Documentos de Académico
Documentos de Profesional
Documentos de Cultura
2000
16
CANTIDAD
UNIDAD
PRECIO U
COSTO
PRECIO
PESO
REQUERIDO
REQUERIDA
DE MEDIDA
COMPRA
UNITARIO
TOTAL A
2000
UNIDAD
200,000
200,000
400,000,000
11.49
CAJA ATX
2000
UNIDAD
70,000
70,000
140,000,000
4.02
INIDAD CD W/R LG
2000
UNIDAD
180,000
180,000
360,000,000
10.34
2000
UNIDAD
220,000
220,000
440,000,000
12.64
2000
UNIDAD
140,000
140,000
280,000,000
8.05
UNIDAD DE 3 1/2
2000
UNIDAD
22,000
22,000
44,000,000
1.26
0.23
2000
UNIDAD
4,000
4,000
8,000,000
2000
UNIDAD
4,000
4,000
8,000,000
0.23
SCANNER LG
2000
UNIDAD
180,000
180,000
360,000,000
10.34
CAMARA VIDEO
2000
UNIDAD
75,000
75,000
150,000,000
4.31
2000
UNIDAD
22,000
22,000
44,000,000
1.26
MOUSE
2000
UNIDAD
8,000
8,000
16,000,000
0.46
2000
UNIDAD
5,000
5,000
10,000,000
0.29
IMPRESORA
2000
UNIDAD
135,000
135,000
270,000,000
7.76
2000
UNIDAD
220,000
220,000
440,000,000
12.64
ESTABILIZADOR
2000
UNIDAD
35,000
35,000
70,000,000
2.01
2000
UNIDAD
220,000
220,000
440,000,000
12.64
100
2,000
3,480,000,000.00
PRECIO UNITARIO
1,740,000.00
MARGEN DE UTILIDAD
0.95
1,831,578.95
MARGEN DE CONTRIBUCION
91,578.95
PARTICIPACION EN UTILIDAD
0.05
PARTICIPACION EN COSTO
0.95
0.04
16
CESANTIA
INTERESES DE CESANTIAS
ENERO
506,576
2,111
60,000
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
450,000
450,000
450,000
1,500,000
1,500,000
1,500,000
2,110,733
2,110,733
2,110,733
2,110,733
2,110,733
2,110,733
250,000
250,000
250,000
250,000
250,000
250,000
VACACIONES
PRIMA DE SERVICIOS
PENSIONES
SALUD
168,859
168,859
168,859
168,859
168,859
168,859
21,107
21,107
21,107
21,107
21,107
21,107
AGUA
100,000
105,000
110,250
115,763
121,551
127,628
LUZ
134,000
160,800
192,960
231,552
277,862
333,435
TELEFONO
50,000
65,000
84,500
109,850
142,805
185,647
GAS DOMICILIARIO
50,000
70,000
98,000
137,200
192,080
268,912
TRANSPORTE ACUMULADO
300,000
500,000
500,000
500,000
500,000
500,000
PAPELERIA ACUMULADA
100,000
100,000
100,000
100,000
100,000
100,000
PUBLICIDAD
200,000
200,000
200,000
200,000
200,000
200,000
ASEO
150,000
300,000
300,000
300,000
300,000
300,000
CAFETERIA
100,000
50,000
50,000
50,000
50,000
50,000
ARP
CAJA DE COMPENSACION
SENA
ICBF
96,666,667
96,666,667
96,666,667
96,666,667
3,866,667
3,866,667
3,866,667
3,866,667
300,000
300,000
300,000
300,000
300,000
300,000
15,000
15,000
15,000
15,000
15,000
15,000
350,000
350,000
350,000
350,000
350,000
350,000
10,500
10,500
10,500
10,500
10,500
10,500
4,860,199
5,226,999
105,845,243
107,003,897
107,143,831
107,325,154
53
57
1,156
1,168
1,170
1,172
18
20
399
403
403
