{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["ECUACIONES","HOJA DE DATOS","DATOS RECRIA OVINO","DATOS RECRIA CAPRINO","FICHA RECRIA OVINO","FICHA RECRIA CAPRINO","SIMULACION OVINO","SIMULACION CAPRINO","PIENSOS","MODULO"],"not_rendered":{"charts":0,"images":27,"macros":1,"external_links":0,"defined_names":6,"comments":5,"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":"ECUACIONES","index":0,"n_rows":86,"n_cols":10,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
["SIMULACION CORDERAS"]
["GMD"]
[null,"kg PV","A","B","Y=AX+B","GMD = A*UFL + B"]
[null,20,1418.9,-887.84]
[null,25,1418.9,-1010.8]
[null,30,1000,-760]
[null,35,1071.4000000000001,-935.71]
[null,40,500,-405]
[]
[]
["UFL","kg PV","A","B","Y=AX+B","UFL = A*GMD + B"]
[null,20,6.9999999999999999E-4,0.62670000000000003]
[null,25,6.9999999999999999E-4,0.71330000000000005]
[null,30,1E-3,0.76]
[null,35,8.9999999999999998E-4,0.88]
[null,40,2E-3,0.81]
[]
["GMD",null,null,null,null,"Y=AX+B","GMD = A*UFL + B"]
["PERIODO","PESO","A","B","CMD","UF","GMD REC","UFL/GR GMD","UFL MANT","UFL TOT"]
["CRIA",12,932.1,-468.7,714,0.73,255,5.5999999999999999E-3]
["CRIA",15,830.6,-428.16,826,0.8,275,5.5999999999999999E-3]
["CRIA",18,722.04,-395,921,0.87,295,5.5999999999999999E-3]
["CRIA",20,668.57,-370.87,998,0.97,308,5.5999999999999999E-3]
["CRIA",22,669.91,-390.96,1095,1.05,318,5.5999999999999999E-3]
["CRIA",25,573,-371.61,1195,1.1299999999999999,316,5.5999999999999999E-3]
["CRIA",27,522.88,-364.85,1295,1.26,341,5.5999999999999999E-3]
["CRIA",30,531.72,-361.74,1350,1.31,325,5.5999999999999999E-3]
["RECRIA",35,1071.4000000000001,-935.71,null,1.1399999999999999,120,5.5999999999999999E-3,0.47,{"$f":"I28+(G28*H28)","v":1.1419999999999999}]
["RECRIA",40,500,-405,null,1.1499999999999999,110,5.5999999999999999E-3,0.52,{"$f":"I29+(G29*H29)","v":1.1360000000000001}]
["RECRIA",50,500,-405,null,1.18,100,5.5999999999999999E-3,0.62,1.18]
[]
[]
["SIMULACION CHIVAS"]
[null,"EDAD","PESO","GMD","UFL","IMS","UFL CREC","UFL MANT","UFL/GR GMD"]
["CRIA",60,11.5,160,0.9,800,0.6,0.31,{"$f":"G35/D35","v":3.7499999999999999E-3}]
["CRIA",75,14,160,0.92,850,{"$f":"E36-H36","v":0.59000000000000008},0.33,{"$f":"G36/D36","v":3.6875000000000007E-3}]
["CRIA",90,16.3,160,0.93,900,{"$f":"E37-H37","v":0.58000000000000007},0.35,3.6250000000000006E-3]
["RECRIA",120,20.7,140,0.92,950,{"$f":"E38-H38","v":0.52},0.4,3.7142857142857142E-3]
["RECRIA",150,25.5,120,0.89,1000,{"$f":"E39-H39","v":0.44},0.45,3.6666666666666666E-3]
["RECRIA",180,27.6,100,0.84,1050,{"$f":"E40-H40","v":0.37},0.47,3.7000000000000002E-3]
["RECRIA",210,30,100,0.79,1070,{"$f":"E41-H41","v":0.30000000000000004},0.49,3.0000000000000005E-3]
["RECRIA",{"$f":"B41+30","v":240},{"$f":"C41+(30*(D42/1000))","v":32.700000000000003},90,0.81,1100,0.30000000000000004,0.51,3.333333333333334E-3]
["RECRIA",{"$f":"B42+30","v":270},{"$f":"C42+(30*(D43/1000))","v":35.25},85,0.84,1120,0.29999999999999993,0.54,3.5294117647058816E-3]
["RECRIA",300,37.799999999999997,85,0.86,1150,0.29999999999999993,0.56000000000000005,3.5294117647058816E-3]
["RECRIA",330,40.199999999999996,80,0.88,1160,0.30000000000000004,0.57999999999999996,3.7500000000000007E-3]
["RECRIA",360,42.599999999999994,80,0.91,1200,0.30000000000000004,0.61,3.7500000000000007E-3]
[]
[]
[]
["L.A."]
["ESPECIE","RAZA","LR",null,"GMD","IC"]
["CORDERAS","LACAUNE","NANTAMILK SUPREME",{"$f":"CONCATENATE(B52,C52)","v":"LACAUNENANTAMILK SUPREME"},280.5,1.1000000000000001]
["CORDERAS","LACAUNE","NANTAMILK TURBOLAC",{"$f":"CONCATENATE(B53,C53)","v":"LACAUNENANTAMILK TURBOLAC"},244.03500000000003,1.1499999999999999]
["CORDERAS","ASSAF","NANTAMILK SUPREME","ASSAFNANTAMILK SUPREME",272,1.1200000000000001]
["CORDERAS","ASSAF","NANTAMILK TURBOLAC","ASSAFNANTAMILK TURBOLAC",236.64,1.17]
["CORDERAS","AUTOCTONA","NANTAMILK SUPREME","AUTOCTONANANTAMILK SUPREME",233.75,1.1499999999999999]
["CORDERAS","AUTOCTONA","NANTAMILK TURBOLAC","AUTOCTONANANTAMILK TURBOLAC",203.36249999999998,1.2]
["CHIVAS","MURCIANA","NANTAMILK SUPREME","MURCIANANANTAMILK SUPREME",145,1.3]
["CHIVAS","MURCIANA","NANTAMILK TURBOLAC","MURCIANANANTAMILK TURBOLAC",{"$f":"E58*0.87","v":126.15},1.4]
["CHIVAS","MALAGUEÑA","NANTAMILK SUPREME","MALAGUEÑANANTAMILK SUPREME",160,1.28]
["CHIVAS","MALAGUEÑA","NANTAMILK TURBOLAC","MALAGUEÑANANTAMILK TURBOLAC",{"$f":"E60*0.87","v":139.19999999999999},1.33]
["CHIVAS","FLORIDA","NANTAMILK SUPREME","FLORIDANANTAMILK SUPREME",160,1.28]
["CHIVAS","FLORIDA","NANTAMILK TURBOLAC","FLORIDANANTAMILK TURBOLAC",{"$f":"E62*0.87","v":139.19999999999999},1.33]
["CHIVAS","SAANEN","NANTAMILK SUPREME","SAANENNANTAMILK SUPREME",180,1.25]
["CHIVAS","SAANEN","NANTAMILK TURBOLAC","SAANENNANTAMILK TURBOLAC",{"$f":"E64*0.87","v":156.6},1.3]
[]
["CRIA  (coeficientes respecto a estandares)"]
["ESPECIE","RAZA","Coef","PESO ADULTO","PV LIMITE CRIA"]
["CORDERAS","LACAUNE",1,75,32]
["CORDERAS","ASSAF",0.95,75,32]
["CORDERAS","AUTOCTONA",0.75,70,30]
["CHIVAS","MURCIANA",0.87,45,18]
["CHIVAS","MALAGUEÑA",1,65,20]
["CHIVAS","FLORIDA",1,65,20]
["CHIVAS","SAANEN",1.3,65,23]
[]
[]
["RECRIA  (coeficientes respecto a estandares)"]
["ESPECIE","RAZA","Coef","PESO ADULTO","PV CUBRICION"]
["CORDERAS","LACAUNE",{"$f":"C69","v":1},{"$f":"D69","v":75},{"$f":"D80*0.65","v":48.75}]
["CORDERAS","ASSAF",{"$f":"C70","v":0.95},75,{"$f":"D81*0.65","v":48.75}]
["CORDERAS","AUTOCTONA",0.75,70,45.5]
["CHIVAS","MURCIANA",0.87,50,32.5]
["CHIVAS","MALAGUEÑA",1,60,39]
["CHIVAS","FLORIDA",1,60,39]
["CHIVAS","SAANEN",1.3,65,42.25]

{"sheet":"HOJA DE DATOS","index":1,"n_rows":343,"n_cols":12,"rows_kept":343,"cut":false,"hidden":false,"merged":[]}
["SIMULACION CORDERAS",{"$f":"IF('SIMULACION OVINO'!C19=\"\",0,'SIMULACION OVINO'!C19)","v":0.995},{"$f":"IF('SIMULACION OVINO'!D19=\"\",0,'SIMULACION OVINO'!D19)","v":0.85},{"$f":"B1*C1","v":0.84575}]
["PERIODO CRIA",{"$f":"IF('SIMULACION OVINO'!C20=\"\",0,'SIMULACION OVINO'!C20)","v":0.38},{"$f":"IF('SIMULACION OVINO'!D20=\"\",0,'SIMULACION OVINO'!D20)","v":0.08},{"$f":"B2*C2","v":3.04E-2}]
[null,{"$f":"IF('SIMULACION OVINO'!C21=\"\",0,'SIMULACION OVINO'!C21)","v":0},{"$f":"IF('SIMULACION OVINO'!D21=\"\",0,'SIMULACION OVINO'!D21)","v":0},0]
[null,{"$f":"IF('SIMULACION OVINO'!C22=\"\",0,'SIMULACION OVINO'!C22)","v":0},{"$f":"IF('SIMULACION OVINO'!D22=\"\",0,'SIMULACION OVINO'!D22)","v":0},0]
[null,null,"UFL",{"$f":"SUM(D1:D4)","v":0.87614999999999998}]
[null,null,"PV",{"$f":"IF('SIMULACION OVINO'!C11=\"\",\"\",('SIMULACION OVINO'!C11+'SIMULACION OVINO'!C12)/2)","v":20}]
[null,null,"PERIODO",{"$f":"IF('SIMULACION OVINO'!C9=\"\",\"\",'SIMULACION OVINO'!C9)","v":"GROW UP"},"CMD","UFL NEEDS","GMD REC","UFL CREC","UFL MANT","UFL/GR GMD","GMD RECRIA"]
["GMD. EST",{"$f":"IF(D6=\"\",\"\",VLOOKUP(D6,ECUACIONES!B20:D30,2,TRUE))","v":668.57},{"$f":"IF(D6=\"\",\"\",VLOOKUP(D6,ECUACIONES!B20:D30,3,TRUE))","v":-370.87},{"$f":"IF(B8=\"\",\"\",(B8*D5)+C8)","v":214.89760550000005},{"$f":"IF(D6=\"\",\"\",VLOOKUP(D6,ECUACIONES!B20:E30,4,TRUE))","v":998},{"$f":"IF(D6=\"\",\"\",VLOOKUP(D6,ECUACIONES!B20:F30,5,TRUE))","v":0.97},{"$f":"IF(D6=\"\",\"\",VLOOKUP(D6,ECUACIONES!B20:G30,6,TRUE))","v":308},{"$f":"IF(J8=\"\",\"\",D5-I8)","v":0.87614999999999998},{"$f":"IF(D6=\"\",\"\",VLOOKUP($D$6,ECUACIONES!$B$20:$J$30,8,TRUE))","v":0},{"$f":"IF(D6=\"\",\"\",VLOOKUP($D$6,ECUACIONES!$B$20:$J$30,7,TRUE))","v":5.5999999999999999E-3},{"$f":"IF(H8=\"\",\"\",H8/J8)","v":156.45535714285714}]
["kg ganados",{"$f":"IF('SIMULACION OVINO'!C11=\"\",\"\",'SIMULACION OVINO'!C12-'SIMULACION OVINO'!C11)","v":16},null,null,"COBERTURA - NEEDS",{"$f":"IF(D5=0,\"\",D5-F8)","v":-9.3849999999999989E-2},{"$f":"IF(D7=\"\",\"\",IF(D7=\"CRIA\",D8-G8,K8-G8))","v":-151.54464285714286}]
["dias",{"$f":"IF(B9=\"\",\"\",IF(D7=\"CRIA\",(B9/(D8/1000)),(B9*1000)/K8))","v":102.26559379101752}]
[]
[]
["UFL","PV","GMD"]
[null,{"$f":"IF('SIMULACION OVINO'!H12=\"\",\"\",('SIMULACION OVINO'!H12+'SIMULACION OVINO'!H11)/2)","v":""},{"$f":"IF('SIMULACION OVINO'!H20=\"\",\"\",'SIMULACION OVINO'!H20)","v":""}]
["UFL",{"$f":"IF(B14=\"\",\"\",VLOOKUP(B14,ECUACIONES!B12:D16,2,TRUE))","v":""},{"$f":"IF(B14=\"\",\"\",VLOOKUP(B14,ECUACIONES!B12:D16,3,TRUE))","v":""},{"$f":"IF(B15=\"\",\"\",(B15*C14)+C15)","v":""}]
[]
[]
[{"$f":"IF('SIMULACION OVINO'!H24=\"\",0,'SIMULACION OVINO'!H24)","v":0},{"$f":"IF('SIMULACION OVINO'!I24=\"\",0,'SIMULACION OVINO'!I24)","v":0},{"$f":"A18*B18","v":0}]
[{"$f":"IF('SIMULACION OVINO'!H25=\"\",0,'SIMULACION OVINO'!H25)","v":0},{"$f":"IF('SIMULACION OVINO'!I25=\"\",0,'SIMULACION OVINO'!I25)","v":0},{"$f":"A19*B19","v":0}]
[{"$f":"IF('SIMULACION OVINO'!H26=\"\",0,'SIMULACION OVINO'!H26)","v":0},{"$f":"IF('SIMULACION OVINO'!I26=\"\",0,'SIMULACION OVINO'!I26)","v":0},0]
[{"$f":"IF('SIMULACION OVINO'!H27=\"\",0,'SIMULACION OVINO'!H27)","v":0},{"$f":"IF('SIMULACION OVINO'!I27=\"\",0,'SIMULACION OVINO'!I27)","v":0},0]
[null,"UFL",{"$f":"SUM(C18:C21)","v":0}]
[]
[]
["pienso simulacion 1",{"$f":"IF('SIMULACION OVINO'!B19=\"\",\"\",'SIMULACION OVINO'!B19)","v":"NANTACOR "},{"$f":"IF(B25=\"\",\"\",VLOOKUP(B25,PIENSOS!$A$11:$D$29,4,FALSE))","v":0.995}]
["pienso simulacion 2",{"$f":"IF('SIMULACION OVINO'!G24=\"\",\"\",'SIMULACION OVINO'!G24)","v":""},{"$f":"IF(B26=\"\",\"\",VLOOKUP(B26,PIENSOS!$A$11:$D$29,4,FALSE))","v":""}]
[]
[]
[]
["PERIOD","PESOS","GMD",{"$f":"IF('SIMULACION OVINO'!C9=\"\",\"\",'SIMULACION OVINO'!C9)","v":"GROW UP"},{"$f":"IF(D30=\"\",\"\",VLOOKUP(D30,A31:B32,2,FALSE))","v":"12 a 30"}]
