Scribd Logo
Upload

Welcome to Scribd!

  • Budget Partie 2

    Uploaded by

    0658040753
    42 views22 pages

    Original Title

    budget partie 2

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as PDF or read online from Scribd
    Flag for inappropriate content
    42 views22 pages

    Budget Partie 2

    Uploaded by

    0658040753

    Copyright:

    © All Rights Reserved
    Download as PDF or read online from Scribd
    Flag for inappropriate content
    of 22
    277000 [on cc vee [roaeca [0000 [300.00 [350.000 | 240.006 | voaceo er {72.000 [96000 [0.000 | 0009 | 3000 | nomDD nave begin | 20.000” [22000 [3i000 | #000 ]aea0e | 2000 Giae | | | ‘Salals bets 7a.a00 [80.000 [80.000 | 30000 | 32.000 ‘Rae tes Hat 4 en sa daar Ns Abrent@ SO ODD HT «en an pen -0X colt LOX cae 20 nl ee Ore Uses sor pais SO a conn 25% dats 20 ose 0 pu + \esaitrcames eres tnt pvtes conan cnc not 4+ Lerche sole sat apts oman (DS «PPX + Lecomte x aus teu» squat bbe conpterd des eéaibes «encaoer ina 10.000 en cts ovata de mebeeciea 710.600-(75 000:120.000) Biman evi, 6.000 en at rte ar snc. Us cao «Ear cur» cameron TVA cures surcharge Ls comet Et edu conpand i VA ete, an aa TWA ue saver arn on TVA 08 20% aver ann aun mele gi esacamen) 8 os nary (00 # erase on rv) nro uci (42 500-38 499" (4ALOR) Au vonespend ate if af ae pe ta °F ie 2 is ag { Solution Sees [ea ne [ “esas as ie Ta ane | yeo0e | sec ceo | soaees-| Te 008 | Teneo = ‘sog00 | «aco roo0a |” rea00 bs 20” “ome | Dae ‘ire in sano | son con erat [va oon” | 96090 7 2000 “pose | tsza0 ara 320000 | vss990 [000 | 7.900 es000 = seca | “eeao0 i050 ae 7aa00 0.050 t 2a aaa a : ‘acto |~atow [ergo | ermo ean | se>_| ean] vert do 207 {169.9000 24°0%" 1504 tes vettes de Scare cone IOs AOO/60"= I7LOODahe I te eine Tem senna es onaoor an jamier 7aOOODE "£5,600 0 en eve HPs, ODOxgD. au 299 Tin jemior 38.500 + 62.600 - 108,000 . Sin fimers 3u-aco + olene: 37u400 (PC prensorel au 8006 ‘vanes ce marcaraes 1.850.060 ee ee ‘Ssuabacpoter sate co oo wai" | “aoe ca 73500 sasan soon hose Henne reo | wooo eeoo0 | iecos t= re {TT boo ee ooo ‘000 | Wee 068 tes Ban “a0 | 39.00 13009 2 im Site as-s00 | seen | aca = 4 vive rod Trsieoa | 37 000 [arsed =e 3 tae ate ee wat ix reno | 30.900 | 505 i 0 ria00 | 32800 th rae et po reso a eee choo | ame [re Tadeo wea ie | sussd | saano [ston | —nanoo aio x NA ete oe enn 2 Wie IEOOO cel SOT Utah TT te cen (S000 Sse Soab dt Sco0 exnmns cna f5008 ete ye OOD DS Hie cect ten asta os Sorority 2S sn revo son 1 BEREEEASS, anos. 20500 mo pram OCR deh oman 660009 ein ei] Wat] nT Rone RioerenrecoeeararT aisod' | e.seo | wos oot s0-[ 00 i maw aes Peo | = i po aa00 | Ta espa aigeg ee = enw om finer wae 005 8 — eas [Toei] tania [ter fim [ai “as Te Temes 0 : i Cra 20308 ty aoe a iam (zi Tas a hee iaaemoae: Teno ce) Wate oe tw t a ‘ovata © ma Ae ‘ion rival «0 2ORAFT Pret nbise bel 990.000-280.000 » 050.000 * Anontenmens: 270,000 » 1900. O0s0F%o 121+ (isooDaZsrxCS/1z) «530.823 + EUETVA wep er inmebientons 12000 Z (CC elon aw a0 PGalana no anerererants (900.000.1055 /2| » (150. 