Your SlideShare is downloading. ×
EXCEL BALANCEADOS
Upcoming SlideShare
Loading in...5
×

Thanks for flagging this SlideShare!

Oops! An error has occurred.

×
Saving this for later? Get the SlideShare app to save on your phone or tablet. Read anywhere, anytime – even offline.
Text the download link to your phone
Standard text messaging rates apply

EXCEL BALANCEADOS

1,986

Published on

HOJA DE CÁLCULO PARA FORMULAR BALANCEADOS

HOJA DE CÁLCULO PARA FORMULAR BALANCEADOS

Published in: Education
0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total Views
1,986
On Slideshare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
116
Comments
0
Likes
0
Embeds 0
No embeds

Report content
Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
No notes for slide

Transcript

  • 1. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT. P.V.Lb P.V.qqAceite palma 99.00 8,300Aceite vegetal 99.00 8,800Afrechillo 14.50 3.00 11.00 1,714 0.0800 0.4000 0.2300 0.5800 0.2800Afrecho malta 27.00 6.00 16.00 2,200 0.2700 0.4700 0.7147 1.3976 0.6512Alfarina 15.00 2.00 27.00 1,650 1.3100 0.3100 0.3000 0.9643 0.2380Avena 9.90 1.00 12.10 2,640 0.1000 0.3600 0.1300 0.3300 0.1200Borsea 56.00 9.00 1.00 2,928 5.2400 5.0800 1.3614 4.0456 0.5600Cacao casc. 12.00 2.00 11.00 3,695 0.4900 0.3000Conchilla 35.5000Coquito palm. 8.00 45.80 15.00 4,756 0.3200 0.1980 0.1700 0.2800 0.2200Fosf. Dicalcico 28.6000 21.0000Gallinaza 16.00 4.7400 1.0000H. Pesc.ind 68.50 12.00 1.00 2,469 5.7600 4.7000 1.3254 3.2470 0.5200H. Pescado 56.00 9.00 1.00 2,930 6.0200 4.4000 1.3624 3.8468 0.6211Torta de Soya 48.00 1.00 6.50 2,252 0.2500 0.2000 0.7090 3.3400 0.6858H. Zootécnica 10.80 2,800 0.1000 0.1700 0.2700 0.5500Higuerilla 30.00 1.00 20.00 1,540 0.8200 0.2000 0.6000 0.7000Levadura cerv. 47.00 3.00 2.00 2,160 0.5700 0.5000 0.8000 3.8000 2.1933Maíz 9.00 4.00 2.50 3,350 0.0015 0.0800 0.1800 0.2400 0.0741Melaza 3.00 0.10 0.30 4,200 0.9000 0.1000Methionine 99.0000P. Algodón 42.00 1.50 13.00 2,400 0.1800 0.1100 0.6300 1.6000 0.5100Palmiste 11.50 12.00 29.04 2,849 0.1500 0.4700 0.6900Palmiste mej. 15.00 16.79 23.00 3,720 0.1500 0.6130 0.9000Polvillo1 9.00 8.00 25.00 1,900 0.1300 0.0750 0.1460 0.3877 0.0503Polvillo2 13.00 13.00 13.00 3,090 0.0600 0.2300 0.3428 0.9100 0.1182Raicilla 17.00 6.00 16.00 2,200 0.2700 0.4700 0.4500 0.8800 0.4100SalSorgo 9.00 2.80 2.50 3,250 0.0300 0.1000 0.1200 0.2200 0.1000
  • 2. Soya tostada 37.00 18.00 5.50 3,600 0.2500 0.2000 0.5400 2.4000 0.5500Trigo gr. 13.00 2.00 2.00 3,119 0.0500 0.1300 0.1700 0.4000 0.1000Zeolita
  • 3. PRECIOS DE INSUMOS PRECIOS DE INSUM INSUMO FORTUNA PRODUCCION CALDERON INSUMO FORTUNAAceite palma 21.16 22.00 P. AlgodónAceite vegetal 20.00 Palmiste 4.20Afrechillo 6.90 H. Soya 14.00Afrecho malta 7.96 6.50 H. ZootécnicaAlfarina 10.08 HiguerillaAvena LancerBicarbonato 20.00 Lisina 154.54Borsea Levadura cerv.Cacao casc. 5.50 Maíz gr.Carbonato 1.50 Maíz molido 8.00Condition 33.00 Melaza 6.63Conchilla 2.40 2.00 Methionine 149.00Coquito palm. P. AlgodónFitasa 363.64 Palmiste 4.20Fosf. Dicalcico 16.00 Palmiste mej.Furidona 1 73.00 Polvillo1Gallinaza Polvillo2 7.71H. Maracuya 6.25 5.50 Premix Aca. 198.00H. Pesc.ind 15.49 19.00 Premix cre. 236.00H. Pescado 22.22 17.00 Premix Ini. 136.00H. Pollito 3.20 Premiix Pon. 186.00H. Sangre 17.41 15.00 RaicillaH. Soya 14.00 16.00 14.50 Rovimix E 680.00H. Zootécnica Sal 2.00Higuerilla SorgoLancer 125.00 Soya tostada 14.00Lisina 154.54 Tagua
