Академический Документы
Профессиональный Документы
Культура Документы
S/. 1,000.00
S/. 110,000.00
S/. 98,000.00
S/. 80,000.00
S/. 10,500.00
S/. 50,500.00
10/101/1011
S/. 1,000.00
50/501
20 / 201 / 2011
S/. 98,000.00
33 / 334 / 3341
S/. 80,000.00
33 /335/3351/33511
S/. 10,500.00
33 / 336 / 3369
S/. 50,500.00
Jan-05
S/. 950.00
S/. 2,500.00
S/. 2,000.00
C/U
TOTAL
A)
ASIENTO POR DEVENGAMIENTO
33/335/3351/33511
S/. 1,900.00
40/401/4011/40111
S/. 342.00
B)
ASIENTO POR DEVENGAMIENTO
60/603/6032
S/. 2,500.00
40/401/4011/40111
S/. 450.00
ASIENTO DE DESTINO
25/252/2524
S/. 2,500.00
C)
ASIENTO POR DEVENGAMIENTO
63/632/6322
S/. 2,000.00
40/401/4011/40111
S/. 360.00
ASIENTO DE DESTINO
94/943
S/. 1,200.00
95
S/. 800.00
Jan-10
ACCIONES
4000
4000
ASIENTO DE DESTINO
94/943
S/. 24.00
95/951
S/. 16.00
Jan-12
VALOR VENTA:
IGV:
TOTAL
S/. 200,000.00
S/. 36,000.00
S/. 236,000.00
40 / 401 / 4011
236,000.00
COSTO DE VENTA
69 / 691 / 6911
20 / 201 / 2011
3,000.00
DESCUENTO DEL 5%
Descuento
del 5 %
10,000.00
18% IGV e
IPM
Precio de Venta
67/675
1800.00
11,800.00
10,000.00
10 / 101/1011
12/121/1211
224,200.00
10/104/1041/10411
224,200.00
Jan-15
VALOR VENTA
18% DE IGV
CAMIONETA NISSAN
S/. 92,500.00
S/. 16,650.00
33/334/3341/33411
92,500.00
16,650.00
10/104/1041/10411
109,150.00
Jan-18
PRESTAMO
TEA
INTERES
S/. 50,000.00
15
S/. 3,750.00
7.5
0.075
ASIENTO DE COMPROMISO
10/104/1041/10411
45/451/4511/45111
50,000.00
ASIENTO DE CANCELACION
45/451/4511/45111
45/451/4511/45111
10 / 104/1041
79,271.07
Jan-20
SE COMPRA MERCADERIA
VALOR VENTA
S/. 85,000.00
IGV
S/. 15,300.00
TOTAL
S/. 100,300.00
ASIENTO POR COMPRA DE MERCADERIA
60/601/6011
85,000.00
61/611
85,000.00
S/. 6,800.00
S/. 1,224.00
S/. 8,024.00
42/421/4212
8,024.00
ASIENTO DE PAGO
42/421/4212
10/104/1041/10411
92,276.00
Jan-26
SE PAGAN CONCEPTOS DE PUBLICIDAD
V.V.
IGV
TOTAL
S/. 1,800.00
S/. 324.00
S/. 2,124.00
63/637/6371
1,800.00
ASIENTO DE DESTINO
94/943
S/. 1,080.00
95
S/. 720.00
Jan-29
SE PAGA ALQUILER
V.V.
S/. 800.00
10/104/1041/10411
IGV
TOTAL
S/. 144.00
S/. 944.00
ASIENTO DE COMPROMISO
40 / 401 / 4011 / 40111
63/635/6352
800.00
144.00
ASIENTO DE DESTINO
94/943
S/. 480.00
95
S/. 320.00
10/101
944.00
Jan-31
SE TIENE INVENTARIO DE UTILES DE LIMPIEZA S/.500.00
69 / 691 / 6911
25/252/2524
2,450.00
Jan-31
R/N 803345
R/N144470
R/N650045
R/N000657
211.86
203.39
381.36
55.40
HIDRANDINA S.A
SEDALID S.A
TELEFONIA PERU S.A.A
TELMEX PERU S.A.
