Академический Документы
Профессиональный Документы
Культура Документы
VI: FINANCIAMIENTO
ESTRUCTURA DE FINANCIAMIENTO
El financiamiento del proyecto ser con recursos propios y recursos ajenos.
Recursos Propios
Recursos Ajenos
Financiamiento
0
50,000
50,000
0%
100%
100%
AMORTIZ.
SALDO
6,728
6,728
6,728
6,728
6,728
6,728
6,728
6,728
50,000
44,106
38,113
32,020
25,826
19,529
13,127
6,617
0
11
12
53,822
561
FCPy
FACTOR DE RECUPERACION DE C APITAL - FRC
I
764.46
FRC =
1 - 1/ (1+I) n
I=
n=
Prstamo:
FRC =
20.00% anual
1.67% mensual
8 meses
50,000.00
0.1345557
APLICANDO EL FACTOR:
6,728 De Nuevos Soles
RESULTADO: CUOTA DE AMORTIZACION DEL PRESTAMO
6.3. GARANTIAS
Hipoteca de inmueble, sito en la calle Jos Pardo No. 780 Distrito Chimbote, provincia Santa Valorizado
en S/. 128,500.00
-8618%
93000
18600
COMESTAL S.A.
H O J A D E T R A B A J O ENERO - DICIEMBRE DEL 2007
#VALUE!
COD.
SUMAS DEL MAYOR
SALDOS
CARGAS TRANSF.
INVENTARIO
RESULT.DEL EJERCICIO
CARGOS
ABONOS
DEUDOR
ACREEDOR
CARGO
ABONOS
ACTIVO
PASIVO
PERDIDAS
GANANCIAS
101
1,516,509.82 1,514,435.03
2,074.79
2,074.79
104
8,000.00
2,891.00
5,109.00
5,109.00
104.1
5,109.00
#VALUE!
#VALUE!
12
1,271,398.82 1,270,417.82
981.00
981.00
16
0.00
24
0.00
0.00
26
1,196,110.20
932,903.04
263,207.16
263,207.16
333
0.00
0.00
334
3,147.00
0.00
3,147.00
3,147.00
336
0.00
0.00
38
80,394.54
80,394.54
80,394.54
393
0.00
394
1,574.00
1,574.00
1,574.00
396
0.00
40
205,965.30
203,541.82
2,423.48
2,423.48
41
7,800.00
8,300.00
500.00
500.00
42
1,272,081.44 1,308,795.30
36,713.86
36,713.86
46
147,570.20
434,296.54
286,726.34
286,726.34
47
0.00
0.00
50
0.00
21,777.00
21,777.00
21,777.00
59
0.00
-222.00
222.00
222.00
601
1,040,054.20
0.00
1,040,054.20
1,040,054.20
604
0.00
0.00
1,040,054.20
606
574.05
0.00
1,040,054.20
574.05
614
0.00
0.00
0.00
#VALUE!
616
0.00
0.00
0.00
#VALUE!
62
10,684.52
0.00
10,684.52
10,684.52
631
3,687.94
0.00
3,687.94
3,687.94
639
65,425.79
0.00
65,425.79
65,425.79
65
163.87
163.87
163.87
66
0.00
67
0.00
68
0.00
0.00
696
0.00
0.00
694
0.00
0.00
70
0.00 1,067,578.00
1,067,578.00
1,067,578.00
79
0.00
83,609.77
83,609.77
94
83,609.77
0.00
83,609.77
95
97
6,913,177.46 6,855,006.32
#VALUE!
1,498,478.97
0.00
0.00
#VALUE!
347,291.20
1,120,590.37
#VALUE!
#VALUE!
#VALUE!
-58,171.14
79,962.12
#VALUE!
#VALUE!
0.00
0.00
#VALUE!
3,647.65
-116,342.29
22,890.00
27,110.00
58,883.21
262
8,193,561.29
8,193,561.29
I.R. Calculado
Ventas 2005
Coef.
Coef.para 2006
#VALUE!
1,067,578.00
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Ganan(Perd)Financiera #VALUE!
+ Adic.
0.00
Ganancia Tributaria
#VALUE!
B.I.I.R.2004 30%
#VALUE!
-2,524
p/a/c
#VALUE!
#VALUE!
-2,524
-1,280,383.83
-1,338,554.97
apartir de marzo
Neto a pagar(Cred)
#VALUE!
1
2
3
4
5
6
7
8
9
10
11
12
FINANCIERAS
SCOTIAB
CMSANTA
BCP
SCOTIAB
CMSANTA
TOTAL
SOLES
125,000.00
0.00
0.00
0.00
0.00
215,473.34
71,253.00
RUC
20100043140
20114105024
20100097218
20100043140
20114105024
286,726.34
PROVEEDORES
TECNOLOGIES
LAK TRADING
20512096990
TOTAL
OTROS
TOTAL BALANCE 31/12/2008
3930.27
266
3.1
3.1
12,183.84
824.60
13,008.44
23,705.43
36,713.86
10
11
12
PAGADO
IMPORTE
DEUDA
PREST. M ES
1 125,000.00 SCOTIAB
0.00 CMSANTA
0.00
0.00
70,722.48 CMSANTA
2,946.77
2,946.77
2,946.77
2,946.77
2,946.77
14,733.85
55,988.63
47,748.06 SCOTIAB
2,652.67
2,652.67
2,652.67
2,652.67
2,652.67
13,263.35
34,484.71
0.00 BCP
0.00
0.00
0.00 SCOTIAB
0.00
0.00
0.00 CMSANTA
0.00
0.00
243,470.54
0.00 125,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,599.44
5,599.44
5,599.44
5,599.44
5,599.44
27,997.20 215,473.34
2004
10
401.7
33
39
20
36,045.00
906.00
3,240.00
-96.00
36,045.00
907.00
3,246.00
-97.00
0.00
1.12
5.71
-0.42
40,095.00
40,101.00
6.41
298.65
40
10,293.00
10,293.00
50
59
20,000.00
9,802.00
29,802.00
40,095.00
-465
10,293.00
10,293.00
0.00
0.00
20,980.00
8,828.00
29,808.00
980.00
-973.59
40,101.00
6.41
-465
-974.00
I.I.
Compra 606
Disponible
I.F.
C.V.
156,056.00
574.05
156,630.05
-156,630.05
0.00
TOTAL VTAS.
1,067,578.00
0.00
69
Utilid.
1,067,578.00
I.I.
Compra 604
Disponible
I.F.
C.V.
TOTAL VTAS.
0
556.33
69
Utilid.
I.Renta
320,273.40
I.Renta
Disponible
CV.
I.F.
156,630.05
0.00
156,630.05
Disponible
CV.
I.F.
INV.PARA SUNAT.
1,398.00
155,232.05000
% Prov.por
roturas
25% de las adquisiciones.
INV.PARA SUNAT.
29,494.08950
#REF!
#REF!
68
#REF!
29
#REF!
29
20
#REF!
#REF!
