Beruflich Dokumente
Kultur Dokumente
2012
Ingresos Operacionales
2011
%
Ventas Netas
- Costo de Ventas
Utilidad Bruta
5,238,986.76
100.00
4,600,323.09
100.00
(3,400,080.59)
(73.91)
(3,072,403.53)
(66.79)
1,838,906.17
26.09
1,527,919.56
33.21
(529,959.28)
(143,051.38)
13,567.05
(11.52)
(3.11)
0.29
0.00
(540,494.14)
(36,448.07)
4,232.19
0.00
(11.75)
(0.79)
0.09
0.00
1,179,462.56
11.75
955,209.54
20.76
11,679.96
(20,400.60)
0.25
(0.44)
12,333.33
(26,926.03)
0.27
(0.59)
1,170,741.92
11.56
940,616.84
20.44
(337,468.00)
(7.34)
(276,233.92)
(6.00)
833,273.92
4.22
664,382.92
14.44
Gastos de Operacionales
- Gastos de Administracin
- Gastos de Ventas
- Otros Ingresos de Gestion
- Otros Egresos de Gestion
Utilidad Operativa
Otros ingresos y gastos no operacionales
- Ingresos Financieros
- Gastos Financieros
- Otros Ingresos
- Otros Egresos
Utilidad antes de Impuesto a la Renta
Participacion de los Trabajadores
Impuesto a la Renta
Utilidad del Ejercicio
Las notas que se acompaan, forman parte integrante de los estados Financieros
833273.74
-0.18
2011
5,238,986.76
4,600,323.09
15,175.06
5,238,986.76
Produccion Inmovilizada
Total produccion
( - ) Consumo
Compra de materias primas
Compra de materiales auxiliares, suministros y rep.
Compra de envases y embalajes
(1,138,103.36)
(87,949.17)
(956,019.68)
12,525.27
(1,788.77)
(11.80)
(361,382.62)
5,238,986.76
5,238,986.76
5,238,986.76
950,977.35
0.00
12,333.33
4,232.19
(26,926.03)
0.00
5,238,986.76
940,616.84
1,149,320.61
(56,630.72)
(141,712.54)
( + ) Ingresos financieros
( + ) Otros ingresos de gestin
( - ) Gastos financieros
( - ) Perdida por medicin de activos no financieros al vr
2,082,768.02
(915,802.67)
(17,644.74)
4,615,498.15
(276,233.92)
5,238,986.76
664,382.92
Las notas que se acompaan, forman parte integrante de los estados Financieros
PAS I V O
CORRIENTE
CORRIENTE
NOTA
4
5
Materias primas
Servicios y otros contratados por anticipado
7
8
2012
750,075.75
854,837.41
56,747.88
521,825.87
105,932.66
2011
334,281.86
1,052,478.71
49,863.78
357,921.64
108,631.54
NOTA
2012
2011
200,486.22
152,500.16
413,746.96
4,339.17
0.00
31,843.58
196,832.73
117,979.90
257,734.49
130,603.62
7,435.22
38,011.72
802,916.09
748,597.68
0.00
0.00
0.00
0.00
802,916.09
748,597.68
TOTAL PATRIMONIO
568,051.00
322,092.78
1,134,807.94
833,273.74
2,858,225.46
568,050.78
255,654.49
895,630.09
664,382.92
2,383,718.28
3,661,141.55
3,132,315.96
13
13
12
13
11
13
2,289,419.57
1,903,177.53
NO CORRIENTE
Inmuebles maquinaria y equipo
Depreciacin y amortizacion acumulados
TOTAL ACTIVO
9
10
3,792,203.27
(2,429,689.60)
1,362,513.67
3,651,933.24
3,494,760.32
(2,265,621.89)
1,229,138.43
3,132,315.96
PATRIMONIO
Capital
14
Reservas
15
Resultados acumulados
Resultado del ejercicio
Las notas que se acompaan, forman parte integrante de los estados Financieros
3,661,141.33
9,208.09
4.-
Al 31 de diciembre de
Fondo fijo
remesas en transito MN
remesas en transito dolares
Cuenta Corriente MN
Cuenta Corriente ME en Soles
2012
2011
20
12,925
2,020
305,603
26,659
555,794
181,336
750,076
334,282
5.-
Al 31 de diciembre de
2012
8,168
846,670
854,837
0
854,837
2011
8,558
1,043,921
1,052,479
0
1,052,479
Al 31 de diciembre de
2012
Cuentas por cobrar a accionistas y personal
Cuentas por cobrar diversas
Entregas a rendir cuenta
Sueldos por pagar
Credito impuesto a la renta
(-) Estimacin cobranza dudosa diversas
47,326
9,422
56,748
2011
40,442
9,422
49,864
7.- EXISTENCIAS
Al 31 de diciembre de
Productos terminados
Materias primas
Materiales auxiliares, suministros y repuestos
Envases y embalajes
Menos : Provisin desvalorizacin de existencias
2012
2011
28,301
136,372
5,523
351,629
56,146
88,359
2,421
210,995
521,826
357,922
8.-
Al 31 de diciembre de
2012
vehiculos
seguro de vida
soat
Multiriesgo
Gastos pagados por anticipado
2011
1,791
399
13
2,974
100,756
2,799
404
206
105,223
105,933
108,632
9.-
Terrenos
Edificios y otras const.
Maquinaria y equipo
Unidades de transporte
Muebles y enseres
Eq. Para procesam. Informacin.
Eq. Y Acc. Al costo
Trabajos en curso
Intangibles
En 2012
SALDO INICIAL
86,398.81
894,073.65
2,119,248.37
156,824.70
61,059.14
32,342.34
119,033.54
1,082.45
3,470,063.00
2012
ADICIONES AL COSTO
34,241.95
253,791.01
5,017.63
1,635.59
27,454.09
REVALUACION
-
322,140.27
Hay Diferencia
respecto del saldo final
2011
Terrenos
Edificios y otras const.
