Documentos de Académico
Documentos de Profesional
Documentos de Cultura
INTEGRANTES:
- Balboa Hormaza, Beatriz
- Cornejo Crdenas, Angello
- Flores Llempn, Jhon Lelis
- Flores Yacolca, Jess
- Miranda Cordero, Amarilis
- Pastor Cantera, David
-Vega Balden, Anderson
BALANCE DE
COMPROBACIN
HOJA DE TRABAJO DE ENERO A DICIEMBRE
CTA
10
11
12
19
20
33
39
40
41
42
45
50
S/.
INVERSIONES FINANCIERAS
S/.
S/.
S/.
S/.
69
70
75
79
94
95
150,000.00 S/.
Debe
Inventario
Haber
Activo
74,900.00
S/.
74,900.00
S/.
10,000.00
S/.
10,000.00
100,000.00 S/.
115,200.00
S/.
115,200.00
9,600.00
S/.
9,600.00
60,000.00 S/.
90,000.00
S/.
90,000.00
S/.
40,000.00
S/.
40,000.00
40,000.00
S/.
Ajustes
Acreedor
5,750.00
S/.
5,750.00
S/.
9,600.00
S/.
5,750.00
S/.
30,300.00 S/.
29,600.00 S/.
S/.
17,400.00 S/.
17,400.00
S/.
87,700.00 S/.
180,300.00
S/.
92,600.00
S/.
92,600.00
OBLIGACIONES FINANCIERAS
S/.
80,000.00
S/.
80,000.00
S/.
80,000.00
CAPITAL
S/.
100,000.00
S/.
100,000.00
S/.
100,000.00
COMPRAS
68
215,200.00 S/.
Deudor
240,100.00 S/.
10,000.00
60
63
315,000.00 S/.
S/.
MERCADERAS
Saldos
Haber
RESERVAS
62
Debe
58
61
S/.
70,000.00
S/.
700.00
S/.
70,000.00
21,800.00
S/.
S/.
10,000.00
S/.
COSTO DE VENTAS
S/.
S/.
Prdida
70,000.00
21,800.00
S/.
21,800.00
S/.
10,000.00
S/.
10,000.00
15,350.00
S/.
15,350.00
S/.
15,350.00
60,000.00
S/.
60,000.00
S/.
70,000.00
S/.
70,000.00 S/.
60,000.00
S/.
S/.
Prdida
Ganancia
700.00
S/.
VARIACIN DE EXISTENCIAS
Ganancia
10,000.00
60,000.00
S/.
60,000.00
VENTAS
S/.
140,000.00
S/.
140,000.00
S/.
140,000.00
S/.
140,000.00
S/.
10,000.00
S/.
10,000.00
S/.
10,000.00
S/.
10,000.00
S/.
47,150.00
S/.
47,150.00 S/.
107,150.00 S/.
150,000.00
47,150.00
GASTOS ADMINISTRATIVOS
S/.
40,790.00
S/.
40,790.00
S/.
40,790.00
S/.
40,790.00
GASTOS DE VENTAS
S/.
6,360.00
S/.
6,360.00
S/.
6,360.00
S/.
6,360.00
S/.
1,089,900.00 S/.
TOTALES
1,089,900.00 S/.
555,100.00 S/.
555,100.00 S/.
107,150.00 S/.
107,150.00 S/.
S/.
330,800.00 S/.
287,950.00 S/.
S/.
42,850.00 S/.
330,800.00 S/.
330,800.00 S/.
117,150.00 S/.
42,850.00
160,000.00 S/.
160,000.00 S/.
S/.
160,000.00 S/.
42,850.00
150,000.00 S/.
150,000.00
ESTADO DE SITUACIN
FINANCIERA
ESTADO DE SITUACIN FINANCIERA
ACTIVO
PASIVO
ACT. Corriente
PAS. Corriente
S/. 74,900.00
S/.
Inversiones financieras
S/. 10,000.00
S/. 92,600.00
S/. 115,200.00
OBLIGACIONES FINANCIERAS
S/. 80,000.00
Existencias
S/. 90,000.00
Total Act. Corriente
-700.00
S/. 171,900.00
S/. 290,100.00
PATRIMONIO
ACT. No Corriente
S/. 34,250.00
S/.
TOTAL ACTIVO
9,600.00
Capital
S/. 100,000.00
Resultados
S/. 42,850.00
Total Patrimonio
S/. 24,650.00
S/. 142,850.00
ESTADO DE RESULTADO
ESTADO DE RESULTADOS
Ventas
S/.
140,000.00
Cts. Ventas
S/.
-60,000.00
Util. Bruta
S/.
80,000.00
Gts. Administrativos
S/.
-40,790.00
Gts. Ventas
S/.
-6,360.00
Util. Operativas
S/.
32,850.00
Ingresos
S/.
10,000.00
Util. Neta
S/.
42,850.00
RATIOS DE LIQUIDEZ
LIQUIDEZ GENERAL
Liquidez General =
Activo corriente
Pasivo Corriente
EJM. DE LA MONOGRAFIA
Liquidz General
S/.
S/.
S/.
290,100.00
171,900.00
1.69
PRUEBA CIDA
Prueba acida =
EJM. DE LA MONOGRAFA
Prueba cida
S/.
290,099.48
RAZN ABSOLUTA
EJM. DE LA MONOGRAFA
Razn Absoluta
S/.
74,900.06
CAPITAL DE TRABAJO
Esta dado por el activo corriente menos el pasivo corriente.
Nos da a conocer con que porcentaje podemos cubrir
nuestras dudas y que parte del activo nos queda
Cap. De trabajo= Activo Corriente Pasivo Corriente
EJM. DE LA MONOGRAFA
Capital de Trabajo
S/. 290,100 - S/. 171, 900
S/.
118,200.00