  • 4. Levadura cerv. Trigo gr.Maíz gr. 9.25 8.00 ZeoliteMaíz molido 8.00 9.50 8.50 Zoodry cer. 154.00Melaza 6.63 8.48 8.33 Zoodry pon. 79.00Methionine 149.00
  • 5. PRECIOS DE INSUMOS PRODUCCION CALDERON 12.00 4.80 16.00 14.50 125.00 9.25 8.00 9.50 8.50 8.48 8.33 12.00 4.80 8.50 7.50 5.00 4.50 4.00
  • 6. 9.50 8.00
  • 7. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P MET.Aceite palma - - - - - - -Aceite vegetal 4.0 - 3.96 - 352 - - -Afrechillo 1.0 0.15 0.03 0.11 17 0.0008 0.0040 0.0023Afrecho malta - - - - - - -Alfarina 4.0 0.60 0.08 1.08 66 0.0524 0.0124 0.0120Avena - - - - - - -Borsea - - - - - - -Cacao casc. 3.0 0.36 0.06 0.33 111 0.0147 0.0090 -Conchilla - - - - - - -Coquito palm. - - - - - - -Fosf. Dicalcico 1.0 - - - - 0.2860 0.2100 -Gallinaza - - - - - - -H. Pesc.ind 40.0 27.40 4.80 0.40 988 2.3040 1.8800 0.5302H. Pescado - - - - - - -H. Soya 17.5 8.40 0.18 1.14 394 0.0438 0.0350 0.1241H. Zootécnica - - - - - - -Higuerilla - - - - - - -Levadura cerv. - - - - - - -Maíz 12.5 1.13 0.50 0.31 419 0.0002 0.0100 0.0225Melaza 3.5 0.11 0.00 0.01 147 0.0315 0.0035 -Methionine - - - - - - -P. Algodón 6.0 2.52 0.09 0.78 144 0.0108 0.0066 0.0378Palmiste - - - - - - -Palmiste mej. - - - - - - -Polvillo1 3.0 0.27 0.24 0.75 57 0.0039 0.0023 0.0044Polvillo2 - - - - - - -Raicilla - - - - - - -Sal - - - - - - -Sorgo - - - - - - -Soya tostada 3.0 1.11 0.54 0.17 108 0.0075 0.0060 0.0162Trigo gr. - - - - - - -Zeolita - - - - - - -NUTRAVIT 1.5 - - - - - - -SUMATORIA 100.0 42.04 10.48 5.08 2,802 2.7555 2.1788 0.7494REQ.Alevinaje 45 13 1.8 3000Inicial 38 8 3.5 2800Crecimiento 32 6 5 2800Engorde 26 5 7.5 2800Reproductores 30 5 7.5 2800
  • 8. LISINA TRIT. $/qq $/part. - - $21.16 $- - - $20.00 $0.800.0058 0.0028 $6.90 $0.07 - - $6.50 $-0.0386 0.0095 $10.08 $0.40 - - $- - - $22.22 $- - - $5.50 $0.17 - - $2.00 $- - - $- - - $16.00 $0.16 - - $-1.2988 0.2080 $15.49 $6.20 - - $19.00 $-0.5845 0.1200 $14.00 $2.45 - - $- - - $- - - $-0.0300 0.0093 $15.00 $1.88 - - $6.63 $0.23 - - $149.00 $-0.0960 0.0306 $12.00 $0.72 - - $4.20 $- - - $-0.0116 0.0015 $7.50 $0.23 - - $7.71 $- - - $- - - $2.00 $- - - $-0.0720 0.0165 $14.00 $0.42 - - $- - - $8.00 $- - - $136.00 $2.04 2.1373 0.3982 $15.76
  • 9. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P MET.Aceite palma - - - - - - -Aceite vegetal 4.0 - 3.96 - 352 - - -Afrechillo 1.0 0.15 0.03 0.11 17 0.0008 0.0040 0.0023Afrecho malta - - - - - - -Alfarina 4.0 0.60 0.08 1.08 66 0.0524 0.0124 0.0120Avena - - - - - - -Borsea - - - - - - -Cacao casc. 3.0 0.36 0.06 0.33 111 0.0147 0.0090 -Conchilla - - - - - - -Coquito palm. - - - - - - -Fosf. Dicalcico 1.0 - - - - 0.2860 0.2100 -Gallinaza - - - - - - -H. Pesc.ind 40.0 27.40 4.80 0.40 988 2.3040 1.8800 0.5302H. Pescado - - - - - - -H. Soya 17.5 8.40 0.18 1.14 394 0.0438 0.0350 0.1241H. Zootécnica - - - - - - -Higuerilla - - - - - - -Levadura cerv. - - - - - - -Maíz 12.5 1.13 0.50 0.31 419 0.0002 0.0100 0.0225Melaza 3.5 0.11 0.00 0.01 147 0.0315 0.0035 -Methionine - - - - - - -P. Algodón 6.0 2.52 0.09 0.78 144 0.0108 0.0066 0.0378Palmiste - - - - - - -Palmiste mej. - - - - - - -Polvillo1 3.0 0.27 0.24 0.75 57 0.0039 0.0023 0.0044Polvillo2 - - - - - - -Raicilla - - - - - - -Sal - - - - - - -Sorgo - - - - - - -Soya tostada 3.0 1.11 0.54 0.17 108 0.0075 0.0060 0.0162Trigo gr. - - - - - - -Zeolita - - - - - - -NUTRAVIT 1.5 - - - - - - -SUMATORIA 100.0 42.04 10.48 5.08 2,802 2.7555 2.1788 0.7494REQ.Alevinaje 45 13 1.8 3000Inicial 38 8 3.5 2800Crecimiento 32 6 5 2800Engorde 26 5 7.5 2800Reproductores 30 5 7.5 2800