Maquinaria y equipo
Unidades de transporte
Muebles y enseres
Equipos diversos
Unidades por recibir
Trabajos en curso
En 2011
SALDO INCIAL
86,398.81
963,202.98
2,119,248.37
156,824.70
61,059.14
82,246.55
25,779.77
3,494,760.32
ADICIONES AL COSTO
-
REVALUACION
-
TOTAL ACTIVO
SALDO FINAL
86,398.81
928,315.60
2,373,039.38
156,824.70
66,076.77
33,977.93
146,487.63
1,082.45
3,792,203.27
SALDO FINAL
86,398.81
963,202.98
2,119,248.37
156,824.70
61,059.14
82,246.55
25,779.77
3,494,760.32
10.-
DEPRECIACION ACUMULADA
2012
APLICACIONES A RESULTADOS
218,164.04
1,827,801.10
95,393.65
55,961.41
45,075.90
74,695.49
28,356.07
852.00
26,481.84
41,819.86
3,305.09
10,700.70
1,082.45
164,067.70
2,265,621.90
DEPRECIACION ACUMULADA
2011
181,987.78
1,758,472.31
67,037.58
55,357.38
61,755.38
2,124,610.43
APLICACIONES A RESULTADOS
37,616.45
69,328.79
28,356.07
604.03
5,106.12
141,011.46
263,239.94
1,902,496.59
123,749.72
56,813.41
29,786.93
52,520.56
1,082.45
2,429,689.60
219,604.23
1,827,801.10
95,393.65
55,961.41
66,861.50
2,265,621.89
7,435.22
0.00
7,435.22
2011
257,734.49
413,746.96
257,734.49
2012
200,486.22
152,500.16
31,843.58
4,339.17
389,169.13
2011
196,832.73
130,603.62
117,979.90
38,011.72
485,438.97
Participacion
Capital social al 31-12-2011 :
Valor nominal unitario :
Nmero de acciones
suscritas :
Nmero de participaciones
pagadas :
Nmero de
participacionistas :
Saldo pendiente de emisin
HISTORICO
Ordinarias
S/.568,051.00
S/.1.00
S/.0.00
S/.568,051.00
S/.3.00
S/.0.00
munes
2011
###
###
322,092.78
255,654.00
2012
2011
11,679.96
(20,400.60)
12,333.00
(26,926.00)
(8,720.64)
(14,593.00)
S/.1.00
S/.1.00
1,170,742.00
1,170,742.00
1,170,742.00
1,170,742.00
4,665.00
Menos:
Deducciones Permanentes
Deducciones Temporales
Participacin de los trabajadores 10%
TRIBUTARIO
DIFERIDO
4,665.00
91,960.00
142,473.00
1,160,077.00
1,124,894.00
Base Imponible
348,023.00
337,468.00
10,555.00
Ventas Netas
2012
1,238,987.00
2011
4,600,327.00
1,238,987.00
4,600,327.00
Materias
utilizados
primas
Gastos
de
amortizacin
56,146.00
37,618.00
0.00
0.00
0.00
0.00
0.00
0.00
2,196,962.00
551,495.00
2,171,348.00
537,224.00
137,837.00
492,321.00
134,477.00
244,531.00
(28,301.00)
(56,146.00)
0.00
0.00
3,406,460.00
0.00
0.00
3,069,052.00
insumos
depreciacin
CuentaDescripcin
00
001
00101
0010101
0010102
0010103
0011011
01
011
01101
0110101
0110102
0110103
0111011
10
101
1011
10111
1011101
102
1021
10211
1021101
1021102
103
1031
10311
1031101
104
1041
10411
1041101
1041102
12
121
1211
Sumas
Debe
Haber
Debe
12111
1211101
1211102
13
131
1312
13125
1312501
1313
13135
1313501
1313502
14
141
1411
14111
1411101
1412
14121
1412101
14122
1412201
1412202
144
1442
14421
1442101
16
168
1681
16811
1681101
1682
16821
1682101
18
182
18202
1820201
18204
1820401
18206
1820601
18213
1821301
Facturas, boletas y ot
###
Otros clientes
###
Otras percepciones
5,624.86
CUENTAS P
###
###
Facturas, boletas y ot
###
Emitidas en cartera
###
Otros
###
Facturas Distribuidora
###
En cobranza
###
Otros
###
Facturas Distribuidora
###
Percepciones Distribu 31,929.53
CUENTAS POR COBRAR
###
Personal
###
Prstamos
36,022.64
Prstamos
36,022.64
Prstamos al personal 36,022.64
Adelanto de remunera
###
Adelanto de remunera39,440.63
Adelanto de remunera39,440.63
Adelanto de quincena
###
Adelanto de quincena
###
Adelanto de quincena 8,188.13
Gerentes
9,522.24
Adelanto de renumera 9,522.24
Adelanto de renumera 9,522.24
Adelanto de renumera 9,522.24
CUENTAS POR COBRAR26,519.46
Otras cuentas por cob 26,519.46
Entregas a rendir cuen26,519.46
Entregas a rendir cuen26,519.46
Entregas a rendir cuen26,519.46
Otras cuentas por cobrar diversa
Otras cuentas por cobrar diversa
Otras cuentas por cobrar diversa
SERVICIOS Y OTROS
###
Seguros
26,014.09
Vehiculos
1,315.56 8,216.95
Vehiculos
8,216.95
Robo y asal
475.05 1,778.36
Robo y asalto
1,778.36
Seguro de
398.97 2,837.66
Seguro de vida
2,837.66
SOAT
13.49
357.82
SOAT
357.82
###
###
4,975.59
###
###
###
###
###
31,929.53
###
###
9,194.07
9,194.07
9,194.07
###
28,813.30
28,813.30
###
###
8,188.13
8,167.64
7,518.37
649.27
###
###
###
###
###
###
###
###
47,326.14
37,803.90
26,828.57
26,828.57
26,828.57
10,975.33
10,627.33
10,627.33
348.00
348.00
9,522.24
9,522.24
9,522.24
9,522.24
17,097.72 9,421.74
17,097.72 9,421.74
26,519.46
26,519.46
26,519.46
17,097.72
17,097.72
17,097.72
17,097.72
17,097.72
17,097.72
###
###
20,837.21 5,176.88
6,901.39 1,315.56
6,901.39 1,315.56
1,303.31
475.05
1,303.31
475.05
2,438.69
398.97
2,438.69
398.97
344.33
13.49
344.33
13.49
18215
1821501
18216
1821601
189
1891
1891102
21
211
2111
21111
2111101
