Professional Documents
Culture Documents
14
S/.
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
1'353,000.00 40 Tributos, Contraprestaciones y Aportes
al Sistema de Pensiones y de Salud por
Pagar
1'062,500.00 41 Remuneraciones y Participaciones
por Pagar
132,500.00 42 Cuentas por Pagar Comerciales Terceros
185,000.00
S/.
1'734,250.00
1'960,250.00
2'575,000.00
6'269,500.00
5'786,250.00
2'695,000.00
801,500.00
1'908,750.00
704,750.00
14'629,250.00
ACTIVO NO CORRIENTE
33 Inmuebles Maquinaria y Equipos
39 Depreciacin, Amortizacin y
Agotamiento Acumulados
TOTAL ACTIVO
PATRIMONIO NETO
7'250,000.0050 Capital
(975,000.00) 59 Resultados acumulados
6'275,000.00
S/. 20'904,250.00 TOTAL PASIVO Y PATRIMONIO
10'992,500.00
3'642,250.00
14'634,750.00
S/. 20'904,250.00
2'695,000.00
801,500.00
9'765,000.00 ms el IGV.
2'047,000.00 ms el IGV.
10'500,000.00
2'225,000.00
7'500,000.00
2'450,000.00
Alquileres
S/.
3'125,000.00
S/.
1'187,750.00
Energa
S/.
2'392,500.00
S/.
975,300.00
Agua
S/.
450,000.00
S/.
442,500.00
Telfono
S/.
882,500.00
S/.
562,625.00
Energa elctrica
Agua
Seguros
S/.
S/.
S/.
72,600.00
92,320.00
18,520.00
DEPARTAMENTO "A"
a) Inventario inicial de proceso
Contenido de materias primas
Sueldos y salarios directos
Costos indirectos de fabricacin
b) Costo incurrido de produccin
Materias primas
Sueldos y salarios
Costos indirectos de fabricacin
Depreciacin
Alquileres
Electricidad
Agua
Telfono
27,000 Kgs
S/. 253,750.00
S/. 3'125,000.00
S/. 2'392,500.00
S/. 450,000.00
S/. 882,500.00
S/.
S/.
S/.
1'450,000.00
315,000.00
930,000.00 S/.
2'695,000.00
S/.
S/.
S/.
10'500,000.00
7'500,000.00
7'103,750.00 S/.
25'103,750.00
700,000 Kgs.
21,500 Kgs.
18,750 Kgs.
S/. 27'798,750.00
8,200 Kgs.
S/.
200,000.00
65,000.00
62,500.00
474,000.00
327,500.00 S/.
801,500.00
440,000 Kgs.
63,750 Kgs.
60% de avance
11,250 Kgs.
S/.
S/.
S/.
S/. 108,750.00
S/. 1'187,750.00
S/. 975,300.00
S/. 442,500.00
S/. 562,625.00
2'225,000.00
2'450,000.00
3'276,925.00
515,000 Kgs.
S/.
7'951,925.00