SISTEMA PRODUCTO ZARAZAMORA

EVALUACION DE :

PROGRAMA DE NUTRICION

HUERTA

"SAN MARCOS 2 "

CULTIVO: ZARZAMORA

Elaborado por:Ing Carlos Alberto Ramrez Fajardo

"Le monitoriamos sus costos"

RESUMEN DE COSTOS POR ETAPAS

ETAPA
COSTO
Desarrollo
$ 10,535.71
Desrrollo cargadores
4253.57
Floracion
2610.36
Fruta
0
$ 17,399.64

HUERTA PREDIO CALICANTO

PROGRAMA DESARROLLO
Estado

Producto a aplicar

Dosis CANTID Unidad de

por HA
AD
Medida

PRECIO
UNITARIO

COSTO
/HA
$400.00
$114.29
$35.71
$157.14
$250.00
$0.00
$0.00
$267.86
$117.86
$400.00
$0.00
$267.86
$117.86
$425.00
$250.00
$0.00
$0.00
$267.86
$117.86
$482.14
$25.00
$17.86
$3.57
$8.93
$0.00
$535.71
$117.86
$482.14
$25.00
$17.86
$3.57
$8.93
$0.00
$0.00
$642.86
$117.86
$120.00
$42.86
$25.00
$5.36
$7.14
$8.93

1ra Aplicacin
PLANTACION/
PODA

08-24-00
Humato de Calcio
Agronutriente Zn
Humiful 40/10
RAIZERO-500

2da. Aplicacin
21 dias dds
N-humus
Humiful 40/10
08-24-00
3ra. Aplicacin
28 dias dds
N-humus
HCA-25
08-24-00
RAIZERO-500
4ta. Aplicacin
43 dias dds

5ta. Aplicacin
58 dias dds

6ta. Aplicacin
73 dias dds

N-humus
Humiful 40/10
08-24-00
Humato de Mg
Agronutriente Zn
Agrinutriente - Mn
Agrinutriente - B
N-humus
Humiful 40/10
08-24-00
Humato de Mg
Agronutriente Zn
Agrinutriente - Mn
Agrinutriente - B

N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Humato de Mg
Agrinutriente - Fe
Agrinutriente - Mn
Agrinutriente - B

11.43
2.86
0.71
2.86
7.14
0.00
0.00
10.71
2.14
11.43
0.00
10.71
2.14
12.14
7.14
0.00
0.00
10.71
2.14
10.71
0.50
0.36
0.07
0.18
0.00
21.43
2.14
10.71
0.50
0.36
0.07
0.18
0.00
0.00
25.71
2.14
2.86
1.43
0.50
0.11
0.14
0.18

8
2
0.5
2
5

Litro
Litro
Litro
Litro
Litro

$35.00
$40.00
$50.00
$55.00
$35.00

7.5
1.5
8

kg
Litro
Litro

$25.00
$55.00
$35.00

7.5
1.5
8.5
5

kg
Litro
Litro
Litro

$25.00
$55.00
$35.00
$35.00

7.5
1.5
7.5
0.35
0.25
0.05
0.13

kg
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$45.00
$50.00
$50.00
$50.00
$50.00

15
1.5
7.5
0.35
0.25
0.05
0.13

kg
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$45.00
$50.00
$50.00
$50.00
$50.00

18
1.5
2
1
0.35
0.08
0.1
0.13

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00
$50.00
$50.00

7ma. Aplicacin
88 dias dds
N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Humato de Mg
Agrinutriente - Fe
Agrinutriente - Cu
Agrinutriente - Mn
Agrinutriente - B
8va. Aplicacin
103 das dds
N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
9na. Aplicacin
118 das dds
N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Agrinutriente - Fe
Agrinutriente - Cu
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
10ma. Aplicacin
133 dias dds
N-humus
Humiful 40/10
Agrinutriente - K
Humato de Ca
Agrinutriente S
Agrinutriente Mg
Agrinutriente - Fe
Agrinutriente - Cu
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
11na. Aplicacin
148 dias dds
N-humus
Humiful 40/10
Agrinutriente - K
Humato de Ca
Agrinutriente S
Agrinutriente Mg

0.00
25.71
2.14
2.86
1.43
0.50
0.11
0.07
0.14
0.18
0.00
22.14
2.14
2.86
2.14
0.11
0.32
0.14
0.29
0.00
21.43
2.14
2.86
2.14
0.11
0.07
0.36
0.14
0.32
0.00
21.43
1.43
4.29
2.14
2.14
0.50
0.11
0.07
0.36
0.14
0.36
0.00
21.43
1.43
5.71
2.14
2.86
0.71

18
1.5
2
1
0.35
0.08
0.05
0.1
0.13

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00
$50.00
$50.00
$50.00

15.5
1.5
2
1.5
0.08
0.23
0.1
0.2

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00
$50.00
$50.00

15
1.5
2
1.5
0.08
0.05
0.25
0.1
0.23

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00
$50.00
$50.00
$50.00

15
1
3
1.5
1.5
0.35
0.08
0.05
0.25
0.1
0.25

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$40.00
$30.00
$50.00
$50.00
$50.00
$50.00
$50.00
$50.00

15
1
4
1.5
2
0.5

kg
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$40.00
$30.00
$50.00

$0.00
$642.86
$117.86
$120.00
$42.86
$25.00
$5.36
$3.57
$7.14
$8.93
$0.00
$553.57
$117.86
$120.00
$64.29
$5.36
$16.07
$7.14
$14.29
$0.00
$535.71
$117.86
$120.00
$64.29
$5.36
$3.57
$17.86
$7.14
$16.07
$0.00
$535.71
$78.57
$180.00
$85.71
$64.29
$25.00
$5.36
$3.57
$17.86
$7.14
$17.86
$0.00
$535.71
$78.57
$240.00
$85.71
$85.71
$35.71

Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
RAIZERO-500

0.11
0.36
0.14
0.36
4.29

RESUMEN ETAPA DESARROLLO

PRODUCTOS
TOTAL X Ha
UM
N-humus
191.4
KG
8-24-0
56.4
LTS
Agrinutriente ZN
2.8
LTS
Humato de Ca
7.1
LTS
Humiful 40/10
21.4
LTS
Agrinutriente - K
21.4
LTS
Agrinutriente S
12.1
LTS
Humato de Mg
3.2
LTS
Agrinutriente - Fe
0.6
LTS
Agrinutriente - Cu
0.2
LTS
Agrinutriente - Mn
1.0
LTS
Agrinutriente - B
2.0
LTS
RAIZERO-500
18.6
LTS