69
20
61
69
0.00
0.00
0.00
0.00
0.00
1,067,578.00
0.00
1,067,578.00
I.I.
Compra 601
Disponible
I.F.
C.V.
1
0
0.00
320,273.40
0.00
0.00
0.00
69
Utilid.
I.Renta
556.33 ir x pagar
0.28853465 coef.
0.00
0.00000
TOTAL VTAS.
Disponible
CV.
I.F.
INV.PARA SUNAT.
0.00000
156,056.00
1,040,054.20
1,196,110.20
-263,207.16
932,903.04
1,067,578.00
-932,903.04
134,674.96
1
0.87385
0.00
40,402.49
1,196,110.20
-932,903.04
263,207.16
556.33 ir x pagar
0.28853465 coef.
0.00
263,207.16470
50,009.36129
CTAS.GESTION:
VENTAS
MES DE GESTION :
MES
To.
OP.
MM AA
1
2
3
4
5
6
7
8
9
10
11
12
DOC.
SE-
0 AO
No.DOC
CLIENTES
R.U.C.
V.V.
I.G.V .
TOTAL
RIE.
40,198
21,480
83,093
80,426
84,530
80,446
146,143
130,402
98,203
96,506
84,116
122,035
1,067,578.00
7,637.62
47,835.62
4,081.20
25,561.20
15,787.67
98,880.67
15,280.94
95,706.94
16,060.70
100,590.70
15,284.74
95,730.74
27,767.17
173,910.17
24,776.38
155,178.38
18,658.57
116,861.57
18,336.14
114,842.14
15,982.04
100,098.04
23,186.65
145,221.65
202,839.82
1,270,417.82
0.00
0.00
0.00
0.00
357,558.98
-40,223.37
0.00
22,890.00
27,110.00
58,883.21
262
8,193,561.29
-83,609.77
8,193,561.29
-83,609.77
I.R. Calculado
Ventas 2005
Coef.
Coef.para 2006
apartir de marzo
3,080.33
1,067,578.00
0.002885346
0.288534647
357,558.98
Ganan(Perd)Financiera
+ Adic.
Ganancia Tributaria
B.I.I.R.2004 30%
p/a/c
Neto a pagar(Cred)
1,174,729.16
1,174,729.16
10,267.77
0.00
10,267.77
3,080.33
-2,524
0.00
556.33
-2,524
1
2
3
4
5
6
7
8
9
10
11
12
13
14
DETRACCION
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
DEBE
2
L I B R O CAJA
C A J(2006)
A (ENERO 2004)
GRUPO COMPANY S.R.L.
HABER
2
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
1,092.00
60
63
3,373.62
70
0.00
40
12
47,835.62
42
50,619.03
40
0.00
401.7
650
41
46
46
0.00
62
0.00
125,000.00
104
TOTAL DEL DEBE
54,642.65
SALDO SGTE. MES
119,284.97
TOTAL DEL DEBE
173,927.62
173,927.62
DEBE
2
L I B R O C A J A (FEBRERO
2006 )
HABER
2
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
119,284.97
60
63
7,700
12
25,561.20
401.1
0
650
41
42
26,826.17
401.7
0
46
62
46
144,846.17
35,176.35
109,669.82
144,846.17
DEBE
2
L I B R O C A J A (MARZO
2006 )
HABER
2
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
109,669.82
63
17,773
40
0.00
401.1
0
0
401.7
650
41
12
98,880.67
42
109,075.40
0
401.7
46
0.00
0.00
46
62
0
104
DEBE
LIBRO
208,550.49
C A J A (ABRIL
2006 )
127,498.36
81,052.13
208,550.49
HABER
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
81,052.13
60
63
13,463
650
41
40
70
401.1
0
0
401.7.
98,429.66
12
95,706.94
42
0
40
401.7
46
0.00
25,000
46
62
0
0
67
0
66
TOTAL DEL DEBE
112,542.36
SALDO SGTE. MES
89,216.71
TOTAL DEL DEBE
201,759.07
201,759.07
DEBE
2
L I B R O C A J A (MAYO
2006 )
HABER
2
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
89,216.71
60
63
7,600
70
401.1
0
650
41
12
100,590.70
42
127,306.20
0
40
0.00
401.7
46
0.00
0
46
66
0.00
62
0
189,807.41
135,556.49
54,250.92
189,807.41
DEBE
2
L I B R O C A J A (JUNIO
2006 )
HABER
2
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
54,250.92
60
63
13,546
70
401.1
0
650
41
96,977.86
12
95,730.74
42
0
40
0.00
401.7
46
0.00
46
62
0
66
0.00
104
0.00
0.00
149,981.66
111,173.59
38,808.07
149,981.66
DEBE
2
L I B R O C A J A (JULIO
2006 )
HABER
2
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
38,808.07
60
63
2,925
70
12
40
173,910.17
46
104
95,000.00
401.1
41
42
401.7
650
134,399.79
46
0.00
62
66
307,718.24
137,975.05
169,743.19
307,718.24
DEBE
2
L I B R O C A J A (AGOSTO
2006 )
HABER
2
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
169,743.19
60
63
3,431
70
401.1
0
650
41
12
155,178.38
42
155,523.48
0
40
401.7
67
0
46
46
5599.44
62
66
0
TOTAL DEL DEBE
165,204.12
324,921.57
159,717.45
324,921.57
DEBE
2
L I B R O C A J A (SETIEMBRE
2006
)
HABER
2
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
159,717.45
60
0.00
63
4,199
650
70
41
12
116,861.57
42
126,425.60
0
40
401.7
67
0.00
46
46
5599.44
62
66
276,579.02
0
TOTAL DEL DEBE
SALDO SGTE. MES
136,874.14
139,704.88
276,579.02
DEBE
2
L I B R O C A J A (OCTUBRE
2006
)
HABER
2
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
139,704.88
60
63
5,889
70
40
401.7.
12
40
114,842.14
0
650
41
42
40
99,932.63
0
0
401.1
46
0.00
104.1
0.00
254,547.02
67
46
62
5599.44
0
TOTAL DEL DEBE
SALDO SGTE. MES
112,071.02
142,476.00
254,547.02
DEBE
2
L I B R O C A J A (NOVIEMBRE
2006
)
HABER
2
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
142,476.00
60
63
3,554
70
40
401.1.
0
0
0.00
401.7
650
41
12
100,098.04
42
100,722.79
0
40
401.7
67
0.00
46
46
5599.44
0.00
104
62
0
TOTAL DEL DEBE
SALDO SGTE. MES
110,526.55
132,047.49
242,574.04
242,574.04
DEBE
2
L I B R O C A J A (DICIEMBRE
2006
)
HABER
2
====== ==== ============ ======= ==================== ====== ======= ======= ======== ========= ====================
Saldo Inicial
132,047.49
60
63
3,529.08
70
40
401.1.
