Documentos de Académico
Documentos de Profesional
Documentos de Cultura
METODO
FECHA
DIAMES AO
1 2 2014
8 2 2014
11 2 2014
14 2 2014
19 2 2014
20 2 2014
24 2 2014
LOCALIZACION
PROVEEDOR
TELEFONO
OBSERVACIONES
DESCU
2
CANTID
ENTO
820
COME
RCIAL
2%
FLE
820
SEG
820
CANTID
780
DESCU
ENTO
COME
RCIAL
3%
FLE
780
SEG
780
CANTID
990
DESCU
ENTO
COME
RCIAL
2.5%
FLE
990
SEG
990
7 VENCANTID
2950
A HOTEL INTERCONTINENTAL
O
DOCUMENTO
INVENTARIO INICIAL
FACTURA COMPRA # 001
FACTURA COMPRA # 002
DEVOLUCION DE COMPRA #001
FACTURA COMPRA # 003
DEVOLUCION DE COMPRA #002
TRASLADO A PRODUCCION # 001
ACION
DOR
NO
ACIONES
VALOR UNITARIO
20,900.00
160.00
95
VALOR TOTAL
VALOR UNITARIO
23,400.00
190
100
VALOR TOTAL
VALOR UNITARIO
25,700.00
210
120
VALOR TOTAL
VALOR UNITARIO
32,000.00
VENTA
COSTO MERCANCIA VENDIDA
UTILIDAD BRUTA
MENOS GASTOS
ADMINISTRACION
VENTAS
FINANCIEROS
INVENTARIO DE MERCAN
REFERENCIA
ENTRADAS
V\UNIDAD
UNIDAD
820
780
20,737.00
22,988.00
990
25,387.50
VALOR TOTAL
17,138,000.00
(342,760.00)
131,200.00
77,900.00
17,004,340.00
VALOR TOTAL
18,252,000.00
(547,560.00)
148,200.00
78,000.00
17,930,640.00
VALOR TOTAL
25,443,000.00
(636,075.00)
207,900.00
118,800.00
25,133,625.00
VALOR TOTAL
94,400,000.00
INVENTARIO DE MERCANCIA
ADAS
V\TOTAL
UNIDAD
CODIGO
SALIDAS
V\UNIDAD
17,004,340.00
17,930,640.00
180
20,737.00
60
2165
25,387.50
23,028.83
25,133,625.00
CIUDAD
LIDAS
V\TOTAL
3,732,660.00
1,523,250.00
49,857,408.31
UNIDAD
380
1200
1980
1800
2790
2730
565
SALDO
V\UNIDAD
21,200.00
20,883.62
21,712.62
21,810.18
23,079.55
23,028.83
23,028.83
EXISTENCIAS
MAXIMA
MINIMA
SALDO
INVENTARIO
V\TOTAL
FINAL
8,056,000.00
25,060,340.00
42,990,980.00
39,258,320.00
64,391,945.00
62,868,695.00
13,011,286.69
EXISTENCIAS
LOCALIZACION
PROVEEDOR
TELEFONO
OBSERVACIONES
CANTIDAVALOR UNITARIO
VALOR TOTAL
480
16,750.00
8,040,000.00
DESCUE
NTO
COMERC
IAL 2%
FLETE
480
(160,800.00)
225,000.00
VALOR TOTAL
8,104,200.00
CANTIDAVALOR UNITARIO
VALOR TOTAL
890
19,100.00
16,999,000.00
DESCUE
NTO
COMERC
IAL 3%
(509,970.00)
FLETE
890
553,000.00
VALOR TOTAL
15
17,042,030.00
CANTIDAVALOR UNITARIO
VALOR TOTAL
250
21,000.00
5,250,000.00
DESCUE
NTO
COMERC
IAL 3.5%
(183,750.00)
VALOR TOTAL
5,066,250.00
VALOR TOTAL
26
CANTIDAVALOR UNITARIO
VALOR TOTAL
90
22,000.00
1,980,000.00
DESCUE
NTO
COMERC
IAL 1%
FLETE
90
(19,800.00)
500,000.00
VALOR TOTAL
2,460,200.00
VENTCANTIDAVALOR UNITARIO
VALOR TOTAL
2350
35,000.00
82,250,000.00
UTILIDAD ANTES DE IM
38,712,803.29
