Empresa Comercial: Cantidad Tamaño Marca Costo

Inv Inicial: 4/1/2018 5 TV 40" SAMSUNG 850.00

8 TV 55" SONY 1,400.00
4 TV 60" LG 1,800.00

Compras: Fecha Cantidad Tamaño Marca Costo Precio Venta

4/1/2018 40 TV 40" SAMSUNG 840.00
4/1/2018 30 TV 55" SONY 1,360.00
4/1/2018 25 TV 60" LG 1,775.00
Ventas: Fecha
4/4/2018 4 TV 40" SAMSUNG 1,200.00
4/5/2018 6 TV 55" SONY 1,600.00
4/5/2018 2 TV 60" LG 2,150.00
4/6/2018 5 TV 40" SAMSUNG 1,200.00
4/6/2018 3 TV 55" SONY 1,600.00
4/7/2018 3 TV 60" LG 2,150.00
4/10/2018 8 TV 40" SAMSUNG 1,200.00
4/11/2018 7 TV 55" SONY 1,580.00
4/12/2018 6 TV 40" SAMSUNG 1,870.00
4/12/2018 3 TV 60" LG 2,100.00
4/15/2018 10 TV 40" SAMSUNG
4/15/2018 6 TV 55" SONY
4/15/2018 5 TV 60" LG
4/18/2018 8 TV 40" SAMSUNG
4/19/2018 4 TV 55" SONY
4/19/2018 5 TV 60" LG
Compras: Fecha
4/20/2018 30 TV 40" SAMSUNG 845.00
Ventas: Fecha
4/21/2018 6 TV 40" SAMSUNG
4/21/2018 7 TV 55" SONY
4/22/2018 6 TV 60" LG
Compras: Fecha
4/23/2018 14 TV 55" SONY 1,340.00
4/23/2018 10 TV 60" LG 1,770.00
Ventas: Fecha
4/25/2018 8 TV 40" SAMSUNG
4/26/2018 5 TV 55" SONY
4/26/2018 4 TV 60" LG
4/27/2018 5 TV 40" SAMSUNG
4/28/2018 4 TV 55" SONY
4/28/2018 3 TV 60" LG
4/29/2018 7 TV 40" SAMSUNG
4/29/2018 6 TV 55" SONY
4/30/2018 5 TV 60" LG
A.1) METODO PRIMERAS ENTRADAS PRIMERAS SALIDAD (PEPS) PRODUCTO:
ENTRADAS AL ALMACEN SALIDAS DE ALMACEN (VENTAS)
FECHA
Cantidad Costo Unit Costo Tot Cantidad Costo Unit Costo Tot
4/1/2018
4/1/2018 40 840.00 33,600.00
4/4/2018 4 850.00 3,400.00
4/6/2018 1 850.00 850.00
4 840.00 3,360.00
4/10/2018 8 840.00 6,720.00
4/12/2018 6 840.00 5,040.00
4/15/2018 10 840.00 8,400.00
4/18/2018 8 840.00 6,720.00
4/20/2018 30 845.00 25,350.00
4/21/2018 4 840.00 3,360.00
2 845.00 1,690.00
4/25/2018 8 845.00 6,760.00
4/27/2018 5 845.00 4,225.00
4/29/2018 7 845.00 5,915.00
Al 30/04 70 58,950.00 67 56,440.00

A.2) METODO PRIMERAS ENTRADAS PRIMERAS SALIDAD (UEPS) PRODUCTO:

ENTRADAS AL ALMACEN SALIDAS DE ALMACEN (VENTAS)
FECHA
Cantidad Costo Unit Costo Tot Cantidad Costo Unit Costo Tot
4/1/2018
4/1/2018 40 840.00 33,600.00
4/4/2018 4 840.00 3,360.00
4/6/2018 5 840.00 4,200.00
4/10/2018 8 840.00 6,720.00
4/12/2018 6 840.00 5,040.00
4/15/2018 10 840.00 8,400.00
4/18/2018 7 840.00 5,880.00
1 850.00 850.00
4/20/2018 30 845.00 25,350.00
4/21/2018 6 845.00 5,070.00
4/25/2018 8 845.00 6,760.00
4/27/2018 5 845.00 4,225.00
4/29/2018 7 845.00 5,915.00
Al 30/04 70 58,950.00 67 56,420.00
PRODUCTO: TV 40" SAMSUNG
SALDO ACUMULADO
Cantidad Costo Unit Costo Tot
5 850.00 4,250.00
45 37,850.00
41 34,450.00
40 840.00 33,600.00
36 840.00 30,240.00
28 840.00 23,520.00
22 840.00 18,480.00
12 840.00 10,080.00
4 840.00 3,360.00
34 28,710.00
30 845.00 25,350.00
28 845.00 23,660.00
20 845.00 16,900.00
15 845.00 12,675.00
8 845.00 6,760.00
8 845.00 6,760.00