0
650
41
12
145,221.65
42
145,842.83
0
40
401.7
46
461
119,573.00
466
5599.44
66
0
62
0.00
TOTAL DEL DEBE
275,194.35
SALDO SGTE. MES
2,074.79
TOTAL DEL DEBE
277,269.14
277,269.14
47,835.62
47,835.62
40,198.00
7,637.62
708.50
650
58.5
58.50
403.1 ES SALUD
403.2 ONP
58.50
0.00
41
650.00
411
Por la centralizacion, de la planilla del mes de
enero.2006
------- 5 ---------
0.00
10
104
12
0.00
121
Por el depsito de la detraccin. Al BN-ENE2006
------- 6 ---------
40
0.00
401
0.00
4011 IGV
4017 I.RENTA
0
0
403.1 ES SALUD
403.2 ONP
0
0
403
0.00
10
0.00
104
172,835.62
0.00
125,000.00
47,835.62
0.00
650
50,619.03
0.00
3,373.62
632 HONORARIOS
54,642.65
10
101
Por los egresos habidos en enero 2006
-------9 --------104 Caja y Bancos - Cuenta Corriente
38 CARGAS DIFERIDAS
46
125,000.00
0.00
125,000.00
601
604
606
609
630
20,553.62
0.00
0.00
0.00
536.13
631
634
635
636
637
639
333
335
336
334
62
65
40
42
SERV. COMUNICACIONES
SERV. MANTENIMIENTO, REPARACIONES
SERV. ALQUILERES
SERV. ELECTRIC. Y AGUA
SERV. PUBLICIDAD
SERV. OTROS
250.15
0.00
1,008.40
120.31
74.39
0.00
0.00
0.00
0.00
0.00
CARGAS DE PERSONAL
CARGAS DIVERSAS DE GESTION
0.00
0.00
4,283.17
PROVEEDORES
Por las compras del mes de Febrero del 2004.
-------10 --------
26,826.17
12 CLIENTES
70
VENTAS
40
TRIBUTOS POR PAGAR
Por las ventas del mes de Febrero del 2004.
------- 11 --------62
621
627
40
403
403.1 ES SALUD
403.2 ONP
41
411
Por la centralizacion, de la planilla del mes de
FEB.2006
------- 12 --------10
104
12
121
Por el depsito de la detraccin. Al bco,nacion FEB
25,561.20
21,480.00
4,081.20
708.50
650
58.5
58.50
58.50
650.00
0
0.00
------- 13 --------40
119.00
401
60.00
4011 IGV
4017 I.RENTA
4017 I.RENTA
0
0
60
403.1 ES SALUD
403.2 ONP
0
59
403
59.00
10
119.00
104
Por el pago de los impuestos con cheques del bco.nacion FEB
------- 14 ---------
10
12
46
25,561.20
0.00
25,561.20
0.00
------- 15 --------60
63
41
42
40
0.00
7,700.18
650
26,826.17
46
62
10 CAJA
0.00
0.00
Y BANCOS
Por los egresos habidos en Febrero 2004.
------- 16 --------COMPRAS - MERCADERIAS
COMPRAS - MATERIALES
COMPRAS - SUMINITROS DIVERSOS
COMPRAS-GASTOS VINC. CON LAS COMPRAS
SERV. FLETE
SERV. COMUNICACIONES
SERV. MANTENIMIENTO, REPARACIONES
SERV. ALQUILERES
SERV. ELECTRIC. Y AGUA
SERV. PUBLICIDAD
SERV. OTROS
35,176.35
601
604
606
609
630
631
634
635
636
637
639
333
335
336
334
62 CARGAS DE PERSONAL
65 CARGAS DIVERSAS DE GESTION
40 TRIBUTOS POR PAGAR
42
PROVEEDORES
Por las compras del mes de Marzo del 2004.
Destino de las Compras del mes de Marzo del 2004.
89,383.86
0.00
10.59
0.00
421.16
256.55
0.00
1,008.40
144.99
0.00
434.45
0.00
0.00
0.00
0.00
0.00
0.00
17,415.40
109,075.40
98,880.67
83,093.00
15,787.67
------- 18 --------62
708.50
650
58.5
621
627
40
58.50
403
403.1 ES SALUD
403.2 ONP
58.50
41
650.00
411
Por la centralizacion, de la planilla del mes de
FEB.2006
------- 19 ---------
0.00
10
104
12
0.00
121
Por el depsito de la detraccin. Al bco,nacion MARZO
------- 20 --------40
91.00
401
32.00
4011 IGV
4017 I.RENTA
4017 I.RENTA
0
0
32
403.1 ES SALUD
403.2 ONP
0
59
403
59.00
10
91.00
104
Por el pago de los impuestos con cheques del bco.nacion MARZO
------- 21 ---------
10 CAJA Y BANCOS
101 Caja
70
12
40
46
98,880.67
98,880.67
0.00
0.00
63
41
42
40
46
62
10 CAJA
601
604
606
609
630
631
634
635
636
637
639
333
335
336
334
62
65
40
42
650
109,075.40
0.00
0.00
0.00
Y BANCOS
Por los egresos habidos en Marzo 2004.
127,498.36
80,275.73
0.00
0.00
0.00
680.67
519.99
0.00
1,008.40
130.30
13.45
85.46
0.00
0.00
0.00
0.00
CARGAS DE PERSONAL
CARGAS DIVERSAS DE GESTION
TRIBUTOS POR PAGAR
PROVEEDORES
Por las compras del mes de Abril del 2004
------- 24 ---------
0.00
0.00
15,715.66
98,429.66
12 CLIENTES
70
VENTAS
40
TRIBUTOS POR PAGAR
Por las ventas del mes de Abril del 2004.
------- 25 --------62
621
627
40
403
403.1 ES SALUD
403.2 ONP
41
411
Por la centralizacion, de la planilla del mes de
FEB.2006
95,706.94
80,426.00
15,280.94
708.50
650
58.5
58.50
58.50
650.00
------- 26 ---------
10
104
12
0.00
121
Por el depsito de la detraccin. Al bco,nacion ABRIL
------- 27 ---------
40
259.00
401
200.00
4011 IGV
4017 I.RENTA
4017 I.RENTA
0
0
200
403
59.00
403.1 ES SALUD
403.2 ONP
59
0
10
259.00
104
Por el pago de los impuestos con cheques
del banco de la nacion ABRIL
------- 28 ---------
10 CAJA Y BANCOS
101 Caja
70
12
40
46
Por los ingresos habidos en Abril 2004.
------- 29 --------60
63
41
42
40
46
62
67
66
10 CAJA Y BANCOS
Por los egresos habidos en Abril 2004.
