Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
000 a Almacén la
Elegancia S. A, gran contribuyente de contado. Se concede un descuento comercial el
15%.
CODIGO CUENTA D C
4135 CCIO X > X < 53,932,500.00
2408 IVA 10,247,175.00
135515 RTE FTE 1,348,312.50
135517 RTE IVA 1,537,076.25
1105 CAJA 61,294,286.25
64,179,675.00 64,179,675.00
CODIGO CUENTA D C
143501 MCIA NO F X EMPRESA GRAV 24,414,400.00
143502 MCIA NO F X EMPRESA EXCL 12,190,400.00
2408 IVA 4,638,736.00
1110 BANCOS 41,243,536.00
41,243,536.00 41,243,536.00
CODIGO CUENTA D C
4135 CCIO X > X < 35,435,000.00
2408 IVA 6,732,650.00
1105 CAJA 42,167,650.00
42,167,650.00 42,167,650.00
CODIGO CUENTA D C
1435 MCIA NO F X EMPRESA 16,250,000.00
2408 IVA 3,087,500.00
2365 RTE RTA 406,250.00
2205 PROVEEDOR 13,536,250.00
1110 BANCOS 5,395,000.00
19,337,500.00 19,337,500.00
CODIGO CUENTA D C
1435 MCIA NO F X EMPRESA 8,930,000.00
2408 IVA 1,696,700.00
2365 RTE RTA 223,250.00
2205 PROVEEDOR 7,438,690.00
1110 BANCO 2,964,760.00
10,626,700.00 10,626,700.00
de septiembre-octubre
CODIGO CUENTA D C
2365 RTE FTE 3,510,000.00
2408 IVA 2,516,000.00
1110 BANCO 6,026,000.00
6,026,000.00 6,026,000.00
CODIGO CUENTA D C
5110 HONORARIOS 2,500,000.00
2365 RTE FTE 275,000.00
1110 BANCOS 2,225,000.00
2,500,000.00 2,500,000.00
CODIGO CUENTA D C
4135 CCIO POR > X < 15,000,000.00
135515 ANTICIPO RTE FTE 375,000.00
1105 CAJA 8,625,000.00
1305 CLIENTES 6,000,000.00
15,000,000.00 15,000,000.00
CODIGO CUENTA D C
1528 EQUIPOS DE COMPUTACION 10,000,000.00
2408 IVA 1,900,000.00
2380 ACREDEDORES 8,330,000.00
1110 BANCOS 3,570,000.00
11,900,000.00 11,900,000.00
CODIGO CUENTA D C
4135 CCIO POR > X < 15,000,000.00
2408 IVA 2,850,000.00
135515 ANTICIPO RTE FTE 375,000.00
135517 ANTICIPO RTE IVA 427,500.00
1105 CAJA 17,047,500.00
17,850,000.00 17,850,000.00
CODIGO CUENTA D C
1110 BANCO 122,677,714.44
1105 CAJA 122,677,714.44
CODIGO CUENTA D C
5110 HONORARIOS 5,675,000.00
2365 RTE FTE 106,968.20
5105 SALUD 227,000.00
5105 PENSION 227,000.00
2335 COSTO Y GASTOS X PAGAR 6,022,031.81
6,129,000.00 6,129,000.00
Diciembre
Diciembre 01: Se venden mercancías gravadas a SURTITODO LTDA, gran contribuyente
por valor de $48.250.000 35% a crédito, el resto contado.
CODIGO CUENTA D C
4135 CCIO POR > X < 48,250,000.00
2408 IVA 9,167,500.00
135515 ANTICIPO RTE FTE 1,206,250.00
135517 ANTICIPO RTE IVA 1,375,125.00
1105 CAJA 34,740,000.00
1305 CLIENTES 20,096,125.00
57,417,500.00 57,417,500.00
CODIGO CUENTA D C
1435 MCCIA NO F EMPRESA 19,500,000.00
2408 IVA 3,705,000.00
1110 BANCOS 5,801,250.00
2205 PROVEEDOR 17,403,750.00
23,205,000.00 23,205,000.00
CAMINANTE SA de contado.