["GROW UP","12 a 30"," > 280 gr/dia",null,{"$f":"IF(D30=\"\",\"\",VLOOKUP(D30,A31:C32,3,FALSE))","v":" > 280 gr/dia"}]
["REPLAC.PERIOD","30 a 50"," 80-110 gr/dia"]
[]
[]
[]
[null,"UF"]
["FEED 1"]
["FED 2"]
["FORAGE1 (0.75UFL)",0.75]
["FORAGE2 (0.65 UFL)",0.65]
["STRAW",0.37]
["CEREAL1"]
["CEREAL2"]
[]
[]
[]
["SIMULACION CHIVAS",{"$f":"IF('SIMULACION CAPRINO'!C19=\"\",0,'SIMULACION CAPRINO'!C19)","v":0},{"$f":"IF('SIMULACION CAPRINO'!D19=\"\",0,'SIMULACION CAPRINO'!D19)","v":0},{"$f":"B47*C47","v":0}]
["PERIODO CRIA",{"$f":"IF('SIMULACION CAPRINO'!C20=\"\",0,'SIMULACION CAPRINO'!C20)","v":0},{"$f":"IF('SIMULACION CAPRINO'!D20=\"\",0,'SIMULACION CAPRINO'!D20)","v":0},{"$f":"B48*C48","v":0}]
[null,{"$f":"IF('SIMULACION CAPRINO'!C21=\"\",0,'SIMULACION CAPRINO'!C21)","v":0},{"$f":"IF('SIMULACION CAPRINO'!D21=\"\",0,'SIMULACION CAPRINO'!D21)","v":0},0]
[null,{"$f":"IF('SIMULACION CAPRINO'!C22=\"\",0,'SIMULACION CAPRINO'!C22)","v":0},{"$f":"IF('SIMULACION CAPRINO'!D22=\"\",0,'SIMULACION CAPRINO'!D22)","v":0},0]
[null,null,"UFL",{"$f":"SUM(D47:D50)","v":0}]
[null,null,"PV",{"$f":"IF('SIMULACION CAPRINO'!C11=\"\",\"\",('SIMULACION CAPRINO'!C11+'SIMULACION CAPRINO'!C12)/2)","v":""}]
[null,null,"PERIODO",{"$f":"IF('SIMULACION CAPRINO'!C9=\"\",\"\",'SIMULACION CAPRINO'!C9)","v":""},"CMD","UFL","GMD REC","UFL CREC","UFL MANT","UFL/GR GMD"]
["GMD EST",null,null,{"$f":"IF(D51=0,\"\",(D51-I54)/J54)","v":""},{"$f":"IF(D52=\"\",\"\",VLOOKUP(D52,ECUACIONES!C35:F46,4,TRUE))","v":""},{"$f":"IF(D52=\"\",\"\",VLOOKUP(D52,ECUACIONES!C35:F46,3,TRUE))","v":""},{"$f":"IF(D52=\"\",\"\",VLOOKUP(D52,ECUACIONES!C35:F46,2,TRUE))","v":""},{"$f":"IF(D52=\"\",\"\",VLOOKUP(D52,ECUACIONES!C35:H46,5,TRUE))","v":""},{"$f":"IF(D52=\"\",\"\",VLOOKUP(D52,ECUACIONES!C35:H46,6,TRUE))","v":""},{"$f":"IF(D52=\"\",\"\",VLOOKUP(D52,ECUACIONES!C35:I46,7,TRUE))","v":""}]
["kg ganados",{"$f":"IF('SIMULACION CAPRINO'!C11=\"\",\"\",'SIMULACION CAPRINO'!C12-'SIMULACION CAPRINO'!C11)","v":""},null,null,"COBERTURA - NEEDS",{"$f":"IF(D51=0,\"\",D51-F54)","v":""},{"$f":"IF(D54=\"\",\"\",D54-G54)","v":""}]
["dias",{"$f":"IF(B55=\"\",\"\",(B55/(D54/1000)))","v":""}]
[]
[]
["UFL","PV","GMD"]
[null,{"$f":"IF('SIMULACION OVINO'!H54=\"\",\"\",('SIMULACION OVINO'!H54+'SIMULACION OVINO'!H53)/2)","v":""},{"$f":"IF('SIMULACION OVINO'!H62=\"\",\"\",'SIMULACION OVINO'!H62)","v":""}]
["UFL",{"$f":"IF(B60=\"\",\"\",VLOOKUP(B60,ECUACIONES!B58:E62,2,TRUE))","v":""},{"$f":"IF(B60=\"\",\"\",VLOOKUP(B60,ECUACIONES!B58:E62,3,TRUE))","v":""},{"$f":"IF(B61=\"\",\"\",(B61*C60)+C61)","v":""}]
[]
[]
[{"$f":"IF('SIMULACION OVINO'!H66=\"\",0,'SIMULACION OVINO'!H66)","v":0},{"$f":"IF('SIMULACION OVINO'!I66=\"\",0,'SIMULACION OVINO'!I66)","v":0},{"$f":"A64*B64","v":0}]
[{"$f":"IF('SIMULACION OVINO'!H67=\"\",0,'SIMULACION OVINO'!H67)","v":0},{"$f":"IF('SIMULACION OVINO'!I67=\"\",0,'SIMULACION OVINO'!I67)","v":0},{"$f":"A65*B65","v":0}]
[{"$f":"IF('SIMULACION OVINO'!H68=\"\",0,'SIMULACION OVINO'!H68)","v":0},{"$f":"IF('SIMULACION OVINO'!I68=\"\",0,'SIMULACION OVINO'!I68)","v":0},0]
[{"$f":"IF('SIMULACION OVINO'!H69=\"\",0,'SIMULACION OVINO'!H69)","v":0},{"$f":"IF('SIMULACION OVINO'!I69=\"\",0,'SIMULACION OVINO'!I69)","v":0},0]
[null,"UFL",{"$f":"SUM(C64:C67)","v":0}]
[]
[]
["pienso simulacion 1",{"$f":"IF('SIMULACION CAPRINO'!B62=\"\",\"\",'SIMULACION CAPRINO'!B62)","v":""},{"$f":"IF(B71=\"\",\"\",VLOOKUP(B71,PIENSOS!$A$11:$D$29,4,FALSE))","v":""}]
[]
[]
[]
["PERIODO","PESOS","GMD",{"$f":"IF('SIMULACION CAPRINO'!C9=\"\",\"\",'SIMULACION CAPRINO'!C9)","v":""},{"$f":"IF(D75=\"\",\"\",VLOOKUP(D75,A76:B77,2,FALSE))","v":""}]
["CRIA"," 11.5 a 25 "," > 150 gr/dia",null,{"$f":"IF(D75=\"\",\"\",VLOOKUP(D75,A76:C77,3,FALSE))","v":""}]
["RECRIA"," 25 a 45 Kg PV"," 80-120 gr/dia"]
[]
[]
["ESQUEMA LA,CRIA,RECRIA"]
[]
["CORDERAS",{"$f":"IF('DATOS RECRIA OVINO'!C11=\"\",\"\",'DATOS RECRIA OVINO'!C11)","v":"LACAUNE"},{"$f":"IF('DATOS RECRIA OVINO'!$C$16=\"\",\"\",'DATOS RECRIA OVINO'!$C$16)","v":"NANTAMILK SUPREME"},{"$f":"CONCATENATE(B82,C82)","v":"LACAUNENANTAMILK SUPREME"},{"$f":"IF('DATOS RECRIA OVINO'!C12=\"\",\"\",'DATOS RECRIA OVINO'!C12)","v":"2016-10-12"}]
[null,null,null,null,"RECOMENDADO GRAL.","FACTOR CORRECTOR","RECOMENDADO RAZA"]
["PESOS (KG. PESO VIVO)","FASE LACTANCIA","PESO INICIAL",{"$f":"IF('DATOS RECRIA OVINO'!D30=\"\",\"\",'DATOS RECRIA OVINO'!D30)","v":4},4.5,{"$f":"VLOOKUP(B82,ECUACIONES!B69:C75,2,FALSE)","v":1},{"$f":"IF(D84=\"\",\"\",E84*F84)","v":4.5}]
[null,null,"PESO FINAL",{"$f":"IF('DATOS RECRIA OVINO'!D31=\"\",\"\",'DATOS RECRIA OVINO'!D31)","v":12},13,{"$f":"VLOOKUP(B82,ECUACIONES!B69:E75,2,FALSE)","v":1},{"$f":"IF(D85=\"\",\"\",E85*F85)","v":13}]
[null,"FASE CRIA","PESO INICIAL",{"$f":"IF('DATOS RECRIA OVINO'!D32=\"\",\"\",'DATOS RECRIA OVINO'!D32)","v":12},null,null,{"$f":"IF(D86=\"\",\"\",G85)","v":13}]
[null,null,"PESO FINAL",{"$f":"IF('DATOS RECRIA OVINO'!D33=\"\",\"\",'DATOS RECRIA OVINO'!D33)","v":33},null,null,{"$f":"VLOOKUP(B82,ECUACIONES!B69:E75,4,FALSE)","v":32}]
[null,"RECRIA FASE 1","PESO INICIAL",{"$f":"IF('DATOS RECRIA OVINO'!D34=\"\",\"\",'DATOS RECRIA OVINO'!D34)","v":33},null,null,{"$f":"IF(D88=\"\",\"\",G87)","v":32}]
[null,null,"PESO FINAL",{"$f":"IF('DATOS RECRIA OVINO'!D35=\"\",\"\",'DATOS RECRIA OVINO'!D35)","v":45},null,null,{"$f":"VLOOKUP(B82,ECUACIONES!B80:E86,4,FALSE)","v":48.75}]
[null,"RECRIA FASE 2","PESO INICIAL",{"$f":"IF('DATOS RECRIA OVINO'!D36=\"\",\"\",'DATOS RECRIA OVINO'!D36)","v":45},null,null,{"$f":"IF(D90=\"\",\"\",G89)","v":48.75}]
[null,null,"PESO FINAL",{"$f":"IF('DATOS RECRIA OVINO'!D37=\"\",\"\",'DATOS RECRIA OVINO'!D37)","v":60}]
[]
[]
["LACTANCIA"]
["KILOS A REPONER",{"$f":"D85-D84","v":8},null,{"$f":"IF('DATOS RECRIA OVINO'!B16=\"\",\"\",'DATOS RECRIA OVINO'!B16)","v":"MILK REPLACER"},{"$f":"IF('DATOS RECRIA OVINO'!C16=\"\",\"\",'DATOS RECRIA OVINO'!C16)","v":"NANTAMILK SUPREME"},{"$f":"IF('DATOS RECRIA OVINO'!D16=\"\",\"\",'DATOS RECRIA OVINO'!D16)","v":2200}]
["CONSUMO PRESTARTER ST",1.5,null,{"$f":"IF('DATOS RECRIA OVINO'!B17=\"\",\"\",'DATOS RECRIA OVINO'!B17)","v":"PRESTARTER"},{"$f":"IF('DATOS RECRIA OVINO'!C17=\"\",\"\",'DATOS RECRIA OVINO'!C17)","v":"LACTACOR COPOS"},{"$f":"IF('DATOS RECRIA OVINO'!D17=\"\",\"\",'DATOS RECRIA OVINO'!D17)","v":400}]
["FACTOR CORREC RAZA",{"$f":"VLOOKUP(B82,ECUACIONES!B69:C75,2,FALSE)","v":1},null,{"$f":"IF('DATOS RECRIA OVINO'!B18=\"\",\"\",'DATOS RECRIA OVINO'!B18)","v":"GROW UP CF"},{"$f":"IF('DATOS RECRIA OVINO'!C18=\"\",\"\",'DATOS RECRIA OVINO'!C18)","v":"NANTACOR "},{"$f":"IF('DATOS RECRIA OVINO'!D18=\"\",\"\",'DATOS RECRIA OVINO'!D18)","v":275}]
["CONSUMO REAL PREST",{"$f":"IF('DATOS RECRIA OVINO'!$C$17=\"\",0,B96*B97)","v":1.5},null,{"$f":"IF('DATOS RECRIA OVINO'!B19=\"\",\"\",'DATOS RECRIA OVINO'!B19)","v":"REPLACEMENT 1 CF"},{"$f":"IF('DATOS RECRIA OVINO'!C19=\"\",\"\",'DATOS RECRIA OVINO'!C19)","v":"OVIRECRIA"},{"$f":"IF('DATOS RECRIA OVINO'!D19=\"\",\"\",'DATOS RECRIA OVINO'!D19)","v":230}]
["IC LECHE",{"$f":"VLOOKUP(D82,ECUACIONES!D52:F65,3,FALSE)","v":1.1000000000000001},null,{"$f":"IF('DATOS RECRIA OVINO'!B20=\"\",\"\",'DATOS RECRIA OVINO'!B20)","v":"REPLACEMENT 2 CF"},{"$f":"IF('DATOS RECRIA OVINO'!C20=\"\",\"\",'DATOS RECRIA OVINO'!C20)","v":"OVIRECRIA CONT."},{"$f":"IF('DATOS RECRIA OVINO'!D20=\"\",\"\",'DATOS RECRIA OVINO'!D20)","v":200}]
["CONSUMO TOTAL LR TEOR",{"$f":"B95*B99","v":8.8000000000000007},null,{"$f":"IF('DATOS RECRIA OVINO'!B21=\"\",\"\",'DATOS RECRIA OVINO'!B21)","v":""},{"$f":"IF('DATOS RECRIA OVINO'!C21=\"\",\"\",'DATOS RECRIA OVINO'!C21)","v":""},{"$f":"IF('DATOS RECRIA OVINO'!D21=\"\",\"\",'DATOS RECRIA OVINO'!D21)","v":""}]
["GMD",{"$f":"VLOOKUP(D82,ECUACIONES!D52:F65,2,FALSE)","v":280.5}]
["DIAS",{"$f":"B95/(B101/1000)","v":28.520499108734398},null,{"$f":"IF('DATOS RECRIA OVINO'!B23=\"\",\"\",'DATOS RECRIA OVINO'!B23)","v":"GROW UP PERIOD"},{"$f":"IF('DATOS RECRIA OVINO'!C23=\"\",\"\",'DATOS RECRIA OVINO'!C23)","v":"STRAW"},{"$f":"IF('DATOS RECRIA OVINO'!D23=\"\",\"\",'DATOS RECRIA OVINO'!D23)","v":45}]
["FECHA ENTRADA",{"$f":"E82","v":"2016-10-12"},null,{"$f":"IF('DATOS RECRIA OVINO'!B24=\"\",\"\",'DATOS RECRIA OVINO'!B24)","v":"REPLACEMENT PERIOD 1"},{"$f":"IF('DATOS RECRIA OVINO'!C24=\"\",\"\",'DATOS RECRIA OVINO'!C24)","v":"FORAGE2 (0.65 UFL)"},{"$f":"IF('DATOS RECRIA OVINO'!D24=\"\",\"\",'DATOS RECRIA OVINO'!D24)","v":135}]
["FECHA SALIDA",{"$f":"B103+B102","v":"2016-11-09T12:29:31.123"},null,{"$f":"IF('DATOS RECRIA OVINO'!B25=\"\",\"\",'DATOS RECRIA OVINO'!B25)","v":""},{"$f":"IF('DATOS RECRIA OVINO'!C25=\"\",\"\",'DATOS RECRIA OVINO'!C25)","v":"STRAW"},{"$f":"IF('DATOS RECRIA OVINO'!D25=\"\",\"\",'DATOS RECRIA OVINO'!D25)","v":45}]
["COSTE LECHE",{"$f":"(F95/1000)*B100","v":19.360000000000003},null,{"$f":"IF('DATOS RECRIA OVINO'!B26=\"\",\"\",'DATOS RECRIA OVINO'!B26)","v":"REPLACEMENT PERIOD 2"},{"$f":"IF('DATOS RECRIA OVINO'!C26=\"\",\"\",'DATOS RECRIA OVINO'!C26)","v":"FORAGE2 (0.65 UFL)"},{"$f":"IF('DATOS RECRIA OVINO'!D26=\"\",\"\",'DATOS RECRIA OVINO'!D26)","v":135}]
["COSTE PRESTARTER",{"$f":"IF(F96=\"\",\"\",(F96/1000)*B98)","v":0.60000000000000009},null,{"$f":"IF('DATOS RECRIA OVINO'!B27=\"\",\"\",'DATOS RECRIA OVINO'!B27)","v":""},{"$f":"IF('DATOS RECRIA OVINO'!C27=\"\",\"\",'DATOS RECRIA OVINO'!C27)","v":"STRAW"},{"$f":"IF('DATOS RECRIA OVINO'!D27=\"\",\"\",'DATOS RECRIA OVINO'!D27)","v":45}]