000K252W5/17 «60 62s *” % ‘Sus aeogetab T¥A aaa [awe ister es [aera rate |] wi cea Sudo [Eivoo | S120 | 61.600 [S80 74.200 TWA ecuserbie Su inant 15.600 Fo L “TVA reeuprable sur achat 731500 | 15500] e800 2.500 auto [FESO "TVA resupimble ser ectee ag no@o| i009 b6Od” HED) 5700 | 500) ae | | _ “Ta recite se toi Pa zatnexits | | | Gre do TVA, =z — z [WAS pejoe [ree ao esis [seas | seew | ae r00 | Ragimor(dala Wee thane | 1es00 1 0-100 _[ases:.s | sa.soo | a.c0o | 2700 SED S7E2E SE APVOS) <7 PTUs Tan onions orooron 19 722694 =225R Saar Hb ‘ramerevonons yout PF 7 HP ARS! $4698.16 Usute THE = 54629.28 « 22086 5010" 7957635, Le VA sorte tees «22.088 510% = 2208.65 ian ordtonnel a sre + cut Vader 42.700 Fiimoni Jena 2 ar is Vanes 71.060] aes COO | G7 205 | 5E3.6OO_] cia R09 we Boo es Sa SO.OOD) 10.000 6.000 ‘ugienton teks ot maa or ‘atl Botan | s4a00e | "sre | soo —Fa Bente taco saa | —tst000 | 120006] — teno0 ‘uses Carga at TF oo ~| “aa aio] ar 300 —[“aaaeo | ar 00 Snes | Set sao | esa00 | 75200 "73.200 “[—as00 ‘Chagas soils 5 A 1.800 | ato e200 1300 ieveatoreneis 20.00 ; sae WA due Timea 19500] edo | sears | sasc0 alco TE tS “a0 2 COM de 157 100,000 1 Pm : Renoeureron ce feo ses “Bniondes 193.000.0% Fae “ai Torna aoe ETT | Heme | aes oe Sout 6200 | _a7s0i | ~sne7eso | yisuaas | 5.200 [srs00 [7 vaso | eset | earns | Tas ‘oo |~7ase0 | a4z2a4i_| Vea 7028 [tes 2r.z0 | 2i82e0 28 2 £00«z08/',2 23.800, la TWA du 1400 Bent as rua eis Sur Man 15.800 Blan prémionne! au Sone’ + door eat banque (60) 216.7922 ‘ Anres coder > 40,000" 10.000-6-00¢= 14,000 Bret acorpe de ie = 25.900%2 ~ 50.000 CGrgansinas sociaux: 92 GOOxe4E* 22080 fas 2 on92211 { irprnt 229.972,26 - Sio38 4 - 6.292.02 *Capla’ sac: 359.600+50,600 = ute.009 1 teats cours @ non echt. 9 payer Renereas setae + fea 0Daeaw ~157.66126 PC pravisonnet au Steed uaarris 2 Ghargse 69 porornal «(70.0004 70,900: £0.000 89 2¢0+9,.009+92 000) auin-560.760 2 Charge einer (248 722609255710) 1666638) 1839208 0 hee a acre aiaibuni Pee a_i PP fbegerer ae arava _ as | ‘Ghatyes Soxpoweion ae 2 : ; 4 myctordece 6€0.000 193,000:120.000) | 667 006 AL Hee a rae | toad bat ee i) 4 — Bete’ cues B ii hie ok ing fF | tgs eee a peal ae | Vvx— Lee eusons de prior soeste N Vee AT, 901000 7aGwo | 240.000 wows | m0 Tener i= More “Taner [rene [wae] |v Ds TF | roa _anae [38060 | :00.000 | an d00 awe [fever [ome [a | ==] Nanedhance ] 18006 | 8.000 | 21000 | 23060 eras it l 25000 | 30000 | [es ies ras ut GOT al al Fanci Com esi nits Le chore cols orzo 'S% al pat aa En nnvor Ho einge equ un caren aor 0.0008 MF paves 30% au com, SUS resonant