Sal Mineral Completa

UF- 44

Instrucciones
www. tripoliven.com
RECETA PARA PREPARAR EL FERTILIZANTE COMPLETO: URFOSe-10

Fertimin

MATERIA PRIMA UTILIZADA

TIPO

$/TM

Alcuota

www.agro-marketing.com

URFOSe-10
Contribucin

Elemento

Composicin

Cantidad

al Costo

K2O

7.20%

P2O5
K2O

20.60%
12.00%

UREA
LUF seco

116
333

0
0

0.0%
0.0%

0.0 kg
0.0 kg

0.00%
0.00%

0.00%
0.00%

FOSFATO DIAMONICO (18-46-0)

260

350

35.0%

350.0 kg

43.02%

0.00%

6.75%

URFOS e 10
CLORURO DE POTASIO

95
389

450
200

45.0%
20.0%

450.0 kg
200.0 kg

20.21%
36.77%

0.00%
60.00%

Ca
Mg

8.55%
0.00%

Sulpomag

255

0.0%

0.0 kg

0.00%

22.00%

Zn

0 ppm

Co

0 ppm

Cu

0 ppm

Cl

0 ppm

Si

0 ppm

0 ppm

Fe

0 ppm

Mo

0 ppm

RELLENO

10

10 $/TM

Tamao del Lote a preparar

Costo de Manufactura

0.0% IVA

2,150 Bs/$

212 $/TM

Mn

0 ppm

0.00%

0.0 kg

0.00%

0.0000%

0 ppm

100.0%

1,000 kg

25 kg/saco

12.0000%

Bs/kg K2O

3,790

454,763 Bs/TM

11,369 Bs/saco

Bs/kg nut total

825

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

TIPO DE MATERIAL
URFOS - 44
URFOS e 10
URFOS e 30
LUF seco
Roca Fosftica boucraa
Fosfato mono amonico 10-50-0
Sulpomag
DAPITO
FOSFATO DIAMONICO (18-46-0)
ROCA FOSFATICA PARCIAL ACIDULADA 0-33-0
ROCA FOSFATICA RIECITO
YESO (CaSO4*2H2O)
CALIZA (CaCO3)
CAL VIVA (CaO)
CAL APAGADA (Ca(OH)2)
CLORURO DE CALCIO
DOLOMITA
NITRATO DE POTASIO
AZUFRE
UREA
SULFATO DE COBALTO (CoSO4*5H2O)
SULFATO DE ZINC (ZnSO4.7H2O)
SULFATO DE MAGNESIO HEPTAHIDRATADO
SULFATO DE HIERRO
SULFATO DE COBRE PENTAHIDRATADO (CuSO4*5H2O)
SULFATO DE MANGANESO
SULFATO DE SODIO
NITRATO DE AMONIO
SULFATO DE POTASIO
NPK 12-24-12
CLORURO DE POTASIO
OXIDO DE MAGNESIO
OXIDO DE MANGANESO
OXIDO DE COBRE
OXIDO DE ZINC
OXIDO DE HIERRO ROJO
SELENITO DE SODIO (Na2SeO3)
ETILEN DIAMINO DIHIDROIODATO (EDDI)
IODURO DE POTASIO
CARBONATO FERROSO

N
17.54%
2.0%
10.0%
12.0%
0.0%
10.0%
0.0%
16.0%
18.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
13.0%
0.0%
46.0%
0.0%
0.0%
0.0%
0.0%
0.0%

30.0%
0.0%
12.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

41
42
43
44
45
46
47
48
49
50
51
52
1

MOLIBDATO DE SODIO
MgSO4.7H2O
ACIDO BORICO
FeSO4
CuSO4.5H2O
MnSO4
MOLIBDATO DE AMONIO
H3PO4 solido
URFOSe 15

0.0%
3.0%

Tipo de Nutriente
1
N
2
P2O5
3
K2O
4
S
5
Ca
6
Mg
7
Zn
8
Cl
9
B
10
Cu
11
Co
12
Mn
13
Fe
14
I
15
Si
16
Mo
17
F
18
Br
19
Sr
20
V
21
Cr
22 N ureico
23 Solub P

Tipo de Costo/Precio

3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

1
2
3
4
5
6
7
8
9

COSTOS VARIABLES
COSTOS FIJOS
COSTOS DIRECTOS
IVA (8% de VARIABLES)
COSTOS TRANSPORTE
PRECIO GRANEL DISTRIBUIDOR
PRECIO ENSACADO DISTRIBUIDOR