0.08
0.25
0.1
0.25
3

UM
KG
LTS
LTS
LTS
LTS
LTS
LTS
LTS
LTS
LTS
LTS
LTS
LTS

Litro
Litro
Litro
Litro
Litro

PRECIO
$ 25.00
$ 35.00
$ 50.00
$ 40.00
$ 55.00
$ 42.00
$ 30.00
$ 50.00
$ 50.00
$ 50.00
$ 50.00
$ 50.00
$ 35.00

$50.00
$50.00
$50.00
$50.00
$35.00

A PAGAR
$ 4,785.71
$ 1,975.00
$ 141.07
$ 285.71
$ 1,178.57
$ 900.00
$ 364.29
$ 160.71
$ 32.14
$ 10.71
$ 50.00
$ 101.79
$ 650.00
$ 10,635.71

RESUMEN TOTAL
RESUMEN
PRODUCTOS
N-humus
8-24-0
Agrinutriente ZN
Humato de Ca
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Humato de Mg
Agrinutriente - Fe
Agrinutriente - Cu
Agrinutriente - Mn
Agrinutriente - B
RAIZERO-500

TOTAL
281.8
77.9
5.3
20.8
26.1
95.8
23.9
6.8
1.1
0.5
2.4
4.6
18.57

TODAS LAS ETAPA

UM
UM
PRECIO
KG
KG
$ 25.00
LTS
LTS
$ 35.00
LTS
LTS
$ 50.00
LTS
LTS
$ 40.00
LTS
LTS
$ 55.00
LTS
LTS
$ 42.00
LTS
LTS
$ 30.00
LTS
LTS
$ 50.00
LTS
LTS
$ 50.00
LTS
LTS
$ 50.00
LTS
LTS
$ 50.00
LTS
LTS
$ 50.00
LTS
LTS
$ 35.00

VALOR
$ 7,044.64
$ 2,725.00
$ 267.05
$ 831.43
$ 1,435.70
$ 4,024.50
$ 715.71
$ 339.29
$ 57.14
$ 23.21
$ 122.14
$ 227.59
$ 650.00
$ 18,463.41

$5.36
$17.86
$7.14
$17.86
$150.00
$0.00

DEMANDA
REAL
$6.86
$1.71
$0.43
$1.71
$4.29
$0.00
$0.00
$6.43
$1.29
$6.86
$0.00
$6.43
$1.29
$7.29
$4.29
$0.00
$0.00
$6.43
$1.29
$6.43
$0.30
$0.21
$0.04
$0.11
$0.00
$12.86
$1.29
$6.43
$0.30
$0.21
$0.04
$0.11
$0.00
$0.00
$15.43
$1.29
$1.71
$0.86
$0.30
$0.06
$0.09
$0.11

COSTO

$240.00
$68.57
$21.43
$94.29
$150.00
$0.00
$0.00
$160.71
$70.71
$240.00
$0.00
$160.71
$70.71
$255.00
$150.00
$0.00
$0.00
$160.71
$70.71
$289.29
$15.00
$10.71
$2.14
$5.36
$0.00
$321.43
$70.71
$289.29
$15.00
$10.71
$2.14
$5.36
$0.00
$0.00
$385.71
$70.71
$72.00
$25.71
$15.00
$3.21
$4.29
$5.36

$0.00
$15.43
$1.29
$1.71
$0.86
$0.30
$0.06
$0.04
$0.09
$0.11
$0.00
$13.29
$1.29
$1.71
$1.29
$0.06
$0.19
$0.09
$0.17
$0.00
$12.86
$1.29
$1.71
$1.29
$0.06
$0.04
$0.21
$0.09
$0.19
$0.00
$12.86
$0.86
$2.57
$1.29
$1.29
$0.30
$0.06
$0.04
$0.21
$0.09
$0.21
$0.00
$12.86
$0.86
$3.43
$1.29
$1.71
$0.43

$0.00
$385.71
$70.71
$72.00
$25.71
$15.00
$3.21
$2.14
$4.29
$5.36
$0.00
$332.14
$70.71
$72.00
$38.57
$3.21
$9.64
$4.29
$8.57
$0.00
$321.43
$70.71
$72.00
$38.57
$3.21
$2.14
$10.71
$4.29
$9.64
$0.00
$321.43
$47.14
$108.00
$51.43
$38.57
$15.00
$3.21
$2.14
$10.71
$4.29
$10.71
$0.00
$321.43
$47.14
$144.00
$51.43
$51.43
$21.43

$0.06
$0.21
$0.09
$0.21
$2.57
$0.00

$3.21
$10.71
$4.29
$10.71
$90.00
$0.00

SITEMA PRODUCTO ZARAZAMORA

HUERTA SAN MARCOS
Estado
1ra Aplicacin
PODA

Producto a
aplicar

Dosis Dosis por

por
HA
MANZ
ANA
08-24-00
8.0
11.43
Humato de Calcio
2.0
2.86
Agronutriente Zn
0.5
0.71
Humiful 40/10
2.0
2.86
RAIZERO-500
2.0
2.86

2da. Aplicacin
21 dias dds
N-humus
Humiful 40/10
08-24-00
3ra. Aplicacin
28 dias dds
N-humus
HCA-25
08-24-00
RAIZERO-500
4ta. Aplicacin
43 dias dds
N-humus
Humiful 40/10
08-24-00
Humato de Mg
Agronutriente Zn
Agrinutriente - Mn
Agrinutriente - B
5ta. Aplicacin
58 dias dds
N-humus
Humiful 40/10
08-24-00
Humato de Mg
Agronutriente Zn
Agrinutriente - Mn
Agrinutriente - B
6ta. Aplicacin
73 dias dds
N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Humato de Mg
Agrinutriente - Fe
Agrinutriente - Mn
Agrinutriente - B
7ma. Aplicacin

UM

PRECIO PARA 0.26 HA

Litro
Litro
Litro
Litro
Litro

$35.00
$40.00
$50.00
$55.00
$35.00

kg
Litro
Litro

$25.00
$55.00
$35.00

7.5
1.5
8.5
2.0

10.71
2.14
11.43
0.00
10.71
2.14
12.14
2.86

kg
Litro
Litro
Litro

$25.00
$55.00
$35.00
$35.00

7.5
1.5
7.5
0.4
0.3
0.1
0.1

10.71
2.14
10.71
0.50
0.36
0.07
0.18

kg
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$45.00
$50.00
$50.00
$50.00
$50.00

15.0
1.5
7.5
0.4
0.3
0.1
0.1

21.43
2.14
10.71
0.50
0.36
0.07
0.18

kg
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$45.00
$50.00
$50.00
$50.00
$50.00

18.0
1.5
2.0
1.0
0.4
0.1
0.1
0.1

25.71
2.14
2.86
1.43
0.50
0.11
0.14
0.18

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00
$50.00
$50.00

7.5
1.5
8.0

3.0
0.74
0.19
0.74
1
0.00
0.00
3
0.56
3.0
0.00
3
0.56
3.16
1
0.00
0.00
3
0.56
3
0.13
0.09
0.02
0.05
0.00
6
0.56
3
0.13
0.09
0.02
0.05
0.00
0.00
7
0.56
0.74
0.37
0.13
0.03
0.04
0.05
0.00