  • 10. LISINA TRIT. $/qq $/part. - - $21.16 $- - - $20.00 $0.800.0058 0.0028 $6.90 $0.07 - - $6.50 $-0.0386 0.0095 $10.08 $0.40 - - $- - - $22.22 $- - - $5.50 $0.17 - - $2.00 $- - - $- - - $16.00 $0.16 - - $-1.2988 0.2080 $15.49 $6.20 - - $19.00 $-0.5845 0.1200 $14.00 $2.45 - - $- - - $- - - $-0.0300 0.0093 $15.00 $1.88 - - $6.63 $0.23 - - $149.00 $-0.0960 0.0306 $12.00 $0.72 - - $4.20 $- - - $-0.0116 0.0015 $7.50 $0.23 - - $7.71 $- - - $- - - $2.00 $- - - $-0.0720 0.0165 $14.00 $0.42 - - $- - - $8.00 $- - - $136.00 $2.04 2.1373 0.3982 $15.76
  • 11. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT. $/qq $/part.Aceite vegetal 3 - 2.97 - 264.00 - - - - - $20.00 $0.60Afrechillo 5 0.73 0.15 0.55 85.70 0.0040 0.020 0.012 0.029 0.014 $6.90 $0.35Alfarina 4 0.60 0.08 1.08 66.00 0.0524 0.012 0.012 0.039 0.010 $10.08 $0.40Conchilla 1 - - - - 0.3550 - - - - $2.00 $0.02Fosf. Dicalcico 0.25 - - - - 0.0715 0.053 - - - $16.00 $0.04H. Pescado 8 4.48 0.72 0.08 234.40 0.4816 0.352 0.109 0.308 0.050 $19.00 $1.52H. Soya 20 9.60 0.20 1.30 450.40 0.0500 0.040 0.142 0.668 0.137 $14.00 $2.80Maíz 39 3.51 1.56 0.98 1,306.50 0.0006 0.031 0.070 0.094 0.029 $15.00 $5.85Methionine 0 - - - - - - - - - $149.00 $-Polvillo1 5 0.45 0.40 1.25 95.00 0.0065 0.004 0.007 0.019 0.003 $7.50 $0.38Soya tostada 14 5.18 2.52 0.77 504.00 0.0350 0.028 0.076 0.336 0.077 $14.00 $1.96PREMIX 0.5 $136.00 $0.68SUMATORIA 100 24.55 8.60 6.01 3,006.00 1.0566 0.540 0.427 1.492 0.319 $14.59REQ. PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT.Inicial 23-24 7,0 - 10 4,0 - 6,0 3000-3100 0,9 - 1,0 0,4-0,5 0,5-0,6 1-1,2 0,20-0,26Crecimiento 20-23 8,5 - 10 5,0 - 6,0 3000-3100 0,9-1 0,45-0,75 0,45-0,75 1-1,25 0,20-0,25Acabado 18-21 9,25-10 5,0-6,0 3000-3100 0,85-1 0,4-0,77 0,4-0,58 0,95-1,2 0,17-0,2
  • 12. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT. $/qq $/part.Aceite palma 2.0 - 1.98 - 166 - - - - - $21.16 $0.42Aceite vegetal - - - - - - - - - - $20.00 $-Afrechillo 12.0 1.74 0.36 1.32 206 0.0096 0.0480 0.0276 0.0696 0.0336 $6.90 $0.83Afrecho malta - - - - - - - - - - $6.50 $-Alfarina 6.0 0.90 0.12 1.62 99 0.0786 0.0186 0.0180 0.0579 0.0143 $10.08 $0.60Avena - - - - - - - - - - $-Borsea - - - - - - - - - - $22.22 $-Cacao casc. 3.0 0.36 0.06 0.33 111 0.0147 0.0090 - - - $5.50 $0.17Conchilla 2.0 - - - - 0.7100 - - - - $2.00 $0.04Coquito palm. - - - - - - - - - - $-Fosf. Dicalcico 2.0 - - - - 0.5720 0.4200 - - - $16.00 $0.32Gallinaza - - - - - - - - - - $-H. Pesc.ind 8.0 5.48 0.96 0.08 198 0.4608 0.3760 0.1060 0.2598 0.0416 $15.49 $1.24H. Pescado - - - - - - - - - - $19.00 $-H. Soya 12.0 5.76 0.12 0.78 270 0.0300 0.0240 0.0851 0.4008 0.0823 $14.00 $1.68H. Zootécnica - - - - - - - - - - $-Higuerilla - - - - - - - - - - $-Levadura cerv. - - - - - - - - - - $-Maíz 35.2 3.17 1.41 0.88 1,179 0.0005 0.0282 0.0634 