["COSTE TOTAL",{"$f":"SUM(B105:B106)","v":19.960000000000004},null,{"$f":"IF('DATOS RECRIA OVINO'!B28=\"\",\"\",'DATOS RECRIA OVINO'!B28)","v":""},{"$f":"IF('DATOS RECRIA OVINO'!C28=\"\",\"\",'DATOS RECRIA OVINO'!C28)","v":""},{"$f":"IF('DATOS RECRIA OVINO'!D28=\"\",\"\",'DATOS RECRIA OVINO'!D28)","v":""}]
[]
["FASE CRIA",null,null,null,"GMD","KG PIENSO","DIAS FASE","DIF","CT PIENSO","EUROS PIENSO","EUROS TOTAL","AHORRO"]
["KILOS A REPONER",{"$f":"D87-D86","v":21},{"$f":"((D87-D86)/2)+D86","v":22.5},{"$f":"'DATOS RECRIA OVINO'!B40","v":0},{"$f":"IF('DATOS RECRIA OVINO'!C40=\"\",\"\",'DATOS RECRIA OVINO'!C40)","v":""},{"$f":"IF('DATOS RECRIA OVINO'!D40=\"\",\"\",'DATOS RECRIA OVINO'!D40)","v":""},{"$f":"IF(E110=\"\",\"\",B110/(E110/1000))","v":""},{"$f":"IF(G110=\"\",\"\",G110-B121)","v":""},{"$f":"IF(F110=\"\",\"\",F110*G110)","v":""},{"$f":"IF(I110=\"\",\"\",I110*(F97/1000))","v":""},{"$f":"IF(J110=\"\",\"\",J110+B125)","v":""},{"$f":"IF(K110=\"\",\"\",K110-B126)","v":""}]
["UF PIENSO",{"$f":"VLOOKUP(E97,PIENSOS!C11:D20,2,FALSE)","v":0.995},{"$f":"B111","v":0.995},{"$f":"'DATOS RECRIA OVINO'!B41","v":0},{"$f":"IF('DATOS RECRIA OVINO'!C41=\"\",\"\",'DATOS RECRIA OVINO'!C41)","v":""},{"$f":"IF('DATOS RECRIA OVINO'!D41=\"\",\"\",'DATOS RECRIA OVINO'!D41)","v":""},{"$f":"IF(E111=\"\",\"\",B132/(E111/1000))","v":""},{"$f":"IF(G111=\"\",\"\",G111-B150)","v":""},{"$f":"IF(F111=\"\",\"\",F111*G111)","v":""},{"$f":"IF(I111=\"\",\"\",I111*(F98/1000))","v":""},{"$f":"IF(J111=\"\",\"\",J111+B162+B163)","v":""},{"$f":"IF(K111=\"\",\"\",K111-B165)","v":""}]
["UF PAJA",{"$f":"'HOJA DE DATOS'!B41*1000","v":370},{"$f":"B112/1000","v":0.37}]
["CMD PIENSO",{"$f":"VLOOKUP($C$110,ECUACIONES!$B$20:$E$27,4,TRUE)","v":1095},{"$f":"C111*(B113/1000)","v":1.0895250000000001},null,null,null,"SUMA DIAS",{"$f":"SUM(H110:H112)","v":0},null,null,"EUROS TOTAL",{"$f":"SUM(L110:L112)","v":0}]
["CMD PAJA",100,{"$f":"C112*(B114/1000)","v":3.6999999999999998E-2}]
["UF RACION",{"$f":"SUM(C113:C114)","v":1.126525},null,null,"SIMULACION ALTERNATIVA","HACER SIMULACION"]
["FACTOR A",{"$f":"VLOOKUP($C$110,ECUACIONES!$B$20:$E$27,2,TRUE)","v":669.91},null,null,null,{"$f":"IF('DATOS RECRIA OVINO'!$H$40=\"\",\"\",1)","v":""}]
["FACTOR B",{"$f":"VLOOKUP($C$110,ECUACIONES!$B$20:$E$27,3,TRUE)","v":-390.96}]
["GMD ST",{"$f":"((B116*B115)+B117)","v":363.71036275}]
["FACTOR CORRECTOR",{"$f":"VLOOKUP(B82,ECUACIONES!B69:C75,2,FALSE)","v":1}]
["GMD REAL",{"$f":"B118*B119","v":363.71036275}]
["DIAS PERIODO",{"$f":"IF(F116=1,G110,B110/(B120/1000))","v":57.738250406779201}]
["CONSUMO PIENSO",{"$f":"(B113*B121)/1000","v":63.223384195423229}]
["CONSUMO PAJA",{"$f":"(B114/1000)*B121","v":5.7738250406779201}]
["COSTO PIENSO",{"$f":"B122*(F97/1000)","v":17.386430653741389}]
["COSTO PAJA",{"$f":"B123*(F102/1000)","v":0.25982212683050637}]
["COSTO TOTAL",{"$f":"IF(F116=1,K110,SUM(B124:B125))","v":17.646252780571896}]
["FECHA ENTRADA",{"$f":"B104","v":"2016-11-09T12:29:31.123"}]
["FECHA SALIDA",{"$f":"B127+B121","v":"2017-01-06T06:12:35.958"}]
[]
[]
["RECRIA FASE 1"]
["KILOS A REPONER",{"$f":"D89-D88","v":12},{"$f":"((D89-D88)/2)+D88","v":39}]
["UF PIENSO",{"$f":"VLOOKUP(E98,PIENSOS!C11:D29,2,FALSE)","v":0.88}]
["UF FORRAJE 1",{"$f":"VLOOKUP(E103,$A$39:$B$41,2,FALSE)","v":0.65}]
["UF PAJA ADLIB",{"$f":"B41","v":0.37}]
["NECESIDADES UFL",{"$f":"VLOOKUP(C132,ECUACIONES!B20:G30,5,TRUE)","v":1.1399999999999999}]
["CMD PAJA ADLIB",0.5]
["UF PAJA ADLIB",{"$f":"B137*B41","v":0.185}]
["DIF UF",{"$f":"B136-B138","v":0.95499999999999985}]
["CMD PIENSO (PAJA AD LIB)",{"$f":"B139/B133","v":1.0852272727272725}]
["CMD PIEBNSO REAL",{"$f":"(IF($B$134>$B$41,0.6,B140))","v":0.6}]
["CONSUMO PAJA REAL",{"$f":"IF($B$134>$B$41,(B137/2),B137)","v":0.25}]
["APORTE UF PIENSO",{"$f":"B141*B133","v":0.52800000000000002}]
["APORTE UF PAJA",{"$f":"(B142*B135)","v":9.2499999999999999E-2}]
["DIFER NEEDS",{"$f":"IF(B144=\"\",\"\",B136-(B143+B144))","v":0.51949999999999985}]
["CONSUMO FORR 1",{"$f":"IF(B145=\"\",\"\",B145/B134)","v":0.79923076923076897}]
["GMD REC ST",{"$f":"(VLOOKUP(C132,ECUACIONES!B20:G30,6,TRUE))","v":120}]
["FACTOR CORRECTOR RAZA",{"$f":"VLOOKUP($B$82,ECUACIONES!$B$80:$E$86,2,FALSE)","v":1}]
["GMD REAL",{"$f":"IF(F116=\"\",(B147*B148),E111)","v":120}]
["DIAS",{"$f":"IF(F116=1,G111,B132/(B149/1000))","v":100}]
["FECHA ENTRADA",{"$f":"B128","v":"2017-01-06T06:12:35.958"}]
["FECHA SALIDA",{"$f":"B151+B150","v":"2017-04-16T06:12:35.958"}]
["PESO REC CUBRICION",{"$f":"VLOOKUP($B$82,ECUACIONES!$B$80:$E$86,4,FALSE)","v":48.75}]
["KILOS A REPONER",{"$f":"B153-D88","v":15.75}]
["DIAS",{"$f":"B154/(B149/1000)","v":131.25}]
["FECHA CUBRICION",{"$f":"B151+B155","v":"2017-05-17T12:12:35.958"}]
["DIAS DESDE INICIO",{"$f":"B156-E82","v":217.50874951551668}]
["MESES DESDE INICIO",{"$f":"B157/30","v":7.250291650517223}]
["CT FORRAJE 1",{"$f":"IF(B146=\"\",\"\",B146*B155)","v":104.89903846153842}]
["CT PAJA",{"$f":"IF(E104=\"\",(B137*B150),(B155*B142))","v":32.8125}]
["CT PIENSO",{"$f":"B155*B141","v":78.75}]
["COSTE FORRAJE 1",{"$f":"IF(B159=\"\",\"\",(B159*F103)/1000)","v":14.161370192307688}]
["COSTE PAJA",{"$f":"IF(E104=\"\",((F103/1000)*B160),(B160*F104)/1000)","v":1.4765625}]
["COSTE PIENSO",{"$f":"B161*(F98/1000)","v":18.112500000000001}]
["COSTE TOTAL",{"$f":"IF(F116=1,K111,SUM(B162:B164))","v":33.75043269230769}]
[]
[]
[]
[]
[]
[]
["RECRIA FASE 2"]
["FECHA PREVISTA PARTO",{"$f":"B156+150","v":"2017-10-14T12:12:35.958"}]
["DIAS DESDE INICIO",{"$f":"B173-E82","v":367.50874951551668}]
["MESES DESDE INICIO",{"$f":"B174/30","v":12.250291650517223}]
["DIAS DE PREPARTO",45]
["FECHA FIN DE RECRIA",{"$f":"B173-B176","v":"2017-08-30T12:12:35.958"}]
["DIAS DURACION FASE 2",{"$f":"B177-B152","v":136.25}]
["KILOS A REPONER",{"$f":"D91-D90","v":15},{"$f":"((D91-D90)/2)+D90","v":52.5}]
["GMD ST REC",{"$f":"IF('DATOS RECRIA OVINO'!C42=\"\",(VLOOKUP(C179,ECUACIONES!B20:G30,6,TRUE)),'DATOS RECRIA OVINO'!C42)","v":100}]
["FACTOR CORRECTOR RAZA",{"$f":"VLOOKUP($B$82,ECUACIONES!$B$80:$E$86,2,FALSE)","v":1}]
["GMD REAL",{"$f":"B180*B181","v":100}]
["PESO AL FINAL RECRIA",{"$f":"((B182/1000)*B178)+D90","v":58.625}]
["NECESIDADES UF",{"$f":"VLOOKUP(C179,ECUACIONES!B20:G30,5,TRUE)","v":1.18}]
["UF PIENSO",{"$f":"VLOOKUP(E99,PIENSOS!C11:D26,2,FALSE)","v":0.82}]
["UF FORRAJE 1",{"$f":"VLOOKUP(E105,$A$39:$B$41,2,FALSE)","v":0.65}]
["UF PAJA",{"$f":"B41","v":0.37}]
["CONSUMO PAJA AD LIB",0.85]
["UF PAJA AD LIB",{"$f":"B188*B41","v":0.3145}]
["DIF UF (CON PAJA AD LIB)",{"$f":"B184-B189","v":0.86549999999999994}]
["CMD PIENSO (PAJA AD L)",{"$f":"B190/B185","v":1.0554878048780487}]
["CMD PIENSO RACIONADO",0.6]
["CMD PAJA RAC",{"$f":"B188/2","v":0.42499999999999999}]
["UFL PIENSO",{"$f":"B192*B185","v":0.49199999999999994}]
["UFL FORRAJE",{"$f":"B193*B187","v":0.15725}]
["COBERTURA UF RAC",{"$f":"SUM(B194:B195)","v":0.64924999999999988}]
["DIF NEEDS",{"$f":"B184-B196","v":0.53075000000000006}]
["CMD FORRAJE 1",{"$f":"IF(B186=B41,0,B197/B186)","v":0.81653846153846155}]
["CMD PAJA FINAL",{"$f":"IF(E106=\"\",B188,B193)","v":0.42499999999999999}]
["CMD PIENSO FINAL",{"$f":"IF(E106=\"\",B191,B192)","v":0.6}]
["CT FORRAJE 1",{"$f":"IF(B198=\"\",\"\",B198*B178)","v":111.25336538461539}]
["CT PAJA",{"$f":"B199*B178","v":57.90625}]
["CT PIENSO",{"$f":"B200*B178","v":81.75}]
["COSTE FORRAJE",{"$f":"IF(B201=\"\",0,B201*(F105/1000))","v":15.019204326923079}]
["PRECIO PAJA",{"$f":"IF(E106=\"\",F105,F106)","v":45}]
["COSTE PAJA",{"$f":"(B205/1000)*B202","v":2.6057812499999997}]
["COSTE PIENSO",{"$f":"B203*(F99/1000)","v":16.350000000000001}]
["COSTE TOTAL",{"$f":"B207+B206+B204","v":33.974985576923082}]
[]
[]
[]
[]
[]
[]
[]
[]
["CHIVAS",{"$f":"IF('DATOS RECRIA CAPRINO'!C11=\"\",\"\",'DATOS RECRIA CAPRINO'!C11)","v":"SAANEN"},{"$f":"IF('DATOS RECRIA CAPRINO'!$C$16=\"\",\"\",'DATOS RECRIA CAPRINO'!$C$16)","v":"NANTAMILK SUPREME"},{"$f":"CONCATENATE(B217,C217)","v":"SAANENNANTAMILK SUPREME"},{"$f":"IF('DATOS RECRIA CAPRINO'!C12=\"\",\"\",'DATOS RECRIA CAPRINO'!C12)","v":"2015-11-11"}]
[null,null,null,null,"RECOMENDADO GRAL.","FACTOR CORRECTOR","RECOMENDADO RAZA"]
["PESOS (KG. PESO VIVO)","FASE LACTANCIA","PESO INICIAL",{"$f":"IF('DATOS RECRIA CAPRINO'!D30=\"\",\"\",'DATOS RECRIA CAPRINO'!D30)","v":3.5},2.8,{"$f":"VLOOKUP(B217,ECUACIONES!B75:C88,2,FALSE)","v":1.3},{"$f":"IF(D219=\"\",\"\",E219*F219)","v":3.6399999999999997}]
[null,null,"PESO FINAL",{"$f":"IF('DATOS RECRIA CAPRINO'!D31=\"\",\"\",'DATOS RECRIA CAPRINO'!D31)","v":14},11,{"$f":"VLOOKUP(B217,ECUACIONES!B68:E75,2,FALSE)","v":1.3},{"$f":"IF(D220=\"\",\"\",E220*F220)","v":14.3}]
[null,"FASE CRIA","PESO INICIAL",{"$f":"IF('DATOS RECRIA CAPRINO'!D32=\"\",\"\",'DATOS RECRIA CAPRINO'!D32)","v":14},null,null,{"$f":"IF(D221=\"\",\"\",G220)","v":14.3}]
[null,null,"PESO FINAL",{"$f":"IF('DATOS RECRIA CAPRINO'!D33=\"\",\"\",'DATOS RECRIA CAPRINO'!D33)","v":22},null,null,{"$f":"VLOOKUP(B217,ECUACIONES!B69:E75,4,FALSE)","v":23}]
[null,"RECRIA FASE 1","PESO INICIAL",{"$f":"IF('DATOS RECRIA CAPRINO'!D34=\"\",\"\",'DATOS RECRIA CAPRINO'!D34)","v":22},null,null,{"$f":"IF(D223=\"\",\"\",G222)","v":23}]
[null,null,"PESO FINAL",{"$f":"IF('DATOS RECRIA CAPRINO'!D35=\"\",\"\",'DATOS RECRIA CAPRINO'!D35)","v":42},null,null,{"$f":"VLOOKUP(B217,ECUACIONES!B79:E86,4,FALSE)","v":42.25}]
