Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ACTIVO
Activo Circulante
Efectivo $ 137,000 $ 35,000
Documentos y Cuentas por Cobrar $ 322,000 $ 368,000
Inventarios $ 340,000 $ 321,000
Activo Circulante $ 799,000 $ 724,000
PASIVO Y CAPITALCONTABLE
Pasivos Circulantes
Créditos Bancarios $ 410,000 $ 415,000
Otras Cuentas por Pagar $ 440,000 $ 450,000
TOTAL PASIVO $ 850,000 $ 865,000
CAPITAL
Capital Social $ 400,000 $ 400,000
Utilidades Acumuladas $ 294,000 $ 188,000
TOTAL CAPITAL CONTABLE $ 694,000 $ 588,000
NOTAS:
Utilidades
Pesos Capital Social Reserva Legal Acumuladas
Utilidades
Año Capital Social Reserva Legal
Acumuladas
2010 (1) $200,000 $8,000
2011 (2) $200,000 $13,000
2012 $22,000
2013 $5,000 $30,000
2014 $5,000 $80,000
2015 $25,000
$400,000 $10,000 $178,000
Pesos
La inversión en acciones es de una compañía sobre la que no se tiene control o infuencia significativa, y son de
carácter permanente, las cuales están registradas al costo de adquisición, que es su valor nominal. Dichas
acciones se adquirieron en el mes de mayo de 2010
CASO PRACTICO
Terrenos
ene‐10 $80,000
dic‐10 $18,621
$98,621
NOTAS:
La depreciación del ejercicio 2016, ascendio a: $94,000 la cual se registró mensualmente, 50% en gastos de admon y 50% en gastos de venta
CASO PRACTICO (DATOS F)
Ventas netas $120,000 $125,000 $120,000 $128,000 $132,000 $134,000 $130,000 $136,000 $127,000 $129,000 $130,000 $139,000 $1,550,000
Costo de Ventas $59,000 $61,000 $59,000 $63,000 $65,000 $66,000 $64,000 $67,000 $62,000 $63,000 $64,000 $67,000 $760,000
Utilidad Bruta $61,000 $64,000 $61,000 $65,000 $67,000 $68,000 $66,000 $69,000 $65,000 $66,000 $66,000 $72,000 $790,000
Gastos de Venta $11,542 $11,542 $13,542 $13,542 $12,542 $12,542 $12,626 $11,626 $12,626 $11,626 $10,626 $16,521 $150,903
Depreciación en Gastos de Venta $3,458 $3,458 $3,458 $3,458 $3,458 $3,458 $4,374 $4,374 $4,374 $4,374 $4,374 $4,379 $46,997
Gastos de Administración $8,542 $7,542 $8,542 $9,542 $9,542 $8,542 $7,625 $6,625 $7,625 $7,625 $8,625 $12,620 $102,997
Depreciación en Gastos de Administración $3,458 $3,458 $3,458 $3,458 $3,458 $3,458 $4,375 $4,375 $4,375 $4,375 $4,375 $4,380 $47,003
Gastos de Operación $27,000 $26,000 $29,000 $30,000 $29,000 $28,000 $29,000 $27,000 $29,000 $28,000 $28,000 $37,900 $347,900
Utilidad de Operación $34,000 $38,000 $32,000 $35,000 $38,000 $40,000 $37,000 $42,000 $36,000 $38,000 $38,000 $34,100 $442,100
Productos Financieros $11,000 $10,000 $11,000 $11,000 $12,000 $11,000 $12,000 $11,000 $10,000 $12,000 $11,000 $10,200 $132,200
Gastos Financieros $15,000 $14,000 $13,000 $15,000 $15,000 $15,000 $14,000 $15,000 $13,000 $14,000 $14,000 $17,300 $174,300