153.36
1005.38
63/636/6361
211.86
63/636/6363
203.39
63/636/6364
381.36
SUMA DE LA CTA 63
63/636/6365
55.40
95/957
340.81
10 / 104 / 1041
1,005.38
Jan-31
SE PAGA CH/.80875810
78,956.54
10/104
39,497.77
Jan-31
40 / 401 / 4011
95 / 957
26.00
40 / 401 / 4011
10 / 104 / 1041
65.00
DEPRECIACION
68/681/6811
39/391/3911
51,729.20
51,729.20
IMPUESTO A LA RENTA
95/957
20,691.68
40 / 401 / 4011
10 / 104 / 1041
41,170.62
ASIENTO DE CIERRE
61/613/6132
5,450.00
79/791/7911
67,314.61
69/691/6911
5,450.00
94
-
80
87,500.00
34,395.65
60
-
70
200,000.00
87,500.00
80
-
61
200,000.00
80
76,600.00
76,600.00
80
276,600.00
82
-
276,600.00
82
5,517.01
63
-
82
271,082.99
5,517.01
83
-
83
271,082.99
271,082.99
84
-
84
51,729.20
271,082.99
68
-
84
51,729.20
85
219,353.79
219,353.79
85
219,353.79
89
-
89
15,900.44
15,900.44
88
-
88
219,353.79
15,900.44
40/401/4017
15,900.44
89
93,824.77
59
-
93,824.77
S/. 711,036.42
S/. 350,000.00
50/501
S/. 350,000.00
S/. 1,900.00
IGV
S/. 342.00
S/. 450.00
S/. 360.00
TOTAL
S/. 2,242.00
S/. 2,950.00
S/. 2,360.00
S/. 702.00
40/401/4011/40111
S/. 7,552.00
46/461/4611
S/. 2,242.00
10/104/1041/10411
S/. 2,242.00
40/401/4011/40111
42/421/4212
S/. 2,950.00
61/613/6132
S/. 2,500.00
10/104/1041/10411
S/. 2,950.00
40/401/4011/40111
42/421/4212
S/. 2,360.00
95
79/791
S/. 2,000.00
10/104/1041/10411
S/. 2,360.00
TOTAL
52460
52500
40
T/C=
T/C ACTUAL=
46/461/4611
S/. 52,460.00
10/104/1041/10411
S/. 52,460.00
10/104/1041/10411
S/. 40.00
95/951
79/791
S/. 40.00
COSTO DE VENTA:
40 / 401 / 4011
36000.00
20 / 201 / 2011
3,000.00
3000
70 / 701 / 7011
200,000.00
12/121/1211
11,800.00
79/791
10,000.00
12/121/1211
12/121/1211
236,000.00
224,200.00
224,200.00
10 / 101/1011
224,200.00
18% DE IGV
TOTAL
S/. 16,650.00
S/. 109,150.00
42/421/4212
109,150.00
10/104/1041/10411
109,150.00
CONVERSIN DE TASA
TEM
(1+0.15)(30/360)-1
TEM
0.264236907
45/451/4511/45111
TABLA DE AMORTIZACION
50,000.00
CUOTA
CUOTA INTERS
45/451/4511/45111
13,211.845
7,500.00
13,211.845
6,643.22
13,211.845
5,657.93
13,211.845
4,524.84
13,211.845
3,221.79
13,211.845
1,723.28
29,271.07
29,271.07
ITF
64/641/6412
3.9636
10 / 104/1041
3.9636
42/421/4212
100,300.00
61/611
85,000.00
77/775/7751
6,800.00
10/104/1041/10411
42/421/4212
92,276.00
8,024.00
100,300.00
92,276.00
46/461/4611
2,124.00
95
79/791
S/. 1,800.00
10/104/1041/10411
ITF
64/641/6412
0.1062
2,124.00
0.1062
46/461/4611
944.00
95
79/791
S/. 800.00
10/101
944.00
INVENTARIO INICIAL
COMPRAS
INVENTARIO FINAL
COSTO DE VENTAS
25/252/2524
2,450.00
HIDRANDINA S.A
SEDALID S.A
TELEFONIA PERU S.A.A
TELMEX PERU S.A.
0
2950
-500
2450
40/406/4061
42 / 421 / 4212
153.36
1005.38
CTA 63:
852.01
SUMA DE LA CTA 63
95/957
852.01
79/791
852.01
10 / 104 / 1041
1,005.38
10/104/1041/10411
S/. 0.25
40/401/4011
39,497.77
40 / 401 / 4011
65.00
95 / 957
79 / 791
65.00
10 / 104 / 1041
65.00
MUEBLES Y ENSERES
EQUIPOS DIVERSOS
UNIDAD DE TRANSPORTE
DEPRECIACION
MUEBLES Y ENSERES
EQUIPOS DIVERSOS
UNIDAD DE TRANSPORTE
TOTAL
95/957
S/. 1,274.20
S/. 12,625.00
S/. 37,830.00
S/. 51,729.20
79/791
51,729.20
10 / 104 / 1041
IMPUESTO A LA RENTA
41,170.62
95
-
22,918.97
97
-
10,000.00
ITF
64/641/6412
40/401/4018/40181