404
97,203,987
104,539,987
2,116,904,853
2,140,077,943
2,142,876,614
2,146,503,084
33,518,616
36,048,271
729,967,191
737,957,911
738,922,970
740,173,477
A B
4,860,199
5,226,999
105,845,243
107,003,897
107,143,831
107,325,154
92,343,787
99,312,987
2,011,059,611
2,033,074,046
2,035,732,783
2,039,177,930
28,658,417
30,821,272
624,121,948
630,954,014
631,779,140
632,848,323
500
1,000
1,500
2,000
2,500
3,000
1,500
2,500
1,016
-980
-3,480
-6,480
870,000,000
1,740,000,000
2,610,000,000
3,480,000,000
4,350,000,000
5,220,000,000
783,000,000
1,566,000,000
2,349,000,000
3,132,000,000
3,915,000,000
4,698,000,000
UTILIDAD MENSUAL
40,929,274
86,351,948
31,523,178
76,153,998
121,803,538
167,411,688
UTILIDAD MENSUAL
127,929,274
260,351,948
292,523,178
424,153,998
556,803,538
689,411,688
447
943
344
832
1,330
1,828
482
980
1,101
1,597
2,097
2,596
VALOR EN PESOS
818,585,487
1,727,038,961
630,463,568
1,523,079,951
2,436,070,755
3,348,233,758
882,270,858
1,795,530,676
2,017,401,230
2,925,199,983
3,840,024,398
4,754,563,365
777,656,213
1,640,687,013
598,940,389
1,446,925,954
2,314,267,217
3,180,822,070
754,341,583
1,535,178,728
1,724,878,052
2,501,045,986
3,283,220,860
4,065,151,677
VALOR EN PESOS
DTO
DESCUENTO
PRECIO
PESO
FINAN
X PRODUCTO
TOTAL B
0.90
180,000.00
360,000,000
0.11
0.90
63,000.000
126,000,000
0.04
0.90
162,000.000
324,000,000
0.10
0.90
198,000.000
396,000,000
0.13
0.90
126,000.000
252,000,000
0.08
0.90
19,800.000
39,600,000
0.01
0.90
3,600.000
7,200,000
0.00
0.90
3,600.000
7,200,000
0.00
0.90
162,000.000
324,000,000
0.10
0.90
67,500.000
135,000,000
0.04
0.90
19,800.000
39,600,000
0.01
0.90
7,200.000
14,400,000
0.00
0.90
4,500.000
9,000,000
0.00
0.90
121,500.000
243,000,000
0.08
0.90
198,000.000
396,000,000
0.13
0.90
31,500.000
63,000,000
0.02
0.90
198,000.000
396,000,000
0.13
1.00
3,132,000,000
1,566,000.00
1,831,578.95
265,578.95
0.15
0.86
TOTAL
PESO %
5,850,000
1.34
12,664,400
2.90
1,500,000
0.34
1,013,152
0.23
126,644
0.03
680,191
0.16
1,330,609
0.30
637,802
0.15
816,192
0.19
2,800,000
0.64
600,000
0.14
1,200,000
0.27
1,650,000
0.38
350,000
0.08
386,666,667
88.40
15,466,667
3.54
1,800,000
0.41
90,000
0.02
2,100,000
0.48
63,000
0.01
437,405,323
100
4,776
3,129
1,647
1.9000
8,748,106,468
5,731,518,031
3,016,588,437
1.9000
437,405,323
8,310,701,144
5,731,518,031
2,579,183,114
2.2222
10,500
2.20
18,270,000,000
-1,827,000,000
16,443,000,000
0.11
524,173,624
1,827,000,000
2,351,173,624
0.78
5,724
3,129.28
8,853
0.35
10,483,472,479
5,731,518,031
16,214,990,510
0.35
9,959,298,856
3,904,518,030.69
13,863,816,886
0.28