You are on page 1of 15

INGRESO SALIDA

FECHA
CANTIDAD COSTO UNIT COSTO TOTAL CANTIDAD COSTO UNIT
3/1/2024
3/6/2024 100 65.00 6,500.00
3/10/2024 180 70.00 12,600.00
3/16/2024 - 80 100.00
3/20/2024 - 120 100.00
3/23/2024 50 72.00 3,600.00
3/26/2024 160 75.00 12,000.00
3/28/2024 - 250 100.00
3/30/2024 - 50 100.00

TOTAL COMPRAS 34,700.00 TOTAL VENTAS


SALIDA DEVOLUCIONES REINGRESO
COSTO TOTAL CANTIDAD COSTO UNIT COSTO TOTAL CANTIDAD

8,000.00
12,000.00

25,000.00
5,000.00

50,000.00 -
REINGRESO SALDO
COSTO UNIT COSTO TOTAL CANTIDAD COSTO UNIT COSTO TOTAL
50 60.00 3,000.00

40 75.00 3,000.00

- SALDO FINAL 3,000.00

EERR
VENTA 50,000.00
-CV 34,700.00
U BRUTA 15,300.00
-GA 0
-GV 0
U OPERATIVA 15,300.00
-GF 0
+IF 0
U NETA ADIP 15,300.00
-IR 30% 4,590.00
-PART TRAB 5% 765.00
U NETA DDIP 9,945.00
INGRESO SALIDA
FECHA
CANTIDAD COSTO UNIT COSTO TOTAL CANTIDAD COSTO UNIT
3/1/2024
3/6/2024 100 65.00 6,500.00
3/10/2024 180 70.00 12,600.00
3/16/2024 - 80 100.00
3/20/2024 - 120 100.00
3/23/2024 50 72.00 3,600.00
3/26/2024 160 75.00 12,000.00
3/28/2024 - 250 100.00
3/30/2024 - 50 100.00

34,700.00
SALIDA SALDO
COSTO TOTAL CANTIDAD COSTO UNIT COSTO TOTAL
50 60.00 3,000.00
100 65.00
180 70.00
8,000.00 50 60.00
12,000.00 100 65.00
100 70.00
50 60.00
25,000.00 80 65.00
5,000.00 50 72.00
160 75.00
50 60.00
40 65.00
40 60.00 2,400.00

50,000.00 2,400.00

EERR
VENTA 50,000.00
-CV 35,300.00
U BRUTA 14,700.00
-GA 0
-GV 0
U OPERATIVA 14,700.00
-GF 0
+IF 0
U NETA ADIP 14,700.00
-IR 30% 4,410.00
-PART TRAB 5% 735.00
U NETA DDIP 9,555.00
INGRESO SALIDA
FECHA
CANTIDAD COSTO UNIT COSTO TOTAL CANTIDAD COSTO UNIT
3/1/2024
3/6/2024 100 65.00 6,500.00
3/10/2024 180 70.00 12,600.00
3/16/2024 - 80 100.00
3/20/2024 - 120 100.00
3/23/2024 50 72.00 3,600.00
3/26/2024 160 75.00 12,000.00
3/28/2024 - 250 100.00
3/30/2024 - 50 100.00

34,700.00

490 70.82 34,700.00


SALIDA SALDO
COSTO TOTAL CANTIDAD COSTO UNIT COSTO TOTAL
50 60.00 3,000.00
150
330
8,000.00 250
12,000.00 130
180
340
25,000.00 90
5,000.00 40 70.82 2,832.65

50,000.00 2,832.65

EERR
VENTA 50,000.00
-CV 34,867.35
U BRUTA 15,132.65
-GA 0
-GV 0
U OPERATIVA 15,132.65
-GF 0
+IF 0
U NETA ADIP 15,132.65
-IR 30% 4,539.80
-PART TRAB 5% 756.63
U NETA DDIP 9,836.22
EERR PEPS EERR UEPS EERR PP
VENTA 50,000 VENTA 50,000 VENTA
-CV 34,700 -CV 35,300 -CV
U BRUTA 15,300 U BRUTA 14,700 U BRUTA
-GA - -GA - -GA
-GV - -GV - -GV
U OPERATIVA 15,300 U OPERATIVA 14,700 U OPERATIVA
-GF - -GF - -GF
+IF - +IF - +IF
U NETA ADIP 15,300 U NETA ADIP 14,700 U NETA ADIP
-IR 30% 4,590 -IR 30% 4,410 -IR 30%
-PART TRAB 5% 765 -PART TRAB 735 -PART TRAB
U NETA DDIP 9,945 U NETA DDIP 9,555 U NETA DDIP
EERR PP
50,000
34,867
15,133
-
-
15,133
-
-
15,133
4,540
757
9,836

You might also like