COSTO
TOTAL
$104.00
$29.71
$9.29
$40.86
$26.00
$209.86
$69.64
$30.64
$104.00
$204.29
$69.64
$30.64
$110.50
$26.00
$210.79
$69.64
$30.64
$125.36
$6.50
$4.64
$0.93
$2.32
$240.04
$139.29
$30.64
$125.36
$6.50
$4.64
$0.93
$2.32
$309.68
$167.14
$30.64
$31.20
$11.14
$6.50
$1.39
$1.86
$2.32
$252.20

88 dias dds

N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Humato de Mg
Agrinutriente - Fe
Agrinutriente - Cu
Agrinutriente - Mn
Agrinutriente - B

8va. Aplicacin
103 das dds
N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
9na. Aplicacin
118 das dds
N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Agrinutriente - Fe
Agrinutriente - Cu
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
10ma. Aplicacin
133 dias dds
N-humus
Humiful 40/10
Agrinutriente - K
Humato de Ca
Agrinutriente S
Agrinutriente Mg
Agrinutriente - Fe
Agrinutriente - Cu
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
11na. Aplicacin
148 dias dds
N-humus
Humiful 40/10
Agrinutriente - K
Humato de Ca
Agrinutriente S
Agrinutriente Mg
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn

18.0
1.5
2.0
1.0
0.4
0.1
0.1
0.1
0.1

25.71
2.14
2.86
1.43
0.50
0.11
0.07
0.14
0.18

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00
$50.00
$50.00
$50.00

15.5
1.5
2.0
1.5
0.1
0.2
0.1
0.2

22.14
2.14
2.86
2.14
0.11
0.32
0.14
0.29

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00
$50.00
$50.00

15.0
1.5
2.0
1.5
0.1
0.1
0.3
0.1
0.2

21.43
2.14
2.86
2.14
0.11
0.07
0.36
0.14
0.32

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00
$50.00
$50.00
$50.00

15.0
1.0
3.0
1.5
1.5
0.4
0.1
0.1
0.3
0.1
0.3

21.43
1.43
4.29
2.14
2.14
0.50
0.11
0.07
0.36
0.14
0.36

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$40.00
$30.00
$50.00
$50.00
$50.00
$50.00
$50.00
$50.00

15.0
1.0
4.0
1.5
2.0
0.5
0.1
0.3
0.1

21.43
1.43
5.71
2.14
2.86
0.71
0.11
0.36
0.14

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$40.00
$30.00
$50.00
$50.00
$50.00
$50.00

7
0.56
0.74
0.37
0.13
0.03
0.02
0.04
0.05
0.00
6
0.56
0.74
0.56
0.03
0.08
0.04
0.07
0.00
6
0.56
0.74
0.56
0.03
0.02
0.09
0.04
0.08
0.00
6
0.37
1.11
0.56
0.56
0.13
0.03
0.02
0.09
0.04
0.09
0.00
6
0.37
1.49
0.56
0.74
0.19
0.03
0.09
0.04

$167.14
$30.64
$31.20
$11.14
$6.50
$1.39
$0.93
$1.86
$2.32
$253.13
$143.93
$30.64
$31.20
$16.71
$1.39
$4.18
$1.86
$3.71
$233.63
$139.29
$30.64
$31.20
$16.71
$1.39
$0.93
$4.64
$1.86
$4.18
$230.84
$139.29
$20.43
$46.80
$22.29
$16.71
$6.50
$1.39
$0.93
$4.64
$1.86
$4.64
$265.48
$139.29
$20.43
$62.40
$22.29
$22.29
$9.29
$1.39
$4.64
$1.86

Agrinutriente - B
RAIZERO-500
12 da. Aplicacin
190 das dds
N-humus
Humiful 40/10
Agrinutriente - K
08-24-00
Humato de Ca
Agrinutriente S
Humato de Mg
Agrinutriente - Cu
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
13 ra. Aplicacin
205 das dds
N-humus
Humiful 40/10
Agrinutriente - K
08-24-00
Humato de Ca
Agrinutriente S
Humato de Mg
Agrinutriente - Cu
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
14 ta. Aplicacin
220 das dds
N-humus
Humiful 40/10
Agrinutriente - K
08-24-00
Humato de Ca
Agrinutriente S
Humato de Mg
Agrinutriente - Cu
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
15 ta. Aplicacin
235 das dds
N-humus
Humiful 40/10
Agrinutriente - K
08-24-00
Humato de Ca
Agrinutriente S
Humato de Mg

0.3
3.0

0.36
4.29

Litro
Litro

$50.00
$35.00

15.0
0.3
5.0
2.5
1.0
1.0
0.3
0.0
0.1
0.3
0.1
0.1

21.43
0.36
7.14
3.57
1.43
1.43
0.36
0.04
0.07
0.36
0.09
0.18

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

25.0000
55.0000
42.0000
35.0000
40.0000
30.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

15.0
0.3
5.0
2.5
1.0
1.0
0.3
0.0
0.1
0.3
0.1
0.1

21.43
0.36
7.14
3.57
1.43
1.43
0.36
0.04
0.07
0.36
0.09
0.18

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

25.0000
55.0000
42.0000
35.0000
40.0000
30.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

15.0
0.3
5.0
2.5
1.0
1.0
0.3
0.0
0.1
0.3
0.1
0.1

21.43
0.36
7.14
3.57
1.43
1.43
0.36
0.04
0.07
0.36
0.09
0.18
0.00
10.00
0.36
7.14
3.57
1.43
1.43
0.36

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

25.0000
55.0000
42.0000
35.0000
40.0000
30.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

kg
Litro
Litro
Litro
Litro
Litro
Litro

25.0000
55.0000
42.0000
35.0000
40.0000
30.0000
50.0000

7.0
0.3
5.0
2.5
1.0
1.0
0.3

0.09
1.11
0.00
0.00
6
0.09
1.86
0.93
0.37
0.37
0.09
0.01
0.02
0.09
0.02
0.05
0.00
6
0.09
1.86
0.93
0.37
0.37
0.09
0.01
0.02
0.09
0.02
0.05
0.00
6
0.09
1.86
0.93
0.37
0.37
0.09
0.01
0.02
0.09
0.02
0.05
0.00
3
0.09
1.86
0.93
0.37
0.37
0.09

$4.64
$39.00
$327.51
$139.29
$5.11
$78.00
$32.50
$14.86
$11.14
$4.64
$0.46
$0.93
$4.64
$1.16
$2.32
$295.05
$139.29
$5.11
$78.00
$32.50
$14.86
$11.14
$4.64
$0.46
$0.93
$4.64
$1.16
$2.32
$295.05
$139.29
$5.11
$78.00
$32.50
$14.86
$11.14
$4.64
$0.46
$0.93
$4.64
$1.16
$2.32
$295.05
$65.00
$5.11
$78.00
$32.50
$14.86
$11.14
$4.64

