"+Inicio!N148","v":10.665239999999999}]
[]
[null,"COSTOS",null,null,null,"Nacidos vivos","Destetados"]
[]
[null,{"$f":"+B46","v":"INVENTARIO EQUIPOS E INSTALACIONES "},null,null,{"$f":"+F46","v":47107.899999999994},{"$f":"+E103/$E$98","v":4041.5150995195609},{"$f":"+E103/$E$99","v":4416.9563929175529}]
[null,{"$f":"+B52","v":"VACUNAS"},null,null,{"$f":"+F52","v":5600},{"$f":"+E104/$E$98","v":480.43925875085796},{"$f":"+E104/$E$99","v":525.07022814301422}]
[null,{"$f":"+B56","v":"MEDICAMENTOS"},null,null,{"$f":"+F56","v":5600},480.43925875085796,525.07022814301422]
[null,{"$f":"+B60","v":"ALIMENTACIÓN"},null,null,{"$f":"+F60","v":191100},16394.989704873027,17918.021535380358]
[null,{"$f":"+B63","v":"SALARIO"},null,null,{"$f":"+F63","v":76223.185894520007},6539.3948090700078,7146.8795727541074]
[null,{"$f":"+B66","v":"SERVICIOS PÚBLICOS"},null,null,{"$f":"+F66","v":23604},2025.0514756348664,2213.1710116228046]
[null,{"$f":"+B79","v":"RECOLECCIÓN RESIDUOS PELIGROSOS"},null,null,{"$f":"+F79","v":2776.666666666667},238.21779913063378,260.34732145424454]
[null,{"$f":"+B83","v":"LIMPIEZA Y DESINFECCIÓN"},null,null,{"$f":"+F83","v":2800},240.21962937542898,262.53511407150711]
[null,{"$f":"+B92","v":"OTROS COSTOS"},null,null,{"$f":"+F92","v":4666.666666666667},400.36604895904833,437.55852345251185]
[]
[null,null,null,null,{"$f":"+SUM(E103:E111)","v":359478.41922785336},{"$f":"+SUM(F103:F111)","v":30840.633084064288},{"$f":"+SUM(G103:G111)","v":33705.60992793912}]
[null,null,null,null,null,{"$f":"+F113*E98","v":359478.4192278533},{"$f":"+G113*E99","v":359478.41922785336}]
[]
[]
[]
[]
[]
[]
[]
[null,"Total Nacidos Vivos",null,null,{"$f":"+Inicio!BO36","v":11.655999999999999}]
[null,"Destetados",null,null,{"$f":"+Inicio!AZ148","v":10.665239999999999}]
[]
[null,"COSTOS",null,null,null,"Nacidos",{"$f":"+B123","v":"Destetados"}]
[]
[null,{"$f":"+B103","v":"INVENTARIO EQUIPOS E INSTALACIONES "},null,null,{"$f":"+G46","v":47107.899999999994},{"$f":"+E127/$E$122","v":4041.5150995195609},{"$f":"+E127/$E$123","v":4416.9563929175529}]
[null,{"$f":"+B104","v":"VACUNAS"},null,null,{"$f":"+G52","v":5600},{"$f":"+E128/$E$122","v":480.43925875085796},{"$f":"+E128/$E$123","v":525.07022814301422}]
[null,"MEDICAMENTOS",null,null,{"$f":"+G56","v":5600},{"$f":"+E129/$E$122","v":480.43925875085796},525.07022814301422]
[null,"ALIMENTACIÓN",null,null,{"$f":"+G60","v":191100},{"$f":"+E130/$E$122","v":16394.989704873027},17918.021535380358]
[null,"SALARIO",null,null,{"$f":"+G63","v":76223.185894520007},6539.3948090700078,7146.8795727541074]
[null,"SERVICIOS PÚBLICOS",null,null,{"$f":"+G66","v":23604},2025.0514756348664,2213.1710116228046]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,{"$f":"+G79","v":2776.666666666667},238.21779913063378,{"$f":"+E133/$E$123","v":260.34732145424454}]
[null,"LIMPIEZA Y DESINFECCIÓN",null,null,{"$f":"+G83","v":2800},240.21962937542898,262.53511407150711]
[null,"OTROS COSTOS",null,null,{"$f":"+G92","v":4666.666666666667},400.36604895904833,437.55852345251185]
[]
[null,null,null,null,{"$f":"+SUM(E127:E135)","v":359478.41922785336},{"$f":"+SUM(F127:F135)","v":30840.633084064288},{"$f":"+SUM(G127:G135)","v":33705.60992793912}]
[null,null,null,null,null,{"$f":"+F137*E122","v":359478.4192278533},{"$f":"+G137*E123","v":359478.41922785336}]

{"sheet":"Precebo","index":5,"n_rows":135,"n_cols":17,"rows_kept":135,"cut":false,"hidden":false,"merged":[[99,5,100,5],[101,1,101,3],[102,1,102,3],[103,1,103,3],[104,1,104,3],[63,1,63,4],[76,1,76,4],[80,1,80,4],[109,1,109,3],[108,1,108,3],[99,1,100,3],[99,4,100,4],[105,1,105,3],[106,1,106,3],[107,1,107,3],[43,1,43,4],[40,12,40,14],[49,1,49,4],[53,1,53,4],[57,1,57,4],[32,1,32,5],[32,9,32,12],[26,1,26,2],[22,9,22,12],[23,9,23,12],[24,9,24,12],[30,9,30,12],[31,9,31,12],[21,1,21,5],[21,9,21,10],[18,1,18,4],[19,9,19,12],[19,1,19,4],[17,1,17,4],[18,9,18,12],[1,0,2,11],[3,0,4,11],[8,1,8,4],[9,1,9,4],[10,1,10,4],[13,1,13,4],[13,9,13,12],[14,1,14,4],[14,9,14,12],[15,1,15,4],[15,9,15,12],[16,1,16,4],[17,9,17,12],[16,9,16,12],[121,1,122,3],[121,4,122,4],[121,5,122,5],[123,1,123,3],[124,1,124,3],[130,1,130,3],[131,1,131,3],[125,1,125,3],[126,1,126,3],[127,1,127,3],[128,1,128,3],[129,1,129,3]]}
[]
["SIMULADOR COSTOS PRODUCCIÓN  "]
[]
["PRECEBOS"]
[]
[]
[]
[]
[null,{"$f":"+\"Costo lechón precebo (\"&$F$17&\" kilos)\"","v":"Costo lechón precebo (28 kilos)"},null,null,null,{"$f":"+F134+Lactancia!F11","v":201079.62964585316}]
[null,"Costo por mortalidad en la etapa ",null,null,null,{"$f":"+(F112-E112)*E98","v":994648.33925415669}]
[null,"Costo de un punto de conversión alimenticia (0,01)",null,null,null,{"$f":"+F58/F12","v":440}]
[null,null,null,null,null,{"$f":"+F20/0.01","v":160.80909090909091}]
[]
[null,"Datos productivos de la etapa",null,null,null,null,null,null,null,"Instalaciones y equipo"]
[null,"Número de cerdos precebos",null,null,null,{"$f":"+Inicio!L44","v":747},{"$f":"+Inicio!AX44","v":747},null,null,"Valor arrendamiento por lechón",null,null,null,{"$f":"+IF(P15=0,O15,P15)","v":1438.36},{"$f":"+O16+O17","v":865.95666666666671},{"$f":"+(Inicio!M101/100)*F17","v":1438.36}]
[null,"Duración de la etapa (días)",null,null,null,{"$f":"+Inicio!L45","v":49},{"$f":"+Inicio!AX45","v":49},null,null,"Valor metro cuadrado (obra civil)",null,null,null,482672,{"$f":"+(N16/(N18*12))*O19","v":764.23066666666671}]
[null,"Peso al finalizar la etapa",null,null,null,{"$f":"+Inicio!L47","v":28},{"$f":"+Inicio!AX47","v":28},null,null,"Valor equipos de la etapa por metro cuadrado",null,null,null,2677,{"$f":"+N17*O19/N19","v":101.726}]
[null,"Peso al iniciar la etapa",null,null,null,{"$f":"+Inicio!L36","v":6},{"$f":"+Inicio!AX36","v":6},null,null,"Depreciación instalaciones",null,null,null,10,null,null,231174.91608649294]
[null,"Tasa mortalidad etapa",null,null,null,{"$f":"+Inicio!L46","v":1.6E-2},{"$f":"+Inicio!AX46","v":1.6E-2},null,null,"Depreciación equipo",null,null,null,5,0.19]
[null,"Coeficiente de conversión alimenticia",null,null,null,{"$f":"+N26","v":1.608090909090909},{"$f":"+O26","v":1.608090909090909},null,null,"Gastos mensuales en reparaciones ",null,null,null,35000,null,{"$f":"+Inicio!M102","v":35000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(P20=0,N20,P20)","v":35000}]
[null,"Mano de obra",null,null,null,null,null,null,null,"Alimento"]
[null,"Cerdos por persona",null,null,null,{"$f":"+'Mano Obra'!F16:G16","v":747},{"$f":"+'Mano Obra'!F34","v":747},null,null,"Consumo diario (kg)",null,null,null,{"$f":"+Inicio!K82","v":0.72199999999999998},{"$f":"+O27/O24","v":0.72199999999999998}]
[null,"Salarios de la etapa",null,null,null,{"$f":"+'Mano Obra'!O16","v":2271458.5614479999},{"$f":"+'Mano Obra'!O34","v":2271458.5614479999},null,null,"Duración consumo alimento (días)",null,null,null,{"$f":"+F16","v":49},{"$f":"+G16","v":49}]
[null,"Unidades de mano de obra directa",null,null,null,{"$f":"+'Mano Obra'!J16","v":1},{"$f":"+'Mano Obra'!J34","v":1},null,null,"Valor alimento por kilogramo ($)",null,null,null,{"$f":"+Inicio!P82","v":2000},{"$f":"+N25","v":2000}]
[null,null,null,null,null,null,null,null,null,"índice de conversión",null,null,null,{"$f":"+N27/N28","v":1.608090909090909},{"$f":"+Inicio!AX48","v":1.608090909090909}]
[null,"Otros costos",null,null,null,null,null,null,null,"total kilos consumidos",null,null,null,{"$f":"+N23*N24","v":35.378},{"$f":"+O28*O26","v":35.378}]
[null,"Servicios públicos",null,null,null,null,null,null,null,"peso ganado",null,null,null,{"$f":"+F17-F18","v":22},{"$f":"+G17-G18","v":22}]
[null,"Energía Eléctrica ",null,null,null,{"$f":"+Servicios!F26","v":648000}]
[null,"Agua",null,null,null,{"$f":"+Servicios!F50","v":379440}]
[null,"Recolección de residuos peligrosos",null,null,null,{"$f":"+Servicios!M50","v":91000},null,null,null,"Vacunas y medicamentos"]
[null,"Gas",null,null,null,{"$f":"+Servicios!M23","v":700000},null,null,null,"Total vacunas y consumibles",null,null,null,{"$f":"+Inicio!M109*K46","v":480000}]
[null,"Limpieza y desinfección",null,null,null,null,null,null,null,"Total medicamentos y consumibles",null,null,null,{"$f":"+Inicio!M108*L46","v":320000}]
[null,"Elementos (baldes, escobas, etc)",null,null,null,{"$f":"+Limpieza!M26","v":80000}]
[null,"Productos (jabón, desinfectantes, etc.)",null,null,null,{"$f":"+Limpieza!F26","v":40000}]
[null,"Otros costos",null,null,null,{"$f":"+Inicio!$M$118/5","v":200000}]
[]
[]
[]
[]
[null,"Costo total de la etapa",null,null,null,{"$f":"+F42*F15","v":63176342.686365053},{"$f":"+G42*G15","v":63176342.686365053}]
[null,"Costo de lechón precebo (sin mortalidad)",null,null,null,{"$f":"+F44+F50+F54+F58+F61+F64+F77+F81+F90","v":84573.417250823361},{"$f":"+G44+G50+G54+G58+G61+G64+G77+G81+G90","v":84573.417250823361},null,null,null,"Vacunas","Medicamentos"]
[null,null,null,null,null,"Caso inicial",null,null,null,"Reemplazos",0.4,0.2]
[null,"INVENTARIO EQUIPOS E INSTALACIONES ",null,null,null,{"$f":"+F45+F48","v":2425.8496688978134},{"$f":"+G45+G48","v":2425.8496688978134},null,null,"Gestantes",0.3,0.1]
[null,"Instalaciones y equipo",null,null,null,{"$f":"+F47*F16","v":2349.3213333333333},{"$f":"+G47*G16","v":2349.3213333333333},null,null,"Lactancia",0.1,0.3]
[null,"Valor de arrendamiento mensual por lechón",null,null,null,{"$f":"+N15","v":1438.36},{"$f":"+F46","v":1438.36},null,null,"Precebo",0.2,0.4]
[null,"Valor a amortizar diario por  lechón",null,null,null,{"$f":"+F46/30","v":47.94533333333333},{"$f":"+G46/30","v":47.94533333333333},null,null,null,{"$f":"+SUM(K43:K46)","v":1},{"$f":"+SUM(L43:L46)","v":1}]
[null,"Reparaciones",null,null,null,{"$f":"+F49*F16","v":76.528335564480145},{"$f":"+G49*G16","v":76.528335564480145}]
[null,"Gastos diarios reparaciones por lechón",null,null,null,{"$f":"+O21/30/F15","v":1.5618027666220438},{"$f":"+O21/30/G15","v":1.5618027666220438}]
[null,"VACUNAS",null,null,null,{"$f":"+F53*F16","v":1049.5314591700135},{"$f":"+G53*G16","v":1049.5314591700135}]
[null,"Valor de vacunas de la etapa",null,null,null,{"$f":"+N32","v":480000},{"$f":"+F51","v":480000}]
[null,"Valor vacunas por  lechón",null,null,null,{"$f":"+F51/F15","v":642.57028112449802},{"$f":"+G51/G15","v":642.57028112449802}]
[null,"Valor vacunas por  lechón/día",null,null,null,{"$f":"+F52/30","v":21.4190093708166},{"$f":"+G52/30","v":21.4190093708166}]
[null,"MEDICAMENTOS",null,null,null,{"$f":"+F57*F16","v":699.68763944667558},{"$f":"+G57*G16","v":699.68763944667558}]
[null,"Valor de medicamentos de la etapa",null,null,null,{"$f":"+N33","v":320000},{"$f":"+F55","v":320000}]
[null,"Valor medicamentos por  lechón",null,null,null,{"$f":"+F55/F15","v":428.38018741633198},{"$f":"+G55/G15","v":428.38018741633198}]
[null,"Valor medicamentos por  lechón/día",null,null,null,{"$f":"+F56/30","v":14.279339580544399},{"$f":"+G56/30","v":14.279339580544399}]
[null,"ALIMENTACIÓN",null,null,null,{"$f":"+F60","v":70756},{"$f":"+G60","v":70756}]
[null,"Consumo total alimento por  lechón(kg)",null,null,null,{"$f":"+N23*N24","v":35.378},{"$f":"+O23*O24","v":35.378}]
[null,"Valor alimento total por  lechón",null,null,null,{"$f":"+F59*N25","v":70756},{"$f":"+G59*O25","v":70756}]
[null,"SALARIO",null,null,null,{"$f":"+F63*F16","v":4966.5983717515392},{"$f":"+G63*G16","v":4966.5983717515392}]
[null,"Salario por lechón",null,null,null,{"$f":"+F24/F15","v":3040.7745133172689},{"$f":"+G24/G15","v":3040.7745133172689}]
[null,"Salario diario por lechón",null,null,null,{"$f":"+F62/30","v":101.35915044390896},{"$f":"+G62/30","v":101.35915044390896}]
[null,"SERVICIOS PÚBLICOS",null,null,null,{"$f":"+F65+F69+F73","v":3777.0887996430165},{"$f":"+G65+G69+G73","v":3777.0887996430165}]
[null,"Energía Eléctrica",null,null,null,{"$f":"+F68*F16","v":1416.867469879518},{"$f":"+G68*G16","v":1416.867469879518}]
[null,"Energía eléctrica",null,null,null,{"$f":"+F29","v":648000},{"$f":"+F66","v":648000}]
[null,"Energía eléctrica por lechón",null,null,null,{"$f":"+F66/F15","v":867.46987951807228},{"$f":"+G66/G15","v":867.46987951807228}]
[null,"Energía eléctrica diario por lechón",null,null,null,{"$f":"+F67/30","v":28.91566265060241},{"$f":"+G67/30","v":28.91566265060241}]
[null,"Acueducto",null,null,null,{"$f":"+F72*F16","v":829.65461847389565},{"$f":"+G72*G16","v":829.65461847389565}]
[null,"Acueducto",null,null,null,{"$f":"+F30","v":379440},{"$f":"+F70","v":379440}]
[null,"Acueducto por lechón",null,null,null,{"$f":"+F70/F15","v":507.95180722891564},{"$f":"+G70/G15","v":507.95180722891564}]
[null,"Acueducto diario por lechón",null,null,null,{"$f":"+F71/30","v":16.931726907630523},{"$f":"+G71/30","v":16.931726907630523}]
[null,"Gas ",null,null,null,{"$f":"+F76*F16","v":1530.5667112896028},{"$f":"+G76*G16","v":1530.5667112896028}]
[null,"Gas",null,null,null,{"$f":"+F32","v":700000},{"$f":"+F74","v":700000}]
[null,"Gas por lechón",null,null,null,{"$f":"+F74/F15","v":937.08165997322624},{"$f":"+G74/G15","v":937.08165997322624}]
[null,"Gas diario por lechón",null,null,null,{"$f":"+F75/30","v":31.236055332440873},{"$f":"+G75/30","v":31.236055332440873}]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,null,{"$f":"+F80*F16","v":198.97367246764838},{"$f":"+G80*G16","v":198.97367246764838}]
[null,"Recolección residuos peligrosos",null,null,null,{"$f":"+F31","v":91000},{"$f":"+F78","v":91000}]
[null,"Recolección residuos peligrosos por lechón",null,null,null,{"$f":"+F78/F15","v":121.82061579651941},{"$f":"+G78/G15","v":121.82061579651941}]
[null,"Recolección residuos peligrosos diario por lechón",null,null,null,{"$f":"+F79/30","v":4.0606871932173139},{"$f":"+G79/30","v":4.0606871932173139}]
[null,"LIMPIEZA Y DESINFECCIÓN",null,null,null,{"$f":"+F82+F86","v":262.38286479250337},{"$f":"+G82+G86","v":262.38286479250337}]
[null,"Productos ",null,null,null,{"$f":"+F85*F16","v":87.460954930834447},{"$f":"+G85*G16","v":87.460954930834447}]
[null,"Productos",null,null,null,{"$f":"+F35","v":40000},{"$f":"+F83","v":40000}]
[null,"Productos por lechón",null,null,null,{"$f":"+F83/F15","v":53.547523427041497},{"$f":"+G83/G15","v":53.547523427041497}]
[null,"Productos diario por lechón",null,null,null,{"$f":"+F84/30","v":1.7849174475680498},{"$f":"+G84/30","v":1.7849174475680498}]
[null,"Elementos usados",null,null,null,{"$f":"+F89*F16","v":174.92190986166889},{"$f":"+G89*G16","v":174.92190986166889}]
[null,"Elementos usados",null,null,null,{"$f":"+F34","v":80000},{"$f":"+F87","v":80000}]
[null,"Elementos usados por lechón",null,null,null,{"$f":"+F87/F15","v":107.09504685408299},{"$f":"+G87/G15","v":107.09504685408299}]
[null,"Elementos usados diario por lechón",null,null,null,{"$f":"+F88/30","v":3.5698348951360996},{"$f":"+G88/30","v":3.5698348951360996}]
[null,"OTROS COSTOS",null,null,null,{"$f":"+F93*F16","v":437.30477465417221},{"$f":"+G93*G16","v":437.30477465417221}]
[null,"Otros costos",null,null,null,{"$f":"+F36","v":200000},{"$f":"+F91","v":200000}]
[null,"Otros costos por lechón",null,null,null,{"$f":"+F91/F15","v":267.73761713520747},{"$f":"+G91/G15","v":267.73761713520747}]
[null,"Otros costos diario por lechón",null,null,null,{"$f":"+F92/30","v":8.9245872378402495},{"$f":"+G92/30","v":8.9245872378402495}]
[]
[]
[]
