Documentos de Académico
Documentos de Profesional
Documentos de Cultura
FECHA
1/1/2013
N Correlativo
N Doc Sustet.
subcuenta
DETALLE DE LA OPERACIN
DEBE
10
HABER
110,000.00
101
8000.00
104
102000.00
182
3300.00
25241
25000.00
331
60000.00
332
120000.00
333
180000.00
334
90000.00
335
50000.00
336
31000.00
39131
9000.00
39132
21000.00
39133
30000.00
39134
10000.00
39135
2000.00
40171
18400.00
4031
8800.00
4032
7200.00
4151
6900.00
5011
400000.00
582
70000.00
591
86000.00
104
8000.00
101
8000.00
18
3,300.00
25
25,000.00
33
531,000.00
39
72,000.00
40
34,400.00
41
6,900.00
50
400,000.00
58
70,000.00
59
86,000.00
10
8,000.00
10
8,000.00
40
34,400.00
40172
18400.00
4031
8800.00
4032
7200.00
104
34400.00
4151
6900.00
104
6900.00
104
30000.00
8,000.00
10
34,400.00
41
6,900.00
10
6,900.00
10
30,000.00
45
6
30,000.00
60
269,000.00
6032
242000.00
6033
27000.00
63
269,000.00
34,000.00
6343
9000.00
6361
15000.00
6363
5000.00
6364
5000.00
335
1500.00
336
6000.00
4011
20045.00
421
330545.00
421
330545.00
104
330545.00
33
7,500.00
40
20,045.00
42
6.1
330,545.00
42
330,545.00
10
6.2
330,545.00
25
269,000.00
61
6.3
6.4
269,000.00
94
5,000.00
79
5,000.00
90
29,000.00
903
29000.00
79
7
29,000.00
61
291,050.00
6132
264050.00
6133
27000.00
252
264050.00
253
27000.00
25
7.1
291,050.00
90
903
94
40,300.00
281,110.00
281110.00
40,300.00
9,940.00
79
8
PROVISIN DE PLANILLA
291,050.00
62
123,038.00
6211
24000.00
6221
84000.00
62141
4000.00
62142
4000.00
62711
2160.00
62712
4560.00
6273
318.00
4031
6720.00
4032
15080.00
4039
318.00
40
22,118.00
41
100,920.00
411
8.1
90
92,878.00
902
94
30,160.00
942
79
8.2
123,038.00
40
22,118.00
4031
6720.00
4032
15080.00
4039
318.00
411
100920.00
41
100,920.00
10
123,038.00
104
62
11,165.60
62151
2000.00
62152
4500.00
62911
2332.80
62912
2332.80
41141
2000.00
41142
4500.00
41511
2332.80
41512
2332.80
902
6832.80
941
4332.80
41
9.1
11,165.60
90
6,832.80
94
4,332.80
79
10
11,165.60
63
16,000.00
6363
16000.00
421
16000.00
42
10.1
90
16,000.00
16,000.00
903
16000.00
79
10.2
16,000.00
42
16,000.00
421
16000.00
104
16000.00
68141
6000.00
68142
18000.00
68143
18000.00
10
11
11.1
DESTINO DE LA DEPRECIACION
16,000.00
68
62,775.00
68144
5025.00
68145
15750.00
903
36000.00
943
26775.00
90
36,000.00
94
62,775.00
26,775.00
79
62,775.00
791
12
POR EL ARRENDAMIENTO
63
60,000.00
635
60000.00
421
60000.00
421
60000.00
104
60000.00
903
60000.00
791
60000.00
42
12.1
60,000.00
42
60,000.00
10
12.2
60,000.00
90
60,000.00
79
13
60,000.00
21
527,330.80
71
14
527,330.80
10
660,000.00
102
660000.00
702
660000.00
101
660000.00
121
660000.00
70
14.1
660,000.00
10
660,000.00
12
14.2
660,000.00
69
527,330.80
20
15
POR PAGO
527,330.80
40
6,600.00
4017
6600.00
104
6600.00
10
16
POR PRESTAMO
6,600.00
45
300,000.00
67
18,000.00
10
318,000.00
104
16.1
97
318000.00
18,000.00
79
17
65
18
18,000.00
3,300.00
3,300.00
17.1
DESTINO DE ALQUILER
94
3,300.00
79
17.2
3,300.00
18
3,300.00
10
3,300.00
104
18
71
3300.00
527,330.80
69
19
79
527,330.80
619,328.60
90
521,820.80
94
79,507.80
97
20
70
18,000.00
660,000.00
71
81
21
22
81
660,000.00
660,000.00
82
82
660,000.00
401,050.00
60
23
TRANSFERENCIA EL SALDO DE LA 82 A LA 83
269,000.00
61
22,050.00
