Caso Practico 3-Yasuri Ramirez Acuña

Descargar como xlsx, pdf o txt
Descargar como xlsx, pdf o txt
Está en la página 1de 16

SUMAS DEL MAYOR

N° CUENTA DEBE HABER


10 S/. 92,897.00 S/. 70,576.00
12 S/. 96,972.00 S/. 95,672.00
16 S/. 6,500.00
17 S/. 5,200.00
19 S/. 1,300.00
20 S/. 62,300.00 S/. 9,700.00
33 S/. 423,400.00
38 S/. 10,000.00
39 S/. 53,600.00
40 S/. 24,854.00 S/. 21,604.00
41 S/. 25,522.00 S/. 25,522.00
42 S/. 17,000.00 S/. 43,050.00
46 S/. 1,100.00 S/. 1,100.00
50 S/. 422,400.00
52 S/. 22,400.00 S/. 22,400.00
58 S/. 15,400.00
59 S/. 22,400.00 S/. 22,400.00
60 S/. 23,800.00
61 S/. 23,800.00
62 S/. 33,354.00
64 S/. 1,300.00
67 S/. 75.00
68 S/. 26,000.00
69 S/. 9,700.00
70 S/. 75,400.00
77 S/. 850.00
79 S/. 60,654.00
94 S/. 34,312.40
95 S/. 26,341.60
S/. 965,428.00 S/. 965,428.00
SALDOS CARGAS TRANSFERIDAS
DEUDOR ACREEDOR DEBE HABER
S/. 22,321.00
S/. 1,300.00
S/. 6,500.00
S/. 5,200.00
S/. 1,300.00
S/. 52,600.00
S/. 423,400.00
S/. 10,000.00
S/. 53,600.00
S/. 3,250.00
S/. - S/. -
S/. 26,050.00
S/. - S/. -
S/. 422,400.00
S/. - S/. -
S/. 15,400.00
S/. - S/. -
S/. 23,800.00
S/. 23,800.00 S/. 9,700.00
S/. 33,354.00
S/. 1,300.00
S/. 75.00
S/. 26,000.00
S/. 9,700.00 S/. 9,700.00
S/. 75,400.00
S/. 850.00
S/. 60,654.00 S/. 60,654.00
S/. 34,312.40 S/. 34,312.40
S/. 26,341.60 S/. 26,341.60
S/. 679,454.00 S/. 679,454.00 S/. 70,354.00 S/. 70,354.00
SALDO
TOTAL

61,69
79,94.95
INVENTARIO ESTAD. RESUL. POR NAT
ACTIVO PASIVO PERDIDA GANANCIA
S/. 22,321.00
S/. 1,300.00
S/. 6,500.00
S/. 5,200.00
S/. 1,300.00
S/. 52,600.00
S/. 423,400.00
S/. 10,000.00
S/. 53,600.00
S/. 3,250.00
S/. - S/. -
S/. 26,050.00
S/. - S/. -
S/. 422,400.00
S/. - S/. -
S/. 15,400.00
S/. - S/. -
S/. 23,800.00
S/. 14,100.00
S/. 33,354.00
S/. 1,300.00
S/. 75.00
S/. 26,000.00

