Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Tig Conta Analizar Empresa
Tig Conta Analizar Empresa
FECHA TRANSACCION
12/2/2021 Caja
Vehiculo
Mercaderias
Maquinarias
Acreedores
Prestamo bancario
Capital
Glosa: Se inician actividades comerciales
02/12/XX Banco
Caja
Glosa: Apertura cuenta corriente Banco
04/12/XX Clientes
Ventas
Iva DF
Costo de ventas
Mercaderias
Glosa: Venta
16/12/xx Clientes
letras por cobrar
Ventas
Iva DF
Costo de ventas
Mercaderias
Glosa: Venta
Glosa:Gasto reparacion
20/12/XX Gastos basicos
Banco
28/12/XX Banco
Clientes
30/12/XX Mercaderias
IVA CF
Proveedores
Glosa: Compra mercaderias
30/12/XX Clientes
Letras por cobrar
Caja
Ventas
IVA DF
Costo de ventas
Mercaderias
Glosa: Venta mercaderias
30/12/XX Caja
Deposito a plazo
Intereses Ganados
Glosa: Cobro deposito a plazo
30/12/XX Banco
Caja
30/12/XX Remuneraciones
Banco
Glosa: Reconoce Pago remuneraciones cajero
30/12/XX Castigo Mercaderias
Mercaderias
CAJA
$ 75,000,000 $ 15,000,000
$ 9,520,000 $ 31,270,000
$ 31,270,000
$ 115,790,000 $ 46,270,000
$ 69,520,000 Deudor
MERCADERIA
$ 70,000,000 $ 25,000,000
$ 40,000,000 $ 20,500,000
$ 7,000,000
$ 1,725,000
$ 850,000
$ 110,000,000 $ 55,075,000
$ 54,925,000 Deudor
CLIENTES
$ 59,500,000 $ 86,275,000
$ 26,775,000 $ 357,000
$ 7,140,000
$ 93,415,000 $ 86,632,000
$ 6,783,000 Deudor
REMUNERACIONES MENSUALES
$ 475,000
$ 475,000 Deudor
COSTO DE VENTA
25,000,000
20,500,000
7,000,000
$ 52,500,000
$ 52,500,000 Deudor
DEPOSITO A PLAZO
30,000,000 30,000,000
-
-
$ 30,000,000 $ 30,000,000
$ - Saldado
$ - 50,000
$ 50,000 Acreedor
MAQUINARIAS
45,000,000
-
-
$ 45,000,000
$ 45,000,000 Deudor
VENTAS
- 50,000,000
45,000,000
- 20,000,000
- 115,000,000
Acreedores 115,000,000
CASTIGO MERCADERIAS
1,725,000
$ 1,725,000
$ 1,725,000 Deudor
-
$ 1,450,000
$ 1,450,000 Deudor
BALANCE DE COMPROBAC
N CUENTAS TOTALES
DEBITOS
1 CAJA $ 115,790,000
2 CAPITAL
3 BANCO $ 132,545,000
4 GASTOS BASICOS $ 620,000
5 GASTO REPARACION $ 500,000
6 LETRAS POR COBRAR $ 33,915,000
7 MERCADERÍA $ 110,000,000
8 IVA CREDITO FISCAL $ 8,740,000
9 VEHICULO $ 22,000,000
10 PROVEEDOR $0
11 GASTOS GENERALES $ 790,000
12 DEPOSITO A PLAZO $ 30,000,000
13 DEP. ACUMULADA VEHICULO
14 DE. ACUMULADA MAQUINARIAS
15 DEP. ACUMULADA MUEBLES
16 DEPRECIACION PPE $ 1,457,711
17 PRESTAMO BANCARIO $ 11,400,000
18 MAQUINARIAS $ 45,000,000
19 MUEBLES Y UTILES $ 6,000,000
20 ACREEDORES $0
21 COSTO DE VENTAS $ 52,500,000
22 CLIENTES $ 93,415,000
23 VENTAS $0
24 INTERES GANADOS $0
25 IVA DEBITO FISCAL
26 REMUNERACIONES MENSUALES $ 475,000
27 PROVISION DE GASTOS $0
28 CASTIGO DE MERCADERIAS $ 1,725,000
29 MERMA MERCADERIAS $ 850,000
30 CASTIGO CLIENTES $ 357,000
31 GASTO ARRIENDO LOCAL $ 1,450,000
32 SEGURO PAGADO ANTICIPADO $ 360,000
33 GASTO SEGURO VEHICULO $ 30,000
SUMAS TOTALES $ 669,919,711