[null,"RECRIA FASE 2","PESO INICIAL",{"$f":"IF('DATOS RECRIA CAPRINO'!D36=\"\",\"\",'DATOS RECRIA CAPRINO'!D36)","v":42},null,null,{"$f":"IF(D225=\"\",\"\",G224)","v":42.25}]
[null,null,"PESO FINAL",{"$f":"IF('DATOS RECRIA CAPRINO'!D37=\"\",\"\",'DATOS RECRIA CAPRINO'!D37)","v":54},null,null,{"$f":"IF(D226=\"\",\"\",B318)","v":53.120000000000118}]
[]
[]
["LACTANCIA"]
["KILOS A REPONER",{"$f":"D220-D219","v":10.5},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B16=\"\",\"\",'DATOS RECRIA CAPRINO'!B16)","v":"MILK REPLACER"},{"$f":"IF('DATOS RECRIA CAPRINO'!C16=\"\",\"\",'DATOS RECRIA CAPRINO'!C16)","v":"NANTAMILK SUPREME"},{"$f":"IF('DATOS RECRIA CAPRINO'!D16=\"\",\"\",'DATOS RECRIA CAPRINO'!D16)","v":2500}]
["CONSUMO PRESTARTER ST",1.2,null,{"$f":"IF('DATOS RECRIA CAPRINO'!B17=\"\",\"\",'DATOS RECRIA CAPRINO'!B17)","v":"PRESTARTER"},{"$f":"IF('DATOS RECRIA CAPRINO'!C17=\"\",\"\",'DATOS RECRIA CAPRINO'!C17)","v":"LACTACOR COPOS"},{"$f":"IF('DATOS RECRIA CAPRINO'!D17=\"\",\"\",'DATOS RECRIA CAPRINO'!D17)","v":400}]
["FACTOR CORREC RAZA",{"$f":"VLOOKUP(B217,ECUACIONES!B69:C75,2,FALSE)","v":1.3},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B18=\"\",\"\",'DATOS RECRIA CAPRINO'!B18)","v":"GROW UP CF"},{"$f":"IF('DATOS RECRIA CAPRINO'!C18=\"\",\"\",'DATOS RECRIA CAPRINO'!C18)","v":"NANTACOR "},{"$f":"IF('DATOS RECRIA CAPRINO'!D18=\"\",\"\",'DATOS RECRIA CAPRINO'!D18)","v":290}]
["CONSUMO REAL PREST",{"$f":"IF('DATOS RECRIA CAPRINO'!$C$17=\"\",0,B231*B232)","v":1.56},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B19=\"\",\"\",'DATOS RECRIA CAPRINO'!B19)","v":"REPLACEMENT 1 CF"},{"$f":"IF('DATOS RECRIA CAPRINO'!C19=\"\",\"\",'DATOS RECRIA CAPRINO'!C19)","v":"CAPRIRECRIA"},{"$f":"IF('DATOS RECRIA CAPRINO'!D19=\"\",\"\",'DATOS RECRIA CAPRINO'!D19)","v":250}]
["IC LECHE",{"$f":"VLOOKUP(D217,ECUACIONES!D52:F65,3,FALSE)","v":1.25},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B20=\"\",\"\",'DATOS RECRIA CAPRINO'!B20)","v":"REPLACEMENT 2 CF"},{"$f":"IF('DATOS RECRIA CAPRINO'!C20=\"\",\"\",'DATOS RECRIA CAPRINO'!C20)","v":"CAPRIRECRIA CONT."},{"$f":"IF('DATOS RECRIA CAPRINO'!D20=\"\",\"\",'DATOS RECRIA CAPRINO'!D20)","v":225}]
["CONSUMO TOTAL LR TEOR",{"$f":"B230*B234","v":13.125},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B21=\"\",\"\",'DATOS RECRIA CAPRINO'!B21)","v":""},{"$f":"IF('DATOS RECRIA CAPRINO'!C21=\"\",\"\",'DATOS RECRIA CAPRINO'!C21)","v":""},{"$f":"IF('DATOS RECRIA CAPRINO'!D21=\"\",\"\",'DATOS RECRIA CAPRINO'!D21)","v":""}]
["GMD",{"$f":"VLOOKUP(D217,ECUACIONES!D53:F75,2,FALSE)","v":180},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B22=\"\",\"\",'DATOS RECRIA CAPRINO'!B22)","v":""},{"$f":"IF('DATOS RECRIA CAPRINO'!C22=\"\",\"\",'DATOS RECRIA CAPRINO'!C22)","v":"PRODUCT"},{"$f":"IF('DATOS RECRIA CAPRINO'!D22=\"\",\"\",'DATOS RECRIA CAPRINO'!D22)","v":"PRICE (E/Tm)"}]
["DIAS",{"$f":"B230/(B236/1000)","v":58.333333333333336},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B23=\"\",\"\",'DATOS RECRIA CAPRINO'!B23)","v":"GROW UP PERIOD"},{"$f":"IF('DATOS RECRIA CAPRINO'!C23=\"\",\"\",'DATOS RECRIA CAPRINO'!C23)","v":"STRAW"},{"$f":"IF('DATOS RECRIA CAPRINO'!D23=\"\",\"\",'DATOS RECRIA CAPRINO'!D23)","v":45}]
["FECHA ENTRADA",{"$f":"E217","v":"2015-11-11"},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B24=\"\",\"\",'DATOS RECRIA CAPRINO'!B24)","v":"REPLACEMENT PERIOD 1"},{"$f":"IF('DATOS RECRIA CAPRINO'!C24=\"\",\"\",'DATOS RECRIA CAPRINO'!C24)","v":"FORAGE2 (0.65 UFL)"},{"$f":"IF('DATOS RECRIA CAPRINO'!D24=\"\",\"\",'DATOS RECRIA CAPRINO'!D24)","v":125}]
["FECHA SALIDA",{"$f":"B238+B237","v":"2016-01-08T08:00:00"},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B25=\"\",\"\",'DATOS RECRIA CAPRINO'!B25)","v":""},{"$f":"IF('DATOS RECRIA CAPRINO'!C25=\"\",\"\",'DATOS RECRIA CAPRINO'!C25)","v":"STRAW"},{"$f":"IF('DATOS RECRIA CAPRINO'!D25=\"\",\"\",'DATOS RECRIA CAPRINO'!D25)","v":45}]
["COSTE LECHE",{"$f":"(F230/1000)*B235","v":32.8125},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B26=\"\",\"\",'DATOS RECRIA CAPRINO'!B26)","v":"REPLACEMENT PERIOD 2"},{"$f":"IF('DATOS RECRIA CAPRINO'!C26=\"\",\"\",'DATOS RECRIA CAPRINO'!C26)","v":"FORAGE2 (0.65 UFL)"},{"$f":"IF('DATOS RECRIA CAPRINO'!D26=\"\",\"\",'DATOS RECRIA CAPRINO'!D26)","v":125}]
["COSTE PRESTARTER",{"$f":"IF(F231=\"\",\"\",(F231/1000)*B233)","v":0.62400000000000011},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B27=\"\",\"\",'DATOS RECRIA CAPRINO'!B27)","v":""},{"$f":"IF('DATOS RECRIA CAPRINO'!C27=\"\",\"\",'DATOS RECRIA CAPRINO'!C27)","v":"STRAW"},{"$f":"IF('DATOS RECRIA CAPRINO'!D27=\"\",\"\",'DATOS RECRIA CAPRINO'!D27)","v":45}]
["COSTE TOTAL",{"$f":"SUM(B240:B241)","v":33.436500000000002},null,{"$f":"IF('DATOS RECRIA CAPRINO'!B28=\"\",\"\",'DATOS RECRIA CAPRINO'!B28)","v":""},{"$f":"IF('DATOS RECRIA CAPRINO'!C28=\"\",\"\",'DATOS RECRIA CAPRINO'!C28)","v":""},{"$f":"IF('DATOS RECRIA CAPRINO'!D28=\"\",\"\",'DATOS RECRIA CAPRINO'!D28)","v":""}]
[]
["FASE CRIA",null,null,null,"GMD","KG PIENSO","DIAS FASE","DIF","CT PIENSO","EUROS PIENSO","EUROS TOTAL","AHORRO"]
["KILOS A REPONER",{"$f":"D222-D221","v":8},{"$f":"((D222-D221)/2)+D221","v":18},{"$f":"'DATOS RECRIA CAPRINO'!B40","v":0},{"$f":"IF('DATOS RECRIA CAPRINO'!C40=\"\",\"\",'DATOS RECRIA CAPRINO'!C40)","v":""},{"$f":"IF('DATOS RECRIA CAPRINO'!D40=\"\",\"\",'DATOS RECRIA CAPRINO'!D40)","v":""},{"$f":"IF(E245=\"\",\"\",B245/(E245/1000))","v":""},{"$f":"IF(G245=\"\",\"\",G245-B257)","v":""},{"$f":"IF(F245=\"\",\"\",F245*G245)","v":""},{"$f":"IF(I245=\"\",\"\",I245*(F232/1000))","v":""},{"$f":"IF(J245=\"\",\"\",J245+B261)","v":""},{"$f":"IF(K245=\"\",\"\",K245-B262)","v":""}]
["UF PIENSO",{"$f":"VLOOKUP(E232,PIENSOS!C11:D20,2,FALSE)","v":0.995},{"$f":"B246","v":0.995},{"$f":"'DATOS RECRIA CAPRINO'!B41","v":0},{"$f":"IF('DATOS RECRIA CAPRINO'!C41=\"\",\"\",'DATOS RECRIA CAPRINO'!C41)","v":""},{"$f":"IF('DATOS RECRIA CAPRINO'!D41=\"\",\"\",'DATOS RECRIA CAPRINO'!D41)","v":""},{"$f":"IF(E246=\"\",\"\",B267/(E246/1000))","v":""},{"$f":"IF(G246=\"\",\"\",G246-B285)","v":""},{"$f":"IF(F246=\"\",\"\",F246*G246)","v":""},{"$f":"IF(I246=\"\",\"\",I246*(F233/1000))","v":""},{"$f":"IF(J246=\"\",\"\",J246+B297+B298)","v":""},{"$f":"IF(K246=\"\",\"\",K246-B300)","v":""}]
["UF PAJA",{"$f":"'HOJA DE DATOS'!B41*1000","v":370},{"$f":"B247/1000","v":0.37}]
["CMD PIENSO",{"$f":"B250-B249","v":825},{"$f":"C246*(B248/1000)","v":0.82087499999999991},null,null,null,"SUMA DIAS",{"$f":"SUM(H245:H247)","v":0},null,null,"EUROS TOTAL",{"$f":"SUM(L245:L247)","v":0}]
["CMD PAJA",75,{"$f":"C247*(B249/1000)","v":2.775E-2}]
["IMS",{"$f":"VLOOKUP($C$245,ECUACIONES!$C$35:$I$46,4,TRUE)","v":900},null,null,"SIMULACION ALTERNATIVA","HACER SIMULACION"]
["UF RACION",{"$f":"SUM(C248:C249)","v":0.84862499999999996},null,null,null,{"$f":"IF('DATOS RECRIA CAPRINO'!$H$40=\"\",\"\",1)","v":""}]
["FACTOR A",{"$f":"VLOOKUP($C$245,ECUACIONES!$B$20:$E$27,2,TRUE)","v":722.04}]
["FACTOR B",{"$f":"VLOOKUP($C$245,ECUACIONES!$B$20:$E$27,3,TRUE)","v":-395}]
["GMD ST",{"$f":"VLOOKUP($C$245,ECUACIONES!$C$35:$I$46,2,TRUE)","v":160}]
["FACTOR CORRECTOR",{"$f":"VLOOKUP(B217,ECUACIONES!B68:C75,2,FALSE)","v":1.3}]
["GMD REAL",{"$f":"B254*B255","v":208}]
["DIAS PERIODO",{"$f":"IF(F251=1,G245,B245/(B256/1000))","v":38.46153846153846}]
["CONSUMO PIENSO",{"$f":"(B248*B257)/1000","v":31.73076923076923}]
["CONSUMO PAJA",{"$f":"(B249/1000)*B257","v":2.8846153846153846}]
["COSTO PIENSO",{"$f":"B258*(F232/1000)","v":9.2019230769230766}]
["COSTO PAJA",{"$f":"B259*(F237/1000)","v":0.12980769230769229}]
["COSTO TOTAL",{"$f":"IF(F251=1,K245,SUM(B260:B261))","v":9.3317307692307683}]
["FECHA ENTRADA",{"$f":"B239","v":"2016-01-08T08:00:00"}]
["FECHA SALIDA",{"$f":"B263+B257","v":"2016-02-15T19:04:36.923"}]
[]
["RECRIA FASE 1"]
["KILOS A REPONER",{"$f":"D224-D223","v":20},{"$f":"((D224-D223)/2)+D223","v":32}]
["UF PIENSO",{"$f":"VLOOKUP(E233,PIENSOS!C22:D29,2,FALSE)","v":0.89}]
["UF FORRAJE 1",{"$f":"VLOOKUP(E238,$A$39:$B$41,2,FALSE)","v":0.65}]
["UF PAJA ADLIB",{"$f":"B41","v":0.37}]
["NECESIDADES UFL",{"$f":"VLOOKUP($C$245,ECUACIONES!$C$35:$I$46,3,TRUE)","v":0.93}]
["CMD PAJA ADLIB",0.12]
["UF PAJA ADLIB",{"$f":"B272*B41","v":4.4399999999999995E-2}]
["DIF UF",{"$f":"B271-B273","v":0.88560000000000005}]
["CMD PIENSO (PAJA AD LIB)",{"$f":"B274/B268","v":0.99505617977528094}]
["CMD PIEBNSO REAL",{"$f":"(IF($B$269>$B$41,0.5,B275))","v":0.5}]
["CONSUMO PAJA REAL",{"$f":"IF($B$269>$B$41,(B272/2),B272)","v":0.06}]
["APORTE UF PIENSO",{"$f":"B276*B268","v":0.44500000000000001}]
["APORTE UF PAJA",{"$f":"(B277*B270)","v":2.2199999999999998E-2}]
["DIFER NEEDS",{"$f":"IF(B279=\"\",\"\",B271-(B278+B279))","v":0.46280000000000004}]
["CONSUMO FORR 1",{"$f":"IF(B280=\"\",\"\",B280/B269)","v":0.71200000000000008}]
["GMD REC ST",{"$f":"(VLOOKUP(C267,ECUACIONES!C35:G46,2,TRUE))","v":100}]
["FACTOR CORRECTOR RAZA",{"$f":"VLOOKUP($B$217,ECUACIONES!$B$80:$E$86,2,FALSE)","v":1.3}]
["GMD REAL",{"$f":"IF(F251=\"\",(B282*B283),E246)","v":130}]
["DIAS",{"$f":"IF(F251=1,G246,B267/(B284/1000))","v":153.84615384615384}]
["FECHA ENTRADA",{"$f":"B264","v":"2016-02-15T19:04:36.923"}]
["FECHA SALIDA",{"$f":"B286+B285","v":"2016-07-18T15:23:04.615"}]
["PESO REC CUBRICION",{"$f":"VLOOKUP($B$217,ECUACIONES!$B$80:$E$86,4,FALSE)","v":42.25}]
["KILOS A REPONER",{"$f":"B288-D223","v":20.25}]
["DIAS",{"$f":"B289/(B284/1000)","v":155.76923076923077}]