[null,"Lechones al inicio de la etapa",null,null,{"$f":"+F15","v":747}]
[null,"Lechones al final de la etapa",null,null,{"$f":"+F15*(1-F19)","v":735.048}]
[]
[null,"COSTOS",null,null,"Inicio precebos","Fin precebos"]
[]
[null,{"$f":"+B44","v":"INVENTARIO EQUIPOS E INSTALACIONES "},null,null,{"$f":"+F44","v":2425.8496688978134},{"$f":"+E102*(1+$F$19)","v":2464.6632636001787}]
[null,{"$f":"+B50","v":"VACUNAS"},null,null,{"$f":"+F50","v":1049.5314591700135},{"$f":"+E103*(1+$F$19)","v":1066.3239625167337}]
[null,{"$f":"+B54","v":"MEDICAMENTOS"},null,null,{"$f":"+F54","v":699.68763944667558},710.88264167782245]
[null,{"$f":"+B58","v":"ALIMENTACIÓN"},null,null,{"$f":"+F58","v":70756},71888.096000000005]
[null,{"$f":"+B61","v":"SALARIO"},null,null,{"$f":"+F61","v":4966.5983717515392},5046.0639456995641]
[null,{"$f":"+B64","v":"SERVICIOS PÚBLICOS"},null,null,{"$f":"+F64","v":3777.0887996430165},3837.5222204373049]
[null,{"$f":"+B77","v":"RECOLECCIÓN RESIDUOS PELIGROSOS"},null,null,{"$f":"+F77","v":198.97367246764838},202.15725122713076]
[null,{"$f":"+B81","v":"LIMPIEZA Y DESINFECCIÓN"},null,null,{"$f":"+F81","v":262.38286479250337},266.58099062918342]
[null,{"$f":"+B90","v":"OTROS COSTOS"},null,null,{"$f":"+F90","v":437.30477465417221},444.30165104863897]
[]
[null,null,null,null,{"$f":"+SUM(E102:E110)","v":84573.417250823361},{"$f":"+SUM(F102:F110)","v":85926.591926836569}]
[null,null,null,null,null,{"$f":"+F112*E97","v":64187164.169346914}]
[]
[]
[]
[]
[]
[null,"Lechones al inicio de la etapa",null,null,{"$f":"+G15","v":747}]
[null,"Lechones al final de la etapa",null,null,{"$f":"+E119*(1-F19)","v":735.048}]
[]
[null,"COSTOS",null,null,"Inicio precebos","Fin precebos"]
[]
[null,{"$f":"+B102","v":"INVENTARIO EQUIPOS E INSTALACIONES "},null,null,{"$f":"+G44","v":2425.8496688978134},{"$f":"+E124*(1+$G$19)","v":2464.6632636001787}]
[null,{"$f":"+B103","v":"VACUNAS"},null,null,{"$f":"+G50","v":1049.5314591700135},{"$f":"+E125*(1+$G$19)","v":1066.3239625167337}]
[null,"MEDICAMENTOS",null,null,{"$f":"+G54","v":699.68763944667558},710.88264167782245]
[null,"ALIMENTACIÓN",null,null,{"$f":"+G58","v":70756},71888.096000000005]
[null,"SALARIO",null,null,{"$f":"+G61","v":4966.5983717515392},5046.0639456995641]
[null,"SERVICIOS PÚBLICOS",null,null,{"$f":"+G64","v":3777.0887996430165},3837.5222204373049]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,{"$f":"+G77","v":198.97367246764838},202.15725122713076]
[null,"LIMPIEZA Y DESINFECCIÓN",null,null,{"$f":"+G81","v":262.38286479250337},266.58099062918342]
[null,"OTROS COSTOS",null,null,{"$f":"+G90","v":437.30477465417221},444.30165104863897]
[]
[null,null,null,null,{"$f":"+SUM(E124:E132)","v":84573.417250823361},{"$f":"+SUM(F124:F132)","v":85926.591926836569}]
[null,null,null,null,null,{"$f":"+F134*E119","v":64187164.169346914}]

{"sheet":"Engorde","index":6,"n_rows":126,"n_cols":18,"rows_kept":126,"cut":false,"hidden":false,"merged":[[93,4,94,4],[93,5,94,5],[95,1,95,3],[20,1,20,5],[51,1,51,4],[55,1,55,4],[61,1,61,4],[70,1,70,4],[74,1,74,4],[20,9,20,10],[21,9,21,12],[22,9,22,12],[23,9,23,12],[28,9,28,12],[103,1,103,3],[47,1,47,4],[39,12,39,14],[41,1,41,4],[25,1,25,2],[98,1,98,3],[99,1,99,3],[100,1,100,3],[101,1,101,3],[102,1,102,3],[29,9,29,12],[30,9,30,12],[30,1,30,5],[96,1,96,3],[97,1,97,3],[93,1,94,3],[12,1,12,4],[12,9,12,12],[18,1,18,4],[19,9,19,12],[13,1,13,4],[13,9,13,12],[14,1,14,4],[14,9,14,12],[16,1,16,4],[17,9,17,12],[15,1,15,4],[16,9,16,12],[17,1,17,4],[18,9,18,12],[15,9,15,12],[1,0,2,11],[3,0,4,11],[8,1,8,4],[9,1,9,4],[10,1,10,4],[112,1,113,3],[112,4,113,4],[112,5,113,5],[114,1,114,3],[115,1,115,3],[121,1,121,3],[122,1,122,3],[116,1,116,3],[117,1,117,3],[118,1,118,3],[119,1,119,3],[120,1,120,3]]}
[]
["SIMULADOR COSTOS PRODUCCIÓN  "]
[]
["ENGORDE"]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(#REF!=TRUE,\"Levante y Engorde\",\"Levante\")","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"+B40","v":"Costo de cerdo engorde (109 kilos)"},null,null,null,{"$f":"+F125+Precebo!F9","v":501008.9808748808}]
[null,"Costo por mortalidad en la etapa",null,null,null,{"$f":"+(F106-E106)*E92","v":3704275.9675552272}]
[null,"Costo de un punto de conversión alimenticia (0,01)",null,null,null,{"$f":"+F56/F12","v":1174.5}]
[null,null,null,null,null,{"$f":"+F19/0.01","v":235.40740740740742}]
[null,"Datos productivos de la etapa",null,null,null,null,null,null,null,"Instalaciones y equipo"]
[null,"Número de cerdos engorde",null,null,null,{"$f":"IF(Inicio!N10=\"Ciclo completo\",Inicio!L52,0)","v":1260},{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Inicio!AX52,0)","v":1260},null,null,"Valor arrendamiento por gordo",null,null,null,{"$f":"+IF(P14=0,O14,P14)","v":5137},{"$f":"+O15+O16","v":4136.8333333333339},{"$f":"+Inicio!M101","v":5137}]
[null,"Duración de la etapa (días)",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Inicio!L53,0)","v":84},{"$f":"IF(Inicio!N10=\"Ciclo completo\",Inicio!AX53,0)","v":84},null,null,"Valor metro cuadrado (obra civil)",null,null,null,451420,{"$f":"+(N15/(N17*12))*O18","v":3761.8333333333335}]
[null,"Peso al iniciar la etapa",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Precebo!F17-Inicio!L49,0)","v":28},{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Inicio!AX47-Inicio!AX49,0)","v":28},null,null,"Valor equipos de la etapa por metro cuadrado",null,null,null,1875,{"$f":"+N16*O18/N18","v":375}]
[null,"Peso al finalizar la etapa",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Inicio!L55,0)","v":109},{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Inicio!AX55,0)","v":109},null,null,"Depreciación instalaciones",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",10,0)","v":10},null,null,null,231174.91608649294]
[null,"Tasa mortalidad etapa",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Inicio!L54,0)","v":0.01},{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Inicio!AX54,0)","v":0.01},null,null,"Depreciación equipo",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",5,0)","v":5},1]
[null,"Coeficiente de conversión alimenticia",null,null,null,{"$f":"+N25","v":2.3540740740740742},{"$f":"+Inicio!AX56","v":2.3540740740740742},null,null,"Gastos mensuales en reparaciones ",null,null,null,35000,null,{"$f":"+Inicio!M101","v":5137}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(P19=0,N19,P19)","v":5137}]
[null,"Mano de obra",null,null,null,null,null,null,null,"Alimento"]
[null,"Cerdos por persona",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",'Mano Obra'!F17:G17,0)","v":1260},{"$f":"+IF(Inicio!#REF!=\"Ciclo completo\",'Mano Obra'!F35,0)","v":{"$error":"#REF!"}},null,null,"Consumo diario (kg)",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Inicio!K83,0)","v":2.27},{"$f":"+O26/O23","v":2.27}]
[null,"Salarios de la etapa",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",'Mano Obra'!O17,0)","v":2105432.161448},{"$f":"+IF(Inicio!N10=\"Ciclo completo\",'Mano Obra'!O35,0)","v":2105432.161448},null,null,"Duración consumo alimento (días)",null,null,null,{"$f":"+F15","v":84},{"$f":"+G15","v":84}]
[null,"Unidades de mano de obra directa",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",'Mano Obra'!J17,0)","v":1},{"$f":"+IF(Inicio!N10=\"Ciclo completo\",'Mano Obra'!J35,0)","v":1},null,null,"Valor alimento por kilogramo ($)",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Inicio!P83,0)","v":1450},{"$f":"+N24","v":1450}]
[null,null,null,null,null,null,null,null,null,"índice de conversión",null,null,null,{"$f":"IF(Inicio!N10=\"Ciclo completo\",N26/N27,0)","v":2.3540740740740742},{"$f":"+G19","v":2.3540740740740742}]
[null,"Otros costos",null,null,null,null,null,null,null,"total kilos consumidos",null,null,null,{"$f":"+N22*N23","v":190.68},{"$f":"+O27*O25","v":190.68}]
[null,"Servicios públicos",null,null,null,null,null,null,null,"peso ganado",null,null,null,{"$f":"+F17-F16","v":81},{"$f":"+G17-G16","v":81}]
[null,"Energía Eléctrica ",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Servicios!F27,0)","v":240000}]
[null,"Agua",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo compleo\",Servicios!F51,0)","v":0},null,null,null,"Vacunas y medicamentos"]
[null,"Recolección de residuos peligrosos",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Servicios!M51,0)","v":70000},null,null,null,"Total vacunas y consumibles",null,null,null,{"$f":"+Inicio!M109*K45","v":0}]
[null,"Limpieza y desinfección",null,null,null,null,null,null,null,"Total medicamentos y consumibles",null,null,null,{"$f":"+Inicio!M108*L45","v":0}]
[null,"Elementos (baldes, escobas, etc)",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Limpieza!M27,0)","v":80000}]
[null,"Productos (jabón, desinfectantes, etc.)",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Limpieza!F27,0)","v":40000}]
[null,"Otros costos",null,null,null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Inicio!$M$118/5,0)","v":200000},null,null,null,{"$f":"+F17-F16","v":81},"peso ganado"]
[null,null,null,null,null,null,null,null,null,{"$f":"+J34/F15","v":0.9642857142857143}]
[null,null,null,null,null,null,null,null,null,{"$f":"+G17-G16","v":81}]
[null,null,null,null,null,null,null,null,null,{"$f":"+J36/J35","v":84},"Días"]
[]
[null,"Costo total de la etapa",null,null,null,{"$f":"+F40*F14","v":374169289.65205443},{"$f":"+G40*G14","v":374169289.65205443}]
[null,{"$f":"+\"Costo de cerdo engorde (\"&$F$17&\" kilos)\"","v":"Costo de cerdo engorde (109 kilos)"},null,null,"Sin mortalidad",{"$f":"+F42+F48+F52+F56+F59+F62+F71+F75+F84","v":296959.75369210669},{"$f":"+G42+G48+G52+G56+G59+G62+G71+G75+G84","v":296959.75369210669},null,null,null,"Vacunas","Medicamentos"]
[null,null,null,null,null,"Caso inicial",null,null,null,"Reemplazos",0.4,0.2]
[null,"INVENTARIO EQUIPOS E INSTALACIONES ",null,null,null,{"$f":"+F43+F46","v":14395.015555555554},{"$f":"+G43+G46","v":14395.015555555554},null,null,"Gestantes",0.3,0.1]
[null,"Instalaciones y equipo",null,null,null,{"$f":"+F45*F15","v":14383.599999999999},{"$f":"+G45*G15","v":14383.599999999999},null,null,"Lactancia",0.1,0.3]
[null,"Valor de arrendamiento mensual por cerdo",null,null,null,{"$f":"+N14","v":5137},{"$f":"+F44","v":5137},null,null,"Precebo",0.2,0.4]
[null,"Valor a amortizar diario por cerdo",null,null,null,{"$f":"+F44/30","v":171.23333333333332},{"$f":"+G44/30","v":171.23333333333332},null,null,"Engorde",0,0]
[null,"Reparaciones",null,null,null,{"$f":"+F47*F15","v":11.415555555555555},{"$f":"+G47*G15","v":11.415555555555555},null,null,null,{"$f":"+SUM(K41:K44)","v":1},{"$f":"+SUM(L41:L44)","v":1}]
[null,"Gastos diarios reparaciones por cerdo",null,null,null,{"$f":"+O20/30/F14","v":0.13589947089947088},{"$f":"+O20/30/G14","v":0.13589947089947088}]
[null,"VACUNAS",null,null,null,{"$f":"+F51*F15","v":0},{"$f":"+G51*G15","v":0}]
[null,"Valor de vacunas de la etapa",null,null,null,{"$f":"+N30","v":0},{"$f":"+O30","v":0}]
[null,"Valor vacunas por cerdo",null,null,null,{"$f":"+F49/F14","v":0},{"$f":"+G49/G14","v":0}]
[null,"Valor vacunas por cerdo/día",null,null,null,{"$f":"+F50/30","v":0},{"$f":"+G50/30","v":0}]
[null,"MEDICAMENTOS",null,null,null,{"$f":"+F55*F15","v":0},{"$f":"+G55*G15","v":0}]
[null,"Valor de medicamentos de la etapa",null,null,null,{"$f":"+N31","v":0},{"$f":"+O31","v":0}]
[null,"Valor medicamentos por cerdo",null,null,null,{"$f":"+F53/F14","v":0},{"$f":"+G53/G14","v":0}]
[null,"Valor medicamentos por cerdo/día",null,null,null,{"$f":"+F54/30","v":0},{"$f":"+G54/30","v":0}]
[null,"ALIMENTACIÓN",null,null,null,{"$f":"+F58","v":276486},{"$f":"+G58","v":276486}]
[null,"Consumo total alimento por cerdo(kg)",null,null,null,{"$f":"+N22*N23","v":190.68},{"$f":"+O22*O23","v":190.68}]
[null,"Valor alimento total por cerdo",null,null,null,{"$f":"+N24*F57","v":276486},{"$f":"+O24*G57","v":276486}]
[null,"SALARIO",null,null,null,{"$f":"+F61*F15","v":4678.738136551111},{"$f":"+G61*G15","v":4678.738136551111}]
[null,"Salario por cerdo",null,null,null,{"$f":"+F23/F14","v":1670.9779059111111},{"$f":"+G23/G14","v":1670.9779059111111}]
[null,"Salario diario por cerdo",null,null,null,{"$f":"+F60/30","v":55.699263530370366},{"$f":"+G60/30","v":55.699263530370366}]
[null,"SERVICIOS PÚBLICOS",null,null,null,{"$f":"+F63+F67","v":533.33333333333337},{"$f":"+G63+G67","v":533.33333333333337}]
[null,"Energía Eléctrica",null,null,null,{"$f":"+F66*F15","v":533.33333333333337},{"$f":"+G66*G15","v":533.33333333333337}]
[null,"Energía eléctrica",null,null,null,{"$f":"+F28","v":240000},{"$f":"+F64","v":240000}]
[null,"Energía eléctrica por cerdo",null,null,null,{"$f":"+F64/F14","v":190.47619047619048},{"$f":"+G64/G14","v":190.47619047619048}]
[null,"Energía eléctrica diario por cerdo",null,null,null,{"$f":"+F65/30","v":6.3492063492063497},{"$f":"+G65/30","v":6.3492063492063497}]
[null,"Acueducto",null,null,null,{"$f":"+F70*F15","v":0},{"$f":"+G70*G15","v":0}]
[null,"Acueducto",null,null,null,{"$f":"+F29","v":0},{"$f":"+F68","v":0}]
[null,"Acueducto por cerdo",null,null,null,{"$f":"+F68/F14","v":0},{"$f":"+G68/G14","v":0}]
[null,"Acueducto diario por cerdo",null,null,null,{"$f":"+F69/30","v":0},{"$f":"+G69/30","v":0}]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,null,{"$f":"+F74*F15","v":155.55555555555554},{"$f":"+G74*G15","v":155.55555555555554}]
[null,"Recolección residuos peligrosos",null,null,null,{"$f":"+F30","v":70000},{"$f":"+F72","v":70000}]
[null,"Recolección residuos peligrosos por cerdo",null,null,null,{"$f":"+F72/F14","v":55.555555555555557},{"$f":"+G72/G14","v":55.555555555555557}]
[null,"Recolección residuos peligrosos diario por cerdo",null,null,null,{"$f":"+F73/30","v":1.8518518518518519},{"$f":"+G73/30","v":1.8518518518518519}]
[null,"LIMPIEZA Y DESINFECCIÓN",null,null,null,{"$f":"+F76+F80","v":266.66666666666663},{"$f":"+G76+G80","v":266.66666666666663}]
[null,"Productos ",null,null,null,{"$f":"+F79*F15","v":88.888888888888886},{"$f":"+G79*G15","v":88.888888888888886}]
[null,"Productos",null,null,null,{"$f":"+F33","v":40000},{"$f":"+F77","v":40000}]
[null,"Productos por cerdo",null,null,null,{"$f":"+F77/F14","v":31.746031746031747},{"$f":"+G77/G14","v":31.746031746031747}]
[null,"Productos diario por cerdo",null,null,null,{"$f":"+F78/30","v":1.0582010582010581},{"$f":"+G78/30","v":1.0582010582010581}]
[null,"Elementos usados",null,null,null,{"$f":"+F83*F15","v":177.77777777777777},{"$f":"+G83*G15","v":177.77777777777777}]
[null,"Elementos usados",null,null,null,{"$f":"+F32","v":80000},{"$f":"+F81","v":80000}]
[null,"Elementos usados por cerdo",null,null,null,{"$f":"+F81/F14","v":63.492063492063494},{"$f":"+G81/G14","v":63.492063492063494}]
[null,"Elementos usados diario por cerdo",null,null,null,{"$f":"+F82/30","v":2.1164021164021163},{"$f":"+G82/30","v":2.1164021164021163}]
[null,"OTROS COSTOS",null,null,null,{"$f":"+F87*F15","v":444.44444444444446},{"$f":"+G87*G15","v":444.44444444444446}]
[null,"Otros costos",null,null,null,{"$f":"+F34","v":200000},{"$f":"+F85","v":200000}]
[null,"Otros costos por cerdo",null,null,null,{"$f":"+F85/F14","v":158.73015873015873},{"$f":"+G85/G14","v":158.73015873015873}]
[null,"Otros costos diario por cerdo",null,null,null,{"$f":"+F86/30","v":5.2910052910052912},{"$f":"+G86/30","v":5.2910052910052912}]