2111102
2111103
2111104
2111106
2111107
2111109
21112
2111201
2111202
21113
2111301
2111302
2111303
2111304
2111305
24
241
2411
24111
2411101
2411102
2411103
2411105
2411106
2411107
2411108
2411109
2411110
24112
2411201
2411203
24113
2411301
9,468.14
9,468.14
381.35
381.35
###
###
###
###
###
###
###
###
###
###
###
40,076.71
23,049.60
38,832.40
34,757.10
4,075.30
8,027.68
1,117.97
3,973.04
266.52
2,140.63
529.52
###
###
###
###
###
21,698.88
10,095.14
17,461.44
29,290.68
###
1,411.95
23,342.03
10.91
3,002.02
3,002.02
46,190.82
2,507.02
2,973.81
2,973.81
###
###
###
28,301.30
28,301.30
28,301.30
22,287.29
1,224.55
3,983.26
12,083.96
3,657.27
901.39
434.56
2.30
4,018.16
2,763.31
1,254.85
1,995.85
269.95
682.10
16.47
715.34
311.99
###
###
###
###
60,781.99
1,820.43
464.33
1,730.72
6,592.89
33,141.01
455.43
1,899.22
60.60
2,526.47
1,052.61
1,473.86
26,899.30
2,507.02
2411302
2411303
2411304
2411305
2411306
2411307
2411308
2411309
2411312
25
251
2511
25111
2511103
252
2521
25211
2521101
2522
25221
2522101
2522103
2522104
2522105
25222
2522201
2522202
2522203
2524
25241
2524102
2524103
2524104
2524106
2524108
2524109
2524112
2524113
2524114
2524115
26
261
2611
26111
2611101
5,420.15
516.51
2,153.10
1,228.38
12,265.29
15,344.96
1,065.57
5,689.84
62,060.83
1,001.38
1,001.38
1,001.38
1,001.38
61,059.45
46,236.29
46,236.29
46,236.29
3,699.24
1,342.77
229.35
773.30
320.27
19.85
2,356.47
2,307.59
4.80
44.08
11,123.92
11,123.92
2,158.06
7,051.91
725.60
87.51
265.60
394.38
271.67
169.19
###
###
###
22,151.74
8,775.16
9,843.01
2,131.67
947.26
626.90
4,437.72
5,928.95
1,008.43
3,153.07
1,329.31
5,522.96
645.30
645.30
645.30
645.30
4,877.66
1,174.50
1,174.50
1,174.50
650.93
403.63
105.85
297.78
247.30
224.01
11.99
11.30
3,052.23
3,052.23
299.56
1,113.98
144.33
67.32
26.10
23.11
477.10
224.26
268.09
408.38
###
###
###
71,552.41
34,133.53
2611102
2611104
26112
2611201
2611202
2611203
2611204
2611205
26113
2611301
2611302
2611303
2611304
2611305
26114
2611401
262
2621
26211
2621101
2621102
26212
2621201
2621203
2621204
2622
26221
2622101
2622102
2622103
2622104
26222
2622201
2622202
26223
2622301
2622302
26224
2622401
2623
26231
2623101
2623102
2623103
2623104
13,376.58 33,025.15
4,393.73
###
###
###
284.01
8,528.30
911.24
189.81
### 83,235.70
38,092.24 42,684.10
### 43,260.94
5,446.58 5,510.40
14,056.74
3,226.92
730.00
730.00
###
###
### 28,833.66
50,183.75 52,790.70
50,074.97 51,621.54
108.78 1,169.16
79,897.89
78,474.17
315.97
420.43
1,107.75
465.36
91,288.45 64,520.26
89,538.16 53,761.33
57,921.24 35,747.53
28,551.57
2,140.88 15,482.60
924.47 4,335.24
1,414.99 6,216.05
1,173.02 2,941.21
241.97 3,274.84
284.89 4,338.02
184.77 4,250.55
100.12
87.47
50.41
204.86
50.41
204.86
76,902.66 17,428.63
76,902.66 17,428.63
53,698.87 10,479.24
21,960.20 4,063.42
1,213.22
210.36
30.37 2,675.61
12,118.28
12,305.10
286.99
0.01
11,446.66
23,957.04
24,842.83
1,804.04
2624
26241
2624101
2624102
2625
26251
2625101
2625102
2625104
2626
26261
2626101
33
331
3311
33111
3311101
332
3323
33231
3323101
333
3331
33311
3331101
334
3341
33411
3341101
335
3351
33511
3351101
336
3361
33611
3361101
3369
33691
3369101
339
3392
33921
3392103
3392104
4,448.99 19,673.69
4,448.99 19,673.69
392.70 18,285.31
4,056.29 1,388.38
77,418.15
77,418.15
52,322.30
5,838.59
19,257.26
355.00
355.00
355.00
###
###
86,398.81
86,398.81
86,398.81
86,398.81
69,129.33
###
69,129.33
###
69,129.33
###
69,129.33
###
###
###
###
###
###
###
###
###
66,076.77
66,076.77
66,076.77
66,076.77
###
33,977.93
33,977.93
33,977.93
###
###
###
56,850.61
56,850.61
56,850.61
6,314.84
24,756.00
3392106
3392107
3392115
3392116
34
343
3431
34311
3431101
39
391
3913
39131
3913101
39132
3913201
39133
3913301
39134
3913401
39135
3913501
3913502
392
3922
39223
3922301
40
401
4011
40111
4011101
4011102
40113
4011301
4011302
4012
40121
4012101
4017
40171
4017101
40172
4017201
40173
1,082.45
1,082.45
1,082.45
1,082.45
1,082.45
###
###
###
###
###
###
###
###
###
56,813.41
56,813.41
82,307.48
52,520.56
29,786.92
1,082.45
1,082.45
1,082.45
1,082.45
###
###
52,662.92
49,716.45
50,245.03
528.58
2,946.47
3,055.00
108.53
80,398.00
80,398.00
80,398.00
###
###
###
344.44
344.44
2,756.00
4017301
40175
4017501
4018
40185
4018501
403
4031
40311
4031101
4032
40321
4032101
4033
40331
4033101
4035
40351
4035101
406
4061
40615
4061502
4061503
4063
40634
4063401
4063402
407
4071
40711
4071101
41
411
4111
41111
4111101
4111102
4114
41141
4114101
4114102
4115
41151
4115101
31,831.00
11,410.45
11,410.45
14,709.44
14,709.44
14,709.44
75,513.32
58,848.18
58,848.18
58,848.18