0.1121
0.1121
10/104/1041
0.1121
ITF
64/641/6412
0.1121
40/401/4018/40181
0.1475
0.1475
0.1475
ITF
64/641/6412
0.1180
10/104/1041
0.1475
40/401/4018/40181
0.1180
10/104/1041
0.1180
0.1180
GASTOS ADMINISTRATIVO:60%
GASTOS DE VENTAS:40%
2.623
2.625
ITF
64/641/6412
40/401/4018/40181
2.6230
2.6230
2.6230
10/104/1041
2.6230
ASIENTO DE DESTINO
94/943
S/. 6.73
95
S/. 4.48
12/121/1211
11,800.00
224,200.00
ITF
64/641/6412
40/401/4018/40181
5.4575
5.4575
10/104/1041
5.4575
5.4575
ORTIZACION
CUOTA PRINCIPAL
SALDO
50,000.00
5,711.85
44,288.16
6,568.62
37,719.53
7,553.92
30,165.62
8,687.00
21,478.62
9,990.05
11,488.56
11,488.56
0.00
40/401/4018/40181
ASIENTO DE DESTINO
3.9636
94/941
3.9636
10/104/1041
3.9636
ITF
64/641/6412
40/401/4018/40181
4.6138
4.6138
10/104/1041
4.6138
64/641/6412
4.6138
40/401/4018/40181
ASIENTO DE DESTINO
0.1062
94/941
0.1062
40/401/4018/40181
10/104/1041
0.1062
ITF
64/641/6412
40/401/4018/40181
0.0503
0.0503
0.0503
10/104/1041
0.0503
DIFERENCIA DE CAMBIO
65.375
65.625
0.25
40/401/4011
TOTAL
S/. 12,742.00
S/. 50,500.00
S/. 189,150.00
puesto a la Renta
137,235.39
41,170.62
ASIENTO DE DESTINO
94/941
79/791
0.1121
0.1121
ASIENTO DE DESTINO
94/941
0.1475
ASIENTO DE DESTINO
79/791
0.1475
94/941
79/791
0.1180
0.1180
ASIENTO DE DESTINO
94/941
2.6230
79/791
2.6230
40/401/4018/40181
S/. 11.21
79/791
S/. 11.21
ASIENTO DE DESTINO
94/941
5.4575
79/791
79/791
5.4575
3.9636
ASIENTO DE DESTINO
94/941
79/791
4.6138
4.6138
DESTINO
79/791
0.1062
ASIENTO DE DESTINO
94/941
0.0503
79/791
0.0503
5
94 GASTOS ADMINISTRATIVOS
941 GASTOS FINANCIEROS
79 CARGAS IMPUTABLES A CUENTA DE COSTOS Y GASTOS
791 CARGAS IMPUTABLES A CUENTA DE COSTOS Y GASTOS
05/01 POR APLICACIN DEL ITF AL GASTO
6
40 TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4018 OTROS IMPUESTOS Y CONTRAPRESTACIONES
40181 IMPUESTO A LAS TRANSACCIONES
FINANCIERAS
10 EFECTIVO Y EQUIVALENTE A EFECTIVO
104 CUENTA CORRIENTE
1041 CUENTAS CORRIENETES OPERATIVAS
05/01 POR LA CANCELACION DEL ITF
7
60 COMPRAS
603 MATERIALES AUXILIARES, SUMINISTROS Y REPUESTOS
6031 MATERIALES AUXILIARES
40 TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4011 IMPUESTO GENERAL A LAS VENTAS
40111 IGV-CUENTA PROPIA
42 CUENTAS POR PAGAR COMERCIALES-TERCEROS
421 FACTURAS, BOLETAS Y OTROS COMPROBANTES POR PAGAR
4212 EMITIDAS
05/01 POR EL PAGO DE LA COMPRA DE UTILES DE LIMPIEZA
SEGN FACT. 140-009115
8
63
40
42
94
95
79
42
10
64
40
94 GASTOS ADMINISTRATIVOS
941 GASTOS FINANCIEROS
79 CARGAS IMPUTABLES A CUENTA DE COSTOS Y GASTOS
791 CARGAS IMPUTABLES A CUENTA DE COSTOS Y GASTOS
40
10
30
46
46
10
67
10
94 GASTOS ADMINISTRATIVOS
95 GASTOS DE VENTA
27
69 COSTO DE VENTA
691 MERCADEIAS
6911 MERCADERIAS MANUFACTURADAS
20 MERCADERIAS
201 MERCADERIAS MANUFACTURADAS
2011 MERCADERIAS MANUFACTURADAS
POR COSTO DE VENTA
28
64 GASTOS POR TRIBUTOS
641 GOBIERNO CENTRAL
6412 IMPUESTO A LAS TRANSACCIONES
FINANCIERAS
40 TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4018 OTROS IMPUESTOS Y CONTRAPRESTACIONES
40181 IMPUESTO A LAS TRANSACCIONES
FINANCIERAS
05/01 POR APLICACIN DEL ITF
29
94 GASTOS ADMINISTRATIVOS
941 GASTOS FINANCIEROS
95 GASTOS DE VENTAS
