Sal Mineral Completa

NP-19

Instrucciones
www. tripoliven.com
RECETA PARA PREPARAR EL SUPLEMENTO: Tortuga Leche

Suplemin

MATERIA PRIMA UTILIZADA

TIPO

$/TM

Fosfato Monodisodico MDSP

CALIZA (CaCO3)

Alcuota

www.agro-marketing.com

Tortuga Leche
Contribucin

Elemento

Cantidad

al Costo

Fe

Composicin
Ca

16.07%

587

476

47.6%

476.0 kg

85.52%

0.00%

10.00%

60

412

41.2%

412.0 kg

7.62%

0.00%

Mg

0.00%

TRICALFOS (Roca fosfatica defluorinada)

503

0.0%

0.0 kg

0.00%

0.00%

Na

15.27%

SAL COMUN
FOSFATO DICALCICO

200
503

112
0

11.2%
0.0%

112.0 kg
0.0 kg

6.85%
0.00%

0.00%
0.00%

Cl
S

6.66%
0.00%

SULFATO DE MAGNESIO HEPTAHIDRATADO

600

0.0%

0.0 kg

0.00%

0.00%

Protena

0.00%

100,000

0.0000%

0.0 gr

0.00%

0.00%

Co

0 ppm

40,000

0.0000%

0.0 gr

0.00%

0.00%

Cu

0 ppm

430

0.0000%

0.0 gr

0.00%

0.00%

Zn

0 ppm

39,302

0.0000%

0.0 gr

0.00%

0.00%

0 ppm

800

0.0000%

0.0 gr

0.00%

0.00%

Se

0 ppm

2,500

0.0000%

0.0 gr

0.00%

60.00%

Fe

0 ppm

SULFATO DE COBRE PENTAHIDRATADO (CuSO4*5H2O)

1,759

0.0000%

0.0 gr

0.00%

0.00%

Mo

0 ppm

0.0000%

0.0 gr

0.00%

0.00%

Mn

0 ppm

0.00%

0.0 kg

0.00%

0.00%

0 ppm

100.0%

1,000 kg

25 kg/saco

0.00%

Bs/kg Fe

SELENITO DE SODIO (Na2SeO3)

IODURO DE POTASIO
MOLIBDATO DE SODIO
SULFATO DE COBALTO (CoSO4*5H2O)
SULFATO DE MANGANESO
OXIDO DE HIERRO ROJO
SULFATO DE ZINC (ZnSO4.7H2O)

900

RELLENO

5 $/TM

Tamao del Lote a preparar

Costo de Manufactura

8.0% IVA

2,150 Bs/$

353 $/TM

758,798 Bs/TM

18,970 Bs/saco

Bs/kg nut total

ND
1,581

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
NP-19
FOSFATO MONOSODICO
FOSFATO MONOCALCICO
FOSFATO MONO-DICALCICO
FOSFATO DICALCICO BIOPHOS
FOSFATO DICALCICO
TRICALFOS (Roca fosfatica defluorinada)
SUPERFOSFATO SIMPLE
FOSFATO DIAMONICO (18-46-0)
ROCA FOSFATICA PARCIAL ACIDULADA 0-33-0
ROCA FOSFATICA RIECITO
YESO TPV
CALIZA (CaCO3)
CAL VIVA (CaO)
CAL APAGADA (Ca(OH)2)
CLORURO DE CALCIO
DOLOMITA
SAL COMUN
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
MELAZA
BAGACILLO
MINERALES TRAZA 2424
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
17.5%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
18.0%
0.0%
0.0%
0.0%
0.0%
0.0%
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%
0.0%
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
Fosfato Monodisodico MDSP
Fosfato monodisodico N MDSPN
Fosfato monodisodico NS MDSPNY

0.0%
4.0%
3.0%

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

P
19.3%
22.0%
24.0%
21.0%
19.0%
18.0%
18.0%
20.0%
20.0%
14.0%
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%

