INGRESOS
Venta Comercio al por mayor
Ingresos Arrend.
945,000,000
41,000,000
TOTAL INGRESOS
986,000,000
GASTOS
Sueldos
Seguros pag. Por anticipado
Gastos Servicios Energa
Gastos intereses.
Gasto -PublicidadGastos Diversos (Papelera)
TOTAL GASTOS
UTILIDAD
8,700,000
10,000,000
30,000,000
7,000,000
5,600,000
12,100,000
73,400,000
###
PASIVO
ACTIVO CORRIENTE
Caja
Banco
Clientes
Cuenta por Cob. a Trabajadores
Mercancas no Fab.por la E.
880,000,000
2,948,600,000
20,000,000
42,000,000
330,000,000
TOTAL PASIVO
###
ACTIVO NO CORRIENTE
Terreno
Equipo de Oficina
Equipo de computacin y Com.
PATRIMONIO
1,500,000,000
12,000,000
120,000,000
Aporte Social
Utilidad
###
TOTAL PATRIMONIO
TOTAL ACTIVO
###
TOTAL PAS+PAT
1,800,000,000
385,000,000
###
2,755,000,000
912,600,000
###
###
NOMINA FEBRERO
CDULA
NOMBRE Y APELLIDO
SUELDO
1,200,000
2,700,000
700,000
700,000
700,000
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
850,000
980,000
1,000,000
3,500,000
2,700,000
2,200,000
980,000
980,000
980,000
980,000
980,000
980,000
980,000
980,000
820,000
820,000
820,000
1,700,000
AUX TTE
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
-
Dias Lab.
Febrero
30
30
30
25
30
30
30
30
30
30
30
29
30
30
30
30
29
30
30
30
29
30
30
30
29
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
###
Porcentaje
8.333%
1.000%
8.330%
4.167%
8.500%
12.000%
0.522%
4.000%
3.000%
2.000%
1,600,000
###
Valor
###
513,823
###
###
###
###
248,384
###
###
951,662
###
###
30
FEBRERO
Sueldo con
dias
1,200,000
2,700,000
700,000
583,333
700,000
644,350
644,350
644,350
644,350
644,350
644,350
622,872
644,350
644,350
644,350
644,350
622,872
644,350
644,350
644,350
622,872
644,350
644,350
644,350
622,872
644,350
644,350
644,350
644,350
644,350
644,350
850,000
980,000
1,000,000
3,500,000
2,700,000
2,200,000
980,000
980,000
980,000
980,000
980,000
980,000
980,000
980,000
820,000
820,000
820,000
1,700,000
Horas Extras
Comisiones
Aux.
VALOR
VALOR
Transporte
74,000
50,000
74,000
61,667
74,000
50,000
74,000
74,000
50,000
74,000
74,000
74,000
74,000
71,533
22,000
74,000
74,000
74,000
74,000
71,533
74,000
74,000
74,000
71,533
74,000
74,000
74,000
71,533
74,000
74,000
74,000
74,000
74,000
235,000
74,000
74,000
74,000
20,450
74,000
145,000
74,000
74,000
74,000
74,000
74,000
74,000
35,500
74,000
74,000
160,000
74,000
74,000
74,000
-
Subtotal
1,274,000
2,750,000
774,000
645,000
824,000
718,350
768,350
718,350
718,350
718,350
718,350
716,405
718,350
718,350
718,350
718,350
694,405
718,350
718,350
718,350
694,405
718,350
718,350
718,350
694,405
718,350
718,350
718,350
718,350
953,350
718,350
924,000
1,074,450
1,074,000
3,645,000
2,700,000
2,200,000
1,054,000
1,054,000
1,054,000
1,054,000
1,054,000
1,089,500
1,054,000
1,214,000
894,000
894,000
894,000
1,700,000
48,000
110,000
28,000
28,000
30,000
25,774
27,774
25,774
25,774
25,774
25,774
26,654
25,774
25,774
25,774
25,774
25,774
25,774
25,774
25,774
25,774
25,774
25,774
25,774
25,774
25,774
25,774
25,774
25,774
35,174
25,774
34,000
40,018
40,000
145,800
108,000
88,000
39,200
39,200
39,200
39,200
39,200
40,620
39,200
45,600
32,800
32,800
32,800
68,000
1,600,000
### 3,233,799
###
###
1,600,000
###
64,000
###
64,000
###
128,000
###
###
###
NOMINA MARZO
CDULA
NOMBRE Y APELLIDO
SUELDO
1,200,000
2,700,000
700,000
700,000
700,000
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
850,000
980,000
1,000,000
3,500,000
2,700,000
2,200,000
980,000
980,000
980,000
980,000
980,000
980,000
980,000
980,000
820,000
820,000
820,000
1,700,000
AUX TTE
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
-
Dias Lab.