79 CARGAS IMPUTABLES A CUENTA DE COSTOS Y GASTOS
791 CARGAS IMPUTABLES A CUENTA DE COSTOS Y GASTOS
30
67 GASTOS FINANCIEROS
675 DESCUENTOS CONCEDIDOS POR PRONTO PAGO
40 TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4011 IMPUESTO GENERAL A LAS VENTAS
40111 IGV-CUENTA PROPIA
10 EFECTIVO Y EQUIVALENTE A EFECTIVO
104 CUENTA CORRIENTE
1041 CUENTAS CORRIENETES OPERATIVAS
POR DESCUENTO POR PRONTO PAGO DEL 5%
31
97 GASTOS ADMINISTRATIVOS
79 CARGAS IMPUTABLES A CUENTA DE COSTOS Y GASTOS
POR APLICACIN DEL GASTO
10
12
10
10
33
40
42
42
10
64
40
32
EFECTIVO Y EQUIVALENTE A EFECTIVO
104 CUENTA CORRIENTE
1041 CUENTAS CORRIENETES OPERATIVAS
CUENTAS POR COBRAR COMERCIALES- TERCEROS
121 FACTURAS, BOLETAS Y OTROS COMPROBANTES POR COBRAR
1212 EMITIDAS EN CARTERA
POR EL COBRO DE VENTAS DE MERCADERIAS
33
EFECTIVO Y EQUIVALENTE A EFECTIVO
104 CUENTA CORRIENTE
1041 CUENTAS CORRIENETES OPERATIVAS
EFECTIVO Y EQUIVALENTE A EFECTIVO
101 CAJA
POR DEPOSITO EN EL BANCO FINANCIERO
34
INMUEBLE, MAQUINARIA YEQUIPO
334 UNIDADES DE TRANSPORTE
3341 VEHICULOS MOTORIZADOS
TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4011 IMPUESTO GENERAL A LAS VENTAS
40111 IGV-CUENTA PROPIA
CTAS. POR PAGAR COMERCIALES
421 FACTURAS, BOLETAS Y OTROS COMPROBANTES POR PAGAR
4212 EMITIDAS
POR EL PAGO DE LA COMPRA DE LA CAMINIONETA
35
CTAS. POR PAGAR COMERCIALES
421 FACTURAS, BOLETAS Y OTROS COMPROBANTES POR PAGAR
4212 EMITIDAS
EFECTIVO Y EQUIVALENTE A EFECTIVO
104 CUENTA CORRIENTE
1041 CUENTAS CORRIENETES OPERATIVAS
POR EL PAGO DE LA COMPRA DE LA CAMINIONETA
36
GASTOS POR TRIBUTOS
641 GOBIERNO CENTRAL
6412 IMPUESTO A LAS TRANSACCIONES
FINANCIERAS
TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4212 EMITIDAS
POR EL COMPROMISO DE COMPRA
46
20 MERCADERIAS
201 MERCADERIAS MANUFACTURADAS
2011 MERCADERIAS MANUFACTURADAS
20111 COSTO
61 VARIACION DE EXISTENCIA
611 MERCADERIAS
6111 MERCADERIAS MANUFACTURADAS
POR APLICAION DEL GASTO
47
42 CUENTAS POR PAGAR COMERCIALES- TERCEROS
421 FACTURAS, BOLETAS Y OTROS COMPROBANTES POR COBRAR
4212 EMITIDAS
40 TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4011 IMPUESTO GENERAL A LAS VENTAS
40111 IGV-CUENTA PROPIA
77 INGRESOS FINANCIEROS
775 DESCUENTOS CONCEDIDOS POR PRONTO PAGO
POR DESCUENTO POR PRONTO PAGO DEL 8%
48
42 CUENTAS POR PAGAR COMERCIALES- TERCEROS
421 FACTURAS, BOLETAS Y OTROS COMPROBANTES POR PAGAR
4212 EMITIDAS
10 EFECTIVO Y EQUIVALENTE DE EFECTIVO
104 CUENTA CORRIENTE
1041 CUENTAS CORRIENETES OPERATIVAS
POR EL PAGO CON CHEQUE
49
64 GASTOS POR TRIBUTOS
641 GOBIERNO CENTRAL
6412 IMPUESTO A LAS TRANSACCIONES
FINANCIERAS
40 TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4018 OTROS IMPUESTOS Y CONTRAPRESTACIONES
40181 IMPUESTO A LAS TRANSACCIONES
FINANCIERAS
05/01 POR APLICACIN DEL ITF
50
94 GASTOS ADMINISTRATIVOS
941 GASTOS FINANCIEROS
79 CARGAS IMPUTABLES A CUENTA DE COSTOS Y GASTOS
791 CARGAS IMPUTABLES A CUENTA DE COSTOS Y GASTOS
51
40 TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4018 OTROS IMPUESTOS Y CONTRAPRESTACIONES
40181 IMPUESTO A LAS TRANSACCIONES
FINANCIERAS
10 EFECTIVO Y EQUIVALENTE A EFECTIVO
104 CUENTA CORRIENTE
1041 CUENTAS CORRIENETES OPERATIVAS
