Ejercicio Pimenton

7/24/2019 Ejercicio Pimenton

http://slidepdf.com/reader/full/ejercicio-pimenton 1/12

E.E.R.R. S1 S2 S3 S4 S5 S6 S7 S8

P ($) 19.21 19.21 19.21 19.21 19.23 19.23 19.23 19.23

96 96 96 96 105 105 105 105

I.B. 1844.16 1844.16 1844.16 1844.16 2019.15 2019.15 2019.15 2019.15

(-)Impuestos 0 0 0 0 0 0 0 0(+) I.N. 1844.16 1844.16 1844.16 1844.16 2019.15 2019.15 2019.15 2019.15

(-)ostos !p. 2143.03 2143.03 2143.03 2143.03 2195.21 2195.21 2195.21 2195.21

.".PR!# 2085.3 2085.3 2085.3 2085.3 2133.5 2133.5 2133.5 2133.5

.".#% 20.85 20.85 20.85 20.85 21.33 21.33 21.33 21.33

.".!% 36.88 36.88 36.88 36.88 40.38 40.38 40.38 40.38

&.B. -298.87 -298.87 -298.87 -298.87 -176.06 -176.06 -176.06 -176.06

&.B'&.N -298.87 -298.87 -298.87 -298.87 -176.06 -176.06 -176.06 -176.06

ostos e Pou**o,Sem 1 Sem 2 Sem 3 Sem 4 Sem 5 Sem 6 Sem 7 Sem 8

Semillas 56 56 56 56 61.6 61.6 61.6 61.6

Insumos 120 120 120 120 132 132 132 132

Envases 326.4 326.4 326.4 326.4 357 357 357 357

. 502.4 502.4 502.4 502.4 550.6 550.6 550.6 550.6

Sem 1 Sem 2 Sem 3 Sem 4 Sem 5 Sem 6 Sem 7 Sem 8

Jornaleros 500 500 500 500 500 500 500 500

Fumigacion 100 100 100 100 100 100 100 100

Tractor 200 200 200 200 200 200 200 200

Alquiler 600 600 600 600 600 600 600 600

. 1400 1400 1400 1400 1400 1400 1400 1400

/(*spme,to,)



I...

Item %o,to .&. #ep. #ep. *um.

E!!A"IE#TAS 200 5 40 1$0 20

%A!!ETI&&A 500 5 100 150 50

"A#'(E!AS 300 5 60 270 30

)A&A#*A 450 3 +0 405 45

,I%-TAS 100 5 20 +0 10

,A&AS 120 5 24 10$ 12

,-*- 1000 40 25 112.5 $$7.5

T-TA& 2670 35+ 1054.5

.".PR!# S1 S2 S3 S4 S5 S6 S7 S8

.. 1400 1400 1400 1400 1400 1400 1400 1400

.. 505.8 505.8 505.8 554 554 554 554 554

#EPRE. 179.5 179.5 179.5 179.5 179.5 179.5 179.5 179.5

"!" 2085.3 2085.3 2085.3 2133.5 2133.5 2133.5 2133.5 2133.5

ostos e ome**o, C.T.COM. S1 S2

C.F. _ _

Sem 1/4 C.V. 36.88 36.88

Sem 5/+ DEPREC. _ _

TOTAL 36.88 36.88

ostos e m,st*o,

Sem 1/4

oResu

#EPRE.SE%ES"R

2I.N ' 0021$460$ ' 3692

2I.N ' 00220202 ' 4040

1 .".PR!# 0012101+ 2101



Sem 5/+ COMERC.=

".,u

%orte

,einao

Tinte

1 .".PR!# 00121501 2150

".,u ,..u / %..u(&NI"RI!)

,..u %..u ".%.u

,..u 521 14 1+21

,..u 523 14 1+23

%..u (.. /

C.V.u =505,8/97=5,21 $

C.V.u 5548106523 $

Sem 1 -4

Sem 5 -9

%.,.u (.. /

%.,.u 2101+81000210/

%.,.u 2150181000215/

Sem 1 -4

Sem 5-9



&"I! #E PI%EN"!N

Alquiler 100 8mes

erramientas 200

%arretillas 500 Pe 3 9 %osec:a

"angueras 300 1 9 %omerciali;acion

)alan;a 450

,icotas 100

,alos 120 Tractor 200

Semillas 56

Fumigacion 100 <=os veces al a>o

,o;o 1000

Insumos 120 1 ' 34 $

".- 500 1 %a?a contiene 10 @g

Aministracion 9 %.T.,!-=

pt !peto ' 7$ 9 %osto Total e ,rouccion

ome**o, 2 9 I.#.

%:e, e o,t;u*o, 14

1 ose*< ' 1000 @g



S9

19.23

105

2019.15

02019.15

2195.21

2133.5

21.33

40.38

-176.06

-176.06

Sem 9

61.6

132 %.T.,. %.F. %.. %.. <10 9

357 A&(I&E! 600

550.6 ".-. 500

T!A%T-! 200

Sem 9 SE"I&&A 56 61.6

500 F("I'. 100

100 I#S("- 120 132

200 T-TA& 1400 176 1+3.6

600

1400 S0/S4 S5/S+

ca?as +7 106

+6 105 </ 19

com



17+.5

= S1 S2

.. > >

.. 20.85 20.85

S9 I..#. > > S3 S4 S5 S6

1400 "!" 20.85 20.85 > > > >

554 20.85 20.85 21.33 21.33

179.5 > > > >

2133.5 S5 S6 S7 20.85 20.85 21.33 21.33 _ _ _

40.38 40.38 40.38

S3 S4 _ _ _ S8 S9

_ _ 40.38 40.38 40.38 _ _

36.88 36.88 40.38 40.38

_ _ _ _

36.88 36.88 40.38 40.38



2 % I.N.

,.u 0

$

1$

25

%.. en tooslos servicios

.,u ,..u / %..u(&NI"RI!)

%..u (.. /







S7 S8 S92085.3 2133.5

> > > "!" 20.85 21.33

21.33 21.33 21.33

> > >

21.33 21.33 21.33

SRI! '1 .".P.





Documents

Ejercicio Pimenton