Matriz

Z
Tierra verano (ha)
Tierra Invierno (ha)
Capital ($)
Leche (litros)
Materia Seca Verano (kg)
Energa Metabolica Verano (Mcal)
Protena Bruta Verano (kg)
FDN Verano (kg)
Materia Seca Otoo (kg)
Energa Metabolica Otoo (Mcal)
Protena Bruta Otoo (kg)
FDN Otoo (kg)
Materia Seca Invierno (kg)
Energa Metabolica Invierno (Mcal)
Protena Bruta Invierno (kg)
FDN Invierno (kg)
Materia Seca Primavera (kg)
Energa Metabolica Primavera (Mcal)
Protena Bruta Primavera (kg)
FDN Primavera (kg)
Activacin Costo por Vaca (cab)
Activacin Ingreso por Vaca (cab)
Vacas por persona (cab)
Rentabilidad Sobre Ingreso (%)
Costo Fijo
Eleccin 4500
Eleccin 5250
Eleccin 6000
Eleccin 6750
Eleccin 7500
Eleccin 8250
Eleccin 9000
Porcentaje Tambero (%)
Maximo Silo Maz V
Maximo Silo Maz O
Maximo Silo Maz I
Maximo Silo Maz P
Maximo Silo Soja V
Maximo Silo Soja O
Maximo Silo Soja I
Maximo Silo Soja P
PLAN OPTIMO
VERANO
OTOO
INVIERNO
PRIMAVERA

Pastoreo
Alfalfa
(ha)
-600
1
1
-600
0
-2400
-5280
-408
-960
-1600
-3520
-272
-640
-800
-1760
-136
-320
-3200
-7040
-544
-1280
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110.83

Verdeo
Verano
(ha)
-350
1
0
-350
0
-2100
-4620
-357
-840
0
0
0
0
0
0
0
0
-1400
-3080
-238
-560
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Verdeo
Invierno
(ha)
-350
0
1
-350
0
0
0
0
0
-2100
-4620
-357
-840
-1400
-3080
-238
-560
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
189.17

4.94
3.29
1.65
6.58

0
0
0
0

0
7.37
4.92
0

Pgina1

Rollo
otoo
(rollo)
-30
0
0
-30
0
0
0
0
0
600
1267
87
320
0
0
0
0
600
1267
87
320
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Rollo
Invierno
(rollo)
-30
0
0
-30
0
0
0
0
0
0
0
0
0
600
1267
87
320
600
1267
87
320
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Matriz
Silo P
Maiz
(ha)
-2700
1
0
-2700
0
0
0
0
0
0
0
0
0
0
0
0
0
-10000
-22000
-700
-4000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
0
0
0
0
46.05
0
0
0
8.55

Silo I
Maiz
(ha)
-2700
1
0
-2700
0
0
0
0
0
0
0
0
0
-10000
-22000
-700
-4000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
0
0
0
0
0
46.05
0
0
8.55
0

Silo O
Maiz
(ha)
-2700
1
0
-2700
0
0
0
0
0
-10000
-22000
-700
-4000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
0
0
0
0
0
0
27.98
0
5.19
0
0

Silo V
Maiz
(ha)
-2700
1
0
-2700
0
-10000
-22000
-700
-4000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
0
0
0
0
0
0
0
46.05
8.55
0
0
0

Silo P
Soja
(ha)
-3500
1
0
-3500
0
0
0
0
0
0
0
0
0
0
0
0
0
-8000
-17600
-1200
-3200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40
3.97

Silo I
Soja
(ha)
-3500
1
0
-3500
0
0
0
0
0
0
0
0
0
-8000
-17600
-1200
-3200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40
0
4.11

0
0
0
0.59

0
0
0.61
0

Pgina2

Silo O
Soja
(ha)
-3500
1
0
-3500
0
0
0
0
0
-8000
-17600
-1200
-3200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40
0
0
0
0
0
0
0

Silo V
Soja
(ha)
-3500
1
0
-3500
0
-8000
-17600
-1200
-3200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40
0
0
0
14.97
2.22
0
0
0

Compra P
Maiz
(kg)
-0.55
0
0
-0.55
0
0
0
0
0
0
0
0
0
0
0
0
0
-0.86
-2.75
-0.07
-0.08
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31002.24
0
0
0
0.49

Matriz
Compra I
Maiz
(kg)
-0.55
0
0
-0.55
0
0
0
0
0
0
0
0
0
-0.86
-2.75
-0.07
-0.08
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30931.57
0
0
0.49
0

Compra O
Maiz
(kg)
-0.55
0
0
-0.55
0
0
0
0
0
-0.86
-2.75
-0.07
-0.08
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
88398.21
0
1.41
0
0

Compra V
Maiz
(kg)
-0.55
0
0
-0.55
0
-0.86
-2.75
-0.07
-0.08
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25604.04
0.41
0
0
0