Gastos y Productos Financieros ‐$4,000 ‐$4,000 ‐$2,000 ‐$4,000 ‐$3,000 ‐$4,000 ‐$2,000 ‐$4,000 ‐$3,000 ‐$2,000 ‐$3,000 ‐$7,100 ‐$42,100
Otros Ingresos $1,176 $1,104 $732 $932 $0 $789 $0 $678 $909 $0 $144 $732 $7,196
Otros Gastos $1,035 $2,000 $1,700 $790 $570 $2,150 $1,600 $2,150 $0 $3,600 $3,802 $1,799 $21,196
Otros Gastos e Ingresos $141 ‐$896 ‐$968 $142 ‐$570 ‐$1,361 ‐$1,600 ‐$1,472 $909 ‐$3,600 ‐$3,658 ‐$1,067 ‐$14,000
Utilidad Antes de Impuestos $30,141 $33,104 $29,032 $31,142 $34,430 $34,639 $33,400 $36,528 $33,909 $32,400 $31,342 $25,933 $386,000
CASO PRACTICO (DATOS H)
CONCEPTO ENE FEB MZO ABR MYO JUN JUL AGO SEP OCT NOV DIC
Efectivo (caja y bancos) $35,000 $66,826 $69,663 $68,977 $76,098 $87,071 $78,835 $88,674 $95,632 $88,814 $110,683 $120,497
Clientes $309,919 $341,115 $360,087 $346,900 $363,742 $341,709 $344,295 $352,781 $369,818 $357,669 $367,203 $311,236
Prov. Para cuentas incobrables ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206
IVA por acreditar $0 $0 $0 $0 $356 $806 $375 $232 $0 $0 $0 $602
Deudores Diversos $63,000 $52,584 $55,684 $54,884 $48,984 $51,084 $50,057 $50,957 $48,507 $23,207 $12,509 $0
Impuestos Anticipados $1,946 $2,149 $2,243 $3,161 $3,905 $5,214 $6,469 $7,509 $11,789 $13,011 $14,576 $15,250
Funcionarios y Empleados $12,341 $11,941 $12,406 $13,246 $13,312 $13,008 $12,392 $10,862 $11,602 $9,492 $9,404 $9,855
$413,000 $465,409 $490,877 $477,962 $497,191 $489,686 $483,217 $501,809 $528,142 $482,987 $505,169 $448,234
PASIVOS MONETARIOS
Créditos Bancarios $399,640 $349,402 $359,837 $349,974 $350,929 $350,992 $348,777 $301,773 $252,532 $245,962 $234,134 $389,199
Cuentas por Pagar $403,146 $304,566 $281,783 $275,796 $275,580 $281,173 $266,035 $262,024 $289,191 $295,486 $220,067 $319,910
Sueldos por Pagar $1,009 $3,249 $3,835 $1,332 $3,241 $803 $1,747 $8,665 $5,829 $4,513 $5,520 $1,109
Impuestos por Pagar $29,100 $17,053 $17,199 $14,454 $15,148 $14,891 $15,404 $15,903 $15,709 $15,777 $16,897 $17,436
Acreedores Diversos $0 $677 $1,265 $1,938 $2,634 $3,015 $3,627 $4,314 $4,971 $5,775 $6,898 $7,418
IVA por Pagar $0 $0 $2,312 $3,023 $4,794 $4,753 $4,487 $4,695 $4,514 $4,948 $4,336 $2,307
Impuestos Sobre la renta $20,428 $5,428 $5,428 $0 $0 $0 $0 $0 $0 $0 $0 $0
Participación de Utilidades $1,317 $4,135 $4,135 $4,135 $4,135 $0 $0 $0 $0 $0 $0 $0
$854,640 $684,510 $675,794 $650,652 $656,461 $655,627 $640,077 $597,374 $572,746 $572,461 $487,852 $737,379
CASO PRACTICO (CEDULA 1)
31 de Diciembre 2016
Actualización a
Histórico Rotación meses Factor al 31‐dic‐16 Actualizado
Diciembre 2016
INPC N° meses
jun‐16 89.3240 1
jul‐16 89.5569 1
ago‐16 89.8093 2
sep‐16 90.3577 3
oct‐16 90.9062 4
nov‐16 91.6168 5
dic‐16 92.0390 6
633.6100
