Documentos de Académico
Documentos de Profesional
Documentos de Cultura
A
Estado de Ganancias y Pérdidas
Por los años terminados el 31 de Diciembre de 2017
(En miles de nuevos soles)
COMPOSICION DE LA CUOTA
MONTO
Nº Cuota INT
FINANC AMORT TOTAL IGV
1.245%
1 814,863.26 10,141.09 28,623.21 38,764.30 6,977.57
2 786,240.04 9,784.87 28,979.43 38,764.30 6,977.57
3 757,260.61 9,424.21 29,340.09 38,764.30 6,977.57
4 727,920.52 9,059.07 29,705.23 38,764.30 6,977.57
5 698,215.29 8,689.39 30,074.91 38,764.30 6,977.57
6 668,140.38 8,315.10 30,449.20 38,764.30 6,977.57
7 637,691.18 7,936.15 30,828.15 38,764.30 6,977.57
8 606,863.03 7,552.49 31,211.81 38,764.30 6,977.57
9 575,651.23 7,164.06 31,600.24 38,764.30 6,977.57
10 544,050.99 6,770.79 31,993.51 38,764.30 6,977.57
11 512,057.48 6,372.63 32,391.67 38,764.30 6,977.57
12 479,665.80 5,969.51 32,794.79 38,764.30 6,977.57
13 446,871.01 5,561.37 33,202.93 38,764.30 6,977.57
14 413,668.08 5,148.16 33,616.14 38,764.30 6,977.57
15 380,051.94 4,729.80 34,034.50 38,764.30 6,977.57
16 346,017.44 4,306.23 34,458.07 38,764.30 6,977.57
17 311,559.37 3,877.40 34,886.90 38,764.30 6,977.57
18 276,672.47 3,443.23 35,321.07 38,764.30 6,977.57
19 241,351.40 3,003.65 35,760.65 38,764.30 6,977.57
20 205,590.75 2,558.61 36,205.69 38,764.30 6,977.57
21 169,385.05 2,108.02 36,656.28 38,764.30 6,977.57
22 132,728.77 1,651.83 37,112.47 38,764.30 6,977.57
23 95,616.30 1,189.96 37,574.34 38,764.30 6,977.57
24 58,041.96 722.34 38,041.96 38,764.30 6,977.57
O.C. 20,000.00 20,000.00 3,600.00
135,479.94 814,863.26 950,343.20 171,061.78
S/ 135,479.96
INTERESES
PERIODO DIF
TRIB CONT
1 84,837.22 158,910.58 -74,073.36
2 48,730.43 97,383.83 -48,653.40
3 1,912.30 4,045.10 -2,132.81
4 0 0 0
5 0 0 0
6 0 0 0
TOTALES 135,479.94 260,339.52 -124,859.57
contable
TA COMPOSICION DE LA C
Nº Cuota MONTO FINANC INT
TOTAL A PAGAR AMORT
2.68%
45,741.87 1 690,003.68 18,519.70 20,244.60
45,741.87 2 669,759.08 17,976.33 20,787.97
45,741.87 3 648,971.12 17,418.38 21,345.92
45,741.87 4 627,625.20 16,845.46 21,918.84
45,741.87 5 605,706.36 16,257.16 22,507.14
45,741.87 6 583,199.22 15,653.07 23,111.23
45,741.87 7 560,087.99 15,032.76 23,731.54
45,741.87 8 536,356.45 14,395.81 24,368.49
45,741.87 9 511,987.96 13,741.76 25,022.54
45,741.87 10 486,965.41 13,070.15 25,694.15
45,741.87 11 461,271.27 12,380.52 26,383.78
45,741.87 (1)12 434,887.49 11,672.38 27,091.92
45,741.87 13 407,795.57 10,945.23 27,819.07
45,741.87 14 379,976.50 10,198.57 28,565.73
45,741.87 15 351,410.77 9,431.87 29,332.43
45,741.87 16 322,078.33 8,644.58 30,119.72
45,741.87 17 291,958.62 7,836.17 30,928.13
45,741.87 18 261,030.49 7,006.06 31,758.24
45,741.87 19 229,272.24 6,153.67 32,610.63
