Professional Documents
Culture Documents
Caja - bancos
Inversiones financieras
Doc por cobrar
Ctas por cobrar
Inventarios
Edificios
Equipos informaticos
Dep. acumulada
Activos diferidos
Inversiones en acciones
Prestamos bancarios
Doc por pagar
Ctas por pagar
Impuestos por pagar
Intereses por pagar
Otras cuentas por pagar
Capital
Reserva legal
Reserva facultativa
Utilidades retenidas
Utilidad del ejercicio
Ventas
Intereses ganados
Comisiones ganadas
Utilidad en venta de activos
Otros ingresos
Intereses pagados
Comisiones pagadas
Gastos del personal
Gastos de operacin
Gastos de depreciaciones
Otros gastos
Totales
ABC tiene el 80% de XYZ
ABC
570,000.00
300,000.00
800,000.00
250,000.00
98,500.00
800,000.00
500,000.00
(79,000.00)
110,000.00
428,800.00
676,550.00
1,050,000.00
280,000.00
65,000.00
55,000.00
12,000.00
1,000,000.00
27,000.00
121,250.00
37,000.00
310,000.00
48,000.00
185,500.00
65,000.00
205,000.00
98,000.00
45,000.00
75,000.00
52,000.00
81,000.00
8,000.00
4,137,300.00
4,137,300.00
XYZ
205,000.00
100,000.00
292,000.00
290,000.00
50,000.00
200,000.00
200,000.00
(10,000.00)
150,000.00
150,000.00
80,000.00
13,000.00
5,000.00
5,000.00
500,000.00
13,000.00
23,000.00
290,000.00
33,000.00
110,000.00
45,000.00
85,000.00
66,000.00
10,000.00
29,000.00
53,000.00
12,000.00
5,000.00
1,502,000.00
1,502,000.00
290,000.00
Gastos de administracion
Gastos del personal
Gastos de operacin
Gastos de depreciaciones
(94,000.00)
29,000.00
53,000.00
12,000.00
225,000.00
110,000.00
45,000.00
85,000.00
10,000.00
5,000.00
(33,000.00)
33,000.00
66,000.00
Utilidad de Ejercicio
Participacion a trabajadores
Impuesto a la Renta
388,000.00
58,200.00
72,556.00
257,244.00
Participacion Controlada
Participacin no Controladora
205,795.20
51,448.80
205,000.00
100,000.00
292,000.00
290,000.00
50,000.00
200,000.00
200,000.00
(10,000.00)
937,000.00
Inversiones en acciones
390,000.00
1,327,000.00
Prestamos bancarios
Doc por pagar
Ctas por pagar
150,000.00
150,000.00
80,000.00
58,200.00
85,556.00
5,000.00
5,000.00
Total Patrimonio
Total Pasivo y Patrimonio
Participacion Controlada
Participacin no Controladora
533,756.00
533,756.00
500,000.00
13,000.00
23,000.00
257,244.00
793,244.00
1,327,000.00
634,595.20
158,648.80
310,000.00
Ventas
Gastos de administracion
Gastos del personal
Gastos de operacin
Gastos de depreciaciones
(208,000.00)
75,000.00
52,000.00
81,000.00
Utilidad en inversiones
Otros ingresos
Comisiones pagadas
Otros gastos
608,295.20
185,500.00
65,000.00
205,795.20
205,000.00
45,000.00
8,000.00
(50,000.00)
48,000.00
98,000.00
Utilidad de Ejercicio
Participacion a trabajadores
Impuesto a la Renta
660,295.20
99,044.28
123,475.20
437,775.72
570,000.00
300,000.00
800,000.00
250,000.00
98,500.00
2,018,500.00
800,000.00
500,000.00
(79,000.00)
110,000.00
Inversiones en acciones
634,595.20
1,965,595.20
3,984,095.20
676,550.00
1,050,000.00
280,000.00
Participacion a trabajadores p
99,044.28
188,475.20
55,000.00
12,000.00
Total Patrimonio
Total Pasivo y Patrimonio
2,361,069.48
2,361,069.48
1,000,000.00
27,000.00
121,250.00
37,000.00
437,775.72
1,623,025.72
3,984,095.20
-
Plantilla de Consolidacin
Partidas Contables
ABC
Controladora
XYZ
Subsidiaria
Activos
Activos Corrientes
Caja - bancos
Inversiones financieras
Doc por cobrar
Ctas por cobrar
Inventarios
Total Patrimonio
Total Pasivo y Patrimonio
570,000.00
300,000.00
800,000.00
250,000.00
98,500.00
2,018,500.00
800,000.00
500,000.00
(79,000.00)
110,000.00
634,595.20
1,965,595.20
3,984,095.20
205,000.00
100,000.00
292,000.00
290,000.00
50,000.00
937,000.00
200,000.00
200,000.00
(10,000.00)
390,000.00
1,327,000.00
676,550.00
1,050,000.00
280,000.00
99,044.28
188,475.20
55,000.00
12,000.00
2,361,069.48
150,000.00
150,000.00
80,000.00
58,200.00
85,556.00
5,000.00
5,000.00
533,756.00
1,000,000.00
27,000.00
121,250.00
37,000.00
437,775.72
500,000.00
13,000.00
23,000.00
257,244.00
1,623,025.72
3,984,095.20
793,244.00
1,327,000.00
Ajustes
Haber
Debe
Eliminaciones
Haber
775,000.00
400,000.00
1,092,000.00
540,000.00
148,500.00
2,955,500.00
1,000,000.00
700,000.00
(89,000.00)
110,000.00
634,595.20
2,355,595.20
5,311,095.20
634,595.20
826,550.00
1,200,000.00
360,000.00
157,244.28
274,031.20
60,000.00
17,000.00
2,894,825.48
1,500,000.00
40,000.00
121,250.00
60,000.00
695,019.72
2,416,269.72
5,311,095.20
634,595.20
EE-FF Consolidado
775,000.00
400,000.00
1,092,000.00
540,000.00
148,500.00
2,955,500.00
1,000,000.00
700,000.00
(89,000.00)
110,000.00
1,721,000.00
4,676,500.00
826,550.00
1,200,000.00
360,000.00
157,244.28
274,031.20
60,000.00
17,000.00
2,894,825.48
865,404.80
40,000.00
121,250.00
60,000.00
695,019.72
1,781,674.52
4,676,500.00