Agrinutriente - Cu
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B

0.0
0.1
0.3
0.1
0.1

0.04
0.07
0.36
0.09
0.18

Litro
Litro
Litro
Litro
kg

50.0000
50.0000
50.0000
50.0000
50.0000

5.0
2.5
1.3
0.3
1.5
0.5
0.1
0.1
0.3
0.0
1.5
0.1

7.14
3.57
1.79
0.36
2.14
0.71
0.19
0.07
0.36
0.04
2.14
0.18

Litro
kgs.
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

42.0000
25.0000
35.0000
55.0000
40.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

5.0
2.5
1.3
0.3
1.5
0.5
0.1
0.1
0.3
0.0
1.5
0.1

7.14
3.57
1.79
0.36
2.14
0.71
0.18
0.07
0.36
0.04
2.14
0.18

Litro
kgs.
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

42.0000
25.0000
35.0000
55.0000
40.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

18 va. Aplicacin
265 dias dds
Agrinutriente K
N-humus
08-24-00
Humiful 40/10
Humato de Ca
Humato de Mg
Agrinutriente Zn
Agrinutriente - Fe
Agrinutriente - Mn
Agrinutriente - Cu
Agrinutriente S
Agrinutriente - B

5.0
2.5
1.3
0.3
1.5
0.5
0.1
0.1
0.1
0.0
1.5
0.1

7.14
3.57
1.79
0.36
2.14
0.71
0.18
0.07
0.19
0.04
2.14
0.18

Litro
kgs.
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

42.0000
25.0000
35.0000
55.0000
40.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

19 na. Aplicacin
275 dias dds
Agrinutriente K
N-humus

5.0
3.8

7.14
5.36

Litro
kg

42.0000
25.0000

16 ta. Aplicacin
245 dias dds
Agrinutriente K
N-humus
08-24-00
Humiful 40/10
Humato de Ca
Humato de Mg
Agrinutriente Zn
Agrinutriente - Fe
Agrinutriente - Mn
Agrinutriente - Cu
Agrinutriente S
Agrinutriente - B
17 ta. Aplicacin
255 dias dds
Agrinutriente K
N-humus
08-24-00
Humiful 40/10
Humato de Ca
Humato de Mg
Agrinutriente Zn
Agrinutriente - Fe
Agrinutriente - Mn
Agrinutriente - Cu
Agrinutriente S
Agrinutriente - B

0.01
0.02
0.09
0.02
0.05
0.00
0.00
2
1
0.5
0.09
0.56
0.19
0.05
0.02
0.09
0.01
0.56
0.05
0.00
2
1
0.5
0.09
0.56
0.19
0.05
0.02
0.09
0.01
0.56
0.05
0.00
0.00
2
1
0.5
0.09
0.56
0.19
0.05
0.02
0.05
0.01
0.56
0.05
0.00
0.00
2
1

$0.46
$0.93
$4.64
$1.16
$2.32
$220.77
$78.00
$23.21
$16.25
$5.11
$22.29
$9.29
$2.51
$0.93
$4.64
$0.46
$27.86
$2.32
$192.86
$78.00
$23.21
$16.25
$5.11
$22.29
$9.29
$2.32
$0.93
$4.64
$0.46
$27.86
$2.32
$192.68
$78.00
$23.21
$16.25
$5.11
$22.29
$9.29
$2.32
$0.93
$2.41
$0.46
$27.86
$2.32
$190.45
$78.00
$34.82

Humiful 40/10
08-24-00
Agrinutriente - Mn
Agrinutriente Zn
Agrinutriente - B
20 ma. Aplicacin
290 dias dds
Agrinutriente K
Humiful 40/10
Humato de Ca
Agrinutriente Zn
Agrinutriente B
21 ra. Aplicacin
300 dias dds
Agrinutriente K
Humiful 40/10
Agrinutriente Zn
Agrinutriente B
22 da. Aplicacin
310 diasdds
Agrinutriente K
Agrinutriente B
Humiful 40/10

0.3
1.3
0.1
0.1
0.1

0.36
1.79
0.19
0.18
0.18

Litro
Litro
Litro
Litro
kg

55.0000
35.0000
50.0000
50.0000
50.0000

5.0
0.4
1.5
0.2
0.2

7.14
0.52
2.14
0.26
0.26

Litro
Litro
Litro
Litro
Litro

$42.00
$55.00
$40.00
$50.00
$50.00

5.0
0.4
0.2
0.2

7.14
0.52
0.26
0.26

Litro
Litro
Litro
Litro

$42.00
$55.00
$50.00
$50.00

7.3
0.7
1.5

10.36
1.04
2.07

Litro
Litro
Litro

$42.00
$50.00
$55.00

0.09
0.5
0.05
0.05
0.05
0.00
0.00
2
0.13
0.56
0.07
0.07
0.00
2
0.13
0.07
0.07
0.00
3
0.27
0.54

$5.11
$16.25
$2.41
$2.32
$2.32
$141.24
$78.00
$7.41
$22.29
$3.37
$3.37
$114.42
$78.00
$7.41
$3.37
$3.37
$92.14
$113.10
$13.46
$29.62
$156.19

$4,923.33

DE FORMA OPCIONAL
TRATAMIENTO AL SUELO
Producto
Abland

Humato de Ca
Humiful 40/10

Dosis/ha Unidad

Precio. enTotal
$

8.0

lt.

$85.00

$204.00

2.0

lt.

$40.00

$24.00

2.0

lt.

$55.00

$33.00

ROOT-DRIVE

2.0

lt.

$180.00

$108.00

KOTABB

2.0

lt.

$135.00

$81.00

$450.00

APLICACIONES FOLIARES PARA CALIDDA DE FRUTA

ETAPA FENOLOGICA ProductoAplicaciones
Dosis/aplicacin UM

Precio U/pesos

Total/pesos

6
6

1
1

lt.
lt.

40.00
85.00

$72.00

Floracin

Ca + H
KBrixx

Fructificacin

Ca + H
K - Brixx

6
6

2
2

lt.
lt.

40.00
85.00

$153.00
$144.00
$306.00

$675.00

PROGRAMA TOTAL

$6,048.33

SITEMA PRODUCTO ZARAZAMORA

HUERTA SAN MARCOS
PROGRAMA ETAPA DE FRUTA
Estado

Producto a
aplicar

20 ma. Aplicacin
290 dias dds
Agrinutriente K
Humiful 40/10
Humato de Ca
Agrinutriente Zn
Agrinutriente B
21 ra. Aplicacin
300 dias dds
Agrinutriente K
Humiful 40/10
Agrinutriente Zn
Agrinutriente B
22 da. Aplicacin
310 diasdds
Agrinutriente K
Agrinutriente B
Humiful 40/10