["FECHA CUBRICION",{"$f":"B286+B290","v":"2016-07-20T13:32:18.462"}]
["DIAS DESDE INICIO",{"$f":"B291-E217","v":252.56410256410891}]
["MESES DESDE INICIO",{"$f":"B292/30","v":8.4188034188036305}]
["CT FORRAJE 1",{"$f":"IF(B281=\"\",\"\",B281*B290)","v":110.90769230769233}]
["CT PAJA",{"$f":"IF(E239=\"\",(B272*B285),(B290*B277))","v":9.3461538461538467}]
["CT PIENSO",{"$f":"B290*B276","v":77.884615384615387}]
["COSTE FORRAJE 1",{"$f":"IF(B294=\"\",\"\",(B294*F238)/1000)","v":13.863461538461541}]
["COSTE PAJA",{"$f":"IF(E239=\"\",((F238/1000)*B295),(B295*F239)/1000)","v":0.42057692307692307}]
["COSTE PIENSO",{"$f":"B296*(F233/1000)","v":19.471153846153847}]
["COSTE TOTAL",{"$f":"IF(F251=1,K246,SUM(B297:B299))","v":33.755192307692312}]
[]
[]
[]
[]
[]
[]
["RECRIA FASE 2"]
["FECHA PREVISTA PARTO",{"$f":"B291+150","v":"2016-12-17T13:32:18.462"}]
["DIAS DESDE INICIO",{"$f":"B308-E217","v":402.56410256410891}]
["MESES DESDE INICIO",{"$f":"B309/30","v":13.41880341880363}]
["DIAS DE PREPARTO",45]
["FECHA FIN DE RECRIA",{"$f":"B308-B311","v":"2016-11-02T13:32:18.462"}]
["DIAS DURACION FASE 2",{"$f":"B312-B287","v":106.92307692307804}]
["KILOS A REPONER",{"$f":"D226-D225","v":12},{"$f":"((D226-D225)/2)+D225","v":48}]
["GMD ST REC",{"$f":"VLOOKUP(C314,ECUACIONES!C35:I46,2,TRUE)","v":80}]
["FACTOR CORRECTOR RAZA",{"$f":"VLOOKUP($B$217,ECUACIONES!$B$80:$E$86,2,FALSE)","v":1.3}]
["GMD REAL",{"$f":"B315*B316","v":104}]
["PESO AL FINAL RECRIA",{"$f":"((B317/1000)*B313)+D225","v":53.120000000000118}]
["NECESIDADES UF",{"$f":"VLOOKUP(C314,ECUACIONES!C35:G46,3,TRUE)","v":0.91}]
["UF PIENSO",{"$f":"VLOOKUP(E234,PIENSOS!C22:D29,2,FALSE)","v":0.82}]
["UF FORRAJE 1",{"$f":"VLOOKUP(E240,$A$39:$B$41,2,FALSE)","v":0.65}]
["UF PAJA",{"$f":"B41","v":0.37}]
["CONSUMO PAJA AD LIB",0.45]
["UF PAJA AD LIB",{"$f":"B323*B41","v":0.16650000000000001}]
["DIF UF (CON PAJA AD LIB)",{"$f":"B319-B324","v":0.74350000000000005}]
["CMD PIENSO (PAJA AD L)",{"$f":"B325/B320","v":0.90670731707317087}]
["CMD PIENSO RACIONADO",0.55000000000000004]
["CMD PAJA RAC",{"$f":"B323/2","v":0.22500000000000001}]
["UFL PIENSO",{"$f":"B327*B320","v":0.45100000000000001}]
["UFL FORRAJE",{"$f":"B328*B322","v":8.3250000000000005E-2}]
["COBERTURA UF RAC",{"$f":"SUM(B329:B330)","v":0.53425}]
["DIF NEEDS",{"$f":"B319-B331","v":0.37575000000000003}]
["CMD FORRAJE 1",{"$f":"IF(B321=B41,0,B332/B321)","v":0.57807692307692315}]
["CMD PAJA FINAL",{"$f":"IF(E241=\"\",B323,B328)","v":0.22500000000000001}]
["CMD PIENSO FINAL",{"$f":"IF(E241=\"\",B326,B327)","v":0.55000000000000004}]
["CT FORRAJE 1",{"$f":"IF(B333=\"\",\"\",B333*B313)","v":61.809763313610119}]
["CT PAJA",{"$f":"B334*B313","v":24.057692307692559}]
["CT PIENSO",{"$f":"B335*B313","v":58.807692307692925}]
["COSTE FORRAJE",{"$f":"IF(B336=\"\",0,B336*(F240/1000))","v":7.7262204142012649}]
["PRECIO PAJA",{"$f":"IF(E241=\"\",F240,F241)","v":45}]
["COSTE PAJA",{"$f":"(B340/1000)*B337","v":1.082596153846165}]
["COSTE PIENSO",{"$f":"B338*(F234/1000)","v":13.231730769230909}]
["COSTE TOTAL",{"$f":"B342+B341+B339","v":22.04054733727834}]

{"sheet":"DATOS RECRIA OVINO","index":2,"n_rows":42,"n_cols":22,"rows_kept":42,"cut":false,"hidden":false,"merged":[[23,1,24,1],[25,1,26,1],[22,0,26,0],[29,0,36,0],[29,1,30,1],[31,1,32,1],[33,1,34,1],[35,1,36,1],[9,0,12,0],[9,6,18,6],[9,7,10,7],[11,7,12,7],[13,7,15,7],[16,7,18,7],[15,0,19,0],[9,13,15,13],[16,13,23,13],[24,13,32,13],[33,13,40,13],[26,8,28,8],[26,9,28,10],[29,8,31,8],[29,9,31,10],[21,9,21,10],[22,8,23,8],[22,9,23,10],[24,8,25,8],[24,9,25,10],[26,16,26,17],[32,9,32,10],[33,9,33,10],[22,6,33,6],[22,7,23,7],[24,7,25,7],[26,7,28,7],[29,7,31,7],[34,16,34,17],[41,16,41,17],[13,20,13,21],[18,20,18,21],[7,13,7,18],[7,19,7,21],[24,20,24,21],[29,20,29,21],[30,20,30,21],[31,20,31,21],[32,20,32,21],[33,20,33,21],[34,20,34,21],[10,16,10,17],[11,16,11,17],[18,16,18,17]]}
[]
[]
[]
[]
[]
[]
["ENTER SHEEP DATA",null,null,null,null,null,"ECHONOMICAL BALANCE",null,null,null,null,null,null,"SCHEDULE/PLANNING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE PER PERIOD",null,null,null,null,null,"SUMMARY "]
[null,null,null,null,null,null,null,"PERIOD","FEED","Kg/DAY","KG/ANIMAL","KG/GROUP",null,null,null,"KG.BW",null,null,"DATE"]
["FARM DATA","FARM","EXAMPLE",null,null,null,"FEEDIN PLANNING","MR PERIOD",{"$f":"IF(C16=\"\",\"\",C16)","v":"NANTAMILK SUPREME"},null,{"$f":"IF(I10=\"\",\"\",'HOJA DE DATOS'!B100)","v":8.8000000000000007},{"$f":"IF(K10=\"\",\"\",$C$13*K10)","v":2032.8000000000002},null,"MR PERIOD",null,{"$f":"IF(D30=\"\",\"\",D30)","v":4},null,null,{"$f":"IF(C12=\"\",\"\",C12)","v":"2016-10-12"},null,{"$f":"IF(S10=\"\",\"\",S10)","v":"2016-10-12"}]
[null,"BREED","LACAUNE",null,null,null,null,null,{"$f":"IF(C17=\"\",\"\",C17)","v":"LACTACOR COPOS"},null,{"$f":"IF(I11=\"\",\"\",'HOJA DE DATOS'!B98)","v":1.5},346.5,null,null,null,null,{"$f":"IF(C16=\"\",\"\",C16)","v":"NANTAMILK SUPREME"}]
[null,"INITIAL DATE","2016-10-12",null,null,null,null,"GROW UP PERIOD",{"$f":"IF(C18=\"\",\"\",C18)","v":"NANTACOR "},{"$f":"IF(I12=\"\",\"\",'HOJA DE DATOS'!B113/1000)","v":1.095},{"$f":"IF(I12=\"\",\"\",'HOJA DE DATOS'!B122)","v":63.223384195423229},14604.601749142766,null,null,null,null,{"$f":"IF(C17=\"\",\"\",C17)","v":"LACTACOR COPOS"}]
[null,"ANIMALS IN GROUP",231,null,null,null,null,null,{"$f":"IF(C23=\"\",\"\",C23)","v":"STRAW"},{"$f":"IF(I13=\"\",\"\",'HOJA DE DATOS'!B114/1000)","v":0.1},{"$f":"IF(I13=\"\",\"\",'HOJA DE DATOS'!B123)","v":5.7738250406779201},1333.7535843965995,null,null,null,null,"ADG (gr/day)",{"$f":"IF(D31=\"\",\"\",'HOJA DE DATOS'!B101)","v":280.5}]
[null,null,null,null,null,null,null,"REPLACEMENT PERIOD 1",{"$f":"IF(C19=\"\",\"\",C19)","v":"OVIRECRIA"},{"$f":"IF(I14=\"\",\"\",'HOJA DE DATOS'!B141)","v":0.6},{"$f":"IF(I14=\"\",\"\",'HOJA DE DATOS'!B161)","v":78.75},18191.25,null,null,null,null,"DAYS",{"$f":"IF(D31=\"\",\"\",'HOJA DE DATOS'!B102)","v":28.520499108734398},null,null,"REARING PERIOD"]
[null,null,"PRODUCT","PRICE (E/Tm)",null,null,null,null,{"$f":"IF(C24=\"\",\"\",C24)","v":"FORAGE2 (0.65 UFL)"},{"$f":"IF(I15=\"\",\"\",IF('HOJA DE DATOS'!B146=0,'HOJA DE DATOS'!B142,'HOJA DE DATOS'!B146))","v":0.79923076923076897},{"$f":"IF(I15=\"\",\"\",IF('HOJA DE DATOS'!B159=0,'HOJA DE DATOS'!B160,'HOJA DE DATOS'!B159))","v":104.89903846153842},24231.677884615376,null,null,null,null,"MONTH",{"$f":"IF(R14=\"\",\"\",R14/30)","v":0.95068330362447995},null,null,"TOT DAYS",{"$f":"IF(U41=\"\",\"\",U41-U10)","v":322.50874951551668}]
["PRODUCTS","MILK REPLACER","NANTAMILK SUPREME",2200,null,null,null,null,{"$f":"IF(C25=\"\",\"\",C25)","v":"STRAW"},{"$f":"IF(I16=\"\",\"\",'HOJA DE DATOS'!B142)","v":0.25},{"$f":"IF(I16=\"\",\"\",'HOJA DE DATOS'!B160)","v":32.8125},7579.6875,null,null,null,{"$f":"IF(D32=\"\",\"\",D32)","v":12},null,null,{"$f":"IF(D32=\"\",\"\",'HOJA DE DATOS'!B104)","v":"2016-11-09T12:29:31.123"},null,"TOT MONTH",{"$f":"IF(V15=\"\",\"\",V15/30)","v":10.750291650517223}]
[null,"PRESTARTER","LACTACOR COPOS",400,null,null,null,"REPLACEMENT PERIOD 2",{"$f":"IF(C20=\"\",\"\",C20)","v":"OVIRECRIA CONT."},{"$f":"IF(I17=\"\",\"\",'HOJA DE DATOS'!B200)","v":0.6},{"$f":"IF(I17=\"\",\"\",'HOJA DE DATOS'!B203)","v":81.75},18884.25,null,"GROW UP PERIOD"]
[null,"GROW UP CF","NANTACOR ",275,null,null,null,null,{"$f":"IF(C26=\"\",\"\",C26)","v":"FORAGE2 (0.65 UFL)"},{"$f":"IF(I18=\"\",\"\",IF('HOJA DE DATOS'!B198=0,'HOJA DE DATOS'!B199,'HOJA DE DATOS'!B198))","v":0.81653846153846155},{"$f":"IF(I18=\"\",\"\",IF('HOJA DE DATOS'!B201=0,'HOJA DE DATOS'!B202,'HOJA DE DATOS'!B201))","v":111.25336538461539},25699.527403846154]
[null,"REPLACEMENT 1 CF","OVIRECRIA",230,null,null,null,null,{"$f":"IF(C27=\"\",\"\",C27)","v":"STRAW"},{"$f":"IF(I19=\"\",\"\",'HOJA DE DATOS'!B199)","v":0.42499999999999999},{"$f":"IF(I19=\"\",\"\",'HOJA DE DATOS'!B202)","v":57.90625},13376.34375,null,null,null,null,{"$f":"IF(C18=\"\",\"\",C18)","v":"NANTACOR "},null,null,null,"FIRST BIRTH AGE"]
[null,"REPLACEMENT 2 CF","OVIRECRIA CONT.",200,null,null,null,null,null,null,null,null,null,null,null,null,"ADG (gr/day)",{"$f":"IF(D33=\"\",\"\",'HOJA DE DATOS'!B120)","v":363.71036275},null,null,"DAYS",{"$f":"IF(S42=\"\",\"\",S42-S10)","v":367.50874951551668}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DAYS",{"$f":"IF(D33=\"\",\"\",'HOJA DE DATOS'!B121)","v":57.738250406779201},null,null,"MONTH",{"$f":"IF(V20=\"\",\"\",V20/30)","v":12.250291650517223}]
[null,null,"PRODUCT","PRICE (E/Tm)",null,null,null,"FASE","PER ANIMAL","PER GROUP",null,null,null,null,null,null,"MONTH",{"$f":"IF(R21=\"\",\"\",R21/30)","v":1.92460834689264}]
["OTHER FEED","GROW UP PERIOD","STRAW",45,null,null,"EACH PERIOD COST","MR PERIOD",{"$f":"IF(D31=\"\",\"\",'HOJA DE DATOS'!B107)","v":19.960000000000004},{"$f":"IF(I23=\"\",\"\",I23*C13)","v":4610.7600000000011}]
[null,"REPLACEMENT PERIOD 1","FORAGE2 (0.65 UFL)",135,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D33=\"\",\"\",D33)","v":33},null,null,{"$f":"IF(D33=\"\",\"\",'HOJA DE DATOS'!B128)","v":"2017-01-06T06:12:35.958"}]
[null,null,"STRAW",45,null,null,null,"GROW UP PERIOD",{"$f":"IF(D33=\"\",\"\",'HOJA DE DATOS'!B126)","v":17.646252780571896},{"$f":"IF(I25=\"\",\"\",I25*C13)","v":4076.2843923121077},null,null,null,"REPLAC. 1",null,null,null,null,null,null,"REARING TOTAL COSTS"]
[null,"REPLACEMENT PERIOD 2","FORAGE2 (0.65 UFL)",135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AMOUNT",{"$f":"IF(C13=\"\",\"\",C13)","v":231}]