Marzo
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
30
29
30
30
30
30
27
30
30
29
30
30
30
30
30
28
30
30
28
30
30
30
###
Porcentaje
8.333%
1.000%
8.330%
4.167%
8.500%
12.000%
0.522%
4.000%
3.000%
2.000%
1,600,000
###
Valor
###
512,725
###
###
###
###
248,384
###
###
951,662
###
30
MARZO
Sueldo con
dias
1,200,000
2,700,000
700,000
700,000
700,000
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
644,350
622,872
644,350
644,350
850,000
980,000
900,000
3,500,000
2,700,000
2,126,667
980,000
980,000
980,000
980,000
980,000
914,667
980,000
980,000
765,333
820,000
820,000
1,700,000
Horas Extras
Comisiones
Aux.
VALOR
VALOR
Transporte
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
74,000
100,000
74,000
74,000
74,000
14,500
74,000
74,000
50,000
74,000
74,000
74,000
74,000
74,000
74,000
15,500
74,000
74,000
74,000
74,000
71,533
74,000
74,000
74,000
34,550
74,000
66,600
145,000
200,000
74,000
74,000
74,000
74,000
74,000
69,067
74,000
74,000
145,000
69,067
74,000
63,400
74,000
-
Subtotal
1,274,000
2,700,000
774,000
774,000
774,000
718,350
718,350
718,350
718,350
718,350
718,350
718,350
818,350
718,350
718,350
732,850
718,350
768,350
718,350
718,350
718,350
718,350
718,350
733,850
718,350
718,350
718,350
718,350
694,405
718,350
718,350
958,550
1,054,000
1,111,600
3,500,000
2,900,000
2,126,667
1,054,000
1,054,000
1,054,000
1,054,000
1,054,000
983,734
1,054,000
1,199,000
834,400
957,400
894,000
1,700,000
48,000
108,000
28,000
28,000
28,000
25,774
25,774
25,774
25,774
25,774
25,774
25,774
29,774
25,774
25,774
26,354
25,774
27,774
25,774
25,774
25,774
25,774
25,774
26,394
25,774
25,774
25,774
25,774
25,774
25,774
25,774
35,382
39,200
45,800
140,000
116,000
88,000
39,200
39,200
39,200
39,200
39,200
39,200
39,200
45,000
32,800
35,336
32,800
68,000
1,600,000
### 3,236,267
###
###
1,600,000
###
64,000
###
64,000
###
128,000
###
###
###
Fecha
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
Descripcion
Sueldo Empleados
Horas extras y recargos
Auxilio de Transporte
Deduccin Salud Empleados
Deduccin Pensin Empleados
Pago a Empleados
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
28-Feb
Cdigo
Dbito
Crdito
510506
###
$0
510515
$ 767,950
$0
510527 $ 3,233,799
$0
237005
$ 1,934,042
238030
$ 1,934,042
1110
###
510530
2605
510533
2605
510536
2605
510539
2605
510569
237005
510570
238030
510571
237006
510572
237010
510575
237010
510578
237010
$ 4,281,685
$ 4,281,685
$ 513,823
$ 513,823
$ 4,280,143
$ 4,280,143
$ 1,974,346
$ 1,974,346
$ 4,044,564
$ 4,044,564
$ 5,709,972
$ 5,709,972
$ 248,384
$ 248,384
$ 1,903,324
$ 1,903,324
$ 1,427,493
$ 1,427,493
$ 951,662
###
$ 951,662
###
LIBRO MAYOR
ACTIVOS (1)
PASIVOS (2)
0
880,000,000
PATRIMONIO (3)
385,000,000
385,000,000
880,000,000
BANCO 11100507
2,948,600,000
986,000,000
2,755,000,000
2,755,000,000
