PRE LIQUIDACIÓN ANDAHUASI
-
Upload
edwin-galvez-torres -
Category
Documents
-
view
227 -
download
0
Transcript of PRE LIQUIDACIÓN ANDAHUASI
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
1/32
PRE - LIQUIDACIN
Fecha de Liquidacin 31.07.09Nombre del Asociado ALEJANDRO BERNAL LEN
Codigo / Cta. Cte.N DNI / R.U.C.Sector DESAGRAVIONombre de Campo MARGOTHArea Neta en Cultivo 5.00N de Corte 7Km 18Edad a la fecha de Pre Liquidacin 16Edad de Cosecha 1Fecha proyectada de Cosecha 31.05.09TM/Ha 150Tn/Caa 750.000
% de Sacarosa 12.00Ton. de Melaza 7.500Azcar "R" Bls. 912
MOVIMIENTO ECONOMICO UNIDADES PRECIO UNIT. S/. SUB - TOTALES
INGRESOS
Azcar "R" Bolsas 912 44.00 40,118.52Melaza, TM 7.500 200.00 1,500.00
EGRESOS
Servicio de Cultivo de Caa :Mantenimiento de Cultivo al 25/01/08 5 3,000.00 15,000.00Perdida cosecha anterior 7,010.00Mensualidades por entregar 15 150.00 11,250.00Intereses generados 6,319.42
39,579.42Servicio de Cosecha de CaaAdecuacin cosecha 912 2.98 2,717.76Muestra - Jornal 0 0 0.00Apertura de Caminos 0 0 0.00
Corte 750.000 4.50 3,375.00Arrume y Carguio 750.000 5.00 3,750.00Transporte 50% 750.000 0.30 2,025.00
11,867.76TOTAL DE INVERSIN
CUENTA POR PAGAR / COBRAR S/.
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
2/32
LABORATORIO - FABRICA DE AZUCAR
TABLA PARA PAGO DE AZUCAR A SEMBRADORES
OL % CAA ABONADO
8.00 35.119008.01 35.187008.02 35.255008.03 35.323008.04 35.391008.05 35.459008.06 35.527008.07 35.595008.08 35.663008.09 35.73100
8.10 35.799008.11 35.867008.12 35.935008.13 36.003008.14 36.071008.15 36.139008.16 36.207008.17 36.275008.18 36.343008.19 36.411008.20 36.479008.21 36.54700
8.22 36.615008.23 36.683008.24 36.751008.25 36.819008.26 36.887008.27 36.955008.28 37.023008.29 37.091008.30 37.159008.31 37.227008.32 37.295008.33 37.36300
8.34 37.431008.35 37.499008.36 37.567008.37 37.635008.38 37.703008.39 37.771008.40 37.839008.41 37.907008.42 37.975008.43 38.043008.44 38.111008.45 38.179008.46 38.24700
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
3/32
8.47 38.315008.48 38.383008.49 38.451008.50 38.519008.51 38.587008.52 38.65500
8.53 38.723008.54 38.791008.55 38.859008.56 38.927008.57 38.995008.58 39.063008.59 39.131008.60 39.199008.61 39.267008.62 39.335008.63 39.40300
8.64 39.471008.65 39.539008.66 39.607008.67 39.675008.68 39.743008.69 39.811008.70 39.879008.71 39.947008.72 40.015008.73 40.083008.74 40.151008.75 40.21900
8.76 40.287008.77 40.355008.78 40.423008.79 40.491008.80 40.559008.81 40.627008.82 40.695008.83 40.763008.84 40.831008.85 40.899008.86 40.967008.87 41.03500
8.88 41.103008.89 41.171008.90 41.239008.91 41.307008.92 41.375008.93 41.443008.94 41.511008.95 41.579008.96 41.647008.97 41.715008.98 41.783008.99 41.851009.00 41.91900
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
4/32
9.01 41.987009.02 42.055009.03 42.123009.04 42.191009.05 42.259009.06 42.32600
9.07 42.394009.08 42.462009.09 42.530009.10 42.598009.11 42.666009.12 42.734009.13 42.802009.14 42.870009.15 42.938009.16 43.005009.17 43.07300
9.18 43.141009.19 43.209009.20 43.277009.21 43.345009.22 43.413009.23 43.481009.24 43.549009.25 43.617009.26 43.684009.27 43.752009.28 43.820009.29 43.88800
9.30 43.956009.31 44.024009.32 44.092009.33 44.160009.34 44.228009.35 44.296009.36 44.363009.37 44.431009.38 44.499009.39 44.567009.40 44.635009.41 44.70300