------- 30 ---------
120,706.94
0.00
95,706.94
0.00
25,000.00
0.00
13,462.70
650
98,429.66
0.00
0.00
0.00
0
0.00
112,542.36
601
604
606
609
630
631
634
635
636
637
639
333
335
336
334
62
65
40
42
COMPRAS - MERCADERIAS
COMPRAS - MATERIALES
COMPRAS - SUMINITROS DIVERSOS
COMPRAS-GASTOS VINC. CON LAS COMPRAS
SERV. FLETE
SERV. COMUNICACIONES
SERV. MANTENIMIENTO, REPARACIONES
SERV. ALQUILERES
SERV. ELECTRIC. Y AGUA
SERV. PUBLICIDAD
SERV. OTROS
104,137.89
0.00
0.00
0.00
657.98
345.78
0.00
1,008.40
132.47
0.00
697.48
0.00
0.00
0.00
0.00
CARGAS DE PERSONAL
CARGAS DIVERSAS DE GESTION
TRIBUTOS POR PAGAR
PROVEEDORES
Por las compras del mes de Mayo del 2004
------- 31 ---------
0.00
0.00
20,326.20
127,306.20
12 CLIENTES
70
VENTAS
40
TRIBUTOS POR PAGAR
Por las ventas del mes de Mayo del 2004
------- 32 --------62
621
627
40
403
403.1 ES SALUD
403.2 ONP
41
411
Por la centralizacion, de la planilla del mes de
May-07
------- 33 --------10
104
12
121
Por el depsito de la detraccin. Al bco,nacion MAYO
100,590.70
84,530.00
16,060.70
708.50
650
58.5
58.50
58.50
650.00
0
0.00
------- 34 --------40
244.00
401
185.00
4011 IGV
4017 I.RENTA
4017 I.RENTA
0
0
185
403
59.00
403.1 ES SALUD
403.2 ONP
59
0
10
244.00
104
10 CAJA
100,590.70
101 Caja
70
12
40
46
0.00
100,590.70
0.00
0.00
Por los ingresos habidos en Mayo 2004.
------- 36 ---------
601
630
41
42
40
46
0.00
7,600.29
650
127,306.20
0.00
0.00
66
62
10 CAJA
601
604
606
609
630
631
634
635
636
637
639
333
335
336
334
62
65
40
42
0.00
0.00
Y BANCOS
Por los egresos habidos en Mayo 2004.
------- 37 ---------
135,556.49
COMPRAS - MERCADERIAS
COMPRAS - MATERIALES
COMPRAS - SUMINITROS DIVERSOS
COMPRAS-GASTOS VINC. CON LAS COMPRAS
SERV. FLETE
SERV. COMUNICACIONES
SERV. MANTENIMIENTO, REPARACIONES
SERV. ALQUILERES
SERV. ELECTRIC. Y AGUA
SERV. PUBLICIDAD
SERV. OTROS
79,293.98
0.00
168.07
0.00
276.47
220.47
0.00
1,008.40
122.40
63.03
341.18
0.00
0.00
0.00
0.00
CARGAS DE PERSONAL
CARGAS DIVERSAS DE GESTION
TRIBUTOS POR PAGAR
PROVEEDORES
Por las compras del mes de Junio del 2004
0.00
0.00
15,483.86
96,977.86
95,730.74
80,446.00
15,284.74
708.50
650
58.5
58.50
58.50
650.00
------- 40 ---------
10
104
12
0.00
121
Por el depsito de la detraccin. Al bco,nacion JUNIO
------- 41 ---------
40
253.00
401
194.00
4011 IGV
4017 I.RENTA
4017 I.RENTA
0
0
194
403
59.00
403.1 ES SALUD
403.2 ONP
59
0
66
0.00
666 multas
10
253.00
104
95,730.74
0.00
95,730.74
0.00
40
46
0.00
0.00
Por los ingresos habidos en Junio 2004.
------- 43 ---------
60
63
41
42
40
46
62
66
10 CAJA
0.00
13,545.73
650
96,977.86
0.00
0.00
0.00
0.00
Y BANCOS
Por los egresos habidos en Junio 2004.
------- 44 ---------
12
70
40
601
604
606
609
111,173.59
0.00
0.00
0.00
173,910.17
146,143.00
27,767.17
110,645.33
0.00
0.00
0.00
630
631
634
635
636
637
639
333
335
336
334
62
65
40
42
SERV. FLETE
SERV. COMUNICACIONES
SERV. MANTENIMIENTO, REPARACIONES
SERV. ALQUILERES
SERV. ELECTRIC. Y AGUA
SERV. PUBLICIDAD
SERV. OTROS
269.75
257.90
0.00
1,008.40
141.97
0.00
617.65
0.00
0.00
0.00
0.00
CARGAS DE PERSONAL
CARGAS DIVERSAS DE GESTION
TRIBUTOS POR PAGAR
PROVEEDORES
Por las compras del mes de Julio del 2004
------- 46 ---------
0.00
0.00
21,458.79
134,399.79
10
104
12
0.00
121
Por el depsito de la detraccin. Al bco,nacion JUL
------- 47 ---------
40
244.00
401
185.00
4011 IGV
4017 I.RENTA
4017 I.RENTA
0
0
185
403
59.00
403.1 ES SALUD
403.2 ONP
59
0
66
0.00
666 multas
10
244.00
104
Por el pago de los impuestos con cheques del bco.nacion JUL
------- 48 ---------
62
708.50
650
58.5
621
627
40
58.50
403
403.1 ES SALUD
403.2 ONP
58.50
41
650.00
411
268,910.17
0.00
173,910.17
95,000.00
40
46
0.00
0.00
Por los ingresos habidos en Julio 2004.
------- 50 ---------
60
63
0.00
2,925.26
42
40
41
46
62
66
10 CAJA
134,399.79
0.00
650
0.00
0.00
0.00
Y BANCOS
Por los egresos habidos en Julio 2004.
137,975.05
95,000.00
23,470.54
38 CARGAS DIFERIDAS
46
118,470.54
155,178.38
130,402.00
24,776.38
125,992.49
0.00
0.00
0.00
231.93
459.19
0.00
1,008.40
128.40
8.40
680.67
0.00
0.00
0.00
0.00
2,182.52
0.00
24,831.48
155,523.48
0.00
0.00
453.00
336.00
0
0
336
117.00
117
0
66
0.00
666 multas
10
453.00
104
Por el pago de los impuestos con cheques del bco.nacion AGO
------- 55 ---------
62
708.50
650
58.5
621
627
40
58.50
403
403.1 ES SALUD
403.2 ONP
58.50
41
650.00
411
Y BANCOS
Por los egresos habidos en Agosto 2004.
------- 58 --------12 CLIENTES
70
VENTAS
40
TRIBUTOS POR PAGAR
601
604
606
609
630
631
634
635
636
637
639
333
335
336
334
155,178.38
0.00
155,178.38
0.00
0.00
0.00
3,431.20
155,523.48
0.00
650
0.00
0.00
5,599.44
0.00
165,204.12
116,861.57
98,203.00
18,658.57
104,369.92
0.00
0.00
0.00
376.47
279.65
0.00
1,008.40
136.05
44.30
25.21
0.00
0.00
0.00
0.00
62 CARGAS DE PERSONAL
65 CARGAS DIVERSAS DE GESTION
40
42
PROVEEDORES
Por las compras del mes de Setiembre del 2004
------- 60 --------10
104
12
121
Por el depsito de la detraccin. Al bco,nacion SET
------- 61 --------40
401
0
4011 IGV
0
4017 I.RENTA
300
4017 I.RENTA
403
59
403.1 ES SALUD
0
403.2 ONP
66
666 multas
10
104
Por el pago de los impuestos con cheques del bco.nacion SET
------- 62 --------62
621
627
40
403
403.1 ES SALUD
403.2 ONP
41
411
Por la centralizacion, de la planilla del mes de SET
------- 63 --------10 CAJA Y BANCOS
101 Caja
70
12
40
46
0.00
0.00
20,185.60
126,425.60
0.00
0.00
359.00
300.00
59.00
0.00
359.00
708.50
650
58.5
58.50
58.50
650.00
116,861.57
116,861.57
0.00
0.00
Y BANCOS
Por los egresos habidos en Setiembre 2004.