C X P BANCOS NACIONALES
1,800,000,000
47,514,186
0
1,800,000,000
1,800,000,000
1,821,882,334
1,821,882,334
0
3,934,600,000
47,514,186
5,978,606
5,978,606
3,887,085,814
APORTES PARAFISCALES 237010
1,903,324
1,427,493
951,662
INVENTARIO 1435
330,000,000
330,000,000
330,000,000
CLIENTES
4,282,479
20,000,000
20,000,000
4,282,479
20,000,000
248,384
TERRENO
1,500,000,000
0
248,384
248,384
1,500,000,000
1,500,000,000
APORTES A PENSION 238030
1,934,042
5,709,972
120,000,000
0
7,644,014
7,644,014
42,000,000
EQUIPO DE OFICINA
12,000,000
12,000,000
12,000,000
11,049,997
11,049,997
INGRESOS (4)
INGRESOS OPERACIONALES 4135
986,000,000
GASTOS (5)
SUELDOS 510506
47,380,521
47,380,521
47,380,521
AUXILIO DE TRANSPORTE 510527
3,233,799
0
986,000,000
986,000,000
3,233,799
3,233,799
CESANTAS 510530
4,281,685
4,281,685
4,281,685
513,823
513,823
4,280,143
4,280,143
VACACIONES 510539
1,974,346
1,974,346
1,974,346
APORTES A EPS 510569
4,044,564
4,044,564
4,044,564
5,709,972
5,709,972
248,384
248,384
APORTES A C.C.F 510572
1,903,324
1,903,324
1,903,324
APORTES A ICBF 510575
1,427,493
1,427,493
1,427,493
APORTES A SENA 510578
951,662
951,662
951,662
767,950
767,950
GANANCIAS Y PRDIDAS
47,380,521
986,000,000
3,233,799
4,281,685
513,823
4,280,143
1,974,346
4,044,564
5,709,972
248,384
1,903,324
1,427,493
951,662
767,950
76,717,666
986,000,000
909,282,334
909,282,334
Dbito
880,000,000
3,887,085,814
330,000,000
20,000,000
1,500,000,000
120,000,000
42,000,000
12,000,000
Crdito
1,800,000,000
385,000,000
5,978,606
4,282,479
248,384
7,644,014
11,049,997
2,755,000,000
912,600,000
945,000,000
41,000,000
47,380,521
3,233,799
4,281,685
513,823
4,280,143
1,974,346
4,044,564
5,709,972
248,384
1,903,324
1,427,493
951,662
767,950
0
6,867,803,480
0
6,867,803,480
BYTE LTDA
ESTADO DE RESULTADOS
EXPRESADO EN PESOS CORRIENTES
Conceptos
Ingresos operacionales
Ingresos brutos
(-) Devoluciones
(-) Costo de Mercanca Vendida
UTILIDAD BRUTA
(-) Gastos operacionales
de Administracin
Sueldos
Auxilio de transporte
Cesantas
Intereses Cesantas
Prima de servicios
Vacaciones
Salud
Pensin
Riesgos profesionales
Caja de comp familiar
I.C.B.F.
SENA
Imptos, tasas y gravm
Pliza de Seguros
Depreciacin
=Utilidad operacional
Ingresos no operacionales
Intereses
Gastos no operacionales
Intereses de mora
Utilidad antes de impuestos
Provisin imp de renta (33%)
Utilidad o prdida despus de impuesto
#REF!
#REF!
0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0
0
0
0
#REF!
#REF!
#REF!
ESTADO DE RESULTADOS
Conceptos
Ingresos operacionales
Ingresos brutos
(-) Devoluciones
(-) Costo de Mercanca Vendida
UTILIDAD BRUTA
(-) Gastos operacionales
de Administracin
Sueldos
Auxilio de transporte
Cesantas
Intereses Cesantas
Prima de servicios
Vacaciones
Salud
Pensin
Riesgos profesionales
Caja de comp familiar
I.C.B.F.