9.42 44.771009.43 44.839009.44 44.907009.45 44.975009.46 45.042009.47 45.110009.48 45.178009.49 45.246009.50 45.314009.51 45.382009.52 45.450009.53 45.518009.54 45.58600
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
5/32
9.55 45.654009.56 45.721009.57 45.789009.58 45.857009.59 45.925009.60 45.99300
9.61 46.061009.62 46.129009.63 46.197009.64 46.265009.65 46.333009.66 46.400009.67 46.468009.68 46.536009.69 46.604009.70 46.672009.71 46.74000
9.72 46.808009.73 46.876009.74 46.944009.75 47.012009.76 47.079009.77 47.147009.78 47.215009.79 47.283009.80 47.351009.81 47.419009.82 47.487009.83 47.55500
9.84 47.623009.85 47.691009.86 47.758009.87 47.826009.88 47.894009.89 47.962009.90 48.030009.91 48.098009.92 48.166009.93 48.234009.94 48.302009.95 48.37000
9.96 48.437009.97 48.505009.98 48.573009.99 48.64100
10.00 48.7090010.01 48.7769010.02 48.8448010.03 48.9127010.04 48.9806010.05 49.0485010.06 49.1164010.07 49.1843010.08 49.25220
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
6/32
10.09 49.3201010.10 49.3880010.11 49.4559010.12 49.5238010.13 49.5917010.14 49.65960
10.15 49.7275010.16 49.7954010.17 49.8633010.18 49.9312010.19 49.9991010.20 50.0670010.21 50.1349010.22 50.2028010.23 50.2707010.24 50.3386010.25 50.40650
10.26 50.4744010.27 50.5423010.28 50.6102010.29 50.6781010.30 50.7460010.31 50.8139010.32 50.8818010.33 50.9497010.34 51.0176010.35 51.0855010.36 51.1534010.37 51.22130
10.38 51.2892010.39 51.3571010.40 51.4250010.41 51.4929010.42 51.5608010.43 51.6287010.44 51.6966010.45 51.7645010.46 51.8324010.47 51.9003010.48 51.9682010.49 52.03610
10.50 52.1040010.51 52.1719010.52 52.2398010.53 52.3077010.54 52.3756010.55 52.4435010.56 52.5114010.57 52.5793010.58 52.6472010.59 52.7151010.60 52.7830010.61 52.8509010.62 52.91880
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
7/32
10.63 52.9867010.64 53.0546010.65 53.1225010.66 53.1904010.67 53.2583010.68 53.32620
10.69 53.3941010.70 53.4620010.71 53.5299010.72 53.5978010.73 53.6657010.74 53.7336010.75 53.8015010.76 53.8694010.77 53.9373010.78 54.0052010.79 54.07310
10.80 54.1410010.81 54.2089010.82 54.2768010.83 54.3447010.84 54.4126010.85 54.4805010.86 54.5484010.87 54.6163010.88 54.6842010.89 54.7521010.90 54.8200010.91 54.88790
10.92 54.9558010.93 55.0237010.94 55.0916010.95 55.1595010.96 55.2274010.97 55.2953010.98 55.3632010.99 55.4311011.00 55.4990011.01 55.5669011.02 55.6348011.03 55.70270
11.04 55.7706011.05 55.8385011.06 55.9064011.07 55.9743011.08 56.0422011.09 56.1101011.10 56.1780011.11 56.2459011.12 56.3138011.13 56.3817011.14 56.4496011.15 56.5175011.16 56.58540
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
8/32
11.17 56.6533011.18 56.7212011.19 56.7891011.20 56.8570011.21 56.9249011.22 56.99280
11.23 57.0607011.24 57.1286011.25 57.1965011.26 57.2644011.27 57.3323011.28 57.4002011.29 57.4681011.30 57.5360011.31 57.6039011.32 57.6718011.33 57.73970
11.34 57.8076011.35 57.8755011.36 57.9434011.37 58.0113011.38 58.0792011.39 58.1471011.40 58.2150011.41 58.2829011.42 58.3508011.43 58.4187011.44 58.4866011.45 58.55450
11.46 58.6224011.47 58.6903011.48 58.7582011.49 58.8261011.50 58.8940011.51 58.9571611.52 59.0203211.53 59.0834811.54 59.1466411.55 59.2098011.56 59.2729611.57 59.33612
