Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Totales
Existencias
Equipos Comp.
Vehículos
Equipo Refrig.
Gts. Seguros
Gts. Arriendo
Gts. Combustible
IVA CF
Proveedores
Banco
Fecha N° Docto Neto afecto Neto exento
$ $
11/3/2015 15,487 4,200,000
11/3/2015 28,960 9,540,000
11/3/2015 30,901 5,040,000
11/10/2015 16,151 8,100,000
11/10/2015 30,157 28,980,000
11/21/2015 2,502,354 109,706
11/8/2015 30,950 2,880,000
11/4/2015 280 1,200,000
11/25/2015 8,798 1,230,000
11/17/2015 487,980 36,581 6,469
11/20/2015 508,899 29,573 14,808
11/21/2015 2,491,202 109,706
11/16/2015 197,899 60,000,000
120,255,566 1,221,277
58,740,000
1,230,000
35,000,000
25,000,000
219,412
1,200,000
87,431
22,848,557
128,481,700
15,843,700
144,325,400 144,325,400
IVA Total Existencias Equipos Comp.
$ $ $ $
798,000 4,998,000 4,200,000
1,812,600 11,352,600 9,540,000
957,600 5,997,600 5,040,000
1,539,000 9,639,000 8,100,000
5,506,200 34,486,200 28,980,000
20,844 130,550
547,200 3,427,200 2,880,000
1,200,000
233,700 1,463,700 1,230,000
6,950 50,000
5,619 50,000
20,844 130,550
11,400,000 71,400,000
109,706
1,200,000
109,706
35,000,000 25,000,000
43,050
44,381
87,431
N° Cliente RUT Fecha
Totales
N° Docto Neto afecto Neto exento IVA Total
$ $ $ $
Nº 0001 21,205,800 4,029,102 25,234,902
Nº 0002 58,266,000 11,070,540 69,336,540
Caja 47,285,721
Clientes 47,285,721
Ventas 79,471,800
IvaDF 15,099,642
N° Proveedor RUT
Totales
Existencias
Gts. Seguros
Gts. Arriendo
Gts. Combustible
Gts. Luz
Gts.agua
Gts.telefono
IVA CF
Proveedores
Banco
Fecha N° Docto Neto afecto Neto exento
$ $
12/7/2015 17,825 5,000,000
12/7/2015 31,180 16,500,000
12/5/2015 31,152 10,200,000
12/4/2015 280 1,200,000
12/9/2015 518,454 47,065 6,469
12/15/2015 518,997 38,463 14,808
12/4/2015 1,609,462 249,700
12/21/2015 2,619,104 220,071
12/3/2015 5,898,789 77,637
12/3/2015 752,198 15,748
12/3/2015 77,077,162 76,302
32,424,986 1,221,277
31,700,000
220,071
1,200,000
106,805
153,939
15,748
249,700
6,160,748
39,482,028
324,983
39,807,011 39,807,011
IVA Total Existencias Equipos Comp.
$ $ $ $
950,000 5,950,000 5,000,000
3,135,000 19,635,000 16,500,000
1,938,000 12,138,000 10,200,000
1,200,000
8,942 62,476
7,308 60,579
47,444 297,144
41,813 261,884
14,751 92,388
2,992 18,740
14,498 90,800
1,200,000
220,071
- - 220,071 1,200,000
Gts. Combustible Gts. Luz Gts.agua Gts.telefono
$ $ $ $
53,534
53,271
249,700
77,637
15,748
76,302
Totales
N° Docto Neto afecto Neto exento IVA Total
$ $ $ $
Nº 0003 65,610,000 12,465,900 78,075,900
50,000
50,000
1,463,700
79,471,800
15,099,642
43,825,000
144,325,400
15,099,642
794,718
1,200,000
527,107,854
Haber
$
201,928
22,348,200
297,144
7,570,471
7,570,471
3,427,200
62,476
39,037,950
44,125,200
39,037,950
794,718
60,579
20,800,962
20,800,962
28,560,000
261,100
65,610,000
12,465,900
35,580,000
39,807,011
34,167
1,071,428
416,667
12,465,900
656,100
13,545,531
1,200,000
417,810,015
944,917,869
Débito Crédito Deudor Acreedor Activo
$ $ $ $ $
139,695,104 132,171,614 7,523,490 - 7,523,490
132,171,614 130,382,245 1,789,369 - 1,789,369
172,647,342 114,695,104 57,952,238 - 57,952,238
90,440,000 79,405,000 11,035,000 - 11,035,000
29,009,305 27,565,542 1,443,763 - 1,443,763
1,230,000 - 1,230,000 - 1,230,000
- 34,167 - 34,167 -