CODIGO CUENTA D C
4135 CCIO AL POR > X < 36,250,000.00
2408 IVA 6,887,500.00
1355 RTE FTE 906,250.00
1105 CAJA 42,231,250.00
43,137,500.00 43,137,500.00
CODIGO CUENTA D C
1435 MCIA NO F EMPRESA 7,429,000.00
2365 RTE FTE 260,015.00
1110 BANCO 7,168,985.00
7,429,000.00 7,429,000.00
CODIGO CUENTA D C
4135 CCIO AL POR > X < 25,000,000.00
2408 IVA 4,750,000.00
135515 ANTICIPO RTE FTE 625,000.00
135517 ANTICIPO RTE IVA 712,500.00
1105 CAJA 13,537,500.00
1305 CLIENTES 14,875,000.00
29,750,000.00 29,750,000.00
$13.800.000 a crédito.
CODIGO CUENTA D C
4135 CCIO AL POR > X < 13,800,000.00
135515 ANTICIPO RTE FTE 345,000.00
1305 CLIENTES 13,455,000.00
13,800,000.00 13,800,000.00
CODIGO CUENTA D C
2365 RTE FTE 1,181,088.00
1110 BANCOS 1,181,088.00
1,181,088.00 1,181,088.00
CODIGO CUENTA D C
1110 BANCOS 12,643,750.00
5305 DESCUENTO 2,231,250.00
1305 CLIENTES 14,875,000.00
14,875,000.00 14,875,000.00
CODIGO CUENTA D C
5120 ARRENDAMIENTO 4,500,000.00
2365 RTE FTE 157,500.00
1110 BANCOS 4,342,500.00
4,500,000.00 4,500,000.00
CODIGO CUENTA D C
5135 SERVICIO DE MANTENIMENTO 2,000,000.00
2408 IVA 380,000.00
2365 RTEFUENTE 80,000.00
1110 BANCOS 2,300,000.00
2,380,000.00 2,380,000.00
CODIGO CUENTA D C
5110 HONORARIOS 7,930,000.00
2365 RTE FTE 280,161.89
1110 BANCOS 7,649,838.11
7,930,000.00 7,649,838.11
5305 GRAVAME FINANCIERO 30,599.35
1110 BANCOS 30,599.35
CODIGO CUENTA D C
1110 BANCO 81,457,875.00
1105 CAJA 81,457,875.00
1105
34,740,000.00
42,231,250.00
13,537,500.00
90,508,750.00
CONTABILIZACION DE APORTES
CODIGO CONCEPTO DEBITO CREDITO
510568 PENSION 1,277,250.00
510570 ARL 102,573.00
510572 CAJA DE COMPENSACION 393,000.00
510530 CESANTIAS 818,422.50
510533 INT DE CESANTIAS 98,210.70
510536 PRIMA 818,422.50
510539 VACACIONES 409,702.50
238030 PENSION 1,277,250.00
237006 ARL 102,573.00
261005 CESANTIAS 818,422.50
261010 INT DE CESANTIAS 98,210.70
261020 PRIMA 818,422.50
261015 VACACIONES 409,702.50
237010 CAJA DE COMPENSACION 393,000.00
3,917,581.20 3,917,581.20
TABLA DE RETENCION PARA TRABAJADOR ADMINISTRATIVO
INGRESO MENSUAL
IBC
INGRESO NO CONSTITUIVO
SALUD 283,750.00
PENSION 363,200.00
FONDO DE SOLIDARIDA 22,700.00
ARL 23,698.80
SUBTOTAL1
DEDUCIONES
DEPENDIENTES 567,500.00
RENTAS EXENTAS
APORTES VOLUNTARIOS
SUBTOTAL 2
25% RENTA EXENTA 1,103,537.80
40% SUBTOTAL 1
TOTAL DEDUC + T R E + R E 25%
BASE DE RETENCION EN LA FUENTE 3,310,613.40
12.85
INGRESOS MENSUAL
IBC
UVT 2018
DATOS GENERALES
APORTES OBLIGATORIOS SALUD 12.5%
APORTES OBLIGATORIOS A PENSION 16%
FONDO SOLIDARIDAD PENSIONAL
APORTES ARL(2,436%)
TOTAL ING NO CONST
SUBTOTAL UNO
(-) DEDUCCIONES
SUBTOTAL
INGRESOS MENSUAL
IBC
UVT 2018
DATOS GENERALES
APORTES OBLIGATORIOS SALUD 12.5%
APORTES OBLIGATORIOS A PENSION 16%
FONDO SOLIDARIDAD PENSIONAL
APORTES ARL(2,436%)