-------65 --------12 CLIENTES
70
VENTAS
0.00
4,199.10
0.00
650
126,425.60
5,599.44
0.00
0.00
136,874.14
114,842.14
96,506.00
40
601
604
606
609
630
631
634
635
636
637
639
333
335
336
334
62 CARGAS DE PERSONAL
65 CARGAS DIVERSAS DE GESTION
40 TRIBUTOS POR PAGAR
42
PROVEEDORES
Por las compras del mes de Octubre del 2004
------- 67 --------10
104
12
121
Por el depsito de la detraccin. Al bco,nacion OCT
------- 68 --------40
401
0
4011 IGV
0
4017 I.RENTA
336
4017 I.RENTA
403
59
403.1 ES SALUD
0
403.2 ONP
66
666 multas
10
104
Por el pago de los impuestos con cheques del bco.nacion OCT
------- 69 --------62
621
627
40
403
403.1 ES SALUD
403.2 ONP
41
411
Por la centralizacion, de la planilla del mes de OCT
------- 70 --------10 CAJA Y BANCOS
101 Caja
70
18,336.14
81,333.08
0.00
0.00
0.00
551.25
269.20
0.00
1,008.40
164.65
218.49
431.93
0.00
0.00
0.00
0.00
0.00
0.00
15,955.63
99,932.63
0.00
0.00
395.00
336.00
59.00
0.00
395.00
708.50
650
58.5
58.50
58.50
650.00
114,842.14
0.00
12
104.1
40
46
114,842.14
0.00
0.00
0.00
Por los ingresos habidos en Octubre 2004.
------- 71 ---------
60
63
41
0.00
5,888.95
42
40
67
46
99,932.63
0.00
650
5,599.44
62
66
10 CAJA
0.00
Y BANCOS
Por los egresos habidos en Octubre 2004.
------- 72 --------104 Caja y Bancos - Cuenta Corriente
112,071.02
0.00
0
38 CARGAS DIFERIDAS
46
12
70
40
0.00
601
604
606
609
630
631
634
635
636
637
639
333
335
336
334
62 CARGAS DE PERSONAL
65 CARGAS DIVERSAS DE GESTION
40 TRIBUTOS POR PAGAR
42
PROVEEDORES
Por las compras del mes de Noviembre del 2004
------- 74 --------10
104
12
121
Por el depsito de la detraccin. Al bco,nacion NOV
------- 75 --------40
401
100,098.04
84,116.00
15,982.04
82,707.55
0.00
21.29
0.00
319.32
281.63
0.00
1,008.40
138.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
163.87
16,050.65
100,691.65
0.00
0.00
222.00
222.00
4011 IGV
4017 I.RENTA
4017 I.RENTA
0
0
222
403
0.00
403.1 ES SALUD
403.2 ONP
0
0
66
0.00
666 multas
10
222.00
104
Por el pago de los impuestos con cheques del bco.nacion NOV
------- 76 ---------
62
708.50
650
58.5
621
627
40
58.50
403
403.1 ES SALUD
403.2 ONP
58.50
41
650.00
411
Por la centralizacion, de la planilla del mes de NOV
------- 77 ---------
10 CAJA Y BANCOS
101 Caja
70
104
100,098.04
0.00
0.00
12
40
46
100,098.04
0.00
0.00
Por los ingresos habidos en Noviembre 2004.
------- 78 --------0.00
631
632
639
41
3,554.32
650
42
40
67
62
46
10 CAJA
Y BANCOS
Por los egresos habidos en Noviembre 2004.
------- 79 --------104 Caja y Bancos - Cuenta Corriente
38 CARGAS DIFERIDAS
46
12
70
40
601
100,722.79
0.00
0.00
0.00
5,599.44
110,526.55
0.00
0.00
0.00
145,221.65
122,035.00
23,186.65
120,829.56
604
606
609
630
631
634
635
636
637
639
333
335
336
334
62
65
40
42
10
COMPRAS - MATERIALES
COMPRAS - SUMINITROS DIVERSOS
COMPRAS-GASTOS VINC. CON LAS COMPRAS
SERV. FLETE
SERV. COMUNICACIONES
SERV. MANTENIMIENTO, REPARACIONES
SERV. ALQUILERES
SERV. ELECTRIC. Y AGUA
SERV. PUBLICIDAD
SERV. OTROS
0.00
22.18
0.00
268.08
290.46
0.00
1,008.40
138.32
0.00
0.00
0.00
0.00
0.00
0.00
CARGAS DE PERSONAL
CARGAS DIVERSAS DE GESTION
TRIBUTOS POR PAGAR
PROVEEDORES
Por las compras del mes de Diciembre del 2004
------- 81 ---------
0.00
0.00
23,285.83
145,842.83
0.00
AD
DEBE 02
L I B R O
101
M A Y O R - 2008
HABER
1,092.00
54,642.65
172,835.62
15
35,176.35
22
127,498.36
AD
1
25,561.20
29
112,542.36
21
98,880.67
36
135,556.49
3 14
28
120,706.94
43
111,173.59
4 19
35
100,590.70
50
137,975.05
5 24
42
95,730.74
57
165,204.12
6 29
49
268,910.17
64
136,874.14
7 34
58
155,178.38
71
112,071.02
8 39
63
116,861.57
78
70
114,842.14
85
77
100,098.04
84
145,221.65
110,526.55
20
HABER
156,056.00
14
275,194.35
DEBE 03
0.00
1,040,054.20
0.00
932,903.04
9 45
10 50
11 56
0.00
0.00
1,516,509.82
1,514,435.03
1,516,509.82
12
1,196,110.20
932,903.04
1,516,509.82
1,196,110.20
1,196,110.20
=================
=== =================
2,074.79
==== =================
AD
DEBE 04
=
333
HABER
263,207.16
AD
DEBE 05
=================
40
HABER
0.00
0.00
0.00
0.00
0.00
8,082.03
0.00
4,283.17
58.50
0.00
13
119.00
10
4,081.20
0.00
15
0.00
11
58.50
0.00
16
17,415.40
17
0.00
20
91.00
18
0.00
22
0.00
21
0.00
23
15,715.66
24
10
0.00
27
259.00
25
11
0.00
29
0.00
28
12
0.00
30
20,326.20
31
34
244.00
32
36
0.00
35
37
15,483.86
38
41
253.00
42
43
0.00
39
45
21,458.79
44
47
244.00
48
50
0.00
49
52
24,831.48
51
54
453.00
55
57
0.00
56
59
20,185.60
58
61
359.00
62
64
0.00
63
66
15,955.63
68
395.00
65
71
0.00
69
73
16,050.65
70
7,637.62
15,787.67
58.50
15,280.94
58.50
16,060.70
58.50
15,284.74
58.50
27,767.17
58.50
24,776.38
58.50
18,658.57
58.50
18,336.14
58.50
75
222.00
72
78
0.00
76
80
23,285.83
77
82
252.00
79
85
0.00
83
0.00
15,982.04
58.50
23,186.65
58.50
84
0.00
0.00
205,965.30
203,541.82
2,423.48
0.00
==== =================
AD
DEBE 06
=
46
205,965.30
=================