PRODUCTO: TV 40" SAMSUNG

SALDO ACUMULADO
Cantidad Costo Unit Costo Tot
5 850.00 4,250.00
45 37,850.00
41 34,490.00
36 30,290.00
28 23,570.00
22 18,530.00
12 10,130.00
5 850.00 4,250.00
4 850.00 3,400.00
34 28,750.00
28 23,680.00
20 16,920.00
15 12,695.00
8 6,780.00
8 6,780.00
4 845.00 3,380.00
4 850.00 3,400.00
X X
Empresa: Cantidad Tamaño Marca Costo
Inv Inicial: 4/1/2018 5 TV 40" SAMSUNG 850.00
8 TV 55" SONY 1,400.00
4 TV 60" LG 1,800.00

Compras: Fecha Cantidad Tamaño Marca Costo Precio Venta

4/1/2018 40 TV 40" SAMSUNG 840.00
4/1/2018 30 TV 55" SONY 1,360.00
4/1/2018 25 TV 60" LG 1,775.00
Ventas: Fecha
4/4/2018 4 TV 40" SAMSUNG 1,200.00
4/5/2018 6 TV 55" SONY 1,600.00
4/5/2018 2 TV 60" LG 2,150.00
4/6/2018 5 TV 40" SAMSUNG 1,200.00
4/6/2018 3 TV 55" SONY 1,600.00
4/7/2018 3 TV 60" LG 2,150.00
4/10/2018 8 TV 40" SAMSUNG 1,200.00
4/11/2018 7 TV 55" SONY 1,580.00
4/12/2018 6 TV 40" SAMSUNG 1,870.00
4/12/2018 3 TV 60" LG 2,100.00
4/15/2018 10 TV 40" SAMSUNG 1,200.00
4/15/2018 6 TV 55" SONY 1,550.00
4/15/2018 5 TV 60" LG 2,100.00
4/18/2018 8 TV 40" SAMSUNG 1,150.00
4/19/2018 4 TV 55" SONY 1,550.00
4/19/2018 5 TV 60" LG 2,100.00
Compras: Fecha
4/20/2018 30 TV 40" SAMSUNG 845.00
Ventas: Fecha
4/21/2018 6 TV 40" SAMSUNG 1,100.00
4/21/2018 7 TV 55" SONY 1,500.00
4/22/2018 6 TV 60" LG 2,100.00
Compras: Fecha
4/23/2018 14 TV 55" SONY 1,340.00
4/23/2018 10 TV 60" LG 1,770.00
Ventas: Fecha
4/25/2018 8 TV 40" SAMSUNG 1,100.00
4/26/2018 5 TV 55" SONY 1,500.00
4/26/2018 4 TV 60" LG 2,100.00
4/27/2018 5 TV 40" SAMSUNG 1,100.00
4/28/2018 4 TV 55" SONY 1,500.00
4/28/2018 3 TV 60" LG 2,050.00
4/29/2018 7 TV 40" SAMSUNG 1,080.00
4/29/2018 6 TV 55" SONY 1,500.00
4/30/2018 5 TV 60" LG 2,050.00
A.1) METODO PRIMERAS ENTRADAS PRIMERAS SALIDAD (PEPS) PRODUCTO:
ENTRADAS AL ALMACEN SALIDAS DE ALMACEN (VENTAS) SALDO ACUMULADO
FECHA
Cantidad Costo Unit Costo Tot Cantidad Costo Unit Costo Tot Cantidad
4/1/2018 5
4/1/2018 40 840.00 33,600.00 45
4/4/2018 4 850.00 3,400.00 41
4/6/2018 1 850.00 850.00 40
4 840.00 3,360.00 36
4/10/2018 8 840.00 6,720.00 28
4/12/2018 6 840.00 5,040.00 22
4/15/2018 10 840.00 8,400.00 12
4/18/2018 8 840.00 6,720.00 4
4/20/2018 30 845.00 25,350.00 34
4/21/2018 4 840.00 3,360.00 30
2 845.00 1,690.00 28
4/25/2018 8 845.00 6,760.00 20
4/27/2018 5 845.00 4,225.00 15
4/29/2018 7 845.00 5,915.00 8
Al 30/04 70 58,950.00 67 56,440.00 8