SENA
Horas Extras y Recargos
=Utilidad operacional
Ingresos no operacionales
Arrendamientos
Gastos no operacionales
Intereses de mora
$ 945,000,000
945,000,000
0
0
$ 945,000,000
$ 76,717,666
47,380,521
3,233,799
4,281,685
513,823
4,280,143
1,974,346
4,044,564
5,709,972
248,384
1,903,324
1,427,493
951,662
767,950
$ 868,282,334
41,000,000
41,000,000
0
0
$ 909,282,334
$0
909,282,334
BYTE LTDA
Nombre Cuenta
Valor Subtotal
Caja
#REF!
Bancos
#REF!
Inventarios
#REF!
Equipo de Cmputo
#REF!
Depreciacin Equipo de Cm
#REF!
Gastos Pagados por Anticipa
#REF!
2205
2365
237005
237010
237015
238030
2408
2610
TOTAL ACTIVOS
Proveedores Nacionales
Retencin por pagar
Aportes a Salud
Aportes Parafiscales
Aportes a ARP
Aportes a Pensin
Iva por pagar
Pasivos estimados y provisio
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3105
3605
TOTAL PASIVOS
Capital Social
Utilidades (prdidas) ac
#REF!
#REF!
TOTAL PATRIMONIO
TOTAL P y PAT
VERIFICACIN
SALDO
Valor Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
TOTAL ACTIVOS
Obligaciones Financieras
Proveedores Nacionales
Aportes a Salud
Aportes Parafiscales
Aportes a ARL
Aportes a Pensin
Pasivos estimados y provision
TOTAL PASIVOS
Capital Social
Utilidades (prdidas) acum
TOTAL PATRIMONIO
TOTAL P y PAT
VERIFICACIN
6,791,085,814
###
1,800,000,000
385,000,000
5,978,606
4,282,479
248,384
7,644,014
11,049,997
2,214,203,480 32.60%
2,755,000,000
1,821,882,334
4,576,882,334 67.40%
6,791,085,814
0
Fecha
4-Mar
4-Mar
4-Mar
4-Mar
4-Mar
4-Mar
4-Mar
4-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
Descripcion
Cancela valor aportes SALUD
Cheque pago aportes SALUD
Cancela valor aportes PENSION
Cheque pago aportes PENSION
Cancela valor aportes PARAFISCALES
Cheque pago aportes PARAFISCALES
Cancela valor aportes ARL
Cheque pago aportes ARL
Sueldo Empleados
Horas extras y recargos
Auxilio de Transporte
Deduccin Salud Empleados
Deduccin Pensin Empleados
Pago a Empleados
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
30-Mar
Cdigo
237005
1110
238030
1110
237010
1110
237006
1110
510506
510515
510527
237005
238030
1110
Dbito
$ 5,978,606
510530
2605
510533
2605
510536
2605
510539
2605
510569
237005
510570
238030
510571
237006
510572
237010
510575
237010
510578
237010
$ 4,272,538
Crdito
$ 5,978,606
$ 7,644,014
$ 7,644,014
$ 4,282,479
$ 4,282,479
$ 248,384
###
$ 767,950
$ 3,236,267
$ 248,384
$0
$0
$0
$ 1,934,042
$ 1,934,042
###
$ 4,272,538
$ 512,725
$ 512,725
$ 4,271,000
$ 4,271,000
$ 1,969,670
$ 1,969,670
$ 4,044,564
$ 4,044,564
$ 5,709,972
$ 5,709,972
$ 248,384
$ 248,384
$ 1,903,324
$ 1,903,324
$ 1,427,493
$ 1,427,493
$ 951,662
###
$ 951,662
###
LIBRO MAYOR
ACTIVOS (1)
PASIVOS (2)
0
880,000,000
PATRIMONIO (3)
385,000,000
385,000,000
880,000,000
BANCO 11100507
3,887,085,814
986,000,000
2,755,000,000
2,755,000,000
C X P BANCOS NACIONALES
1,800,000,000
5,978,606
7,644,014
4,282,479
1,800,000,000
1,800,000,000
248,384
47,404,422
909,282,334
909,282,334
5,978,606