=== =================
HABER
0.00
AD
DEBE 07
205,965.30
=
=================
21,777.00
50
165,826.00
HABER
0.00
0.00
0.00
125,000.00
0.00
0.00
0.00
10
0.00
0.00
0.00
7
0.00
5,599.44
5,599.44
10
5599.44
0.00
25,000
0
30
0.00
6
6
5,599.44
11
0
0.00
118,470.54
0
0.00
125,172.44
12
0.00
10
11
0.00
0.00
0.00
147,570.20
434,296.54
0.00
286,726.34
434,296.54
==== =================
AD
DEBE 08
1
59
0.00
21,777.00
21,777.00
434296.54
21,777.00
=================
=== =================
HABER
-222.00
AD
DEBE 09
21,777.00
=
=================
40,198.00
21,480.00
83,093.00
80,426.00
10
84,530.00
14
146,143.00
16
130,402.00
18
98,203.00
20
96,506.00
70
HABER
80,446.00
0.00
0.00
==== =================
AD
DEBE 10
=
601
0.00
222
1,067,578.00
1,067,578.00
=================
=== =================
HABER
40,531.19
-222
AD
DEBE 11
22
84,116.00
24
122,035.00
1,067,578.00
1,067,578.00
=
639
=================
HABER
0.00
1
2
3,373.62
8
9
9
20,553.62
15
0.00
16
89,383.86
15
0.00
16
434.45
22
17,772.96
23
80,275.73
23
4
4
104,137.89
30
36
79,293.98
37
13,462.70
29
29
30
85.46
36
7,600.29
37
697.48
43
13,545.73
341.18
6
45
110,645.33
2,925.26
7
617.65
52
125,992.49
3,431.20
59
104,369.92
680.67
66
81,333.08
10
10
25.21
73
82,707.55
11
11
431.93
120,829.56
12
0.00
80
1,040,054.20
0.00
12
0
65,425.79
0.00
1040054.2
1,040,054.20
==== =================
AD
DEBE 12
4
62
708.50
0.00
11
708.50
18
708.50
0.00
0.00
25
32
39
708.50
0.00
708.50
0.00
708.50
0.00
48
708.50
55
708.50
0.00
2,182.52
65,425.79
1040054.2
65,425.79
=================
=== =================
HABER
AD
DEBE 13
65,425.79
=
616
=================
HABER
0.00
708.50
62
0.00
69
708.50
76
708.50
83
708.50
0.00
0.00
0.00
10,684.52
0.00
0.00
10684.52
10,684.52
==== =================
10684.52
0.00
=================
=== =================
0.00
=
=================
2,182.52
AD
DEBE 14
94
HABER
AD
DEBE 15
79
HABER
17
83,609.77
83,609.77
19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
83,609.77
83,609.77
==== =================
AD
DEBE 16
=
68
0.00
83609.77
83,609.77
83609.77
83,609.77
=================
=== =================
HABER
AD
DEBE 17
83,609.77
83,609.77
=
393
HABER
0.00
18
=================
0.00
0.00
0.00
0.00
==== =================
AD
DEBE 18
=
696
0.00
0.00
=================
=== =================
HABER
AD
0.00
=
67
0.00
20
0.00
=================
HABER
0.00
0.00
0.00
0.00
0.00
0.00
0.00
==== =================
AD
DEBE 20
12
0.00
0.00
=================
=== =================
HABER
AD
DEBE 21
0.00
0.00
=
42
=================
HABER
981.00
0.00
47,835.62
25,561.20
98,880.67
95,706.94
100,590.70
95,730.74
173,910.17
155,178.38
116,861.57
114,842.14
47,835.62
50,619.03
36,745.00
50,619.03
0.00
26,826.17
26,826.17
25,561.20
109,075.40
109,075.40
0.00
98,429.66
98,429.66
98,880.67
127,306.20
127,306.20
0.00
96,977.86
96,977.86
95,706.94
134,399.79
134,399.79
0.00
155,523.48
155,523.48
100,590.70
126,425.60
126,425.60
0.00
99,932.63
99,932.63
100,722.79
100,691.65
95,730.74
0.00
173,910.17
0.00
155,178.38
0.00
116,861.57
0.00
114,842.14
0.00
100,098.04
100,098.04
0.00
145,221.65
145,221.65
145,842.83
145,842.83
1,271,398.82
1,270,417.82
1,272,081.44
1,308,795.30
981
36,713.86
1,271,398.82
==== =================
AD
DEBE 22
=
66
1271398.82
1,308,795.30
=================
=== =================
HABER
AD
DEBE 23
1,308,795.30
=
16
=================
HABER
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
==== =================
AD
DEBE 24
=
38
0.00
=================
=== =================
HABER
56,924.00
1
0.00
0.00
23,470.54
7
8
0.00
AD
DEBE 25
0.00
=
29
0.00
0.00
0.00
=================
HABER
0.00
9
10
11
0.00
80,394.54
0.00
0.00
80394.54
80,394.54
==== =================
AD
DEBE 26
694
80394.54
0.00
=================
=== =================
HABER
AD
DEBE 27
0.00
0.00
=
=================
659
HABER
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
163.87
0.00
0.00
163.87
0
163.87
0.00
==== =================
AD
DEBE 28
=
104
163.87
=== =================
HABER
8,000.00
0
=================
0.00
AD
DEBE 29
163.87
=
41
HABER
650
=================
500.00
650.00
0.00
12
0.00
15
650
11
650.00
22
650
18
19
0.00
20
650.00
91.00
29
650
25
26
0.00
650.00
27
259.00
36
650
32
33
650.00
0.00
34
244.00
43
650
39
650.00
40
0.00
41
253.00
50
650
48
650.00
46
0.00
47
244.00
57
650
55
650.00
53
0.00
54
453.00
64
650
62
650.00
60
0.00
61
359.00
71
650
69
650.00
67
0.00
68
395.00
78
650
76
650.00
74
0.00
75
222.00
85
650
83
650.00
81
0.00
82
252.00
13
8,000.00
8,000.00
==== =================
AD
DEBE 30
47
119.00
2891
7,800.00
5109
500.00
8000
8,300.00
=================
=== =================
HABER
AD
DEBE 29
8,300.00
8300
=
631
0.00
256.97
92
0.00
250.15
256.55
=================
HABER
0.00
519.99
345.78
220.47
257.90
459.19
279.65
10
269.20
11
281.63
12
290.46
0.00
3,687.94
0
3687.94
0.00