10,941.88
10,941.88
10,941.88
4,873.26
4,873.26
4,873.26
850.00
850.00
850.00
9,156.91
5,773.20
5,773.20
3,506.76
2,266.44
3,383.71
3,383.71
2,228.23
1,155.48
74,514.37
74,514.37
74,514.37
74,514.37
###
###
###
###
###
8,852.64
99,098.05
99,098.05
97,923.36
1,174.69
16,975.28
16,975.28
16,975.28
2,756.00
6,346.63
4,848.52
4,848.52
4,848.52
1,046.79
1,046.79
1,046.79
396.32
396.32
396.32
55.00
55.00
55.00
5,882.66
5,882.66
5,882.66
5,882.66
###
6,025.37
4,935.84
4,935.84
4,207.71
728.13
460.53
460.53
460.53
629.00
629.00
629.00
413
4131
413111
41311101
415
4151
41511
4151101
42
421
4212
42121
4212101
4212102
422
4221
42211
4221101
43
431
4312
43125
4312501
44
441
4412
44121
4412101
4412102
4412103
45
452
4521
45211
4521102
46
461
4611
46111
4611101
465
4654
46541
4654101
4654102
###
###
###
###
###
###
###
###
75,961.37
8,551.95
75,961.37
8,551.95
75,961.37
8,551.95
75,961.37
8,551.95
###
###
###
###
###
###
###
###
###
75,901.88
###
###
200.00
235.00
200.00
235.00
200.00
235.00
200.00
235.00
12,596.50
12,596.50
12,596.50
12,596.50
12,596.50
###
4,339.17
###
4,339.17
###
4,339.17
###
4,339.17
### 81,762.68
###
87,553.78
36,970.47 1,451.93
17,462.19
17,462.19
17,462.19
17,462.19
17,462.19
41,677.32
31,843.58
311.56
311.56
311.56
311.56
311.56
311.56
311.56
311.56
9,978.13
144.39
9,978.13
144.39
9,978.13
144.39
1,105.49
144.39
8,872.64
467
4671
46711
4671101
469
4699
46991
4699101
50
501
5012
50121
5012101
5012102
58
582
5821
58211
5821101
59
591
5911
59111
5911101
5911102
592
5922
59221
5922101
60
602
6021
60211
6021101
6021102
603
6031
60311
6031101
6032
60321
6032101
604
6041
60411
27,722.03
27,722.03
27,722.03
27,722.03
3,665.60
3,665.60
3,665.60
3,665.60
###
###
###
###
###
26,534.31
###
###
###
###
###
###
###
###
###
###
###
4,327.00
4,327.00
4,327.00
4,327.00
###
###
###
###
###
2,390.76
65,162.65
1,258.29
1,258.29
1,258.29
63,904.36
63,904.36
63,904.36
###
###
###
6041101
6041102
6042
60421
6042101
609
6092
60921
6092101
6092102
6094
60941
6094101
6094102
61
612
6121
61211
6121101
613
6131
61311
6131101
6132
61321
6132101
614
6141
61411
6141101
6142
61421
6142101
62
621
6211
62111
6211101
6211102
6214
62141
6214101
6214102
6215
62151
Envases gravados
###
Envases no gravados 64,168.49
Embalajes
###
Embalajes
###
Embalajes gravados
###
Costos vinculados con 21,382.28
Costos vinculados con 12,739.93
Transporte
12,739.93
Transporte gravado
10,954.93
Transporte no gravado 1,785.00
Costos vinculados con 8,642.35
Transporte
8,642.35
Transporte gravados
3,514.35
Transporte no gravado 5,128.00
VARIACIN DE EXISTE
###
Materias primas
###
Materias primas para
###
Materias primas para
###
Materias primas para
###
Materiales auxiliares, 62,060.80
Materiales auxiliares
1,001.31
Materiales auxiliares
1,001.31
Materiales auxiliares
1,001.31
Suministros
61,059.49
Suministros
61,059.49
Suministros
61,059.49
Envases y embalajes
###
Envases
###
Envases
###
Envases
###
Embalajes
###
Embalajes
###
Embalajes
###
GASTOS DE PERSONAL
###
Remuneraciones
###
Sueldos y salarios
###
Sueldos y salarios
###
Sueldos
###
Salarios
###
Gratificaciones
98,177.85
Gratificaciones
98,177.85
Gratificaciones emple 63,615.46
Gratificaciones Obrero 34,562.39
Vacaciones
32,078.39
Vacaciones
32,078.39
###
64,168.49
67.50
###
67.50
###
67.50
###
21,382.28
12,739.93
12,739.93
10,954.93
1,785.00
8,642.35
8,642.35
3,514.35
5,128.00
###
###
###
###
###
65,162.65
1,258.29
1,258.29
1,258.29
63,904.36
63,904.36
63,904.36
###
###
###
###
###
###
###
0.23
###
###
###
###
###
###
98,177.85
98,177.85
63,615.46
34,562.39
32,078.39
32,078.39
###
50,825.25
50,825.25
50,825.25
50,825.25
3,101.85
256.98
256.98
256.98
2,844.87
2,844.87
2,844.87
###
80,090.50
80,090.50
80,090.50
64,197.18
64,197.18
64,197.18
6215101
6215102
622
6221
62211
6221101
6221102
6221103
6221104
624
6241
62411
6241102
625
6251
62511
6251101
627
6271
62711
6271101
6271102
6277
62771
6277101
6277102
629
6291
62911
6291101
6291102
6293
62931
6293101
63
631
6311
63111
6311101
6311103
6311104
63112
6311201
6311202
6311203
0.23
0.23
0.23
0.23
18,822.28
13,256.11
###
###
###
14,371.67
3,631.26
66,139.44
58,848.92
1,200.00
1,200.00
1,200.00
1,200.00
1,100.38
1,100.38
1,100.38
1,100.38
59,015.46
54,504.21
54,504.21
34,110.42
20,393.79
4,511.25
4,511.25
4,503.58
7.67
54,267.37
49,943.85
49,943.85
32,333.65
17,610.20
4,323.52
4,323.52
4,323.52
###
83,833.72
80,406.48
41,495.52
4,282.49
33,399.46
3,813.57
38,910.96
33,083.15
117.05
407.40
4,503.58
7.67
6311204
6312
63121
6312101
6312102
6313
63131
6313101
6314
63141
6314101
6314102
632
6321
63211
6321101
6322