11.58 59.3992811.59 59.4624411.60 59.5256011.61 59.5887611.62 59.6519211.63 59.7150811.64 59.7782411.65 59.8414011.66 59.9045611.67 59.9677211.68 60.0308811.69 60.0940411.70 60.15720
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
9/32
11.71 60.2203611.72 60.2835211.73 60.3466811.74 60.4098411.75 60.4730011.76 60.53616
11.77 60.5993211.78 60.6624811.79 60.7256411.80 60.7888011.81 60.8519611.82 60.9151211.83 60.9782811.84 61.0414411.85 61.1046011.86 61.1677611.87 61.23092
11.88 61.2940811.89 61.3572411.90 61.4204011.91 61.4835611.92 61.5467211.93 61.6098811.94 61.6730411.95 61.7362011.96 61.7993611.97 61.8625211.98 61.9256811.99 61.98884
12.00 62.0520012.01 62.1114612.02 62.1709212.03 62.2303812.04 62.2898412.05 62.3493012.06 62.4087612.07 62.4682212.08 62.5276812.09 62.5871412.10 62.6466012.11 62.70606
12.12 62.7655212.13 62.8249812.14 62.8844412.15 62.9439012.16 63.0033612.17 63.0628212.18 63.1222812.19 63.1817412.20 63.2412012.21 63.3006612.22 63.3601212.23 63.4195812.24 63.47904
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
10/32
12.25 63.5385012.26 63.5979612.27 63.6574212.28 63.7168812.29 63.7763412.30 63.83580
12.31 63.8952612.32 63.9547212.33 64.0141812.34 64.0736412.35 64.1331012.36 64.1925612.37 64.2520212.38 64.3114812.39 64.3709412.40 64.4304012.41 64.48986
12.42 64.5493212.43 64.6087812.44 64.6682412.45 64.7277012.46 64.7871612.47 64.8466212.48 64.9060812.49 64.9655412.50 65.0250012.51 65.0815412.52 65.1380812.53 65.19462
12.54 65.2511612.55 65.3077012.56 65.3642412.57 65.4207812.58 65.4773212.59 65.5338612.60 65.5904012.61 65.6469412.62 65.7034812.63 65.7600212.64 65.8165612.65 65.87310
12.66 65.9296412.67 65.9861812.68 66.0427212.69 66.0992612.70 66.1558012.71 66.2123412.72 66.2688012.73 66.3254212.74 66.3819612.75 66.4305012.76 66.4950412.77 66.5515812.78 66.60812
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
11/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
12/32
13.33 69.6353213.34 69.6893613.35 69.7434013.36 69.7974413.37 69.8514813.38 69.90552
13.39 69.9595613.40 70.0136013.41 70.0676413.42 70.1216813.43 70.1757213.44 70.2297613.45 70.2838013.46 70.3378413.47 70.3918813.48 70.4459213.49 70.49996
13.50 70.5540013.51 70.6085013.52 70.6630013.53 70.7175013.54 70.7720013.55 70.8265013.56 70.8810013.57 70.9355013.58 70.9900013.59 71.0445013.60 71.0990013.61 71.15350
13.62 71.2080013.63 71.2625013.64 71.3170013.65 71.3715013.66 71.4260013.67 71.4805013.68 71.5350013.69 71.5895013.70 71.6440013.71 71.6985013.72 71.7530013.73 71.80750
13.74 71.8620013.75 71.9165013.76 71.9710013.77 72.0255013.78 72.0800013.79 72.1345013.80 72.1890013.81 72.2435013.82 72.2980013.83 72.3525013.84 72.4070013.85 72.4615013.86 72.51600
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
13/32
13.87 72.5705013.88 72.6250013.89 72.6795013.90 72.7340013.91 72.7885013.92 72.84300
13.93 72.8975013.94 72.9520013.95 73.0065013.96 73.0610013.97 73.1155013.98 73.1700013.99 73.2245014.00 73.2790014.01 73.3354814.02 73.3919614.03 73.44844
14.04 73.5049214.05 73.5614014.06 73.6178814.07 73.6743614.08 73.7308414.09 73.7873214.10 73.8438014.11 73.9002814.12 73.9567614.13 74.0132414.14 74.0697214.15 74.12620
14.16 74.1826814.17 74.2391614.18 74.2956414.19 74.3521214.20 74.4086014.21 74.4650814.22 74.5215614.23 74.5780414.24 74.6345214.25 74.6910014.26 74.7474814.27 74.80396
