Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Cuenta: Alquileres
Cuenta: Terrenos
Cuenta: Ventas
Cuenta: SEGUROS
SALDO
20,400.00
26,231.00
26,231.00
26,231.00
SALDO
6,500.00
6,500.00
6,500.00
6,500.00
6,500.00
SALDO
7,450.00
16,442.00
28,839.00
21,389.00
21,389.00
21,389.00
SALDO
251,100.00
132,709.20
138,916.10
168,916.10
165,086.98
139,092.00
139,092.00
139,092.00
SALDO
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
SALDO
104,550.00
41,820.00
29,220.00
29,400.00
29,400.00
29,400.00
29,400.00
SALDO
35,400.00
34,600.00
27,703.45
22,703.45
3,503.45
104,078.16
99,480.46
92,030.46
92,030.46
92,030.46
92,030.46
SALDO
600,000.00
600,000.00
600,000.00
600,000.00
SALDO
6,500.00
18,529.50
18,529.50
18,529.50
18,529.50
18,529.50
SALDO
85,700.00
188,700.00
188,700.00
188,700.00
SALDO
4,500.00
0.00
16,287.35
17,925.35
18,359.36
18,957.06
20,555.91
20,555.91
20,555.91
20,555.91
20,555.91
SALDO
12,000.00
1,200.00
1,200.00
SALDO
25,600.00
25,600.00
25,600.00
SALDO
5,300.00
0.00
806.90
13,881.61
13,881.61
SALDO
2,100.00
2,100.00
2,100.00
SALDO
2,500.00
2,500.00
2,500.00
SALDO
250,000.00
250,000.00
250,000.00
SALDO
12,300.00
16,275.00
16,275.00
SALDO
2,500.00
8,500.00
8,200.00
8,200.00
8,200.00
SALDO
22,300.00
22,600.00
25,540.61
40,540.61
45,696.11
57,596.13
58,136.13
64,136.13
66,407.13
66,407.13
66,407.13
66,407.13
66,407.13
66,407.13
SALDO
26,500.00
29,517.24
29,379.31
49,379.31
56,253.31
61,723.22
63,343.22
67,343.22
70,497.22
70,497.22
70,497.22
70,497.22
70,497.22
70,497.22
SALDO
2,500.00
2,500.00
2,500.00
SALDO
2,600.00
16,779.08
16,779.08
16,779.08
16,779.08
SALDO
1,800.00
1,800.00
1,800.00
SALDO
235,764.00
223,948.10
224,502.10
224,502.10
224,502.10
SALDO
1,200.00
0.00
3,017.24
2,879.31
2,879.31
SALDO
1,200.00
1.28
1.28
1.28
1.28
SALDO
11,000.00
2,000.00
2,000.00
2,000.00
2,000.00
SALDO
20,000.00
60,000.00
60,000.00
60,000.00
60,000.00
SALDO
12,000.00
2,000.00
2,000.00
2,000.00
2,000.00
SALDO
20,000.00
55,000.00
55,000.00
55,000.00
55,000.00
SALDO
35,000.00
90,000.00
90,000.00
90,000.00
90,000.00
SALDO
450,000.00
512,640.00
SALDO
150,000.00
150,000.00
150,000.00
SALDO
47,800.00
53,631.00
53,631.00
53,631.00
53,631.00
SALDO
21,750.00
21,750.00
21,750.00
SALDO
21,600.00
16,200.00
16,200.00
16,200.00
16,200.00
SALDO
93,950.00
123,950.00
123,950.00
123,950.00
123,950.00
SALDO
90,000.00
95,000.00
95,000.00
95,000.00
95,000.00
SALDO
70,000.00
70,000.00
70,000.00
SALDO
35,400.00
35,400.00
35,400.00
SALDO
826,236.00
913,736.00
913,736.00
913,736.00
SALDO
0.00
-90.00
-152.64
27.36
27.36
SALDO
0.00
-1.28
552.72
552.72
552.72
SALDO
0.00
5,000.00
0.00
0.00
0.00
CTO
SALDO
0.00
5,400.00
SALDO
0.00
10,899.36
SALDO
0.00
454.50
9,454.50
9,454.50
SALDO
0.00
4,000.00
4,000.00
4,000.00
SALDO
0.00
56,008.00
56,008.00
56,008.00
56,008.00
SALDO
0.00
84,402.50
84,402.50
84,402.50
SALDO
0.00
7,142.86
7,142.86
7,142.86
7,142.86
ERES
SALDO
0.00
18,750.00
18,750.00
18,750.00
18,750.00
QUIPO
SALDO
0.00
75,652.50
75,652.50
75,652.50
75,652.50
TACION
SALDO
0.00
227.07
227.07
227.07
227.07
SALDO
0.00
3,240.00
3,240.00
3,240.00
SALDO
0.00
1,600.00
1,600.00
1,600.00
SALDO
0.00
12,598.85
12,598.85
12,598.85
12,598.85
SALDO
0.00
4,000.00
4,000.00
4,000.00
4,000.00
SALDO
0.00
62,000.00
62,000.00
62,000.00
62,000.00
SALDO
0.00
58,000.00
58,000.00
58,000.00
58,000.00
LIBRO DIARIO
22
CAJA M/E 180.00
Dolares
DIFERENCIAS DE CAMBIO 180.00
Glosa:
En bienes de capital no hay credito fiscal
CALCULOS AUXILIARES
Detalle Importe $us T/C Importe Obs.