63
40
46
94
95
79
46
10
52
GASTOS DE SERVICIOS PRESTADOS POR TERCEROS
637 PUBLICIDAD,PUBLICACIONES Y RELACIONES PUBLICAS
6371 PUBLICIDAD
TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4011 IMPUESTO GENERAL A LAS VENTAS
40111 IGV-CUENTA PROPIA
CTAS. POR PAGAR DIVERSAS A TERCEROS
465 PASIVOS POR COMPRA DE ACTIVO INMOVILIZADO
4654 IMNMUEBLES, MAQUINARIA Y EQUIPO
POR PAGO DE GASTOS DE PUBLICIDAD
53
GASTOS ADMINISTRATIVOS
GASTOS DE VENTA
951 PUBLICIDAD
CARGAS IMPUTABLES A CUENTA DE COSTOS Y GASTOS
POR DESTINO DEL GASTO
54
CTAS. POR PAGAR DIVERSAS A TERCEROS
465 PASIVOS POR COMPRA DE ACTIVO INMOVILIZADO
4654 IMNMUEBLES, MAQUINARIA Y EQUIPO
EFECTIVO Y EQUIVALENTE A EFECTIVO
104 CUENTA CORRIENTE
1041 CUENTAS CORRIENETES OPERATIVAS
55
70
63
639
6391
40 TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4011 IMPUESTO GENERAL A LAS VENTAS
40111 IGV-CUENTA PROPIA
71
94 GASTOS DE ADMINISTRACIN
943
9431
95 GASTOS DE VENTAS
957
79 CARGAS IMPUTABLES A CUENTAS DE COSTOS Y GASTOS
791
72
40 TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4011 IMPUESTO GENERAL A LAS VENTAS
40111 IGV-CUENTA PROPIA
10 EFECTIVO Y EQUIVALENTE A EFECTIVO
104 CUENTA CORRIENTE
1041 CUENTAS CORRIENETES OPERATIVAS
73
68 DEPRECIACION ACUMULADA
681
6811
39 DEPRECIACION ACUMULADA
391
3911
74
94 GASTOS DE ADMINISTRACION
943
9431
95 GASTOS DE VENTAS
957
79 CARGAS IMPUTABLES A CUENTAS DE COSTOS Y GASTOS
791
75
40 TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA
DE PENSIONES Y DE SALUD POR PAGAR
401 GOBIERNO CENTRAL
4011 IMPUESTO GENERAL A LAS VENTAS
40111 IGV-CUENTA PROPIA
10 EFECTIVO Y EQUIVALENTE A EFECTIVO
104 CUENTA CORRIENTE
1041 CUENTAS CORRIENETES OPERATIVAS
76
61 VARIACION DE EXISTENCIAS
613
6132
69 COSTOS DE VENTAS
691
6911
77
79 CARGAS IMPUTABLES A CUENTAS DE COSTOS Y GASTOS
791
94
95
97
78
80
60
79
70
80
80
61
80
81
80
82
82
82
63
83
82
83
84
83
84
85
84
68
86
84
85
87
85
89
88
89
88
88
40
401
4017
89
89
59
RMACION
S/. 50,500.00
S/. 350,000.00
S/. 1,900.00
S/. 1,900.00
S/. 1,900.00
S/. 342.00
S/. 342.00
S/. 342.00
S/. 342.00
S/. 2,242.00
S/. 2,242.00
GN FACT. 105-011587
S/. 2,242.00
S/. 2,242.00
S/. 2,242.00
S/. 2,242.00
S/. 2,242.00
S/.
S/.
S/.
0.1121
S/.
0.1121
0.1121
S/.
0.1121
S/.
0.11
S/.
2,500.00
S/.
450.00
0.1121
0.1121
0.1121
S/.
S/.
S/.
S/.
S/.
0.1121
S/.
0.11
S/.
0.11
S/.
0.11
0.11
0.11
S/.
0.11
S/. 2,500.00
S/. 2,500.00
S/.
S/.
450.00
S/.
2,950.00
450.00
S/. 450.00
S POR PAGAR
S/. 2,950.00
S/. 2,500.00
S/. 2,500.00
S/. 2,500.00
S/. 2,500.00
S/. 2,500.00
S/. 2,950.00
S POR PAGAR
S/. 2,950.00
S/. 2,950.00
S/. 2,950.00
S/. 2,950.00
S/.
S/.
0.15
S/.
0.15
0.15
S/.
0.15
0.15
S/.
0.15
S/.
0.15
0.15
S/.
S/.
S/.
S/.
S/.
0.15
S/.
0.15
S/.
0.15
S/.
0.15
0.15
0.15
S/.
0.15
S/. 2,000.00
S/. 2,000.00
S/. 2,000.00
S/. 360.00
S/. 360.00
S/. 360.00
S/. 360.00
S POR PAGAR
S/. 2,360.00
S/. 2,360.00
T. 315-615511
S/. 1,200.00
S/. 1,200.00
S/. 800.00
S/. 2,000.00
S/. 2,360.00
S POR PAGAR
S/. 2,360.00
S/. 2,360.00
S/. 2,360.00
S/. 2,360.00
RIA LEGAL
S/.
S/.
S/.
S/.
0.12
S/.
0.12
S/.
0.12
0.12
0.12
0.12
AL SOCIAL
S/.
S/.
S/.
0.12
S/.
0.12
S/.
0.12
S/.
0.12
S/.
0.12
S/.
0.12
0.12
0.12
S/.