TOTAL ING NO CONS
SUBTOTAL UNO
(-) DEDUCCIONES
INTERESES PRESTAMO VIVIENDA 100
PAGOS MEDICINA PRPAGADA 16
DEPENDIENTE 32
TOTAL DEDUCCIONES
(-) RENTAS EXENTAS
5,675,000.00
2,270,000.00
693,348.80
4,981,651.20
567,500.00
4,414,151.20
1,103,537.80
1,992,660.48
1,671,037.80
99.85
2.44 80,947.87
REAL TOTAL
6,475,000.00
2,590,000.00
33,156.00
A NI GANANCIA OCASIONAL
3,315,600.00 -
530,496.00
1,060,992.00 647,500.00 647,500.00
647,500.00
1,942,500.00 -
3,600,000.00 -
5,036,410.40
3,777,307.80
2,273,564.16
RENTA EXEENTA 1,906,602.60
3,777,307.80
113.93
97.40 5.12
169,619.80
712,250.00
5,675,000.00 3,890,000.00
33,156.00 33,156.00
- - 1105
129,134,436.25
567,500.00 567,500.00 389,000.00 389,000.00 122,677,714.44
567,500.00 389,000.00
- -
- -
- -
4,596,750.00 3,189,800.00
3,447,562.50 2,392,350.00
103.98 72.15
3.23
106,968.20
MONSALVE
7,930,000.00
968,855.68
6,961,144.32
1,149,000.00
5,812,144.32
1,453,036.08
2,784,457.73
2,602,036.08
131.47
280,161.89
PRIMA VACACIONES
472,727.50 236,647.50
345,695.00 173,055.00
818,422.50 409,702.50
CAJA COMPEN
227,000.00
155,600.00
382,600.00
1105
4135 2408
53,932,500.00 4,638,736.00 10,247,175.00
35,435,000.00 3,087,500.00 6,732,650.00
15,000,000.00 1,696,700.00 2,850,000.00
15,000,000.00 2,516,000.00 19,829,825.00
119,367,500.00 1,900,000.00
13,838,936.00
48,250,000.00 9,167,500.00
36,250,000.00 380,000.00 6,887,500.00
25,000,000.00 3,705,000.00 4,750,000.00
13,800,000.00
123,300,000.00 4,085,000.00 20,805,000.00
1435 1110
32,359,500.00 122,677,714.44 41,243,536.00
24,414,400.00 21,261,000.00 164,974.14
12,190,400.00 9,000,000.00 122,677,714.44 5,395,000.00
16,250,000.00 9,000,000.00 2,964,760.00
8,930,000.00 71,620,500.00 6,026,000.00
61,784,800.00 11,859.04
28,950,000.00 21,580.00
19,500,000.00 21,750,000.00 12,643,750.00 24,104.00
7,429,000.00 15,000,000.00 81,457,875.00 6,305,380.20
8,280,000.00 25,221.52
2,225,000.00
26,929,000.00 73,980,000.00 8,900.00
5,950,952.00
23,803.81
3,570,000.00
73,961,070.71
14,280.00
5,801,250.00
23,205.00
7,168,985.00
28,675.94
1,181,088.00
50,575.00
4,342,500.00
17,370.00
2,300,000.00
9,200.00
7,649,838.11
30,599.35
94,101,625.00 28,617,566.40
5145 5110
6,475,000.00 2,500,000.00
5,675,000.00
8,175,000.00
7,930,000.00
5,675,000.00
6,475,000.00 13,605,000.00
2335 5105
6,022,031.81 478,250.00
1,147,800.00
6,022,031.81 99,858.60
796,764.50
6,241,002.13 95,611.74
796,764.50
6,241,002.13 398,860.50
227,000.00
227,000.00
4,267,909.84
1,277,250.00
102,573.00
393,000.00
818,422.50
98,210.70
818,422.50
409,702.50
283,750.00
363,200.00
4,564,531.20
5120 5135
4,500,000.00 2,000,000.00
4,500,000.00 2,000,000.00
1355 1105
1,348,312.50 61,294,286.25 122,677,714.44
1,537,076.25 42,167,650.00
375,000.00 8,625,000.00
375,000.00 17,047,500.00
427,500.00 129,134,436.25 122,677,714.44