Maquinaria T/C Venta 9,000.00 6.97 62,730.00
Maquinaria T/C Oficial 9,000.00 6.96 62,640.00
DIFERENCIAS DE CAMBIO 90.00
PAGO IVA
Saldo Debito Fiscal 5,300.00
Saldo Credito Fiscal 4,500.00
Impuesto IVA 800.00
Detalle Importe UFV Actual UFV Anterior Imp. Actualiz Diferencia
Imp. Compensar IUE 1,200.00 2.36183 2.35931 1201.28 1.28
Calculos Auxiliuares
Total devolucion 4597.7
Credito Fiscal IVA 597.70
Neto 4000.00
IT Por Pagar 137.93
DESCUENTOS
REFERENCIA TOTAL GANADO AFP 12,71% AP. NAL. SOL RC-IVA ANTICIPOS
LABOR DIRECTA 30,000.00 3,813.00 20.00 1,000.00
LABOR INDIRECTA 5,000.00 635.50 10.00 1,000.00
ADMINISTRACION 15,000.00 1,906.50 25.00 1,500.00
VENTAS 20,000.00 2,542.00 30.00 10.00 1,500.00
TOTAL 70,000.00 8,897.00 30.00 65.00 5,000.00
DETALLE COTIZABLE CNS 10% AFP 4,71% PRO VIVIENDA 2% INFOCAL 1%
FLETE TOTAL
TOTAL LIQ. PAGABLE
4,833.00 25,167.00
1,645.50 3,354.50
3,431.50 11,568.50
4,082.00 15,918.00
13,992.00 56,008.00
INDEM. 8,33% AGUINALDO 8,33% TOTAL
Importe Total
714.29 7,142.86
4,687.50 18,750.00
75,652.50
68.12 227.07
5,469.91 101,772.43
Importe Total
954.00 5,300.00
2,000.00
1,000.00 2,500.00
1,200.00 1,200.00
3,154.00 11,000.00
EMPRESA INDUSTRIAL ABC LTDA.
UTILIDAD DE LA GESTION
SUMAS IGUALES
SALDOS AJUSTADOS COSTO DE PRODUCCION ESTADO DE RESULTADOS BALANCE GENERAL
DEUDOR ACREDDOR DEBITO CREDITO PERDIDAS GANANCIAS ACTIVOS
24,000.00 0.00 24,000.00
0.00 26,231.00
6,500.00 0.00 6,500.00
21,389.00
139,092.00 139,092.00
5,000.00 0.00 5,000.00
29,400.00 29,400.00
92,030.46 92,030.46
0.00 600,000.00
18,529.50 0.00 18,529.50
18,529.50 0.00 18,529.50
18,529.50 0.00 18,529.50
1,200.00 0.00 1,200.00
0.00 25,600.00
13,881.61
0.00 2,100.00 2,100.00
2,500.00 0.00 2,500.00
250,000.00 0.00 250,000.00
16,275.00 0.00 16,275.00
8,200.00 8,200.00
66,407.13 0.00 66,407.13
70,497.22 70,497.22
2,500.00 0.00 2,500.00
16,779.08 0.00 16,779.08
1,800.00 0.00 1,800.00
224,502.10
2,879.31
1.28 1.28
2,000.00 2,000.00
20,000.00 0.00 20,000.00
2,000.00 2,000.00
20,000.00 0.00 20,000.00
35,000.00 0.00 35,000.00
512,640.00 0.00 512,640.00
150,000.00 0.00 150,000.00
0.00 53,631.00
0.00 21,750.00
16,200.00 0.00 16,200.00
123,950.00 0.00 123,950.00
95,000.00 0.00 95,000.00
70,000.00 0.00 70,000.00
0.00 35,400.00
0.00 913,736.00 913,736.00
1,600.00 0.00 1,600.00
0.00 0.00
9,454.50 0.00 9,454.50
0.00 75,000.00 75,000.00
0.00 7,142.86
0.00 75,652.50
0.00 18,750.00
0.00 227.07
84,402.50 0.00 84,402.50
0.00 5,400.00 5,400.00
4,000.00 0.00 4,000.00
27.36 27.36
10,899.36 0.00 10,899.36
40,000.00 0.00 40,000.00
55,000.00 0.00 55,000.00
35,000.00 0.00 35,000.00
552.72 552.72
0.00 12,598.85
0.00 55,000.00 55,000.00
0.00 4,000.00 4,000.00
3,240.00 0.00 3,240.00
0.00 56,008.00
2,078,709.75 2,250,906.66 448,510.50 80,400.00 195,736.15 974,863.36 1,434,463.10
368,110.50 368,110.50
448,510.50 448,510.50 563,846.65 974,863.36
411,016.71
974,863.36 974,863.36 1,434,463.10
BALANCE GENERAL
PASIVOS
26,231.00
21,389.00
600,000.00
25,600.00
13,881.61
224,502.10
2,879.31
53,631.00
21,750.00
35,400.00
7,142.86
75,652.50
18,750.00
227.07
12,598.85
56,008.00
1,195,643.30
411,016.71
1,606,660.01
LA EMPRESA INDUTRIAL"ABC"Ltda"