Académique Documents
Professionnel Documents
Culture Documents
PASIVO
87,216.54
Caja Chica
700.00
Materia Prima
40,210.00
Maquinaria
360,700.00
Herramientas
7,500.00
Mobiliario y Equipo
45,600.00
12,590.00
Deudores Comerciales
28,300.00
Capital Social
200,000.00
Acreedores Comerciales
36,913.00
1,050.00
ISR trimestral
12,500.00
80,000.00
Repuestos y Accesorios
2,100.00
Corresponsales (Deudor-Acreedor)
1,000.00
60,000.00
70,000.00
53,955.00
1,368.75
6,765.00
1,888.50
3,596.51
1,371.04
7,600.00
Articulos en Proceso
20,130.00
Artculos Terminados
38,920.00
196,517.50
86,198.21
RESERVA LEGAL
10,343.03
SUMAS
737,516.54
737,516.54
0.00
73,404.00
64,800.00
10,080.00
Alquiler de Oficinas
GANANCIA
7,200.00
Ventas
800,528.55
9,300.29
8,210.16
13,500.00
11,250.00
6,240.00
Comisiones Percibidas
5,700.00
Intereses Gasto
26,910.00
2,856.00
2,499.00
2,125.00
15,000.00
Artculos Terminados
38,920.00
COSTO DE PRODUCCION
328,715.36
293,058.74
86,198.21
10,343.03
SUMAS
196,517.50
1,153,207.29
860,148.55
75,400.00
80,540.00
68,850.00
48,420.00
Alquiler de fbrica
11,520.00
14,858.11
22,500.00
4,315.00
40,210.00
5,685.00
HABER
5,130.00
53,955.00
Depreciacin Herramientas
1,368.75
1,785.00
1,888.50
3,100.00
Articulos en Proceso
20,130.00
COSTO DE PRODUCCION
SUMAS
328,715.36
394,185.36
394,185.36
1 Caja y Bancos
2 Caja Chica
3 Materia Prima
4 Maquinaria
5 Herramientas
AJUSTES
ACREEDOR
104,481.50
DEBE
15,000.00
HABER
32,264.96
DEUDOR
DEBE
360,700.00
7,500.00
7,500.00
7,500.00
45,600.00
45,600.00
12,590.00
12,590.00
28,300.00
9 Capital Social
2,500.00
200,000.00
11 Acreedores Comerciales
700.00
75,400.00
3,000.00
4,960.00
28,300.00
200,000.00
80,540.00
36,913.00
3,910.00
36,913.00
1,050.00
1,050.00
61,200.00
7,650.00
68,850.00
68,850.00
43,040.00
5,380.00
48,420.00
48,420.00
15 Sueldos de Administracin
65,248.00
8,156.00
73,404.00
57,600.00
7,200.00
64,800.00
17 Alquiler de fbrica
11,520.00
11,520.00
10,080.00
10,080.00
7,200.00
7,200.00
20 Ventas
800,528.55
73,404.00
64,800.00
11,520.00
10,080.00
7,200.00
800,528.55
5,685.00
5,685.00
12,500.00
40,210.00
360,700.00
80,540.00
39,913.00
40,210.00
200,000.00
80,540.00
800,528.55
5,685.00
12,500.00
3,910.00
12,500.00
3,910.00
13,207.21
1,650.90
14,858.11
8,266.92
1,033.37
9,300.29
7,297.92
912.24
8,210.16
20,000.00
2,500.00
22,500.00
12,000.00
1,500.00
13,500.00
13,500.00
10,000.00
1,250.00
11,250.00
11,250.00
80,000.00
31 Repuestos y Accesorios
5,200.00
4,315.00
33 Corresponsales (Deudor-Acreedor)
2,000.00
PASIVO
87,216.54
360,700.00
28,300.00
ACTIVO
75,400.00
12,590.00
22 ISR trimestral
GANANCIA
75,400.00
8 Deudores Comerciales
PERDIDA
SITUACION GENERAL
700.00
19 Alquiler de Oficinas
HABER
ESTADO DE RESULTADOS
87,216.54
48,100.00
ACREEDOR
COSTO DE PRODUCCION
700.00
6 Mobiliario y Equipo
BALANCE DE
SALDOS AJUSTADOS