0.12
S/. 52,460.00
S/. 52,460.00
S/. 52,460.00
S/.
52,460.00
S/. 52,460.00
S/. 52,460.00
S/. 52,460.00
S/. 52,460.00
S/. 52,460.00
S/. 52,460.00
S/. 40.00
S/. 40.00
S/. 40.00
S/. 40.00
S/. 24.00
S/. 16.00
S/.
S/.
S/.
S/.
2.62
S/.
2.62
2.62
S/.
2.62
S/.
2.62
S/.
236,000.00
2.62
2.62
2.62
S/.
2.62
S/.
2.62
S/.
2.62
S/.
2.62
S/.
2.62
S/.
2.62
2.62
S POR COBRAR
S/.
S/.
S/.
S/.
S/.
S/.
236,000.00
S/.
36,000.00
S/.
200,000.00
236,000.00
36,000.00
36,000.00
S/.
200,000.00
S/.
S/.
S/.
S/.
236,000.00
S/.
236,000.00
236,000.00
236,000.00
236,000.00
S/. 11.21
S/. 11.21
S/. 11.21
S/. 11.21
S/. 11.21
S/. 11.21
S/. 6.73
S/. 6.73
S/. 4.48
S/. 11.21
S/.
S/.
S/.
S/.
10,000.00
S/.
1,800.00
S/.
10,000.00
10,000.00
S/.
1,800.00
S/.
11,800.00
1,800.00
1,800.00
S/.
11,800.00
S/.
S/.
224,200.00
S/.
224,200.00
S/.
S/.
S/.
224,200.00
S/.
92,500.00
S/.
16,650.00
S/.
109,150.00
S/.
5.46
224,200.00
S/.
224,200.00
S/.
224,200.00
224,200.00
S/.
S/.
224,200.00
224,200.00
S POR COBRAR
S/.
S/.
S/.
92,500.00
92,500.00
S/.
16,650.00
S/.
109,150.00
S/.
109,150.00
S/.
109,150.00
16,650.00
16,650.00
S POR PAGAR
S/.
109,150.00
S POR PAGAR
S/.
S/.
S/.
109,150.00
109,150.00
S/.
5.46
S/.
5.46
5.46
S/.
S/.
S/.
5.46
5.46
S/.
5.46
S/.
5.46
S/.
5.46
S/.
5.46
S/.
5.46
S/.
5.46
S/.
5.46
S/.
5.46
S/.
50,000.00
S/.
29,271.07
S/.
79,271.07
5.46
S/.
S/.
S/.
S/.
S/.
50,000.00
S/.
50,000.00
50,000.00
50,000.00
S/.
29,271.07
S/.
29,271.07
29,271.07
29,271.07
S/.
S/.
79,271.07
79,271.07
S/.
S/.
S/.
S/.
S/.
79,271.07
S/.
3.96
S/.
3.96
S/.
3.96
S/.
3.96
S/.
3.96
S/.
85,000.00
S/.
15,300.00
3.96
S/.
3.96
3.96
S/.
3.96
S/.
3.96
3.96
3.96
S/.
3.96
S/.
S/.
S/.
S POR COBRAR
3.96
3.96
S/.
S/.
S/.
3.96
S/.
S/.
79,271.07
85,000.00
85,000.00
S/.
15,300.00
S/.
100,300.00
15,300.00
15,300.00
S/.
S/.
100,300.00
S/.
85,000.00
S/.
85,000.00
S/.
S/.
S/.
85,000.00
S/.
8,024.00
S/.
8,024.00
S/.
1,224.00
S/.
6,800.00
S/.
92,276.00
S/.
4.61
8,024.00
1,224.00
1,224.00
S POR PAGAR
S/.
S/.
S/.
S/.
S/.
85,000.00
85,000.00
85,000.00
S POR COBRAR
S/.
S/.
S/.
4.61
S/.
92,276.00
S/.
92,276.00
92,276.00
92,276.00
S/.
4.61
S/.
4.61
4.61
4.61
S/.
S/.
S/.
4.61
S/.
4.61
S/.
4.61
S/.
4.61
4.61
S/.
4.61
S/.
1,800.00
S/.
324.00
4.61
4.61
S/.
4.61
S/.
S/.
S/.
S/.
S/.
1,800.00
1,800.00
S/.
324.00
S/.
2,124.00
324.00
324.00
S/.
2,124.00
S/. 1,080.00
S/. 720.00
S/. 720.00
S/.
S/.
S/.
S/.
2,124.00
S/.
2,124.00
2,124.00
2,124.00
2,124.00
S/.
S/.
S/.
0.11
S/.
0.11
0.11
S/.
0.11
S/.
0.11
S/.
800.00
S/.
144.00
0.11
0.11
0.11
S/.
S/.
S/.
S/.
S/.
0.11
S/.
0.11
S/.
0.11
S/.
0.11
0.11
0.11
S/.
0.11
S/.
S/.
800.00
S/.
144.00
S/.
944.00
144.00
144.00
S/.
944.00
S/. 480.00
S/. 320.00
S/.