==== =================
AD
DEBE 30
=
604
3,687.94
=================
=== =================
HABER
AD
DEBE 29
3687.94
=
606
0.00
0.00
351.92
0.00
92
0.00
0.00
0.00
10.59
0.00
0.00
0.00
0.00
0.00
168.07
0.00
0.00
0.00
0.00
0.00
0.00
10
0.00
10
0.00
11
0.00
11
21.29
12
0.00
12
22.18
=================
HABER
0.00
0.00
0.00
0.00
574.05
0
574.05
0.00
==== =================
AD
DEBE 30
=
335
3,147.00
574.05
=================
=== =================
HABER
AD
DEBE 29
574.05
=
395
0.00
1,574.00
92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10
0.00
10
0.00
11
0.00
11
0.00
12
0.00
12
0.00
=================
HABER
0.00
0.00
0.00
3,147.00
0.00
1,574.00
3147
3,147.00
==== =================
AD
DEBE 30
=
336
1574
3147
1,574.00
=================
=== =================
HABER
AD
DEBE 29
396
0.00
0.00
92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10
10
0.00
11
11
0.00
12
12
0.00
0.00
0.00
0.00
==== =================
AD
DEBE 30
=
24
0.00
=== =================
AD
DEBE 29
0.00
0.00
0.00
0.00
92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
79,293.98
10
10
11
11
12
12
0
0
=
614
0.00
0.00
79,293.98
0.00
79,293.98
=================
=== =================
=================
HABER
0.00
=================
HABER
1574
=
=================
HABER
0.00
0
79293.98
==== =================
AD
DEBE 30
609
HABER
AD
DEBE 29
79293.98
=
630
0.00
0.00
265.55
0.00
92
0.00
536.13
0.00
421.16
0.00
680.67
0.00
657.98
0.00
276.47
0.00
269.75
0.00
231.93
=================
HABER
0.00
0.00
376.47
10
0.00
10
551.25
11
0.00
11
319.32
12
0.00
12
268.08
0.00
0.00
4,854.76
0
4854.76
0.00
==== =================
AD
DEBE 30
=
334
4,854.76
=================
=== =================
HABER
AD
DEBE 29
634
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10
0.00
10
0.00
11
0.00
11
0.00
12
0.00
12
0.00
HABER
0.00
0.00
0.00
0.00
0.00
=================
=== =================
DEBE 30
=
635
HABER
AD
DEBE 29
1,008.40
0.00
122.97
1,008.40
92
0.00
120.31
1,008.40
144.99
1,008.40
130.30
1,008.40
132.47
1,008.40
122.40
1,008.40
141.97
1,008.40
128.40
1,008.40
136.05
10
1,008.40
10
164.65
11
1,008.40
11
138.94
12
1,008.40
12
138.32
12,100.80
0.00
=
636
12,100.80
==== =================
DEBE 30
=
637
0.00
0.00
1,621.77
0
1621.77
12100.8
1,621.77
=================
=== =================
HABER
1
0.00
=================
HABER
12100.8
AD
=================
0.00
==== =================
AD
4854.76
=
AD
1
DEBE 29
1621.77
=
691
0.00
=================
HABER
0.00
74.39
0.00
13.45
0.00
63.03
0.00
8.40
44.30
10
218.49
10
11
0.00
11
12
0.00
12
92
422.06
0.00
0.00
932,903.04
932,903.04
422.06
422.06
==== =================
932903.0353
422.06
932,903.04
=================
=== =================
932903.0353
=
=================
70
1
2
3
4
5
6
7
8
9
10
11
12
IMPORTES
D.F.
7,638
4,081
15,788
15,281
16,061
15,285
27,767
24,776
18,659
18,336
15,982
23,187
42,537.00
22,543.00
91,660.00
82,714.00
106,980.00
81,494.00
112,941.00
130,692.00
106,240.00
83,977.00
84,641.00
122,557.00
1,067,578
1,270,418 1,272,081
1,068,976
-1,664
40,198.00
21,480.00
83,093.00
80,426.00
84,530.00
80,446.00
146,143.00
130,402.00
98,203.00
96,506.00
84,116.00
122,035.00
Mes
Pago
0
0
INT.
0.0011 401.7
0.001509416 PARA
PAGO
NP-IR/PAC
Mes
MES
CAJA
P/A/C
0
SIT. pago
2
44
0
0
3
32
0
0
4
125
0
0
5
121
0
0
6
128
0
0
7
121
0
0
8
221
0
0
9
197
0
0
10
148
0
0
11
146
0
0
12
127
0
0
1
184
0
0
1,595
0
0
0
0.30
0
-21,188
-1267
C.F.
8,082
4,283
17,415
15,716
20,326
15,484
21,459
24,831
20,186
15,956
16,082
23,286
Mes
0 PAGO
ACUM.
IGV
-444
0
-646
0
-2,274
0
-2,709
0
-6,974
0
-7,173
0
-865
0
-920
0
-2,447
0
-67
0
-166
0
-266
0
0
########
1,067,578.00
COMPROBAC.
0
TIENE QUE SER (O) AMBOS
60
I.G.V DEL
MES
-444
-202
-1,628
-435
-4,266
-199
6,308
-55
-1,527
2,381
-100
-99
66
401.7
PAGO
PAGO
DE
DE
GASTOS
I.R.
EXTRAOR ANUAL
266
I.F.Sunat
1,398
-1495
19
100
0
500
500
-2,577
0
266
266
2,423.48
2,158
0
8
22
1
165
215
212
201
25
10
46
1
1
2
3
4
5
6
7
8
9
10
11
12
SEGN
SEGN
DECLARAC.
COMPROB.
122,557
42,537.00
22,543.00
91,660.00
82,714.00
106,980.00
81,494.00
112,941.00
130,692.00
106,240.00
83,977.00
84,641.00
122,557.00
1,068,976
1,068,976
42,537
22,543
91,660
82,714
106,980
81,494
112,941
130,692
106,240
83,977
84,641
0
0
0
0
0
0
0
0
0
0
0
0
Impuesto Calculado
1,109.62
P/A/C I.R.
(2,124.22)
(2,107.00)
(801.00)
(2,908.00)
COSMETAL S.R.L.
int = 0%
x mes
int.pact.
MES
PREST
0
1
2
3
4
5
6
7
8
9
10
11
11
12
INT.
PACTADO
466
INT.
PAGADO
466
MONTO
DEVUELTO
461
0.00
0.00
0.00
25,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25,000.00
0.00
0.00
0.00
119,573.00
119,573.00
SALDO
DE
INTERES
SALDO
DE
PRESTAMO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
165,826.00
165,826.00
165,826.00
165,826.00
190,826.00
190,826.00
190,826.00
190,826.00
190,826.00
190,826.00
190,826.00
190,826.00
0.00
71,253.00
mes
1
2
3
4
5
6
7
8
9
10
11
12
Transp.
