Académique Documents
Professionnel Documents
Culture Documents
ACTIVO
Fecha
2/1/2013
2/2/2013
2/4/2013
2/8/2013
2/12/2013
2/18/2013
2/22/2013
2/25/2013
2/26/2013
2/27/2013
2/28/2013
2/28/2013
2/28/2013
Saldo Final
Caja y Bancos
S/. 1,600,000
S/. (106,200)
S/. (165,200)
S/. 354,000
S/. 200,000
S/. (5,000)
S/. 531,000
S/. 5,000
S/. (59,000)
S/. 70,800
S/. (84,960)
S/. (141,600)
S/. 1,662,840
S/. 531,000
S/. 5,000
Flujo de
Efectivo
ACTIVO
Fecha
Saldo Inicial
3/1/2013
3/2/2013
3/5/2013
3/5/2013
3/11/2013
3/15/2013
3/15/2013
Caja y Bancos
S/. 1,662,840
S/. (100,000)
S/. 531,000
S/. (247,800)
S/. (11,800)
S/. 531,000
S/. (2,000)
S/. 1,062,000
S/. (531,000)
S/. 5,000
3/20/2013
3/25/2013
3/25/2013
3/29/2013
3/29/2013
3/29/2013
3/29/2013
3/29/2013
3/29/2013
3/29/2013
Saldo Final
S/. (27,000)
S/. (100,000)
S/. 1,000
S/. (1,000)
S/. (47,200)
S/. 1,659,040
S/. 1,062,000
S/. 4,000
CASO EMPRESA C
ACTIVO
Seguros pagados por
adelantado
Mercaderas
Alquileres pagados
por adelantado
Activo Fijo
S/. 400,000
S/. 300,000
S/. 140,000
S/. (500,000)
S/. 72,000
S/. 120,000
S/. 200,000
S/. 72,000
S/. 120,000
S/. 140,000
CASO EMPRESA C
ACTIVO
Mercaderas
S/. 200,000
S/. 700,000
S/. (600,000)
S/. 72,000
Alquileres pagados
por adelantado
S/. 120,000
Activo Fijo
S/. 140,000
S/. (6,000)
S/. (10,000)
S/. 300,000
3,339,540
S/. 66,000
S/. 110,000
S/. 140,000
PASIVO
Cuentas por Pagar
Proveedores
Remunerac.
por
Pagar
S/. 247,800
S/. (54,000)
S/. (25,200)
S/. 135,000
S/. 100,000
S/. 11,800
S/. 0
S/. 259,600
S/. (1,800)
S/. (9,000)
S/. 10,800
S/. (12,960)
S/. (21,600)
S/. 100,000
S/. 21,240
667,840
S/. 0
PASIVO
Cuentas por Pagar
Proveedores
S/. 259,600
S/. 826,000
S/. (247,800)
S/. (11,800)
Remunerac.
por
Pagar
S/. 100,000
S/. (100,000)
S/. 21,240
S/. (126,000)
S/. 162,000
S/. 7,080
S/. (1,080)
S/. 100,000
S/. (100,000)
S/. (7,200)
S/. (1,500)
S/. (1,500)
S/. 833,080
S/. 0
S/. 48,960
1,182,390
S.A.C.
+
PASIVO
Impuesto a la Renta
por pagar
Anticipo de clientes
PATRIMONIO
Capital y Utilidades
Retenidas
S/. 2,000,000
S/. 200,000
S/. 60,000
S/. 27,000
S/. 27,000
S/. 60,000
S/. 200,000
S/. 2,000,000
S.A.C.
+
PASIVO
Impuesto a la Renta
por pagar
S/. 27,000
Anticipo de clientes
S/. 60,000
S/. 200,000
PATRIMONIO
Capital y Utilidades
Retenidas
S/. 2,063,000
S/. (27,000)
S/. 40,350
S/. 40,350
S/. 60,000
S/. 200,000
S/. 2,063,000
2,063,000
INGRESO
Ventas
GASTOS
Costo de Venta y Gastos
S/. 750,000
S/. 500,000
S/. 100,000
S/. 10,000
S/. 50,000
S/. 27,000
S/. 687,000
S/. 750,000
INGRESO
Ventas
S/. 900,000
GASTOS
Costo de Venta y Gastos
S/. 600,000
S/. 2,000
S/. 6,000
S/. 100,000
S/. 900,000
S/. 94,150
S/. 6,000
S/. 10,000
S/. 40,000
S/. 1,500
S/. 40,350
S/. 805,850
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
Activo
Caja y Bancos
Cuentas x Cobrar Comerciales
Cuentas x Cobrar al personal
Inventarios
Seguros pagados por adelantado
Alquileres pagados por adelantado
Total Activo Corriente
Activo Fijo
Depreciacin Acumulada
Total Activo No Corriente
Total Activo
Pasivo y Patrimonio
1,662,840
531,000
5,000
200,000
72,000
120,000
2,590,840
140,000
0
140,000
2,730,840
259,600
100,000
60,000
21,240
27,000
467,840
200,000
200,000
667,840
2,000,000
63,000
2,063,000
2,730,840
0
Utilidad Neta
750,000
(500,000)
250,000
(70,000)
(90,000)
90,000
0
90,000
(27,000)
63,000
La Poderosa S.A.C.
Balance General comparativo
Al cierre del mes de
(En soles)
Mar-13
Activo
Caja y Bancos
Cuentas x Cobrar Comerciales
Cuentas x Cobrar al personal
Inventarios
Seguros pagados por adelantado
Alquileres pagados por adelantado
Total Activo Corriente
Activo Fijo
Depreciacin Acumulada
Total Activo No Corriente
Total Activo
Pasivo y Patrimonio
1,659,040
1,062,000
4,000
300,000
66,000
110,000
3,201,040
140,000
(1,500)
138,500
3,339,540
833,080
0
60,000
48,960
40,350
982,390
200,000
200,000
1,182,390
2,000,000
157,150
2,157,150
3,339,540
A.C.
mparativo
La Poderosa S.A.C.
Estado de Resultados compa
(En soles)
Feb-13
Variaciones
1,662,840
531,000
5,000
200,000
72,000
120,000
2,590,840
140,000
0
140,000
(3,800)
531,000
(1,000)
100,000
(6,000)
(10,000)
610,200
0
(1,500)
(1,500)
2,730,840
608,700
259,600
100,000
60,000
21,240
27,000
467,840
200,000
200,000
667,840
2,000,000
63,000
2,063,000
573,480
(100,000)
0
27,720
13,350
514,550
0
0
514,550
0
94,150
94,150
2,730,840
608,700
Utilidad Neta
La Poderosa S.A.C.
tado de Resultados comparativo
(En soles)
Mar-13
900,000
(600,000)
300,000
(83,500)
(80,000)
136,500
(2,000)
134,500
(40,350)
Feb-13
750,000
(500,000)
250,000
(70,000)
(90,000)
90,000
0
90,000
(27,000)
Variaciones
150,000
(100,000)
50,000
(13,500)
10,000
46,500
(2,000)
44,500
(13,350)
94,150
63,000
31,150