[]
[]
[null,{"$f":"+Inicio!N10","v":"Ciclo completo"}]
[null,"Cerdos al inicio de la etapa",null,null,{"$f":"+F14","v":1260}]
[null,"Cerdos al final de la etapa",null,null,{"$f":"+E91*(1-F18)","v":1247.4000000000001}]
[]
[null,"COSTOS",null,null,"Inicio precebos","Fin precebos"]
[]
[null,{"$f":"+B42","v":"INVENTARIO EQUIPOS E INSTALACIONES "},null,null,{"$f":"+IF(B90=\"Ciclo completo\",F42,0)","v":14395.015555555554},{"$f":"+E96*(1+$F$18)","v":14538.96571111111}]
[null,{"$f":"+B48","v":"VACUNAS"},null,null,{"$f":"+IF(B90=\"Ciclo completo\",F48,0)","v":0},{"$f":"+E97*(1+$F$18)","v":0}]
[null,{"$f":"+B52","v":"MEDICAMENTOS"},null,null,{"$f":"+IF(B90=\"Ciclo completo\",F52,0)","v":0},0]
[null,{"$f":"+B56","v":"ALIMENTACIÓN"},null,null,{"$f":"IF(B90=\"Ciclo completo\",F56,0)","v":276486},279250.86]
[null,{"$f":"+B59","v":"SALARIO"},null,null,{"$f":"+IF(B90=\"Ciclo completo\",F59,0)","v":4678.738136551111},4725.5255179166224]
[null,{"$f":"+B62","v":"SERVICIOS PÚBLICOS"},null,null,{"$f":"+IF(B90=\"Ciclo completo\",F62,0)","v":533.33333333333337},538.66666666666674]
[null,{"$f":"+B71","v":"RECOLECCIÓN RESIDUOS PELIGROSOS"},null,null,{"$f":"+IF(B90=\"Ciclo completo\",F71,0)","v":155.55555555555554},157.11111111111109]
[null,{"$f":"+B75","v":"LIMPIEZA Y DESINFECCIÓN"},null,null,{"$f":"+IF(B90=\"Ciclo completo\",F75,0)","v":266.66666666666663},269.33333333333331]
[null,{"$f":"+B84","v":"OTROS COSTOS"},null,null,{"$f":"+IF(B90=\"Ciclo completo\",F84,0)","v":444.44444444444446},448.88888888888891]
[]
[null,null,null,null,{"$f":"+SUM(E96:E104)","v":296959.75369210669},{"$f":"+SUM(F96:F104)","v":299929.35122902767}]
[null,null,null,null,null,{"$f":"+F106*E92","v":374131872.72308916}]
[]
[]
[null,"Cerdos al inicio de la etapa",null,null,{"$f":"+G14","v":1260}]
[null,"Cerdos al final de la etapa",null,null,{"$f":"+E110*(1-F18)","v":1247.4000000000001}]
[]
[null,"COSTOS",null,null,"Inicio precebos","Fin precebos"]
[]
[null,{"$f":"+B96","v":"INVENTARIO EQUIPOS E INSTALACIONES "},null,null,{"$f":"+IF(B90=\"Ciclo completo\",G42,0)","v":14395.015555555554},{"$f":"+E115*(1+$G$18)","v":14538.96571111111}]
[null,{"$f":"+B97","v":"VACUNAS"},null,null,{"$f":"+IF(B90=\"Ciclo completo\",G48,0)","v":0},{"$f":"+E116*(1+$G$18)","v":0}]
[null,{"$f":"+B98","v":"MEDICAMENTOS"},null,null,{"$f":"+IF(B90=\"Ciclo completo\",G52,0)","v":0},0]
[null,{"$f":"+B99","v":"ALIMENTACIÓN"},null,null,{"$f":"+IF(B90=\"Ciclo completo\",G56,0)","v":276486},279250.86]
[null,"SALARIO",null,null,{"$f":"+IF(B90=\"Ciclo completo\",G59,0)","v":4678.738136551111},4725.5255179166224]
[null,"SERVICIOS PÚBLICOS",null,null,{"$f":"+IF(B90=\"Ciclo completo\",G62,0)","v":533.33333333333337},538.66666666666674]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,{"$f":"+IF(B90=\"Ciclo completo\",G71,0)","v":155.55555555555554},157.11111111111109]
[null,"LIMPIEZA Y DESINFECCIÓN",null,null,{"$f":"+IF(B90=\"Ciclo completo\",G75,0)","v":266.66666666666663},269.33333333333331]
[null,"OTROS COSTOS",null,null,{"$f":"+IF(B90=\"Ciclo completo\",G84,0)","v":444.44444444444446},448.88888888888891]
[]
[null,null,null,null,{"$f":"+SUM(E115:E123)","v":296959.75369210669},{"$f":"+SUM(F115:F123)","v":299929.35122902767}]
[null,null,null,null,null,{"$f":"+F125*E111","v":374131872.72308916}]

{"sheet":"Reproductores","index":7,"n_rows":175,"n_cols":16,"rows_kept":175,"cut":false,"hidden":true,"merged":[[17,1,17,4],[17,9,17,12],[18,1,18,4],[18,9,18,12],[19,1,19,4],[19,9,19,12],[10,1,11,4],[10,5,11,5],[13,1,13,2],[14,1,14,2],[33,1,33,4],[33,9,33,12],[36,9,36,12],[37,2,38,4],[37,5,38,6],[37,10,38,11],[37,12,38,12],[30,11,30,13],[31,1,31,4],[31,9,31,12],[32,1,32,4],[32,9,32,12],[24,1,24,4],[25,1,25,4],[26,1,26,4],[27,1,27,4],[20,1,20,4],[20,9,20,12],[21,1,21,4],[21,9,21,12],[22,1,22,6],[23,1,23,4],[43,2,43,4],[43,5,43,6],[43,10,43,11],[44,2,44,4],[44,5,44,6],[44,10,44,11],[41,2,41,4],[41,5,41,6],[41,10,41,11],[42,2,42,4],[42,5,42,6],[42,10,42,11],[39,2,39,4],[39,5,39,6],[39,10,39,11],[40,2,40,4],[40,5,40,6],[40,10,40,11],[49,2,49,4],[49,5,49,6],[49,10,49,11],[50,2,50,4],[50,5,50,6],[50,10,50,11],[47,2,47,4],[47,5,47,6],[47,10,47,11],[48,2,48,4],[48,5,48,6],[48,10,48,11],[45,2,45,4],[45,5,45,6],[45,10,45,11],[46,2,46,4],[46,5,46,6],[46,10,46,11],[108,1,108,4],[112,1,112,4],[85,1,85,4],[99,1,99,4],[57,2,57,4],[57,5,57,6],[58,3,58,4],[58,5,58,6],[59,3,59,4],[59,5,59,6],[54,2,54,4],[54,5,54,6],[55,2,55,4],[55,5,55,6],[56,2,56,4],[56,5,56,6],[51,2,51,4],[51,5,51,6],[52,2,52,4],[52,5,52,6],[53,2,53,4],[53,5,53,6],[159,64,159,67],[159,68,159,71],[159,72,159,75],[159,76,159,79],[159,80,159,83],[159,84,159,87],[159,40,159,43],[159,44,159,47],[159,48,159,51],[159,52,159,55],[159,56,159,59],[159,60,159,63],[159,16,159,19],[159,20,159,23],[159,24,159,27],[159,28,159,31],[159,32,159,35],[159,36,159,39],[159,136,159,139],[159,140,159,143],[159,144,159,147],[159,148,159,151],[159,152,159,155],[159,156,159,159],[159,112,159,115],[159,116,159,119],[159,120,159,123],[159,124,159,127],[159,128,159,131],[159,132,159,135],[159,88,159,91],[159,92,159,95],[159,96,159,99],[159,100,159,103],[159,104,159,107],[159,108,159,111],[159,208,159,211],[159,212,159,215],[159,216,159,219],[159,220,159,223],[159,224,159,227],[159,228,159,231],[159,184,159,187],[159,188,159,191],[159,192,159,195],[159,196,159,199],[159,200,159,203],[159,204,159,207],[159,160,159,163],[159,164,159,167],[159,168,159,171],[159,172,159,175],[159,176,159,179],[159,180,159,183],[159,280,159,283],[159,284,159,287],[159,288,159,291],[159,292,159,295],[159,296,159,299],[159,300,159,303],[159,256,159,259],[159,260,159,263],[159,264,159,267],[159,268,159,271],[159,272,159,275],[159,276,159,279],[159,232,159,235],[159,236,159,239],[159,240,159,243],[159,244,159,247],[159,248,159,251],[159,252,159,255],[159,352,159,355],[159,356,159,359],[159,360,159,363],[159,364,159,367],[159,368,159,371],[159,372,159,375],[159,328,159,331],[159,332,159,335],[159,336,159,339],[159,340,159,343],[159,344,159,347],[159,348,159,351],[159,304,159,307],[159,308,159,311],[159,312,159,315],[159,316,159,319],[159,320,159,323],[159,324,159,327],[159,424,159,427],[159,428,159,431],[159,432,159,435],[159,436,159,439],[159,440,159,443],[159,444,159,447],[159,400,159,403],[159,404,159,407],[159,408,159,411],[159,412,159,415],[159,416,159,419],[159,420,159,423],[159,376,159,379],[159,380,159,383],[159,384,159,387],[159,388,159,391],[159,392,159,395],[159,396,159,399],[159,496,159,499],[159,500,159,503],[159,504,159,507],[159,508,159,511],[159,512,159,515],[159,516,159,519],[159,472,159,475],[159,476,159,479],[159,480,159,483],[159,484,159,487],[159,488,159,491],[159,492,159,495],[159,448,159,451],[159,452,159,455],[159,456,159,459],[159,460,159,463],[159,464,159,467],[159,468,159,471],[159,568,159,571],[159,572,159,575],[159,576,159,579],[159,580,159,583],[159,584,159,587],[159,588,159,591],[159,544,159,547],[159,548,159,551],[159,552,159,555],[159,556,159,559],[159,560,159,563],[159,564,159,567],[159,520,159,523],[159,524,159,527],[159,528,159,531],[159,532,159,535],[159,536,159,539],[159,540,159,543],[159,640,159,643],[159,644,159,647],[159,648,159,651],[159,652,159,655],[159,656,159,659],[159,660,159,663],[159,616,159,619],[159,620,159,623],[159,624,159,627],[159,628,159,631],[159,632,159,635],[159,636,159,639],[159,592,159,595],[159,596,159,599],[159,600,159,603],[159,604,159,607],[159,608,159,611],[159,612,159,615],[159,712,159,715],[159,716,159,719],[159,720,159,723],[159,724,159,727],[159,728,159,731],[159,732,159,735],[159,688,159,691],[159,692,159,695],[159,696,159,699],[159,700,159,703],[159,704,159,707],[159,708,159,711],[159,664,159,667],[159,668,159,671],[159,672,159,675],[159,676,159,679],[159,680,159,683],[159,684,159,687],[159,784,159,787],[159,788,159,791],[159,792,159,795],[159,796,159,799],[159,800,159,803],[159,804,159,807],[159,760,159,763],[159,764,159,767],[159,768,159,771],[159,772,159,775],[159,776,159,779],[159,780,159,783],[159,736,159,739],[159,740,159,743],[159,744,159,747],[159,748,159,751],[159,752,159,755],[159,756,159,759],[159,856,159,859],[159,860,159,863],[159,864,159,867],[159,868,159,871],[159,872,159,875],[159,876,159,879],[159,832,159,835],[159,836,159,839],[159,840,159,843],[159,844,159,847],[159,848,159,851],[159,852,159,855],[159,808,159,811],[159,812,159,815],[159,816,159,819],[159,820,159,823],[159,824,159,827],[159,828,159,831],[159,928,159,931],[159,932,159,935],[159,936,159,939],[159,940,159,943],[159,944,159,947],[159,948,159,951],[159,904,159,907],[159,908,159,911],[159,912,159,915],[159,916,159,919],[159,920,159,923],[159,924,159,927],[159,880,159,883],[159,884,159,887],[159,888,159,891],[159,892,159,895],[159,896,159,899],[159,900,159,903],[159,1000,159,1003],[159,1004,159,1007],[159,1008,159,1011],[159,1012,159,1015],[159,1016,159,1019],[159,1020,159,1023],[159,976,159,979],[159,980,159,983],[159,984,159,987],[159,988,159,991],[159,992,159,995],[159,996,159,999],[159,952,159,955],[159,956,159,959],[159,960,159,963],[159,964,159,967],[159,968,159,971],[159,972,159,975],[159,1072,159,1075],[159,1076,159,1079],[159,1080,159,1083],[159,1084,159,1087],[159,1088,159,1091],[159,1092,159,1095],[159,1048,159,1051],[159,1052,159,1055],[159,1056,159,1059],[159,1060,159,1063],[159,1064,159,1067],[159,1068,159,1071],[159,1024,159,1027],[159,1028,159,1031],[159,1032,159,1035],[159,1036,159,1039],[159,1040,159,1043],[159,1044,159,1047],[159,1144,159,1147],[159,1148,159,1151],[159,1152,159,1155],[159,1156,159,1159],[159,1160,159,1163],[159,1164,159,1167],[159,1120,159,1123],[159,1124,159,1127],[159,1128,159,1131],[159,1132,159,1135],[159,1136,159,1139],[159,1140,159,1143],[159,1096,159,1099],[159,1100,159,1103],[159,1104,159,1107],[159,1108,159,1111],[159,1112,159,1115],[159,1116,159,1119],[159,1216,159,1219],[159,1220,159,1223],[159,1224,159,1227],[159,1228,159,1231],[159,1232,159,1235],[159,1236,159,1239],[159,1192,159,1195],[159,1196,159,1199],[159,1200,159,1203],[159,1204,159,1207],[159,1208,159,1211],[159,1212,159,1215],[159,1168,159,1171],[159,1172,159,1175],[159,1176,159,1179],[159,1180,159,1183],[159,1184,159,1187],[159,1188,159,1191],[159,1288,159,1291],[159,1292,159,1295],[159,1296,159,1299],[159,1300,159,1303],[159,1304,159,1307],[159,1308,159,1311],[159,1264,159,1267],[159,1268,159,1271],[159,1272,159,1275],[159,1276,159,1279],[159,1280,159,1283],[159,1284,159,1287],[159,1240,159,1243],[159,1244,159,1247],[159,1248,159,1251],[159,1252,159,1255],[159,1256,159,1259],[159,1260,159,1263],[159,1360,159,1363],[159,1364,159,1367],[159,1368,159,1371],[159,1372,159,1375],[159,1376,159,1379],[159,1380,159,1383],[159,1336,159,1339],[159,1340,159,1343],[159,1344,159,1347],[159,1348,159,1351],[159,1352,159,1355],[159,1356,159,1359],[159,1312,159,1315],[159,1316,159,1319],[159,1320,159,1323],[159,1324,159,1327],[159,1328,159,1331],[159,1332,159,1335],[159,1432,159,1435],[159,1436,159,1439],[159,1440,159,1443],[159,1444,159,1447],[159,1448,159,1451],[159,1452,159,1455],[159,1408,159,1411],[159,1412,159,1415],[159,1416,159,1419],[159,1420,159,1423],[159,1424,159,1427],[159,1428,159,1431],[159,1384,159,1387],[159,1388,159,1391],[159,1392,159,1395],[159,1396,159,1399],[159,1400,159,1403],[159,1404,159,1407],[159,1504,159,1507],[159,1508,159,1511],[159,1512,159,1515],[159,1516,159,1519],[159,1520,159,1523],[159,1524,159,1527],[159,1480,159,1483],[159,1484,159,1487],[159,1488,159,1491],[159,1492,159,1495],[159,1496,159,1499],[159,1500,159,1503],[159,1456,159,1459],[159,1460,159,1463],[159,1464,159,1467],[159,1468,159,1471],[159,1472,159,1475],[159,1476,159,1479],[159,1576,159,1579],[159,1580,159,1583],[159,1584,159,1587],[159,1588,159,1591],[159,1592,159,1595],[159,1596,159,1599],[159,1552,159,1555],[159,1556,159,1559],[159,1560,159,1563],[159,1564,159,1567],[159,1568,159,1571],[159,1572,159,1575],[159,1528,159,1531],[159,1532,159,1535],[159,1536,159,1539],[159,1540,159,1543],[159,1544,159,1547],[159,1548,159,1551],[159,1648,159,1651],[159,1652,159,1655],[159,1656,159,1659],[159,1660,159,1663],[159,1664,159,1667],[159,1668,159,1671],[159,1624,159,1627],[159,1628,159,1631],[159,1632,159,1635],[159,1636,159,1639],[159,1640,159,1643],[159,1644,159,1647],[159,1600,159,1603],[159,1604,159,1607],[159,1608,159,1611],[159,1612,159,1615],[159,1616,159,1619],[159,1620,159,1623],[159,1720,159,1723],[159,1724,159,1727],[159,1728,159,1731],[159,1732,159,1735],[159,1736,159,1739],[159,1740,159,1743],[159,1696,159,1699],[159,1700,159,1703],[159,1704,159,1707],[159,1708,159,1711],[159,1712,159,1715],[159,1716,159,1719],[159,1672,159,1675],[159,1676,159,1679],[159,1680,159,1683],[159,1684,159,1687],[159,1688,159,1691],[159,1692,159,1695],[159,1792,159,1795],[159,1796,159,1799],[159,1800,159,1803],[159,1804,159,1807],[159,1808,159,1811],[159,1812,159,1815],[159,1768,159,1771],[159,1772,159,1775],[159,1776,159,1779],[159,1780,159,1783],[159,1784,159,1787],[159,1788,159,1791],[159,1744,159,1747],[159,1748,159,1751],[159,1752,159,1755],[159,1756,159,1759],[159,1760,159,1763],[159,1764,159,1767],[159,1864,159,1867],[159,1868,159,1871],[159,1872,159,1875],[159,1876,159,1879],[159,1880,159,1883],[159,1884,159,1887],[159,1840,159,1843],[159,1844,159,1847],[159,1848,159,1851],[159,1852,159,1855],[159,1856,159,1859],[159,1860,159,1863],[159,1816,159,1819],[159,1820,159,1823],[159,1824,159,1827],[159,1828,159,1831],[159,1832,159,1835],[159,1836,159,1839],[159,1936,159,1939],[159,1940,159,1943],[159,1944,159,1947],[159,1948,159,1951],[159,1952,159,1955],[159,1956,159,1959],[159,1912,159,1915],[159,1916,159,1919],[159,1920,159,1923],[159,1924,159,1927],[159,1928,159,1931],[159,1932,159,1935],[159,1888,159,1891],[159,1892,159,1895],[159,1896,159,1899],[159,1900,159,1903],[159,1904,159,1907],[159,1908,159,1911],[159,2008,159,2011],[159,2012,159,2015],[159,2016,159,2019],[159,2020,159,2023],[159,2024,159,2027],[159,2028,159,2031],[159,1984,159,1987],[159,1988,159,1991],[159,1992,159,1995],[159,1996,159,1999],[159,2000,159,2003],[159,2004,159,2007],[159,1960,159,1963],[159,1964,159,1967],[159,1968,159,1971],[159,1972,159,1975],[159,1976,159,1979],[159,1980,159,1983],[159,2080,159,2083],[159,2084,159,2087],[159,2088,159,2091],[159,2092,159,2095],[159,2096,159,2099],[159,2100,159,2103],[159,2056,159,2059],[159,2060,159,2063],[159,2064,159,2067],[159,2068,159,2071],[159,2072,159,2075],[159,2076,159,2079],[159,2032,159,2035],[159,2036,159,2039],[159,2040,159,2043],[159,2044,159,2047],[159,2048,159,2051],[159,2052,159,2055],[159,2152,159,2155],[159,2156,159,2159],[159,2160,159,2163],[159,2164,159,2167],[159,2168,159,2171],[159,2172,159,2175],[159,2128,159,2131],[159,2132,159,2135],[159,2136,159,2139],[159,2140,159,2143],[159,2144,159,2147],[159,2148,159,2151],[159,2104,159,2107],[159,2108,159,2111],[159,2112,159,2115],[159,2116,159,2119],[159,2120,159,2123],[159,2124,159,2127],[159,2224,159,2227],[159,2228,159,2231],[159,2232,159,2235],[159,2236,159,2239],[159,2240,159,2243],[159,2244,159,2247],[159,2200,159,2203],[159,2204,159,2207],[159,2208,159,2211],[159,2212,159,2215],[159,2216,159,2219],[159,2220,159,