Dosis por
HA

Dosis por
HA

Unidad de
Medida

PRECIO
UNITARIO

5
0.36
1.5
0.18
0.18

7.14
0.52
2.14
0.26
0.26
0
7.14
0.52
0.26
0.26
0
10.36
1.04
2.07

Litro
Litro
Litro
Litro
Litro

$42.00
$55.00
$40.00
$50.00
$50.00

Litro
Litro
Litro
Litro

$42.00
$55.00
$50.00
$50.00

Litro
Litro
Litro

$42.00
$50.00
$55.00

TOTAL
24.64
3.11
2.14
0.52
1.55

PRECIO
$42.00
$55.00
$40.00
$50.00
$50.00

VALOR
$1,035.00
$170.89
$85.71
$25.89
$77.68
$1,395.18

5
0.36
0.18
0.18
7.25
0.73
1.45

RESUMEN FRUCTIFICACION
PRODUCTOS
TOTAL
Agrinutriente K
17.25
Humiful 40/10
2.18
Humato de Ca
1.5
Agrinutriente Zn
0.36
Agrinutriente B
1.09

COSTO/HA DEMANDA
REAL

$300.00
$28.48
$85.71
$12.95
$12.95
$440.09
$300.00
$28.48
$12.95
$12.95
$354.38
$435.00
$51.79
$113.93
$600.71

COSTO

4.29
$180.00
0.31
$17.09
1.29
$51.43
0.16
$7.77
0.16
$7.77
0.00 $264.05
4.29
$180.00
0.31
$17.09
0.16
$7.77
0.16
$7.77
0.00 $212.63
6.21
$261.00
0.62 $1,214.36
1.24
$68.36
0.00 $1,543.71

SITEMA PRODUCTO ZARAZAMORA

HUERTA SAN MARCOS
PROGRAMA PARA FLORACION
Estado
Producto a
aplicar
16 ta. Aplicacin
245 dias dds
Agrinutriente K
N-humus
08-24-00
Humiful 40/10
Humato de Ca
Humato de Mg
Agrinutriente Zn
Agrinutriente - Fe
Agrinutriente - Mn
Agrinutriente - Cu
Agrinutriente S
Agrinutriente - B
17 ta. Aplicacin
255 dias dds
Agrinutriente K
N-humus
08-24-00
Humiful 40/10
Humato de Ca
Humato de Mg
Agrinutriente Zn
Agrinutriente - Fe
Agrinutriente - Mn
Agrinutriente - Cu
Agrinutriente S
Agrinutriente - B
18 va. Aplicacin

Dosis por CANTIDAD

HA
5
2.5
1.25
0.25
1.5
0.5
0.14
0.05
0.250
0.03
1.5
0.13
5
2.5
1.25
0.25
1.5
0.5
0.13
0.05
0.250
0.03
1.5
0.13

7.14
3.57
1.79
0.36
2.14
0.71
0.19
0.07
0.36
0.04
2.14
0.18
0.00
7.14
3.57
1.79
0.36
2.14
0.71
0.18
0.07
0.36
0.04
2.14
0.18
0.00
0.00

Unidad de
Medida

PRECIO
UNITARIO

Litro
kgs.
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

42.0000
25.0000
35.0000
55.0000
40.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

Litro
kgs.
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

42.0000
25.0000
35.0000
55.0000
40.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

COSTO/HA

$300.00
$89.29
$62.50
$19.64
$85.71
$35.71
$9.64
$3.57
$17.86
$1.79
$107.14
$8.93
$741.79
$300.00
$89.29
$62.50
$19.64
$85.71
$35.71
$8.93
$3.57
$17.86
$1.79
$107.14
$8.93
$741.07

DEMANDA COSTO
REAL
$4.29
$2.14
$1.07
$0.21
$1.29
$0.43
$0.12
$0.04
$0.21
$0.02
$1.29
$0.11
$11.22
$4.29
$2.14
$1.07
$0.21
$1.29
$0.43
$0.11
$0.04
$0.21
$0.02
$1.29
$0.11
$0.00

$180.00
$53.57
$37.50
$11.79
$51.43
$21.43
$5.79
$2.14
$10.71
$1.07
$64.29
$5.36
$445.07
$180.00
$53.57
$37.50
$11.79
$51.43
$21.43
$5.36
$2.14
$10.71
$1.07
$64.29
$5.36
$444.64
$0.00

265 dias dds

Agrinutriente K
N-humus
08-24-00
Humiful 40/10
Humato de Ca
Humato de Mg
Agrinutriente Zn
Agrinutriente - Fe
Agrinutriente - Mn
Agrinutriente - Cu
Agrinutriente S
Agrinutriente - B

19 na. Aplicacin
275 dias dds
Agrinutriente K
N-humus
Humiful 40/10
08-24-00
Agrinutriente - Mn
Agrinutriente Zn
Agrinutriente - B

5
2.5
1.25
0.25
1.5
0.5
0.13
0.05
0.1300
0.03
1.5
0.13

5
3.75
0.25
1.25
0.13
0.13
0.13

RESUMEN ETAPA FLORACION

PRODUCTOS
CANTIDAD
Agrinutriente K
28.57
N-humus
16.07
08-24-00
7.14
Humiful 40/10
1.07
Humato de Ca
6.43
Humato de Mg
2.14
Agrinutriente Zn
0.73
Agrinutriente - Fe
0.21
Agrinutriente - Mn
1.09
Agrinutriente - Cu
0.11
Agrinutriente S
6.43

7.14
3.57
1.79
0.36
2.14
0.71
0.18
0.07
0.19
0.04
2.14
0.18
0.00
0.00
7.14
5.36
0.36
1.79
0.19
0.18
0.18

Litro
kgs.
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

42.0000
25.0000
35.0000
55.0000
40.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

$300.00
$89.29
$62.50
$19.64
$85.71
$35.71
$8.93
$3.57
$9.29
$1.79
$107.14
$8.93
$732.50

$4.29
$2.14
$1.07
$0.21
$1.29
$0.43
$0.11
$0.04
$0.11
$0.02
$1.29
$0.11
$11.10

Litro
kg
Litro
Litro
Litro
Litro
kg

42.0000
25.0000
55.0000
35.0000
50.0000
50.0000
50.0000

$300.00
$133.93
$19.64
$62.50
$9.29
$8.93
$8.93
$543.21

$4.29
$3.21
$0.21
$1.07
$0.11
$0.11
$0.11
$9.11

PRECIO
$42.00
$25.00
$35.00
$55.00
$40.00
$50.00
$50.00
$50.00
$50.00
$50.00
$30.00

VALOR
$1,200.00
$401.79
$250.00
$58.93
$257.14
$107.14
$36.43
$10.71
$54.29
$5.36
$192.86

401.79 N-humus
250.00 8-24-0
36.43 Agrinutriente ZN
257.14 Humato de Ca
58.93 Humiful 40/10
1200.00 Agrinutriente - K
180.00 Agrinutriente S
107.14 Humato de Mg
10.71 Agrinutriente - Fe
5.36 Agrinutriente - Cu
54.29 Agrinutriente - Mn

$180.00
$53.57
$37.50
$11.79
$51.43
$21.43
$5.36
$2.14
$5.57
$1.07
$64.29
$5.36
$439.50
$0.00
$180.00
$80.36
$11.79
$37.50
$5.57
$5.36
$5.36
$325.93