Ca
0.0%
0.0%
15.0%
18.0%
25.0%
26.0%
35.0%
0.0%
0.0%
35.0%
38.0%
19.0%
39.0%
70.0%
53.0%
26.7%
21.3%
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%

S
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
20.0%
0.0%
1.0%
0.0%
16.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
98.0%
0.0%
11.4%
10.9%
13.0%
11.3%
12.8%
20.0%
25.0%
0.0%
0.0%
16.5%
0.0%
0.0%
0.0%

Na
0.0%
16.0%
0.0%
0.0%
0.0%
0.0%
3.0%
20.0%
0.0%
22.0%
0.0%
0.0%
0.0%
0.0%
0.0%
47.3%
0.0%
38.6%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

Cl
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%
59.4%
0.0%
0.0%
0.0%
0.0%
16.4%
0.0%
0.0%

Mg
0.0%
0.0%
0.0%
0.0%
0.00%
0.25%
0.00%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
12.9%
0.0%
0.0%
0.0%
0%
0.0%
21%
0%
0%

Zn

40.0%
0.0%
0.0%
0.1%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
45.0%
0.0%
0.0%

0.0%
0%
19.5%
0%
54.0%
0%

17.0%
0%
0%
0%

0.0%

0.0%

0.0%

0.0%

0.0%

0%

79.9%

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%

0%
0%
0%

0%
0%
0%

0.0%

0.0%

0%
35.0%
0%
0%

0.0%

21.0%
21.0%
18.0%

0.0%

0.0%

2.0%

1.0%

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

N
P
Ca
S
Na
Cl
Mg
Zn
K
Cu
Co
Mn
Fe
Se
I
Mo
F
Br
Sr
V
Cr
PCE
Biodisp P

23.0%
15.0%
13.0%

10

Cu

Co

0.0%

0.0%
0.0%
0.0%

0.0%

0.0%

0.0%

0%

ANALISIS
Mn

Fe

Se

0.0%

0.0%
0.00%
0.00%

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%

0.11%
50%
0%
0%

0.040%
0%
0%
0%

6.0%
0%
0%
62%

0%
0%
0%

0.080%
0%
0%
0%

0.355%
0%
0%
0%

0%

3.8%
0%
0%
0%
80%
0%

0%

0%

0%

0%

0%
0%
23%

0%
0%
0%

0%
0%
0%

0%
0%
0%

45%
0%
0%

0%
78%
69%

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

11

12

13

14

15

16

17

Mo

F
0.010%

Br

Sr

Cr

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%

PCE
109.4%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
112.5%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
287.5%
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%
0.0%
0.0%

45%

0.0%
24%
18%

18

19

20

21

22

23

24

COSTO
Biodisp P VARIABLE (Bs/TM)
115.0%
1,999,500
100.0%
1,100,000
100.0%
1,082,000
95.0%
1,082,000
93.0%
1,082,000
92.0%
1,082,000
90.0%
1,082,000
70.0%
760,000
60.0%
800,000
50.0%
400,000
40.0%
360,000
0.0%
250,000
0.0%
130,000
0.0%
175,000
0.0%
220,000
0.0%
340,000
0.0%
220,000
0.0%
430,000
0.0%
537,500
0.0%
650,000
0.0%
84,500,000
0.0%
1,935,000
0.0%
1,290,000
0.0%
1,000,000
0.0%
3,782,500
0.0%
1,720,000
0.0%
752,500
0.0%
340,000
0.0%
80,000
0.0%
3,300,000
0.0%
760,000
0.0%
1,720,000
0.0%
2,107,000
0.0%
10,750,000
0.0%
4,837,500
0.0%
5,375,000
0.0%
215,000,000
0.0%
54,600,000
0.0%
86,000,000
0.0%
1,720,000

0.0%

924,500
1,262,333
1,262,333
1,082,000

25

26

27

28

29

30

31

32