2223],[159,2176,159,2179],[159,2180,159,2183],[159,2184,159,2187],[159,2188,159,2191],[159,2192,159,2195],[159,2196,159,2199],[159,2296,159,2299],[159,2300,159,2303],[159,2304,159,2307],[159,2308,159,2311],[159,2312,159,2315],[159,2316,159,2319],[159,2272,159,2275],[159,2276,159,2279],[159,2280,159,2283],[159,2284,159,2287],[159,2288,159,2291],[159,2292,159,2295],[159,2248,159,2251],[159,2252,159,2255],[159,2256,159,2259],[159,2260,159,2263],[159,2264,159,2267],[159,2268,159,2271],[159,2368,159,2371],[159,2372,159,2375],[159,2376,159,2379],[159,2380,159,2383],[159,2384,159,2387],[159,2388,159,2391],[159,2344,159,2347],[159,2348,159,2351],[159,2352,159,2355],[159,2356,159,2359],[159,2360,159,2363],[159,2364,159,2367],[159,2320,159,2323],[159,2324,159,2327],[159,2328,159,2331],[159,2332,159,2335],[159,2336,159,2339],[159,2340,159,2343],[159,2440,159,2443],[159,2444,159,2447],[159,2448,159,2451],[159,2452,159,2455],[159,2456,159,2459],[159,2460,159,2463],[159,2416,159,2419],[159,2420,159,2423],[159,2424,159,2427],[159,2428,159,2431],[159,2432,159,2435],[159,2436,159,2439],[159,2392,159,2395],[159,2396,159,2399],[159,2400,159,2403],[159,2404,159,2407],[159,2408,159,2411],[159,2412,159,2415],[159,2512,159,2515],[159,2516,159,2519],[159,2520,159,2523],[159,2524,159,2527],[159,2528,159,2531],[159,2532,159,2535],[159,2488,159,2491],[159,2492,159,2495],[159,2496,159,2499],[159,2500,159,2503],[159,2504,159,2507],[159,2508,159,2511],[159,2464,159,2467],[159,2468,159,2471],[159,2472,159,2475],[159,2476,159,2479],[159,2480,159,2483],[159,2484,159,2487],[159,2584,159,2587],[159,2588,159,2591],[159,2592,159,2595],[159,2596,159,2599],[159,2600,159,2603],[159,2604,159,2607],[159,2560,159,2563],[159,2564,159,2567],[159,2568,159,2571],[159,2572,159,2575],[159,2576,159,2579],[159,2580,159,2583],[159,2536,159,2539],[159,2540,159,2543],[159,2544,159,2547],[159,2548,159,2551],[159,2552,159,2555],[159,2556,159,2559],[159,2656,159,2659],[159,2660,159,2663],[159,2664,159,2667],[159,2668,159,2671],[159,2672,159,2675],[159,2676,159,2679],[159,2632,159,2635],[159,2636,159,2639],[159,2640,159,2643],[159,2644,159,2647],[159,2648,159,2651],[159,2652,159,2655],[159,2608,159,2611],[159,2612,159,2615],[159,2616,159,2619],[159,2620,159,2623],[159,2624,159,2627],[159,2628,159,2631],[159,2728,159,2731],[159,2732,159,2735],[159,2736,159,2739],[159,2740,159,2743],[159,2744,159,2747],[159,2748,159,2751],[159,2704,159,2707],[159,2708,159,2711],[159,2712,159,2715],[159,2716,159,2719],[159,2720,159,2723],[159,2724,159,2727],[159,2680,159,2683],[159,2684,159,2687],[159,2688,159,2691],[159,2692,159,2695],[159,2696,159,2699],[159,2700,159,2703],[159,2800,159,2803],[159,2804,159,2807],[159,2808,159,2811],[159,2812,159,2815],[159,2816,159,2819],[159,2820,159,2823],[159,2776,159,2779],[159,2780,159,2783],[159,2784,159,2787],[159,2788,159,2791],[159,2792,159,2795],[159,2796,159,2799],[159,2752,159,2755],[159,2756,159,2759],[159,2760,159,2763],[159,2764,159,2767],[159,2768,159,2771],[159,2772,159,2775],[159,2872,159,2875],[159,2876,159,2879],[159,2880,159,2883],[159,2884,159,2887],[159,2888,159,2891],[159,2892,159,2895],[159,2848,159,2851],[159,2852,159,2855],[159,2856,159,2859],[159,2860,159,2863],[159,2864,159,2867],[159,2868,159,2871],[159,2824,159,2827],[159,2828,159,2831],[159,2832,159,2835],[159,2836,159,2839],[159,2840,159,2843],[159,2844,159,2847],[159,2944,159,2947],[159,2948,159,2951],[159,2952,159,2955],[159,2956,159,2959],[159,2960,159,2963],[159,2964,159,2967],[159,2920,159,2923],[159,2924,159,2927],[159,2928,159,2931],[159,2932,159,2935],[159,2936,159,2939],[159,2940,159,2943],[159,2896,159,2899],[159,2900,159,2903],[159,2904,159,2907],[159,2908,159,2911],[159,2912,159,2915],[159,2916,159,2919],[159,3016,159,3019],[159,3020,159,3023],[159,3024,159,3027],[159,3028,159,3031],[159,3032,159,3035],[159,3036,159,3039],[159,2992,159,2995],[159,2996,159,2999],[159,3000,159,3003],[159,3004,159,3007],[159,3008,159,3011],[159,3012,159,3015],[159,2968,159,2971],[159,2972,159,2975],[159,2976,159,2979],[159,2980,159,2983],[159,2984,159,2987],[159,2988,159,2991],[159,3088,159,3091],[159,3092,159,3095],[159,3096,159,3099],[159,3100,159,3103],[159,3104,159,3107],[159,3108,159,3111],[159,3064,159,3067],[159,3068,159,3071],[159,3072,159,3075],[159,3076,159,3079],[159,3080,159,3083],[159,3084,159,3087],[159,3040,159,3043],[159,3044,159,3047],[159,3048,159,3051],[159,3052,159,3055],[159,3056,159,3059],[159,3060,159,3063],[159,3160,159,3163],[159,3164,159,3167],[159,3168,159,3171],[159,3172,159,3175],[159,3176,159,3179],[159,3180,159,3183],[159,3136,159,3139],[159,3140,159,3143],[159,3144,159,3147],[159,3148,159,3151],[159,3152,159,3155],[159,3156,159,3159],[159,3112,159,3115],[159,3116,159,3119],[159,3120,159,3123],[159,3124,159,3127],[159,3128,159,3131],[159,3132,159,3135],[159,3232,159,3235],[159,3236,159,3239],[159,3240,159,3243],[159,3244,159,3247],[159,3248,159,3251],[159,3252,159,3255],[159,3208,159,3211],[159,3212,159,3215],[159,3216,159,3219],[159,3220,159,3223],[159,3224,159,3227],[159,3228,159,3231],[159,3184,159,3187],[159,3188,159,3191],[159,3192,159,3195],[159,3196,159,3199],[159,3200,159,3203],[159,3204,159,3207],[159,3304,159,3307],[159,3308,159,3311],[159,3312,159,3315],[159,3316,159,3319],[159,3320,159,3323],[159,3324,159,3327],[159,3280,159,3283],[159,3284,159,3287],[159,3288,159,3291],[159,3292,159,3295],[159,3296,159,3299],[159,3300,159,3303],[159,3256,159,3259],[159,3260,159,3263],[159,3264,159,3267],[159,3268,159,3271],[159,3272,159,3275],[159,3276,159,3279],[159,3376,159,3379],[159,3380,159,3383],[159,3384,159,3387],[159,3388,159,3391],[159,3392,159,3395],[159,3396,159,3399],[159,3352,159,3355],[159,3356,159,3359],[159,3360,159,3363],[159,3364,159,3367],[159,3368,159,3371],[159,3372,159,3375],[159,3328,159,3331],[159,3332,159,3335],[159,3336,159,3339],[159,3340,159,3343],[159,3344,159,3347],[159,3348,159,3351],[159,3448,159,3451],[159,3452,159,3455],[159,3456,159,3459],[159,3460,159,3463],[159,3464,159,3467],[159,3468,159,3471],[159,3424,159,3427],[159,3428,159,3431],[159,3432,159,3435],[159,3436,159,3439],[159,3440,159,3443],[159,3444,159,3447],[159,3400,159,3403],[159,3404,159,3407],[159,3408,159,3411],[159,3412,159,3415],[159,3416,159,3419],[159,3420,159,3423],[159,3520,159,3523],[159,3524,159,3527],[159,3528,159,3531],[159,3532,159,3535],[159,3536,159,3539],[159,3540,159,3543],[159,3496,159,3499],[159,3500,159,3503],[159,3504,159,3507],[159,3508,159,3511],[159,3512,159,3515],[159,3516,159,3519],[159,3472,159,3475],[159,3476,159,3479],[159,3480,159,3483],[159,3484,159,3487],[159,3488,159,3491],[159,3492,159,3495],[159,3592,159,3595],[159,3596,159,3599],[159,3600,159,3603],[159,3604,159,3607],[159,3608,159,3611],[159,3612,159,3615],[159,3568,159,3571],[159,3572,159,3575],[159,3576,159,3579],[159,3580,159,3583],[159,3584,159,3587],[159,3588,159,3591],[159,3544,159,3547],[159,3548,159,3551],[159,3552,159,3555],[159,3556,159,3559],[159,3560,159,3563],[159,3564,159,3567],[159,3664,159,3667],[159,3668,159,3671],[159,3672,159,3675],[159,3676,159,3679],[159,3680,159,3683],[159,3684,159,3687],[159,3640,159,3643],[159,3644,159,3647],[159,3648,159,3651],[159,3652,159,3655]],"merged_total":4227,"flags":["merged_cut"]}
[]
["SIMULADOR COSTOS PRODUCCIÓN  "]
[]
["DOSIS SEMINAL"]
[]
[]
[]
[]
[null,"¿Origen del semen?",null,"Propio",null,null,null,"Propio"]
[null,null,null,null,null,null,null,"Compra"]
[null,"Costo dosis seminal",null,null,null,{"$error":"#DIV/0!"}]
[]
[]
[null,"Tipo de inseminación",null,"Post cervical"]
[null,"¿Cuál es el precio por dosis?",null,30000]
[]
[]
[null,"DATOS PRODUCTIVOS DE LA ETAPA",null,null,null,"Granja",null,null,null,"INSTALACIONES",null,null,null,"Granja"]
[null,"Número de reproductores",null,null,null,{"$f":"+Inicio!L25","v":2},null,null,null,"Área en metros cuadrados ",null,null,null,100]
[null,"Vida útil (años)",null,null,null,3,null,null,null,"Valor metro cuadrado (obra civil)",null,null,null,665753,null,{"$f":"+IF(N20=0,O20,N20)","v":665753}]
[null,"Precio compra reproductor",null,null,null,12000000,null,null,null,"Gastos mensuales en reparaciones ",null,null,null,20000,null,{"$f":"+IF(N21=0,O21,N21)","v":20000}]
[null,"Precio venta reproductor",null,null,null,{"$f":"250*Inicio!G20","v":500000},null,null,null,"Años depreciación (instalaciones)",null,null,null,10,null,10]
[null,null,null,null,null,null,null,null,null,"Valor equipo e instrumentos de laboratorio"]
[null,"INSEMINACIÓN ARTIFICIAL"]
[null,"Meta de inseminación de cerdas a la semana",null,null,null,null,0]
[null,"Cuantas dósis aplica por cerda"]
[null,"Tipo de inseminación",null,null,null,"Intrauterina"]
[null,"Número de dosis ",null,null,null,0]
[]
[null,"ALIMENTACIÓN",null,0]
[null,"Alimento 2","Nombre:",null,null,null,null,null,null,"Alimento 2","Nombre:"]
[null,"Consumo diario por reproductor (kg)",null,null,null,null,null,null,null,"Consumo diario (kg)"]
[null,"Duración consumo alimento (días)",null,null,null,null,null,null,null,"Duración consumo alimento (días)"]
[null,"Valor alimento reproductor por kilogramo ($)",null,null,null,null,null,null,null,"Valor alimento por kilogramo ($)"]
[]
[]
[null,"EQUIPO DE LABORATORIO",null,null,null,null,null,null,null,"INSUMOS INSEMINACIÓN ARTIFICIAL"]
[null,"Cantidad","Equipo",null,null,"Valor \nunitario($)",null,null,null,null,"Insumo por eyaculado y dosis",null,"Valor \nunitario($)"]
[]
[null,1,"Baño María digital",null,null,null,null,null,null,null,"Guantes desechables"]
[null,1,"Báscula electrónica digital 5000 gx 2 g",null,null,null,null,null,null,null,"Agua Destilada"]
[null,1,"Caballete de inseminación",null,null,null,null,null,null,null,"Diluyente"]
[null,1,"Cámara de Burker",null,null,null,null,null,null,null,"Filtros"]
[null,1,"Cámara de Newbawer",null,null,null,null,null,null,null,"Bolsa Dilución"]
[null,1,"Detector de preñez dopler",null,null,null,null,null,null,null,"Bolsa Recolección"]
[null,1,"Espermodensímetro",null,null,null,null,null,null,null,"Laminas"]
[null,1,"Nevera conservación de semen x 350 bot",null,null,null,null,null,null,null,"Laminillas"]
[null,1,"Microscopio cuatro objetivos",null,null,null,null,null,null,null,"Papel Reynolds"]
[null,1,"Placa térmica",null,null,null,null,null,null,null,"Botellas"]
[null,1,"Termo de recolección",null,null,null,null,null,null,null,"Papel Limpiador"]
[null,1,"Pipeta volumétrica de un ml",null,null,null,null,null,null,null,"Gel Aseptogel"]
[null,1,"Termómetro de 12\"",null,null,null,null,null,null,null,"Otro","¿Cuál?"]
[null,1,"Horno esterilizador",null,null,null,null,null,null,null,"Otro","¿Cuál?"]
[null,1,"Balón volumétrico de 100 ml"]
[null,1,"Erlenmeyer de 2000 ml"]
[null,1,"Termómetro de máxima y mínima"]
[null,1,"Nevera para transporte de dosis"]
[null,1,"Tijera"]
[null,1,"Otro","¿Cuál?"]
[null,1,"Otro","¿Cuál?"]
[null,null,"Total ",null,null,{"$f":"+SUM(F40:G60)","v":0}]
[]
[]
[null,"Costo total de  la etapa",null,null,null,{"$f":"+F65*F32","v":{"$error":"#DIV/0!"}},{"$f":"+G65*G32","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Vacunas","Medicamentos"]
[null,"Costo hembra de reemplazo",null,null,null,{"$f":"+F68+F72+F78+F82+F86+F93+F100+F109+F113+F122","v":{"$error":"#DIV/0!"}},{"$f":"+G68+G72+G78+G82+G86+G93+G100+G109+G113+G122","v":{"$error":"#DIV/0!"}},null,null,null,null,"Reproductores",0.2,0.1]
[null,null,null,null,null,"Caso inicial","Proyección",null,null,null,null,"Reemplazos",0.2,0.1]
[1,"AMORTIZACIÓN TOTAL",null,null,null,{"$f":"+F69*G40+F71*G40","v":{"$error":"#DIV/0!"}},{"$f":"+G69*H40+G71*H40","v":{"$error":"#DIV/0!"}},null,null,null,null,"Gestantes",0.3,0.1]
[null,"Valor amortizar ",null,null,null,{"$f":"+(F33-G39)","v":0},{"$f":"+(F34-H39)","v":0},null,null,null,null,"Lactancia",0.1,0.3]
[null,"Valor a amortizar diario hembra",null,null,null,{"$f":"+F68/G40","v":{"$error":"#DIV/0!"}},{"$f":"+G68/H40","v":{"$error":"#DIV/0!"}},{"$f":"+F69*$F$23","v":{"$error":"#DIV/0!"}},{"$f":"+G69*$G$23","v":{"$error":"#DIV/0!"}},null,null,"Precebo",0.2,0.4]
[null,"Valor a amortizar - Macho reproductor",null,null,null,{"$f":"+(F36*F35)-(G38*F35)","v":0},{"$f":"+(G36*G35)-(H38*G35)","v":0},null,null,null,null,null,{"$f":"+SUM(M65:M69)","v":1},{"$f":"+SUM(N65:N69)","v":1}]
[null,"Valor a amortizar diario",null,null,null,{"$f":"+F70/(360*G42)","v":{"$error":"#DIV/0!"}},{"$f":"+G70/(360*H42)","v":{"$error":"#DIV/0!"}}]
[2,"INVENTARIO EQUIPOS E INSTALACIONES ",null,null,null,{"$f":"+F73+F76","v":{"$error":"#DIV/0!"}},{"$f":"+G73+G76","v":{"$error":"#DIV/0!"}}]
[null,"Instalaciones y equipo",null,null,null,{"$f":"+F75*G40","v":0},{"$f":"+G75*H40","v":0}]
[null,"Valor de arrendamiento mensual por cerda",null,null,null,{"$f":"+N31","v":0},{"$f":"+F74","v":0}]
[null,"Valor a amortizar diario por hembra",null,null,null,{"$f":"+F74/30","v":0},{"$f":"+G74/30","v":0}]
[null,"Reparaciones",null,null,null,{"$f":"+F77*G40","v":{"$error":"#DIV/0!"}},{"$f":"+G77*H40","v":{"$error":"#DIV/0!"}}]
[null,"Gastos diarios reparaciones por hembra",null,null,null,{"$f":"+(O37/30)/F32","v":{"$error":"#DIV/0!"}},{"$f":"+(O37/30)/G32","v":{"$error":"#DIV/0!"}}]
[3,"VACUNAS",null,null,null,{"$f":"+F81*G40","v":0},{"$f":"+G81*H40","v":0}]
[null,"Valor de vacunas de la etapa",null,null,null,{"$f":"+O44","v":0},{"$f":"+F79","v":0}]
[null,"Valor vacunas por cerda",null,null,null,{"$f":"+$G$60/$F$15","v":{"$error":"#DIV/0!"}},{"$f":"+$H$60/$G$15","v":{"$error":"#DIV/0!"}},null,null,null,"Días vida útil machos"]
[null,"Valor vacunas por cerda/día",null,null,null,{"$f":"+$F$62/30","v":0},{"$f":"+$G$62/30","v":0},null,null,null,"Consumo diario por macho"]
[4,"MEDICAMENTOS",null,null,null,{"$f":"+F85*G40","v":{"$error":"#VALUE!"}},{"$f":"+G85*H40","v":{"$error":"#VALUE!"}},null,null,null,"Valor por kilo"]
[null,"Valor de medicamentos de la etapa",null,null,null,{"$f":"+O45","v":0},{"$f":"+F83","v":0}]
[null,"Valor medicamentos por cerda",null,null,null,{"$f":"+$F$65/$F$15","v":{"$error":"#DIV/0!"}},{"$f":"+$G$65/$G$15","v":{"$error":"#DIV/0!"}}]
[null,"Valor medicamentos por cerda/día",null,null,null,{"$f":"+$F$66/30","v":{"$error":"#VALUE!"}},{"$f":"+$G$66/30","v":{"$error":"#VALUE!"}}]
[5,"ALIMENTACIÓN",null,null,null,{"$f":"+F88+F92","v":{"$error":"#DIV/0!"}},{"$f":"+G88+G92","v":{"$error":"#DIV/0!"}}]
[null,"Consumo total alimento por hembra (kg)",null,null,null,{"$f":"+O39*O40","v":0},{"$f":"+P39*P40","v":0}]
[null,"Valor alimento total por hembra",null,null,null,{"$f":"+F87*O41","v":0},{"$f":"+G87*P41","v":0}]
[null,"Consumo total alimento por macho",null,null,null,{"$f":"+M81*M80","v":0},{"$f":"+N81*N80","v":0}]
[null,"Valor alimento total por macho",null,null,null,{"$f":"+F89*M82","v":0},{"$f":"+G89*N82","v":0}]
[null,"Valor alimento diario",null,null,null,{"$f":"+F90/M80","v":{"$error":"#DIV/0!"}},{"$f":"+G90/N80","v":{"$error":"#DIV/0!"}}]
[null,"Valor alimento total por macho",null,null,null,{"$f":"+F91*G40","v":{"$error":"#DIV/0!"}},{"$f":"+G91*H40","v":{"$error":"#DIV/0!"}}]
[6,"SALARIO",null,null,null,{"$f":"IF(F35>0,(F96+F99),F96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G35>0,(G96+G99),G96)","v":{"$error":"#DIV/0!"}}]
