Professional Documents
Culture Documents
MP UNDS PRECIO
MP1 (EXENTA) 4360 $10,700 $46,652,000
MP2 (EXCLUIDA) 8900 $12,500 $111,250,000
MP3 (GRAVADA) 9200 $13,500 $124,200,000
TOTAL $282,102,000
IVA $23,598,000
SUBTOTAL $305,700,000
1405 MP
140501 MP1 $46,652,000
140502 MP2 $111,250,000
140503 MP3 $124,200,000
240810 IVA DESC
2365 RTE FTE
1110 BANCOS
2205 PROVEEDORES
140590 FLETE
2365 RTE FTE
2368 RTE ICA
1110 BANCOS
FC 0.0120523782
MP $ FC TOTAL
MP1 (EXENTA) $46,652,000 $562,268 $47,214,268
MP2 (EXCLUIDA) $111,250,000 $1,340,827 $112,590,827
MP3 (GRAVADA) $124,200,000 $1,496,905 $125,696,905
TOTAL $282,102,000 $3,400,000 $285,502,000
7105 MP
1405 MP
140501 MP1 $14,164,280
140502 MP2 $33,777,248
140503 MP3 $37,709,072
7305 CIF
730515 OTROS CIF $1,820,000
73051501 AGUA $400,000
73051502 LUZ $1,050,000
73051503 TELEFONO $370,000
240815 IVA TRANSITORIO
1110 BANCOS
7305 CIF
730515 OTROS CIF $500,000
73051504 MANTENIMIENTO DE EQUIPO DE COMPUTO $500,000
240815 IVA TRANSITORIO
2365 RTE FTE
2368 RTE ICA
1110 BANCOS
1455 MRA
240815 IVA TRANSITORIO
2365 RTE FTE
2368 RTE ICA
1110 BANCOS 30%
2205 RENATA LTDA
7105 MP
1405 MP
140501 MP1 $33,049,987
140502 MP2 $78,813,579
140503 MP3 $87,987,834
7305 CIF
730515 OTROS CIF $150,000
73051505 ELEMENTOS DE ASEO $150,000
240815 IVA TRANSITORIO
2365 RTE FTE
2368 RTE ICA
1110 CHATARRERO LTDA
7305 CIF
730505 MRA $3,529,412
1455 MRA
7305 CIF
730515 OTROS CIF $390,000
73051507 MANTENIMIENTO MAQUINARIA $390,000
240815 IVA TRANSITORIO
2365 RTE FTE
2368 RTE ICA
1110 BANCOS
7205 MOD
720506 SUELDOS $15,450,000
720530 CESANTIAS $1,286,985
720533 INTERESES A CESANTIAS $154,500
720536 PRIMA DE SERVICIOS $1,286,985
720539 VACACIONES $644,265
720568 ARL $376,362
720570 PENSION $1,854,000
720572 COMFAMILIAR $618,000
2370 RETENCIONES Y APORTES DE NOMINA
237005 EPS $618,000
237006 ARL $376,362
237010 PARAFISCALES $618,000
2380 ACREEDORES VARIOS
238030 PENSION $2,472,000
2610 PSRS OBLIGACIONES LABORALES
261005 CESANTIAS $1,286,985
261010 INTERESES A CESANTIAS $154,500
261015 VACACIONES $644,265
261020 PRIMA DE SERVICIOS $1,286,985
250505 SALARIOS POR PAGAR
730510 MOD
73051006 SUELDOS $9,500,000
73051030 CESANTIAS $791,350
73051033 INTERESES A CESANTIAS $95,000
7305036 PRIMA DE SERVICIOS $791,350
73051039 VACACIONES $396,150
73051068 ARL $231,420
73051070 PENSION $1,140,000
73051072 COMFAMILIAR $380,000
2370 RETENCIONES Y APORTES DE NOMINA
237005 EPS $380,000
237006 ARL $231,420
237010 PARAFISCALES $380,000
2380 ACREEDORES VARIOS
238030 PENSION $1,520,000
2610 PSRS OBLIGACIONES LABORALES
261005 CESANTIAS $791,350
261010 INTERESES A CESANTIAS $95,000
261015 VACACIONES $396,150
261020 PRIMA DE SERVICIOS $791,350
250505 SALARIOS POR PAGAR
7305 CIF
730515 OTROS CIF $138,667
730506 UTILES Y PAPELERIA $138,667
171020 UTILES Y PAPELERIA
1410 PP
141010 MOD $21,671,097
141015 CIF $19,853,348
14101501 MRA $3,529,412