0.0845 0.0261 $15.00 $5.28Melaza 4.0 0.12 0.00 0.01 168 0.0360 0.0040 - - - $6.63 $0.27Methionine 0.3 - - - - - - 0.2475 - - $149.00 $0.37P. Algodón 6.0 2.52 0.09 0.78 144 0.0108 0.0066 0.0378 0.0960 0.0306 $12.00 $0.72Palmiste - - - - - - - - - - $4.20 $-Palmiste mej. - - - - - - - - - - $-Polvillo1 - - - - - - - - - - $7.50 $-Polvillo2 - - - - - - - - - - $7.71 $-Raicilla - - - - - - - - - - $-Sal 1.0 - - - - - - - - - $2.00 $0.02Sorgo - - - - - - - - - - $-Soya tostada 4.0 1.48 0.72 0.22 144 0.0100 0.0080 0.0216 0.0960 0.0220 $14.00 $0.56Trigo gr. - - - - - - - - - - $-Zeolita 2.0 - - - - - - - - - $8.00 $0.16PREMIX 0.5 - - - - - - - - - $136.00 $0.68SUMATORIA 100.0 21.53 5.82 6.02 2,684 1.9330 0.9424 0.6070 1.0645 0.2505 $13.36
  • 13. REQ. PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT.Inicial 19,0-22,0 4,0-5,7 2,0-3,83 1200-1340 0,9-1,0 0,5-0,7 0,48-0,60 1,0-1,2 0,20-0,30Crecimiento 15,5-16,5 6,5-9,97 5,0-6,9 1318-1320 1,0-1,1 0,6-0,7 0,40-0,60 0,5-0,7 0,10-0,15Postura pico 17,0-18,5 8,6-9,5 5,4-6,7 1318-1320 3,7-3,8 0,4-0,7 0,43-0,55 0,8-1,0 0,15-0,20Postura #1 16,0-17,5 7,0-8,75 5,5-6,5 1318-1320 3,8-4,4 0,4-0,6 0,42-0,48 0,8-1,0 0,15-0,20Postura #2 16,0-16,5 8,0-9,0 5,5-6,5 1318-1320 3,9-4,5 0,3-0,7 0,40-0,48 0,8-1,0 0,15-0,20Postura #3 17,0-18,0 8,0-11,0 5,0-6,0 1310-1400 3,9-4,4 0,4-0,6 0,39-0,48 0,7-1,0 0,15-0,20
  • 14. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P $/qq $/part.Aceite palma - - - - - - $21.16 $-Aceite vegetal 2.0 - 1.98 - 176 - - $20.00 $0.40Afrechillo 15.0 2.18 0.45 1.65 257 0.0120 0.0600 $6.90 $1.04Afrecho malta 8.0 2.16 0.48 1.28 176 0.0216 0.0376 $6.50 $0.52Alfarina 8.0 0.30 0.16 2.16 132 0.1048 0.0248 $10.08 $0.81Avena - - - - - - $-Borsea 24.0 13.44 2.16 0.24 703 1.2576 1.2192 $22.22 $5.33Cacao casc. 3.0 0.36 0.06 0.33 111 0.0147 0.0090 $5.50 $0.17Conchilla 0.5 - - - - 0.1775 - $2.00 $0.01Coquito palm. - - - - - - $-Fosf. Dicalcico 2.0 - - - - 0.5720 0.4200 $16.00 $0.32Gallinaza - - - - - - $-H. Pesc.ind - - - - - - $15.49 $-H. Pescado 8.0 4.48 0.72 0.08 234 0.4816 0.3520 $19.00 $1.52H. Soya 1.5 0.72 0.02 0.10 34 0.0038 0.0030 $14.00 $0.21H. Zootécnica - - - - - - $-Higuerilla - - - - - - $-Levadura cerv. - - - - - - $-Maíz 31.0 2.79 1.24 0.78 1,039 0.0005 0.0248 $15.00 $4.65Melaza 2.0 0.06 0.00 0.01 84 0.0180 0.0020 $6.63 $0.13Methionine - - - - - - $149.00 $-P. Algodón 11.0 4.62 0.17 1.43 264 0.0198 0.0121 $12.00 $1.32Palmiste 12.0 1.38 1.44 3.48 342 - 0.0180 $4.20 $0.50Palmiste mej. - - - - - - $-Polvillo1 - - - - - - $7.50 $-Polvillo2 - - - - - - $7.71 $-Raicilla - - - - - - $-Sal 1.0 - - - - - - $2.00 $0.02Sorgo - - - - - - $-Soya tostada - - - - - - $14.00 $-Trigo gr. - - - - - - $-Zeolita 2.0 - - - - - - $8.00 $0.16PREMIX - - - - - - $136.00 $-SUMATORIA 131.0 32.49 8.87 11.53 3,551 2.6838 2.1825 $17.11REQ. M.S.
  • 15. Vacas lactantes 17-23 14-15 2,0-4,0 13-15 2100-2200 0.43 0.31Vacas gestacion 9,0-11 11.00 5-7,5 17.00 2100-2200 0.37 0.26Vacas secas 11,0-14 12,0-13 2,0-3 15.00 2100-2200 0.24 0.18Toros maduros 11,0-14 8.50 2,0-3 15.00 2100-2200 0.24 0.18Toretes y vaquillas 11,0-14 12.00 2,0-3 15.00 2100-2200 0.24 0.26terneros 6.00 0.60 0.42