MENOS PROVICION DE
(9,678,200.82)
UTILIDAD NETA DEL EJE 29,034,602.46
verificaci costo de la mercancia vendida
inventario inicial
mas compras del mes
menosdevoluciones de compras
igual mercancia disponible
menosinventario final
igual costo de la mercancia vendida
utilidad neta po
utilidad bruta p
12,355
24,835
INVENTARIO DE MERCANCIA
ARTICULO FILETE DE RO
CIA
ENTRADAS
V\UNIDAD
16,883.75
19,148.35
20,265.00
18,735.06
27,335.56
V\TOTAL
CODIGO
SALIDAS
UNIDADV\UNIDAD
V\TOTAL
8,104,200.00
17,042,030.00
70
19,148.35
1,340,384.38
1350
18,735.06
25,292,325.93
70
27,335.56
1,913,488.89
5,066,250.00
1,405,129.22
2,460,200.00
23,887,196.71
CIUDAD
47%
2,977,500.00
###
- 3,253,873.27
###
- 8,509,110.02
###
O FILETE DE ROBALO
UNIDAD
150
630
1520
1450
1700
350
425
515
445
SALDO
V\UNIDAD
19,850.00
17,590.00
18,502.45
18,471.27
18,735.06
18,735.06
18,735.06
20,238.06
19,121.60
V\TOTAL
2,977,500.00
11,081,700.00
28,123,730.00
26,783,345.62
31,849,595.62
6,557,269.69
7,962,398.90
10,422,598.90
8,509,110.02
INVENTARIO
FINAL
EXISTENCIAS
MAXIMA
MINIMA
duccion=25.292.325-1.405.129
LOCALIZACION
PROVEEDOR
TELEFONO
OBSERVACIONES
CANTIDVALOR UNITARIO
980
DESCU
ENTO
COMER
CIAL
2,5%
FLE
980
SEG
980
VALOR TOTAL
20,390.00
19,982,200.00
(499,555.00)
185.00
110
VALOR TOTAL
CANTIDVALOR UNITARIO
930
DESCU
ENTO
COMER
CIAL
1,5%
FLE
930
SEG
930
19,771,745.00
23,690.00
180
115
CANTIDVALOR UNITARIO
1220
DESCU
ENTO
COMER
CIAL
2%
FLE
1220
SEG 1220
VALOR TOTAL
22,031,700.00
(330,475.50)
VALOR TOTAL
18
181,300.00
107,800.00
167,400.00
106,950.00
21,975,574.50
VALOR TOTAL
26,800.00
32,696,000.00
(653,920.00)
225
130
274,500.00
158,600.00
VALOR TOTAL
20
CANTIDVALOR UNITARIO
900
32,475,180.00
VALOR TOTAL
23,900.00
21,510,000.00
DESCU
ENTO
COMER
CIAL
2%
FLE
900
SEG
900
(430,200.00)
185
120
VALOR TOTAL
VENCANTIDVALOR UNITARIO
3000
166,500.00
108,000.00
21,354,300.00
VALOR TOTAL
36,700.00
110,100,000.00
VENTA
COSTO MERCANCIA VENDIDA
UTILIDAD BRUTA
MENOS GASTOS
ADMINISTRACION
VENTAS
FINANCIEROS
35%
5,770,000.00
9,560,000.00
970,000.00
16,300,000.00
22,387,832.60
5,596,958.15
15%
20%
5,597
12,896
RADAS
V\TOTAL
UNIDAD
SALIDAS
V\UNIDAD
SALDO
V\TOTAL
19,771,745.00
21,975,574.50
205
23,629.65
4,844,078.25
200
3240
23,727.00
23,261.29
4,745,400.00
75,366,587.09
32,475,180.00
21,354,300.00
3,954,419.69
UNIDAD
570
1550
2480
2275
3495
4395
4195
955
1125
CIUDAD
util brut/venta
INVENT INICIAL
COMPRAS DEL MES
DEVOLUC COMPRAS
MERCANCIA DISPONIBLE