14101502 MOI $13,325,270
14101503 OTROS CIF $2,998,667
7205 MOD
7305 CIF
730505 MRA $3,529,412
730510 MOI $13,325,270
730515 OTROS CIF $2,998,667
MP $ IVA TOTAL
MP1 (GRAVADA) $ 15,900,000 $ 3,021,000 $ 18,921,000
MP2 (EXCLUIDA) $ 10,100,000 $ 10,100,000
MP3 (EXENTA) $ 8,700,000 $ 8,700,000
TOTALES $ 34,700,000 $ 3,021,000 $ 37,721,000
IVA $ 3,021,000
SUBTOTAL $ 37,721,000
1405 MP
140501 MP1 (GRAVADA) $ 15,900,000
140502 MP2 (EXCLUIDA) $ 10,100,000
140503 MP3 (EXENTA) $ 8,700,000
240810 IVA DESC
2368 RTE ICA
1110 BANCOS
2205 PROVEEDORES
7305 CIF
730515 OTROS CIF $ 1,500,000
73051508 MANTENIMIENTO EQUIPO DE TRANSPORTE $ 1,500,000
240815 IVA TRANSITORIO
2365 RTE FTE
2368 RTE ICA
1110 BANCOS
7105 MP
1405 MP
140501 MP1 (GRAVADA) $ 7,155,000
140502 MP2 (EXCLUIDA) $ 4,545,000
140503 MP3 (EXENTA) $ 3,915,000
7305 CIF
730515 OTROS CIF $ 150,000
73051504 MANTENIMIENTO DE EQUIPO DE COMPUTO $ 150,000
240815 IVA TRANSITORIO
2365 RTE FTE
2368 RTE ICA
1110 BANCOS
7305 CIF
730505 MRA $ 1,588,235
1455 MRA
7305 CIF
730515 OTROS CIF $ 200,000
73051505 ELEMENTOS DE ASEO $ 200,000
240815 IVA TRANSITORIO
2365 RTE FTE
2368 RTE ICA
1110 CHATARRERO LTDA
7105 MP
1405 MP
140501 MP1 (GRAVADA) $ 8,745,000
140502 MP2 (EXCLUIDA) $ 5,555,000
140503 MP3 (EXENTA) $ 4,785,000
7305 CIF
730515 OTROS CIF $ 1,930,000
73051501 AGUA $ 230,000
73051502 LUZ $ 1,200,000
73051503 TELEFONO $ 500,000
240815 IVA TRANSITORIO
1110 BANCOS
7305 CIF
730505 MRA $ 3,705,882
1455 MRA
7205 MOD
720506 SUELDOS $15,450,000
720530 CESANTIAS $1,286,985
720533 INTERESES A CESANTIAS $154,500
720536 PRIMA DE SERVICIOS $1,286,985
720539 VACACIONES $644,265
720568 ARL $376,362
720570 PENSION $1,854,000
720572 COMFAMILIAR $618,000
2370 RETENCIONES Y APORTES DE NOMINA
237005 EPS $618,000
237006 ARL $376,362
237010 PARAFISCALES $618,000
2380 ACREEDORES VARIOS
238030 PENSION $2,472,000
2610 PSRS OBLIGACIONES LABORALES
261005 CESANTIAS $1,286,985
261010 INTERESES A CESANTIAS $154,500
261015 VACACIONES $644,265
261020 PRIMA DE SERVICIOS $1,286,985
250505 SALARIOS POR PAGAR
730510 MOD
73051006 SUELDOS $9,500,000
73051030 CESANTIAS $791,350
73051033 INTERESES A CESANTIAS $95,000
7305036 PRIMA DE SERVICIOS $791,350
73051039 VACACIONES $396,150
73051068 ARL $231,420
73051070 PENSION $1,140,000
73051072 COMFAMILIAR $380,000
2370 RETENCIONES Y APORTES DE NOMINA
237005 EPS $380,000
237006 ARL $231,420
237010 PARAFISCALES $380,000
2380 ACREEDORES VARIOS
238030 PENSION $1,520,000
2610 PSRS OBLIGACIONES LABORALES
261005 CESANTIAS $791,350
261010 INTERESES A CESANTIAS $95,000
261015 VACACIONES $396,150
261020 PRIMA DE SERVICIOS $791,350
250505 SALARIOS POR PAGAR
7305 CIF
730515 OTROS CIF $1,040,000
730506 UTILES Y PAPELERIA $1,040,000
17102001 UTILES Y PAPELERIA
7305 CIF
730515 OTROS CIF $574,167
73051509 POLIZA CONTRA ROBO E INCENDIO $574,167
17102002 POLIZA CONTRA ROBO E INCENDIO
7305 CIF