  • 16. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT. $/qq $/part.Aceite palma - - - - - - - - - - 21.2 $-Aceite vegetal 4.00 - 3.96 - 352 - - - - - 20.0 $0.80Afrechillo 12.00 1.74 0.36 1.32 206 0.01 0.05 0.03 0.07 0.03 6.9 $0.83Afrecho malta 4.00 1.08 0.24 0.64 88 0.01 0.02 0.03 0.06 0.03 6.5 $0.26Alfarina 4.00 0.60 0.08 1.08 66 0.05 0.01 0.01 0.04 0.01 10.1 $0.40Avena 3.00 0.30 0.03 0.36 79 0.00 0.01 0.00 0.01 0.00 $-Borsea - - - - - - - - - - 22.2 $-Cacao casc. 2.00 0.24 0.04 0.22 74 0.01 0.01 - - - 5.5 $0.11Conchilla 0.50 - - - - 0.18 - - - - 2.0 $0.01Coquito palm. - - - - - - - - - - $-Fosf. Dicalcico - - - - - - - - - - 16.0 $-Gallinaza - - - - - - - - - - $-H. Pesc.ind 8.00 5.48 0.96 0.08 198 0.46 0.38 0.11 0.26 0.04 15.5 $1.24H. Pescado - - - - - - - - - - 19.0 $-H. Soya 12.00 5.76 0.12 0.78 270 0.03 0.02 0.09 0.40 0.08 14.0 $1.68H. Zootécnica - - - - - - - - - - $-Higuerilla - - - - - - - - - - $-Levadura cerv. - - - - - - - - - - $-Maíz 34.00 3.06 1.36 0.85 1,139 0.00 0.03 0.06 0.08 0.03 15.0 $5.10Melaza 4.00 0.12 0.00 0.01 168 0.04 0.00 - - - 6.6 $0.27Methionine 0.00 - - - - - - 0.00 - - 149.0 $0.00P. Algodón - - - - - - - - - - 12.0 $-Palmiste - - - - - - - - - 4.2 $-Palmiste mej. - - - - - - - - - $-Polvillo1 - - - - - - - - - - 7.5 $-Polvillo2 9.50 1.24 1.24 1.24 294 0.01 0.02 0.03 0.09 0.01 7.7 $0.73Raicilla - - - - - - - - - - $-Sal 0.50 - - - - - - - - - 2.0 $0.01Sorgo - - - - - - - - - - $-Soya tostada - - - - - - - - - - 14.0 $-Trigo gr. - - - - - - - - - - $-PREMIX 0.50 136.0 $0.68ZEOLITA 2.00 8.0 $0.16
  • 17. SUMATORIA 100.00 19.61 8.39 6.58 2,933 0.80 0.55 0.36 1.00 0.23 $12.28REQ. PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT.0-10 Kg. 24.0 5.0 3.0 3,400.0 0.90 0.70 0.46 1.30 0.2610-19 Kg. 20.0 5.0 5.0 3,200.0 0.65 0.55 0.39 1.10 0.2220-30 Kg. 18.0 5.0 7.0 3,200.0 0.60 0.55 0.35 1.00 0.2031-55 Kg. 16.0 6.0 7.0 3,100.0 0.55 0.45 0.32 0.90 0.1856-100 Kg. 14.0 6.0 7.0 3,100.0 0.50 0.40 0.29 0.75 0.15Lactancia 16.0 6.0 7.0 3,100.0 0.75 0.50 0.32 0.90 0.18Gestacion 14.0 6.0 7.0 3,100.0 0.75 0.50 0.32 0.60 0.12
  • 18. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT. $/qq $/part.Aceite palma 2 - 1.98 - 166.00 - - - - - $21.16 $0.42Aceite vegetal - - - - - - - - - $20.00 $-Afrechillo - - - - - - - - - $6.90 $-Afrecho malta - - - - - - - - - $6.50 $-Alfarina - - - - - - - - - $10.08 $-Avena - - - - - - - - - $-Borsea - - - - - - - - - $22.22 $-Cacao casc. - - - - - - - - - $5.50 $-Conchilla - - - - - - - - - $2.00 $-Coquito palm. - - - - - - - - - $-Fosf. Dicalcico - - - - - - - - - $16.00 $-Gallinaza - - - - - - - - - $-H. Pesc.ind - - - - - - - - - $15.49 $-H. Pescado - - - - - - - - - $19.00 $-H. Soya - - - - - - - - - $14.00 $-H. Zootécnica - - - - - - - - - $-Higuerilla - - - - - - - - - $-Levadura cerv. - - - - - - - - - $-Maíz - - - - - - - - - $15.00 $-Melaza - - - - - - - - - $6.63 $-Methionine - - - - - - - - - $149.00 $-P. Algodón - - - - - - - - - $12.00 $-Palmiste - - - - - - - - - $4.20 $-Palmiste mej. - - - - - - - - - $-Polvillo1 - - - - - - - - - $7.50 $-Polvillo2 - - - - - - - - - $7.71 $-Raicilla - - - - - - - - - $-Sal - - - - - - - - - $2.00 $-Sorgo - - - - - - - - - $-Soya tostada - - - - - - - - - $14.00 $-Trigo gr. - - - - - - - - - $-Zeolita - - - - - - - - - $8.00 $-PREMIX - - - - - - - - - $136.00 $-SUMATORIA 2 - 1.98 - 166.00 - - - - - $0.42REQ.