N° de meses 7
INPC Promedio 90.5157
CASO PRACTICO (CEDULA 2)
31 de Diciembre 2016
VALOR
Año Mes CONCEPTO IMPORTE FACTOR A DICIEMBRE 2015 ACTUALIZADO DIC‐
15
INPC Dic‐15 89.0468
Adquisición de
INPC Fecha Adquisición
acciones de la Cia. 72.7940
(mayo‐10)
2010 5 X $ 10,000 $ 12,233
1.2233
VALOR
Año Mes CONCEPTO IMPORTE FACTOR A DICIEMBRE 2016 ACTUALIZADO DIC‐
16
Adquisición de
acciones de la Cia. INPC Dic‐16 92.0390
2010 5 X $ 10,000
INPC Fecha Adquisición
72.7940
(mayo‐10) $ 12,644
1.2644
TOTAL INVERSIONES $ 12,233 $ 10,000 $ 2,233 Ajuste A‐2 $ 12,644 $ 10,000 $ 2,644 $ 411 Ajuste A‐3
CASO PRACTICO (CEDULA 3)
Terrenos
INPC Dic‐15 / INPC Dic‐16 / INPC
ene‐10 $ 80,000 89.0468 72.5520 1.2274 $ 98,188 92.0390 89.0468 1.0336 $ 101,487
INPC Ene‐10 Dic‐15
INPC Dic‐15 / INPC Dic‐16 / INPC
dic‐10 $ 18,621 89.0468 74.9310 1.1884 $ 22,129 92.0390 89.0468 1.0336 $ 22,873
INPC Dic‐10 Dic‐15
$ 98,621 $ 120,317 $ 124,360
29000
Terrenos $ 120,317 $ 98,621 $ 21,696 Ajuste A‐4 $ 124,360 $ 98,621 $ 25,739 $ 4,043 Ajuste A‐5
Edificios $ 351,883 $ 300,000 $ 51,883 Ajuste A‐4 $ 363,707 $ 300,000 $ 63,707 $ 11,824 Ajuste A‐5
Maquinaría y Equipo $ 559,187 $ 500,000 $ 59,187 Ajuste A‐4 $ 577,977 $ 500,000 $ 77,977 $ 18,790 Ajuste A‐5
Equipo de Transporte $ 95,669 $ 90,000 $ 5,669 Ajuste A‐4 $ 212,227 $ 200,000 $ 12,227 $ 6,558 Ajuste A‐5
TOTAL INMUEBLES,
PROPIEDADES Y EQUIPO $ 1,127,056 $ 988,621 $ 138,435 $ 1,278,272 $ 1,098,621 $ 179,651 $ 41,216
CASO PRACTICO (CEDULA 4)
Edificios $ 81,328 $ 68,624 $ 12,704 Ajuste A‐4 $ 102,246 $ 83,624 $ 18,622 $ 5,918 Ajuste A‐5
Maquinaría y Equipo $ 187,096 $ 165,000 $ 22,096 Ajuste A‐4 $ 251,181 $ 215,000 $ 36,181 $ 14,085 Ajuste A‐5
Equipo de Transporte $ 38,268 $ 36,000 $ 2,268 Ajuste A‐4 $ 70,665 $ 65,000 $ 5,665 $ 3,397 Ajuste A‐5
TOTAL INMUEBLES,
PROPIEDADES Y EQUIPO $ 306,692 $ 269,624 $ 37,068 $ 424,092 $ 363,624 $ 60,468 $ 23,400
CASO PRACTICO (CEDULA 5)
VALOR EFECTO
DEPRECIACION % DEPRECIACION
ACTUALIZADO AL VALOR HISTORICO VALOR HISTORICO ACTUALIZACION
DEL EJERCICIO ANUAL
CIERRE DIC‐16 DEL EJERCICIO
TOTAL
INMUEBLES,
PROPIEDADES
Y EQUIPO $107,094 $1,000,000 $94,000 $13,094
Valor
mes / año Concepto Importe (Histórico) Factor de Actualización a Diciembre 2015 Valor Actuaizado Factor de Actualización a Diciembre 2016 Actuaizado a
a Dic‐15 Dic‐16
CAPITAL SOCIAL
UTILIDADES ACUMULADAS
RESERVA LEGAL
Capital Social $ 482,425 $ 400,000 $ 82,425 Ajuste A‐7 $ 498,636 $ 400,000 $ 98,636 $ 16,211 Ajuste A‐8
Utilidades Acumuladas $ 191,186 $ 178,000 $ 13,186 Ajuste A‐7 $ 115,716 $ 98,000 $ 17,716 $ 4,530 Ajuste A‐8
Reserva Legal $ 10,645 $ 10,000 $ 645 Ajuste A‐7 $ 11,003 $ 10,000 $ 1,003 $ 358 Ajuste A‐8
TOTAL INVERSIONES
