Professional Documents
Culture Documents
1
Fletes s/compras
Gastos Administrativos
2
Gastos Financieros
CxC Comercs - Tercs (FxC)
Haber
8,000.00
8,000.00
9.85
9.85
3
Pasivos Diferidos
Ingresos Diversos
19,200.00
19,200.00
4
Gastos de Ventas
Prov x Desvaloriz de Mercad
5
CxP Comercs - Tercs (FxP)
Ingresos Financieros
5.1
CxP Comercs - Tercs (FxP)
Efect y Equival de Efect (Bancos)
4,800.00
4,800.00
18.95
18.95
56,580.68
56,580.68
6
Gastos Administrativos
Gastos de Ventas
Depreciacin Acumulada
22,820.00
22,820.00
45,640.00
7
Mercadera
Compras
Fletes s/compras
Seguros s/compras
396,000.00
316,800.00
40,800.00
38,400.00
7.1
Devolucin s/compras
Mercadera
8,000.00
8,000.00
7.2
Costo de Ventas
Mercadera
497,120.00
497,120.00
EF Y EQU EF (BCOS)
56,580.68 5.1
0.00
56,580.68
0.00
MERCAD
396,000.00
8,000.00 7.1
497,120.00 7.2
396,000.00
9.85
505,120.00
0.00
4,800.00
DEPREC ACUMUL
45,640.00 6
0.00
5
5.1
45,640.00
56,599.63
Debe:
Haber:
0.00
1,035,369.48
1,035,369.48
0.00
PASIVOS DIFERIDOS
19,200.00
19,200.00
0.00
7.2
COSTO DE VENTAS
497,120.00
497,120.00
4
6
0.00
GTO VTAS
4,800.00
22,820.00
27,620.00
22,820.00
0.00
0.00
0.00
0.00
316,800.00
SEGS S/COMPRAS
38,400.00 7
38,400.00
0.00
INGRS DIVERSOS
19,200.00 3
18.95
COMPRAS
316,800.00 7
8,000.00
GTOS FINANCS
9.85
9.85
INGRS FINANCS
18.95 5
0.00
GTOS ADMS
22,820.00
8,000.00 1
FLETES S/COMPRAS
8,000.00
40,800.00 7
8,000.00
7.1
19,200.00
40,800.00
DEVOL S/COMPRAS
8,000.00
8,000.00
0.00
CUENTAS
Efectivo o equiv - Caja
SALDOS
DEUDOR
ACREEDOR
33,600.00
33,600.00
33,600.00
172,000.00
0.00
56,580.68
115,419.33
115,419.33
232,000.00
0.00
9.85
231,990.15
231,990.15
2,000.00
348,000.00
2,000.00
396,000.00
505,120.00
0.00
4,800.00
238,880.00
2,000.00
238,880.00
4,800.00
4,800.00
2,800.00
2,800.00
2,800.00
520,000.00
520,000.00
520,000.00
Depr acumulada
156,000.00
0.00
45,640.00
201,640.00
201,640.00
Tribs x pagar
38,880.00
38,880.00
38,880.00
40,960.00
40,960.00
40,960.00
320,200.37
320,200.37
219,000.00
219,000.00
19,200.00
19,200.00
244,000.00
244,000.00
244,000.00
Reservas
36,800.00
36,800.00
36,800.00
Resultados acumulados
73,360.00
73,360.00
73,360.00
376,800.00
219,000.00
38,400.00
Capital
Compras
56,599.63
19,200.00
0.00
0.00
ESTADO DE RESULTS
GASTOS
INGRESOS
316,800.00
0.00
316,800.00
0.00
Fletes s/compras
32,800.00
8,000.00
40,800.00
0.00
Segs s/compras
38,400.00
0.00
38,400.00
0.00
8,000.00
0.00
497,120.00
0.00
497,120.00
497,120.00
Devol s/compras
8,000.00
Costo de ventas
0.00
Gasto de administracin
68,000.00
22,820.00
8,000.00
82,820.00
82,820.00
Gasto de ventas
81,840.00
27,620.00
0.00
109,460.00
109,460.00
Gasto financiero
5,760.00
9.85
0.00
5,769.85
5,769.85
Ventas
610,560.00
Ingresos diversos
Ingresos financieros
TOTALES
Util (Prd) a. parts e imptos
1,852,000.00
610,560.00
610,560.00
680.00
0.00
19,200.00
19,880.00
19,880.00
6,560.00
0.00
18.95
6,578.96
6,578.96
1,852,000.00
1,035,369.48
1,035,369.48
1,837,859.33
1,837,859.33
1,142,689.48
58,150.90
1,200,840.37
695,169.85
637,018.96
58,150.90
Ventas
- Cto. Vtas.
Util. Bruta
- Gtos. Adm.
- Gtos. Vtas.
Util. Oper.
Otros Ingrs. y Gtos.
- Gastos Financs.
+ Ingresos Financs.
+ Ingresos Diversos
Util. antes de Parts. e Imptos.
- Partic. Trabajs. (8%)
- Impto. Rta. (30%)
Util. Neta del Ejerc.
S/.
610,560.0
497,120.0
113,440.0
82,820.0
109,460.0
-78,840.0
5,769.9
6,579.0
19,880.0
-58,150.9
0.0
0.0
-58,150.9
ACTIVO
S/.
ACTIVO CTE.
Efect y equ efect (Caja y Bcos)
CxC comercs - T (FxC)
- Prov. x cobr dud
Mercadera
- Prov. x desval mercad
Sumins divs
TOTAL ACT. CTE.
ACTIVO NO CTE.
I,MyE.
- Deprec. acumulada
TOTAL ACT. NO CTE.
TOTAL ACTIVO
149,019.33
231,990.15
2,000.00
238,880.00
4,800.00
2,800.00
PASIVO
S/.
PASIVO CTE.
Tributos por pagar
Remuneracs y partics por pagar
CxP comercs -T (FxP)
Ctas por pagar diversas - Tercs
Pasivos diferidos (cobr x adel)
TOTAL PAS. CTE.
320,200.37
PASIVO NO CTE.
Ctas por pagar diversas - Tercs
TOTAL PAS. NO CTE.
151,200.00
38,880.00
40,960.00
67,800.00
19,200.00
487,040.37
615,889.48
520,000.00
201,640.00
318,360.00
934,249.48
PATRIMONIO NETO
Capital social
Reserva legal
Resultados acumulados
Resultado del ejercicio
TOTAL PATRIM. NETO
TOTAL PAS. Y PATRIM. NETO
151,200.00
244,000.00
36,800.00
73,360.00
-58,150.90
296,009.11
934,249.48