4,062,888.75
34,740,000.00 81,457,875.00
1,206,250.00 42,231,250.00
1,375,125.00 13,537,500.00
625,000.00
712,500.00 90,508,750.00 81,457,875.00
345,000.00
906,250.00
5,170,125.00
5305 2365
164,974.14 3,510,000.00 406,250.00
21,580.00 223,250.00
11,859.04 169,619.80
24,104.00 3,510,000.00 275,000.00
25,221.52 106,968.20
8,900.00 1,181,088.00
23,803.81
14,280.00 260,015.00
294,722.51 157,500.00
1,181,088.00 80,000.00
23,205.00 280,161.89
28,675.94 80,947.87
50,575.00
17,370.00 1,181,088.00 858,624.75
9,200.00
30,599.35
2,231,250.00
2,390,875.29
1305 4210
6,000,000.00 14,875,000.00 1,487,738.00
6,000,000.00
20,096,125.00
14,875,000.00
13,455,000.00
48,426,125.00 14,875,000.00
2370 2380
478,250.00 1,147,800.00
8,330,000.00
478,250.00 9,477,800.00
102,573.00 1,277,250.00
99,858.60
393,000.00
595,431.60 1,277,250.00
6135
32,359,500.00
21,261,000.00
9,000,000.00
62,620,500.00
9,000,000.00
28,950,000.00
21,750,000.00
15,000,000.00
8,280,000.00
82,980,000.00
2205
7,438,690.00 13,536,250.00
7,438,690.00
20,974,940.00
17,403,750.00
7,438,690.00 17,403,750.00
1528
10,000,000.00
2610
796,764.50
95,611.74
796,764.50
398,860.50
2,088,001.24
818,422.50
98,210.70
818,422.50
409,702.50
2,144,758.20
CODIO CUENTA D C
1105 CAJA
1110 BANCOS
1305 CLIENTES
1355 ANTICIPO DE IMPUESTOS
1435 MCIA NO FABRICADA POR LA EMPRESA
1528 EQUIPO DE COMPUTACION
2205 PROVEEDOR
2335 COSTOS Y GASTOS POR PAGAR
2365 RETENCION EN LA FUENTE
2370 RETENCION DE IVA
2380 RETENCION DE ICA
2408 IMPUESTO SOBRE LAS VENTAS
2610 PARA OBLIGACIONES LABORALES
4135 CCIO AL POR MAYOR Y POR MENOR
4210 FINANCIEROS
5105 GASTO DE PERSONAL
5110 HONORARIOS
5120 ARRENDAMIENTOS
5135 SERVICIOS
5145 MATENIMIENTO Y REPARACION
5305 FINANCIEROS
6135 CCIO AL POR MAYOR Y POR MENOR
NOVIEMBRE DICIEMBRE
D C D C D C
129,134,436.25 122,677,714.44 6,456,721.81 90,508,750.00 81,457,875.00
122,677,714.44 73,961,070.71 48,716,643.73 94,101,625.00 28,617,566.40
6,000,000.00 6,000,000.00 48,426,125.00 14,875,000.00
4,062,888.75 4,062,888.75 5,170,125.00
61,784,800.00 71,620,500.00 9,835,700.00 26,929,000.00 73,980,000.00
10,000,000.00 10,000,000.00
7,438,690.00 20,974,940.00 13,536,250.00 17,403,750.00
6,022,031.81 6,022,031.81 6,241,002.13
3,510,000.00 1,181,088.00 2,328,912.00 1,181,088.00 858,624.75
478,250.00 478,250.00 595,431.60
9,477,800.00 9,477,800.00 1,277,250.00
13,838,936.00 19,829,825.00 5,990,889.00 4,085,000.00 20,805,000.00
2,088,001.24 2,088,001.24 2,144,758.20
119,367,500.00 119,367,500.00 123,300,000.00
1,487,738.00 1,487,738.00
4,267,909.84 4,267,909.84 4,564,531.20
8,175,000.00 8,175,000.00 13,605,000.00
4,500,000.00
2,000,000.00
6,475,000.00 6,475,000.00
294,722.51 294,722.51 2,390,875.29
62,620,500.00 62,620,500.00 82,980,000.00