S/. 75,400.00
S/. 850.00

S/. 524,571.00 S/. 518,750.00 S/. 84,529.00 S/. 90,350.00


S/. 5,821.00 S/. 5,821.00
S/. 524,571.00 S/. 524,571.00 S/. 90,350.00 S/. 90,350.00

elemento 12345 TODA LA CLASE 6 MENOS LA CUENTA 69


70,75,77
ESTAD. REULT. POR FUNC
PERDIDA GANANCIA

S/. 75.00

S/. 9,700.00
S/. 75,400.00
S/. 850.00

S/. 34,312.40
S/. 26,341.60
S/. 70,429.00 S/. 76,250.00
S/. 5,821.00
S/. 76,250.00 S/. 76,250.00

67,69
70,75,77
94.95
ESTADO DE RESULTADOS POR FUNCION

VENTAS
COSTO DE VENTAS
UTILIDAD BRUTAS

GASTOS DE VENTAS
GASTOS DE ADMINISTRACION
UTILIDAD DE OPERACIÓN

GASTOS FINANCIEROS
INGRESOS FINANCIEROS
UTILIDAD ANTES DE DUCC Y PART

PARTICIPACIONES 8%
IR 30%
RESULTADO DEL EJERCICIO
S/ 75,400.00 70
S/ 9,700.00 69
S/ 65,700.00

S/ 26,341.60 95
S/ 34,312.40 94
S/ 5,046.00

S/ 75.00 67
S/ 850.00 77 o 75
S/ 5,821.00

S/. 465.68 PASIVO 2,072.28

S/ 1,606.60 PASIVO
S/. 3,748.72 PATRIMONIO
ESTADO DE RESULTADOS POR NATURALEZA

VENTAS S/ 75,400.00
COMPRAS DE MERCADERIA S/ 23,800.00
VARIACION DE EXISTENCIAS S/ 14,100.00
MARGEN COMERCIAL S/ 65,700.00

SERVICIOS PRESTADOS POR TERCERO S/ -


VALOR AGREGADO S/ 65,700.00
GASTOS DE PERSONAL S/ 33,354.00
TRIBUTOS S/ 1,300.00
EXCEDEN( O INSUF) BRUTO DE EXPLOT S/ 31,046.00

ESTIMACIONES Y PROVISIONES S/ 26,000.00


RESULTADO DE EXPLOTACION S/ 5,046.00

GASTOS FINANCIEROS S/ 75.00


INGRESOS FINANCIEROS S/ 850.00
RESULTADO ANTES DE PART E IMP S/ 5,821.00

PARTICIPACIONES 8% S/. 465.68


IR 30% S/ 1,606.60
RESULTADO DEL EJERCICIO S/. 3,748.72
70
60
61

63

62
64

68

67
77 O 75
BALANCE GENERAL

ACTIVO 123
ACTIVO CORRIEN 12
10. EFECTIVO Y EQUIVALENTE DE EFECTIVO
12. COMPRAS POR COMPRAS CPMER- TERCEROS
16. CUENTAS POR COBRAR DIV-TERC
17.CUENTAS POR COBRAR DIV-TERC
20.MERCADERIAS
16
TOTAL ACTIVO CORRIENTE

ACTIVO NO CORRIENTE
33.PROPIEDAD, PLANTA Y EQUIPO
38. OTROS ACTIVOS
39. DEPRECIACION Y AMORT. ACUM

TOTAL ACTIVO NO CORRIENTE

TOTAL ACTIVO
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
S/ 22,321.00 42.CUENTAS POR PAGAR COM-TERC
S/ 1,300.00 19.COBRANZA DUDOSA
S/ 6,500.00
S/ 5,200.00 TOTAL PASIVO CORRIENTE
S/ 52,600.00
S/ 3,250.00
S/ 91,171.00

3 PATRIMONIO
S/ 423,400.00 50. CAPITAL
S/ 10,000.00 58.RESERVAS
S/ 53,600.00 59.RESULTADOS ACUMULADOS

S/ 379,800.00 TOTAL PATRIMONIO

S/ 470,971.00 TOTAL PASIVO Y PATRIMONIO


Y PATRIMONIO 4.5
CORRIENTE 4
TAS POR PAGAR COM-TERC S/ 28,122.28
ANZA DUDOSA S/ 1,300.00

ASIVO CORRIENTE S/ 29,422.28

5
S/ 422,400.00
S/ 15,400.00
LTADOS ACUMULADOS S/ 3,748.72

ATRIMONIO S/ 441,548.72

ASIVO Y PATRIMONIO S/ 470,971.00


sE LE SUMA LAS PARTICIPACION MAS I . R

También podría gustarte