Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CIERRE
19 A x/x Para transferir el saldo de la cuenta 69
a la 71.
6,041,053.94 6,041,053.94 -
25 33 39
25,000.00 103,000.00 60,000.00 539,925.00 134,775.00
80,000.00 34,500.00 120,000.00
35,000.00 29,800.00 180,000.00
30,000.00 25,000.00 90,000.00
29,750.00 39,850.00 50,000.00
40,000.00 19,960.00 31,000.00
20,000.00 27,000.00 1,785.00
32,130.00 9,940.00 7,140.00
11,900.00 2,000.00
2,380.00 15,110.00
42 45 46
321,620.00 321,620.00 300,000.00 300,000.00 8,925.00
16,000.00 16,000.00
60,000.00 60,000.00
59 60 61
115,000.16 86,000.00 80,000.00 281,160.00 103,000.00
29,000.16 35,000.00 34,500.00
30,000.00 29,800.00
29,750.00 25,000.00
40,000.00 39,850.00
20,000.00 19,960.00
32,130.00 27,000.00
11,900.00 9,940.00
2,380.00 2,000.00
64 65 67
93.57 93.57 3,300.00 3,300.00 18,000.00
70 71 79
660,000.00 180,000.00 527,330.80 527,330.80 607,882.17
135,000.00
130,000.00
65,000.00
80,000.00
70,000.00
83 84 85
134,203.60 252,490.00 62,775.00 118,192.83 18,000.00
93.57 3,300.00 34,117.83
118,192.83 52,117.83
92 94
34,510.00 527,330.80 5,950.00 80,551.37
281,110.00 9,940.00
92,878.00 30,160.00
6,832.80 4,332.80
16,000.00 26,775.00
36,000.00 3,300.00
60,000.00 93.57
39 40 41
9,000.00 18,400.00 18,400.00 6,900.00 6,900.00
21,000.00 8,800.00 8,800.00 24,360.00 24,360.00
30,000.00 7,200.00 7,200.00 24,360.00 24,360.00
10,000.00 6,720.00 6,720.00 52,200.00 52,200.00
2,000.00 15,080.00 15,080.00 11,165.60 2,000.00
6,000.00 318.00 318.00 2,000.00
18,000.00 6,600.00 6,600.00 2,500.00
5,000.00 93.57 93.57 2,332.80
25.00 5,117.67 5,117.67 2,332.80
S/ 15,500.00
S/ 250.00
46 50 58
8,925.00 400,000.00 400,000.00 70,000.00 70,000.00
61 62 63
80,000.00 24,000.00 134,203.60 10,710.00 116,460.00
35,000.00 24,000.00 17,850.00
30,000.00 60,000.00 5,950.00
29,750.00 4,000.00 5,950.00
40,000.00 4,000.00 16,000.00
20,000.00 2,160.00 60,000.00
32,130.00 2,160.00
11,900.00 2,400.00
2,380.00 318.00
9,890.00 2,000.00
2,000.00
2,500.00
2,332.80
2,332.80
67 68 69
18,000.00 6,000.00 62,775.00 527,330.80 527,330.80
18,000.00
18,000.00
5,000.00
25.00
15,500.00
250.00
79 80 82
40,460.00 281,160.00 660,000.00 116,460.00 368,950.00
291,050.00 9,890.00 252,490.00
123,038.00 368,950.00
11,165.60
16,000.00
62,775.00
60,000.00
3,300.00
93.57
85 88 89
52,117.83 5,117.67 5,117.67 5,117.67 34,117.83
29,000.16
18,000.00
527,330.80 -
660,000.00 - 660,000.00
-
-
80,551.37
S/. 660,000.00 S/. 625,882.17 S/. 660,000.00
S/. 34,117.83
S/. 660,000.00 S/. 660,000.00 S/. 660,000.00
PERDIDA UTILIDAD PERDIDA
Empresa "LOS ALGARROBOS" S.A
ESTADO DE SITUACIÓN FINANCIERA
AL 31 DE DICIEMBRE DEL AÑO 1
(EXPRESADO EN SOLES)
ACTIVO
Activo Corriente
11 Efectivo y equivalente de efectivo 174,423.43
Cuentas por cobrar comerciales -
12 Cuentas por cobrar diversas 6,600.00
16 Servicio y otro contrato por anticipado
19 Estimacion de cobranza dudosa -
Productos terminados -
Productos en proceso -
20 Materiales primas y auxiliares 15,110.00
Total Activo Corriente 196,133.43
Activo No Corriente
33 Inmuebles, Maquinaria y Equipo. 539,925.00
38 Otros activos -
39 (Depreciación acumulada.) 134,775.00
Total Activo No Corriente 405,150.00
PASIVO Y PATRIMONIO
Pasivo Corriente
Sobregiros bancarios - 10
Cuentas por pagar comerciales -
Remuneraciones por pagar 11,165.60 42
Obligaciones financieras - 40-44
45
Total Pasivo Corriente 11,165.60
PATRIMONIO NETO
Capital 400,000.00 50
Reservas 70,000.00 58
Resultados Acumulados 120,117.83 59
Ventas 660,000.00
Costo de ventas 527,330.80
UTILIDAD BRUTA 132,669.20
Gasto de administración 80,551.37
Gasto de ventas -
UTILIDAD DE OPERACIÓN 52,117.83
Gastos Financieros 18,000.00
Ingresos Financieros -
Otros ingresos -
UTILIDAD ANTES DE DEDUCCIONES Y PART. 34,117.83
Participaciones 8% -
Impuesto a la renta 30% 5,117.67
RESULTADO DEL EJERCICIO 29,000.16