440,280,597.79 449,166,459.19 159,398,298.65 168,284,160.05 380,442,119.49 371,556,258.09
(8,885,861.40) (8,885,861.40) 8,885,861.40
2335
DICIEMBRE
D C
15,507,596.81
114,200,702.32
39,551,125.00
9,233,013.75
56,886,700.00
10,000,000.00
30,940,000.00
12,263,033.94
2,651,375.25
1,073,681.60
10,755,050.00
22,710,889.00
4,232,759.44
242,667,500.00
1,487,738.00
8,832,441.04
21,780,000.00
4,500,000.00
2,000,000.00
6,475,000.00
2,685,597.81
145,600,500.00
383,017,351.98 383,017,351.98
-
BALANCE DE PRUEBA
CODIGOP CUENTA D C
1105 CAJA 15,507,596.81
1110 BANCOS 114,200,702.32
1305 CLIENTES 39,551,125.00
1355 ANTICIPO DE IMPUESTOS 9,233,013.75
1435 MCIA NO FABRICADA POR LA EMPRESA (56,886,700.00)
1528 EQUIPO DE COMPUTACION 10,000,000.00
2205 PROVEEDOR 30,940,000.00
2335 COSTOS Y GASTOS POR PAGAR 12,263,033.94
2365 RETENCION EN LA FUENTE (2,651,375.25)
2370 RETENCION DE IVA 1,073,681.60
2380 RETENCION DE ICA 10,755,050.00
2408 IMPUESTO SOBRE LAS VENTAS 22,710,889.00
2610 PARA OBLIGACIONES LABORALES 4,232,759.44
4135 CCIO AL POR MAYOR Y POR MENOR 242,667,500.00
4210 FINANCIEROS 1,487,738.00
5105 GASTO DE PERSONAL 8,832,441.04
5110 HONORARIOS 21,780,000.00
5120 ARRENDAMIENTOS 4,500,000.00
5135 SERVICIOS 2,000,000.00
5145 MATENIMIENTO Y REPARACION 6,475,000.00
5305 FINANCIEROS 2,685,597.81
6135 CCIO AL POR MAYOR Y POR MENOR 145,600,500.00
323,479,276.73 323,479,276.73
ESTADOS DE RESULTADOS
CODIGO CUENTA
4135 CCIO AL POR MAYOR Y POR MENOR 242,667,500.00
4210 FINANCIEROS 1,487,738.00
6135 CCIO AL POR MAYOR Y POR MENOR (145,600,500.00)
UTILIDAD BRUTA OPERACIONAL 98,554,738.00
GASTOS (46,273,038.85)
5105 GASTO DE PERSONAL 8,832,441.04
5110 HONORARIOS 21,780,000.00
5120 ARRENDAMIENTOS 4,500,000.00
5135 SERVICIOS 2,000,000.00
5145 MATENIMIENTO Y REPARACION 6,475,000.00
5305 FINANCIEROS 2,685,597.81
UTILIDAD OPERACIONAL ANTES DE IMPUESTOS 52,281,699.15
3305 RESERVA 10% 5,228,169.92 (5,228,169.92)
2404 IMPOERENTA 33% 1,725,296.07 (1,725,296.07)
3605 UTILIDAD DEL EJERCICIO 45,328,233.17
ESTADO DE SITUACION FINANCIERA
CODIGO CUENTA
1105 CAJA 15,507,596.81
1110 BANCOS 114,200,702.32
1305 CLIENTES 39,551,125.00
1355 ANTICIPO DE IMPUESTOS 9,233,013.75
1435 MCIA NO FABRICADA POR LA EMPRESA 56,886,700.00
1528 EQUIPO DE COMPUTACION 10,000,000.00
TOTAL ACTIVOS 245,379,137.89
PASIVOS
2205 PROVEEDOR 30,940,000.00
2335 COSTOS Y GASTOS POR PAGAR 12,263,033.94
2365 RETENCION EN LA FUENTE 2,651,375.25
2370 RETENCION DE IVA 1,073,681.60
2380 RETENCION DE ICA 10,755,050.00
2404 DE RENTA Y COMPLEMENTARIOS 1,725,296.07
2408 IMPUESTO SOBRE LAS VENTAS 22,710,889.00
2610 PARA OBLIGACIONES LABORALES 4,232,759.44
TOTAL PASIVOS 86,352,085.30
PATRIMONIO
3305 RESERVA 5,228,169.92
3605 UTILIDAD DEL EJERCICIO 45,328,233.17
TOTAL PATRIMONIO 50,556,403.08
TOTAL PASIVOS + PATRIMONIO 136,908,488.38