Professional Documents
Culture Documents
COD
10
12
21
23
24
25
26
33
41
42
50
58
59
40
60
602
603
604
42
24
25
26
61
612
613
614
42
10
62
40
41
92
94
95
79
40
41
10
12
40
70
10
12
62
68
19
39
41
92
94
95
79
59
44
50
58
44
10
63
65
42
92
94
95
79
10
67
49
77
97
79
49
75
61
612
613
614
24
25
26
92
94
95
79
71
23
92
79
23
71
21
71
69
21
TOTAL
LABORATORIO 08
DENOMINACION
-1Efectivo y equivalentes de efectivo
Cuentas por cobrar comerciales
Productos terminados
Productos en proceso
Materias primas
Materiales auxiliares suministros y rep.
Envases y embalajes
Inmuebles maquinaria y equipo
Remuneraciones y partic. Por pagar
Cuentas por pagar comerciales
Capital
Reservas
Resultados acumulados
Por el activo, pasivo y patrimonio al inicio del presente ejercicio.
-2Tributos y aportes por pagar
Compras
Materias primas
6900,000
Materiales aux. sum.
950,000
Envases y embalajes
1950,000
Cuentas por pagar comerciales
Por las compras al crdito del periodo
-3Materias primas
Materiales auxiliares suministros y rep.
Envases y embalajes
Variacin de existencias
Materias primas
6900,000
Materiales auxiliares sumin.
950,000
Envases y embalajes
1950,000
Por el destino de las compras
-4Cuentas por pagar comerciales
Efectivo y equivalentes de efectivo
Por la cancelacin del 80% de las compras
-5Gastos de personal
Tributos y aportes por pagar
Remuneraciones y particip. por pagar
Por la planilla de remuneraciones del personal. ( Anexo 1 )
-6Costo de produccin
Gastos de Administracin
Gastos de ventas
Cargas imput. a cuentas de costos y gast.
Por el destino de la planilla ( Anexo 1 )
-7Tributos y aportes por pagar
-17Gastos Financieros
Cargas imput. a cuentas de costos y gasto
Por el destino de los Gastos financieros.
-18Pasivo diferido
Otros ingresos de gestin
Por alquileres devengados en el presente periodo ( tres meses )
-19Variacin de existencias
Materias primas
7565,000
Materiales aux. sum y rep.
980,000
Envases y embalajes
2090,000
Materias primas
Materiales aux. sum y rep
Envases y embalajes
Por el consumo de existencias en el presente periodo.
-20Costo de produccin
Gastos de Administracin
Gastos de ventas
Cargas imput. a cuentas de costos y gasto
Por el destino del consumo de existencias en el presente periodo ( Anexo 5 )
-21Produccin almacenada
Productos en proceso
Por el ingreso de los productos en proceso al inicio del periodo
-22Costo de produccin
Cargas imput. a cuentas de costos y gasto
Por el destino del inventario inicial de productos en proceso.
-23Productos en proceso
Produccin almacenada
Por el inventario final de productos en proceso que ingresan al almacn.
-24Productos Terminados
Produccin almacenada
Por el Costo de los productos terminados que ingresan al almacn.
-25Costo de ventas
Productos terminados
Por el Costo de los productos vendidos en el presente periodo.
TOTAL
O 08
DEBE
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
HABER
145,500.00
325,500.00
950,000.00
314,000.00
1,540,000.00
245,000.00
425,000.00
3,980,000.00
S/.
S/.
S/.
S/.
S/.
154,000.00
475,000.00
4,450,000.00
470,000.00
2,376,000.00
S/.
11,564,000.00
S/.
9,800,000.00
S/.
9,251,200.00
S/.
S/.
462,000.00
1,827,000.00
S/.
2,289,000.00
1,764,000.00
9,800,000.00
6,900,000.00
950,000.00
1,950,000.00
9,251,200.00
2,289,000.00
1,242,600.00
686,700.00
359,700.00
415,800.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,644,300.00
S/.
2,060,100.00
S/.
S/.
2,664,000.00
14,800,000.00
S/.
14,844,400.00
S/.
S/.
S/.
523,920.00
796,000.00
175,000.00
S/.
1,494,920.00
S/.
S/.
S/.
950,400.00
712,800.00
237,600.00
S/.
665,280.00
S/.
1,600,000.00
S/.
1,600,000.00
S/.
S/.
