You are on page 1of 3

2013

EMPRESA THE TESALIA SPRING COMPANY


BALANCE GENERAL
2014
2105

ACTIVOS
Caja
Bancos
Cuentas por cobrar
Doc. por cobrar
Inventarios
Equipos de oficina
Equipos de computo
Maquinaria
Vehiculos
Terreno
Edificio
TOTAL ACTIVOS

5,000.00
20,000.00
5,000.00
10,000.00
30,000.00
20,000.00
15,000.00
50,000.00
60,000.00
90,000.00
120,000.00
425,000.00

5,000.00
20,000.00
5,000.00
10,000.00
30,000.00
16,000.00
10,000.50
40,000.00
48,000.00
90,000.00
114,000.00
388,000.50

5,000.00
20,000.00
5,000.00
10,000.00
30,000.00
12,000.00
5,001.00
30,000.00
36,000.00
90,000.00
108,000.00
351,001.00

PASIVOS
Cuentas por pagar
Doc. por pagar
Hipoteca por pagar
TOTAL PASIVOS

10,000.00
50,000.00
100,000.00
160,000.00

10,000.00
50,000.00
100,000.00
160,000.00

10,000.00
50,000.00
100,000.00
160,000.00

PATRIMONIO
Capital social

265,000.00

265,000.00

265,000.00

Socio A 40%
Socio B 35%
Socio C 25%

106000
92,750.00
66,250.00

TOTAL PASIVO Y PATRIMONIO

425,000.00

425,000.00

425,000.00

A SPRING COMPANY
GENERAL
2016

2017

2018

5,000.00
20,000.00
5,000.00
10,000.00
30,000.00
8,000.00
1.50
20,000.00
24,000.00
90,000.00
102,000.00
314,001.50

5,000.00
20,000.00
5,000.00
10,000.00
30,000.00
4,000.00
-4,998.00
10,000.00
12,000.00
90,000.00
96,000.00
277,002.00

5,000.00
20,000.00
5,000.00
10,000.00
30,000.00
0.00
-9,997.50
0.00
0.00
90,000.00
90,000.00
240,002.50

10,000.00
50,000.00
100,000.00
160,000.00

10,000.00
50,000.00
100,000.00
160,000.00

10,000.00
50,000.00
100,000.00
160,000.00

265,000.00

265,000.00

265,000.00

425,000.00

425,000.00

425,000.00

Equipos de oficina
Equipos de computo
Maquinaria
Vehiculos
Edificio

AC
PC
LIQUIDEZ

70,000.00
60,000.00
1.166666667

20%
33.33%
20%
20%
5%

Eq. Computo
4999.5
9999
14998.5
19998
24997.5

Eq. Oficina
4000
8000
12000
16000
20000

0.2
0.3333
0.2
0.2
0.05

Maquinaria
10000
20000
30000
40000
50000

Vehiculos
12000
24000
36000
48000
60000

Edificio
6000
12000
18000
24000
30000

You might also like