[null,"Salario reemplazos",null,null,null,{"$f":"+G46","v":0},{"$f":"+H46","v":0}]
[null,"Salario diario por hembra de reemplazo",null,null,null,{"$f":"+(F94/F32)/30","v":{"$error":"#DIV/0!"}},{"$f":"+(G94/G32)/30","v":{"$error":"#DIV/0!"}}]
[null,"Salario reemplazos etapa",null,null,null,{"$f":"+(F95*G40)","v":{"$error":"#DIV/0!"}},{"$f":"+(G95*H40)","v":{"$error":"#DIV/0!"}}]
[null,"Salario machos",null,null,null,{"$f":"+'Mano Obra'!O31","v":591126.45381600002},{"$f":"+'Mano Obra'!O49","v":0}]
[null,"Salario diario por macho",null,null,null,{"$f":"+F97/F35/30","v":{"$error":"#DIV/0!"}},{"$f":"+G97/G35/30","v":{"$error":"#DIV/0!"}}]
[null,"salario machos etapa",null,null,null,{"$f":"+(F98*G40)","v":{"$error":"#DIV/0!"}},{"$f":"+(G98*H40)","v":{"$error":"#DIV/0!"}}]
[7,"SERVICIOS PÚBLICOS",null,null,null,{"$f":"+F101+F105","v":{"$error":"#DIV/0!"}},{"$f":"+G101+G105","v":{"$error":"#DIV/0!"}}]
[null,"Energía Eléctrica",null,null,null,{"$f":"+F104*G40","v":{"$error":"#DIV/0!"}},{"$f":"+G104*H40","v":{"$error":"#DIV/0!"}}]
[null,"Energía eléctrica reemplazos",null,null,null,{"$f":"+G51","v":0},{"$f":"+F102","v":0}]
[null,"Energía eléctrica por hembra de reemplazo",null,null,null,{"$f":"+F102/F32","v":{"$error":"#DIV/0!"}},{"$f":"+G102/G32","v":{"$error":"#DIV/0!"}}]
[null,"Energía eléctrica diario por hembra de reemplazo",null,null,null,{"$f":"+F103/30","v":{"$error":"#DIV/0!"}},{"$f":"+G103/30","v":{"$error":"#DIV/0!"}}]
[null,"Acueducto",null,null,null,{"$f":"+F108*G40","v":{"$error":"#DIV/0!"}},{"$f":"+G108*H40","v":{"$error":"#DIV/0!"}}]
[null,"Acueducto reemplazos",null,null,null,{"$f":"+G52","v":0},{"$f":"+F106","v":0}]
[null,"Acueducto por hembra de reemplazo",null,null,null,{"$f":"+F106/F32","v":{"$error":"#DIV/0!"}},{"$f":"+G106/G32","v":{"$error":"#DIV/0!"}}]
[null,"Acueducto diario por hembra de reemplazo",null,null,null,{"$f":"+F107/30","v":{"$error":"#DIV/0!"}},{"$f":"+G107/30","v":{"$error":"#DIV/0!"}}]
[8,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,null,{"$f":"+F112*G40","v":{"$error":"#DIV/0!"}},{"$f":"+G112*H40","v":{"$error":"#DIV/0!"}}]
[null,"Recolección residuos peligrosos reemplazos",null,null,null,{"$f":"+G53","v":0},{"$f":"+F110","v":0}]
[null,"Recolección residuos peligrosos por hembra de reemplazo",null,null,null,{"$f":"+F110/F32","v":{"$error":"#DIV/0!"}},{"$f":"+G110/G32","v":{"$error":"#DIV/0!"}}]
[null,"Recolección residuos peligrosos diario por hembra de reemplazo",null,null,null,{"$f":"+F111/30","v":{"$error":"#DIV/0!"}},{"$f":"+G111/30","v":{"$error":"#DIV/0!"}}]
[9,"LIMPIEZA Y DESINFECCIÓN",null,null,null,{"$f":"+F114+F118","v":{"$error":"#DIV/0!"}},{"$f":"+G114+G118","v":{"$error":"#DIV/0!"}}]
[null,"Productos ",null,null,null,{"$f":"+F117*G40","v":{"$error":"#DIV/0!"}},{"$f":"+G117*H40","v":{"$error":"#DIV/0!"}}]
[null,"Productos reemplazos",null,null,null,{"$f":"+G56","v":0},{"$f":"+F115","v":0}]
[null,"Productos por hembra de reemplazo",null,null,null,{"$f":"+F115/F32","v":{"$error":"#DIV/0!"}},{"$f":"+G115/G32","v":{"$error":"#DIV/0!"}}]
[null,"Productos diario por hembra de reemplazo",null,null,null,{"$f":"+F116/30","v":{"$error":"#DIV/0!"}},{"$f":"+G116/30","v":{"$error":"#DIV/0!"}}]
[null,"Elementos usados",null,null,null,{"$f":"+F121*G40","v":{"$error":"#DIV/0!"}},{"$f":"+G121*H40","v":{"$error":"#DIV/0!"}}]
[null,"Elementos usados reemplazos",null,null,null,{"$f":"+G55","v":0},{"$f":"+F119","v":0}]
[null,"Elementos usados por hembra de reemplazo",null,null,null,{"$f":"+F119/F32","v":{"$error":"#DIV/0!"}},{"$f":"+G119/G32","v":{"$error":"#DIV/0!"}}]
[null,"Elementos usados diario por hembra de reemplazo",null,null,null,{"$f":"+F120/30","v":{"$error":"#DIV/0!"}},{"$f":"+G120/30","v":{"$error":"#DIV/0!"}}]
[10,"OTROS COSTOS",null,null,null,{"$f":"+F125*G40","v":{"$error":"#DIV/0!"}},{"$f":"+G125*H40","v":{"$error":"#DIV/0!"}}]
[null,"Otros costos en reemplazos",null,null,null,{"$f":"+G57","v":0},{"$f":"+F123","v":0}]
[null,"Otros costos por hembra de reemplazo",null,null,null,{"$f":"+F123/$F$15","v":{"$error":"#DIV/0!"}},{"$f":"+G123/$G$15","v":{"$error":"#DIV/0!"}}]
[null,"Otros costos diario por hembra",null,null,null,{"$f":"+F124/30","v":{"$error":"#DIV/0!"}},{"$f":"+G124/30","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Partos esperados por hembra",null,null,{"$f":"+Inicio!N164","v":0}]
[null,"Total Nacidos",null,null,{"$f":"+Inicio!L46","v":1.6E-2},null,"por parto"]
[null,"Nacidos vivos",null,null,{"$f":"+Inicio!#REF!","v":{"$error":"#REF!"}},null,{"$f":"+F70/F131","v":{"$error":"#DIV/0!"}}]
[null,"Dosis efectivas",null,null,{"$f":"+Inicio!N33/Reemplazos!F36","v":0},{"$f":"+E131*E128","v":0}]
[null,"COSTOS",null,null,"Parto","Nacidos","Nacidos vivos"]
[]
[null,{"$f":"+B67","v":"AMORTIZACIÓN TOTAL"},null,null,{"$f":"+IF(F35=0,(H69/E128),(H69/E128)+(F70/F131))","v":{"$error":"#DIV/0!"}},{"$f":"+E134/$E$111","v":{"$error":"#DIV/0!"}},{"$f":"+E134/$E$112","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+B72","v":"INVENTARIO EQUIPOS E INSTALACIONES "},null,null,{"$f":"+F72/E128","v":{"$error":"#DIV/0!"}},{"$f":"+E135/$E$111","v":{"$error":"#DIV/0!"}},{"$f":"+E135/$E$112","v":{"$error":"#DIV/0!"}},null,null,"cerdas por macho",null,{"$f":"+Inicio!N33/Reemplazos!F36","v":0}]
[null,{"$f":"+B78","v":"VACUNAS"},null,null,{"$f":"+F78/E128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"partos por macho",null,{"$f":"+L135*E128","v":0}]
[null,{"$f":"+B82","v":"MEDICAMENTOS"},null,null,{"$f":"+F82/E128","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,"partos en etapa",null,{"$f":"+(L136/(G41*365))*G40","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"+B86","v":"ALIMENTACIÓN"},null,null,{"$f":"IF(F35=0,(F88/E128),(F88/E128)+(F92/L137))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B93","v":"SALARIO"},null,null,{"$f":"+IF(F35=0,(F96/E128),(F96/E128+F99/L137))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B100","v":"SERVICIOS PÚBLICOS"},null,null,{"$f":"+F100/E128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B109","v":"RECOLECCIÓN RESIDUOS PELIGROSOS"},null,null,{"$f":"+F109/E128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B113","v":"LIMPIEZA Y DESINFECCIÓN"},null,null,{"$f":"+F113/E128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"+B122","v":"OTROS COSTOS"},null,null,{"$f":"+F122/E128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":"+SUM(E134:E143)","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(F134:F143)","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(G134:G143)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"+F145*E129","v":{"$error":"#DIV/0!"}},{"$f":"+G145*E130","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Mortalidad y Momificados",null,{"$f":"+G145-F145","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Proyección"]
[null,"Partos esperados por hembra",null,null,{"$f":"+Inicio!AZ164","v":0}]
[null,"Total Nacidos",null,null,{"$f":"+Inicio!AX46","v":1.6E-2}]
[null,"Nacidos vivos",null,null,{"$f":"+Inicio!BO55","v":26.316601821068705}]
[null,null,null,null,{"$f":"+Inicio!AZ33/Reemplazos!G36","v":{"$error":"#DIV/0!"}},{"$f":"+E154*E151","v":{"$error":"#DIV/0!"}}]
[null,"COSTOS",null,null,"Parto","Nacidos","Nacidos vivos"]
[]
[null,{"$f":"+B134","v":"AMORTIZACIÓN TOTAL"},null,null,{"$f":"+IF(G35=0,(I69/E151),(I69/E151)+(G70/F154))","v":{"$error":"#DIV/0!"}},{"$f":"+E157/$E$134","v":{"$error":"#DIV/0!"}},{"$f":"+E157/$E$135","v":{"$error":"#DIV/0!"}}]
[null,"INVENTARIO EQUIPOS E INSTALACIONES ",null,null,{"$f":"+G72/E151","v":{"$error":"#DIV/0!"}},{"$f":"+E158/$E$134","v":{"$error":"#DIV/0!"}},{"$f":"+E158/$E$135","v":{"$error":"#DIV/0!"}},null,null,"cerdas por macho",null,{"$f":"Inicio!AZ33/Reemplazos!G36","v":{"$error":"#DIV/0!"}}]
[null,"VACUNAS",null,null,{"$f":"+G78/E151","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,"partos por macho",null,{"$f":"+L158*E151","v":{"$error":"#DIV/0!"}}]
[null,"MEDICAMENTOS",null,null,{"$f":"+G82/E151","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,"partos en etapa",null,{"$f":"+(L159/(H42*365))*H40","v":{"$error":"#DIV/0!"}}]
[null,"ALIMENTACIÓN",null,null,{"$f":"+IF(G35=0,(G88/E151),(G88/E151+G92/L160))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SALARIO",null,null,{"$f":"+IF(G35=0,(G96/E151),(G96/E151+G99/L160))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SERVICIOS PÚBLICOS",null,null,{"$f":"+G100/E151","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",null,null,{"$f":"+G109/E151","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"LIMPIEZA Y DESINFECCIÓN",null,null,{"$f":"+G113/E151","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"OTROS COSTOS",null,null,{"$f":"+G122/E151","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":"+SUM(E157:E166)","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(F157:F166)","v":{"$error":"#DIV/0!"}},{"$f":"+SUM(G157:G166)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"+F168*E152","v":{"$error":"#DIV/0!"}},{"$f":"+G168*E153","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"+G168-F168","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[null,null,null,null,null,null," "]

{"sheet":"Resultados","index":8,"n_rows":144,"n_cols":15,"rows_kept":144,"cut":false,"hidden":true,"merged":[[77,12,77,13],[78,1,79,1],[78,2,79,2],[78,3,79,3],[78,4,79,4],[78,5,79,5],[78,6,79,6],[78,7,79,7],[78,8,79,8],[78,9,79,9],[78,10,79,10],[78,11,79,11],[78,12,79,12],[78,13,79,13],[2,10,3,10],[2,6,3,6],[22,1,22,11],[94,1,94,11],[77,2,77,4],[77,5,77,7],[77,8,77,9],[77,10,77,11],[1,12,1,13],[2,12,3,12],[2,13,3,13],[2,11,3,11],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[1,2,1,4],[1,5,1,7],[1,8,1,9],[1,10,1,11],[2,7,3,7],[2,8,3,8],[2,9,3,9]]}
[]
[null,null,"HEMBRAS REEMPLAZO",null,null,"GESTANTES",null,null,"LACTANCIA",null,"PRECEBOS",null,"ENGORDE",null,"TOTAL"]
[null,"COSTOS","Parto","Nacidos","Nacidos vivos","Parto","Nacidos","Nacidos vivos","Nacidos vivos","Destete","Ingresan ","Salen etapa","Ingresan ","Salen etapa"]
[]
[null,"AMORTIZACIÓN HEMBRA REEMPLAZO",{"$f":"+Reemplazos!E116","v":111805.80821917808},{"$f":"+Reemplazos!F116","v":9016.5974370304903},{"$f":"+Reemplazos!G116","v":9592.1249330111605},null,null,null,null,null,null,null,null,null,{"$f":"+E5+H5+J5+L5+N5","v":9592.1249330111605}]
[null,"INVENTARIO EQUIPOS E INSTALACIONES ",{"$f":"+Reemplazos!E117","v":21241.669141552509},{"$f":"+Reemplazos!F117","v":1713.0378339961701},{"$f":"+Reemplazos!G117","v":1822.380674464011},{"$f":"+Gestación!E108","v":133370.16058823527},{"$f":"+Gestación!F108","v":10755.658111954457},{"$f":"+Gestación!G108","v":11442.189480802615},{"$f":"+Lactancia!F103","v":4041.5150995195609},{"$f":"+Lactancia!G103","v":4416.9563929175529},{"$f":"+Precebo!E102","v":2425.8496688978134},{"$f":"+Precebo!F102","v":2464.6632636001787},{"$f":"Engorde!E96","v":14395.015555555554},{"$f":"Engorde!F96","v":14538.96571111111},{"$f":"+E6+H6+J6+L6+N6","v":34685.155522895468}]
[null,"VACUNAS",{"$f":"+Reemplazos!E118","v":23056},{"$f":"+Reemplazos!F118","v":1859.3548387096773},{"$f":"+Reemplazos!G118","v":1978.0370624571037},{"$f":"+Gestación!E109","v":16094.117647058822},{"$f":"+Gestación!F109","v":1297.9127134724856},{"$f":"+Gestación!G109","v":1380.7582058217934},{"$f":"+Lactancia!F104","v":480.43925875085796},{"$f":"+Lactancia!G104","v":525.07022814301422},{"$f":"+Precebo!E103","v":1049.5314591700135},{"$f":"+Precebo!F103","v":1066.3239625167337},{"$f":"Engorde!E97","v":0},{"$f":"Engorde!F97","v":0},4950.1894589386447]
[null,"MEDICAMENTOS",{"$f":"+Reemplazos!E119","v":3842.666666666667},{"$f":"+Reemplazos!F119","v":309.89247311827961},{"$f":"+Reemplazos!G119","v":329.67284374285066},{"$f":"+Gestación!E110","v":178.82352941176472},{"$f":"+Gestación!F110","v":14.421252371916509},{"$f":"+Gestación!G110","v":15.341757842464373},{"$f":"+Lactancia!F105","v":480.43925875085796},{"$f":"+Lactancia!G105","v":525.07022814301422},{"$f":"+Precebo!E104","v":699.68763944667558},{"$f":"+Precebo!F104","v":710.88264167782245},{"$f":"Engorde!E98","v":0},{"$f":"Engorde!F98","v":0},1580.9674714061516]
[null,"INSEMINACIÓN",null,null,null,{"$f":"+Gestación!E111","v":34760},{"$f":"+Gestación!F111","v":2803.2258064516127},{"$f":"+Gestación!G111","v":2982.1551132463969},null,null,null,null,null,null,2982.1551132463969]
[null,"ALIMENTACIÓN",{"$f":"+Reemplazos!E120","v":55056.06986301369},{"$f":"+Reemplazos!F120","v":4440.0056341140071},{"$f":"+Reemplazos!G120","v":4723.4102490574551},{"$f":"+Gestación!E112","v":342587.3},{"$f":"+Gestación!F112","v":27628.008064516129},{"$f":"+Gestación!G112","v":29391.497940974608},{"$f":"+Lactancia!F106","v":16394.989704873027},{"$f":"+Lactancia!G106","v":17918.021535380358},{"$f":"+Precebo!E105","v":70756},{"$f":"+Precebo!F105","v":71888.096000000005},{"$f":"+Engorde!E99","v":276486},{"$f":"+Engorde!F99","v":279250.86},{"$f":"+E10+H10+J10+L10+N10","v":403171.8857254124}]
[null,"SALARIO",{"$f":"+Reemplazos!E121","v":32381.174704961864},{"$f":"+Reemplazos!F121","v":2611.3850568517632},{"$f":"+Reemplazos!G121","v":2778.0692094167698},{"$f":"+Gestación!E113","v":116787.63354134753},{"$f":"+Gestación!F113","v":9418.3575436570591},{"$f":"+Gestación!G113","v":10019.52930176283},{"$f":"+Lactancia!F107","v":6539.3948090700078},{"$f":"+Lactancia!G107","v":7146.8795727541074},{"$f":"+Precebo!E106","v":4966.5983717515392},{"$f":"+Precebo!F106","v":5046.0639456995641},{"$f":"Engorde!E100","v":4678.738136551111},{"$f":"Engorde!F100","v":4725.5255179166224},{"$f":"+E11+H11+J11+L11+N11","v":29716.067547549894}]
[null,"SERVICIOS PÚBLICOS",{"$f":"+Reemplazos!E122","v":4490.1559999999999},{"$f":"+Reemplazos!F122","v":362.10935483870963},{"$f":"+Reemplazos!G122","v":385.22271791352097},{"$f":"+Gestación!E114","v":28814.089411764704},{"$f":"+Gestación!F114","v":2323.7168880455406},{"$f":"+Gestación!G114","v":2472.0392426016392},{"$f":"+Lactancia!F108","v":2025.0514756348664},{"$f":"+Lactancia!G108","v":2213.1710116228046},{"$f":"+Precebo!E107","v":3777.0887996430165},{"$f":"+Precebo!F107","v":3837.5222204373049},{"$f":"Engorde!E101","v":533.33333333333337},{"$f":"Engorde!F101","v":538.66666666666674},9446.6218592419373]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",{"$f":"+Reemplazos!E123","v":3362.3333333333335},{"$f":"+Reemplazos!F123","v":271.15591397849465},{"$f":"+Reemplazos!G123","v":288.46373827499434},{"$f":"+Gestación!E115","v":9968.6862745098042},{"$f":"+Gestación!F115","v":803.92631246046801},{"$f":"+Gestación!G115","v":855.24075793666827},{"$f":"+Lactancia!F109","v":238.21779913063378},{"$f":"+Lactancia!G109","v":260.34732145424454},{"$f":"+Precebo!E108","v":198.97367246764838},{"$f":"+Precebo!F108","v":202.15725122713076},{"$f":"Engorde!E102","v":155.55555555555554},{"$f":"Engorde!F102","v":157.11111111111109},1763.3201800041491]
[null,"LIMPIEZA Y DESINFECCIÓN",{"$f":"+Reemplazos!E124","v":1441},{"$f":"+Reemplazos!F124","v":116.20967741935483},{"$f":"+Reemplazos!G124","v":123.62731640356898},{"$f":"+Gestación!E116","v":4344.7058823529405},{"$f":"+Gestación!F116","v":350.37950664136616},{"$f":"+Gestación!G116","v":372.7441560014534},{"$f":"+Lactancia!F110","v":240.21962937542898},{"$f":"+Lactancia!G110","v":262.53511407150711},{"$f":"+Precebo!E109","v":262.38286479250337},{"$f":"+Precebo!F109","v":266.58099062918342},{"$f":"Engorde!E103","v":266.66666666666663},{"$f":"Engorde!F103","v":269.33333333333331},1294.8209104390462]