450,000.00
540,000.00
17,464,000.00
14,844,400.00
175,000.00
1,319,920.00
572,600.00
291,300.00
631,020.00
1,900,800.00
665,280.00
960,000.00
640,000.00
960,000.00
480,000.00
160,000.00
305,000.00
685,000.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
685,000.00
S/.
685,000.00
S/.
135,000.00
S/.
S/.
S/.
7,565,000.00
980,000.00
2,090,000.00
S/.
10,635,000.00
S/.
314,000.00
S/.
314,000.00
S/.
475,000.00
S/.
12,955,200.00
S/.
11,425,200.00
S/.
134,806,020.00
135,000.00
10,635,000.00
10,341,000.00
196,000.00
98,000.00
314,000.00
314,000.00
475,000.00
12,955,200.00
11,425,200.00
134,806,020.00
S/.
13,430,200.00
ANEXOS:
PLANILLA DE REMUNERACIONES (1)
Tipo de Remuneracin
Importe bruto
Essalud
9%
Gastos de
personal
Produccin
Administracin
Sueldos
900,000
81,000
981,000
196,200
490,500
Salarios
1,200,000
108,000
1,308,000
1,046,400
196,200
Total
2,100,000
189,000
2289,000
1,242,600
686,700
-273,000
Remuneracin neta
1827,000
Importe bruto
Produccin
Administracin
Ventas
523,920
796,000
477,600
238,800
79,600
75,000
15,000
37,500
22,500
100,000
80,000
15,000
5,000
175,000
95,000
52,500
27,500
1494,920
572,600
291,300
631,020
523,920
Importe bruto
Produccin
Administracin
Ventas
960,000
576,000
288,000
96,000
640,000
384,000
192,000
64,000
1600,000
960,000
480,000
160,000
Tipo de Existencia
Materias primas
Envases y embalajes
Materiales aux. sum y repuestos
Total Gastos del periodo
Importe bruto
7565,000
2090,000
980,000
10635,000
Produccin
Administracin
7565,000
2090,000
686,000
196,000
10341,000
196,000
Ventas
98,000
98,000
Materias primas
Inventario inicial MP
S/. 1,540,000.00
(+) Compras MP
S/. 6,900,000.00
65,400
S/.
359,700
Envases y embalajes
294,300
Inventario inicial EE
S/.
425,000.00
(+) Compras MP
S/. 1,950,000.00
S/.
9,655,000.00
S/.
1,046,400.00
2,414,800.00
S/.
686,000.00
S/.
196,200.00
S/.
576,000.00
S/.
384,000.00
S/.
572,600.00 S/.
S/. 13,116,200.00
S/.
314,000.00
S/. 13,430,200.00
S/.
-475,000.00
S/. 12,955,200.00
S/.
950,000.00
S/. 13,905,200.00
S/. -2,480,000.00
S/. 11,425,200.00
1
9
19
10
145500
9251200
14844400
2060100
305000
665280
15294900
11976580
3318320
4
7
10
1
8
17789500
33
3980000
3980000
0
3980000
0
796000
6
11
15
20
12
0
1319920
14844400
2945100
0
523920
2
7
796000
2376000
2376000
60
9800000
9800000
70
0
11425200
95
359700
631020
160000
98000
1248720
40
1764000
415800
2179800
946200
69
11425200
11425200
6
11
15
20
0
1654000
59
1900800
1900800
475200
25
94
686700
291300
480000
196000
1654000
1
12
707600
68
1319920
1319920
796000 10
470000
237600
10
19
39
58
0
707600
12
325500
14844400
17464000
0
14800000
17
0
1248720
97
685000
685000
19
523920
10
1
24
523920
13905200
40
462000
2664000
21
950000
11425200
12955200
5
8
41
1644300
25
1
23
11425200
2480000
154000
1827000
175000
23
314000
475000
789000
1
5
10
42
9251200
314000 21
314000
475000
475000
11564000
1
2
1600000 14
3126000
1644300
511700
60
19
0
9800000
10635000
70
14800000
14800000
97
0
685000
61
10635000
21
71
314000
314000
13116200
2156000
9800000
9251200
4387800
9800000
835000
5
10
13639000
62
2289000
175000
2464000
0
2464000
75
475000
12955200
13430200
23
24
135000 18
0
135000
135000
1
3
24
1540000
6900000
8440000
13
44
665280
665280
285120
14
7565000
19
7565000
875000