63221
6322101
6322102
6323
63231
6323101
6324
63241
6324102
6325
63251
6325101
63252
6325201
6326
63261
6326101
6329
63291
6329101
6329102
6329103
6329104
6329107
6329109
6329111
633
6331
5,303.36
193.17
193.17
152.67
40.50
203.39
203.39
203.39
3,030.68
3,030.68
2,153.33
877.35
75,769.93
2,255.07
2,255.07
2,255.07
18,899.73
18,899.73
3,505.51
15,394.22
43,552.14
43,552.14
43,552.14
545.00
545.00
545.00
4,655.00
3,100.00
3,100.00
1,555.00
1,555.00
473.23
473.23
473.23
5,389.76
5,389.76
1,610.17
1,126.48
62.54
106.90
270.00
487.00
1,726.67
36,305.04
36,305.04
63311
6331101
634
6343
63431
6343101
6343102
63432
6343201
6343202
6343203
6343204
6343205
6343206
6343208
635
6352
63521
6352102
6352103
6352104
636
6361
63611
6361101
6361102
6363
63631
6363101
6363102
6364
63641
6364101
6364102
637
6371
63711
6371101
6371102
6372
63721
6372101
6373
63731
6373101
36,305.04
36,305.04
###
###
###
###
76,791.60
91,141.09
73,962.39
5,808.50
7,471.94
250.00
3,204.86
245.00
198.40
20,429.39
20,429.39
20,429.39
18,920.00
594.39
915.00
91,845.10
48,529.04
48,529.04
47,642.99
886.05
24,519.94
24,519.94
20,692.05
3,827.89
18,796.12
18,796.12
18,507.74
288.38
23,434.64
19,629.70
19,629.70
19,571.00
58.70
204.31
204.31
204.31
3,600.63
3,600.63
2,074.38
6373102
639
6391
63911
6391101
6391102
6392
63921
6392101
64
641
6411
64111
6411101
64112
6411201
6412
64121
6412101
643
6431
64311
6431101
6431102
6432
64321
6432101
6432102
6433
64331
6433101
6439
64391
6439101
65
651
6511
65111
6511102
6511103
6511111
6511113
6511114
6511115
653
1,526.25
13,629.45
11,019.40
11,019.40
10,089.70
929.70
2,610.05
2,610.05
2,610.05
18,076.71
7,921.94
7,128.94
4,417.67
4,417.67
2,711.27
2,711.27
793.00
793.00
793.00
10,154.77
5,773.20
5,773.20
3,506.76
2,266.44
3,527.35
3,527.35
2,228.23
1,299.12
812.00
812.00
812.00
42.22
42.22
42.22
96,172.66
20,837.21
20,837.21
20,837.21
6,901.39
1,303.31
344.34
9,468.13
381.35
2,438.69
912.12
6531
65311
6531101
6531102
654
6541
65411
6541101
6541102
6541104
6541106
656
6561
65611
6561101
6561102
6561103
6561104
6561105
6561106
6561107
6561108
6561109
6561110
6561111
6561112
659
6592
65921
6592101
6595
65951
6595101
67
671
6711
67111
6711101
6713
67131
6713101
673
6731
67311
6731101
Suscripciones
912.12
Suscripciones
912.12
Suscripciones informa
127.12
Suscripciones informa
785.00
Licencias y derechos
4,693.00
Licencias y derechos
4,693.00
Licencias y derechos
4,693.00
Licencias y derechos d 1,350.00
Licencias y derechos d
320.00
Otros derechos a insti 1,973.00
Gastos y costas judici 1,050.00
Suministros
56,638.32
Suministros
56,638.32
Suministros
56,638.32
Utiles de escritorio g
5,172.29
Utiles de escritorio n
1,364.20
Articulos de limpieza 4,190.86
Articulos de limpieza 1,716.50
Uniformes e Implemen10,404.86
Medicinas y otros para
123.03
Medicinas y otros para
294.10
Herramientas, accesori 6,186.67
Herramientas, accesori 129.00
Combustibles y lubric 15,794.19
Combustibles y lubric
50.00
Suministros diversos 11,212.62
Otros gastos de gesti 13,092.01
Sanciones administrat
247.00
Sanciones administrat
247.00
Sanciones administrat
247.00
Retiros con fines prom 12,845.01
Retiros con fines prom 12,845.01
Retiros con fines prom 12,845.01
GASTOS FINANCIEROS20,400.60
Gastos en operacione
40.61
Prstamos de instituci
35.61
Prstamos de instituci
35.61
Prstamos de instituci
35.61
Emisin y colocacin
5.00
Emisin y colocacin
5.00
Emisin y colocacin
5.00
Intereses por prstamo 4,407.74
Prstamos de instituci 1,556.85
Instituciones financier 1,376.03
Instituciones financier 1,376.03
912.12
912.12
127.12
785.00
4,693.00
4,693.00
4,693.00
1,350.00
320.00
1,973.00
1,050.00
56,638.32
56,638.32
56,638.32
5,172.29
1,364.20
4,190.86
1,716.50
10,404.86
123.03
294.10
6,186.67
129.00
15,794.19
50.00
11,212.62
13,092.01
247.00
247.00
247.00
12,845.01
12,845.01
12,845.01
20,400.60
40.61
35.61
35.61
35.61
5.00
5.00
5.00
4,407.74
1,556.85
1,376.03
1,376.03
12,845.01
12,845.01
12,845.01
67312
6731201
6732
67321
6732101
6733
67331
6733101
6736
67361
6736101
6737
67371
6737101
676
6761
67611
6761101
679
6792
679201
6792011
68
681
6814
68141
6814101
68142
6814201
68143
6814301
68144
6814401
68145
6814501
6814502
69
692
6921
69211
692111
69211101
69211102
69211103
69211104
Otras entidades
180.82
Otras entidades
180.82
Contratos de arrendam
20.00
Contratos de arrendam
20.00
Contratos de arrendam
20.00
Otros instrumentos fi
472.08
Otros instrumentos fi
472.08
Otros instrumentos fi
472.08
Obligaciones comercia 2,341.28
Obligaciones comercia 2,341.28
Obligaciones comercia 2,341.28
Obligaciones tributari
17.53