[null,"OTROS COSTOS",{"$f":"+Reemplazos!E125","v":4803.333333333333},{"$f":"+Reemplazos!F125","v":387.36559139784941},{"$f":"+Reemplazos!G125","v":412.0910546785633},{"$f":"+Gestación!E117","v":965.49019607843127},{"$f":"+Gestación!F117","v":77.862112586970255},{"$f":"+Gestación!G117","v":82.832034666989657},{"$f":"+Lactancia!F111","v":400.36604895904833},{"$f":"+Lactancia!G111","v":437.55852345251185},{"$f":"+Precebo!E110","v":437.30477465417221},{"$f":"+Precebo!F110","v":444.30165104863897},{"$f":"Engorde!E104","v":444.44444444444446},{"$f":"Engorde!F104","v":448.88888888888891},1825.6721527355928]
[null,"TOTAL",{"$f":"+SUM(C5:C15)","v":261480.21126203946},{"$f":"+SUM(D5:D15)","v":21087.113811454801},22433.099799420001,687871.00707075931,55473.468312158009,59014.327991657461,30840.633084064288,33705.60992793912,84573.417250823361,85926.591926836569,{"$f":"+SUM(M5:M15)","v":296959.75369210669},299929.35122902767,{"$f":"+SUM(O5:O15)","v":501008.98087488086}]
[null,null,null,null,null,null,null,{"$f":"+H16+E16","v":81447.427791077469},null,{"$f":"+J16+H17","v":115153.03771901659},null,{"$f":"+L16+J17","v":201079.62964585316},null,null,{"$f":"+E16+H16+J16+L16+N16","v":501008.9808748808}]
[]
[]
[]
[]
[]
[null,"EN GRANJA",null,null,null,null,null,null,null,null,null,null,null,"Reemplazos",{"$f":"+Reemplazos!F46","v":73368047.889968649}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Gestantes",{"$f":"+Gestación!F48","v":116938071.20202908}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lactantes",{"$f":"+Lactancia!F43","v":10784352.576835601}]
[null,"Alimentación",{"$f":"+O10","v":403171.8857254124},{"$f":"+C26/$C$35","v":0.77472656917678262},null,null,null,null,null,null,null,null,null,"Precebos ",{"$f":"+Precebo!F41","v":63176342.686365053}]
[null,"Píe de cría",{"$f":"+O9+O5","v":12574.280046257558},{"$f":"+C27/$C$35","v":2.4162470611207021E-2},null,null,null,null,null,null,null,null,null,"Engorde",{"$f":"+Engorde!F39","v":374169289.65205443}]
[null,"Mano de obra",{"$f":"+O11","v":29716.067547549894},5.7101766952615075E-2]
[null,"Instalaciones y equipos\n",{"$f":"+O6","v":34685.155522895468},6.6650261317866971E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O23:O27)","v":638436104.00725281}]
[null,"Vacunas y medicamentos",{"$f":"+O7+O8","v":6531.1569303447959},1.2550133033946968E-2]
[null,"Limpieza y desinfección",{"$f":"+Resultados!O14","v":1294.8209104390462},2.4881004781320539E-3]
[null,"Servicios públicos",{"$f":"+O12","v":9446.6218592419373},1.8152428783948831E-2]
[null,"Transporte",{"$f":"IF(Inicio!N10=\"Ciclo completo\",C67*Transporte!E11,Transporte!F11*Transporte!F20)","v":19396.413448717947},3.7271737880289646E-2]
[null,"Otros",{"$f":"+O15+O13","v":3588.9923327397419},6.8965317652107819E-3]
[null,"Total",{"$f":"+SUM(C26:C34)","v":520405.39432359883},{"$f":"+SUM(D26:D34)","v":1}]
[null,null,{"$f":"+C35-C33","v":501008.98087488086}]
[]
[]
[]
[]
[]
[]
[null,"Ingreso",{"$f":"+Inicio!G151","v":239960447.99999997}]
[null,"Costo",{"$f":"+Inicio!G152","v":216653315.63034496}]
[null,"Utilidad",{"$f":"+Inicio!G153","v":23307132.369655013}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+Inicio!N10","v":"Ciclo completo"}]
[]
[null,"HEMBRAS REEMPLAZO",{"$f":"+E16","v":22433.099799420001},null,"Otros datos de interés (valor en granja)"]
[null,"GESTANTE",{"$f":"+H16","v":59014.327991657461},null,"Costo del lechón nacido vivo",null,null,{"$f":"+C61+C62","v":81447.427791077469}]
[null,"LACTANCIA",{"$f":"+J16","v":33705.60992793912},null,"Costo del lechón al destete",null,null,{"$f":"+H62+C63","v":115153.03771901659}]
[null,"PRECEBO",{"$f":"+L16","v":85926.591926836569},null,"Costo lechón precebo ",null,null,{"$f":"+H63+C64","v":201079.62964585316}]
[null,"ENGORDE",{"$f":"+N16","v":299929.35122902767},null,"Costo de cerdo engorde",null,null,{"$f":"+IF(B59=\"Ciclo completo\",C65+H64,0)","v":501008.9808748808}]
[null,{"$f":"+IF(B59=\"Ciclo completo\",\"COSTO CICLO COMPLETO\", \"COSTO CRÍA\")","v":"COSTO CICLO COMPLETO"},{"$f":"+SUM(C61:C65)","v":501008.9808748808},null,"Costo de un día no productivo",null,null,{"$f":"+Gestación!F10/Gestación!F24","v":5587.9042004123421}]
[null,"COSTO TRANSPORTE POR KG",{"$f":"+Inicio!L64","v":181.58035432239234}]
[null,"Costo transporte por animal",{"$f":"+IF(B59=\"Ciclo completo\",C67*Inicio!L55,C67*Inicio!L47)","v":19792.258621140765}]
[null,{"$f":"+IF(B59=\"Ciclo completo\",\"Costo de ciclo completo + transporte\",\"Costo cría + transporte\")","v":"Costo de ciclo completo + transporte"},{"$f":"+C66+C68","v":520801.23949602159}]
[null,"COSTO POR KG",{"$f":"+IF(B59=\"Ciclo completo\",C66/Inicio!L55,C66/Inicio!L47)","v":4596.4126685768879}]
[null,"COSTO POR KG CON TRANSPORTE",{"$f":"+C70+C67","v":4777.9930228992798}]
[]
[]
[]
[]
[]
[]
[null,null,"HEMBRAS REEMPLAZO",null,null,"GESTANTES",null,null,"LACTANCIA",null,"PRECEBOS",null,"ENGORDE"]
[null,"COSTOS","Parto","Nacidos","Nacidos vivos","Parto","Nacidos","Nacidos vivos","Nacidos vivos","Destete","Ingresan ","Salen etapa","Ingresan ","Salen etapa"]
[]
[null,"AMORTIZACIÓN HEMBRA REEMPLAZO",{"$f":"+Reemplazos!E139","v":111805.80821917808},{"$f":"+Reemplazos!F139","v":9016.5974370304903},{"$f":"+Reemplazos!G139","v":9592.1249330111605},null,null,null,null,null,null,null,null,null,{"$f":"+E81+H81+J81+L81+N81","v":9592.1249330111605}]
[null,"INVENTARIO EQUIPOS E INSTALACIONES ",{"$f":"+Reemplazos!E140","v":21241.669141552509},{"$f":"+Reemplazos!F140","v":1713.0378339961701},{"$f":"+Reemplazos!G140","v":1822.380674464011},{"$f":"+Gestación!E131","v":133370.16058823527},{"$f":"+Gestación!F131","v":10755.658111954457},{"$f":"+Gestación!G131","v":11442.189480802615},{"$f":"+Lactancia!F127","v":4041.5150995195609},{"$f":"+Lactancia!G127","v":4416.9563929175529},{"$f":"+Precebo!E124","v":2425.8496688978134},{"$f":"+Precebo!F124","v":2464.6632636001787},{"$f":"Engorde!E115","v":14395.015555555554},{"$f":"Engorde!F115","v":14538.96571111111},{"$f":"+E82+H82+J82+L82+N82","v":34685.155522895468}]
[null,"VACUNAS",{"$f":"+Reemplazos!E141","v":23056},{"$f":"+Reemplazos!F141","v":1859.3548387096773},{"$f":"+Reemplazos!G141","v":1978.0370624571037},{"$f":"+Gestación!E132","v":16094.117647058822},{"$f":"+Gestación!F132","v":1297.9127134724856},{"$f":"+Gestación!G132","v":1380.7582058217934},{"$f":"+Lactancia!F128","v":480.43925875085796},{"$f":"+Lactancia!G128","v":525.07022814301422},{"$f":"+Precebo!E125","v":1049.5314591700135},{"$f":"+Precebo!F125","v":1066.3239625167337},{"$f":"Engorde!E116","v":0},{"$f":"+Engorde!F116","v":0},{"$f":"+E83+H83+J83+L83+N83","v":4950.1894589386447}]
[null,"MEDICAMENTOS",{"$f":"+Reemplazos!E142","v":3842.666666666667},{"$f":"+Reemplazos!F142","v":309.89247311827961},{"$f":"+Reemplazos!G142","v":329.67284374285066},{"$f":"+Gestación!E133","v":178.82352941176472},{"$f":"+Gestación!F133","v":14.421252371916509},{"$f":"+Gestación!G133","v":15.341757842464373},{"$f":"+Lactancia!F129","v":480.43925875085796},{"$f":"+Lactancia!G129","v":525.07022814301422},{"$f":"+Precebo!E126","v":699.68763944667558},{"$f":"+Precebo!F126","v":710.88264167782245},{"$f":"Engorde!E117","v":0},{"$f":"Engorde!F117","v":0},1580.9674714061516]
[null,"INSEMINACIÓN",null,null,null,{"$f":"+Gestación!E134","v":34760},{"$f":"+Gestación!F134","v":2803.2258064516127},{"$f":"+Gestación!G134","v":2982.1551132463969},null,null,null,null,null,null,2982.1551132463969]
[null,"ALIMENTACIÓN",{"$f":"+Reemplazos!E143","v":55056.06986301369},{"$f":"+Reemplazos!F143","v":4440.0056341140071},{"$f":"+Reemplazos!G143","v":4723.4102490574551},{"$f":"+Gestación!E135","v":342587.3},{"$f":"+Gestación!F135","v":27628.008064516129},{"$f":"+Gestación!G135","v":29391.497940974608},{"$f":"+Lactancia!F130","v":16394.989704873027},{"$f":"+Lactancia!G130","v":17918.021535380358},{"$f":"+Precebo!E127","v":70756},{"$f":"+Precebo!F127","v":71888.096000000005},{"$f":"Engorde!E118","v":276486},{"$f":"Engorde!F118","v":279250.86},403171.8857254124]
[null,"SALARIO",{"$f":"+Reemplazos!E144","v":32381.174704961864},{"$f":"+Reemplazos!F144","v":2611.3850568517632},{"$f":"+Reemplazos!G144","v":2778.0692094167698},{"$f":"+Gestación!E136","v":116787.63354134753},{"$f":"+Gestación!F136","v":9418.3575436570591},{"$f":"+Gestación!G136","v":10019.52930176283},{"$f":"+Lactancia!F131","v":6539.3948090700078},{"$f":"+Lactancia!G131","v":7146.8795727541074},{"$f":"+Precebo!E128","v":4966.5983717515392},{"$f":"+Precebo!F128","v":5046.0639456995641},{"$f":"Engorde!E119","v":4678.738136551111},{"$f":"Engorde!F119","v":4725.5255179166224},29716.067547549894]
[null,"SERVICIOS PÚBLICOS",{"$f":"+Reemplazos!E145","v":4490.1559999999999},{"$f":"+Reemplazos!F145","v":362.10935483870963},{"$f":"+Reemplazos!G145","v":385.22271791352097},{"$f":"+Gestación!E137","v":28814.089411764704},{"$f":"+Gestación!F137","v":2323.7168880455406},{"$f":"+Gestación!G137","v":2472.0392426016392},{"$f":"+Lactancia!F132","v":2025.0514756348664},{"$f":"+Lactancia!G132","v":2213.1710116228046},{"$f":"+Precebo!E129","v":3777.0887996430165},{"$f":"+Precebo!F129","v":3837.5222204373049},{"$f":"Engorde!E120","v":533.33333333333337},{"$f":"Engorde!F120","v":538.66666666666674},9446.6218592419373]
[null,"RECOLECCIÓN RESIDUOS PELIGROSOS",{"$f":"+Reemplazos!E146","v":3362.3333333333335},{"$f":"+Reemplazos!F146","v":271.15591397849465},{"$f":"+Reemplazos!G146","v":288.46373827499434},{"$f":"+Gestación!E138","v":9968.6862745098042},{"$f":"+Gestación!F138","v":803.92631246046801},{"$f":"+Gestación!G138","v":855.24075793666827},{"$f":"+Lactancia!F133","v":238.21779913063378},{"$f":"+Lactancia!G133","v":260.34732145424454},{"$f":"+Precebo!E130","v":198.97367246764838},{"$f":"+Precebo!F130","v":202.15725122713076},{"$f":"Engorde!E121","v":155.55555555555554},{"$f":"Engorde!F121","v":157.11111111111109},1763.3201800041491]
[null,"LIMPIEZA Y DESINFECCIÓN",{"$f":"+Reemplazos!E147","v":1441},{"$f":"+Reemplazos!F147","v":116.20967741935483},{"$f":"+Reemplazos!G147","v":123.62731640356898},{"$f":"+Gestación!E139","v":4344.7058823529405},{"$f":"+Gestación!F139","v":350.37950664136616},{"$f":"+Gestación!G139","v":372.7441560014534},{"$f":"+Lactancia!F134","v":240.21962937542898},{"$f":"+Lactancia!G134","v":262.53511407150711},{"$f":"+Precebo!E131","v":262.38286479250337},{"$f":"+Precebo!F131","v":266.58099062918342},{"$f":"Engorde!E122","v":266.66666666666663},{"$f":"Engorde!F122","v":269.33333333333331},1294.8209104390462]
[null,"OTROS COSTOS",{"$f":"+Reemplazos!E148","v":4803.333333333333},{"$f":"+Reemplazos!F148","v":387.36559139784941},{"$f":"+Reemplazos!G148","v":412.0910546785633},{"$f":"+Gestación!E140","v":965.49019607843127},{"$f":"+Gestación!F140","v":77.862112586970255},{"$f":"+Gestación!G140","v":82.832034666989657},{"$f":"+Lactancia!F135","v":400.36604895904833},{"$f":"+Lactancia!G135","v":437.55852345251185},{"$f":"+Precebo!E132","v":437.30477465417221},{"$f":"+Precebo!F132","v":444.30165104863897},{"$f":"Engorde!E123","v":444.44444444444446},{"$f":"Engorde!F123","v":448.88888888888891},1825.6721527355928]
[null,"TOTAL",{"$f":"+SUM(C81:C91)","v":261480.21126203946},{"$f":"+SUM(D81:D91)","v":21087.113811454801},{"$f":"+SUM(E81:E91)","v":22433.099799420001},{"$f":"+SUM(F82:F91)","v":687871.00707075931},{"$f":"+SUM(G82:G91)","v":55473.468312158009},{"$f":"+SUM(H82:H91)","v":59014.327991657461},{"$f":"+SUM(I81:I91)","v":30840.633084064288},33705.60992793912,84573.417250823361,85926.591926836569,296959.75369210669,299929.35122902767,501008.98087488086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O92-C108","v":0}]
[]
[null,"PROYECCIÓN"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C98-C26","v":0}]
[null,"Alimentación",{"$f":"+O86","v":403171.8857254124},{"$f":"+C98/$C$35","v":0.77472656917678262},null,null,null,null,null,null,null,null,null,{"$f":"+C99-C27","v":0}]
[null,"Píe de cría",{"$f":"+O81+O85","v":12574.280046257558},{"$f":"+C99/$C$35","v":2.4162470611207021E-2},null,null,null,null,null,null,null,null,null,0]
[null,"Mano de obra",{"$f":"+O87","v":29716.067547549894},{"$f":"+C100/$C$35","v":5.7101766952615075E-2},null,null,null,null,null,null,null,null,null,0]
[null,"Instalaciones y equipos\n",{"$f":"+O82","v":34685.155522895468},6.6650261317866971E-2,null,null,null,null,null,null,null,null,null,0]
[null,"Vacunas y medicamentos",{"$f":"+O83+O84","v":6531.1569303447959},1.2550133033946968E-2,null,null,null,null,null,null,null,null,null,0]
[null,"Limpieza y desinfección",{"$f":"+O90","v":1294.8209104390462},2.4881004781320539E-3,null,null,null,null,null,null,null,null,null,0]
[null,"Servicios públicos",{"$f":"+O88","v":9446.6218592419373},1.8152428783948831E-2,null,null,null,null,null,null,null,null,null,0]
[null,"Transporte",{"$f":"+IF(Inicio!N10=\"Ciclo completo\",Transporte!E38*Transporte!E29,Transporte!F38*Transporte!F29)","v":19396.413448717947},3.7271737880289646E-2,null,null,null,null,null,null,null,null,null,0]
[null,"Otros",{"$f":"+O91+O89","v":3588.9923327397419},6.8965317652107819E-3,null,null,null,null,null,null,null,null,null,{"$f":"+C107-C35","v":0}]
[null,"Total",{"$f":"+SUM(C98:C106)","v":520405.39432359883},null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"+C107-C105","v":501008.98087488086}]
[]
[]
[]
[]
[]
[]
[null,"Ingreso",{"$f":"+Inicio!AS151","v":239960447.99999997}]
[null,"Costo",{"$f":"+Inicio!AS152","v":216653315.63034496}]
[null,"Utilidad",{"$f":"+Inicio!AS153","v":23307132.369655013}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"+B59","v":"Ciclo completo"}]
[]
[null,{"$f":"+B61","v":"HEMBRAS REEMPLAZO"},{"$f":"+E92","v":22433.099799420001},null,"Otros datos de interés (valor en granja)",null,null,null,null,null,null,null,null,{"$f":"+C133-C61","v":0}]
[null,{"$f":"+B62","v":"GESTANTE"},{"$f":"+H92","v":59014.327991657461},null,"Costo del lechón nacido vivo",null,null,{"$f":"+C133+C134","v":81447.427791077469},null,{"$f":"+H62-H134","v":0},null,null,null,{"$f":"+C134-C62","v":0}]
[null,"LACTANCIA",{"$f":"+J92","v":33705.60992793912},null,"Costo del lechón al destete",null,null,{"$f":"+H134+C135","v":115153.03771901659},null,{"$f":"+H63-H135","v":0},null,null,null,{"$f":"+C135-C63","v":0}]
[null,"PRECEBO",{"$f":"+L92","v":85926.591926836569},null,"Costo lechón precebo",null,null,{"$f":"+H135+C136","v":201079.62964585316},null,{"$f":"+H64-H136","v":0},null,null,null,0]
[null,"ENGORDE",{"$f":"+N92","v":299929.35122902767},null,"Costo de cerdo engorde",null,null,{"$f":"IF(B131=\"Ciclo completo\",C137+H136,0)","v":501008.9808748808},null,{"$f":"+H65-H137","v":0},null,null,null,0]
[null,"COSTO CICLO COMPLETO",{"$f":"+SUM(C133:C137)","v":501008.9808748808},null,"Costo de un día no productivo",null,null,{"$f":"+Gestación!G49/Gestación!G24","v":5587.9042004123421},null,{"$f":"+H66-H138","v":0},null,null,null,0]