S/.
S/.
S/.
944.00
S/.
2,450.00
S/.
2,450.00
S/.
S/.
2,450.00
S/.
1,005.38
S/.
153.36
S/.
S/.
511.21
340.81
S/.
1,005.38
2,450.00
1,005.38
211.86
203.39
381.36
55.40
S/.
153.36
S/.
1,005.38
153.36
1,005.38
S POR PAGAR
S/.
S/.
2,450.00
S POR PAGAR
S/.
944.00
944.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,005.38
S/.
1,005.38
1,005.38
1,005.38
S/.
S/.
S/.
0.05
S/.
0.05
0.05
S/.
0.05
S/.
0.05
0.05
0.05
0.05
S/.
S/.
S/.
S/.
S/.
0.05
S/.
0.05
S/.
0.05
S/.
0.05
0.05
0.05
S/.
0.05
S/. 0.25
S/. 0.25
S/. 0.25
S/. 0.25
S/.
S/.
S/.
17,160.99
S/.
17,160.99
17,160.99
17,160.99
17,160.99
S/.
S/.
S/.
S/.
65.00
S/.
65.00
S/.
65.00
S/.
39.00
S/.
26.00
S/.
65.00
S/.
51,729.20
S/.
31,037.52
S/.
20,691.68
65.00
65.00
65.00
S/.
S/.
S/.
39.00
39.00
S/.
26.00
S/.
65.00
S/.
65.00
S/.
65.00
65.00
65.00
S/.
65.00
S/.
51,729.20
S/.
51,729.20
S/.
S/.
51,729.20
S/.
51,729.20
S/.
31,037.52
31,037.52
S/.
20,691.68
S/.
51,729.20
S/.
S/.
S/.
-28,729.38
S/.
-28,729.38
-28,729.38
-28,729.38
S/.
-28,729.38
-28,729.38
HABER
S/. 350,000.00
S/. 2,242.00
S/. 2,242.00
S/.
0.1121
S/.
0.11
S/.
0.11
S/.
2,950.00
S/. 2,500.00
S/. 2,950.00
S/.
0.15
S/.
0.15
S/.
0.15
S/. 2,360.00
S/. 2,000.00
S/. 2,360.00
S/.
0.12
S/.
0.12
S/.
0.12
S/.
52,460.00
S/. 52,460.00
S/. 40.00
S/. 40.00
S/.
2.62
S/.
2.62
S/.
2.62
S/.
36,000.00
S/.
200,000.00
S/.
236,000.00
S/. 11.21
S/. 11.21
S/.
11,800.00
S/.
10,000.00
S/.
224,200.00
S/.
224,200.00
S/.
109,150.00
S/.
109,150.00
S/.
5.46
S/.
5.46
S/.
5.46
S/.
50,000.00
S/.
29,271.07
S/.
79,271.07
S/.
3.96
S/.
3.96
S/.
100,300.00
S/.
85,000.00
S/.
85,000.00
S/.
1,224.00
S/.
6,800.00
S/.
92,276.00
S/.
4.61
S/.
4.61
S/.
4.61
S/.
2,124.00
S/. 1,800.00
S/.
2,124.00
S/.
0.11
S/.
0.11
S/.
0.11
S/.
944.00
S/. 800.00
S/.
2,450.00
S/.
1,005.38
S/.
852.01
S/.
1,005.38
S/.
0.05
S/.
0.05
S/.
0.05
S/.
0.25
S/.
17,160.99
S/.
65.00
S/.
65.00
S/.
65.00
S/.
51,729.20
S/.
51,729.20
S/.