45,741.87 20 196,661.61 5,278.40 33,485.90
45,741.87 21 163,175.71 4,379.64 34,384.66
45,741.87 22 128,791.04 3,456.75 35,307.55
45,741.87 23 93,483.50 2,509.10 36,255.20
45,741.87 24 57,228.29 1,536.01 37,228.29
23,600.00 O.C. 20,000.00
1,121,404.98 260,339.52 690,003.68
S/ 260,339.53
IR DEPRECIACION
PERIODO DIF
30% TRIB CONT
-22,222.01 1 339,526.36 115,000.61 224,525.74
-14,596.02 2 407,431.63 138,000.74 269,430.89
-639.84 3 67,905.27 138,000.74 -70,095.47
0 4 0 138,000.74 -138,000.74
0 5 0 138,000.74 -138,000.74
0 6 0 23,000.12 -23,000.12
-37,457.87 TOTALES 814,863.26 690,003.68 124,859.57
407431.63 138000.736
COMPOSICION DE LA CUOTA
ML 100,000.00
ML 222,222.22
537,064.50
DC DCR (146,296.30)
83,333.33 129,629.63
46,296.30
129,629.63 129,629.63
390,768.20
400,000.00 400,000.00
(191,667.00) 208,333.67
208,333.00 191,666.33
DC EX
100,000.00 60,000.00 68 16,667.00
39 16,667.00
46,296.30
33 266,666.67
39 138,333.00
57 128,333.67
68 129,629.63
39 129,629.63
revaluacion %
valor 300,000.00 9,615.38 100%
depre (143,750.00) (4,615.38) 48%
VN 156,250.00 5,000.00 52%
ML 75,000.00 300,000.00
ML 2,403.85 10% 30,000.00
72,596.15
DC EX
75,000.00 45,000.00
-
WESCAR S.A
Balance General
Al 31 de Diciembre de 2017
(En miles de nuevos soles)
Activo No Corriente
Inversiones Financieras 0 0
Activos Financieros Disponibles para la Venta 0
Activos Financieros mantenidos hasta el Vencimiento 0 0
Activos por Instrumentos Financieros Derivados 0 0
Inversiones al Método de Participación 0 0
Otras Inversiones Financieras 0 0
Cuentas por Cobrar Comerciales 0 0
Cuentas por Cobrar a Partes Relacionadas 0 0
Otras Cuentas por Cobrar 0 0
Existencias (neto) 0 0
Activos Biológicos 0 0
Inversiones Inmobiliarias 0 799,000
Inmuebles, Maquinaria y Equipo (neto) 8 0 2,398,287
Activos Intangibles (neto) 0
Activo por Impuesto a la Renta y Participaciones Diferidos 0
Crédito Mercantil 0 0
Otros Activos 0 17,700
Total Activo No Corriente 0 3,214,987
anexo 39
33 2,416,250.00
266,666.67
(16,667.00)
(138,333.00)
(129,629.63)
2,398,287.04
datos: 1650000
-45000
-22000
1583000
1775000 192000
WESCAR S.A
Balance General
Al 31 de Diciembre de 2017
(En miles de nuevos soles)
69 192000
29 192000
revaluacion % direfencia tota¨l
valor 400,000.00 666,666.67 100% 266,666.67
depre (208,333.67) (346,666.67) 52% ###
VN 191,666.33 320,000.00 48% 128,333.67
-
ML 100,000.00
ML 222,222.22
837,064.00
DC DCR (146,296.30)
83,333.33 129,629.63
46,296.30
129,629.63 129,629.63
690,767.70
400,000.00 400,000.00
(191,667.00) 208,333.67
208,333.00 191,666.33
DC EX
100,000.00 60,000.00 68 16,666.67
39 16,666.67
46,296.30
33 266,666.67
39 138,333.00
57 128,333.67
68 129,629.63
39 129,629.63