$ 684,257 $ 588,000 $ 96,257 $ 625,355 $ 508,000 $ 117,355 $ 21,099
CASO PRACTICO (CEDULA 7)
CIFRAS HISTORICAS ENE FEB MZO ABR MYO JUN JUL AGO SEP OCT NOV DIC TOTAL
Ventas netas $120,000 $125,000 $120,000 $128,000 $132,000 $134,000 $130,000 $136,000 $127,000 $129,000 $130,000 $139,000 $1,550,000
Costo de Ventas $59,000 $61,000 $59,000 $63,000 $65,000 $66,000 $64,000 $67,000 $62,000 $63,000 $64,000 $67,000 $760,000
Utilidad Bruta $61,000 $64,000 $61,000 $65,000 $67,000 $68,000 $66,000 $69,000 $65,000 $66,000 $66,000 $72,000 $790,000
Gastos de Venta $11,542 $11,542 $13,542 $13,542 $12,542 $12,542 $12,626 $11,626 $12,626 $11,626 $10,626 $16,521 $150,903
Depreciación en Gastos de Venta $3,458 $3,458 $3,458 $3,458 $3,458 $3,458 $4,374 $4,374 $4,374 $4,374 $4,374 $4,379 $46,997
Gastos de Administración $8,542 $7,542 $8,542 $9,542 $9,542 $8,542 $7,625 $6,625 $7,625 $7,625 $8,625 $12,620 $102,997
Depreciación en Gastos de Administración $3,458 $3,458 $3,458 $3,458 $3,458 $3,458 $4,375 $4,375 $4,375 $4,375 $4,375 $4,380 $47,003
Gastos de Operación $27,000 $26,000 $29,000 $30,000 $29,000 $28,000 $29,000 $27,000 $29,000 $28,000 $28,000 $37,900 $347,900
Utilidad de Operación $34,000 $38,000 $32,000 $35,000 $38,000 $40,000 $37,000 $42,000 $36,000 $38,000 $38,000 $34,100 $442,100
Productos Financieros $11,000 $10,000 $11,000 $11,000 $12,000 $11,000 $12,000 $11,000 $10,000 $12,000 $11,000 $10,200 $132,200
Gastos Financieros $15,000 $14,000 $13,000 $15,000 $15,000 $15,000 $14,000 $15,000 $13,000 $14,000 $14,000 $17,300 $174,300
Gastos y Productos Financieros ‐$4,000 ‐$4,000 ‐$2,000 ‐$4,000 ‐$3,000 ‐$4,000 ‐$2,000 ‐$4,000 ‐$3,000 ‐$2,000 ‐$3,000 ‐$7,100 ‐$42,100
Otros Ingresos $1,176 $1,104 $732 $932 $0 $789 $0 $678 $909 $0 $144 $732 $7,196
Otros Gastos $1,035 $2,000 $1,700 $790 $570 $2,150 $1,600 $2,150 $0 $3,600 $3,802 $1,799 $21,196
Otros Gastos e Ingresos $141 ‐$896 ‐$968 $142 ‐$570 ‐$1,361 ‐$1,600 ‐$1,472 $909 ‐$3,600 ‐$3,658 ‐$1,067 ‐$14,000
Utilidad Antes de Impuestos $30,141 $33,104 $29,032 $31,142 $34,430 $34,639 $33,400 $36,528 $33,909 $32,400 $31,342 $25,933 $386,000
INPC del mes de cierre 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903
INPC del mes correspondiente 89.38638 89.77778 89.91000 89.62528 89.22561 89.32403 89.55691 89.80933 90.35774 90.90615 91.61683 92.03903
FACTOR DE ACTUALIZACION 1.029676 1.025187 1.023680 1.026932 1.031532 1.030395 1.027716 1.024827 1.018607 1.012462 1.004608 1.000000
CIFRAS ACTUALIZADAS ENE FEB MZO ABR MYO JUN JUL AGO SEP OCT NOV DIC TOTAL
Ventas netas $123,561 $128,148 $122,842 $131,447 $136,162 $138,073 $133,603 $139,376 $129,363 $130,608 $130,599 $139,000 $1,582,783
