Documentos de Académico
Documentos de Profesional
Documentos de Cultura
2 PASIVOS
3 PATRIMONIO - +
4 INGRESOS
270,000,000
70,000,000
COSTO
Comedor 5 1,050,000
Chifonnier 4 720,000
Cama Doble 6 1,200,000
Cama Sencilla 12 425,000
Colchon 1,40 6 1,050,000
Colchon 1 12 800,000
Mecedora Vaiv 10 280,000
Peinadores 5 850,000
IVA DESCONTABLE
1,084,500 DEUDA DIAN RTEFTE RENTA
50,537,700 CXP A PROVEE JAMAR
18,002,700
Q
2,100,000 Comedor 2
2,160,000 Chifonnier 3
6,000,000 Cama Doble 5
1,275,000 Cama Sencilla 3
2,100,000 Colchon 1,40 2
4,000,000 Colchon 1 5
1,120,000 Mecedora Vaiv 4
850,000 Peinadores 1
PV IVA
3,500,000 Comedor 2 1,750,000 665,000
3,600,000 Chifonnier 3 1,200,000 684,000
10,000,000 Cama Doble 5 2,000,000 1,900,000
2,125,000 Cama Sencilla 3 708,333 403,750
3,500,000 Colchon 1,40 2 1,750,000 665,000
6,666,667 Colchon 1 5 1,333,333 1,266,667
1,866,667 Mecedora Vaiv 4 466,667 354,667
1,416,667 Peinadores 1 1,416,667 269,167
6,208,250
38,883,250
PV VTA UNT PV VTA UNT
Q ANTES IVA IVA TOT ANT IVA TOTAL IVA
Comedor 4 1,150,000 218,500 4,600,000 874,000
Chifonnier 2 900,000 171,000 1,800,000 342,000
Cama Doble 4 1,300,000 247,000 5,200,000 988,000
Cama Sencilla 2 500,000 95,000 1,000,000 190,000
Colchon 1,40 3 1,200,000 228,000 3,600,000 684,000
Colchon 1 4 850,000 161,500 3,400,000 646,000
Mecedora Vaiv 0 - -
Peinadores 0 - -
IVA DESCONTABLE 19,600,000 3,724,000
490,000 DEUDA DIAN RTEFTE RENTA
22,834,000 CXP A PROVEE JAMAR
ELEMENTOS CAFETERIA
IVA DESCONTABLE
30,000 DEUDA DIAN RTEFTE RENTA 2,5%
- DEUDA DIAN RTEFTE IVA
13,248 DEUDA SHD RTEFTE ICA 11,04/1000
1,384,752 CXP Distribuidora el Combate
COSTO
Q ANTES IVA IVA TOT ANT IVA TOTAL IVA
Comedor 2 1,175,000 223,250 2,350,000 446,500
Chifonnier 2 779,832 148,168 1,559,664 296,336
Cama Doble 2 1,200,000 228,000 2,400,000 456,000
Cama Sencilla Cedro
Colchon 1,40 6,309,664 1,198,836
Colchon 1
Mecedora Vaiven
Peinadores
IVA DESCONTABLE
157,742 DEUDA DIAN RTEFTE RENTA
7,350,758 CXP A PROVEE JAMAR
7,350,758
-
-
-
142,800
-
-
-
245,000
-
-
-
175,800
563,600
COSTO
Q ANTES IVA IVA TOT ANT IVA TOTAL IVA
Comedor 2 1,350,000 256,500 2,700,000 513,000
Chifonnier 2 900,000 171,000 1,800,000 342,000
Cama Doble 2 1,000,000 190,000 2,000,000 380,000
Cama Sencilla Cedro
Colchon 1,40 6,500,000 1,235,000
Colchon 1
Mecedora Vaiven
Peinadores
IVA DESCONTABLE
- DEUDA DIAN RTEFTE RENTA
7,735,000 CXP A PROVEE CARPITENTERIA E.U.
3,867,500
TOTAL FACT
5,474,000
2,142,000
6,188,000
1,190,000
4,284,000
4,046,000
23,324,000
- 490,000
22,834,000
TOTAL FACT
2,796,500
1,856,000
2,856,000
7,508,500
TOTAL FACT
3,213,000
2,142,000
2,380,000
7,735,000
14 de inventarios / Kardex
Liquidacion COMPRA valoR antes IVA
5 Comedor 1,050,000 19% 5,250,000
4 Chifonnier 856,800 19% 2,880,000
6 Cama Doble 1,200,000 19% 7,200,000
12 Cama Sencilla Ced 425,000 19% 5,100,000
6 Colchon 1,40 1,249,500 19% 6,300,000
12 Colchon 1 952,000 19% 9,600,000
10 Mecedora Vaiven 333,200 19% 2,800,000
5 Peinadores 850,000 19% 4,250,000
18,002,700
10,845,000 18,002,700 32,535,000
8,242,200
- 1,084,500
Cost unitar PV Contado Pv Credito
40% MB 60% MB PV CV
1,050,000 1,750,000 2,625,000 1,750,000 1,050,000
720,000 1,200,000 1,800,000 1,750,000 1,050,000
1,200,000 2,000,000 3,000,000 100% 60%
425,000 708,333 1,062,500
1,050,000 1,750,000 2,625,000 1,050,000
800,000 1,333,333 2,000,000
280,000 466,667 700,000
850,000 1,416,667 2,125,000
INVENTARIOS
IVA
CHEQUE
SALDO
UTILIDAD MBU
700,000 40% MAR CO 40%
700,000 40%
40%
60
100