4,873,085,814
65,557,905
11,957,212
5,978,606
4,807,527,909
APORTES PARAFISCALES 237010
4,282,479
4,282,479
4,282,479
INVENTARIO 1435
330,000,000
330,000,000
330,000,000
CLIENTES
4,282,479
4,282,479
20,000,000
20,000,000
8,564,958
20,000,000
248,384
248,384
TERRENO
1,500,000,000
248,384
496,768
248,384
1,500,000,000
1,500,000,000
APORTES A PENSION 238030
7,644,014
7,644,014
7,644,014
7,644,014
15,288,028
120,000,000
7,644,014
42,000,000
EQUIPO DE OFICINA
12,000,000
12,000,000
12,000,000
22,075,930
22,075,930
INGRESOS (4)
INGRESOS OPERACIONALES 4135
986,000,000
986,000,000
GASTOS (5)
SUELDOS 510506
47,380,521
47,268,289
94,648,810
94,648,810
1,972,000,000
1,972,000,000
6,470,066
6,470,066
CESANTAS 510530
4,281,685
4,272,538
8,554,223
8,554,223
1,026,548
1,026,548
8,551,143
8,551,143
VACACIONES 510539
1,974,346
1,969,670
3,944,016
3,944,016
APORTES A EPS 510569
4,044,564
4,044,564
8,089,128
8,089,128
11,419,944
11,419,944
496,768
496,768
APORTES A C.C.F 510572
1,903,324
1,903,324
3,806,648
3,806,648
APORTES A ICBF 510575
1,427,493
1,427,493
2,854,986
2,854,986
APORTES A SENA 510578
951,662
951,662
1,903,324
1,903,324
1,535,900
GANANCIAS Y PRDIDAS
94,648,810
1,972,000,000
6,470,066
8,554,223
1,026,548
8,551,143
3,944,016
8,089,128
11,419,944
496,768
3,806,648
2,854,986
1,903,324
1,535,900
153,301,504
1,972,000,000
1,818,698,496 1,818,698,496
Dbito
880,000,000
4,807,527,909
330,000,000
20,000,000
1,500,000,000
120,000,000
42,000,000
12,000,000
Crdito
1,800,000,000
385,000,000
5,978,606
4,282,479
248,384
7,644,014
22,075,930
2,755,000,000
912,600,000
1,890,000,000
82,000,000
94,648,810
6,470,066
8,554,223
1,026,548
8,551,143
3,944,016
8,089,128
11,419,944
496,768
3,806,648
2,854,986
1,903,324
1,535,900
0
7,864,829,413
0
7,864,829,413
ESTADO DE RESULTADOS
Conceptos
Ingresos operacionales
Ingresos brutos
(-) Devoluciones
(-) Costo de Mercanca Vendida
UTILIDAD BRUTA
(-) Gastos operacionales
de Administracin
Sueldos
Auxilio de transporte
Cesantas
Intereses Cesantas
Prima de servicios
Vacaciones
Salud
Pensin
Riesgos profesionales
Caja de comp familiar
I.C.B.F.
SENA
Horas Extras y Recargos
=Utilidad operacional
Ingresos no operacionales
Arrendamientos
Gastos no operacionales
Intereses de mora
$ 1,890,000,000
1,890,000,000
0
0
$ 1,890,000,000
$ 153,301,504
94,648,810
6,470,066
8,554,223
1,026,548
8,551,143
3,944,016
8,089,128
11,419,944
496,768
3,806,648
2,854,986
1,903,324
1,535,900
$ 1,736,698,496
82,000,000
82,000,000
0
0
$ 1,818,698,496
$0
1,818,698,496
TOTAL ACTIVOS
Obligaciones Financieras
Proveedores Nacionales
Aportes a Salud
Aportes Parafiscales
Aportes a ARL
Aportes a Pensin
Pasivos estimados y provision
TOTAL PASIVOS
Capital Social
Utilidades (prdidas) acum
TOTAL PATRIMONIO
TOTAL P y PAT
VERIFICACIN
7,711,527,909
###
1,800,000,000
385,000,000
5,978,606
4,282,479
248,384
7,644,014
22,075,930
2,225,229,413 28.86%
2,755,000,000
2,731,298,496
5,486,298,496 71.14%
7,711,527,909
0