Compra P
Pellet Soja
(kg)
-0.9
0
0
-0.9
0
0
0
0
0
0
0
0
0
0
0
0
0
-0.9
-2.61
-0.38
-0.12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
182021.52

Compra I
Pellet Soja
(kg)
-0.9
0
0
-0.9
0
0
0
0
0
0
0
0
0
-0.9
-2.61
-0.38
-0.12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
182099.25

Compra O
Pellet Soja
(kg)
-0.9
0
0
-0.9
0
0
0
0
0
-0.9
-2.61
-0.38
-0.12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
118885.95

Compra V
Pellet Soja
(kg)
-0.9
0
0
-0.9
0
-0.9
-2.61
-0.38
-0.12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
187959.54

0
0
3.04
0

0
1.99
0
0

3.14
0
0
0

0
0
0
3.04

Pgina3

Matriz
Venta
Leche
($)
1.2
0
0
1.2
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.25
0
0
0
0
0
0
0
0
0.12
0
0
0
0
0
0
0
0
4500608.83
19.26
19.26
19.26
19.26

Personal
(persona)
-30000
0
0
-30000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2.99

Rentabilidad

Tambero

($)
0
0
0
-1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1125152.21

($)
-1.2
0
0
-1.2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
0
0
0
0
0
0
0
0
540073.06

93762.68

45006.09

Pgina4

Costo
Fijo
($)
-75000
0
0
-75000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1

Costo
Por Vaca
($)
-300
0
0
-300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
598.61
7518.37
25.06

Ingrso
Por Vaca
($)
200
0
0
200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
598.61

Matriz
Vaca
4500 litros
(vaca)
0
0
0
0
-4500
1657.5
3386.25
222
580.13
1657.5
3386.25
222
580.13
1657.5
3386.25
222
580.13
1657.5
3386.25
222
580.13
1
1
1
0
0
0
0
0
0
0
0
0
0
-1
-1
-1
-1
-1
-1
-1
-1
0
0

Vaca
5250 litros
(vaca)
0
0
0
0
-5250
1676.25
3550.5
237
586.69
1676.25
3550.5
237
586.69
1676.25
3550.5
237
586.69
1676.25
3550.5
237
586.69
1
1
1
0
0
0
0
0
0
0
0
0
0
-1
-1
-1
-1
-1
-1
-1
-1
0

Vaca
6000 litros
(vaca)
0
0
0
0
-6000
1695
3714.5
251.75
593.25
1695
3714.5
251.75
593.25
1695
3714.5
251.75
593.25
1695
3714.5
251.75
593.25
1
1
1
0
0
0
0
0
0
0
0
0
0
-1
-1
-1
-1
-1
-1
-1
-1
0

Vaca
6750 litros
(vaca)
0
0
0
0
-6750
1713.75
3878.75
266.5
599.81
1713.75
3878.75
266.5
599.81
1713.75
3878.75
266.5
599.81
1713.75
3878.75
266.5
599.81
1
1
1
0
0
0
0
0
0
0
0
0
0
-1
-1
-1
-1
-1
-1
-1
-1
394.19

Vaca
7500 litros
(vaca)
0
0
0
0
-7500
1732.5
4043
281.5
606.38
1732.5
4043
281.5
606.38
1732.5
4043
281.5
606.38
1732.5
4043
281.5
606.38
1
1
1
0
0
0
0
0
0
0
0
0
0
-1
-1
-1
-1
-1
-1
-1
-1
0

Vaca
8250 litros
(vaca)
0
0
0
0
-8250
1751.25
4207.25
296.25
612.94
1751.25
4207.25
296.25
612.94
1751.25
4207.25
296.25
612.94
1751.25
4207.25
296.25
612.94
1
1
1
0
0
0
0
0
0
0
0
0
0
-1
-1
-1
-1
-1
-1
-1
-1
0

Vaca
9000 litros
(vaca)
0
0
0
0
-9000
1770
4371.5
311
619.5
1770
4371.5
311
619.5
1770
4371.5
311
619.5
1770
4371.5
311
619.5
1
1
1
0
0
0
0
0
0
0
0
0
0
-1
-1
-1
-1
-1
-1
-1
-1
204.43

-2660778.43

-1839830.4

Pgina5

300
300
2040301.03
0
0
0
0
0
0
-10361.04
0
0
0
-879.04
0
0
0
-890.7
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
-234.91
0
0
0
-598.61
-434.06
-439.82

Matriz

<=
<=
>=
<=
=
<=
<=
<=
=
<=
<=
<=
=
<=
<=
<=
=
<=
<=
<=
=
=
=
<=
=
<=
<=
<=
<=
<=
<=
<=
<=
<=
<=
<=
<=
<=
<=
<=
<=

300
300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3165453.24

Pgina6