Obligaciones tributari
17.53
Obligaciones tributari
17.53
Diferencia de cambio 13,432.55
Diferencia de cambio 13,432.55
Diferencia de cambio 13,432.55
Diferencia de cambio 13,432.55
Otros gastos financier 2,519.70
Gastos financieros en 2,519.70
Redondeo de pago de 2,519.70
Redondeo de pago de 2,519.70
VALUACIN Y DETERIO
###
Depreciacin
###
Depreciacin de inmu
###
Edificaciones
45,075.91
Edificaciones costo de 45,075.91
Maquinarias y equipos74,695.49
Maquinarias y equipos74,695.49
Equipo de transporte 28,356.07
Vehiculos motorizados28,356.07
Muebles y enseres
851.95
Muebles y enseres plan 851.95
Equipos diversos
14,005.83
Equipo para procesami 3,305.13
Equipo accesorios cos 10,700.70
COSTO DE VENTAS
###
Productos terminados
###
Productos manufactur
###
Terceros
###
Kola Escocesa
###
Kola Escocesa mediana
###
Kola Escocesa litro 1/1
###
Kola Escocesa 1.5 L x
###
Kola Escocesa 600 mL
###
180.82
180.82
20.00
20.00
20.00
472.08
472.08
472.08
2,341.28
2,341.28
2,341.28
17.53
17.53
17.53
13,432.55
13,432.55
13,432.55
13,432.55
2,519.70
2,519.70
2,519.70
2,519.70
###
###
###
45,075.91
45,075.91
74,695.49
74,695.49
28,356.07
28,356.07
851.95
851.95
14,005.83
3,305.13
10,700.70
###
###
###
###
###
###
###
###
###
69211105
69211106
692112
69211201
69211202
692113
69211301
69211302
69211303
69211304
69211305
70
701
7011
70111
702
7021
70211
702111
70211101
70211102
70211103
70211104
70211105
70211106
702112
70211201
70211202
702113
70211301
70211302
70211303
70211304
70211305
703
7032
70321
7032101
71
711
7111
71111
7111101
7111102
7111103
39,572.23
22,713.26
35,574.81
32,208.60
3,366.21
5,554.67
821.21
2,608.85
266.52
1,458.31
399.78
###
9,514.43
9,514.43
9,514.43
###
###
###
###
###
###
###
###
50,863.08
36,381.18
46,469.34
41,315.08
5,154.26
6,065.12
1,334.50
2,799.26
290.64
1,233.94
406.78
421.36
421.36
421.36
421.36
###
###
###
###
###
###
###
7111104
7111105
7111106
71112
7111201
7111202
71113
7111301
7111302
7111303
7111304
7111305
75
759
7592
75921
7592101
7599
75991
7599101
77
775
7751
77511
7751101
776
7761
77611
7761101
779
7792
779201
7792011
79
791
79101
7910101
90
904
9041
90411
904111
90411101
90411102
90411103
###
39,761.28
18,897.80
35,496.76
32,194.96
3,301.80
6,506.07
904.84
2,815.00
254.06
1,916.89
615.28
13,567.05
13,567.05
1,892.05
1,892.05
1,892.05
11,675.00
11,675.00
11,675.00
11,679.96
650.50
650.50
650.50
650.50
10,728.43
10,728.43
10,728.43
10,728.43
301.03
301.03
301.03
301.03
###
###
###
###
90411105
90411106
90411107
90411108
90411109
90411110
904112
90411201
904113
90411301
90411302
90411303
90411304
90411305
90411306
90411307
90411308
90411309
905
9051
90511
905111
90511103
9052
90521
905211
90521101
90522
905221
90522101
90522103
90522104
90522105
905222
90522201
90522202
90522203
90524
905241
90524102
90524103
90524104
90524106
90524108
90524113
Benzoato de sodio
17,461.44
Caramelina
29,290.68
Gas carbonico
###
Acido ascorbico
1,411.95
Edulcorante
46,043.08
Capsicum
10.91
Colorantes
3,002.02
Rojo Amarantho
3,002.02
Esencias
46,190.82
Kola Escocesa (Dry Sc
734.20
Ginger Ale premier (D 6,679.48
Pera
330.50
Cereza
2,369.75
Chirimoya
1,228.38
Fresa
12,265.29
Frambuesa
15,344.96
Pia
1,065.57
kola Negra
6,172.69
MATERIALES AUXILIAR 62,060.83
Materiales auxiliares
1,001.38
Materiales auxiliares
1,001.38
Materiales
1,001.38
Hipoclorito de calcio
1,001.38
Suministros
61,059.45
Combustibles
46,236.29
Combustibles
46,236.29
Petroleo
46,236.29
Lubricantes
3,699.24
Aceite
1,342.77
Aceite 25
229.35
Aceite 40
773.30
Aceite 90
320.27
Aceite 85 - 140
19.85
Lubricantes
2,356.47
Neolube lubricante de 2,167.62
Grasa super K2
144.77
Grasa multiple EP2
44.08
Otros suministros
11,123.92
Otros suministros
11,123.92
Sal de grano
2,158.06
Soda caustica
7,051.91
Tripolifosfato de sodio
725.60
Sulfato de aluminio ti
87.51
Detergente alcalino c
265.60
Detergente alcalino e
394.38
17,461.44
29,290.68
###
1,411.95
46,043.08
10.91
3,002.02
3,002.02
46,190.82
734.20
6,679.48
330.50
2,369.75
1,228.38
12,265.29
15,344.96
1,065.57
6,172.69
62,060.83
1,001.38
1,001.38
1,001.38
1,001.38
61,059.45
46,236.29
46,236.29
46,236.29
3,699.24
1,342.77
229.35
773.30
320.27
19.85
2,356.47
2,167.62
144.77
44.08
11,123.92
11,123.92
2,158.06
7,051.91
725.60
87.51
265.60
394.38
90524114
90524115
906
9061
90611
906111
90611101
90611102
906112
90611201
90611202
90611203
90611204
90612
906121
90612101
90612102
906122
90612201
90612203
90612204
906123
90612301
90612302
90612303
90612304
90612306
90612307
90612308
90612309
906124
90612401
906125
90612501
90612502
90612503
90612504
906126
90612601