A.2) METODO ULTIMAS ENTRADAS PRIMERAS SALIDAD (UEPS) PRODUCTO:

ENTRADAS AL ALMACEN SALIDAS DE ALMACEN (VENTAS) SALDO ACUMULADO
FECHA
Cantidad Costo Unit Costo Tot Cantidad Costo Unit Costo Tot Cantidad
4/1/2018 5
4/1/2018 40 840.00 33,600.00 45
4/4/2018 4 840.00 3,360.00 41
4/6/2018 5 840.00 4,200.00 36
4/10/2018 8 840.00 6,720.00 28
4/12/2018 6 840.00 5,040.00 22
4/15/2018 10 840.00 8,400.00 12
4/18/2018 7 840.00 5,880.00 5
1 850.00 850.00 4
4/20/2018 30 845.00 25,350.00 34
4/21/2018 6 845.00 5,070.00 28
4/25/2018 8 845.00 6,760.00 20
4/27/2018 5 845.00 4,225.00 15
4/29/2018 7 845.00 5,915.00 8
Al 30/04 70 58,950.00 67 56,420.00 8
4
4
 X
TV 40" SAMSUNG
SALDO ACUMULADO
Costo Unit Costo Tot
850.00 4,250.00
37,850.00
34,450.00
840.00 33,600.00
840.00 30,240.00
840.00 23,520.00
840.00 18,480.00
840.00 10,080.00
840.00 3,360.00
28,710.00
845.00 25,350.00
845.00 23,660.00
845.00 16,900.00
845.00 12,675.00
845.00 6,760.00
845.00 6,760.00

TV 40" SAMSUNG
SALDO ACUMULADO
Costo Unit Costo Tot
850.00 4,250.00
37,850.00
34,490.00
30,290.00
23,570.00
18,530.00
10,130.00
850.00 4,250.00
850.00 3,400.00
28,750.00
23,680.00
16,920.00
12,695.00
6,780.00
6,780.00
845.00 3,380.00
850.00 3,400.00
 X
COST. COMPRA INV. INICIAL INV. FINAL
58,950.00 4,250.00 6,760.00
VENTAS
VENTAS 81,280.00
COSTO VENTA 56,440.00
4,800.00 UTILIDAD BRUTA 24,840.00
6,000.00 IR 10% 2,484.00
9,600.00 UTILIDAD NETA 22,356.00
11,220.00
12,000.00
9,200.00
6,600.00
8,800.00
5,500.00
7,560.00
81,280.00

COST. COMPRA INV. INICIAL INV. FINAL

58,950.00 4,250.00 6,780.00

VENTAS 81,280.00
COSTO VENTA 56,420.00
UTILIDAD BRUTA 24,860.00
IR 10% 2,486.00
UTILIDAD NETA 22,374.00
X X
Empresa: Cantidad Tamaño Marca Costo
Inv Inicial: 4/1/2018 5 TV 40" SAMSUNG 850.00
8 TV 55" SONY 1,400.00
4 TV 60" LG 1,800.00