Agrinutriente B
RAIZERO

0.71

$50.00

$35.71
$2,610.36

RESUMEN ( CARGADORES HASTA FLORACION)

PRODUCTOS
CANTIDAD PRECIO
VALOR
Agrinutriente K
57.14
$42.00
$2,400.00
N-humus
90.36
$25.00
$2,258.93
08-24-00
21.43
$35.00
$750.00
Humiful 40/10
2.50
$55.00
$137.50
Humato de Ca
12.14
$40.00
$485.71
Humato de Mg
3.57
$50.00
$178.57
Agrinutriente Zn
2.16
$50.00
$107.86
Agrinutriente - Fe
0.50
$50.00
$25.00
Agrinutriente - Mn
1.44
$50.00
$72.14
Agrinutriente - Cu
0.25
$50.00
$12.50
Agrinutriente S
12.14
$30.00
$364.29
Agrinutriente B
1.43
$50.00
$71.43
$6,863.93

35.71 Agrinutriente - B
150.00 RAIZERO-500
Q2,747.50

401.79 N-humus
250.00 8-24-0
36.43 Agrinutriente ZN
257.14 Humato de Ca
353.57 Humiful 40/10
1200.00 Agrinutriente - K
180.00 Agrinutriente S
107.14 Humato de Mg
10.71 Agrinutriente - Fe
5.36 Agrinutriente - Cu
54.29 Agrinutriente - Mn
35.71 Agrinutriente - B
150.00 RAIZERO-500

91.07
21.29
2.48
12.21
18.56
67.25
7.14
2.50
0.29
0.04
1.01
1.69

SITEMA PRODUCTO ZARAZAMORA

HUERTA SAN MARCOS
PROGRAMA DESARROLLO DE CARGADORES
Estado

Producto a
aplicar

12 da. Aplicacin
190 das dds
N-humus
Humiful 40/10
Agrinutriente - K
08-24-00
Humato de Ca
Agrinutriente S
Humato de Mg
Agrinutriente - Cu
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
13 ra. Aplicacin
205 das dds
N-humus
Humiful 40/10
Agrinutriente - K
08-24-00
Humato de Ca
Agrinutriente S
Humato de Mg
Agrinutriente - Cu
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
14 ta. Aplicacin
220 das dds
N-humus

Dosis por HA

CANTIDAD

Unidad de
Medida

PRECIO
UNITARIO

15
0.25
5
2.5
1
1
0.25
0.03
0.05
0.25
0.06
0.13

21.43
0.36
7.14
3.57
1.43
1.43
0.36
0.04
0.07
0.36
0.09
0.18
0.00
21.43
0.36
7.14
3.57
1.43
1.43
0.36
0.04
0.07
0.36
0.09
0.18
0.00
21.43

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

25.0000
55.0000
42.0000
35.0000
40.0000
30.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

25.0000
55.0000
42.0000
35.0000
40.0000
30.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

kg

25.0000

15
0.25
5
2.5
1
1
0.25
0.03
0.05
0.25
0.06
0.13
15

COSTO/HA

$535.71
$19.64
$300.00
$125.00
$57.14
$42.86
$17.86
$1.79
$3.57
$17.86
$4.46
$8.93
$1,134.82
$535.71
$19.64
$300.00
$125.00
$57.14
$42.86
$17.86
$1.79
$3.57
$17.86
$4.46
$8.93
$1,134.82
$535.71

DEMANDA
REAL
$12.86
$0.21
$4.29
$2.14
$0.86
$0.86
$0.21
$0.02
$0.04
$0.21
$0.05
$0.11
$0.00
$12.86
$0.21
$4.29
$2.14
$0.86
$0.86
$0.21
$0.02
$0.04
$0.21
$0.05
$0.11
$0.00
$12.86

COSTO

$321.43
$11.79
$180.00
$75.00
$34.29
$25.71
$10.71
$1.07
$2.14
$10.71
$2.68
$5.36
$680.89
$321.43
$11.79
$180.00
$75.00
$34.29
$25.71
$10.71
$1.07
$2.14
$10.71
$2.68
$5.36
$680.89
$321.43

Humiful 40/10
Agrinutriente - K
08-24-00
Humato de Ca
Agrinutriente S
Humato de Mg
Agrinutriente - Cu
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
15 ta. Aplicacin
235 das dds
N-humus
Humiful 40/10
Agrinutriente - K
08-24-00
Humato de Ca
Agrinutriente S
Humato de Mg
Agrinutriente - Cu
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B

0.25
5
2.5
1
1
0.25
0.03
0.05
0.25
0.06
0.13
7
0.25
5
2.5
1
1
0.25
0.03
0.05
0.25
0.06
0.13

0.36
7.14
3.57
1.43
1.43
0.36
0.04
0.07
0.36
0.09
0.18
0.00
10.00
0.36
7.14
3.57
1.43
1.43
0.36
0.04
0.07
0.36
0.09
0.18

Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

55.0000
42.0000
35.0000
40.0000
30.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
kg

25.0000
55.0000
42.0000
35.0000
40.0000
30.0000
50.0000
50.0000
50.0000
50.0000
50.0000
50.0000

RESUMEN ETAPA DESARROLLO CARGADORES

PRODUCTOS
TOTAL
PRECIO
VALOR
N-humus
74.29
$25.00
$1,857.14
Humiful 40/10
1.43
$55.00
$78.57
Agrinutriente - K
28.57
$42.00
$1,200.00
08-24-00
14.29
$35.00
$500.00
Humato de Ca
5.71
$40.00
$228.57
Agrinutriente S
5.71
$30.00
$171.43
Humato de Mg
1.43
$50.00
$71.43
Agrinutriente - Cu
0.14
$50.00
$7.14

$19.64
$300.00
$125.00
$57.14
$42.86
$17.86
$1.79
$3.57
$17.86
$4.46
$8.93
$1,134.82
$250.00
$19.64
$300.00
$125.00
$57.14
$42.86
$17.86
$1.79
$3.57
$17.86
$4.46
$8.93
$849.11

$0.21
$4.29
$2.14
$0.86
$0.86
$0.21
$0.02
$0.04
$0.21
$0.05
$0.11
$0.00
$6.00
$0.21
$4.29
$2.14
$0.86
$0.86
$0.21
$0.02
$0.04
$0.21
$0.05
$0.11
$15.01

$11.79
$180.00
$75.00
$34.29
$25.71
$10.71
$1.07
$2.14
$10.71
$2.68
$5.36
$680.89
$150.00
$11.79
$180.00
$75.00
$34.29
$25.71
$10.71
$1.07
$2.14
$10.71
$2.68
$5.36
$509.46

Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
RAIZERO-500

0.29
1.43
0.36
0.71

$50.00
$50.00
$50.00
$50.00

$14.29
$71.43
$17.86
$35.71
$4,253.57

SITEMA PRODUCTO ZARAZAMORA

HUERTA SAN MARCOS
PROGRAMA DE FERTILIZACION SEGN REQUERIMIENTOS NUTRICIONALES
por hectarea

PRODUCTO
HUMAX-FC
N-HUMUS
08-24-00
Agrinutriente -K
Humato de Ca
Agrinutriente - Mg
Agrinutriente -S
Agrinutriente -Zn
Hidrobor
Agrinutriente -Fe
Agrinutriente -Cu
Agrinutriente -Mn

CANTIDAD UNIDADES DESARROLLO

VEGETATIVO
16 Lts.
200 Kgs.
60 Lts.
70 Lts.
14 Lts.
5 Lts.
20 Lts.
4 Lts.
4 Kgs.
1 Lts.
0.5 Lts.
2 Lts.