[null,"COSTO TRANSPORTE POR KG",{"$f":"+Inicio!AX64","v":181.58035432239234},null,null,null,null,null,null,null,null,null,null,0]
[null,"Costo transporte por animal",{"$f":"+IF(B131=\"Ciclo completo\",C139*Inicio!AX55,C139*Inicio!AX47)","v":19792.258621140765},null,null,null,null,null,null,null,null,null,null,0]
[null,"Costo de ciclo completo + transporte",{"$f":"+C138+C140","v":520801.23949602159},null,null,null,null,null,null,null,null,null,null,0]
[null,"COSTO POR KG",{"$f":"IF(B131=\"Ciclo completo\",C138/Inicio!AX55,C138/Inicio!AX47)","v":4596.4126685768879},null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"+B71","v":"COSTO POR KG CON TRANSPORTE"},{"$f":"+C142+C139","v":4777.9930228992798},null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Transporte","index":9,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":true,"merged":[[1,0,2,6],[3,0,4,6]]}
[null,"Oculta"]
["SIMULADOR COSTOS PRODUCCIÓN  "]
[]
["Transporte"]
[]
[]
[]
[null,"Merma",{"$f":"+Inicio!L59","v":0.02},null,"Ciclo completo","Cría"]
[null,"Cantidad promedio de cerdos enviados (mensual)",null,null,{"$f":"+Inicio!K157","v":416},{"$f":"+E9","v":416}]
[null,"Efectivamente en planta",null,null,{"$f":"+E9","v":416}]
[null,"Peso final del cerdo",null,null,{"$f":"+Inicio!L55*(1-C8)","v":106.82},{"$f":"+Inicio!L47","v":28}]
[null,"Valor del flete",null,null,{"$f":"+Inicio!L62","v":300000},{"$f":"+E12","v":300000}]
[null,"Número de cerdos gordos por flete",null,null,{"$f":"+Inicio!L61","v":40},{"$f":"+Inicio!L61","v":40}]
[null,"Número de fletes por mes",null,null,{"$f":"+Inicio!L63","v":11},{"$f":"+E14","v":11}]
[null,"Cuota de fomento F.N.P.",null,null,{"$f":"(+'Mano Obra'!S10/30)*0.32","v":10460.341333333334}]
[null,"Guía movilización",null,null,37946,{"$f":"+E16","v":37946}]
[null,"Otros",null,null,0,{"$f":"+E17","v":0}]
[null,"Otros",null,null,0,{"$f":"+E18","v":0}]
[]
[null,"Costo de transporte por kilo",null,null,{"$f":"+((E14*E12)+(E15*E9)+(E14*E16))/(E11*E10)","v":181.58035432239234},{"$f":"+((F14*F12)+(F15*F9)+(F14*F16))/(F11*F9)","v":319.14543269230768}]
[]
[]
[]
[]
[null,"merma",{"$f":"+Inicio!AX59","v":0.02}]
[null,"proyección",null,null,"Ciclo completo","Cría"]
[null,"Cantidad promedio de cerdos enviados (mensual)",null,null,{"$f":"+Inicio!K159","v":416},{"$f":"+E27","v":416}]
[null,"Efectivamente en planta",null,null,{"$f":"+E27","v":416}]
[null,"Peso final del cerdo",null,null,{"$f":"+Inicio!AX55*(1-C25)","v":106.82},{"$f":"+Inicio!AX47","v":28}]
[null,"Valor del flete",null,null,{"$f":"+Inicio!AX62","v":300000},{"$f":"+Inicio!AX62","v":300000}]
[null,"Número de cerdos por flete",null,null,{"$f":"+Inicio!AX61","v":40},{"$f":"+Inicio!AX61","v":40}]
[null,"Número de fletes por mes",null,null,{"$f":"+Inicio!AX63","v":11},{"$f":"+Inicio!AX63","v":11}]
[null,"Cuota de fomento F.N.P.",null,null,{"$f":"+E15","v":10460.341333333334}]
[null,"Guía movilización",null,null,37946,{"$f":"+E34","v":37946}]
[null,"Otros",null,null,0]
[null,"Otros",null,null,0]
[]
[null,"Costo de transporte por kilo",null,null,{"$f":"+((E32*E30)+(E33*E27)+(E32*E34))/(E29*E28)","v":181.58035432239234},{"$f":"+((F32*F30)+(F33*F27)+(F32*F34))/(F29*F27)","v":319.14543269230768}]

{"sheet":"Mano Obra","index":10,"n_rows":38,"n_cols":33,"rows_kept":38,"cut":false,"hidden":true,"merged":[[30,5,30,6],[30,7,30,8],[30,9,30,10],[16,5,16,6],[17,5,17,6],[19,5,19,6],[16,9,16,10],[19,7,19,8],[19,9,19,10],[17,7,17,8],[17,9,17,10],[16,7,16,8],[18,5,18,6],[18,7,18,8],[18,9,18,10],[34,1,34,4],[26,1,26,4],[32,1,32,4],[21,1,21,4],[25,1,25,4],[29,1,29,4],[31,1,31,4],[27,1,28,4],[30,1,30,4],[17,1,17,4],[16,1,16,4],[19,1,19,4],[20,1,20,4],[33,1,33,4],[18,1,18,4],[9,14,10,14],[11,1,11,4],[11,7,11,8],[11,9,11,10],[9,1,10,4],[9,7,10,8],[9,11,10,11],[9,12,10,12],[9,5,10,6],[11,5,11,6],[9,9,10,10],[9,13,10,13],[1,0,2,11],[3,0,3,10],[7,10,7,12],[14,1,14,4],[14,7,14,8],[14,9,14,10],[14,5,14,6],[12,1,12,4],[12,5,12,6],[12,7,12,8],[12,9,12,10],[15,7,15,8],[15,9,15,10],[13,1,13,4],[13,7,13,8],[13,9,13,10],[13,5,13,6],[15,5,15,6],[15,1,15,4],[27,14,28,14],[29,5,29,6],[29,7,29,8],[29,9,29,10],[27,13,28,13],[27,5,28,6],[27,7,28,8],[27,9,28,10],[27,11,28,11],[27,12,28,12],[31,5,31,6],[31,7,31,8],[31,9,31,10],[32,5,32,6],[32,7,32,8],[32,9,32,10],[33,5,33,6],[33,7,33,8],[33,9,33,10],[34,5,34,6],[34,7,34,8],[34,9,34,10],[35,5,35,6],[35,7,35,8],[35,9,35,10],[37,1,37,4],[37,5,37,6],[37,7,37,8],[37,9,37,10],[35,1,35,4],[36,1,36,4],[36,5,36,6],[36,7,36,8],[36,9,36,10]]}
[null,"Oculta"]
["Simulador de costos de producción"]
[]
["Mano de obra"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salario Año 2020, mensual"]
[]
[]
[null,"Número de trabajadores en su granja",null,null,null,null,{"$f":"+J20","v":8},null,null,null,"TOTAL SALARIOS MENSUALES",null,null,null,{"$f":"+SUM(O12:O18)","v":13830358.347240001},null,null,"CALCULADORA EMPLEADOR",null,null,null,null,"Auxilio transporte","Cesantías","Primas","Intereses cesantías","Vacaciones","Pensiones","Salud","Riesgos laborales","Sena","ICBF","Caja Compensación"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"++IF($L12>0,IF($L12>(2*$S$10),0,$S$11),0)","v":102854},{"$f":"+($L12+$W9)*$S$15","v":90292.583333333328},{"$f":"+($L12+$W9)*$S$16","v":90292.583333333328},{"$f":"+($L12+$W9)*$S$17","v":10835.109999999999},{"$f":"+($L12)*$S$19","v":40860.708333333336},{"$f":"+($L12)*$S$21","v":117678.84},{"$f":"+($L12)*$S$22","v":0},{"$f":"+($L12)*$S$23","v":5119.0295399999995},{"$f":"+($L12)*$S$25","v":0},{"$f":"+($L12*$S$26)","v":0},{"$f":"+($L12*$S$27)","v":39226.28}]
[null,"Etapa",null,null,null,"Cerdos por persona",null,"No. de cerdos en la etapa",null,"Personas",null,"Salario básico promedio","Salario con prestaciones*",null,"Total",null,null,"Salario Mensual",980657,{"$f":"+T15+T16+T17+T19+T21+T22+T23+T25+T26+T27","v":526693.82953999995},null,null,102854,{"$f":"+($L13+$W10)*$S$15","v":90292.583333333328},{"$f":"+($L13+$W10)*$S$16","v":90292.583333333328},{"$f":"+($L13+$W10)*$S$17","v":10835.109999999999},{"$f":"+($L13)*$S$19","v":40860.708333333336},{"$f":"+($L13)*$S$21","v":117678.84},{"$f":"+($L13)*$S$22","v":0},{"$f":"+($L13)*$S$23","v":5119.0295399999995},{"$f":"+($L13)*$S$25","v":0},{"$f":"+($L13*$S$26)","v":0},{"$f":"+($L13*$S$27)","v":39226.28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auxilio transporte",102854,null,null,null,102854,90292.583333333328,90292.583333333328,10835.109999999999,40860.708333333336,117678.84,0,5119.0295399999995,0,0,39226.28]
[null,"Reemplazos",null,null,null,{"$f":"+Inicio!N88","v":130},null,{"$f":"+Inicio!H88","v":26},null,{"$f":"+Inicio!T88","v":0.2},null,{"$f":"+Inicio!Z88","v":980657},{"$f":"+IF($L12<$S$10,$L12,IF($L12=0,0,$L12+SUM($W9:$AG9)))","v":1477816.13454},{"$f":"+M12*J12","v":295563.22690800001},{"$f":"+N12+($N$18/5)+($N$19*5%)","v":757152.85381600005},null,null,null,null,null,{"$f":"+L12","v":980657},null,102854,100237.83333333333,100237.83333333333,12028.539999999999,45833.333333333336,132000,0,5742,0,0,44000]
[null,"Machos",null,null,null,{"$f":"+Inicio!N89","v":5},null,{"$f":"+Inicio!H89","v":2},null,{"$f":"+Inicio!T89","v":0.4},null,{"$f":"+Inicio!Z89","v":980657},{"$f":"+IF($L13<$S$10,$L13,IF($L13=0,0,$L13+SUM($W10:$AG10)))","v":1477816.13454},{"$f":"+M13*J13","v":591126.45381600002},{"$f":"+N13","v":591126.45381600002},null,null,null,null,null,null,null,102854,90292.583333333328,90292.583333333328,10835.109999999999,40860.708333333336,117678.84,0,5119.0295399999995,0,0,39226.28]
[null,"Gestación",null,null,null,{"$f":"+Inicio!N90","v":70.833333333333343},null,{"$f":"+Inicio!H90","v":170},null,{"$f":"+Inicio!T90","v":2.4},null,{"$f":"+Inicio!Z90","v":980657},1477816.13454,{"$f":"+M14*J14","v":3546758.7228959999},{"$f":"+N14+($N$18/5)+($N$19*30%)","v":4838480.349804},null,null,"PRESTACIONES SOCIALES",null,null,null,null,102854,90292.583333333328,90292.583333333328,10835.109999999999,40860.708333333336,117678.84,0,5119.0295399999995,0,0,39226.28]
[null,"Lactancia",null,null,null,{"$f":"+Inicio!N91","v":30},null,{"$f":"+Inicio!H91","v":30},null,{"$f":"+Inicio!T91","v":1},null,{"$f":"+Inicio!Z91","v":1100000},1642933.54,1642933.54,{"$f":"+N15+($N$18/5)+($N$19*40%)","v":3266707.9669080004},null,null,"Cesantías",{"$f":"+T15/SUM(S10:S11)","v":8.3333333333333329E-2},{"$f":"+($S$10+$S$11)/12","v":90292.583333333328},null,null,102854,{"$f":"+($L18+$W15)*$S$15","v":90292.583333333328},90292.583333333328,10835.109999999999,40860.708333333336,117678.84,0,5119.0295399999995,0,0,39226.28]
[null,"Precebo",null,null,null,{"$f":"+Inicio!N92","v":747},null,{"$f":"+Inicio!H92","v":747},null,{"$f":"+Inicio!T92","v":1},null,{"$f":"+Inicio!Z92","v":980657},1477816.13454,1477816.13454,{"$f":"+N16+($N$18/5)+($N$19*15%)","v":2271458.5614479999},null,null,"Primas",{"$f":"+T16/SUM(S10:S11)","v":8.3333333333333329E-2},{"$f":"+($S$10+$S$11)/12","v":90292.583333333328},null,null,0,200000,200000,23999.999999999996,100000.00000000001,288000,0,12528,0,0,96000]
[null,"Engorde o ceba",null,null,null,{"$f":"+Inicio!N93","v":1260},null,{"$f":"+Inicio!H93","v":1260},null,{"$f":"+Inicio!T93","v":1},null,{"$f":"+Inicio!Z93","v":980657},1477816.13454,1477816.13454,{"$f":"+N17+($N$18/5)+($N$19*10%)","v":2105432.161448},null,null,"Intereses cesantías",{"$f":"+T17/SUM(S10:S11)","v":9.9999999999999985E-3},{"$f":"+((S10+$S$11)*12%)/12","v":10835.109999999999}]
[null,"Oficios varios",null,null,null,{"$f":"+Inicio!N95","v":"No aplica"},null,{"$f":"+Inicio!H95","v":"No aplica"},null,{"$f":"+Inicio!T95","v":1},null,{"$f":"+Inicio!Z95","v":980657},1477816.13454,1477816.13454,null,null,null,"DESCANSO REMUNERADO"]
[null,{"$f":"+Inicio!C94","v":"Profesional de granja"},null,null,null,{"$f":"+Inicio!N94","v":"No aplica"},null,{"$f":"+Inicio!N95","v":"No aplica"},null,{"$f":"+Inicio!T94","v":1},null,{"$f":"+Inicio!Z94","v":2400000},3320528,3320528,null,null,null,"Vacaciones",{"$f":"+T19/S10","v":4.1666666666666671E-2},{"$f":"+$S$10/24","v":40860.708333333336}]
[null,"Total",null,null,null,null,null,{"$f":"+SUM(H12:I17)","v":2235},null,{"$f":"+SUM(J12:K19)","v":8},null,null,null,{"$f":"+SUM(N12:N19)","v":13830358.347240001},{"$f":"+SUM(O12:O19)","v":13830358.347240001},null,null,"APORTES SEGURIDAD SOCIAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pensiones",{"$f":"+T21/$S$10","v":0.12},{"$f":"+$S$10*0.12","v":117678.84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salud",0,{"$f":"+$S$10*0.085","v":83355.845000000001}]
[null,"*Exoneración para empleadores de acuerdo con el artículo 65 de la Ley 1819 de 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Riesgos laborales",{"$f":"+T23/$S$10","v":5.2199999999999998E-3},{"$f":"+$S$10*0.00522","v":5119.0295399999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PARAFISCALES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sena",0,{"$f":"+$S$10*0.02","v":19613.14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ICBF",0,{"$f":"+$S$10*0.03","v":29419.71}]
[null,"Proyección",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Caja Compensación",{"$f":"+T27/$S$10","v":0.04},{"$f":"+$S$10*0.04","v":39226.28}]
[null,"Etapa",null,null,null,"Cerdos por persona",null,"No. de cerdos en la etapa",null,"Personas",null,"Salario básico promedio","Salario con prestaciones*",null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S10+S11+T15+T19+T21+T22+T23","v":1420818.0062066666}]
[null,"Reemplazos",null,null,null,{"$f":"+Inicio!AZ74","v":130},null,{"$f":"+Inicio!AT74","v":26},null,{"$f":"+Inicio!BF74","v":0.2},null,{"$f":"+Inicio!BL74","v":980657},{"$f":"+IF($L30<$S$10,$L30,IF($L30=0,0,$L30+SUM($W9:$AG9)))","v":1477816.13454},{"$f":"+M30*J30","v":295563.22690800001},{"$f":"+N30+($N$36/5)+($N$37*5%)","v":757152.85381600005}]
[null,{"$f":"+B13","v":"Machos"},null,null,null,{"$f":"+Inicio!AZ75","v":5},null,{"$f":"+Inicio!AT75","v":2},null,{"$f":"+Inicio!BF75","v":0.4},null,{"$f":"+Inicio!BL75","v":980657},1477816.13454,{"$f":"+M31*J31","v":591126.45381600002},{"$f":"+N31","v":591126.45381600002}]
[null,"Gestación",null,null,null,{"$f":"+Inicio!AZ76","v":70.833333333333343},null,{"$f":"+Inicio!AT76","v":170},null,{"$f":"+Inicio!BF76","v":2.4},null,{"$f":"+Inicio!BL76","v":980657},1477816.13454,3546758.7228959999,{"$f":"+N32+($N$36/5)+($N$37*30%)","v":4838480.349804}]
[null,"Lactancia",null,null,null,{"$f":"+Inicio!AZ77","v":30},null,{"$f":"+Inicio!AT77","v":30},null,{"$f":"+Inicio!BF77","v":1},null,{"$f":"+Inicio!BL77","v":1100000},1642933.54,1642933.54,{"$f":"+N33+($N$36/5)+($N$37*40%)","v":3266707.9669080004}]
[null,"Precebo",null,null,null,{"$f":"+Inicio!AZ78","v":747},null,{"$f":"+Inicio!AT78","v":747},null,{"$f":"+Inicio!BF78","v":1},null,{"$f":"+Inicio!BL78","v":980657},1477816.13454,1477816.13454,{"$f":"+N34+($N$36/5)+($N$37*15%)","v":2271458.5614479999}]
[null,"Engorde o ceba",null,null,null,{"$f":"+Inicio!AZ79","v":1260},null,{"$f":"+Inicio!AT79","v":1260},null,{"$f":"+Inicio!BF79","v":1},null,{"$f":"+Inicio!BL79","v":980657},1477816.13454,1477816.13454,{"$f":"+N35+($N$36/5)+($N$37*10%)","v":2105432.161448}]
[null,"Oficios varios",null,null,null,{"$f":"+Inicio!AZ81","v":"No aplica"},null,{"$f":"+Inicio!AT81","v":"No aplica"},null,{"$f":"+Inicio!BF81","v":1},null,{"$f":"+Inicio!BL81","v":980657},1477816.13454,1477816.13454]
[null,"Profesional de granja",null,null,null,"No aplica",null,"No aplica",null,{"$f":"+Inicio!BF80","v":1},null,{"$f":"+Inicio!BL80","v":2400000},3320528,3320528]
[null,"Total",null,null,null,null,null,{"$f":"+SUM(H30:I35)","v":2235},null,{"$f":"+SUM(J30:K37)","v":8},null,null,null,{"$f":"+SUM(N30:N37)","v":13830358.347240001},{"$f":"+SUM(O30:O37)","v":13830358.347240001}]

{"sheet":"Servicios","index":11,"n_rows":53,"n_cols":13,"rows_kept":53,"cut":false,"hidden":true,"merged":[[53,2,53,3],[51,9,51,10],[49,2,49,3],[49,9,49,10],[50,2,50,3],[50,9,50,10],[51,2,51,3],[46,2,46,3],[46,9,46,10],[47,2,47,3],[47,9,47,10],[48,2,48,3],[48,9,48,10],[45,2,45,3],[45,9,45,10],[36,4,36,5],[39,9,41,12],[39,2,40,5],[43,2,44,3],[43,5,44,5],[43,9,44,10],[43,11,44,11],[43,12,44,12],[36,9,36,10],[36,11,36,12],[37,9,37,10],[37,11,37,12],[33,2,33,5],[33,9,33,12],[35,9,35,10],[35,11,35,12],[30,2,30,5],[30,9,30,12],[26,2,26,3],[21,9,21,10],[21,2,21,3],[22,9,22,10],[22,2,22,3],[23,2,23,3],[24,2,24,3],[25,2,25,3],[16,2,17,3],[16,4,16,5],[16,11,16,12],[19,2,20,3],[19,5,20,5],[19,9,20,10],[19,12,20,12],[3,1,4,14],[5,1,8,14],[11,1,12,6],[11,8,12,13],[14,2,14,5],[14,9,14,12]]}
[]
[null,"Oculta"]
[]
[null,"A continuación diligencie los siguientes cuadros para cada uno de los servicios que utiliza la granja (energía eléctrica, gas, agua, recolección residuos peligrosos, telecomunicaciones y gasolina o ACPM). Tenga en cuenta lo siguiente:"]
[]
[null,"1 En la etapa administrativo considere también los servicios utilizados en el mantenimiento de la dotación.\n2 En la etapa ambiental considere los servicios para el uso y el mantenimiento de los lugares y equipos relacionados con la parte ambiental (composteras, biodigestores, sitios para la disposición de residuos, bombas para fertilizar con porcinaza, molino para porcinaza sólida).\n3 La etapa de bioseguridad comprende la desinfección de vehículos y el filtro sanitario."]