14,858.11
9,300.29
8,210.16
22,500.00
80,000.00
3,100.00
80,000.00
2,100.00
2,100.00
4,315.00
3,000.00
4,315.00
1,000.00
5,130.00
5,130.00
60,000.00
60,000.00
1,000.00
5,130.00
60,000.00
6,240.00
6,240.00
37 Comisiones Percibidas
13,300.00
70,000.00
39 Intereses Gasto
7,600.00
6,240.00
5,700.00
5,700.00
70,000.00
26,910.00
70,000.00
26,910.00
Depreciacin Maquinaria
26,910.00
53,955.00
53,955.00
53,955.00
Depreciacin Herramientas
1,368.75
1,368.75
1,368.75
2,856.00
2,856.00
2,499.00
2,499.00
1,785.00
1,785.00
1,888.50
2,856.00
2,499.00
1,785.00
1,888.50
1,888.50
53,955.00
53,955.00
53,955.00
1,368.75
1,368.75
1,368.75
7,140.00
6,765.00
6,765.00
1,888.50
1,888.50
1,888.50
3,596.51
3,596.51
3,596.51
1,371.04
1,371.04
375.00
3,100.00
3,100.00
7,600.00
2,125.00
1,371.04
3,100.00
7,600.00
7,600.00
2,125.00
15,000.00
2,125.00
15,000.00
15,000.00
Articulos en Proceso
20,130.00
20,130.00
Artculos Terminados
38,920.00
COSTO DE PRODUCCION
328,715.36
38,920.00
328,715.36
293,058.74
196,517.50
86,198.21
RESERVA LEGAL
10,343.03
SUMAS
1,192,781.55
1,192,781.55
136,694.76
136,694.76
1,270,816.35
1,270,816.35
394,185.36
394,185.36
860,148.55
860,148.55
737,516.54
737,516.54
12/31/2012
Depreciacin Maquinaria
Depreciacin Herramientas
Depreciacin Mobiliario y Equipo sala de Ventas
Depreciacin Mobiliario y Equipo Oficinas
Depreciacin Mobiliario y Equipo Fbrica
Amortizacin de Gtos. De Instalacin Fbrica
Depreciacin acumulada Maquinaria
Depreciacin acumulada Herramientas
Depreciacin Acum. Mobiliario y Equipo
Amortizacin Acumulada Gtos. Instalacin Fbrica
53,955.00
1,368.75
2,856.00
2,499.00
1,785.00
1,888.50
64,352.25
12/31/2012
Mano de Obra Directa
Mano de Obra Indirecta
Sueldos de Administracin
Sueldos de Ventas
Bonificacin Incentivo Fabrica
Bonificacin Incentivo de Administracin
Bonificacin Incentivo Sala de Ventas
Cuotas Patronales Fbrica
Cuotas Patronales Administracin
Cuotas Patronales Sala de Ventas
Cuotas Patronales por Pagar
IGSS por Pagar
Caja y Bancos
12/31/2012
Repuestos y Accesorios Consumidos
Repuestos y Accesorios
3,596.51
1,371.04
32,264.96
12/31/2012
Acreedores Comerciales
Corresponsales (ver saldo)
3,100.00
12/31/2012
Comisiones Percibidas
Comisiones Percibidas No Devengadas
3,100.00
3,000.00
3,000.00
3,000.00
37,232.51
3,100.00
3,100.00
4
53,955.00
1,368.75
7,140.00
1,888.50
64,352.25
7,650.00
5,380.00
8,156.00
7,200.00
2,500.00
1,500.00
1,250.00
1,650.90
1,033.37
912.24
37,232.51
HABER
3,000.00
7,600.00
7,600.00
7,600.00
7,600.00
DEBE
6
12/31/2012
Donativos (Gtos. Admn.)
Depreciacin Acumulada Mob. Y Equipo
Mobiliario y Equipo
2,125.00
375.00
2,500.00
2,500.00
12/31/2012
Caja y Bancos
Dividendos Percibidos (Renta Exenta)
2,500.00
15,000.00
15,000.00
15,000.00
HABER
15,000.00
12/31/2012
IVA por Pagar
IVA por Cobrar
3,910.00
3,910.00
3,910.00
3,910.00