BALA
CUENTA DEBITO CREDITO
CAJA 115,790,000 46,270,000
CAPITAL - 171,200,000
BANCO 132,545,000 51,945,000
GASTOS BASICOS 620,000 -
GASTO REPARACION 500,000 -
LETRAS POR COBRAR 33,915,000 -
MERCADERÍA 110,000,000 55,075,000
IVA CREDITO FISCAL 8,740,000 -
VEHICULO 22,000,000 -
PROVEEDOR - 47,600,000
GASTOS GENERALES 790,000 -
DEPOSITO A PLAZO 30,000,000 30,000,000
DEP. ACUMULADA VEHICULO - 665,280
DE. ACUMULADA MAQUINARIA - 742,431
DEP. ACUMULADA MUEBLES - 50,000
DEPRECIACION PPE 1,457,711 -
PRESTAMO BANCARIO 11,400,000 22,800,000
MAQUINARIAS 45,000,000 -
MUEBLES Y UTILES 6,000,000 -
ACREEDORES - 18,000,000
COSTO DE VENTAS 52,500,000 -
CLIENTES 93,415,000 86,632,000
VENTAS - 115,000,000
INTERES GANADOS - 1,270,000
IVA DEBITO FISCAL - 21,850,000
REMUNERACIONES MENSUALES 475,000 -
PROVISION DE GASTOS - 790,000
CASTIGO DE MERCADERIAS 1,725,000 -
MERMA MERCADERIAS 850,000 -
CASTIGO CLIENTES 357,000 -
GASTO ARRIENDO LOCAL 1,450,000 -
SEGURO PAGADO ANTICIPADO 360,000 30,000
GASTO SEGURO VEHICULO 30,000 -
SUB TOTALES 669,919,711 669,919,711
UTILIDAD DEL EJERCICIO -
TOTALES 669,919,711 669,919,711
-
EERR
Ingreso por Venta 115,000,000
Costo de Venta -52,500,000
Utilidad bruta 62,500,000
Gastos Adminitracion y Ventas -8,254,711
Resultado Operacional 54,245,289
Ingresos financieros 1,270,000
Ut. Antes Impuesto 55,515,289
Impuestos 0
UTILIDAD NETA EJERCICIO 55,515,289
MAR DEL NORTE
DEBE HABER
75,000,000
22,000,000
70,000,000
45,000,000
18,000,000
22,800,000
171,200,000
15,000,000
15,000,000
6,000,000
1,140,000
7,140,000
59,500,000
50,000,000
9,500,000
25,000,000
25,000,000
360,000
360,000
26,775,000
26,775,000
45,000,000
8,550,000
20,500,000
20,500,000
500,000
500,000
620,000
620,000
30,000,000
30,000,000
86,275,000
86,275,000
40,000,000
7,600,000
47,600,000
30,000
30,000
1,450,000
1,450,000
7,140,000
7,140,000
9,520,000
20,000,000
3,800,000
7,000,000
7,000,000
31,270,000
30,000,000
1,270,000
31,270,000
31,270,000
475,000
475,000
1,725,000
1,725,000
850,000
850,000
357,000
357,000
790,000
790,000
11,400,000
11,400,000
1,457,711
cumulada Vehiculo 665,280
cumulada Maquinaria 742,431
cumulada M y utiles 50,000
$ 669,919,711 $ 669,919,711 $ -
CAPITAL
$0 171,200,000
$0 $ 171,200,000
Acreedor $ 171,200,000
$0
$ 8,740,000 $0
$ 8,740,000 Deudor
VEHICULO
$ 22,000,000
$ 22,000,000
$ 22,000,000 Deudor
GASTOS GENERALES
$ 790,000
$ 790,000 Deudor
GASTO REPARACION
500,000
$ 500,000
$ 500,000 Deudor
DEPRECIACION PPE
1,457,711
-
$ 1,457,711
$ 1,457,711 Deudor
MUEBLES Y UTILES
6,000,000
-
-
$ 6,000,000
$ 6,000,000 Deudor
INTERESES GANADOS
- 1,270,000
-
- -
- 1,270,000
Acreedores 1,270,000
MERMA MERCADERIAS
850,000
-
$ 850,000
$ 850,000 Deudor
-
$ 360,000 $ 30,000
$ 330,000 Deudor
E COMPROBACION Y SALDOS
SALDOS
CREDITOS DEUDOR ACREEDOR
$ 46,270,000 $ 69,520,000