DISTRIBUCION POR ETPAAS FENOLOGICAS

PRODUCTOS
VGET(%)
FLOR(%)
N-HUMUS
67.5
15
08-24-00
66.67
16.66
Agrinutriente -K
28.57
28.57
Humato de Ca
42.86
28.57
Agrinutriente - Mg
60
20
Agrinutriente -S
60
20
Agrinutriente -Zn
50
25
Hidrobor
50
12.5
Agrinutriente -Fe
60
20
Agrinutriente -Cu
60
20
Agrinutriente -Mn
50
12.5

12 Lts. (75%)
135 Kgs (67.5%)
40 Lts (66.67 %)
20 Lts (28.57 %)
6 Lts (42.86 %)
3 Lts (60 %)
12 Lts (60 %)
2 Lts (50 %)
2 kgs (50 %)
0.60 Lts (60 %)
0.30 Lts (60 %)
1 Lts (50 %)

FRUTA(%)
17.5
16.66
42.86
42.86
20
20
25
37.5
20
20
37.5

FLORACION
1 Lts. (6.25%)
30 Kgs (15%)
10 Lts (16.66 %)
20 Lts (28.57 %)
4 Lts (28.57 %)
1 Lts (20 %)
4 Lts (20 %)
1 Lts (25 %)
0.5 Kgs (12.5 %)
0.2 Lts (20 %)
0.1 Lts (20 %)
0.25 Lts (12.5 %)

FRUCTIFICACION

REQUERIMIENTOS

3 Lts. (18.75%)
35 Kgs (17.5%)
10 Lts (16.66 %)
30 Lts (42.86 %)
4 Lts (28.57 %)
1 Lts (20 %)
4 Lts (20 %)
1 Lts (25 %)
1.5 Kgs (37.5 %)
0.2 Lts (20 %)
0.1 Lts (20 %)
0.75 Lts (37.5 %)

160 Unidades
120 Unidades
160 Unidades
42 Unidades
15 Unidades
40 Unidades
8 Unidades
5 Unidades
0.250 Unidades
1 Unidades
2 Unidades

SITEMA PRODUCTO ZARAZAMORA

HUERTA SAN MARCOS
PROGRAMA DESARROLLO
Estado

Producto a aplicar

Dosis CANTID Unidad de

por HA
AD
Medida

PRECIO
UNITARIO

COSTO
/HA
$400.00
$114.29
$35.71
$157.14
$200.00
$0.00
$0.00
$267.86
$117.86
$400.00
$0.00
$267.86
$117.86
$425.00
$200.00
$0.00
$0.00
$267.86
$117.86
$482.14
$25.00
$17.86
$3.57
$8.93
$0.00
$535.71
$117.86
$482.14
$25.00
$17.86
$3.57
$8.93
$0.00
$0.00
$642.86
$117.86
$120.00
$42.86
$25.00
$5.36

1ra Aplicacin
PLANTACION/
PODA

08-24-00
Humato de Calcio
Agronutriente Zn
Humiful 40/10
RAIZERO-500

2da. Aplicacin
21 dias dds
N-humus
Humiful 40/10
08-24-00
3ra. Aplicacin
28 dias dds
N-humus
HCA-25
08-24-00
RAIZERO-500
4ta. Aplicacin
43 dias dds

5ta. Aplicacin
58 dias dds

6ta. Aplicacin
73 dias dds

N-humus
Humiful 40/10
08-24-00
Humato de Mg
Agronutriente Zn
Agrinutriente - Mn
Agrinutriente - B
N-humus
Humiful 40/10
08-24-00
Humato de Mg
Agronutriente Zn
Agrinutriente - Mn
Agrinutriente - B

N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Humato de Mg
Agrinutriente - Fe

11.43
2.86
0.71
2.86
5.71
0.00
0.00
10.71
2.14
11.43
0.00
10.71
2.14
12.14
5.71
0.00
0.00
10.71
2.14
10.71
0.50
0.36
0.07
0.18
0.00
21.43
2.14
10.71
0.50
0.36
0.07
0.18
0.00
0.00
25.71
2.14
2.86
1.43
0.50
0.11

8
2
0.5
2
4

Litro
Litro
Litro
Litro
Litro

$35.00
$40.00
$50.00
$55.00
$35.00

7.5
1.5
8

kg
Litro
Litro

$25.00
$55.00
$35.00

7.5
1.5
8.5
4

kg
Litro
Litro
Litro

$25.00
$55.00
$35.00
$35.00

7.5
1.5
7.5
0.35
0.25
0.05
0.13

kg
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$45.00
$50.00
$50.00
$50.00
$50.00

15
1.5
7.5
0.35
0.25
0.05
0.13

kg
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$45.00
$50.00
$50.00
$50.00
$50.00

18
1.5
2
1
0.35
0.08

kg
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00

Agrinutriente - Mn
Agrinutriente - B
7ma. Aplicacin
88 dias dds
N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Humato de Mg
Agrinutriente - Fe
Agrinutriente - Cu
Agrinutriente - Mn
Agrinutriente - B
8va. Aplicacin
103 das dds
N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
9na. Aplicacin
118 das dds
N-humus
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Agrinutriente - Fe
Agrinutriente - Cu
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
10ma. Aplicacin
133 dias dds
N-humus
Humiful 40/10
Agrinutriente - K
Humato de Ca
Agrinutriente S
Agrinutriente Mg
Agrinutriente - Fe
Agrinutriente - Cu
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
11na. Aplicacin
148 dias dds
N-humus
Humiful 40/10
Agrinutriente - K
Humato de Ca

0.14
0.18
0.00
25.71
2.14
2.86
1.43
0.50
0.11
0.07
0.14
0.18
0.00
22.14
2.14
2.86
2.14
0.11
0.32
0.14
0.29
0.00
21.43
2.14
2.86
2.14
0.11
0.07
0.36
0.14
0.32
0.00
21.43
1.43
4.29
2.14
2.14
0.50
0.11
0.07
0.36
0.14
0.36
0.00
21.43
1.43
5.71
2.14