45,000,000 - 45,000,000 - 45,000,000
- 1,071,428 - 1,071,428 -
25,000,000 - 25,000,000 - 25,000,000
- 416,667 - 416,667 -
14,400,000 1,200,000 13,200,000 - 13,200,000
1,450,818 - 1,450,818 - 1,450,818
115,888,455 184,132,411 - 68,243,956 -
27,565,542 27,565,542 - - -
794,718 1,450,818 - 656,100 -
- 13,545,531 - 13,545,531 -
25,000,000 20,000,000 5,000,000 - 5,000,000
25,000,000 15,000,000 10,000,000 - 10,000,000
- 50,000,000 - 50,000,000
- 145,081,800 - 145,081,800
79,405,000 - 79,405,000 -
439,483 - 439,483 -
2,400,000 - 2,400,000 -
194,236 - 194,236 -
918,459 - 918,459 -
- - - -
- - - -
1,522,262 - 1,522,262 -
13,545,531 - 13,545,531 -
Diciembre 2015
N Detalle Fecha Ingreso
$
42,042,021 7,523,490
42,042,021 7,523,490
-
-
30,093,961 30,093,961
30,093,961
14,400,000 15,693,961
34,668,270 50,362,231
14,280,000 36,082,231
50,000 36,032,231
50,000 35,982,231
1,463,700 34,518,531
34,518,531
34,518,531
34,518,531 34,518,531
201,928 34,316,603
4,998,000 29,318,603
11,352,600 17,966,003
5,997,600 11,968,403
297,144 11,671,259
11,671,259
7,570,471 19,241,730
3,427,200 15,814,530
62,476 15,752,054
- 15,752,054
9,639,000 6,113,054
34,486,200 (28,373,146)
39,037,950 - 10,664,804
794,718 9,870,086
60,579 9,809,507
9,809,507
20,800,962 30,610,469
28,560,000 2,050,469
261,100 1,789,369
- 1,789,369
Potes de Manjar 1/2 Kilo
Unidades
Fecha Ingreso Egreso Saldo
Compra 11/3/2015 10,000 10,000
Venta 11/5/2015 4,800 5,200
Compra 11/10/2015 18,000 23,200
Venta 15/11/20015 5,200 18,000
Venta 15/11/20015 5,600 12,400
Compra 07/12/20015 10,000 22,400
Venta 12/10/2015 12,400 10,000
Venta 12/10/2015 5,600 4,400
Unidades
Fecha Ingreso Egreso Saldo
Compra 11/3/2015 6,000 6,000
Venta 11/5/2015 3,500 2,500
Compra 11/10/2015 18,000 20,500
Venta 15/11/20015 2,500 18,000
Venta 15/11/20015 12,500 5,500
Compra 12/7/2015 10,000 15,500
Venta 12/10/2015 5,500 10,000
Venta 12/10/2015 6,500 3,500
Unidades
Fecha Ingreso Egreso Saldo
Compra 11/3/2015 12,000 12,000
Venta 11/5/2015 10,000 2,000
Compra 11/8/2015 6,000 8,000
Venta 15/11/20015 2,000 6,000
Venta 15/11/20015 5,000 1,000
Compra 12/5/2015 20,000 21,000
Venta 12/10/2015 1,000 20,000
Venta 12/10/2015 14,000 6,000
Precio Unitario Precio Unitario
Ingreso Egreso Ingreso Egreso Saldo
420 4,200,000 - 4,200,000
420 - 2,016,000 2,184,000
450 8,100,000 - 10,284,000
420 - 2,184,000 8,100,000
450 - 2,520,000 5,580,000
500 5,000,000 - 10,580,000
450 - 5,580,000 5,000,000
500 - 2,800,000 2,200,000
Camión 11/16/2015 84 2 82
Camioneta 11/2/2015 84 2 82
Cámara refrigeración 11/16/2015 120 2 118
Equipos computacionales 11/25/2015 72 2 70
Totales
Valor
Valor Corrección Adquisición Depreciación
Adquisición IPC Monetaria Actualizado Acumulada IPC
$ $ $ $
35,000,000 - - 35,000,000 - -
10,000,000 - - 10,000,000 - -
25,000,000 - - 25,000,000 - -
1,230,000 - - 1,230,000 - -
71,230,000 - 71,230,000 -
Depreciación Depreciación
Corrección Acumulada Depreciación Acumulada Valor
Monetaria Actualizada Del Ejercicio Ejercicio Neto
$ $ $ $ $
- - (833,333) (833,333) 34,166,667
- - (238,095) (238,095) 9,761,905
- - (416,667) (416,667) 24,583,333
- - (34,167) (34,167) 1,195,833
Activos corriente
Activos no corrientes
Pasivos corrientes
Pasivos no corrientes
Patrimonio