Compras: Fecha Cantidad Tamaño Marca Costo Precio Venta

4/1/2018 40 TV 40" SAMSUNG 840.00
4/1/2018 30 TV 55" SONY 1,360.00
4/1/2018 25 TV 60" LG 1,775.00
Ventas: Fecha
4/4/2018 4 TV 40" SAMSUNG 1,200.00
4/5/2018 6 TV 55" SONY 1,600.00
4/5/2018 2 TV 60" LG 2,150.00
4/6/2018 5 TV 40" SAMSUNG 1,200.00
4/6/2018 3 TV 55" SONY 1,600.00
4/7/2018 3 TV 60" LG 2,150.00
4/10/2018 8 TV 40" SAMSUNG 1,200.00
4/11/2018 7 TV 55" SONY 1,580.00
4/12/2018 6 TV 40" SAMSUNG 1,870.00
4/12/2018 3 TV 60" LG 2,100.00
4/15/2018 10 TV 40" SAMSUNG 1,200.00
4/15/2018 6 TV 55" SONY 1,550.00
4/15/2018 5 TV 60" LG 2,100.00
4/18/2018 8 TV 40" SAMSUNG 1,150.00
4/19/2018 4 TV 55" SONY 1,550.00
4/19/2018 5 TV 60" LG 2,100.00
Compras: Fecha
4/20/2018 30 TV 40" SAMSUNG 845.00
Ventas: Fecha
4/21/2018 6 TV 40" SAMSUNG 1,100.00
4/21/2018 7 TV 55" SONY 1,500.00
4/22/2018 6 TV 60" LG 2,100.00
Compras: Fecha
4/23/2018 14 TV 55" SONY 1,340.00
4/23/2018 10 TV 60" LG 1,770.00
Ventas: Fecha
4/25/2018 8 TV 40" SAMSUNG 1,100.00
4/26/2018 5 TV 55" SONY 1,500.00
4/26/2018 4 TV 60" LG 2,100.00
4/27/2018 5 TV 40" SAMSUNG 1,100.00
4/28/2018 4 TV 55" SONY 1,500.00
4/28/2018 3 TV 60" LG 2,050.00
4/29/2018 7 TV 40" SAMSUNG 1,080.00
4/29/2018 6 TV 55" SONY 1,500.00
4/30/2018 5 TV 60" LG 2,050.00
A.1) METODO PRIMERAS ENTRADAS PRIMERAS SALIDAD (PEPS) PRODUCTO:
ENTRADAS AL ALMACEN SALIDAS DE ALMACEN (VENTAS) SALDO ACUMULADO
FECHA
Cantidad Costo Unit Costo Tot Cantidad Costo Unit Costo Tot Cantidad
4/1/2018 8
4/1/2018 30 1,360.00 40,800.00 38
4/5/2018 6 1,400.00 8,400.00 32
4/6/2018 2 1,400.00 2,800.00 30
1 1,360.00 1,360.00 29
4/11/2018 7 1,360.00 9,520.00 22
4/15/2018 6 1,360.00 8,160.00 16
4/19/2018 4 1,360.00 5,440.00 12
4/21/2018 7 1,360.00 9,520.00 5
4/23/2018 14 1,340.00 18,760.00 19
4/26/2018 5 1,360.00 6,800.00 14
4/28/2018 4 1,340.00 5,360.00 10
4/29/2018 6 1,340.00 8,040.00 4
Al 30/04 44 59,560.00 48 65,400.00 4

A.2) METODO ULTIMAS ENTRADAS PRIMERAS SALIDAD (UEPS) PRODUCTO:

ENTRADAS AL ALMACEN SALIDAS DE ALMACEN (VENTAS) SALDO ACUMULADO
FECHA
Cantidad Costo Unit Costo Tot Cantidad Costo Unit Costo Tot Cantidad
4/1/2018 8
4/1/2018 30 1,360.00 40,800.00 38
4/5/2018 6 1,360.00 8,160.00 32
4/6/2018 3 1,360.00 4,080.00 29
4/11/2018 7 1,360.00 9,520.00 22
4/15/2018 6 1,360.00 8,160.00 16
4/19/2018 4 1,360.00 5,440.00 12
4/21/2018 4 1,360.00 5,440.00 8
3 1,400.00 4,200.00 5
4/23/2018 14 1,340.00 18,760.00 19
4/26/2018 5 1,340.00 6,700.00 14
4/28/2018 4 1,340.00 5,360.00 10
4/29/2018 5 1,340.00 6,700.00 5
1 1,400.00 1,400.00 4
Al 30/04 44 59,560.00 48 65,160.00 4
0
4
 TV 55" SONY
SALDO ACUMULADO
Costo Unit Costo Tot
1,400.00 11,200.00
52,000.00
43,600.00
1,360.00 40,800.00
1,360.00 39,440.00
1,360.00 29,920.00
1,360.00 21,760.00
1,360.00 16,320.00
1,360.00 6,800.00
25,560.00
1,340.00 18,760.00
1,340.00 13,400.00
1,340.00 5,360.00
1,340.00 5,360.00