Costo de Ventas $60,751 $62,536 $60,397 $64,697 $67,050 $68,006 $65,774 $68,663 $63,154 $63,785 $64,295 $67,000 $776,108
Utilidad Bruta $62,810 $65,612 $62,444 $66,751 $69,113 $70,067 $67,829 $70,713 $66,209 $66,822 $66,304 $72,000 $806,675
Gastos de Venta $11,885 $11,833 $13,863 $13,907 $12,937 $12,923 $12,976 $11,915 $12,861 $11,771 $10,675 $16,521 $154,066
Depreciación en Gastos de Venta $3,561 $3,545 $3,540 $3,551 $3,567 $3,563 $4,495 $4,483 $4,455 $4,429 $4,394 $4,379 $47,962
Gastos de Administración $8,795 $7,732 $8,744 $9,799 $9,843 $8,802 $7,836 $6,789 $7,767 $7,720 $8,665 $12,620 $105,113
Depreciación en Gastos de Administración $3,561 $3,545 $3,540 $3,551 $3,567 $3,563 $4,496 $4,484 $4,456 $4,430 $4,395 $4,380 $47,968
Gastos de Operación $27,801 $26,655 $29,687 $30,808 $29,914 $28,851 $29,804 $27,670 $29,540 $28,349 $28,129 $37,900 $355,108
Utilidad de Operación $35,009 $38,957 $32,758 $35,943 $39,198 $41,216 $38,025 $43,043 $36,670 $38,474 $38,175 $34,100 $451,567
Productos Financieros $11,326 $10,252 $11,260 $11,296 $12,378 $11,334 $12,333 $11,273 $10,186 $12,150 $11,051 $10,200 $135,040
Gastos Financieros $15,445 $14,353 $13,308 $15,404 $15,473 $15,456 $14,388 $15,372 $13,242 $14,174 $14,065 $17,300 $177,980
Gastos y Productos Financieros ‐$4,119 ‐$4,101 ‐$2,047 ‐$4,108 ‐$3,095 ‐$4,122 ‐$2,055 ‐$4,099 ‐$3,056 ‐$2,025 ‐$3,014 ‐$7,100 ‐$42,940
Otros Ingresos $1,211 $1,132 $749 $957 $0 $813 $0 $695 $926 $0 $145 $732 $7,360
Otros Gastos $1,066 $2,050 $1,740 $811 $588 $2,215 $1,644 $2,203 $0 $3,645 $3,820 $1,799 $21,582
Otros Gastos e Ingresos $145 ‐$919 ‐$991 $146 ‐$588 ‐$1,402 ‐$1,644 ‐$1,509 $926 ‐$3,645 ‐$3,675 ‐$1,067 ‐$14,223
Utilidad Antes de Impuestos $31,035 $33,938 $29,719 $31,981 $35,516 $35,692 $34,326 $37,435 $34,540 $32,804 $31,486 $25,933 $394,405
VALOR VALOR ACTUALIZACION AL
ACTUALIZACION A CIERRE ACTUALIZADO HISTORICO CIERRE
CONCEPTO ENE FEB MZO ABR MYO JUN JUL AGO SEP OCT NOV DIC
Efectivo (caja y bancos) $35,000 $66,826 $69,663 $68,977 $76,098 $87,071 $78,835 $88,674 $95,632 $88,814 $110,683 $120,497
Clientes $309,919 $341,115 $360,087 $346,900 $363,742 $341,709 $344,295 $352,781 $369,818 $357,669 $367,203 $311,236
Prov. Para cuentas incobrables ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206
IVA por acreditar $0 $0 $0 $0 $356 $806 $375 $232 $0 $0 $0 $602
Deudores Diversos $63,000 $52,584 $55,684 $54,884 $48,984 $51,084 $50,057 $50,957 $48,507 $23,207 $12,509 $0
Impuestos Anticipados $1,946 $2,149 $2,243 $3,161 $3,905 $5,214 $6,469 $7,509 $11,789 $13,011 $14,576 $15,250
Funcionarios y Empleados $12,341 $11,941 $12,406 $13,246 $13,312 $13,008 $12,392 $10,862 $11,602 $9,492 $9,404 $9,855
