Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
FIJOS 1,077,450,000
modulos 36,000,000
garaje 12,000,000
bodega 8,000,000
tractor 320,000,000
eq.oficina 3,000,000
computador 3,000,000 patrimonio
terreno 310,000,000
Casa 160,000,000
Camion 45,000,000 capital inicial
bodcat 80,000,000
Bascula 5,000,000
Guadaa 6,400,000
Sist riego 80,000,000
picapasto 8,800,000
carreta 250,000
TOTAL CF+CV
1,332,324,591
FIJOS 1,027,970,000
modulos 36,000,000
Dep. -2,700,000 PATRIMONIO
bodega 8,000,000 CAPITAL INICIAL
dep. -300,000 UN
garaje 12,000,000 U Retenidas
Dep. -900,000
tractor 320,000,000
Dep. -24,000,000 0
eq. Oficina 3,000,000
Dep. -225,000
computador 3,000,000
Dep. -450,000
bobcat 80,000,000
Dep. -6,000,000
Bascula 5,000,000
Dep. -187,500
Guadaa 6,400,000
Dep. -960,000
Sist riego 80,000,000
Dep. -3,000,000
picapasto 8,800,000
Dep. -1,320,000
carreta 250,000
Dep. -62,500
terreno 310,000,000
Casa 160,000,000
Dep. -6,000,000
camion 45,000,000
Dep. -3,375,000
amortizacion pradera -4,069,821
Dep tanque de acpm -120,000
INFORME DE DEPRESIACIONES
TOTAL
ALIMENTACION VALOR 912,000,000
FORRAJE 16,850,000
MAIZ 9360000
CAA F 9,572,000
AGUA 200,000
162,000 BLOQUE N 15,956,000
TORTA PALMISTE 4,825,000
162,000 SAL MINERALIZADA 1,215,000
164,800,000 VITAMINAS 650,000
851,348,158
MANO DE OBRA VALOR UNIDAD
1,016,148,158 27 500,000
TOTAL
121,500,000
0
0
0
1,332,324,591
1,149,112,948
180,104,144
3,107,499
DEP.MES
300,000 EMPLEADO SUELDO/MES
100,000 ADMON 1 2,000,000
33,333 ADMON 2 2,000,000
2,666,667 ASIS. TECNICA 1,500,000
25,000 SECRETARIA 462,000
50,000
666,667
375,000
666,667
20,833
106,667
333,333
146,667
6,944
5,497,778
3 FLUJO DE EFECTIVO (son todos los valores que se pagan o reciben en ese periodo contable (plata pulpita o chanc
INGRESOS 1,377,000,000
prestamo 0
ventas 1,377,000,000
EGRESOS 1,093,295,409
Administrador 36,000,000
Asis tecnica 13,500,000
M de O 82,620,000
suplemento 150,052,500
forraje 26,677,087 este valor es el costo transferidode ccpraderas a ceba pero sin las dep y amort osea lo que n
maiz 0
caa forraj 0
agua 0
bloque nutric 0
animales 630,000,000
torta palmiste 0
sal mineral 0
reparticion 0
droga 0
secretaria 3,697,700
estimulo ope 0
impuestos 112,748,122
ACPM 38,000,000
IN-EG= 283,704,591
efectivo 5,650,000
289,354,591
ntable (plata pulpita o chanconchan))