TV 55" SONY
SALDO ACUMULADO
Costo Unit Costo Tot
1,400.00 11,200.00
52,000.00
43,840.00
39,760.00
30,240.00
22,080.00
16,640.00
11,200.00
1,400.00 7,000.00
25,760.00
19,060.00
13,700.00
7,000.00
1,400.00 5,600.00
5,600.00
0.00
1,400.00 5,600.00
X X
COST. COMPRA INV. INICIAL INV. FINAL
59,560.00 11,200.00 5,360.00
VENTAS
VENTAS 73,960.00
COSTO VENTA 65,400.00
9,600.00 UTILIDAD BRUTA 8,560.00
4,800.00 IR 10% 856.00
11,060.00 UTILIDAD NETA 7,704.00
9,300.00
6,200.00
10,500.00
7,500.00
6,000.00
9,000.00

73,960.00

COST. COMPRA INV. INICIAL INV. FINAL

59,560.00 11,200.00 5,600.00

VENTAS 73,960.00
COSTO VENTA 65,160.00
UTILIDAD BRUTA 8,800.00
IR 10% 880.00
UTILIDAD NETA 7,920.00
X X
Empresa: Cantidad Tamaño Marca Costo
Inv Inicial: 4/1/2018 5 TV 40" SAMSUNG 850.00
8 TV 55" SONY 1,400.00
4 TV 60" LG 1,800.00

Compras: Fecha Cantidad Tamaño Marca Costo Precio Venta

4/1/2018 40 TV 40" SAMSUNG 840.00
4/1/2018 30 TV 55" SONY 1,360.00
4/1/2018 25 TV 60" LG 1,775.00
Ventas: Fecha
4/4/2018 4 TV 40" SAMSUNG 1,200.00
4/5/2018 6 TV 55" SONY 1,600.00
4/5/2018 2 TV 60" LG 2,150.00
4/6/2018 5 TV 40" SAMSUNG 1,200.00
4/6/2018 3 TV 55" SONY 1,600.00
4/7/2018 3 TV 60" LG 2,150.00
4/10/2018 8 TV 40" SAMSUNG 1,200.00
4/11/2018 7 TV 55" SONY 1,580.00
4/12/2018 6 TV 40" SAMSUNG 1,870.00
4/12/2018 3 TV 60" LG 2,100.00
4/15/2018 10 TV 40" SAMSUNG 1,200.00
4/15/2018 6 TV 55" SONY 1,550.00
4/15/2018 5 TV 60" LG 2,100.00
4/18/2018 8 TV 40" SAMSUNG 1,150.00
4/19/2018 4 TV 55" SONY 1,550.00
4/19/2018 5 TV 60" LG 2,100.00
Compras: Fecha
4/20/2018 30 TV 40" SAMSUNG 845.00
Ventas: Fecha
4/21/2018 6 TV 40" SAMSUNG 1,100.00
4/21/2018 7 TV 55" SONY 1,500.00
4/22/2018 6 TV 60" LG 2,100.00
Compras: Fecha
4/23/2018 14 TV 55" SONY 1,340.00
4/23/2018 10 TV 60" LG 1,770.00
Ventas: Fecha
4/25/2018 8 TV 40" SAMSUNG 1,100.00
4/26/2018 5 TV 55" SONY 1,500.00
4/26/2018 4 TV 60" LG 2,100.00
4/27/2018 5 TV 40" SAMSUNG 1,100.00
4/28/2018 4 TV 55" SONY 1,500.00
4/28/2018 3 TV 60" LG 2,050.00
4/29/2018 7 TV 40" SAMSUNG 1,080.00
4/29/2018 6 TV 55" SONY 1,500.00
4/30/2018 5 TV 60" LG 2,050.00
A.1) METODO PRIMERAS ENTRADAS PRIMERAS SALIDAD (PEPS) PRODUCTO:
ENTRADAS AL ALMACEN SALIDAS DE ALMACEN (VENTAS) SALDO ACUMULADO
FECHA
Cantidad Costo Unit Costo Tot Cantidad Costo Unit Costo Tot Cantidad
4/1/2018 4
4/1/2018 25 1,775.00 44,375.00 29
4/5/2018 2 1,800.00 3,600.00 27
4/7/2018 2 1,800.00 3,600.00 25
1 1,775.00 1,775.00 24
4/12/2018 3 1,775.00 5,325.00 21
4/15/2018 5 1,775.00 8,875.00 16
4/19/2018 5 1,775.00 8,875.00 11
4/22/2018 6 1,775.00 10,650.00 5
4/23/2018 10 1,770.00 17,700.00 15
4/26/2018 4 1,775.00 7,100.00 11
4/28/2018 1 1,775.00 1,775.00 10
2 1,770.00 3,540.00 8
4/30/2018 5 1,770.00 8,850.00 3
Al 30/04 35 62,075.00 36 63,965.00 3