:
To. SENo.DOC
PROVEEDOR
RUC
65
62
630
Flete
MMAA DOC.RIE.
SEGN REG.
631
Comunic.
634
635
Mant.Rep.Alquileres
636
637
639
MAQ.
333.00
335
MAQ.
SUMINISTROS
336
604
FLETE
606
609
TOTAL
V.C.
I.G.V .
TOTAL
601.00 COMPRAS
0.00
0.00
265.55
256.97
0.00
1,008.40
122.97
0.00
0.00
0.00
351.92
40,531.19
42,537.00
42,537.00
8,082.03
0.00
0.00
536.13
250.15
0.00
1,008.40
120.31
74.39
0.00
0.00
0.00
20,553.62
22,543.00
22,543.00
4,283.17
26,826.17
0.00
0.00
421.16
256.55
1,008.40
144.99
434.45
0.00
10.59
89,383.86
91,660.00
91,660.00
17,415.40
109,075.40
0.00
0.00
680.67
519.99
1,008.40
130.30
85.46
0.00
0.00
80,275.73
82,714.00
82,714.00
15,715.66
98,429.66
0.00
0.00
657.98
345.78
1,008.40
132.47
697.48
0.00
0.00
104,137.89
106,980.00 106,980.00
20,326.20
127,306.20
0.00
0.00
276.47
220.47
1,008.40
122.40
0.00
0.00
269.75
257.90
1,008.40
141.97
0.00 2,182.52
231.93
459.19
1,008.40
128.40
0.00
376.47
279.65
1,008.40
136.05
10
0.00
551.25
269.20
1,008.40
164.65
218.49
11
163.87
319.32
281.63
1,008.40
138.94
0.00
268.08
290.46
1,008.40
138.32
3,687.94
0.00 12,100.80
1,621.77
12
###
13.45
63.03
0.00
UTILES
341.18
0.00
0.00
168.07
79,293.98
81,494.00
15,483.86
96,977.86
617.65
0.00
0.00
0.00
110,645.33
112,941.00 112,941.00
21,458.79
134,399.79
8.40
680.67
0.00
0.00
0.00
125,992.49
130,692.00 130,692.00
24,831.48
155,523.48
44.30
25.21
0.00
0.00
0.00
104,369.92
106,240.00 106,240.00
20,185.60
126,425.60
431.93
0.00
0.00
0.00
81,333.08
83,977.00
83,977.00
15,955.63
99,932.63
0.00
21.29
82,707.55
84,641.00
84,641.00
16,081.79
100,722.79
23,285.83
145,842.83
0.00
0.00
0.00
422.06
3,314.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
22.18
0.00
574.05
120,829.56
81,494.00
50,619.03
122,557.00 122,557.00
203,105.44 1,272,081.44
F
O
1
2
3
4
5
6
6
7
8
8
8
9
10
11
10
12
F
P
2
3
4
5
6
7
8
8
9
9
9
10
11
12
12
1
1
2
3
4
5
6
7
8
9
10
11
12
650
650
650
650
650
650
650
650
650
650
650
650
650
650
650
650
650
650
650
650
650
650
650
650
40402712
32867012
32853708
32807977
1979
1959
1962
1959
COSMETAL S.R.L.
460
632
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Honorarios
3,373.62
7,700.18
17,772.96
13,462.70
7,600.29
13,545.73
2,925.26
3,431.20
4,199.10
5,888.95
3,554.32
3,529.08
86,983.39
62
1
2
3
4
5
6
7
8
9
10
11
12
63 DESCARGUE
LUZ Y AGUA+TELEF.
DE MERCAD
63 TOTAL
ALQ. LOCAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26,001.36
112,984.75
556.33
12650
96.18
38,467.80
25,721.62
2338.329091
63
3,373.62
7,700.18
17,772.96
13,462.70
7,600.29
13,545.73
2,925.26
3,431.20
4,199.10
5,888.95
3,554.32
3,529.08
86,983.39
TOTAL
GASTOS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
COSMETAL S.R.L
DEPRECIACION DE ACTIVO FIJO 2007
meses uso
SALDO
mes
AL
uso
TASA
DEPRECIACION
DEPREC.
31.12.2004
3/31/2004
1 MUEBLES Y ENSERES
9/7/2004
1 Equipo Diverso-comput
9/8/2004
1 Equipo Diverso
10/7/2004
4/30/2006
11/20/2006
11/20/2006
1/1/2007
8/1/2007
11/1/2007
11/1/2007
1 M uebles y enseres
Equipo Diverso
M UEBLES Y ENSERES
M aq. Y equipo
M aq. Y equipo
M aq. Y equipo
M aq. Y equipo
M aq. Y equipo- motor
M aq. Y equipo- motor
335
335
333
336
360
10%
360
20%
360
20%
360
360
360
360
360
360
360
360
360
360
150
60
60
10%
20%
10%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20%
20%
20%
20%
20%
20%
10%
10%
20%
20%
0.00
DEPREC.
AL 31.12.2006MENSUAL
393
331
1,368
11
32
1
120
120
120
0
0.00
2007
10
0.00
405
405
20
20
0.00
1,731
1,731
0.00
360
0.00
0.00
360
2,496
BENEFICIOS SOCIALES
ANEXO No. 09
NOMBRES
CENTRO
REMUNERACIONES
DE
(+)
TOTAL
COSTOS
1/6 GRATIF.
ANUAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
CTS
COSMETAL S.R.L
DEPRECIACION DE ACTIVO FIJO 2006
meses uso
SALDO
mes
AL
uso
TASA
31.12.2004
3/31/2004
1 MUEBLES Y ENSERES
Equipo Diverso-comput
9/7/2004
9/8/2004
1 Equipo Diverso
10/7/2004
Muebles y enseres
Equipo Diverso
MUEBLES Y ENSERES
Maq. Y equipo
Maq. Y equipo
Maq. Y equipo
360
0.00
360
360
360
360
360
360
360
360
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
DEPRECIACION
DEPREC.
DEPREC.
AL 31.12.2006
MENSUAL
10%
0.00
20%
0.00
20%
0.00
10%
0.00
20%
0.00
10%
0.00
20%
0.00
20%
0.00
20%
0.00
20%
0.00
20%
0.00
20%
0.00
0.00
0.00
0.00
649.2
1.21
0.605
2004
10
401.7
33
39
20
36,045.00
906.00
3,240.00
-96.00
36,045.00
907.00
3,246.00
-97.00
292.24
0.00
1.12
5.71
-0.42
292.24
40,095.00
40,393.24
298.65
298.65
40
10,293.00
10,293.00
50
59
20,000.00
9,802.00
29,802.00
40,095.00
-465
10,293.00
10,293.00
0.00
0.00
20,980.00
8,828.00
29,808.00
980.00
-681.35
40,101.00
298.65
-465