Академический Документы
Профессиональный Документы
Культура Документы
Ca. "Y"
Ca. "Z"
Efectivo
10,400,000.00
570,000.00
1,100,000.00
Inversiones en Acciones
27,300,000.00
29,000,000.00
1,200,000.00
3,200,000.00
1,500,000.00
Inventarios
55,900,000.00
2,240,000.00
10,800,000.00
187,000,000.00
3,900,000.00
14,600,000.00
Otros Activos
4,320,000.00
100,000.00
200,000.00
313,920,000.00
8,010,000.00
31,400,000.00
36,900,000.00
1,200,000.00
1,800,000.00
1,500,000.00
100,000.00
Acreedores
1,820,000.00
100,000,000.00
100 a la Par
100,000,000.00
10 a la Par
570,000.00
700,000.00
10,000,000.00
2,000,000.00
17,400,000.00
Supervit Pagado
47,800,000.00
1,800,000.00
Utilidades Retenidas
27,400,000.00
840,000.00
1,500,000.00
313,920,000.00
8,010,000.00
31,400,000.00
1) El primero de enero de 2003, la compaa "X" compr las siguientes acciones.
A) 160,000 acciones de la compaa "Y" con un valor de mercado unitario de $25 5/8, en efectivo
B) 90,000 acciones de la compaa Z entregando a cambio 80,000 de sus acciones con un valor
de $250,000
1
200,000
160,000
25.625
4,100,000.00
4,020,000.00
100,000.00
80%
80,000.00
B)
Acciones de "X" al Inicio
1,000,000
80,000
250.00
20,000,000.00
Acciones Intercambiadas
Precio de Mercado
Importe de Acciones a Intercanbiar
100.00
150.00
Capital Social
Supervit Pagado
Utilidades Retenidas
2,000,000.00
1,800,000.00
840,000.00
4,640,000.00
388,000.00
Pagado de Ms
17,400,000.00
1,500,000.00
18,900,000.00
90%
15,660,000.00
1,350,000.00
17,010,000.00
2,990,000.00
Pagado de Ms
Capital Social
Supervit Pagado
Utilidades Retenidas
8,000,000.00
12,000,000.00
20,000,000.00
80%
1,600,000.00
1,440,000.00
672,000.00
3,712,000.00
100,000
90,000
90%
CONCEPTO
Efectivo
Inversiones en Acciones:
Inversiones en Acciones Ca. "X"
Inversiones en Acciones Ca. "Y"
Inversiones en Acciones Ca. "Z"
Dividendos por Cobrar
Cuentas por Cobrar
Documentos por Cobrar
Inventarios
Activos Fijos (neto)
Otros Activos
Exceso Sobre Valor Contable Ca "Y"
Exceso Sobre Valor Contable Ca "Z"
Ca. "X"
6,300,000.00
27,300,000.00
4,020,000.00
20,000,000.00
80,000.00
29,000,000.00
Ca. "Y"
570,000.00
Eliminacin y Ajustes
Debe
Haber
1,100,000.00
1) 4,020,000.00
2) 20,000,000.00
1)
80,000.00
1,200,000.00
55,900,000.00
187,000,000.00
4,320,000.00
333,920,000.00
2,240,000.00
3,900,000.00
100,000.00
8,010,000.00
36,900,000.00
1,200,000.00
1,500,000.00
100,000.00
570,000.00
1,820,000.00
100,000,000.00
Ca. "Z"
3,200,000.00
1,500,000.00
10,800,000.00
14,600,000.00
200,000.00
31,400,000.00
3)
388,000.00
2,990,000.00
1,500,000.00
1)
2)
1,800,000.00
1,500,000.00
3)
1,600,000.00
17,400,000.00 15,660,000.00
1,440,000.00
1)
2)
1)
700,000.00
10,000,000.00
108,000,000.00
2,000,000.00
59,800,000.00
1,800,000.00
27,400,000.00
840,000.00
333,920,000.00
8,010,000.00
672,000.00 1)
1,500,000.00
1,350,000.00 2)
31,400,000.00 25,600,000.00 25,600,000.00
Interes Minoritario
Ca. "Y"
Ca. "Z"
570,000.00
1,100,000.00
-4,020,000.00
- - 20,000,000.00
80,000.00
1,200,000.00
3,200,000.00
- 1,500,000.00
1,500,000.00
2,240,000.00
10,800,000.00
3,900,000.00
14,600,000.00
100,000.00
200,000.00
388,000.00
2,990,000.00
2,798,000.00
14,390,000.00
1,200,000.00
100,000.00
570,000.00
400,000.00
360,000.00
168,000.00
2,798,000.00
1,800,000.00
700,000.00
10,000,000.00
1,740,000.00
150,000.00
14,390,000.00
Estado Consolidado
7,970,000.00
27,300,000.00
33,400,000.00
68,940,000.00
205,500,000.00
4,620,000.00
388,000.00
2,990,000.00
351,108,000.00
39,900,000.00
100,000.00
3,090,000.00
110,000,000.00
108,000,000.00
400,000.00
1,740,000.00
60,160,000.00
27,400,000.00
168,000.00
150,000.00
351,108,000.00
3
7,970,000.00
27,300,000.00
33,400,000.00
68,940,000.00
PASIVO:
Cuentas por Pagar
Dividendos por Pagar
Acreedores
Obligaciones por Pagar
39,900,000.00
100,000.00
3,090,000.00
110,000,000.00
205,500,000.00
4,620,000.00
388,000.00
TOTAL DE PASIVO:
153,090,000.00
2,990,000.00
351,108,000.00
Capital Social:
Capital Social "X"
Capital Social "Y"
Capital Social "Z"
108,000,000.00
400,000.00
1,740,000.00
Supervit Pagado
60,160,000.00
CAPITAL CONTABLE:
Utilidades Retenidas:
Utilidades Retenidas "X"
Utilidades Retenidas "Y"
Utilidades Retenidas "Z"
TOTAL DE PASIVO Y CAPITAL
110,140,000.00
1)
2)
60,160,000.00
27,718,000.00
27,400,000.00
168,000.00
150,000.00
351,108,000.00