Está en la página 1de 14

Instrucciones

www.agro-marketing.com

FORMULADOR
N

Formula Deseada
FORMULACION ESPECIAL (no tabulada)

P2O5
K2O
S
Requerimiento de nutrientes (kg/TM)

180

180

180

161

161

162

142

Cesta de productos disponible

Contenido de nutrientes del fertilizante


45.5%

0.0%

0.0%

0.0%

17.3%

44.5%

0.0%

0.0%

13.0%

0.0%

46.0%

0.0%

0.0%

0.0%

0.0%

11.0%

SIN AJUSTAR

0.0%

0.0%

0.0%

14.9%

Frmula NPK factible: 16-16-16 (1:1:1)


Frmula NPK en solucin : 0-0-0 (1:1:1)
Nutrientes aportados (kg/lote)

16.1%
0.2%
161

16.1%
0.2%
161

16.2%
0.2%
162

1.9%
0.0%
19

Tamao del lote a preparar (kg)


Cantidad de sacos por lote
Cantidad de fertilizante liquido factible (al 1%) (kg/lote)
Agua para disolver el NPK (hasta una conc. de 99%) (kg/lote)
Costo Total
Costo por unidad nutriente

1,000 kg
39
104,774 kg
103,774 kg
212,735 Bs/TM
394 Bs

LADOR

CaO
utrientes (kg/TM)

MgO

Sacos
kg

25

142

142

25

Salinidad

Indice
Salino

42.0

0.87

Lote a preparar
Kg/lote Fraccin
Sacos

ntes del fertilizante

Sacos kg

Indice
Salino

Solubilidad
(g/100 g H2O)

0.0%

0.0%

116

12%

50

1.620

100.0

0.0%

0.0%

362

36%

14

25

0.520

75.0

0.0%

0.0%

352

35%

50

1.219

40.0

22.0%

0.0%

170

17%

25

0.245

0.2

26.0%

0.0%

3.7%
0.0%
37

0.0%
0.0%
0

54.0%
0.5%
540

1.2 g/100 g H2O

Costos/Precios
200,000 Bs/TM

35,000 Bs/TM

165,000 Bs/TM

35,000 Bs/TM

180,000 Bs/TM

35,000 Bs/TM

185,000 Bs/TM

35,000 Bs/TM

177,735 Bs/TM

35,000 Bs/TM

Instrucciones

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
41
42
43
44

Tipo de fertilizante
UREA (SUPERNITROGENO)
SULFATO DE AMONIO (SUPER SAM)
FOSFATO DIAMONICO (FOSFACTIVO)
NPK 10-26-26 CP (EL RENDIDOR)
NPK 12-24-12/3 CP (EL LLANERO)
NPK 14-14-14/11 CP (EL VIGORIZADOR)
NPK 12-12-17/2/10 SP (EL HORTICULTOR)
RPA 0-25-0/4/20 (FOSFOPODER)
SULFATO DE CALCIO GRANULAR (EL MEJORADOR)
APP 10-34-0
RELLENO
SULFATO DE POTASIO
CLORURO DE POTASIO
NITRATO DE POTASIO
FOSFATO MONOAMONICO
UAN 28
URFOS 44
URFOSOL 20
SUPERFOSFATO SIMPLE
H3PO4 54%
SULPOMAG
AMONIACO ANHIDRO (NH3)
NITRATO DE CALCIO
NITRATO DE AMONIO NH4NO3
FOSFATO MONOCALCICO (Ca(H2PO4)2(H2O))
SUPERFOS TECNICO (Ca(H2PO4)2(H2O)CaSO4(H2O)2)
NPK Monomeros 13-3-43
FOSFATO MONOPOTASICO
SULFATO DE MAGNESIO MONOHIDRATADO
SUPERFOSFATO TRIPLE
URFOS K-15
URFOS K-30
URFOS KS-44

N
45.5%
21.0%
18.0%
10.0%
12.0%
14.0%
12.0%
0.0%
0.0%
10.0%
0.0%
0.0%
0.0%
13.0%
12.0%
28.0%
17.3%
8.0%
0.0%
0.0%
0.0%
82.0%
15.0%
34.0%
0.0%
0.0%
13.0%
0.0%
0%
0%
15%
14%
2.0%

P2O5
0.0%
0.0%
46.0%
26.0%
24.0%
14.0%
12.0%
25.0%
0.0%
34.0%
0.0%
0.0%
0.0%
0.0%
61.0%
0.0%
44.5%
20.0%
20.0%
27.0%
0.0%
0.0%
0.0%
0.0%
56.3%
33.5%
3.0%
52.0%
0%
46%
30%
14%
4.0%

45
46
47
48
49
50
51
52
53
54
55
56
57 RELLENO

1
2
3
4
5
6
7
8
9

1
2
3
4
5
6
7
8
9

1
2
3
4
5
6
7

Tipo de Nutriente
N
P2O5
K2O
S
CaO
MgO
Zn

3
4
5
6
7
8
9

Tipo de Costo/Precio
COSTOS VARIABLES
COSTOS FLETES
COSTOS DIRECTOS
COSTOS ADMINISTRACION
COSTOS INDIRECTOS
PRECIO GRANEL DISTRIBUIDOR
PRECIO ENSACADO DISTRIBUIDOR