[]
[]
[]
[]
[]
[null,"Según el consumo total de energía eléctrica en la granja, diligencie el valor de la factura mensual y la proporción empleada en cada etapa productiva:",null,null,null,null,null,null,"Según el consumo total de gas en la granja, diligencie el valor de la factura mensual y la proporción empleada en cada etapa productiva:"]
[]
[]
[null,null,"ENERGÍA ELÉCTRICA MENSUAL",null,null,null,null,null,null,"GAS MENSUAL (Para calefacción)"]
[]
[null,null,"VALOR PROMEDIO DE LA FACTURA (tres últimos meses)",null,{"$f":"+Inicio!M111","v":2400000},null,null,null,null,"VALOR FACTURA TOTAL",null,{"$f":"+Inicio!M112","v":1000000}]
[]
[]
[null,null,"ETAPA",null,"%","VALOR CONSUMO",null,null,null,"ETAPA",null,"%","VALOR CONSUMO"]
[null,null,null,null,{"$f":"+IF(SUM($E$22:$E$27)=0,\"\",SUM($E$22:$E$27))","v":1},null,null,null,null,null,null,{"$f":"+SUM(L22:L23)","v":1}]
[null,null,"Reemplazos",null,0.05,{"$f":"E22*$E$17","v":120000},null,null,null,"Lactancia",null,0.3,{"$f":"+L22*$L$17","v":300000}]
[null,null,"Gestantes**",null,0.27,648000,null,null,null,"Precebos",null,0.7,{"$f":"+L23*$L$17","v":700000}]
[null,null,"Vacías**",null,0.06,144000]
[null,null,"Lactancia",null,0.25,600000]
[null,null,"Precebos",null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",27%,37%)","v":0.27},648000]
[null,null,"Engorde",null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",10%,0%)","v":0.1},240000]
[]
[null,null,"** Categorizados en la etapa gestación"]
[]
[null,null,{"$f":"+IF(SUM($E$22:$E$27)>100%,\"La suma de los porcentajes no puede ser mayor a 100%\",IF(SUM($E$22:$E$27)<100%,\"La suma de los porcentajes no puede ser menor a 100%\",\"\"))","v":""}]
[]
[]
[null,null,"AGUA",null,null,null,null,null,null,"RECOLECCIÓN RESIDUOS PELIGROSOS"]
[]
[null,null,"VALOR CONSUMO TOTAL ",null,{"$f":"+Inicio!M113","v":2232000},null,null,null,null,"VALOR RECOLECCIÓN",null,{"$f":"+Inicio!M114","v":700000}]
[null,null,"PERIODICIDAD",null,"Mensual",null,null,null,null,"CANTIDAD PRODUCIDA",null,0]
[null,null,null,null,null,null,null,null,null,"PERIODICIDAD",null,"Mensual"]
[]
[null,null,"Según el consumo total de agua en la granja, diligencie la proporción empleada en cada etapa productiva:",null,null,null,null,null,null,"Según los residuos peligrosos generados mensualmente en la granja, diligencie cuantos kilogramos se producen en cada etapa productiva:"]
[]
[]
[]
[null,null,"ETAPA",null,"%","VALOR CONSUMO MENSUAL",null,null,null,"ETAPA",null,{"$f":"+\"kg / \"&L38","v":"kg / Mensual"},"VALOR MENSUAL"]
[null,null,null,null,{"$f":"+IF(SUM($E$46:$E$55)=0,\"\",SUM($E$46:$E$55))","v":1}]
[null,null,"Reemplazos",null,0.03,{"$f":"+E46*$E$36","v":66960},null,null,null,"Reemplazos",null,0.01,{"$f":"+L46*$L$36","v":7000}]
[null,null,"Gestantes**",null,0.15,334800,null,null,null,"Gestantes**",null,0.57999999999999996,406000]
[null,null,"Vacías**",null,0.03,66960,null,null,null,"Vacías**",null,0.01,7000]
[null,null,"Lactancia",null,0.05,111600,null,null,null,"Lactancia",null,0.17,119000.00000000001]
[null,null,"Precebos",null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",17%,74%)","v":0.17},379440,null,null,null,"Precebos",null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",13%,23%)","v":0.13},91000]
[null,null,"Engorde",null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",57%,0%)","v":0.56999999999999995},1272240,null,null,null,"Engorde",null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",10%,0%)","v":0.1},70000]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(L46:L51)","v":1}]
[null,null,"** Categorizados en la etapa gestación",null,null,null,null,null,null,"** Categorizados en la etapa gestación"]

{"sheet":"Limpieza","index":12,"n_rows":29,"n_cols":13,"rows_kept":29,"cut":false,"hidden":true,"merged":[[25,2,25,3],[25,9,25,10],[26,2,26,3],[26,9,26,10],[28,2,28,6],[28,9,28,13],[22,2,22,3],[22,9,22,10],[23,2,23,3],[23,9,23,10],[24,2,24,3],[24,9,24,10],[21,2,21,3],[21,9,21,10],[19,12,20,12],[16,2,17,6],[16,9,17,13],[19,2,20,3],[19,4,20,4],[19,5,20,5],[19,9,20,10],[19,11,20,11],[3,1,4,13],[5,1,7,13],[10,2,11,5],[10,9,11,12],[13,4,13,5],[13,11,13,12]]}
[]
[null,"Oculta"]
[]
[null,"A continuación ingrese los precios de los productos y elementos que usa en la granja para la limpieza y desinfección de las diferentes etapas productivas. Considere el precio cuando compre un equipo nuevo para utilizar; también tenga en cuenta lo siguiente:"]
[]
[null,"1 En la etapa administrativo considere los productos y elementos usados en el mantenimiento de la dotación.\n2La etapa de bioseguridad comprende la desinfección de vehículos y el filtro sanitario.\n3Si implementa gas para realizar procesos de desinfección, por ejemplo flamear, ingrese el costo de ese producto en \"otros\"."]
[]
[]
[]
[]
[null,null,"PRODUCTOS DE ASEO Y DESINFECCIÓN",null,null,null,null,null,null,"ELEMENTOS DE ASEO Y DESINFECCIÓN"]
[]
[]
[null,null,"Valor mensual",null,{"$f":"+Inicio!M116","v":200000},null,null,null,null,"Valor mensual",null,{"$f":"+Inicio!M117","v":400000}]
[]
[]
[null,null,"¿Cuál es la proporción (%) de estos productos que utiliza mensualmente para realizar la limpieza, desinfección y uso de pediluvios, según etapa?",null,null,null,null,null,null,"¿Cuál es la proporción (%) de estos elementos que utiliza mensualmente para realizar la limpieza, desinfección y uso de pediluvios, según etapa?"]
[]
[]
[null,null,"ETAPA",null,"% USADO POR ÁREA","VALOR CONSUMO",null,null,null,"ETAPA",null,"% USADO POR ÁREA","VALOR ELEMENTOS"]
[]
[null,null,"Reemplazos",null,0.1,{"$f":"+E22*$E$14","v":20000},null,null,null,"Reemplazos",null,0.1,{"$f":"+L22*$L$14","v":40000}]
[null,null,"Gestantes**",null,0.25,50000,null,null,null,"Gestantes**",null,0.25,100000]
[null,null,"Vacías**",null,0.05,10000,null,null,null,"Vacías**",null,0.05,20000]
[null,null,"Lactancia",null,0.2,40000,null,null,null,"Lactancia",null,0.2,80000]
[null,null,"Precebos",null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",20%,40%)","v":0.2},40000,null,null,null,"Precebos",null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",20%,40%)","v":0.2},80000]
[null,null,"Engorde",null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",20%,0)","v":0.2},40000,null,null,null,"Engorde",null,{"$f":"+IF(Inicio!N10=\"Ciclo completo\",20%,0%)","v":0.2},80000]
[null,null,null,null,{"$f":"+SUM(E22:E27)","v":1},null,null,null,null,null,null,{"$f":"+SUM(L22:L27)","v":1}]
[null,null,{"$f":"+IF(SUM($E$22:$E$27)>100%,\"La suma de los porcentajes no puede ser mayor a 100%\",IF(SUM($E$22:$E$27)<100%,\"La suma de los porcentajes no puede ser menor a 100%\",\"\"))","v":""},null,null,null,null,null,null,{"$f":"+IF(SUM($L$22:$L$27)>100%,\"La suma de los porcentajes no puede ser mayor a 100%\",IF(SUM($L$22:$L$27)<100%,\"La suma de los porcentajes no puede ser menor a 100%\",\"\"))","v":""}]

{"sheet":"Ambiental","index":13,"n_rows":39,"n_cols":18,"rows_kept":39,"cut":false,"hidden":true,"merged":[[37,1,37,6],[38,1,38,6],[20,6,23,6],[24,1,24,6],[25,1,25,6],[30,1,32,1],[30,2,32,2],[30,3,32,3],[30,4,32,4],[30,5,32,5],[30,6,32,6],[33,6,36,6],[31,11,31,12],[17,6,19,6],[17,7,17,12],[18,7,18,8],[18,9,18,10],[18,11,18,12],[31,7,31,8],[31,9,31,10],[30,7,30,12],[7,6,10,6],[11,1,11,6],[12,1,12,6],[17,1,19,1],[4,1,6,1],[4,2,6,2],[4,3,6,3],[4,4,6,4],[4,5,6,5],[17,2,19,2],[17,3,19,3],[17,4,19,4],[17,5,19,5],[4,7,4,12],[5,7,5,8],[5,9,5,10],[4,6,6,6],[5,11,5,12]]}
[null,"Oculta",null,null,null,null,null,null,null,null,null,null,null,null,null,23,23,30]
[]
[null,"Nitrógeno"]
[]
[null,"Etapa Animal","Peso\n(Kg)","Produccion excretas\n(l/dia)","N \n(Kg/dia)","# de Animales","Precio bulto de urea (ref) ","Equivalente a bultos de Urea\ncomo fuente de nitrogeno."]
[null,null,null,null,null,null,null,"Diarios",null,"Mensuales",null,"Anuales"]
[null,null,null,null,null,null,null,"Bultos","Precio ($)","Bultos","Precio ($)","Bultos","Precio ($)"]
[null,"Precebo",16,1,0.01,{"$f":"+Inicio!L44","v":747},{"$f":"+Inicio!BB118","v":58226.783113876903},{"$f":"(F8*E8)/23","v":0.32478260869565218},{"$f":"H8*$G$8","v":18911.04651568089},{"$f":"H8*30","v":9.7434782608695656},{"$f":"J8*$G$8","v":567331.39547042677},{"$f":"H8*365","v":118.54565217391304},{"$f":"L8*$G$8","v":6902531.978223525}]
[null,"Levante y engorde",68,4.3,0.03,{"$f":"+Inicio!L52","v":1260},null,{"$f":"(F9*E9)/23","v":1.6434782608695651},{"$f":"H9*$G$8","v":95694.452248023765},{"$f":"H9*30","v":49.304347826086953},{"$f":"J9*$G$8","v":2870833.5674407133},{"$f":"H9*365","v":599.86956521739125},{"$f":"L9*$G$8","v":34928475.070528679}]
[null,"Gestacion+Vacias+Remplazos",125,4.2,0.03,{"$f":"+Inicio!L24+Reemplazos!F15","v":196.30136986301369},null,{"$f":"(F10*E10)/23","v":0.2560452650387135},{"$f":"H10*$G$8","v":14908.692114744299},{"$f":"H10*30","v":7.681357951161405},{"$f":"J10*$G$8","v":447260.76344232896},{"$f":"H10*365","v":93.456521739130423},{"$f":"L10*$G$8","v":5441672.6218816694}]
[null,"Lactancia con cría",170,15.1,0.1,{"$f":"+Inicio!L33","v":30},null,{"$f":"(F11*E11)/23","v":0.13043478260869565},{"$f":"H11*$G$8","v":7594.7977974622045},{"$f":"H11*30","v":3.9130434782608696},{"$f":"J11*$G$8","v":227843.93392386613},{"$f":"H11*365","v":47.608695652173914},{"$f":"L11*$G$8","v":2772101.1960737049}]
[null,"Total bultos generados:",null,null,null,null,null,{"$f":"SUM(H8:H11)","v":2.3547409172126268},{"$f":"SUM(I8:I11)","v":137108.98867591115},{"$f":"H12*30","v":70.64222751637881},{"$f":"SUM(K8:K11)","v":4113269.6602773354},{"$f":"H12*365","v":859.48043478260877},{"$f":"SUM(M8:M11)","v":50044780.866707578}]
[null,"Total kg generados:",null,null,null,null,null,{"$f":"(H12*50)*(1-0.2)","v":94.189636688505075},{"$f":"I12/H13","v":1455.6695778469223},{"$f":"(J12*50)*(1-0.2)","v":2825.6891006551523},{"$f":"K12/J13","v":1455.6695778469225},{"$f":"(L12*50)*(1-0.2)","v":34379.217391304352},{"$f":"M12/L13","v":1455.6695778469225}]
[]
[]
[null,"Fósforo"]
[]
[null,"Etapa Animal","Peso\n(Kg)","Produccion excretas\n(l/dia)","P \n(Kg/dia)","# de Animales","Precio bulto de DAP (ref) ","Equivalente a bultos de DAP\ncomo fuente de fosforo."]
[null,null,null,null,null,null,null,"Diarios",null,"Mensuales",null,"Anuales"]
[null,null,null,null,null,null,null,"Bultos","Precio ($)","Bultos","Precio ($)","Bultos","Precio ($)"]
[null,{"$f":"B8","v":"Precebo"},16,1,0.01,{"$f":"+F8","v":747},{"$f":"+Inicio!BB119","v":92160.902777777796},{"$f":"(E21*F21)/10.12","v":0.73814229249011865},{"$f":"H21*$G$21","v":68027.860054347839},{"$f":"H21*30","v":22.144268774703558},{"$f":"J21*$G$21","v":2040835.8016304353},{"$f":"H21*365","v":269.42193675889331},{"$f":"L21*$G$21","v":24830168.919836964}]
[null,{"$f":"B9","v":"Levante y engorde"},68,4.3,0.02,{"$f":"+F9","v":1260},null,{"$f":"(E22*F22)/10.12","v":2.4901185770750991},{"$f":"H22*$G$21","v":229491.5760869566},{"$f":"H22*30","v":74.703557312252968},{"$f":"J22*$G$21","v":6884747.2826086972},{"$f":"H22*365","v":908.89328063241112},{"$f":"L22*$G$21","v":83764425.271739155}]
[null,{"$f":"B10","v":"Gestacion+Vacias+Remplazos"},125,4.2,0.02,{"$f":"+F10","v":196.30136986301369},null,{"$f":"(E23*F23)/10.12","v":0.38794737127077811},{"$f":"H23*$G$21","v":35753.579966580648},{"$f":"H23*30","v":11.638421138123343},{"$f":"J23*$G$21","v":1072607.3989974195},{"$f":"H23*365","v":141.600790513834},{"$f":"L23*$G$21","v":13050056.687801935}]
[null,{"$f":"B11","v":"Lactancia con cría"},170,15.1,0.08,{"$f":"+F11","v":30},null,{"$f":"(E24*F24)/10.12","v":0.23715415019762848},{"$f":"H24*$G$21","v":21856.340579710151},{"$f":"H24*30","v":7.1146245059288544},{"$f":"J24*$G$21","v":655690.21739130456},{"$f":"H24*365","v":86.56126482213439},{"$f":"L24*$G$21","v":7977564.311594205}]
[null,"Total pesos generados:",null,null,null,null,null,{"$f":"SUM(H21:H24)*(1-0.2)","v":3.0826899128268996},{"$f":"SUM(I21:I24)","v":355129.35668759525},{"$f":"H25*30","v":92.480697384806987},{"$f":"SUM(K21:K24)","v":10653880.700627856},{"$f":"H25*365","v":1125.1818181818185},{"$f":"SUM(M21:M24)","v":129622215.19097225}]
[null,"Total kg generados:",null,null,null,null,null,{"$f":"H25*50","v":154.13449564134498},{"$f":"I25/H26","v":2304.0225694444448},{"$f":"J25*50","v":4624.0348692403495},{"$f":"K25/J26","v":2304.0225694444443},{"$f":"L25*50","v":56259.090909090926},{"$f":"M25/L26","v":2304.0225694444443}]
[]
[]
[null,"Potasio"]
[]
[null,"Etapa Animal","Peso\n(Kg)","Produccion excretas\n(l/dia)","K\n(Kg/dia)","# de Animales","Precio bulto de KCl (ref) ","Equivalente a bultos de KCl\ncomo fuente de potasio."]
[null,null,null,null,null,null,null,"Diarios",null,"Mensuales",null,"Anuales"]
[null,null,null,null,null,null,null,"Bultos","Precio ($)","Bultos","Precio ($)","Bultos","Precio ($)"]
[null,{"$f":"B21","v":"Precebo"},16,1,0.01,{"$f":"+F21","v":747},{"$f":"+Inicio!AW120","v":1316.4124141749719},{"$f":"(F34*E34)/24.9","v":0.3},{"$f":"H34*$G$34","v":394.92372425249158},{"$f":"H34*30","v":9},{"$f":"J34*$G$34","v":11847.711727574748},{"$f":"H34*365","v":109.5},{"$f":"L34*$G$34","v":144147.15935215942}]
[null,{"$f":"B22","v":"Levante y engorde"},68,4.3,0.02,{"$f":"+F22","v":1260},null,{"$f":"(F35*E35)/24.9","v":1.0120481927710843},{"$f":"H35*$G$34","v":1332.2728047072003},{"$f":"H35*30","v":30.361445783132528},{"$f":"J35*$G$34","v":39968.184141216014},{"$f":"H35*365","v":369.39759036144574},{"$f":"L35*$G$34","v":486279.57371812809}]
[null,{"$f":"B23","v":"Gestacion+Vacias+Remplazos"},125,4.2,0.02,{"$f":"+F23","v":196.30136986301369},null,{"$f":"(F36*E36)/24.9","v":0.15767178302250098},{"$f":"H36*$G$34","v":207.56109253592285},{"$f":"H36*30","v":4.7301534906750291},{"$f":"J36*$G$34","v":6226.8327760776856},{"$f":"H36*365","v":57.55020080321286},{"$f":"L36*$G$34","v":75759.798775611853}]
[null,{"$f":"B24","v":"Lactancia con cría"},170,15.1,0.08,{"$f":"+F24","v":30},null,{"$f":"(F37*E37)/24.9","v":9.6385542168674704E-2},{"$f":"H37*$G$34","v":126.88312425782863},{"$f":"H37*30","v":2.8915662650602409},{"$f":"J37*$G$34","v":3806.4937277348586},{"$f":"H37*365","v":35.180722891566269},{"$f":"L37*$G$34","v":46312.340354107451}]
[null,"Total pesos generados:",null,null,null,null,null,{"$f":"SUM(H34:H37)*(1-0.2)","v":1.2528844143698081},{"$f":"SUM(I34:I37)","v":2061.6407457534433},{"$f":"H38*30","v":37.586532431094241},{"$f":"SUM(K34:K37)","v":61849.222372603304},{"$f":"H38*365","v":457.30281124497998},{"$f":"SUM(M34:M37)","v":752498.87220000674}]
[null,"Total kg generados:",null,null,null,null,null,{"$f":"H38*50","v":62.644220718490409},{"$f":"I38/H39","v":32.910310354374289},{"$f":"J38*50","v":1879.3266215547121},{"$f":"K38/J39","v":32.910310354374296},{"$f":"L38*50","v":22865.140562248998},{"$f":"M38/L39","v":32.910310354374289}]

{"sheet":"Control de cambios","index":14,"n_rows":6,"n_cols":5,"rows_kept":6,"cut":false,"hidden":true,"merged":[]}
[]
[null,"CONTROL DE CAMBIOS"]
[]
[null,"Fecha","Actualización","Motivo","Versión actual"]
[null,"2020-05-21","Salario mínimo 2020","Actualización anual","v2.3"]
[null,"2020-05-21","0% en salud, SENA e ICBF","Anteriormente estaba Sin exoneración del pago de parafiscales (LEY 1607 DEL 2012)\n\nA partir de la fecha:\n ARTÍCULO 65. \nAdiciónese el artículo 114-1 del Estatuto Tributario el cual quedará así:\nArtículo 114-1. Exoneración de aportes. Estarán exoneradas del pago de los aportes parafiscales a favor del Servicio Nacional del Aprendizaje (SENA), del Instituto Colombiano de Bienestar Familiar (ICBF) y las cotizaciones al Régimen Contributivo de Salud, las sociedades y personas jurídicas y asimiladas contribuyentes declarantes del impuesto sobre la renta y complementarios, correspondientes a los trabajadores que devenguen, individualmente considerados, menos de diez (10) salarios mínimos mensuales legales vigentes.","v2.3"]