950400
1195000
12
49
135000
135000
315000
14
0
960000
980000 19
1
3
980000
215000
50
450000
16
450000
0
5162800
16
0
640000
540000
16
0
17017920
2289000
1494920
1600000
685000
10635000
314000
17017920
67
685000
685000
79
540000
26
425000
1950000
2375000
65
640000
640000
77
0
540000
18
950400
63
960000
960000
1
3
25
245000
950000
6
11
15
17
20
22
6
11
15
20
22
92
1242600
572600
960000
10341000
314000
13430200
26
2090000
19
2090000
285000
50
4450000
712800
5162800
67
0
685000
92
0
13430200
1
12
COD
10
12
19
21
23
24
25
26
33
39
40
41
42
44
49
50
58
59
60
61
62
SUMAS
CUENTA
DEBE
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
15,294,900.00
17,789,500.00
13,905,200.00
789,000.00
8,440,000.00
1,195,000.00
2,375,000.00
3,980,000.00
2,179,800.00
1,644,300.00
9,251,200.00
665,280.00
135,000.00
1,900,800.00
9,800,000.00
10,635,000.00
2,464,000.00
63
65
67
68
69
70
71
75
77
79
92
94
95
97
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
960,000.00
640,000.00
685,000.00
1,319,920.00
11,425,200.00
314,000.00
13,430,200.00
1,654,000.00
1,248,720.00
685,000.00
134,806,020.00
BALANCE DE COMPROBACION
SUMAS
SALDOS
HABER
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
11,976,580.00
14,844,400.00
523,920.00
11,425,200.00
314,000.00
7,565,000.00
980,000.00
2,090,000.00
796,000.00
3,126,000.00
2,156,000.00
13,639,000.00
950,400.00
450,000.00
5,162,800.00
707,600.00
2,376,000.00
9,800,000.00
-
DEUDOR
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
AJUSTE
ACREEDOR
DEBE
3,318,320.00
2,945,100.00
S/.
523,920.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
796,000.00
946,200.00
511,700.00
4,387,800.00
285,120.00
315,000.00
5,162,800.00
707,600.00
475,200.00
2,480,000.00
475,000.00
875,000.00
215,000.00
285,000.00
3,980,000.00
9,800,000.00
835,000.00
2,464,000.00
S/.
11,425,200.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
14,800,000.00
13,430,200.00
135,000.00
540,000.00
17,017,920.00
134,806,020.00
S/.
S/.
S/.
S/.
S/.
960,000.00
640,000.00
685,000.00
1,319,920.00
11,425,200.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
13,430,200.00
1,654,000.00
1,248,720.00
685,000.00
59,720,460.00 S/.
14,800,000.00
13,116,200.00
135,000.00
540,000.00
17,017,920.00
S/.
17,017,920.00
59,720,460.00 S/.
28,443,120.00
ROBACION
AJUSTE
INVENTARIO
HABER
ACTIVO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
NATURALEZA
PASIVO
PEDIDA
3,318,320.00
2,945,100.00
S/.
523,920.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
796,000.00
946,200.00
511,700.00
4,387,800.00
285,120.00
315,000.00
5,162,800.00
707,600.00
475,200.00
2,480,000.00
475,000.00
875,000.00
215,000.00
285,000.00
3,980,000.00
S/.
S/.
S/.
9,800,000.00
12,260,200.00
2,464,000.00
S/.
11,425,200.00
S/.
S/.
S/.
S/.
S/.
13,430,200.00
1,654,000.00
1,248,720.00
685,000.00
28,443,120.00 S/.
14,573,420.00 S/.
S/.
S/.
S/.
S/.
S/.
960,000.00
640,000.00
685,000.00
1,319,920.00
14,111,340.00 S/.
462,080.00 S/.
28,129,120.00
462,080.00
TURALEZA
GANANCIA
FUNCIN
PERDIDA
GANANCIA
S/.
S/.
S/.
S/.
S/.
S/.
14,800,000.00
13,116,200.00
135,000.00
540,000.00
S/.
S/.
S/.
28,591,200.00 S/.
S/.
11,425,200.00
S/.
14,800,000.00
S/.
S/.
135,000.00
540,000.00
1,654,000.00
1,248,720.00
685,000.00
15,012,920.00 S/.