14.28 74.8604414.29 74.9169214.30 74.9734014.31 75.0298814.32 75.0863614.33 75.1428414.34 75.1993214.35 75.2558014.36 75.3122814.37 75.3687614.38 75.4252414.39 75.4817214.40 75.53820
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
14/32
14.41 75.5946814.42 75.6511614.43 75.7076414.44 75.7641214.45 75.8206014.46 75.87708
14.47 75.9335614.48 75.9900414.49 76.0465214.50 76.1030014.51 76.1608814.52 76.2187614.53 76.2766414.54 76.3345214.55 76.3924014.56 76.4502814.57 76.50816
14.58 76.5660414.59 76.6239214.60 76.6818014.61 76.7396814.62 76.7975614.63 76.8554414.64 76.9133214.65 76.9712014.66 77.0290814.67 77.0869614.68 77.1448414.69 77.20272
14.70 77.2606014.71 77.3184814.72 77.3763614.73 77.4342414.74 77.4921214.75 77.5500014.76 77.6078814.77 77.6657614.78 77.7236414.79 77.7815214.80 77.8394014.81 77.89728
14.82 77.9551614.83 78.0130414.84 78.0709214.85 78.1288014.86 78.1866814.87 78.2445614.88 78.3024414.89 78.3603214.90 78.4182014.91 78.4760814.92 78.5339614.93 78.5918414.94 78.64972
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
15/32
14.95 78.7076014.96 78.7654814.97 78.8233614.98 78.8812414.99 78.9391215.00 78.99700
15.01 79.0615.02 79.1215.03 79.1715.04 79.2315.05 79.2915.06 79.3515.07 79.4115.08 79.4715.09 79.5315.10 79.5915.11 79.65
15.12 79.7115.13 79.7715.14 79.8215.15 79.8815.16 79.9415.17 8015.18 80.0615.19 80.1215.20 80.1815.21 80.2415.22 80.315.23 80.36
15.24 80.4215.25 80.4815.26 80.5315.27 80.5915.28 80.6515.29 80.7115.30 80.7715.31 80.8315.32 80.8915.33 80.9515.34 81.0115.35 81.07
15.36 81.1315.37 81.1815.38 81.2415.39 81.315.40 81.3615.41 81.4215.42 81.4815.43 81.5415.44 81.615.45 81.6615.46 81.7215.47 81.7815.48 81.84
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
16/32
15.49 81.8915.50 81.9515.51 82.0115.52 82.0715.53 82.1315.54 82.19
15.55 82.2515.56 82.3115.57 82.3715.58 82.4315.59 82.4915.60 82.5415.61 82.615.62 82.6615.63 82.7215.64 82.7815.65 82.84
15.66 82.915.67 82.9615.68 83.0215.69 83.0815.70 83.1415.71 83.215.72 83.2515.73 83.3115.74 83.3715.75 83.4315.76 83.4915.77 83.55
15.78 83.6115.79 83.6715.80 83.7315.81 83.7915.82 83.8515.83 83.915.84 83.9615.85 84.0215.86 84.0815.87 84.1415.88 84.215.89 84.26
15.90 84.3215.91 84.3815.92 84.4415.93 84.515.94 84.5615.95 84.6115.96 84.6715.97 84.7315.98 84.7915.99 84.8516.00 84.91
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
17/32
TOTALES
41,618.52
51,447.18
-9,828.66
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
18/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
19/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
20/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
21/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
22/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
23/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
24/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
25/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
26/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
27/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
28/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
29/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
30/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
31/32
-
8/6/2019 PRE LIQUIDACIN ANDAHUASI
32/32