Tipo MOV VLR Unit Cantidad VLR Total Base Grav

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

EJ 2

TIPO MOV VLR UNIT CANTIDAD VLR TOTAL BASE GRAV.


Venta 1-Jan $ 75,800,000 1 $ 75,800,000 $ 22,740,000
Venta 2-Jan $ 54,000,000 1 $ 54,000,000 $ 10,800,000
Venta AUI 3-Jan $ 2,800,000,000 1 $ 2,800,000,000 $ 134,400,000
autort 3-Jan $ 25,536,000
Compra 4-Jan $ 44,538 400 $ 17,815,126 $ 17,815,126
Nomina 5-Jan $ 50,000,000 1 $ 50,000,000 $ 4,000,000

Venta 1-Jan $ 75,800,000 1 $ 75,800,000 $ 30,320,000


Venta 1-Jan $ 75,800,000 1 $ 75,800,000 $ 22,740,000
Venta 2-Jan $ 54,000,000 1 $ 54,000,000 $ 43,200,000
Venta AUI 3-Jan $ 2,800,000,000 1 $ 2,800,000,000 $ 44,800,000
autort 3-Jan $ 8,512,000
Dev compra 4-Jan $ (44,538) 28 $ (1,247,059) $ (1,247,059)
Compra auto 1-Feb $ 19,300,000 1 $ 19,300,000 $ 11,580,000
Exporta vta 2-Feb $ 670,300 500 $ 335,150,000 $ 167,575,000
Import com 3-Feb $ 38,000,000 1 $ 38,000,000 $ 38,000,000
Desc impor 3-Feb $ 33,928,571
Honorarios 4-Feb $ 15,000,000 1 $ 15,000,000 $ 15,000,000
Nomina 5-Feb $ 72,000,000 1 $ 72,000,000 $ 4,320,000

IMPUESTO ENERO FEBRERO SALDO A FAVOR TOTAL


IVA $ 17,554,646 $ 36,774,403 $ 9,800,000.00 $ 44,529,049
RET FTE $ 1,308,908 $ 1,328,662 N/A Mensualmente
D RENTA $ 10,076,400 $ 16,842,350 N/A $ 26,918,750
ICA $ 661,972 $ 1,429,359 N/A $ 2,091,330
BG BG BG PTOS NO % BG*F/1000 15%*IC
TASA IVA IVA TASA RF RTE FTE D RENTA FACTOR IC IC TA
0% $ - 6% $ - $ 1,364,400 4.16 $ 94,598 $ 14,190
0% $ - 6% $ - $ 648,000 4.16 $ 44,928 $ 6,739
19% $ 25,536,000 6% $ - $ 8,064,000 4.16 $ 559,104 $ 83,866
18% $ (4,596,480) $ (123,003) $ (18,450)
19% $ (3,384,874) 6% $ 1,068,908 $ - 0.00 $ - $ -
0% $ - 6% $ 240,000 $ - 0.00 $ - $ -

0% $ - 6% $ - $ 1,819,200 4.16 $ 126,131 $ 18,920


0% $ - 6% $ - $ 1,364,400 4.16 $ 94,598 $ 14,190
0% $ - 6% $ - $ 2,592,000 4.16 $ 179,712 $ 26,957
19% $ 8,512,000 6% $ - $ 2,688,000 4.16 $ 186,368 $ 27,955
18% $ (1,532,160) $ (41,001) $ (6,150)
19% $ 236,941 6% $ (74,824) $ - 0.00 $ - $ -
19% $ (2,200,200) 6% $ - $ - 0.00 $ - $ -
19% $ 31,839,250 5% $ - $ 8,378,750 4.16 $ 697,112 $ 104,567
2% $ (760,000) 6% $ 2,280,000 $ - 0.00 $ - $ -
2% $ 678,571 6% $ (2,035,714) $ - 0.00 $ - $ -
0% $ - 6% $ 900,000 $ - 0.00 $ - $ -
0% $ - 6% $ 259,200 $ - 0.00 $ - $ -
ICA
$ 108,788
$ 51,667
$ 642,970
$ (141,453)
$ -
$ -

$ 145,051
$ 108,788
$ 206,669
$ 214,323
$ (47,151)
$ -
$ -
$ 801,679
$ -
$ -
$ -
$ -

You might also like