$413,000 $465,409 $490,877 $477,962 $497,191 $489,686 $483,217 $501,809 $528,142 $482,987 $505,169 $448,234
PASIVOS MONETARIOS
Créditos Bancarios $399,640 $349,402 $359,837 $349,974 $350,929 $350,992 $348,777 $301,773 $252,532 $245,962 $234,134 $389,199
Cuentas por Pagar $403,146 $304,566 $281,783 $275,796 $275,580 $281,173 $266,035 $262,024 $289,191 $295,486 $220,067 $319,910
Sueldos por Pagar $1,009 $3,249 $3,835 $1,332 $3,241 $803 $1,747 $8,665 $5,829 $4,513 $5,520 $1,109
Impuestos por Pagar $29,100 $17,053 $17,199 $14,454 $15,148 $14,891 $15,404 $15,903 $15,709 $15,777 $16,897 $17,436
Acreedores Diversos $0 $677 $1,265 $1,938 $2,634 $3,015 $3,627 $4,314 $4,971 $5,775 $6,898 $7,418
IVA por Pagar $0 $0 $2,312 $3,023 $4,794 $4,753 $4,487 $4,695 $4,514 $4,948 $4,336 $2,307
Impuestos Sobre la renta $20,428 $5,428 $5,428 $0 $0 $0 $0 $0 $0 $0 $0 $0
Participación de Utilidades $1,317 $4,135 $4,135 $4,135 $4,135 $0 $0 $0 $0 $0 $0 $0
$854,640 $684,510 $675,794 $650,652 $656,461 $655,627 $640,077 $597,374 $572,746 $572,461 $487,852 $737,379
POSICION MONETARIA ACTIVA (PASIVA) ‐$441,640 ‐$219,101 ‐$184,917 ‐$172,690 ‐$159,270 ‐$165,941 ‐$156,860 ‐$95,565 ‐$44,604 ‐$89,474 $17,317 ‐$289,145
INPC del mes que se trate 89.38638 89.77778 89.91000 89.62528 89.22561 89.32403 89.55691 89.80933 90.35774 90.90615 91.61683 92.03903
INPC del mes anterior 89.04682 89.38638 89.77778 89.91000 89.62528 89.22561 89.32403 89.55691 89.80933 90.35774 90.90615 91.61683
FACTOR DE ACTUALIZACION MENSUAL 0.003813 0.004379 0.001473 ‐0.003167 ‐0.004459 0.001103 0.002607 0.002819 0.006106 0.006069 0.007818 0.004608
RESULTADO POR POSICION MONETARIA ‐$1,684 ‐$959 ‐$272 $547 $710 ‐$183 ‐$409 ‐$269 ‐$272 ‐$543 $135 ‐$1,332
INPC del mes de cierre 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903
INPC del mes que se trate 89.38638 89.77778 89.91000 89.62528 89.22561 89.32403 89.55691 89.80933 90.35774 90.90615 91.61683 92.03903
FACTOR DE ACTUALIZACION DE CIERRE 1.029676 1.025187 1.023680 1.026932 1.031532 1.030395 1.027716 1.024827 1.018607 1.012462 1.004608 1.000000
Ajuste A‐1
AJUSTE A‐2
Ajuste A‐3
Ajuste A‐4
Ajuste A‐5
Ajuste A‐7
Ajuste A‐8
Ajuste A‐9
Ajuste A‐10
CIFRAS
Pesos CIFRAS HISTORICAS
ACTUALIZADAS
ACTIVO
Activo Circulante
Efectivo $137,000 $137,000
Documentos y Cuentas por Cobrar $322,000 $322,000
Inventarios $340,000 $345,722
Activo Circulante $799,000 $804,722
PASIVO Y CAPITALCONTABLE
Pasivos Circulantes
Créditos Bancarios $410,000 $410,000
Otras Cuentas por Pagar $440,000 $440,000
TOTAL PASIVO $850,000 $850,000
CAPITAL
Capital Social $400,000 $498,636
Utilidades Acumuladas $294,000 $322,912
TOTAL CAPITAL CONTABLE $694,000 $821,548
CIFRAS CIFRAS
Pesos HISTORICAS ACTUALIZADAS