90612602
9062
90621
906211
9062111
90621111
Fosfions
271.67
Sulfions
169.19
Embases y embalaje
###
Envases y embalajes
###
Envases
###
Botellas litografiadas 60,573.43
Botellas litografiadas 5,598.35
Botellas litografiadas 54,975.08
Botellas PET
###
Botellas PET 1.5 L cris
###
Botellas PET 600 mL cr
###
Botellas PET 1.5 L ver 8,528.98
Botellas PET 600 mL v
911.24
Embalajes
###
Tapas corona
50,183.75
Tapas corona Kola Esc 50,074.97
Tapas corona Agua Min 108.78
Tapas rosca
79,897.89
Tapas rosca Kola Esco 78,474.17
Tapas rosca blanca Yu
315.97
Tapas rosca verde esm 1,107.75
Etiquetas
91,170.59
Etiquetas Kola Escoces57,853.74
Etiquetas Kola Escoce 28,551.57
Etiquetas Kola Escoces 2,140.88
Etiquetas Kola Escoce
924.47
Etiquetas Ginger Ale 1 1,173.07
Etiquetas Ginger Ale
241.97
Etiquetas Agua Mineral 184.77
Etiquetas Agua Miner
100.12
Stikers
50.41
Stikers ligeramente ga
50.41
Fundas termicas
76,902.66
Fundas termicas 1.5 L 53,698.87
Fundas termicas 600 m21,960.20
Fundas termicas 600 m 1,213.22
Fundas termicas 1 L x
30.37
Laminas termocontrai 4,448.94
Laminas termocontrai
392.70
Laminas termocontraib 4,056.24
Gastos de personal, di
###
Remuneraciones
###
Sueldos y salarios
###
Sueldos y salarios
###
Sueldos
###
271.67
169.19
0.23
###
###
###
60,573.43
5,598.35
54,975.08
###
###
###
8,528.98
911.24
###
50,183.75
50,074.97
108.78
79,897.89
78,474.17
315.97
1,107.75
91,170.59
57,853.74
28,551.57
2,140.88
924.47
1,173.07
241.97
184.77
100.12
50.41
50.41
76,902.66
53,698.87
21,960.20
1,213.22
30.37
4,448.94
392.70
4,056.24
0.23
###
###
###
###
###
90621112
906214
9062141
90621411
90621412
906215
9062151
90621511
90621512
90622
906221
90622112
90622113
90622114
90627
906271
9062711
90627111
90627112
906277
9062771
90627711
90627712
90629
906291
9062911
90629111
90629112
906293
9062931
90629311
9063
90631
906311
9063111
90631112
9063112
90631121
90631122
90632
906325
90632511
906329
90632911
90632912
Salarios
###
Gratificaciones
54,032.11
Gratificaciones
54,032.11
Gratificaciones emple 19,469.75
Gratificaciones obrero 34,562.36
Vacaciones
16,025.49
Vacaciones
16,025.49
Vacaciones empleado 1,821.58
Vacaciones obreros
14,203.91
Otras remuneraciones 85,619.15
Otras remuneraciones 85,619.15
Subvencion modalidad 3,631.26
Participacion de utili 23,138.96
Participacion de utilid 58,848.93
Seguridad y previsin 33,900.00
Rgimen de prestacion31,315.55
Rgimen de prestacion31,315.55
Rgimen de prestacion14,209.03
Rgimen de prestacion17,106.52
Contribuciones a senci 2,584.45
Contribuciones a senat 2,584.45
Contribuciones al Sen
13.66
Contribuciones al Sena 2,570.79
Beneficios sociales de 31,634.22
Compensacin por tie 27,310.70
Compensacin por tie 27,310.70
Compensacin por tie 9,700.50
Compensacin por tie 17,610.20
Otros beneficios post 4,323.52
Indemnizaciones al pe 4,323.52
Indemnizacion por de 4,323.52
Gastos de servicios pr
###
Transporte, correos y 60,489.37
Transporte
60,489.37
De carga
26,363.01
Transporte y flete nac 26,363.01
De pasajeros
34,126.36
Transporte de persona31,356.06
Movilidad de personal 2,770.30
Asesoria y consultoria 7,831.09
Medioambiental
4,655.00
Medioambiental
4,655.00
Otros
3,176.09
Servicio de tasacin y 2,736.65
Servicio de veterinari
169.44
0.23
0.23
0.23
0.23
###
54,032.11
54,032.11
19,469.75
34,562.36
16,025.49
16,025.49
1,821.58
14,203.91
85,619.15
85,619.15
3,631.26
23,138.96
58,848.93
33,899.77
31,315.55
31,315.55
14,209.03
17,106.52
2,584.22
2,584.22
13.66
2,570.56
31,634.22
27,310.70
27,310.70
9,700.50
17,610.20
4,323.52
4,323.52
4,323.52
###
60,489.37
60,489.37
26,363.01
26,363.01
34,126.36
31,356.06
2,770.30
7,831.09
4,655.00
4,655.00
3,176.09
2,736.65
169.44
90632913
90633
906331
90633111
90634
906343
9063431
90634311
9063432
90634321
90634323
90636
906361
9063611
90636111
906363
9063631
90636311
906364
9063641
90636411
90639
906392
9063921
90639211
9064
90643
906431
9064311
90643111
906432
9064321
90643211
9065
90651
906511
90651112
90651121
90651123
90651125
90654
906541
9065411
90654111
90656
Servicio medico
270.00
Produccin encargada 36,305.04
Produccin encargada 36,305.04
Manipulacion de conc 36,305.04
Mantenimiento y repa
###
Inmuebles, maquinaria
###
Mantenimiento y repa
###
Mantenimiento y repa
###
Mantenimiento y repa 80,201.69
Mantenimiento y repa 79,770.89
Mantenimiento y repa
430.80
Servicios bsicos
70,373.62
Energia Electrica
46,363.77
Energia Electrica
46,363.77
Energia Electrica
46,363.77
Agua
22,813.54
Agua
22,813.54
Agua
22,813.54
Telfono
1,196.31
Telfono
1,196.31
Telfono
1,196.31
Otros servicios presta 2,610.05