  • 19. 0 - 3 semanas 28 2820-28504 - cebo 24 2800-2830Reproduccion 22 2800
  • 20. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P $/qq $/part.Aceite palma - - - - - - $21.16 $-Aceite vegetal - - - - - - $20.00 $-Afrechillo 15.0 2.18 0.45 1.65 257 0.01 0.06 $6.90 $1.04Afrecho malta - - - - - - $6.50 $-Alfarina 15.0 2.25 0.30 4.05 248 0.20 0.05 $10.08 $1.51Avena 2.0 0.20 0.02 0.24 53 0.00 0.01 $-Borsea - - - - - - $22.22 $-Cacao casc. - - - - - - $5.50 $-Conchilla 1.0 - - - - 0.36 - $2.00 $0.02Coquito palm. - - - - - - $-Fosf. Dicalcico 1.0 - - - - 0.29 0.21 $16.00 $0.16Gallinaza - - - - - - $-H. Pesc.ind - - - - - - $15.49 $-H. Pescado - - - - - - $19.00 $-H. Soya 5.0 2.40 0.05 0.33 113 0.01 0.01 $14.00 $0.70H. Zootécnica - - - - - - $-Higuerilla - - - - - - $-Levadura cerv. - - - - - - $-Maíz 35.0 3.15 1.40 0.88 1,173 0.00 0.03 $15.00 $5.25Melaza 2.5 0.08 0.00 0.01 105 0.02 0.00 $6.63 $0.17Methionine - - - - - - $149.00 $-P. Algodón 10.0 4.20 0.15 1.30 240 0.02 0.01 $12.00 $1.20Palmiste - - - - - - $4.20 $-Palmiste mej. - - - - - - $-Polvillo1 11.0 0.99 0.88 2.75 209 0.01 0.01 $7.50 $0.83Polvillo2 - - - - - - $7.71 $-Raicilla - - - - - - $-Sal - - - - - - $2.00 $-Sorgo - - - - - - $-Soya tostada - - - - - - $14.00 $-Trigo gr. - - - - - - $-Zeolita 2.0 - - - - - - $8.00 $0.16PREMIX 0.5 - - - - - - $136.00 $0.68SUMATORIA 100.0 15.44 3.25 11.20 2,397 0.9193 0.383 $11.71REQ
  • 21. GEST. Y LACT. 16-20 3-3,5 14-20 2600-2700 0,8-1 0,3-0,5MANT.REP.CREC 12,0-15 2-3,5 20-25 2200-2300 0,8-1 0,3-0,4
  • 22. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P $/qqAceite palma 4.0 - 3.96 - 332 - - $21.16Aceite vegetal - - - - - - $20.00Afrechillo 15.0 2.18 0.45 1.65 257 0.01 0.06 $6.90Afrecho malta - - - - - - $6.50Alfarina 15.0 2.25 0.30 4.05 248 0.20 0.05 $10.08Avena 2.0 0.20 0.02 0.24 53 0.00 0.01Borsea - - - - - - $22.22Cacao casc. - - - - - - $5.50Conchilla 1.0 - - - - 0.36 - $2.00Coquito palm. - - - - - -Fosf. Dicalcico 1.0 - - - - 0.29 0.21 $16.00Gallinaza - - - - - -H. Pesc.ind - - - - - - $15.49H. Pescado - - - - - - $19.00H. Soya 5.0 2.40 0.05 0.33 113 0.01 0.01 $14.00H. Zootécnica - - - - - -Higuerilla - - - - - -Levadura cerv. - - - - - -Maíz 35.0 3.15 1.40 0.88 1,173 0.00 0.03 $15.00Melaza 2.5 0.08 0.00 0.01 105 0.02 0.00 $6.63Methionine - - - - - - $149.00P. Algodón 10.0 4.20 0.15 1.30 240 0.02 0.01 $12.00Palmiste - - - - - - $4.20Palmiste mej. - - - - - -Polvillo1 7.0 0.63 0.56 1.75 133 0.01 0.01 $7.50Polvillo2 - - - - - - $7.71Raicilla - - - - - -Sal - - - - - - $2.00Sorgo - - - - - -Soya tostada - - - - - - $14.00Trigo gr. - - - - - -Zeolita 2.0 - - - - - - $8.00PREMIX 0.5 - - - - - - $136.00SUMATORIA 100.0 15.08 6.89 10.20 2,653 0.9141 0.380REQ PROT. GRASA FIBRA ENERGÍA Ca PCUY 1 18 <10 >10 2800 - 3000 0,8 - 1 0,4 - 0,7CUY 2 16 <10 >10 2800 - 3000 0,8 - 1 0,4 - 0,7CUY 3 14 <10 >10 2800 - 3000 0,8 - 1 0,4 - 0,7
  • 23. $/part. $0.85 $- $1.04 $- $1.51 $- $- $- $0.02 $- $0.16 $- $- $- $0.70 $- $- $- $5.25 $0.17 $- $1.20 $- $- $0.53 $- $- $- $- $- $- $0.16 $0.68 $12.25
  • 24. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT. $/qq $/part.Aceite palma 5.0 - 4.95 - 415 - - - - - $21.16 $1.06Aceite vegetal - - - - - - - - - $20.00 $-Afrechillo - - - - - - - - - $6.90 $-Afrecho malta 30.0 8.10 1.80 4.80 660 0.0810 0.1410 0.2144 0.4193 0.1954 $6.50 $1.95Alfarina - - - - - - - - - $10.08 $-Avena 20.0 1.98 0.20 2.42 528 0.0200 0.0720 0.0260 0.0660 0.0240 $-Borsea - - - - - - - - - $22.22 $-Cacao casc. - - - - - - - - - $5.50 $-Conchilla - - - - - - - - - $2.00 $-Coquito palm. - - - - - - - - - $-Fosf. Dicalcico - - - - - - - - - $16.00 $-Gallinaza - - - - - - - - - $-H. Pesc.ind - - - - - - - - - $15.49 $-H. Pescado - - - - - - - - - $19.00 $-H. Soya - - - - - - - - - $14.00 $-H. Zootécnica - - - - - - - - - $-Higuerilla - - - - - - - - - $-Levadura cerv. - - - - - - - - - $-Maíz 30.0 2.70 1.20 0.75 1,005 0.0005 0.0240 0.0540 0.0720 0.0222 $15.00 $4.50Melaza 5.0 0.15 0.01 0.02 210 0.0450 0.0050 - - - $6.63 $0.33Methionine - - - - - - - - - $149.00 $-P. Algodón - - - - - - - - - $12.00 $-Palmiste 10.0 1.15 1.20 2.90 285 - 0.0150 0.0470 0.0690 - $4.20 $0.42Palmiste mej. - - - - - - - - - $-Polvillo1 - - - - - - - - - $7.50 $-Polvillo2 - - - - - - - - - $7.71 $-Raicilla - - - - - - - - - $-Sal - - - - - - - - - $2.00 $-Sorgo - - - - - - - - - $-Soya tostada - - - - - - - - - $14.00 $-Trigo gr. - - - - - - - - - $-Zeolita - - - - - - - - - $8.00 $-PREMIX - - - - - - - - - $136.00 $-