[null,null,"STRAW",45,null,null,null,"REPLACEMENT PERIOD 1",{"$f":"IF(D35=\"\",\"\",'HOJA DE DATOS'!B165)","v":33.75043269230769},{"$f":"IF(I27=\"\",\"\",I27*C13)","v":7796.3499519230763},null,null,null,null,null,null,{"$f":"IF(C19=\"\",\"\",C19)","v":"OVIRECRIA"},null,null,null,"SHEEP",{"$f":"IF(I34=\"\",\"\",I34)","v":105.33167104980268}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADG (gr/day)",{"$f":"IF(D35=\"\",\"\",'HOJA DE DATOS'!B149)","v":120},null,null,"GROUP",{"$f":"IF(J34=\"\",\"\",J34)","v":24331.616012504415}]
[null,null,null,"KG.B.W.","RECOM",null,null,null,null,{"$f":"IF(I29=\"\",\"\",I29*C19)","v":""},null,null,null,null,null,null,"DAYS",{"$f":"IF(D35=\"\",\"\",'HOJA DE DATOS'!B150)","v":100}]
["BODY WEIGHT","MR PERIOD","INITIAL BODW WEIGHT",4,{"$f":"IF(D30=\"\",\"\",'HOJA DE DATOS'!G84)","v":4.5},null,null,"REPLACEMENT PERIOD 2",{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!B208)","v":33.974985576923082},{"$f":"IF(I30=\"\",\"\",I30*C13)","v":7848.2216682692315},null,null,null,null,null,null,"MONTH",{"$f":"IF(R29=\"\",\"\",R29/30)","v":3.3333333333333335},null,null,"PRODUCTS"]
[null,null,"FINAL BODY WEIGHT",12,{"$f":"IF(D31=\"\",\"\",'HOJA DE DATOS'!G85)","v":13},null,null,null,null,{"$f":"IF(I31=\"\",\"\",I31*C21)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C16=\"\",\"\",C16)","v":"NANTAMILK SUPREME"}]
[null,"GROW UP PERIOD","INITIAL BODW WEIGHT",12,{"$f":"IF(D32=\"\",\"\",'HOJA DE DATOS'!G86)","v":13},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E35=\"\",\"\",'HOJA DE DATOS'!B156)","v":"2017-05-17T12:12:35.958"},null,{"$f":"IF(C17=\"\",\"\",C17)","v":"LACTACOR COPOS"}]
[null,null,"FINAL BODY WEIGHT",33,{"$f":"IF(D33=\"\",\"\",'HOJA DE DATOS'!G87)","v":32},null,null,"REPL. PERIOD",{"$f":"IF(I27=\"\",\"\",SUM(I27:I32))","v":67.725418269230772},{"$f":"IF(J27=\"\",\"\",SUM(J27:K32))","v":15644.571620192308},null,null,null,null,null,{"$f":"IF(D35=\"\",\"\",D35)","v":45},null,null,{"$f":"IF(D35=\"\",\"\",'HOJA DE DATOS'!B152)","v":"2017-04-16T06:12:35.958"},null,{"$f":"IF(C18=\"\",\"\",C18)","v":"NANTACOR "}]
[null,"REPLACEMENT PERIOD 1","INITIAL BODW WEIGHT",33,{"$f":"IF(D34=\"\",\"\",'HOJA DE DATOS'!G88)","v":32},null,null,"GLOBAL REARING",{"$f":"IF(I27=\"\",\"\",SUM(I23:I32))","v":105.33167104980268},{"$f":"IF(J27=\"\",\"\",SUM(J23:K32))","v":24331.616012504415},null,null,null,"REPLAC.2",null,null,null,null,null,null,{"$f":"IF(C19=\"\",\"\",C19)","v":"OVIRECRIA"}]
[null,null,"FINAL BODY WEIGHT",45,{"$f":"IF(D35=\"\",\"\",'HOJA DE DATOS'!G89)","v":48.75},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C20=\"\",\"\",C20)","v":"OVIRECRIA CONT."},null,null,null,{"$f":"IF(C20=\"\",\"\",C20)","v":"OVIRECRIA CONT."}]
[null,"REPALCEMENT PERIOD 2","INITIAL BODW WEIGHT",45,{"$f":"IF(D36=\"\",\"\",'HOJA DE DATOS'!G90)","v":48.75},null,null,null,null,null,null,null,null,null,null,null,"ADG (gr/day)",{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!B182)","v":100}]
[null,null,"FINAL BODY WEIGHT",60,{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!B183)","v":58.625},null,null,null,null,null,null,null,null,null,null,null,"DAYS",{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!B178)","v":136.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTH",{"$f":"IF(R37=\"\",\"\",R37/30)","v":4.541666666666667}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D37=\"\",\"\",D37)","v":60},null,null,{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!B177)","v":"2017-08-30T12:12:35.958"},null,{"$f":"IF(S41=\"\",\"\",S41)","v":"2017-08-30T12:12:35.958"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIRTH DATA",null,{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!B173)","v":"2017-10-14T12:12:35.958"}]

{"sheet":"DATOS RECRIA CAPRINO","index":3,"n_rows":42,"n_cols":22,"rows_kept":42,"cut":false,"hidden":false,"merged":[[7,13,7,18],[7,19,7,21],[9,0,12,0],[9,6,18,6],[9,7,10,7],[9,13,15,13],[10,16,10,17],[11,7,12,7],[11,16,11,17],[13,7,15,7],[13,20,13,21],[15,0,19,0],[16,7,18,7],[16,13,23,13],[18,16,18,17],[18,20,18,21],[21,9,21,10],[22,0,26,0],[22,6,33,6],[22,7,23,7],[22,8,23,8],[22,9,23,10],[23,1,24,1],[24,7,25,7],[24,8,25,8],[24,9,25,10],[29,0,36,0],[29,8,31,8],[29,9,31,10],[33,1,34,1],[33,9,33,10],[29,20,29,21],[30,20,30,21],[31,1,32,1],[31,16,31,17],[31,20,31,21],[24,13,32,13],[24,20,24,21],[25,1,26,1],[26,7,28,7],[26,8,28,8],[26,9,28,10],[26,16,26,17],[32,9,32,10],[32,20,32,21],[29,1,30,1],[29,7,31,7],[33,20,33,21],[34,16,34,17],[34,20,34,21],[35,1,36,1],[41,16,41,17],[33,13,40,13]]}
[]
[]
[]
[]
[]
[]
["ENTER GOATS DATA",null,null,null,null,null,"ECHONOMICAL BALANCE",null,null,null,null,null,null,"SCHEDULE/PLANNING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHEDULE PER PERIOD",null,null,null,null,null,"SUMMARY "]
[null,null,null,null,null,null,null,"FASE","ALIMENTO","Kg/DIA","KG/ANIMAL","KG/LOTE",null,null,null,"KG.BW",null,null,"DATE"]
["FARM DATA","FARM","AGRI DAMIS",null,null,null,"FEEDIN PLANNING","MR PERIOD",{"$f":"IF(C16=\"\",\"\",C16)","v":"NANTAMILK SUPREME"},null,{"$f":"IF(I10=\"\",\"\",'HOJA DE DATOS'!B235)","v":13.125},{"$f":"IF(K10=\"\",\"\",$C$13*K10)","v":2625},null,"MR PERIOD",null,{"$f":"IF(D30=\"\",\"\",D30)","v":3.5},null,null,{"$f":"IF(C12=\"\",\"\",C12)","v":"2015-11-11"},null,{"$f":"IF(S10=\"\",\"\",S10)","v":"2015-11-11"}]
[null,"BRRED","SAANEN",null,null,null,null,null,{"$f":"IF(C17=\"\",\"\",C17)","v":"LACTACOR COPOS"},null,{"$f":"IF(I11=\"\",\"\",'HOJA DE DATOS'!B233)","v":1.56},312,null,null,null,null,{"$f":"IF(C16=\"\",\"\",C16)","v":"NANTAMILK SUPREME"}]
[null,"INITIAL DATE","2015-11-11",null,null,null,null,"GROW UP PERIOD",{"$f":"IF(C18=\"\",\"\",C18)","v":"NANTACOR "},{"$f":"IF(I12=\"\",\"\",'HOJA DE DATOS'!B248/1000)","v":0.82499999999999996},{"$f":"IF(I12=\"\",\"\",'HOJA DE DATOS'!B258)","v":31.73076923076923},6346.1538461538457,null,null,null,null,{"$f":"IF(C17=\"\",\"\",C17)","v":"LACTACOR COPOS"}]
[null,"ANIMALS IN GROUP",200,null,null,null,null,null,{"$f":"IF(C23=\"\",\"\",C23)","v":"STRAW"},{"$f":"IF(I13=\"\",\"\",'HOJA DE DATOS'!B249/1000)","v":7.4999999999999997E-2},{"$f":"IF(I13=\"\",\"\",'HOJA DE DATOS'!B259)","v":2.8846153846153846},576.92307692307691,null,null,null,null,"ADG (gr/day)",{"$f":"IF(D31=\"\",\"\",'HOJA DE DATOS'!B236)","v":180}]
[null,null,null,null,null,null,null,"REPLACEMENT PERIOD 1",{"$f":"IF(C19=\"\",\"\",C19)","v":"CAPRIRECRIA"},{"$f":"IF(I14=\"\",\"\",'HOJA DE DATOS'!B276)","v":0.5},{"$f":"IF(I14=\"\",\"\",'HOJA DE DATOS'!B296)","v":77.884615384615387},15576.923076923078,null,null,null,null,"DAYS",{"$f":"IF(D31=\"\",\"\",'HOJA DE DATOS'!B237)","v":58.333333333333336},null,null,"REARING PERIOD"]
[null,null,"PRODUCT","PRICE (E/Tm)",null,null,null,null,{"$f":"IF(C24=\"\",\"\",C24)","v":"FORAGE2 (0.65 UFL)"},{"$f":"IF(I15=\"\",\"\",IF('HOJA DE DATOS'!B281=0,'HOJA DE DATOS'!B277,'HOJA DE DATOS'!B281))","v":0.71200000000000008},{"$f":"IF(I15=\"\",\"\",IF('HOJA DE DATOS'!B294=0,'HOJA DE DATOS'!B295,'HOJA DE DATOS'!B294))","v":110.90769230769233},22181.538461538465,null,null,null,null,"MONTH",{"$f":"IF(R14=\"\",\"\",R14/30)","v":1.9444444444444444},null,null,"TOT DAYS",{"$f":"IF(U41=\"\",\"\",U41-U10)","v":357.56410256410891}]
["PRODUCTS","MILK REPLACER","NANTAMILK SUPREME",2500,null,null,null,null,{"$f":"IF(C25=\"\",\"\",C25)","v":"STRAW"},{"$f":"IF(I16=\"\",\"\",'HOJA DE DATOS'!B277)","v":0.06},{"$f":"IF(I16=\"\",\"\",'HOJA DE DATOS'!B295)","v":9.3461538461538467},1869.2307692307693,null,null,null,{"$f":"IF(D32=\"\",\"\",D32)","v":14},null,null,{"$f":"IF(D32=\"\",\"\",'HOJA DE DATOS'!B239)","v":"2016-01-08T08:00:00"},null,"TOT MONTH",{"$f":"IF(V15=\"\",\"\",V15/30)","v":11.91880341880363}]
[null,"PRESTARTER","LACTACOR COPOS",400,null,null,null,"REPLACEMENT PERIOD 2",{"$f":"IF(C20=\"\",\"\",C20)","v":"CAPRIRECRIA CONT."},{"$f":"IF(I17=\"\",\"\",'HOJA DE DATOS'!B335)","v":0.55000000000000004},{"$f":"IF(I17=\"\",\"\",'HOJA DE DATOS'!B338)","v":58.807692307692925},11761.538461538585,null,"GROW UP PERIOD"]
[null,"GROW UP CF","NANTACOR ",290,null,null,null,null,{"$f":"IF(C26=\"\",\"\",C26)","v":"FORAGE2 (0.65 UFL)"},{"$f":"IF(I18=\"\",\"\",IF('HOJA DE DATOS'!B333=0,'HOJA DE DATOS'!B334,'HOJA DE DATOS'!B333))","v":0.57807692307692315},{"$f":"IF(I18=\"\",\"\",IF('HOJA DE DATOS'!B336=0,'HOJA DE DATOS'!B337,'HOJA DE DATOS'!B336))","v":61.809763313610119},12361.952662722024]
[null,"REPLACEMENT 1 CF","CAPRIRECRIA",250,null,null,null,null,{"$f":"IF(C27=\"\",\"\",C27)","v":"STRAW"},{"$f":"IF(I19=\"\",\"\",'HOJA DE DATOS'!B334)","v":0.22500000000000001},{"$f":"IF(I19=\"\",\"\",'HOJA DE DATOS'!B337)","v":24.057692307692559},4811.5384615385119,null,null,null,null,{"$f":"IF(C18=\"\",\"\",C18)","v":"NANTACOR "},null,null,null,"FIRST BIRTH AGE"]
[null,"REPLACEMENT 2 CF","CAPRIRECRIA CONT.",225,null,null,null,null,null,null,null,null,null,null,null,null,"ADG (gr/day)",{"$f":"IF(D33=\"\",\"\",'HOJA DE DATOS'!B256)","v":208},null,null,"DAYS",{"$f":"IF(S42=\"\",\"\",S42-S10)","v":402.56410256410891}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DAYS",{"$f":"IF(D33=\"\",\"\",'HOJA DE DATOS'!B257)","v":38.46153846153846},null,null,"MONTH",{"$f":"IF(V20=\"\",\"\",V20/30)","v":13.41880341880363}]
[null,null,"PRODUCT","PRICE (E/Tm)",null,null,null,"FASE","POR ANIMAL","POR LOTE",null,null,null,null,null,null,"MONTH",{"$f":"IF(R21=\"\",\"\",R21/30)","v":1.2820512820512819}]