INVENTARIO FINAL
COSTO MERCANCIA VENDIDA
11,593,800.00
95,576,799.50
9,589,478.25
97,581,121.25
26,168,953.85
71,412,167.40
total gastos/ventas
VERIFICACION
75366587-3954419
71,412,167.40
TRASLADADO A
PCCION - DEVOLUC DE
PCCION
SALDO
V\UNIDAD
20,340.00
20,235.84
21,508.52
21,317.38
23,168.02
23,282.48
23,261.29
23,261.29
23,261.29
V\TOTAL
11,593,800.00
31,365,545.00
53,341,119.50
48,497,041.25
80,972,221.25
102,326,521.25
97,581,121.25
22,214,534.16
26,168,953.85
EXISTENCIAS
INVENTARIO
FINAL
MAXIMA
MINIMA
LOCALIZACION
PROVEEDOR
TELEFONO
OBSERVACIONES
CANTIVALOR UNITARIO
870
FLETES
SEGURO
DESC
UENT
O
COME
RCIAL
2,0%
870
870
21,040.00
165
105
VALOR TOTAL
11
CANTIVALOR UNITARIO
780
FLETES
SEGURO
DESC
UENT
O
COME
RCIAL
1,%
780
780
23,600.00
195
120
VALOR TOTAL
19
CANTIVALOR UNITARIO
1100
FLETES
SEGURO
DESC
UENT
O
COME
RCIAL
3.5%
1100
1100
25,800.00
220
125
VALOR TOTAL
VENTA
CANTIVALOR UNITARIO
3120
35,900.00
inventario inicial
compras del mes
devoluciones de compras
mercancia disponible
inventario final
45,956,910.52
REFERENCIA
ENTRADAS
V\UNIDAD
UNIDAD
870
780
1100
85
20,889.20
23,679.00
25,242.00
22,094.67
V\TOTAL
CODIGO
SALIDAS
UNIDAD V\UNIDAD
18,173,604.00
18,469,620.00
195
23,679.00
2165
22,094.67
27,766,200.00
1,878,046.82
CIUDAD
VALOR TOTAL
18,304,800.00
(366,096.00)
143,550.00
91,350.00
18,173,604.00
VALOR TOTAL
18,408,000.00
(184,080.00)
152,100.00
93,600.00
18,469,620.00
VALOR TOTAL
28,380,000.00
(993,300.00)
242,000.00
137,500.00
27,766,200.00
VALOR TOTAL
112,008,000.00
SEPTIEMBRE 1 AL 30
%
100%
112,008,000.00
(45,956,910.52)
(18,290,000.00)
47,761,089.48
43%
5,200,000.00
10,900,000.00
1,250,000.00
17,350,000.00
15%
30,411,089.48
7,602,772.37
22,808,317
27%
20%
cancia vendida
LUCIONES DE PRODUCCION
87,248,000.00
64,409,424.00
4,617,405.00
147,040,019.00
101,083,108.48
45,956,910.52
7,310
15,308
V\TOTAL
87,248,000.00
105,421,604.00
123,891,224.00
119,273,819.00
147,040,019.00
99,205,061.65
101,083,108.48
EXISTENCIAS
MAXIMA
MINIMA
INVENTARIO
FINAL
DOTACION DE UNIFORMES
MATERIAS PRIMAS
120,000,000
MANO DE OBRA
26,663,906
ADMON
VENTAS
FINANCIEROS
15,000,000
38,000,000
2,500,000
25%
15,590,000
1,230,000
16,820,000
BASE REDUCIDA
BASE PLENA
1,470,000
ARA LA EMPRESA
VALOR TOTAL
1,401,106
168,200
1,401,106
648,544
1,870,800
1,325,150
155,900
623,600
467,700
311,800
8,373,906
S PRODUCIDAS EN EL MES
RESULTADOS
350,000,000
- 146,663,906
203,336,094
- 55,500,000
147,836,094
- 36,959,024
110,877,071