  • 25. SUMATORIA 100.0 14.08 9.36 10.89 3,103 0.1465 0.257 0.341 0.626 0.242 $8.26REQ.Trabajo y paseo 8,9-9,8 2000-2400 2,9-3,1 1,6-1,9 2,8-3,4Yeguas 10,0-13,2 2200-2600 4,3-4,6 3,2-3,7 3,5-4,6Potros 10,0-14,0 2600-2800 3,3-5,5 1,9-3,0 4,2-5,3
  • 26. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT. $/qq $/part.Aceite palma - - - - - - - - - $21.16 $-Aceite vegetal - - - - - - - - - $20.00 $-Afrechillo - - - - - - - - - $6.90 $-Afrecho malta - - - - - - - - - $6.50 $-Alfarina 8.0 1.20 0.16 2.16 132 0.1048 0.0248 0.0240 0.0771 0.0190 $10.08 $0.81Avena - - - - - - - - - $-Borsea 3.0 1.68 0.27 0.03 88 0.1572 0.1524 0.0408 0.1214 0.0168 $22.22 $0.67Cacao casc. - - - - - - - - - $5.50 $-Conchilla 6.0 - - - - 2.1300 - - - - $2.00 $0.12Coquito palm. - - - - - - - - - $-Fosf. Dicalcico 6.0 - - - - 1.7160 1.2600 - - - $16.00 $0.96Gallinaza - - - - - - - - - $-H. Pesc.ind 5.0 3.43 0.60 0.05 123 0.2880 0.2350 0.0663 0.1624 0.0260 $15.49 $0.77H. Pescado - - - - - - - - - $19.00 $-H. Soya - - - - - - - - - $14.00 $-H. Zootécnica - - - - - - - - - $-Higuerilla - - - - - - - - - $-Levadura cerv. - - - - - - - - - $-Maíz - - - - - - - - - $15.00 $-Melaza - - - - - - - - - $6.63 $-Methionine - - - - - - - - - $149.00 $-P. Algodón - - - - - - - - - $12.00 $-Palmiste - - - - - - - - - $4.20 $-Palmiste mej. - - - - - - - - - $-Polvillo1 - - - - - - - - - $7.50 $-Polvillo2 - - - - - - - - - $7.71 $-Raicilla - - - - - - - - - $-Sal - - - - - - - - - $2.00 $-Sorgo - - - - - - - - - $-Soya tostada - - - - - - - - - $14.00 $-Trigo gr. - - - - - - - - - $-Zeolita - - - - - - - - - $8.00 $-PREMIX - - - - - - - - - $136.00 $-SUMATORIA 28.0 6.31 1.03 2.24 343 4.3960 1.672 0.131 0.361 0.062 $3.33
  • 27. REQ.
  • 28. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT. $/qq $/part.Aceite palma - - - - - - - - - $21.16 $-Aceite vegetal - - - - - - - - - $20.00 $-Afrechillo - - - - - - - - - $6.90 $-Afrecho malta - - - - - - - - - $6.50 $-Alfarina - - - - - - - - - $10.08 $-Avena - - - - - - - - - $-Borsea - - - - - - - - - $22.22 $-Cacao casc. - - - - - - - - - $5.50 $-Conchilla - - - - - - - - - $2.00 $-Coquito palm. - - - - - - - - - $-Fosf. Dicalcico - - - - - - - - - $16.00 $-Gallinaza - - - - - - - - - $-H. Pesc.ind - - - - - - - - - $15.49 $-H. Pescado - - - - - - - - - $19.00 $-H. Soya - - - - - - - - - $14.00 $-H. Zootécnica - - - - - - - - - $-Higuerilla - - - - - - - - - $-Levadura cerv. - - - - - - - - - $-Maíz - - - - - - - - - $15.00 $-Melaza - - - - - - - - - $6.63 $-Methionine - - - - - - - - - $149.00 $-P. Algodón - - - - - - - - - $12.00 $-Palmiste - - - - - - - - - $4.20 $-Palmiste mej. - - - - - - - - - $-Polvillo1 - - - - - - - - - $7.50 $-Polvillo2 - - - - - - - - - $7.71 $-Raicilla - - - - - - - - - $-Sal - - - - - - - - - $2.00 $-Sorgo - - - - - - - - - $-Soya tostada - - - - - - - - - $14.00 $-Trigo gr. - - - - - - - - - $-Zeolita - - - - - - - - - $8.00 $-PREMIX 0.5 - - - - - - - - - $136.00 $0.68SUMATORIA 1 - - - - - - - - - $0.68REQ.
  • 29. Inicio 28,0-31,0 4.00 2,800.00Crecimiento 25,0-27,5 4.00 2,900.00Cebo 1 23,0-25,0 4.50 3,000.00Cebo 2 19,0-21,5 4.50 3100-3200
  • 30. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P MET. LISINA TRIT. $/qq $/part.Aceite palma 8 - 7.92 - 664 - - - - - $21.16 $1.69Aceite vegetal 2 - 1.98 - 176 - - - - - $20.00 $0.40Afrechillo - - - - - - - - - $6.90 $-Afrecho malta - - - - - - - - - $6.50 $-Alfarina - - - - - - - - - $10.08 $-Avena - - - - - - - - - $-Borsea - - - - - - - - - $22.22 $-Cacao casc. - - - - - - - - - $5.50 $-Conchilla - - - - - - - - - $2.00 $-Coquito palm. - - - - - - - - - $-Fosf. Dicalcico - - - - - - - - - $16.00 $-Gallinaza - - - - - - - - - $-H. Pesc.ind - - - - - - - - - $15.49 $-H. Pescado - - - - - - - - - $19.00 $-H. Soya - - - - - - - - - $14.00 $-H. Zootécnica - - - - - - - - - $-Higuerilla 1 0.30 0.01 0.20 15 0.0082 0.0020 0.0060 0.0070 - $-Levadura cerv. - - - - - - - - - $-Maíz - - - - - - - - - $15.00 $-Melaza - - - - - - - - - $6.63 $-Methionine 0.02 - - - - - - 0.0198 - - $149.00 $0.03P. Algodón - - - - - - - - - $12.00 $-Palmiste - - - - - - - - - $4.20 $-Palmiste mej. - - - - - - - - - $-Polvillo1 - - - - - - - - - $7.50 $-Polvillo2 - - - - - - - - - $7.71 $-Raicilla - - - - - - - - - $-Sal - - - - - - - - - $2.00 $-Sorgo - - - - - - - - - $-Soya tostada - - - - - - - - - $14.00 $-Trigo gr. - - - - - - - - - $-Zeolita - - - - - - - - - $8.00 $-PREMIX - - - - - - - - - $136.00 $-
  • 31. SUMATORIA 11 0.30 9.91 0.20 855 0.0082 0.002 0.026 0.007 - $2.12REQ.