["OTHER FEED","GROW UP PERIOD","STRAW",45,null,null,"EACH PERIOD COST","MR PERIOD",{"$f":"IF(D31=\"\",\"\",'HOJA DE DATOS'!B242)","v":33.436500000000002},{"$f":"IF(I23=\"\",\"\",I23*C13)","v":6687.3}]
[null,"REPLACEMENT PERIOD 1","FORAGE2 (0.65 UFL)",125,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D33=\"\",\"\",D33)","v":22},null,null,{"$f":"IF(D33=\"\",\"\",'HOJA DE DATOS'!B264)","v":"2016-02-15T19:04:36.923"}]
[null,null,"STRAW",45,null,null,null,"GROW UP PERIOD",{"$f":"IF(D33=\"\",\"\",'HOJA DE DATOS'!B262)","v":9.3317307692307683},{"$f":"IF(I25=\"\",\"\",I25*C13)","v":1866.3461538461536},null,null,null,"REPLAC. 1",null,null,null,null,null,null,"REARING COSTS"]
[null,"REPLACEMENT PERIOD 2","FORAGE2 (0.65 UFL)",125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AMOUNT",{"$f":"IF(C13=\"\",\"\",C13)","v":200}]
[null,null,"STRAW",45,null,null,null,"REPLACEMENT PERIOD 1",{"$f":"IF(D35=\"\",\"\",'HOJA DE DATOS'!B300)","v":33.755192307692312},{"$f":"IF(I27=\"\",\"\",I27*C13)","v":6751.0384615384628},null,null,null,null,null,null,{"$f":"IF(C19=\"\",\"\",C19)","v":"CAPRIRECRIA"},null,null,null,"ANIMAL",{"$f":"IF(I34=\"\",\"\",I34)","v":98.563970414201421}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ADG (gr/day)",{"$f":"IF(D35=\"\",\"\",'HOJA DE DATOS'!B284)","v":130},null,null,"GROUP",{"$f":"IF(J34=\"\",\"\",J34)","v":19712.794082840286}]
[null,null,null,"KG.B.W.","RECOM",null,null,null,null,{"$f":"IF(I29=\"\",\"\",I29*C19)","v":""},null,null,null,null,null,null,"DAYS",{"$f":"IF(D35=\"\",\"\",'HOJA DE DATOS'!B285)","v":153.84615384615384}]
["BODY WEIGHT","MR PERIOD","INITIAL BODW WEIGHT",3.5,{"$f":"IF(D30=\"\",\"\",'HOJA DE DATOS'!G219)","v":3.6399999999999997},null,null,"REPLACEMENT PERIOD 2",{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!B343)","v":22.04054733727834},{"$f":"IF(I30=\"\",\"\",I30*C13)","v":4408.109467455668},null,null,null,null,null,null,"MONTH",{"$f":"IF(R29=\"\",\"\",R29/30)","v":5.1282051282051277},null,null,"PRODUCS"]
[null,null,"FINAL BODY WEIGHT",14,{"$f":"IF(D31=\"\",\"\",'HOJA DE DATOS'!G220)","v":14.3},null,null,null,null,{"$f":"IF(I31=\"\",\"\",I31*C21)","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C16=\"\",\"\",C16)","v":"NANTAMILK SUPREME"}]
[null,"GROW UP PERIOD","INITIAL BODW WEIGHT",14,{"$f":"IF(D32=\"\",\"\",'HOJA DE DATOS'!G221)","v":14.3},null,null,null,null,null,null,null,null,null,null,null,"FECUNDATION DATA",null,{"$f":"IF(E35=\"\",\"\",'HOJA DE DATOS'!B291)","v":"2016-07-20T13:32:18.462"},null,{"$f":"IF(C17=\"\",\"\",C17)","v":"LACTACOR COPOS"}]
[null,null,"FINAL BODY WEIGHT",22,{"$f":"IF(D33=\"\",\"\",'HOJA DE DATOS'!G222)","v":23},null,null,"REPL. PERIOD",{"$f":"IF(I27=\"\",\"\",SUM(I27:I32))","v":55.795739644970652},{"$f":"IF(J27=\"\",\"\",SUM(J27:K32))","v":11159.147928994131},null,null,null,null,null,{"$f":"IF(D35=\"\",\"\",D35)","v":42},null,null,{"$f":"IF(D35=\"\",\"\",'HOJA DE DATOS'!B287)","v":"2016-07-18T15:23:04.615"},null,{"$f":"IF(C18=\"\",\"\",C18)","v":"NANTACOR "}]
[null,"REPLACEMENT PERIOD 1","INITIAL BODW WEIGHT",22,{"$f":"IF(D34=\"\",\"\",'HOJA DE DATOS'!G223)","v":23},null,null,"GLOBAL REARING",{"$f":"IF(I27=\"\",\"\",SUM(I23:I32))","v":98.563970414201421},{"$f":"IF(J27=\"\",\"\",SUM(J23:K32))","v":19712.794082840286},null,null,null,"REPLAC.2",null,null,null,null,null,null,{"$f":"IF(C19=\"\",\"\",C19)","v":"CAPRIRECRIA"}]
[null,null,"FINAL BODY WEIGHT",42,{"$f":"IF(D35=\"\",\"\",'HOJA DE DATOS'!G224)","v":42.25},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C20=\"\",\"\",C20)","v":"CAPRIRECRIA CONT."},null,null,null,{"$f":"IF(C20=\"\",\"\",C20)","v":"CAPRIRECRIA CONT."}]
[null,"REPALCEMENT PERIOD 2","INITIAL BODW WEIGHT",42,{"$f":"IF(D36=\"\",\"\",'HOJA DE DATOS'!G225)","v":42.25},null,null,null,null,null,null,null,null,null,null,null,"ADG (gr/day)",{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!B317)","v":104}]
[null,null,"FINAL BODY WEIGHT",54,{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!G226)","v":53.120000000000118},null,null,null,null,null,null,null,null,null,null,null,"DAYS",{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!B313)","v":106.92307692307804}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTH",{"$f":"IF(R37=\"\",\"\",R37/30)","v":3.5641025641026016}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D37=\"\",\"\",D37)","v":54},null,null,{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!B312)","v":"2016-11-02T13:32:18.462"},null,{"$f":"IF(S41=\"\",\"\",S41)","v":"2016-11-02T13:32:18.462"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FECHA PARTO",null,{"$f":"IF(D37=\"\",\"\",'HOJA DE DATOS'!B308)","v":"2016-12-17T13:32:18.462"}]

{"sheet":"FICHA RECRIA OVINO","index":4,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[17,4,19,5],[17,2,19,2],[17,3,19,3],[17,6,19,7]]}
[null,"TECHNICAL-ECHONOMICAL RESULTS RECIPE"]
[]
[]
[null,"FARM",{"$f":"IF('DATOS RECRIA OVINO'!C10=\"\",\"\",'DATOS RECRIA OVINO'!C10)","v":"EXAMPLE"},"BIRTH DATE",{"$f":"IF('DATOS RECRIA OVINO'!S42=\"\",\"\",'DATOS RECRIA OVINO'!S42)","v":"2017-10-14T12:12:35.958"}]
[null,"BREED",{"$f":"IF('DATOS RECRIA OVINO'!C11=\"\",\"\",'DATOS RECRIA OVINO'!C11)","v":"LACAUNE"},"FIRST BIRTH AGE (month)",{"$f":"IF('DATOS RECRIA OVINO'!V21=\"\",\"\",'DATOS RECRIA OVINO'!V21)","v":12.250291650517223}]
[null,"DATE",{"$f":"IF('DATOS RECRIA OVINO'!C12=\"\",\"\",'DATOS RECRIA OVINO'!C12)","v":"2016-10-12"},"GLOBAL REARING COST",{"$f":"IF('DATOS RECRIA OVINO'!I34=\"\",\"\",'DATOS RECRIA OVINO'!I34)","v":105.33167104980268}]
[null,"Nº (GROUP)",{"$f":"IF('DATOS RECRIA OVINO'!C13=\"\",\"\",'DATOS RECRIA OVINO'!C13)","v":231}]
[]
[null,null,null,null,null,"FECUNDATION",null,"END REARING PERIOD"]
[null,"BODY WEIGHT",{"$f":"IF('DATOS RECRIA OVINO'!$P$10=\"\",\"\",'DATOS RECRIA OVINO'!P10)","v":4},{"$f":"IF('DATOS RECRIA OVINO'!P16=\"\",\"\",'DATOS RECRIA OVINO'!P16)","v":12},{"$f":"IF('DATOS RECRIA OVINO'!P24=\"\",\"\",'DATOS RECRIA OVINO'!P24)","v":33},null,{"$f":"IF('DATOS RECRIA OVINO'!P33=\"\",\"\",'DATOS RECRIA OVINO'!P33)","v":45},{"$f":"IF('DATOS RECRIA OVINO'!P41=\"\",\"\",'DATOS RECRIA OVINO'!P41)","v":60}]
[null,"DATE",{"$f":"IF('DATOS RECRIA OVINO'!S10=\"\",\"\",'DATOS RECRIA OVINO'!S10)","v":"2016-10-12"},{"$f":"IF('DATOS RECRIA OVINO'!S16=\"\",\"\",'DATOS RECRIA OVINO'!S16)","v":"2016-11-09T12:29:31.123"},{"$f":"IF('DATOS RECRIA OVINO'!S24=\"\",\"\",'DATOS RECRIA OVINO'!S24)","v":"2017-01-06T06:12:35.958"},{"$f":"IF('DATOS RECRIA OVINO'!S32=\"\",\"\",'DATOS RECRIA OVINO'!S32)","v":"2017-05-17T12:12:35.958"},{"$f":"IF('DATOS RECRIA OVINO'!S33=\"\",\"\",'DATOS RECRIA OVINO'!S33)","v":"2017-04-16T06:12:35.958"},{"$f":"IF('DATOS RECRIA OVINO'!S41=\"\",\"\",'DATOS RECRIA OVINO'!S41)","v":"2017-08-30T12:12:35.958"}]
[null,"PRODUCT",{"$f":"IF('DATOS RECRIA OVINO'!U31=\"\",\"\",'DATOS RECRIA OVINO'!U31)","v":"NANTAMILK SUPREME"},{"$f":"IF('DATOS RECRIA OVINO'!U33=\"\",\"\",'DATOS RECRIA OVINO'!U33)","v":"NANTACOR "},{"$f":"IF('DATOS RECRIA OVINO'!U34=\"\",\"\",'DATOS RECRIA OVINO'!U34)","v":"OVIRECRIA"},null,{"$f":"IF('DATOS RECRIA OVINO'!U35=\"\",\"\",'DATOS RECRIA OVINO'!U35)","v":"OVIRECRIA CONT."},{"$f":"IF('DATOS RECRIA OVINO'!V35=\"\",\"\",'DATOS RECRIA OVINO'!V35)","v":""}]
[null,null,{"$f":"IF('DATOS RECRIA OVINO'!U32=\"\",\"\",'DATOS RECRIA OVINO'!U32)","v":"LACTACOR COPOS"}]
[null,"DAYS",{"$f":"IF('DATOS RECRIA OVINO'!R14=\"\",\"\",'DATOS RECRIA OVINO'!R14)","v":28.520499108734398},{"$f":"IF('DATOS RECRIA OVINO'!R21=\"\",\"\",'DATOS RECRIA OVINO'!R21)","v":57.738250406779201},{"$f":"IF('DATOS RECRIA OVINO'!R29=\"\",\"\",'DATOS RECRIA OVINO'!R29)","v":100},null,{"$f":"IF('DATOS RECRIA OVINO'!R37=\"\",\"\",'DATOS RECRIA OVINO'!R37)","v":136.25},{"$f":"IF('DATOS RECRIA OVINO'!S37=\"\",\"\",'DATOS RECRIA OVINO'!S37)","v":""}]
[null,"MONTH",{"$f":"IF('DATOS RECRIA OVINO'!R15=\"\",\"\",'DATOS RECRIA OVINO'!R15)","v":0.95068330362447995},{"$f":"IF('DATOS RECRIA OVINO'!R22=\"\",\"\",'DATOS RECRIA OVINO'!R22)","v":1.92460834689264},{"$f":"IF('DATOS RECRIA OVINO'!R30=\"\",\"\",'DATOS RECRIA OVINO'!R30)","v":3.3333333333333335},null,{"$f":"IF('DATOS RECRIA OVINO'!R38=\"\",\"\",'DATOS RECRIA OVINO'!R38)","v":4.541666666666667},{"$f":"IF('DATOS RECRIA OVINO'!S38=\"\",\"\",'DATOS RECRIA OVINO'!S38)","v":""}]
[null,"ADG (gr/day)",{"$f":"IF('DATOS RECRIA OVINO'!R13=\"\",\"\",'DATOS RECRIA OVINO'!R13)","v":280.5},{"$f":"IF('DATOS RECRIA OVINO'!R20=\"\",\"\",'DATOS RECRIA OVINO'!R20)","v":363.71036275},{"$f":"IF('DATOS RECRIA OVINO'!R28=\"\",\"\",'DATOS RECRIA OVINO'!R28)","v":120},null,{"$f":"IF('DATOS RECRIA OVINO'!R36=\"\",\"\",'DATOS RECRIA OVINO'!R36)","v":100},{"$f":"IF('DATOS RECRIA OVINO'!S36=\"\",\"\",'DATOS RECRIA OVINO'!S36)","v":""}]
[]
[null,null,"MR PERIOD","GROW UP PERIOD","REPLACEMENT PERIOD 1",null,"REPLACEMENT PERIOD 2"]

{"sheet":"FICHA RECRIA CAPRINO","index":5,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[17,2,19,2],[17,3,19,3],[17,4,19,5],[17,6,19,7]]}
[null,"TECHNICAL-ECHONOMICAL RESULTS RECIPE"]
[]
[]
[null,"FARM",{"$f":"IF('DATOS RECRIA CAPRINO'!C10=\"\",\"\",'DATOS RECRIA CAPRINO'!C10)","v":"AGRI DAMIS"},"BIRTH DATE",{"$f":"IF('DATOS RECRIA CAPRINO'!S42=\"\",\"\",'DATOS RECRIA CAPRINO'!S42)","v":"2016-12-17T13:32:18.462"}]