462,080.00
15,475,000.00
ASIENTOS DE CIERRE
COD
71
69
79
92
94
95
97
70
71
81
DENOMINACION
- VIENEN -26Produccin Almacenada
Costo de ventas
Por el cierre de la cuenta 69
-27Cargas imput. a cuentas de costos y gasto
Costo de produccin
Gastos de Administracin
Gastos de ventas
Gastos financieros
Por el cierre de las cuentas 79, 92, 94,95 y 97
-28Ventas
Produccin almacenada
Produccin del ejercicio
Por el cierre de las cuentas 70 y 71
-2981
82
-30
82
60
61
63
Valor agregado
Compras
Variacin de existencias
Gastos por servicios prestados
Por el cierre de las cuentas 60,61 y 63.
-31-
82
83
Valor agregado
Excedente bruto de explotacin
Por el cierre de la cuenta 82
-3283
62
-3383
84
-3475
84
65
68
84
85
77
85
67
Ingresos financieros
Resultado antes de particip. e impuestos
Gastos financieros
Por el cierre de las cuentas 67 y 77
85
89
89
87
88
87
88
40
41
89
59
59
58
-41Resultados acumulados
Reservas
Por el clculo de la Reserva legal 10%
-42-
19
39
40
41
42
44
49
50
58
59
10
12
21
23
24
25
26
33
CIERRE
S/.
DEBE
134,806,020.00
S/.
11,425,200.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
HABER
###
S/.
11,425,200.00
S/.
S/.
S/.
S/.
13,430,200.00
1,654,000.00
1,248,720.00
685,000.00
S/.
16,491,000.00
S/.
16,491,000.00
S/.
S/.
S/.
9,800,000.00
835,000.00
960,000.00
S/.
4,896,000.00
S/.
2,464,000.00
S/.
2,432,000.00
17,017,920.00
14,800,000.00
1,691,000.00
16,491,000.00
11,595,000.00
4,896,000.00
2,464,000.00
2,432,000.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
135,000.00
1,824,920.00
S/.
S/.
640,000.00
1,319,920.00
S/.
607,080.00
S/.
685,000.00
S/.
462,080.00
S/.
S/.
46,208.00
116,444.00
S/.
S/.
116,444.00
46,208.00
S/.
299,428.00
S/.
29,943.00
607,080.00
540,000.00
145,000.00
462,080.00
162,652.00
46,208.00
116,444.00
299,428.00
29,943.00
523920
796000
1062644
557908
4387800
285120
315000
5162800
737543
744,685
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
3,318,320.00
2,945,100.00
2,480,000.00
475,000.00
875,000.00
215,000.00
285,000.00
3,980,000.00
236,560,315.00 S/.
236,560,315.00
POR NATURALEZA
S/.
S/.
S/.
9,800,000.00
835,000.00
960,000.00
S/.
S/.
S/.
135,000.00
640,000.00
1,319,920.00
S/.
S/.
540,000.00
685,000.00
S/.
S/.
46,208.00
116,444.00
POR FUNCION
S/.
S/.
S/.
135,000.00
540,000.00
-685,000.00
S/.
S/.
46,208.00
116,444.00
Activos
S/.
S/.
S/.
14,800,000.00
1,691,000.00
16,491,000.00
S/.
S/.
S/.
S/.
11,595,000.00
4,896,000.00
2,464,000.00
2,432,000.00
S/.
S/.
-1,824,920.00
607,080.00
S/.
S/.
-145,000.00
462,080.00
S/.
S/.
162,652.00
299,428.00
S/.
S/.
S/.
S/.
S/.
S/.
14,800,000.00
11,425,200.00
3,374,800.00
1,654,000.00
1,248,720.00
472,080.00
S/.
S/.
-10,000.00
462,080.00
S/.
S/.
162,652.00
299,428.00
Estado de Situacin
Activos corrientes
Efectivo y equivalentes de efectivo
Cuentas por cobrar comerciales ( Neto )
Existencias ( Neto )
Total activos corrientes
Activos no corrientes
Inmuebles maquinaria y equipo ( Neto )
Total activos no corrientes
TOTAL ACTIVO
3,318,320.00
2,421,180.00
4,330,000.00
10,069,500.00
S/.
S/.
3,184,000.00
3,184,000.00
Pasivos Corrientes
Cuentas por pagar comerciales
Impuesto a la renta y participaciones corrientes
Otras cuentas por pagar
Total Pasivos Corrientes
Total Pasivos
Patrimonio
Capital
Reservas
Resultados acumulados
Total Patrimonio
S/.
S/.
S/.
S/.
S/.
4,387,800.00
162,652.00
2,058,020.00
6,608,472.00
6,608,472.00
S/.
S/.
S/.
S/.
5,162,800.00
737,543.00
744,685.00
6,645,028.00
S/. 13,253,500.00