Professional Documents
Culture Documents
112,500.00
369,000.00
13,500.00
67,500.00
283,500.00
846,000.00
900,000.00
171,000.00 729,000.00
1,575,000.00
2013
90,000.00
301,500.00
18,000.00
54,000.00
310,500.00
774,000.00
882,000.00
132,750.00
749,250.00
1,523,250.00
108,000.00
369,000.00
54,000.00
13,500.00
544,500.00
90,000.00
378,000.00
49,500.00
9,000.00
526,500.00
TOTAL PASIVO
162,000.00
162,000.00
706,500.00
270,000.00
270,000.00
796,500.00
CAPITAL CONTABLE
Capital Social
Reserva Legal
Utilidades Acumuladas
Utilidad del Ejercicio
TOTAL CAPITAL CONTABLE
360,000.00
72,000.00
294,750.00
141,750.00
868,500.00
360,000.00
72,000.00
90,000.00
204,750.00
726,750.00
1,575,000.00
1,523,250.00
PASIVO NO CIRCULANTE
Prestamos Bancarios L.P.
2,848,590.00
310,500.00
1,815,840.00
2,126,340.00
283,500.00
1,842,840.00
1,005,750.00
749,250.00
528,750.00
220,500.00
256,500.00
54,000.00
202,500.00
60,750.00
141,750.00
Saldos 2014
Saldos 2013
Entrada
(Salida)
Tipo de Activ.
22,500.00
67,500.00
4,500.00
13,500.00
27,000.00
- - 4,500.00
- 27,000.00
22,500.00
67,500.00
13,500.00
-
O
O
O
O
882,000.00 132,750.00
749,250.00
1,523,250.00
18,000.00
38,250.00
- 38,250.00
18,000.00
-
I
O
108,000.00
369,000.00
54,000.00
13,500.00
544,500.00
90,000.00
378,000.00 49,500.00
9,000.00
526,500.00
18,000.00
9,000.00
4,500.00
4,500.00
18,000.00
- 4,500.00
4,500.00
9,000.00
-
O
O
O
O
270,000.00 270,000.00
796,500.00
108,000.00
108,000.00
TOTAL PASIVO
162,000.00
162,000.00
706,500.00
CAPITAL CONTABLE
Capital Social
Reserva Legal
Utilidades Acumuladas
Utilidad del Ejercicio
TOTAL CAPITAL CONTABLE
360,000.00
72,000.00
294,750.00
141,750.00
868,500.00
360,000.00
72,000.00
90,000.00
204,750.00 726,750.00
204,750.00
63,000.00
204,750.00
- -
63,000.00
F
F
F
F
301,500.00 -
301,500.00
ACTIVO NO CIRCULANTE
Palnta y equipo
Depreciacin Acumulada
TOTAL ACTIVO
PASIVO
PASIVO CIRCULANTE
Prestamos Bancarios C.P.
DXP
Provisiones y Retenciones
Beneficios a Empleados
PASIVO NO CIRCULANTE
Prestamos Bancarios L.P.
112,500.00
369,000.00
13,500.00
67,500.00
283,500.00
846,000.00
Variaciones
900,000.00
171,000.00 729,000.00
1,575,000.00
1,575,000.00
-
1,523,250.00
-
141,750.00
38,250.00
180,000.00
58,500.00
4,500.00
27,000.00
4,500.00
4,500.00
18,000.00
-
90,000.00
67,500.00
13,500.00
9,000.00
18,000.00 -
31,500.00
18,000.00
108,000.00
22,500.00
90,000.00
112,500.00
0
18,000.00
108,000.00