tr Sen) 1 Ge semen ae met ea sect pra ure austen ep 1 exaton en pu" 20.000, Lani pr eneice ne sib Les lass payor 3D vamp, SOX dane 3Cjoum. fe wea dos ous Las hurrinsaus cot seytes WO au compte ale cans jeu Le auto dase sen patie au compl La T¥A auteuc de 20% seon eensrson mersuetl soon réyme encassentt Eanes nl de nian rant ay ian ae de $0 00Cds Last! cenites poms ae exint & 96.0006 Last na ce mere pemees ast asine &75.000xns Teal take: 2. Pacetecins drain beet b.eubite bute! de nds algeria ion oe G90 oan a 3/928 8 Jevnaméars pour ow nd 16.000 on inessiitian Solution ous budget doa veries EB dae] (ga ag... 88 ae | eg ! le | elec sale .|.|2 3 * a13/8| g Sele ea)... Sale Je elele cle | | lela! | eer 4 B)F]8) 2/8) E ) | ggg 3 ageless a ebsl |g ae ‘asl gee if SE sla ae! 396.000 Ft TVA ine 56.009 ‘cre pevsate au 30/0071 ones do prot ri 1699.090 0 ‘Sous budget den aehath Yea gamer [omer | mew [Am] mat | ain] ort | 80.00 ws.t00 ion.066 | 190.006 | sae | “wow 3.000 800 _|_ 700 75 kant |e 000 a 520007, caw | : s sen [50.00 | a E = seco | wee ‘woo | i500 | 00 = ae = a 000 | F065 | é a z =} daca | aaa — 0006 | ~~ =| S200 | aa TR | toaso0"| 22000 [vArievpirabi svrcnames |= | aea00 | mean | m2co | 1380] Bien arsine 69 307570067 |= Faurisgaue : 82.800 Sgr rva reeupbrab Sur charges 13.600 556 prdisornel me 30/08 81 1 Reckes dematiras promis: $70,000 ee en Seu badge es eettor sarge extonse Hes eRe [leer | Ror [wes [ hea [Wa [eT in ies Suns ease A ooo [13.900 | 28.000 [23,000 | 3.005 [Reco] ‘waaoe 3.800 | 3.400 “600 | 5.000 1 6.000 | ton | oa00" | 7100 anna 2a al 27.506 | 7 25200 [ { T 35003 “ont asiosoman t SS ETE EE e0ce TVA eupsrale se ares = ‘aan sano [a2 | 2am | S000 son Td ‘PE piesa 030706 NL ‘Sous hudgt des Investissement Eime re 4 [iamabision_ HT f ‘Twn 205 — ae i zi am 060 [7 2 i [ease fica “Total dicainsomerta Rae: [azcoa [35.00 | TA Sea oe SS fo Tee Las + Pettnmosio nt 80000 - 7.000~ [c0.c0b12)= (7 0020862) 38.600 4 Denes surapqustn ses rnenicanns + 16200 + RALTWA csp ny mrenisstone “289 , entnemets(90.000x6/%2| ~ 70. GD0120%s6/12) «£2609 ‘Sous tga! én TVA, Chagnon T server [pévier | Mars | Avait Soin Fests Wacsleaie F.a80 | hi.520] EshOO [46.800] Bi.0oo Sr 200 | TVA ricaparabie sir immatilsstions: i200. 7.000 | TWA epee aoa igaoo | wai [ rae | Tanao | wwe | weno | TW cosets ade chayernimnm | 3800] 7800] L200 coo! s000" | oe TWh wept ats se ene | Tae Tow ae aes | a Rajon s WAS ise 1 sen Tso Br seaconsinivinense (2e0.000-1sc00) nsEA/IAOH: 692.75 2 Fi TvA ne 21.800 aude oe wicca Teens “ler | Péter | Nas al) aia Taree —jirs.re0 | 267.120 | 26000 [28000] sos009 | 3e5.700 ‘Aes dekieas GOO) 2300 B00 | | Auge av capal ev nana 50.000) " [Subvention Copetato | e000 | raat seo asian adoaeo_| scoane |[—a1a000 | S| Ata 88.100 | #8 800 1703.200 | newoo| weesoo | TaKaco Ales rrp Beer 21600 —7za90_| 25.200 | 77-600} 20.080 [ se 000 VSaten 18.000" | w8.009" ux t00 «e000 | “LE pog | “ua.509 ‘Shares secaee (18.000/0,96WI9A | 7.400 | 5.500 | 9.500 , 9500] 3.509 "5300 Tessar 25.200 t 2.000 j TA [EE SE ETT | neta aes 7700 | = ‘eompts do IS? C8667 15.000" a5] Rerboutsement de emer BaD weet | Diaries 20005554 — = 12000 = Ares emis au bin 28 700) - oes | ; SO Xe a “assay | coo | toss) sesad_ | iazen7s 3778 | “reoriented zasoe_| arsse | 110270 | z2ig00 | anaazo | 20278 5 Tresevie neti: 72500 casa | $1627 measze | foazeeys | 9903020 | 1.090 = OG OOURTST ACG) 12)¥1 10 =24.250 2 18.080 + (0.009 16.000} S37 a0 + 22.6315 68.000 conprennantis Twa dus da o's do dsdotim N-1 4.500, TVA face des erences ten (au aa0/7130%/i\20: 30.300) fe vacte eieuatdal'S * $8,000" $20040.600 » 28.700 ily presi au 30/5/0 ‘Tresorets galt nae (SO) = 336,582,5 ‘Att detour, 4.000 4,500-3.099- 27.509 Etat econpte de P18 > 15 UU? * 20.000 Diganlemes saczux 91800 # Enrutt: 200,9900:15.000%2 = 170.009 Capital godal- 878.000 » 100 000 = 775.000 Regarves = 123700~'20 000x538 = 201700 Inverts coon et man Setus @ payer 170,000mSx(3/12)81/2) = 2425 Autos otandien 26.700 10.600 | 16.020 ‘oP priveirnsl au 30/06 2Ne1 = Shargee'ge poomel:(48.00070.26)x1,15 »6 « 245.000 a a = Subreraoe sxpiotstion rope : 20.000 Te bilan au soroern+1 (eg at na a IE a TEio00° | Capea ance tra000 ute matin pemeres fep00 | Resoree 205700 Sock de peu fre "S000, | pester Sedans Cheri eCortg atactes Bea. | Engr | Wregee Glerts CHTEES RAEN, 50.000) | “ke.s00. | Feuracsessetconptesotachas | F2.800 ‘ustes desea 27300 | Organsmes soci 9.590 | ‘ene (30) Peete (2e b00.21 800) FAD Srecersenligeeieoe) YES Spas plage es i [row = [assai zg 12 eFC eu Soins Vern dane eae rte aecieste Yrs ck an pe (5,000112000) ciate za00c_| |e cee ie amt msver cee xe00 [numengemee: |. a rs 1 oe peau eesptagen ayn | [Peewee ‘aves Freie si osu ‘Vins fears [amt i ean ants nese « CHARA » we ore aspest de pnbwpien = CHARA 9 wu 3120 spr on “| as sae 007 Shcae marrarasse ia0o Stone reese 2teO | Ren 23000 cexty) | gun0 felon Tn gr 19508, TA ent 2000: Les prions eu promi erat Suie_[ Fee [wt] [nt] Yeas y 7 140.009_| 160.300 | 130000 | 250.090 | 260.000 | 290000 | arin Be te ete sti] Jenne evi [ewe | et ¢ |e Tame tages exeneaHT| 2.009 _ 19,000 | 12.600 | T2005. Ts008 | iaond evens Unit: SO.00Cshe pot mo pais su corat Joa pape ero cunt + tas cugeesovaes Pt atone 16% + teenie cong desoue 20% durisu nu! de Yonteee Noten aN srormatns cempiémertas Lee sont payed 203 cova. 20% care Opa, KOXeaNs GC a rela dans 30 ours = Lasfouriooous sont popes 40% a sanglen, 0% ane Hous w ei das 6s 1 as sures cg som payanis eno svar LYS sshd erica No ea do 60.0006 + Lema conmeniale ese 692 met Ate: + 2 Eire budge an neeorre 3. Pasenmrle ite le CPC péirme 2 31/3/%. Solution 787 200 wie War 30400 aa sez0o | Woau | 35200 e@u0e | e240 a 190,000 | 230,000 | 260.000 | 280.500 2400 57200 33.600 76.800 Ts600 35200 78.400 500 | 160.000 766,000 En H800 128.800 23.600 313.008 Tet.000 [192.000 228.000 276.000 312.000 3R.000 2800 7000 itsibant fe S076/N a ave Tess enssant va cateae o (CPC ofansrel ay 30/08. Sloe Be mamthondte 11270009 at TV4 fecurte 96-000 onts S2C°HO0 Pa # et ions Fears | wat in [Rae] amas AT 75.006 [80.000 | 80.000 SB000 TAO S00 Teo 8.000 | wos | Te soos | secon s6.c07 waec0 | ease ion Faowos /wos00 timo) wogosf - |. Sev 7a000 | 31200 | 21200 15.600 2 a fre ‘060 53.600 [33.00 | Tet00 ea we gaG00 |=) + | ae OO ShOCO BORN i 7 seaoo | sete ae ie | Na _ pe000 | <[peneo [ete 1822007 ain | 198.000 + ~ x 13.200 | 64,800 Ton Saar a [ao | eso | sino [weno Tee | oe Trees ngs [= [20m [sido | staan | veacn | veo; e800") 4000 li arr 307570 oumimns a 300 EIRTVA texpore ter cges 1.000 Eee cone a0 S070 choo Ge tmetioedine 460,000 nis tape ns Pauw : Biémnents, Reate | Zier ches eee = WA 20 100 2000 [ 240 | eee | seca] = bass fee ase TPisseeet | n.000 | arse} Cotes ben Bio | #00) ae [er vane 10500 | Fair 72.660 000] — ‘wo ine i ren Beco i mak —} Nal 18.000 - “in i Foal aR as jane | bea | veawd | Teaco TA seine sorbate |= ‘am | ano | 200 [aon ranean REeRe! 016/60 curiseurs es autos carves eitzmes = 71.600 Eb TUATheaperatie eu sharpen 7.000 {CFC prawsontel 30 30/06/% aires chang omtema «77660, ove budge de invstcsnmente c aimee Faarrrs | Janvar | Fowier | Maes | Ave’ [Was] Taian HP 50.000 [iva 20 Sat | Le poe |_| pre eae [anes m [Mere — “| 72008 |=. Fanae zeao0 Tot asm 2 a oe TWA epi ur : Tapos Pew [= | sen 400 | rrmooisaions Bersh ia Serre 4 eles: | Alles ocvishnral wo 3087 2 IR inant. ne 300.090 ~ 60.000 ~ (75.000 x6/12) ~ (60.990x10%40/12 + $21,000 = Sener soraeaintnn des mmisatone = 28860 2 Gara apeae nr amastators 4 200, PC prevasonael su rR = “Basten son oretisenmims {75.000 66/12)« (69.090%10%4/12): 38.000 Sose tug do TVA - Timers Tior-[ Fowler Wars" aeei [Wal [uh nese “| 8 Wi waadea aguoo [32 800 135.500" 35200 }v1.200 | v.00)! "Fx ea.pe Sur nations BAO) 4.600 - TA renee au oka i@.90 | 31260 [2'0000 | WER, E800, TET TWh taipinnis cur antes Games otenes [1400 | 1200 | 2000 [400 2600” 30c0 [ut ae VA a TVA oat Taoeo_| 200 ae eae a | agement ca TA wwe faseo | 1e00 =| soo 7800 ancea | aa0e | EN" Sn grb conaet 1 HRN + em Ame 28200 budgol de résooce ironie jpver | Fever | Mere [ awit | Wal] Tua Vana isi 1G0 [156 200 215.600] Hace 247-209 | 200.005 [Autes Sbieure (9.600) =| 5900 6.000 samen Tasoo [201 soo"| aise | Finan | sae HF oe Achat 72.000 | 167.200 [126.000 91200 | 94.300 190800 ares Saige ras 2490 | 10200 | va0ce | ‘400 [ten 12.000 | Sasies nels = LO O06SSEY | 3a 200 | 2a200 | 32700 | 38200 ]-36.200 | 36.200 | ‘craigs seca 400 4.209] S200) 8209 | #250] 2900 | Le.e00x0.5 Investorenens

    You might also like