10
11
12
13
14
15
16
17
18

P2O5
44.46%
10.0%
30.0%
58.0%
35.0%
50.0%
0.0%
42.0%
46.0%
14.0%
26.0%
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%

K2O
0.1%
0.0%
0.0%
0.0%
0.0%
0.0%
22.0%
0.0%
0.0%
35.0%
0.0%
0.0%
0.0%
70.0%
53.0%
0.0%
0.0%
46.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
24.0%
0.0%
0.0%
0.0%

0.0%
50.0%
12.0%
60.0%
0.0%
0.0%

S
0.0%
15.0%
6.6%
0.0%
0.0%
0.0%
22.0%
0.0%
0.0%
1.0%
0.0%
16.7%
0.0%
0.0%
0.0%
0.0%
16.0%
0.0%
98.0%
0.0%
11.4%
10.9%
13.0%
11.3%
12.8%
20.0%
25.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

Ca
0.001%
19.0%
9.1%
0.0%
37.9%
0.0%
3.0%
0.0%
0.0%
22.0%
25.0%
20.9%
38.0%
38.0%
0.0%
47.3%
17.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

Mg
0.002%
0.0%
0.0%
0.0%
0.0%
0.0%
10.8%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
5.0%
0.0%
0.0%
0.0%
0.0%
0.0%
16.4%
0.0%
0.0%

Zn
0.0001%
0.0%
0.0%
0.0%
0.00%
0.00%
0.00%
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%
35.0%
21%
0%
0%

Cl

40.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
54.0%
0.0%

0.0%
0%
0.0%
0%
0.0%
0%

0.0%

0.0%

0.0%

0.0%

0.0%

0.0%

79%

0.0%

0.0%
0.0%
0.0%

0.0%
0.0%
23.0%

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%

26.0%

0%
0.0%
0%
0%

0.0%
0%
0%
0%

9.4%

72.0%
15.0%

0.0%
12.0%

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23

N
P2O5
K2O
S
Ca
Mg
Zn
Cl
B
Cu
Co
Mn
Fe
I
Si
Mo
F
Br
Sr
V
Cr
N ureico
Solub P

0.0%
15.0%

10

Ca

Na

Cl

Mg

Zn

B
0.0%

Cu

Co

0.0%

0.0%
0.0%
0.0%

0.0%

0.0%

0.0%

0%

ANALISIS
Mn

Fe
0.0003%

Si

0.0%

0.0%
0.00%
0.55%

0.0%

0.0%

0.0%

0.0%

0.0%

0.0%

0.0%

0%

21%

0%

0%

0%

0%

0%
0%

0%
25%

0%
0%

0%
0%
27%

19.7%
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%
62%

0.0%
0%
0%
0%

0.0%
0%
0%
0%

0.0%
0%
0%
0%

0%

0.0%
0%
0%
0%
80%
0%

0%

0%

0%

0%

0%
0%
0%

0%
0%
0%

0%
0%
0%

0%
0%
0%

0%
60%
0%
0%
0%
38%

45%
0%
0%

0%
78%
69%

17%
20%
23%
28%

11

12

13

14

15

16

17

Cu

Co

Mn

Fe

Se

Mo

F
0.010%

Br

Sr

Cr

N ureico
17.5%
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%
0.0%
0.0%
46.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%

0.0%

0.0%

0.0%
0.00%
0.02%

0.0%
0.00%
0.06%

0.0%

0.0%
0.15%
0.13%
0.18%
2.1%
1.8%
2.1%
3.5%
0.600%
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%

0.0%

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%

0.0%
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%

0%
0%
0%

0%
0%
0%

0%
0%
0%

0.0%
0.0%
0.0%

45%

52%

18

19

20

21

22

23

24

Mo

Br

Sr

Cr

Solub P
100.0%
100.0%
100.0%
95.0%
93.0%
92.0%
90.0%
70.0%
60.0%
50.0%
40.0%
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%
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%

COSTO
VARIABLE (Bs/TM)
1,248,720
204,250
1,600,000
716,941
193,500
734,000
548,060
596,976
559,000
250,000
129,000
64,500
129,000
129,000
220,000
460,000
250,000
140,000
150,000
248,900
84,500,000
3,444,300
1,290,000
1,000,000
3,782,500
1,720,000
752,500
340,000
80,000
580,000
836,000
1,720,000
2,107,000
10,750,000
4,837,500
5,375,000
215,000,000
54,600,000
86,000,000
1,720,000

0.0%

924,500

356
279,500

25

26

27

28

29

30

31

32