[null,"BREED",{"$f":"IF('DATOS RECRIA CAPRINO'!C11=\"\",\"\",'DATOS RECRIA CAPRINO'!C11)","v":"SAANEN"},"FIRST BIRTH AGE (month)",{"$f":"IF('DATOS RECRIA CAPRINO'!V21=\"\",\"\",'DATOS RECRIA CAPRINO'!V21)","v":13.41880341880363}]
[null,"DATE",{"$f":"IF('DATOS RECRIA CAPRINO'!C12=\"\",\"\",'DATOS RECRIA CAPRINO'!C12)","v":"2015-11-11"},"GLOBAL REARING COST",{"$f":"IF('DATOS RECRIA CAPRINO'!I34=\"\",\"\",'DATOS RECRIA CAPRINO'!I34)","v":98.563970414201421}]
[null,"Nº (GROUP)",{"$f":"IF('DATOS RECRIA CAPRINO'!C13=\"\",\"\",'DATOS RECRIA CAPRINO'!C13)","v":200}]
[]
[null,null,null,null,null,"FECUNDATION",null,"END REARING PERIOD"]
[null,"BODY WEIGHT",{"$f":"IF('DATOS RECRIA CAPRINO'!$P$10=\"\",\"\",'DATOS RECRIA CAPRINO'!P10)","v":3.5},{"$f":"IF('DATOS RECRIA CAPRINO'!P16=\"\",\"\",'DATOS RECRIA CAPRINO'!P16)","v":14},{"$f":"IF('DATOS RECRIA CAPRINO'!P24=\"\",\"\",'DATOS RECRIA CAPRINO'!P24)","v":22},null,{"$f":"IF('DATOS RECRIA CAPRINO'!P33=\"\",\"\",'DATOS RECRIA CAPRINO'!P33)","v":42},{"$f":"IF('DATOS RECRIA CAPRINO'!P41=\"\",\"\",'DATOS RECRIA CAPRINO'!P41)","v":54}]
[null,"DATE",{"$f":"IF('DATOS RECRIA CAPRINO'!S10=\"\",\"\",'DATOS RECRIA CAPRINO'!S10)","v":"2015-11-11"},{"$f":"IF('DATOS RECRIA CAPRINO'!S16=\"\",\"\",'DATOS RECRIA CAPRINO'!S16)","v":"2016-01-08T08:00:00"},{"$f":"IF('DATOS RECRIA CAPRINO'!S24=\"\",\"\",'DATOS RECRIA CAPRINO'!S24)","v":"2016-02-15T19:04:36.923"},{"$f":"IF('DATOS RECRIA CAPRINO'!S32=\"\",\"\",'DATOS RECRIA CAPRINO'!S32)","v":"2016-07-20T13:32:18.462"},{"$f":"IF('DATOS RECRIA CAPRINO'!S33=\"\",\"\",'DATOS RECRIA CAPRINO'!S33)","v":"2016-07-18T15:23:04.615"},{"$f":"IF('DATOS RECRIA CAPRINO'!S41=\"\",\"\",'DATOS RECRIA CAPRINO'!S41)","v":"2016-11-02T13:32:18.462"}]
[null,"PRODUCT",{"$f":"IF('DATOS RECRIA CAPRINO'!U31=\"\",\"\",'DATOS RECRIA CAPRINO'!U31)","v":"NANTAMILK SUPREME"},{"$f":"IF('DATOS RECRIA CAPRINO'!U33=\"\",\"\",'DATOS RECRIA CAPRINO'!U33)","v":"NANTACOR "},{"$f":"IF('DATOS RECRIA CAPRINO'!U34=\"\",\"\",'DATOS RECRIA CAPRINO'!U34)","v":"CAPRIRECRIA"},null,{"$f":"IF('DATOS RECRIA CAPRINO'!U35=\"\",\"\",'DATOS RECRIA CAPRINO'!U35)","v":"CAPRIRECRIA CONT."},{"$f":"IF('DATOS RECRIA OVINO'!V35=\"\",\"\",'DATOS RECRIA OVINO'!V35)","v":""}]
[null,null,{"$f":"IF('DATOS RECRIA CAPRINO'!U32=\"\",\"\",'DATOS RECRIA CAPRINO'!U32)","v":"LACTACOR COPOS"}]
[null,"DAYS",{"$f":"IF('DATOS RECRIA CAPRINO'!R14=\"\",\"\",'DATOS RECRIA CAPRINO'!R14)","v":58.333333333333336},{"$f":"IF('DATOS RECRIA CAPRINO'!R21=\"\",\"\",'DATOS RECRIA CAPRINO'!R21)","v":38.46153846153846},{"$f":"IF('DATOS RECRIA CAPRINO'!R29=\"\",\"\",'DATOS RECRIA CAPRINO'!R29)","v":153.84615384615384},null,{"$f":"IF('DATOS RECRIA CAPRINO'!R37=\"\",\"\",'DATOS RECRIA CAPRINO'!R37)","v":106.92307692307804},{"$f":"IF('DATOS RECRIA OVINO'!S37=\"\",\"\",'DATOS RECRIA OVINO'!S37)","v":""}]
[null,"MONTH",{"$f":"IF('DATOS RECRIA CAPRINO'!R15=\"\",\"\",'DATOS RECRIA CAPRINO'!R15)","v":1.9444444444444444},{"$f":"IF('DATOS RECRIA CAPRINO'!R22=\"\",\"\",'DATOS RECRIA CAPRINO'!R22)","v":1.2820512820512819},{"$f":"IF('DATOS RECRIA CAPRINO'!R30=\"\",\"\",'DATOS RECRIA CAPRINO'!R30)","v":5.1282051282051277},null,{"$f":"IF('DATOS RECRIA CAPRINO'!R38=\"\",\"\",'DATOS RECRIA CAPRINO'!R38)","v":3.5641025641026016},{"$f":"IF('DATOS RECRIA OVINO'!S38=\"\",\"\",'DATOS RECRIA OVINO'!S38)","v":""}]
[null,"ADG (gr/day)",{"$f":"IF('DATOS RECRIA CAPRINO'!R13=\"\",\"\",'DATOS RECRIA CAPRINO'!R13)","v":180},{"$f":"IF('DATOS RECRIA CAPRINO'!R20=\"\",\"\",'DATOS RECRIA CAPRINO'!R20)","v":208},{"$f":"IF('DATOS RECRIA CAPRINO'!R28=\"\",\"\",'DATOS RECRIA CAPRINO'!R28)","v":130},null,{"$f":"IF('DATOS RECRIA CAPRINO'!R36=\"\",\"\",'DATOS RECRIA CAPRINO'!R36)","v":104},{"$f":"IF('DATOS RECRIA OVINO'!S36=\"\",\"\",'DATOS RECRIA OVINO'!S36)","v":""}]
[]
[null,null,"MR PERIOD","GROW UP PERIOD","REPLACEMENT PERIOD 1",null,"REPLACEMENT PERIOD 2"]

{"sheet":"SIMULACION OVINO","index":6,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":false,"merged":[[18,0,21,0],[22,2,22,3],[23,2,23,3],[8,0,11,0],[10,3,11,3],[13,0,15,0]]}
[]
[]
[]
[]
[]
[]
["REARING SHEEP SIMULATION"]
[]
["INITIAL DATA","PERIOD","GROW UP"]
[null,"INITIAL DATE","2021-05-12"]
[null,"INITIAL BODY WEIGHT",12,{"$f":"IF(C9=\"\",\"\",'HOJA DE DATOS'!E30)","v":"12 a 30"}]
[null,"TARGET BODY WEIGT",28]
[]
["RECOMENDATIONS","PESOS PERIODO",{"$f":"IF(D11=\"\",\"\",D11)","v":"12 a 30"}]
[null,"GMD RECOMENDADA",{"$f":"IF(C9=\"\",\"\",'HOJA DE DATOS'!E31)","v":" > 280 gr/dia"}]
[null,"CMD ESTIMADO (gr/dia)",{"$f":"IF(C9=\"RECRIA\",\"\",IF('HOJA DE DATOS'!E8=\"\",\"\",'HOJA DE DATOS'!E8))","v":998}]
[]
[null,null,"UFL","Kg/day"]
["RATION","NANTACOR ",{"$f":"IF(B19=\"\",\"\",VLOOKUP(B19,PIENSOS!C11:D29,2,FALSE))","v":0.995},0.85]
[null,"STRAW",0.38,0.08]
[]
[]
[null,"UFL DIET",{"$f":"IF(C11=\"\",\"\",'HOJA DE DATOS'!D5)","v":0.87614999999999998},null,{"$f":"IF('HOJA DE DATOS'!F9=\"\",\"\",'HOJA DE DATOS'!F9)","v":-9.3849999999999989E-2}]
[null,"ADG (gr/day)",{"$f":"IF(C9=\"\",\"\",IF('HOJA DE DATOS'!D7=\"CRIA\",'HOJA DE DATOS'!D8,'HOJA DE DATOS'!K8))","v":156.45535714285714},null,{"$f":"IF('HOJA DE DATOS'!G9=\"\",\"\",'HOJA DE DATOS'!G9)","v":-151.54464285714286}]
[]
[]
[null,null,"DATE","BW (Kg)"]
[null,null,{"$f":"IF(C10=\"\",\"\",C10)","v":"2021-05-12"},{"$f":"IF(C11=\"\",\"\",C11)","v":12}]
[]
[]
[null,null,"DAYS",{"$f":"IF(C24=\"\",\"\",'HOJA DE DATOS'!B10)","v":102.26559379101752}]
[null,null,"WEEKS",{"$f":"IF(D31=\"\",\"\",D31/7)","v":14.609370541573933}]
[null,null,"MONTH",{"$f":"IF(D31=\"\",\"\",D31/30)","v":3.4088531263672506}]
[null,null,"UF (Needs/dia)",{"$f":"(IF(C23=\"\",\"\",'HOJA DE DATOS'!F8))","v":0.97}]
[null,null,"ADG gr/day (rec)",{"$f":"IF(C24=\"\",\"\",'HOJA DE DATOS'!G8)","v":308}]
[]
[]
[]
[null,null,"DATE","BW (Kg)"]
[null,null,{"$f":"IF(C10=\"\",\"\",'SIMULACION OVINO'!C10+'HOJA DE DATOS'!B10)","v":"2021-08-22T06:22:27.304"},{"$f":"IF(C12=\"\",\"\",C12)","v":28}]

{"sheet":"SIMULACION CAPRINO","index":7,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":false,"merged":[[24,2,25,3],[8,0,11,0],[10,3,11,3],[13,0,15,0],[18,0,21,0],[22,2,22,3],[23,2,23,3]]}
[]
[]
[]
[]
[]
[]
["REARING SHEEP SIMULATION"]
[]
["INITIAL DATA","PERIOD"]
[null,"INITIAL DATE"]
[null,"INITIAL BODY WEIGHT",null,{"$f":"IF(C9=\"\",\"\",'HOJA DE DATOS'!E75)","v":""}]
[null,"TARGET BODY WEIGT"]
[]
["RECOMENDATIONS","PESOS PERIODO",{"$f":"IF(D11=\"\",\"\",D11)","v":""}]
[null,"GMD RECOMENDADA",{"$f":"IF(C9=\"\",\"\",'HOJA DE DATOS'!E76)","v":""}]
[null,"CMD ESTIMADO (gr/dia)",{"$f":"IF(C9=\"RECRIA\",\"\",(IF('HOJA DE DATOS'!E54=\"\",\"\",'HOJA DE DATOS'!E54)))","v":""}]
[]
[null,null,"UFL","Kg/day"]
["RATION",null,{"$f":"IF(B19=\"\",\"\",VLOOKUP(B19,PIENSOS!C11:D29,2,FALSE))","v":""}]
[]
[]
[]
[null,"UFL DIET",{"$f":"IF(C11=\"\",\"\",'HOJA DE DATOS'!D51)","v":""},null,{"$f":"IF('HOJA DE DATOS'!F55=\"\",\"\",'HOJA DE DATOS'!F55)","v":""}]
[null,"ADG (gr/day)",{"$f":"IF('HOJA DE DATOS'!D54<0,\"\",IF('HOJA DE DATOS'!D54=\"\",\"\",'HOJA DE DATOS'!D54))","v":""},null,{"$f":"IF('HOJA DE DATOS'!G55=\"\",\"\",'HOJA DE DATOS'!G55)","v":""}]
[]
[]
[null,null,"DATE","BW (Kg)"]
[null,null,{"$f":"IF(C10=\"\",\"\",C10)","v":""},{"$f":"IF(C11=\"\",\"\",C11)","v":""}]
[]
[]
[]
[null,null,"DAYS",{"$f":"IF(C24=\"\",\"\",'HOJA DE DATOS'!B56)","v":""}]
[null,null,"WEEKS",{"$f":"IF(D32=\"\",\"\",D32/7)","v":""}]
[null,null,"MONTH",{"$f":"IF(D32=\"\",\"\",D32/30)","v":""}]
[null,null,"UF (Needs/dia)",{"$f":"(IF(C23=\"\",\"\",'HOJA DE DATOS'!F54))","v":""}]
[null,null,"ADG gr/day (rec)",{"$f":"IF(C24=\"\",\"\",'HOJA DE DATOS'!G54)","v":""}]
[]
[]
[]
[null,null,"DATE","BW (Kg)"]
[null,null,{"$f":"IF(C10=\"\",\"\",'SIMULACION CAPRINO'!C10+'HOJA DE DATOS'!B56)","v":""},{"$f":"IF(C12=\"\",\"\",C12)","v":""}]

{"sheet":"PIENSOS","index":8,"n_rows":34,"n_cols":4,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["FEED"]
[]
["PRESTARTER","COD IRIS","NAME","UFV"]
["OVIBABY","1099HGR.",{"$f":"A4","v":"OVIBABY"},1.05]
["LACTACOR COPOS","1439HGR.","LACTACOR COPOS",1.0349999999999999]
["NANTACOR INICIACION","1100GGR.","NANTACOR INICIACION",1.04]
[null,null,{"$f":"IF(A7=\"\",\"\",A7)","v":""}]
[]
[]
["GROW UP","COD IRIS","NAME","UFV"]
["NANTACOR INICIACION","1100GGR.",{"$f":"A11","v":"NANTACOR INICIACION"},1.04]
["NANTACOR ","1101GGR.","NANTACOR ",0.995]
["NANTACOR CEBIAL","1102GGR.",{"$f":"A13","v":"NANTACOR CEBIAL"},0.93]
["NANTACOR C. PESADO","1105GGR.",{"$f":"A14","v":"NANTACOR C. PESADO"},0.97499999999999998]
["NANTACOR C. INTENSIVO","1104GGR.","NANTACOR C. INTENSIVO",0.995]
["NANTACOR C. LIGERO","1103GGR.","NANTACOR C. LIGERO",1.0149999999999999]
["NANTACOR C. LIGERO ESP.","1257GGR.","NANTACOR C. LIGERO ESP.",1.0349999999999999]
["COMPETENCIA CRIA 1",null,{"$f":"IF(A18=\"\",\"\",A18)","v":"COMPETENCIA CRIA 1"},0.95]
[null,null,{"$f":"IF(A19=\"\",\"\",A19)","v":""}]
[null,null,""]
["REPLACEMENT PERIOD"]
["OVIRECRIA","1808GGR.",{"$f":"A22","v":"OVIRECRIA"},0.88]
["OVIRECRIA CONT.","1615GGR.",{"$f":"A23","v":"OVIRECRIA CONT."},0.82]
["CAPRIRECRIA","1610GGR.","CAPRIRECRIA",0.89]
["CAPRIRECRIA CONT.","1616GGR.","CAPRIRECRIA CONT.",0.82]
["KOMPLET RECRIA","1819GGR.","KOMPLET RECRIA",0.91]
["COMPETENCIA RECRIA 1",null,{"$f":"IF(A27=\"\",\"\",A27)","v":"COMPETENCIA RECRIA 1"},0.84]
[null,null,{"$f":"IF(A28=\"\",\"\",A28)","v":""}]
[null,null,""]
["NANTAMILK SUPREME"]
["NANTAMILK TURBOLAC"]
[]
[]
["STRAW"]

{"sheet":"MODULO","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}