ejercicio pimenton
TRANSCRIPT
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,)
7/24/2019 Ejercicio Pimenton
http://slidepdf.com/reader/full/ejercicio-pimenton 2/12
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
7/24/2019 Ejercicio Pimenton
http://slidepdf.com/reader/full/ejercicio-pimenton 3/12
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
7/24/2019 Ejercicio Pimenton
http://slidepdf.com/reader/full/ejercicio-pimenton 4/12
&"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
7/24/2019 Ejercicio Pimenton
http://slidepdf.com/reader/full/ejercicio-pimenton 5/12
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
7/24/2019 Ejercicio Pimenton
http://slidepdf.com/reader/full/ejercicio-pimenton 6/12
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
7/24/2019 Ejercicio Pimenton
http://slidepdf.com/reader/full/ejercicio-pimenton 7/12
2 % I.N.
,.u 0
$
1$
25
%.. en tooslos servicios
.,u ,..u / %..u(&NI"RI!)
%..u (.. /
7/24/2019 Ejercicio Pimenton
http://slidepdf.com/reader/full/ejercicio-pimenton 8/12
7/24/2019 Ejercicio Pimenton
http://slidepdf.com/reader/full/ejercicio-pimenton 9/12
7/24/2019 Ejercicio Pimenton
http://slidepdf.com/reader/full/ejercicio-pimenton 10/12
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.
7/24/2019 Ejercicio Pimenton
http://slidepdf.com/reader/full/ejercicio-pimenton 11/12
7/24/2019 Ejercicio Pimenton
http://slidepdf.com/reader/full/ejercicio-pimenton 12/12