730515 OTROS CIF $578,278
73051510 POLIZA MAQUINARIA Y EQUIPO DE FABRICA $578,278
17102003 POLIZA MAQUINARIA Y EQUIPO DE FABRICA
1410 PP
141010 MOD $21,671,097
141015 CIF $23,091,832
14101501 MRA $5,294,118
14101502 MOI $13,325,270
14101503 OTROS CIF $4,472,444
7205 MOD
7305 CIF
730505 MRA $5,294,118
730510 MOI $13,325,270
730515 OTROS CIF $4,472,444
1430 PT
143001 A (GRAVADO) $ 142,271,281
143002 B (EXCLUIDO) $ 162,595,750
143003 C (EXENTO) $ 101,622,344
1410 PP
141005 MP $ 320,202,000
141010 MOD $43,342,194
141015 CIF $42,945,181
14101501 MRA $8,823,529
14101502 MOI $26,650,540
14101503 OTROS CIF $7,471,111
REGISTRO DE VENTA
1110 BANCOS
1305 CLIENTES
135515 RTE FTE
135517 RTE IVA
135518 RTE ICA
4120 INDUSTRIA MANUFACTURERA
240805 IVA GENERADO
135515.2 AUTORETENCION EN RENTA POR LEY
236575.2 AUTORETENCION EN RENTA POR LEY
COSTO DE VENTA
IVA TOTAL
$46,652,000
$111,250,000
$23,598,000 $147,798,000
$305,700,000
PRIMAS
$282,102,000
$23,598,000
$7,052,550
$59,729,490
$238,917,960
$3,400,000
$34,000
$20,400
$3,345,600
MO MP DEL 30%
$85,650,600
$85,650,600
SERVICIOS PUBLICOS
$1,820,000
$70,300
$1,890,300
$500,000
$95,000
$20,000
$3,000
$572,000
$8,823,529
$1,676,471
$220,588
$52,941
$3,067,941
$7,158,529
$199,851,400
$199,851,400
$150,000
$28,500
$3,750
$900
$173,850
$3,529,412
$3,529,412
$390,000
$74,100
$9,750
$2,340
$452,010
$5,200,000
$988,000
$130,000
$31,200
$6,026,800
NOMINA DE FABRICA
$21,671,097
$1,612,362
$2,472,000
$3,372,735
$14,214,000
$14,214,000
$14,214,000
A INDIRECTA DE LA FABRICA
$13,325,270
$991,420
$1,520,000
$2,073,850
$8,740,000
$8,740,000
$8,740,000
ELERIA 30 DE JUNIO
$138,667
$138,667
PRODUCTO EN PROCESO
$41,524,445
$21,671,097
$19,853,348
45% SALDO
$ 7,155,000 $ 8,745,000
$ 4,545,000 $ 5,555,000
$ 3,915,000 $ 4,785,000
$ 15,615,000 $ 19,085,000
DE MATERIAS PRIMAS
$ 34,700,000
$ 3,021,000
$ 208,200
$ 3,751,280
$ 33,761,520
$ 7,950,000
$ 1,510,500
$ 9,460,500
DEL EQUIPO DE TRANSPORTE A MOTOLORA (RC)
$ 1,260,504
$ 239,496
$ 31,513
$ 7,563
$ 1,460,924
45 % MATERIA PRIMA
$ 15,615,000
$ 15,615,000
$ 150,000
$ 28,500
$ 3,750
$ 900
$ 173,850
$ 14,870,000
$ 2,825,300
$ 5,308,590
$ 12,386,710
$ 1,588,235
$ 1,588,235
$ 200,000
$ 38,000
$ 5,000
$ 1,200
$ 231,800
$ 19,085,000
$ 19,085,000
SEVICIOS PUBLICOS
$ 1,930,000
$ 366,700
$ 2,296,700
EL SALDO DE MRA
$ 3,705,882
$ 3,705,882
GO DE NOMINA DIRECTA
$21,671,097
$1,612,362
$2,472,000
$3,372,735
$14,214,000
$14,214,000
$14,214,000
DIRECTA DE LA FABRICA
$13,325,270
$991,420
$1,520,000
$2,073,850
$8,740,000
$8,740,000
$8,740,000
CION PAPELERIA
$1,040,000
$1,040,000
$574,167
$574,167
$578,278
$578,278
PRODUCTO EN PROCESO
$44,762,929
$21,671,097
$23,091,832
STO DE PRODUCCION
DUCTO TERMINADO
$ 406,489,375
$406,489,375
E VENTA
$ 172,961,393
$ 403,576,583
$ 14,014,049
$ 5,885,901
$ 3,363,372
$ 560,561,960
$ 39,239,337
$ 2,242,248
$ 2,242,248
VENTA
$ 347,548,415
$ 347,548,415