63
110,000.00
82
258,950.00
83
24
83
258,950.00
155,503.60
62
25
TRANSFERENCIA A LA CUENTA 83 A LA 84
134,203.60
65
3,300.00
67
18,000.00
83
103,446.40
84
26
27
28
29
84
103,446.40
62,775.00
68
84
62,775.00
40,671.40
85
85
40,671.40
40,671.40
89
30
89
40,671.40
15,048.42
87
4,067.14
88
10,981.28
87
4,067.14
88
10,981.28
40
10,981.28
41
31
32
89
4,067.14
25,622.98
59
25,622.98
20
527,330.80
39
134,775.00
41
11,165.60
50
400,000.00
58
70,000.00
59
126,671.00
10
171,217.00
18
3,300.00
21
527,330.80
25
2,950.00
33
40
538,500.00
26,645.00
10,662,636.22
10,662,636.22
10
110,000.00
8,000.00
300,000.00
660,000.00
8,000.00
34,400.00
6,900.00
330,545.00
123,038.00
16,000.00
60,000.00
6,600.00
318,000.00
3,300.00
906,783.00
171,217.00
1,078,000.00
1,078,000.00
CIERRE
21
527,330.80
527,330.80
CIERRE
12
660,000.00
660,000.00
660,000.00
660,000.00
25
25,000.00
269,000.00
291,050.00
294,000.00
527,330.80
527,330.80
40
34,400.00
20,045.00
22,118.00
6,600.00
34,400.00
22,118.00
83,163.00
CIERRE
56,518.00
26,645.00
83,163.00
CIERRE
291,050.00
2,950.00
294,000.00
41
6,900.00
100,920.00
107,820.00
11,165.60
CIERRE
118,985.60
18
3,300.00
3,300.00
6,600.00
CIERRE
20
3,300.00
527,330.80
3,300.00
3,300.00
6,600.00
527,330.80
33
531,000.00
7,500.00
538,500.00
CIERRE
39
72,000.00
62,775.00
538,500.00
6,900.00
100,920.00
11,165.60
42
330,545.00
16,000.00
60,000.00
330,545.00
16,000.00
60,000.00
118,985.60
406,545.00
406,545.00
134,775.00
134,775.00
CIERRE
45
30,000.00
30,000.00
30,000.00
30,000.00
50
58
400,000.00
400,000.00
400,000.00 CIERRE
269,000.00
291,050.00
CIERRE
269,000.00
22,050.00
291,050.00
67
18,000.00
CIERRE
86,000.00
62
123,038.00
11,165.60
134,203.60
CIERRE
18,000.00
134,203.60
62,775.00
CIERRE
86,000.00
CIERRE
60
269,000.00
269,000.00
CIERRE
63
34,000.00
16,000.00
60,000.00
68
62,775.00
18,000.00
86,000.00
70,000.00
70,000.00 CIERRE
61
291,050.00
59
70,000.00
110,000.00
CIERRE
65
3,300.00
3,300.00
110,000.00
CIERRE
69
527,330.80
62,775.00
527,330.80
CIERRE
269,000.00
3,300.00
70
660,000.00
527,330.80
660,000.00
660,000.00
CIERRE
71
79
527,330.80
527,330.80
527,330.80
CIERRE
97
18,000.00
18,000.00
CIERRE
18,000.00
5,000.00
29,000.00
201,050.00
123,038.00
11,165.60
16,000.00
62,775.00
60,000.00
18,000.00
3,300.00
529,328.60
529,328.60
CIERRE
90
29,000.00
281,110.00
92,878.00
6,832.80
16,000.00
36,000.00
60,000.00
521,820.80
CIERRE
94
5,000.00
9,940.00
30,160.00
4,332.80
26,775.00
3,300.00
521,820.80
79,507.80
CIERRE
79,507.80
ESTADO DE SITUACION
EJERCICIO O
PERIODO
ACTIVO
ACTIVO CORRIENTE
Caja y Bancos
Valores Negociables
Cuentas por cobrar comerciales - Terceros
Cuentas por cobrar a vinculados
Otras cuentas por cobrar
Existencias
activos no Corrientes mant. Para la venta
532,053.49
40,778.75
9,000.00
15,456.00
3,950.00
601,238.24
605,453.33
816,340.72
1,421,794.05
TOTAL ACTIVO
2,023,032.29
(1) Se podr hacer uso del formato aprobado por la CONASEV, en tanto se cumpla con registrar la informacin mnima requerida
EJERCICIO O
PERIODO
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
Remuneraciones por Pagar
Cuentas por pagar comerciales
Cuentas por pagar a vinculados
Otras cuentas por pagar
Impuesto a la Renta y particip.