A.2) METODO ULTIMAS ENTRADAS PRIMERAS SALIDAD (UEPS) PRODUCTO:

ENTRADAS AL ALMACEN SALIDAS DE ALMACEN (VENTAS) SALDO ACUMULADO
FECHA
Cantidad Costo Unit Costo Tot Cantidad Costo Unit Costo Tot Cantidad
4/1/2018 4
4/1/2018 25 1,775.00 44,375.00 29
4/5/2018 2 1,775.00 3,550.00 27
4/7/2018 3 1,775.00 5,325.00 24
4/12/2018 3 1,775.00 5,325.00 21
4/15/2018 5 1,775.00 8,875.00 16
4/19/2018 5 1,775.00 8,875.00 11
4/22/2018 6 1,775.00 10,650.00 5
4/23/2018 10 1,770.00 17,700.00 15
4/26/2018 4 1,770.00 7,080.00 11
4/28/2018 3 1,770.00 5,310.00 8
4/30/2018 3 1,770.00 5,310.00 5
1 1,775.00 1,775.00 4
1 1,800.00 1,800.00 3
Al 30/04 35 62,075.00 36 63,875.00 3
0
3
 TV 60" LG
SALDO ACUMULADO
Costo Unit Costo Tot
1,800.00 7,200.00
51,575.00
47,975.00
1,775.00 44,375.00
1,775.00 42,600.00
1,775.00 37,275.00
1,775.00 28,400.00
1,775.00 19,525.00
1,775.00 8,875.00
26,575.00
19,475.00
1,770.00 17,700.00
1,770.00 14,160.00
1,770.00 5,310.00
1,770.00 5,310.00

TV 60" LG
SALDO ACUMULADO
Costo Unit Costo Tot
1,800.00 7,200.00
51,575.00
48,025.00
42,700.00
37,375.00
28,500.00
19,625.00
8,975.00
26,675.00
19,595.00
14,285.00
8,975.00
7,200.00
1,800.00 5,400.00
5,400.00
0.00
1,800.00 5,400.00
X X
COST. COMPRA INV. INICIAL INV. FINAL
62,075.00 7,200.00 5,310.00
VENTAS
VENTAS 75,450.00
COSTO VENTA 63,965.00
4,300.00 UTILIDAD BRUTA 11,485.00
6,450.00 IR 10% 1,148.50
6,300.00 UTILIDAD NETA 10,336.50
10,500.00
10,500.00
12,600.00
8,400.00
6,150.00
10,250.00

75,450.00

COST. COMPRA INV. INICIAL INV. FINAL

62,075.00 7,200.00 5,400.00

VENTAS 75,450.00
COSTO VENTA 63,875.00
UTILIDAD BRUTA 11,575.00
IR 10% 1,157.50
UTILIDAD NETA 10,417.50
X
PEPS
PRODUCTO COST. COMPRA INV. INICIAL INV. FINAL VENTAS C. VENTA UTIL. BRUTA
SAMSUMG 58,950.00 4,250.00 6,760.00 81,280.00 56,440.00 24,840.00
SONY 59,560.00 11,200.00 5,360.00 73,960.00 65,400.00 8,560.00
LG 62,075.00 7,200.00 5,310.00 75,450.00 63,965.00 11,485.00
180,585.00 22,650.00 17,430.00 230,690.00 185,805.00 44,885.00

UEPS
PRODUCTO COST. COMPRA INV. INICIAL INV. FINAL VENTAS C. VENTA UTIL. BRUTA
SAMSUMG 58,950.00 4,250.00 6,780.00 81,280.00 56,420.00 24,860.00
SONY 59,560.00 11,200.00 5,600.00 73,960.00 65,160.00 8,800.00
LG 62,075.00 7,200.00 5,400.00 75,450.00 63,875.00 11,575.00
180,585.00 22,650.00 17,780.00 230,690.00 185,455.00 45,235.00
 10%
IR UTIL. NETA
2,484.00 22,356.00
856.00 7,704.00
1,148.50 10,336.50
4,488.50 40,396.50

10%
IR UTIL. NETA
2,486.00 22,374.00
880.00 7,920.00
1,157.50 10,417.50
4,523.50 40,711.50