  • 32. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P $/qqAceite palma - - - - - - $21.16Aceite vegetal - - - - - - $20.00Afrechillo 8.0 1.16 0.24 0.88 137 0.01 0.03 $6.90Afrecho malta - - - - - - $6.50Alfarina 15.0 2.25 0.30 4.05 248 0.20 0.05 $10.08Avena 2.0 0.20 0.02 0.24 53 0.00 0.01Borsea - - - - - - $22.22Cacao casc. - - - - - - $5.50Conchilla 1.0 - - - - 0.36 - $2.00Coquito palm. - - - - - -Fosf. Dicalcico 1.0 - - - - 0.29 0.21 $16.00Gallinaza - - - - - -H. Pesc.ind - - - - - - $15.49H. Pescado - - - - - - $19.00H. Soya 5.0 2.40 0.05 0.33 113 0.01 0.01 $14.00H. Zootécnica - - - - - -Higuerilla - - - - - -Levadura cerv. - - - - - -Maíz 35.0 3.15 1.40 0.88 1,173 0.00 0.03 $15.00Melaza 2.5 0.08 0.00 0.01 105 0.02 0.00 $6.63Methionine - - - - - - $149.00P. Algodón 10.0 4.20 0.15 1.30 240 0.02 0.01 $12.00Palmiste - - - - - - $4.20Palmiste mej. - - - - - -Polvillo1 11.0 0.99 0.88 2.75 209 0.01 0.01 $7.50Polvillo2 - - - - - - $7.71Raicilla - - - - - -Sal - - - - - - $2.00Sorgo - - - - - -Soya tostada - - - - - - $14.00Trigo gr. - - - - - -Zeolita 2.0 - - - - - - $8.00PREMIX 0.5 - - - - - - $136.00SUMATORIA 93.0 14.42 3.04 10.43 2,277 0.9137 0.355REQCACHORROS 26 <10 <6 3000 1 0.8ADULTOS 24 <10 <6 3000 1 0.8
  • 33. $/part. $- $- $0.55 $- $1.51 $- $- $- $0.02 $- $0.16 $- $- $- $0.70 $- $- $- $5.25 $0.17 $- $1.20 $- $- $0.83 $- $- $- $- $- $- $0.16 $0.68 $11.22
  • 34. INSUMO % PROT. GRASA FIBRA ENERGÍA Ca P $/qqAceite palma - - - - - - $21.16Aceite vegetal 3.0 - 2.97 - 264 - - $20.00Afrechillo 8.0 1.16 0.24 0.88 137 0.01 0.03 $6.90Afrecho malta - - - - - - $6.50Alfarina 15.0 2.25 0.30 4.05 248 0.20 0.05 $10.08Avena 2.0 0.20 0.02 0.24 53 0.00 0.01Borsea - - - - - - $22.22Cacao casc. - - - - - - $5.50Conchilla 1.0 - - - - 0.36 - $2.00Coquito palm. - - - - - -Fosf. Dicalcico 1.0 - - - - 0.29 0.21 $16.00Gallinaza - - - - - -H. Pesc.ind - - - - - - $15.49H. Pescado - - - - - - $19.00H. Soya 5.0 2.40 0.05 0.33 113 0.01 0.01 $14.00H. Zootécnica - - - - - -Higuerilla - - - - - -Levadura cerv. - - - - - -Maíz 35.0 3.15 1.40 0.88 1,173 0.00 0.03 $15.00Melaza 2.5 0.08 0.00 0.01 105 0.02 0.00 $6.63Methionine - - - - - - $149.00P. Algodón 10.0 4.20 0.15 1.30 240 0.02 0.01 $12.00Palmiste - - - - - - $4.20Palmiste mej. - - - - - -Polvillo1 11.0 0.99 0.88 2.75 209 0.01 0.01 $7.50Polvillo2 - - - - - - $7.71Raicilla - - - - - -Sal - - - - - - $2.00Sorgo - - - - - -Soya tostada - - - - - - $14.00Trigo gr. - - - - - -Zeolita 2.0 - - - - - - $8.00PREMIX 0.5 - - - - - - $136.00SUMATORIA 96.0 14.42 6.01 10.43 2,541 0.9137 0.355REQCACHORROSADULTOS
  • 35. $/part. $- $0.60 $0.55 $- $1.51 $- $- $- $0.02 $- $0.16 $- $- $- $0.70 $- $- $- $5.25 $0.17 $- $1.20 $- $- $0.83 $- $- $- $- $- $- $0.16 $0.68 $11.82

×