-28,729.38
10
12
S/. 1,000.00
S/. 110,000.00
S/. 2,242.00
S/. 0.11
224,200.00
224,200.00
50,000.00
0.15
2,950.00
2,360.00
0.12
52,460.00
40.00
2.62
224,200.00
109,150.00
5.46
79,271.07
3.96
92,276.00
4.61
2,124.00
0.11
944.00
0.05
1,005.38
0.25
65.00
39,497.77
41,170.62
609,400.00
649,773.28
25
2,500.00
236,000.00
11,800.00
224,200.00
236,000.00
236,000.00
30
2,450.00
52,460.00
2,500.00
2,450.00
37
52,460.00
40
29,271.07
342.00
0.11
450.00
0.15
360.00
0.12
2.62
1,800.00
16,650.00
5.46
3.96
15,300.00
4.61
324.00
0.11
144.00
153.36
0.05
65.00
0.11
0.15
0.12
2.62
36,000.00
11.21
5.46
3.96
1,224.00
4.61
0.11
0.05
65.00
39,497.77
41,170.62
29,271.07
116,273.94
37,317.40
78,956.54
45
79,271.07
46
50,000.00
29,271.07
2,242.00
52,460.00
944.00
2,242.00
52,460.00
2,124.00
79,271.07
79,271.07
60
2,124.00
944.00
57,770.00
57,770.00
61
2,500.00
85,000.00
2,500.00
85,000.00
87,500.00
87,500.00
64
67
0.112100000
0.147500000
0.118000000
2.623000000
11.210000000
5.457500000
3.963553644
4.613800000
0.106200000
0.050268750
40.00
10,000.00
0.25
28.401922394
10,040.25
70
77
200,000.00
6,800.00
200,000.00
94
6,800.00
95
0.11
0.15
1,200.00
0.12
2.62
24.00
6.73
5.46
3.96
4.61
1,080.00
0.11
480.00
0.05
511.21
39.00
31,037.52
800.00
16.00
4.48
720.00
320.00
340.81
26.00
20,691.68
34,395.65
22,918.97
20
98,000.00
85,000.00
3,000.00
183,000.00
3,000.00
33
80,000.00
10,500.00
50,500.00
1,900.00
92,500.00
235,400.00
42
2,950.00
2,360.00
109,150.00
8,024.00
92,276.00
1,005.38
215,765.38
2,950.00
2,360.00
109,150.00
100,300.00
1,005.38
215,765.38
50
350,000.00
350,000.00
63
2,000.00
1,800.00
800.00
852.01
65.00
5,517.01
69
3,000.00
2,450.00
5,450.00
79
0.11
0.15
2,000.00
0.12
2.62
40.00
11.21
10,000.00
5.46
3.96
4.61
1,800.00
0.11
800.00
0.05
852.01
65.00
51,729.20
67,314.61
97
10,000.00
10,000.00
39
51,729.20
51,729.20
68
51,729.20
51,729.20
20
CTA.N
SUMAS
SALDOS
HABER
DEUDOR
609,400.00
649,773.28
12
236,000.00
236,000.00
20
183,000.00
3,000.00
180,000.00
25
2,500.00
2,450.00
50.00
10
CAJA
-40,373.28
-
30
52,460.00
52,460.00
33
235,400.00
235,400.00
37
29,271.07
29,271.07
51,729.20
39
40
116,273.94
37,317.40
42
215,765.38
215,765.38
45
79,271.07
79,271.07
46
57,770.00
57,770.00
50
87,500.00
60
61
350,000.00
-
87,500.00
87,500.00
63
5,517.01
5,517.01
64
28.401922394
28.401922394
67
10,040.25
10,040.25
68
51,729.20
51,729.20
69
5,450.00
70
200,000.00
77
6,800.00
79
67,314.61
5,450.00
94
34,395.65
34,395.65
95
22,918.97
22,918.97
97
10,000.00
10,000.00
TOTAL
2,044,690.94
2,044,690.94
684,387.28
SALDOS
SALDOS AJUSTADOS
ACREEDOR
DEUDOR
ACREEDOR
PASIVO
GANANCIA
-40,373.28
180,000.00
50.00
52,460.00
235,400.00
29,271.07
51,729.20
51,729.20
-78,956.54
-78,956.54
-
350,000.00
350,000.00
87,500.00
87,500.00
5,450.00
82,050.00
5,517.01
28.401922394
10,040.25
51,729.20
5,450.00
200,000.00
200,000.00
6,800.00
6,800.00
67,314.61
67,314.61
34,395.65
22,918.97
10,000.00
684,387.28
72,764.61
72,764.61
456,807.80
322,772.66
134,035.14
456,807.80
154,814.86
288,850.00
134,035.14
456,807.80
134,035.14
GANANCIA
5,450.00
200,000.00
6,800.00
34,395.65
22,918.97
10,000.00
72,764.61
134,035.39
206,800.00
-40,373.28
180,050.00
139,676.72
Activos no corrientes
Inmuebles, Maquinarias y Equipo (neto)
30
235,400.00
52,460.00
37
29,271.07
317,131.07
TOTAL ACTIVOS
456,807.80
IN ELCOMODO S.A.C"
ITUACIN FINANCIERA
e Agosto del 2011
Nuevos Soles)
Pasivo y PatrimonioNeto
Pasivo Corrientes
Tributos, contribuciones y aportes al sistema de pensiones y salud
e Impuesto a la Renta por pagar
Participaciones de los trabajadores por pagar
Cuentas por pagar comerciales
39
Total pasivo corriente
-78,956.54
51,729.20
-27,227.34
Pasivos no Corrientes
Obligaciones Financieras
Total Pasivos
Patrimonio neto
Capital
Resultados Acumulados
-27,227.34
350,000.00
134,035.14
484,035.14
456,807.80
200,000.00
(-)Compra de Mercaderas
-87,500.00
82,050.00
194,550.00
194,550.00
51,729.20
246,279.20
-5,517.01
-28.40
240,733.79
RESULTADOS DE EXPLOTACION
Ingresos Financieros
240,733.79
6,800.00
-10,040.25
237,493.54
Impuesto a la Renta
-15,900.44
221,593.10
200,000.00
200,000.00
-5,450.00
-5,450.00
194,550.00
-22,918.97
-34,395.65
-
Utilidad Operativa
Ingresos Financieros
Gastos Financieros
137,235.39
6,800.00
-10,000.00
134,035.39
-40,210.62
93,824.77