$ 171,200,000 $ 171,200,000
$ 51,945,000 $ 80,600,000
$0 $ 620,000
$0 $ 500,000
$0 $ 33,915,000
$ 55,075,000 $ 54,925,000
$0 $ 8,740,000
$0 $ 22,000,000
$ 47,600,000 $ 47,600,000
$0 $ 790,000
$ 30,000,000
$ 665,280 $ 665,280
$ 742,431 $ 742,431
$ 50,000 $ 50,000
$ 1,457,711
$ 22,800,000 $ 11,400,000
$ 45,000,000
$0 $ 6,000,000 $0
$ 18,000,000 $ 18,000,000
$ 52,500,000
$ 86,632,000 $ 6,783,000
$ 115,000,000 $ 115,000,000
$ 1,270,000 $ 1,270,000
$ 21,850,000 $ 21,850,000
$0 $ 475,000
$ 790,000 $ 790,000
$0 $ 1,725,000
$0 $ 850,000
$0 $ 357,000
$0 $ 1,450,000
$ 30,000 $ 330,000
$0 $ 30,000
$ 669,919,711 $ 388,567,711 $ 388,567,711
$0 $0
$0
BALANCE GENERAL 8 COLUMNAS
DEUDOR ACREEDOR ACTIVO
69,520,000 - 69,520,000
- 171,200,000 -
80,600,000 - 80,600,000
620,000 -
500,000 -
33,915,000 - 33,915,000
54,925,000 - 54,925,000
8,740,000 - 8,740,000
22,000,000 - 22,000,000
- 47,600,000
790,000 -
- -
- 665,280
- 742,431
- 50,000
1,457,711 -
- 11,400,000
45,000,000 - 45,000,000
6,000,000 - 6,000,000
- 18,000,000
52,500,000 -
6,783,000 - 6,783,000
- 115,000,000 -
- 1,270,000
- 21,850,000
475,000 -
- 790,000
1,725,000 -
850,000 -
357,000 -
1,450,000 -
330,000 - 330,000
30,000 -
388,567,711 388,567,711 327,813,000
47,600,000
18,000,000
21,850,000
790,000
88,240,000
11,400,000
11,400,000
171,200,000
55,515,289
226,715,289
326,355,289 -
OK
OK
OK
200000 4,000,000
OK
OK
$ 5,087,250
$ 21,420,000
OK
2880000 COSTO VENTA 1200000
547200
OK
OK
$0
OK
$ 1,950,000
50000
100000 OK
35000
185000
ACTIVO FIJOS Valor residual Monto Compra Valor residual
Vehiculo 30% 22,000,000 6,600,000
Maquinarias 30% 45,000,000 13,500,000
Muebles y utiles 30% 6,000,000 1,800,000
LIBRO MAYOR
BANCO
$ 15,000,000 $ 7,140,000
$ 86,275,000 $ 360,000
$ 31,270,000 $ 500,000
$ 620,000
$ 30,000,000
$ 1,450,000
$ 475,000
$ 11,400,000
$ 132,545,000 $ 51,945,000
$ 80,600,000 Deudor
PROVEEDORES
$ 47,600,000
$0
$0 $ 47,600,000
Acreedor $ 47,600,000
$ 21,850,000
acreedor $ 21,850,000
GASTOS BASICOS
$ 620,000
$ 620,000 Deudor
$ 33,915,000 Deudor
PRESTAMO BANCARIO
11,400,000 22,800,000
-
-
$ 11,400,000 22,800,000
Acreedor 11,400,000
ACREEDORES
- 18,000,000
-
-
- 18,000,000
Acreedores 18,000,000
PROVISION DE GASTO
- 790,000
-
- -
- 790,000
Acreedores 790,000
CASTIGO CLIENTES
357,000
-
$ 357,000
$ 357,000 Deudor
-
$ 30,000
$ 30,000 Deudor
$0
171,200,000
620,000
500,000
47,600,000
790,000
665,280
742,431
50,000
1,457,711
11,400,000
18,000,000
52,500,000
115,000,000
1,270,000
21,850,000
- 475,000
790,000
- 1,725,000
- 850,000
- 357,000
1,450,000 -
30,000
272,291,711 60,754,711 116,270,000
55,521,289 55,515,289
327,813,000 116,270,000 116,270,000
- -
Monto neto Vida util Consumo Depreciacion del ejercicio
15,400,000 300000 12960 665,280
31,500,000 650000 15320 742,431
4,200,000 84 1 50,000