TOTAL PASIVO CORRIENTE
98,368.73
7,400.00
147,140.23
18,719.90
271,628.86
PASIVO NO CORRIENTE
Obligaciones Financieras
Cuentas por pagar a vinculadas
Ingresos Diferidos
Impuesto a la renta y participaciones diferidos pasivo
TOTAL PASIVO NO CORRIENTE
13,200.00
0.00
13,200.00
TOTAL PASIVO
PATRIMONIO NETO
Capital
Capital Adicional
Acciones de Inversin
Excedentes de Revaluacin
Reservas Legales
Otras Reservas
Resultados Acumulados
Resultado del ejercicio
TOTAL PATRIMONIO NETO
1,501,530.00
13,500.00
223,173.43
1,737,903.43
2,023,032.29
=
=
( - ) GASTOS VENTAS
=
=
S/.
S/.
-15,800.00
17,000.00
1,164.13
UTILIDAD DE OPERAC.
754,620.00
472,574.50
282,045.50
S/.
-19,800.00
264,609.63
=
=
-1,980.00
262,629.63
-13,131.48
-37,424.72
S/.
S/.
UTILIDAD NETA
S/. 212,073.43
PERDIDAS
CODIGO
HOJA DE TRABAJO
10
12
18
20
21
25
33
39
40
41
42
45
50
58
59
60
61
62
63
65
67
68
69
70
71
79
90
94
97
TOTAL
DEBE
HABER
DEBE
1,078,000.00
906,783.00 171,217.00
660,000.00
660,000.00
0.00
6,600.00
3300
3,300.00
0.00 527,330.80
527,330.80
527,330.80
294,000.00
291,050.00
2,950.00
538,500.00
0.00 538,500.00
0.00
134,775.00
83,163.00
56,518.00
26,645.00
107,820.00
118985.6
406,545.00
406,545.00
0
300,000.00
300,000.00
0
0.00
400,000.00
0.00
70,000.00
0.00
86,000.00
269,000.00
0.00 269,000.00
291,050.00
269,000.00
22,050.00
134,203.60
0.00 134,203.60
110,000.00
0.00 110,000.00
3,300.00
0.00
3,300.00
18,000.00
0
18,000.00
62,775.00
0.00
62,775.00
527,330.80
0 527,330.80
0.00
660,000.00
0.00
0.00
527,330.80
0.00
0.00
619,328.60
0.00
521,820.80
0.00 521,820.80
79,507.80
0.00
79,507.80
18,000.00
0.00
18,000.00
6,036,946.80 6,036,946.80 3,035,930.80
TRANSFERENCIAS
HABER
DEBE
HABER
527,330.80
0.00
134,775.00
11,165.60
0.00
0.00
400,000.00
70,000.00
86,000.00
0.00
ESTADOO DE SITUACION
FINANCIERA
DEBE
171,217.00
0.00
3,300.00
0.00
527,330.80
2,950.00
538,500.00
0.00
26,645.00
0.00
0.00
0.00
HABER
ESTADO DE RESULTADO
INTEGRAL(POR NATURALEZA)
DEBE
HABER
ESTADO DE RESULTADO
INTEGRAL(POR FUNCION)
DEBE
HABER
527,330.80
0.00
134,775.00
11,165.60
0.00
0.00
400,000.00
70,000.00
86,000.00
0.00
0.00
0.00
0.00
BALANCE DE SITUACION
ACTIVO
171,217.00
0.00
3,300.00
0.00
527,330.80
2,950.00
538,500.00
0.00
26,645.00
0.00
0.00
0.00
0.00
0.00
0.00
PASIVO
0.00
527,330.80
0.00
0.00
0.00
134,775.00
11,165.60
0.00
0.00
400,000.00
70,000.00
126,671.40
269,000.00
22,050.00
134,203.60
110,000.00
3,300.00
18,000.00
62,775.00
527,330.80
660,000.00
527,330.80
619,328.60
0.00
3,035,930.80
660,000.00
660,000.00
527,330.80
619,328.60
521,820.80
79,507.80
18,000.00
1146659.4
1146659.4 1,269,942.80 1,229,271.40
SALDOS
40,671.40
TOTAL
1,269,942.80 1,269,942.80
619,328.60
40,671.40
660,000.00
660,000.00
660,000.00
521,820.80
79,507.80
18,000.00
619,328.60
40,671.40
660,000.00
660,000.00 1,269,942.80
660,000.00
1,269,942.80