0.1
0.13

Litro
Litro

$50.00
$50.00

18
1.5
2
1
0.35
0.08
0.05
0.1
0.13

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00
$50.00
$50.00
$50.00

15.5
1.5
2
1.5
0.08
0.23
0.1
0.2

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00
$50.00
$50.00

15
1.5
2
1.5
0.08
0.05
0.25
0.1
0.23

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$30.00
$50.00
$50.00
$50.00
$50.00
$50.00

15
1
3
1.5
1.5
0.35
0.08
0.05
0.25
0.1
0.25

kg
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro
Litro

$25.00
$55.00
$42.00
$40.00
$30.00
$50.00
$50.00
$50.00
$50.00
$50.00
$50.00

15
1
4
1.5

kg
Litro
Litro
Litro

$25.00
$55.00
$42.00
$40.00

$7.14
$8.93
$0.00
$642.86
$117.86
$120.00
$42.86
$25.00
$5.36
$3.57
$7.14
$8.93
$0.00
$553.57
$117.86
$120.00
$64.29
$5.36
$16.07
$7.14
$14.29
$0.00
$535.71
$117.86
$120.00
$64.29
$5.36
$3.57
$17.86
$7.14
$16.07
$0.00
$535.71
$78.57
$180.00
$85.71
$64.29
$25.00
$5.36
$3.57
$17.86
$7.14
$17.86
$0.00
$535.71
$78.57
$240.00
$85.71

Agrinutriente S
Agrinutriente Mg
Agrinutriente - Fe
Agrinutriente - Zn
Agrinutriente - Mn
Agrinutriente - B
RAIZERO-500

2.86
0.71
0.11
0.36
0.14
0.36
4.29

RESUMEN ETAPA DESARROLLO

PRODUCTOS
TOTAL X Ha
UM
N-humus
191.4
KG
8-24-0
56.4
LTS
Agrinutriente ZN
2.8
LTS
Humato de Ca
7.1
LTS
Humiful 40/10
21.4
LTS
Agrinutriente - K
21.4
LTS
Agrinutriente S
12.1
LTS
Humato de Mg
3.2
LTS
Agrinutriente - Fe
0.6
LTS
Agrinutriente - Cu
0.2
LTS
Agrinutriente - Mn
1.0
LTS
Agrinutriente - B
2.0
LTS
RAIZERO-500
15.7
LTS

2
0.5
0.08
0.25
0.1
0.25
3

UM
KG
LTS
LTS
LTS
LTS
LTS
LTS
LTS
LTS
LTS
LTS
LTS
LTS

Litro
Litro
Litro
Litro
Litro
Litro
Litro

PRECIO
$ 25.00
$ 35.00
$ 50.00
$ 40.00
$ 55.00
$ 42.00
$ 30.00
$ 50.00
$ 50.00
$ 50.00
$ 50.00
$ 50.00
$ 35.00

$30.00
$50.00
$50.00
$50.00
$50.00
$50.00
$35.00

A PAGAR
$ 4,785.71
$ 1,975.00
$ 141.07
$ 285.71
$ 1,178.57
$ 900.00
$ 364.29
$ 160.71
$ 32.14
$ 10.71
$ 50.00
$ 101.79
$ 550.00
$ 10,535.71

RESUMEN TOTAL
RESUMEN
PRODUCTOS
N-humus
8-24-0
Agrinutriente ZN
Humato de Ca
Humiful 40/10
Agrinutriente - K
Agrinutriente S
Humato de Mg
Agrinutriente - Fe
Agrinutriente - Cu
Agrinutriente - Mn
Agrinutriente - B
RAIZERO-500

TOTAL
281.8
77.9
5.3
20.8
26.1
95.8
24.3
6.8
1.1
0.5
2.4
4.6
15.71

TODAS LAS ETAPA

UM
UM
PRECIO
KG
KG
$ 25.00
LTS
LTS
$ 35.00
LTS
LTS
$ 50.00
LTS
LTS
$ 40.00
LTS
LTS
$ 55.00
LTS
LTS
$ 42.00
LTS
LTS
$ 30.00
LTS
LTS
$ 50.00
LTS
LTS
$ 50.00
LTS
LTS
$ 50.00
LTS
LTS
$ 50.00
LTS
LTS
$ 50.00
LTS
LTS
$ 35.00

VALOR
$ 7,044.64
$ 2,725.00
$ 267.05
$ 831.43
$ 1,435.70
$ 4,024.50
$ 728.57
$ 339.29
$ 57.14
$ 23.21
$ 122.14
$ 227.59
$ 550.00
$ 18,376.27

$85.71
$35.71
$5.36
$17.86
$7.14
$17.86
$150.00
$0.00

DEMANDA
REAL
$6.86
$1.71
$0.43
$1.71
$3.43
$0.00
$0.00
$6.43
$1.29
$6.86
$0.00
$6.43
$1.29
$7.29
$3.43
$0.00
$0.00
$6.43
$1.29
$6.43
$0.30
$0.21
$0.04
$0.11
$0.00
$12.86
$1.29
$6.43
$0.30
$0.21
$0.04
$0.11
$0.00
$0.00
$15.43
$1.29
$1.71
$0.86
$0.30
$0.06

COSTO

$240.00
$68.57
$21.43
$94.29
$120.00
$0.00
$0.00
$160.71
$70.71
$240.00
$0.00
$160.71
$70.71
$255.00
$120.00
$0.00
$0.00
$160.71
$70.71
$289.29
$15.00
$10.71
$2.14
$5.36
$0.00
$321.43
$70.71
$289.29
$15.00
$10.71
$2.14
$5.36
$0.00
$0.00
$385.71
$70.71
$72.00
$25.71
$15.00
$3.21

$0.09
$0.11
$0.00
$15.43
$1.29
$1.71
$0.86
$0.30
$0.06
$0.04
$0.09
$0.11
$0.00
$13.29
$1.29
$1.71
$1.29
$0.06
$0.19
$0.09
$0.17
$0.00
$12.86
$1.29
$1.71
$1.29
$0.06
$0.04
$0.21
$0.09
$0.19
$0.00
$12.86
$0.86
$2.57
$1.29
$1.29
$0.30
$0.06
$0.04
$0.21
$0.09
$0.21
$0.00
$12.86
$0.86
$3.43
$1.29

$4.29
$5.36
$0.00
$385.71
$70.71
$72.00
$25.71
$15.00
$3.21
$2.14
$4.29
$5.36
$0.00
$332.14
$70.71
$72.00
$38.57
$3.21
$9.64
$4.29
$8.57
$0.00
$321.43
$70.71
$72.00
$38.57
$3.21
$2.14
$10.71
$4.29
$9.64
$0.00
$321.43
$47.14
$108.00
$51.43
$38.57
$15.00
$3.21
$2.14
$10.71
$4.29
$10.71
$0.00
$321.43
$47.14
$144.00
$51.43

$1.71
$0.43
$0.06
$0.21
$0.09
$0.21
$2.57
$0.00

$51.43
$21.43
$3.21
$10.71
$4.29
$10.71
$90.00
$0.00