10
11
12
13
14
15
16

Formula
URFOS K-15
URFOS K-30
URFOS K-15 M
URFOS K-30 M
Aquamaster N Misti
Aquamaster P Misti
Aquamaster PK Misti

0.0%

0.0%

N
150
140
157
136.5
320
100
20

P2O5
300
140
300
140
100
550
500

8 Aquamaster 20 Misti
9 TRIPLE 18
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
41
42
43
44
45
46
47
48
49
50
51

200
180

200
180

52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
1

ANALISIS
K2O
0.0%
0.0%
0.0%
26.0%
12.0%
14.0%
17.0%
0.0%
0.0%
0.0%
0.0%
50.0%
60.0%
46.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
18.0%
0.0%
0.0%
0.0%
0.0%
0.0%
43.0%
34.0%
0%
0%
15%
14%
44.0%

S
0.0%
24.0%
2.0%
1.0%
1.0%
11.0%
10.0%
4.0%
11.0%
0.0%
0.0%
17.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
20.0%
0.0%
22.0%
0.0%
0.0%
0.0%
0.0%
7.6%
0.0%
0.0%
21%
0%
0%
0%

CaO
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
20.0%
22.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
20.0%
36.0%
0.0%
0.0%
15.0%
0.0%
22.2%
13.2%
0.0%
0.0%
0%
15%
0%
0%

MgO
0.0%
0.0%
0.0%
0.0%
3.0%
0.0%
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%
11.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
27%
0%
0%
0%

Saco Kg
50
50
25
25
25
25
25
25
25
25
25
25
25
50
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

VARIABLES
200,000
185,000
165,000
160,000
210,000
220,000
180,000
200,000
185,000
165,000
160,000
635,550
546,250
180,000
200,000
185,000
165,000
160,000
210,000
220,000
408,500
200,000
185,000
165,000
160,000
210,000
220,000
180,000
500,000
200,000
200,000
200,000
200,000

Costo (Bs por tonelada m


FLETES DIRECTOS
35,000
200,000
35,000
185,000
35,000
165,000
35,000
160,000
35,000
210,000
35,000
220,000
35,000
180,000
35,000
200,000
35,000
185,000
35,000
165,000
35,000
160,000
35,000
210,000
35,000
220,000
35,000
180,000
35,000
200,000
35,000
185,000
35,000
165,000
35,000
160,000
35,000
210,000
35,000
220,000
35,000
180,000
35,000
200,000
35,000
185,000
35,000
165,000
35,000
160,000
35,000
210,000
35,000
220,000
35,000
180,000
50,000
200,000
35,000
200,000
35,000
200,000
35,000
200,000
35,000
200,000

0.0%

15%

26%

0.0%

50

K2O
150
300
150
300
100
100
320

S
0
0
0
0
0
0
0

CaO
0
0
0
0
0
0
0

MgO
0
0
0
0
0
0
0

Saco Kg
25
25
25
25
25
25
25

20,000

35,000

200
180

0
0

0
0

0
0

25
25

por tonelada metrica)


ADMINISTRACION
200,000
185,000
165,000
160,000
210,000
220,000
180,000
200,000
185,000
165,000
160,000
210,000
220,000
180,000
200,000
185,000
165,000
160,000
210,000
220,000
180,000
200,000
185,000
165,000
160,000
210,000
220,000
180,000
150,000
150,000
150,000
150,000
150,000

INDIRECTOS
200,000
185,000
165,000
160,000
210,000
220,000
180,000
200,000
185,000
165,000
160,000
210,000
220,000
180,000
200,000
185,000
165,000
160,000
210,000
220,000
180,000
200,000
185,000
165,000
160,000
210,000
220,000
180,000
150,000
150,000
150,000
150,000
150,000

PRECIO (Bs/TM)
PRECIO (G.D.)
PRECIO (E.D.)
83,378
94,850
69,050
82,394
154,656
168,000
179,751
193,095
164,211
177,555
137,401
150,745
173,556
186,900
49,545
57,020
33,125
40,600
154,656
168,000
10,000
10,000
635,550
374,580
546,250
223,250
10,000
10,000
10,000
10,000
58,425
65,900
1,175,000
1,175,000
400,000
400,000
40,000
40,000
10,000
10,000
408,500
257,450
1,092,500
1,092,500
10,000
10,000
200,000
200,000
300,000
300,000
150,000
150,000
200,000
200,000
30,000
30,000
500,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000
1,100,000

Solubilidad (25C)
g/100cc H2O
100
40
40
35
35
35
35
1
0.2
45
100
10
30
40
100
1
75
100
1
0.2
1
30
50
0.1
1.5
1
25
25
30
2
40
40
20

Indice salino
1.620
1.520
0.460
1.070
0.920
1.230
1.300
0.390
0.245
0.450
0.000
0.852
1.940
1.219
0.424
2.250
0.520
0.500
0.390
0.340
1.973
0.574
4.194
3.059
0.224
0.224
1.170
0.097
2.667
0.224
1.219
1.219
0.800