Gastos de laboratorio 2,610.05
Gastos de laboratorio 2,610.05
Gastos de laboratorio 2,610.05
Gastos por tributos
9,300.55
Gobierno local
9,300.55
Impuesto predial
5,773.20
Impuesto Predial
5,773.20
Impuesto Predial
5,773.20
Arbitrios municipales 3,527.35
Arbitrios municipales 3,527.35
Arbitrios municipales 3,527.35
Otros gastos de gesti 45,219.03
Seguros
12,859.65
Seguros
12,859.65
Vehiculos
2,255.94
SOAT
151.71
Multiriesgo
9,468.13
Vida ley
983.87
Licencias y derechos
1,670.00
Licencias y derechos
1,670.00
Licencias y derechos
1,670.00
Licencias y derechos
1,670.00
Suministros
30,689.38
270.00
36,305.04
36,305.04
36,305.04
###
###
###
###
80,201.69
79,770.89
430.80
70,373.62
46,363.77
46,363.77
46,363.77
22,813.54
22,813.54
22,813.54
1,196.31
1,196.31
1,196.31
2,610.05
2,610.05
2,610.05
2,610.05
9,300.55
9,300.55
5,773.20
5,773.20
5,773.20
3,527.35
3,527.35
3,527.35
45,219.03
12,859.65
12,859.65
2,255.94
151.71
9,468.13
983.87
1,670.00
1,670.00
1,670.00
1,670.00
30,689.38
906561
9065611
90656111
90656112
90656113
90656114
90656115
90656116
90656117
9068
90681
906814
9068141
90681411
9068142
90681421
9068143
90681431
9068144
90681441
9068145
90681451
90681452
907
9071
90711
9071101
9071102
9071103
9071104
9071105
9071106
90712
9071201
9071202
90713
9071301
9071302
9071303
9071304
9071305
94
9462
94621
946211
Suministros
30,689.38
Suministros
30,689.38
Utiles de escritorio
1,183.20
Articulos de limpieza 2,718.82
Uniformes e implemen11,868.43
Medicinas y otros para
110.93
Herramientas, accesori 5,889.87
Combustibles y lubric
666.49
Suministros diversos
8,251.64
Valuacin y deterioro
###
Depreciacin
###
Depreciacin de inmu
###
Edificaciones
45,075.91
Edificaciones costo de 45,075.91
Maquinarias y equipos74,695.49
Maquinarias y equipos74,695.49
Equipo de transporte 7,110.42
Vehiculos motorizados 7,110.42
Muebles y enseres
86.25
Muebles y enseres plan
86.25
Equipos diversos
10,868.69
Equipos para procesam 542.16
Equipos accesorios co 10,326.53
Productos Terminados
###
Productos manufacturados
###
Kola Escocesa
###
Kola Escocesa mediana 1/2 x 24
###
Kola Escocesa litro 1/1 x 12
###
Kola Escocesa 1.5 L x 6 NR
###
Kola Escocesa 600 ml. x 12 NR
###
Kola Escocesa Light 1.5 x 6 NR
39,761.28
Kola Escocesa Ligth 600 ml. x 6 N20,889.35
Ginger Ale Arequipa Dry
35,496.76
Ginger Ale 1.5 L x 6 NR
32,194.96
Ginger Ale 600 ml. x 6 NR
3,301.80
Agua Mineral
6,506.07
Agua Mineral mediana 1/2 x 24
904.84
Agua Mineral 600 ml. x 6 C/G NR 2,815.00
Agua Mineral 600 ml. x 6 L/G NR
254.06
Agua Mineral 1.5 L x 6 C/G NR
1,916.89
Agua Mineral 1.5 L x 6 L/G NR
615.28
GASTOS DE ADMINIST
###
Gastos de personal, di
###
Remuneraciones
###
Sueldos y salarios
###
30,689.38
30,689.38
1,183.20
2,718.82
11,868.43
110.93
5,889.87
666.49
8,251.64
###
###
###
45,075.91
45,075.91
74,695.49
74,695.49
7,110.42
7,110.42
86.25
86.25
10,868.69
542.16
10,326.53
###
###
###
###
###
###
###
39,761.28
20,889.35
35,496.76
32,194.96
3,301.80
6,506.07
904.84
2,815.00
254.06
1,916.89
615.28
###
###
###
###
94621111
946214
94621411
946215
94621511
94622
946221
94622111
94622113
94624
9462411
94624111
94625
94625101
94627
946271
94627111
946273
9462731
94627311
946277
9462771
94627711
94629
946291
9462911
94629111
9463
94631
946311
9463111
94631111
94631112
9463112
94631121
94631122
946312
9463121
94631211
946313
9463131
94631311
946314
9463141
94631411
Sueldos
###
Gratificaciones
34,197.37
Gratificaciones emple 34,197.37
Vacaciones
6,089.08
Vacaciones empleado 6,089.08
Otras remuneraciones 49,583.48
Otras remuneraciones 49,583.48
Subvencion modalidad17,046.42
Participacion de utili 32,537.06
Capacitacin
1,673.23
Capacitacin
1,673.23
Capacitacin
1,673.23
Atencin al personal
1,100.38
Atenc. personal,almuer 1,100.38
Seguridad y previsin 21,263.01
Rgimen de prestacion18,443.68
Rgimen de prestacion18,443.68
Seguro complementario1,303.31
Seguro complementario1,303.31
Seguro de emfermedad 1,303.31
Contribuciones a senci 1,516.02
Contribuciones al Sena 1,516.02
Contribuciones al sen 1,516.02
Beneficios sociales de 17,466.66
Compensacin por tie 17,466.66
Compensacin por tie 17,466.66
Compensacin por tie 17,466.66
Gastos de servicios pr
###
Transporte, correos y 23,342.35
Transporte
19,915.11
De carga
15,132.51
Transporte de carga n 4,282.49
Transporte y flete nac 10,850.02
De pasajeros
4,782.60
Transporte de persona 1,844.14
Movilidad personal
2,938.46
Correos
193.17
Servicio courier
193.17
Servicio courier
193.17
Alojamiento
203.39
Alojamiento
203.39
Alojamiento
203.39
Alimentacin
3,030.68
Alimentacin
3,030.68
Alimentacion
3,030.68
###
34,197.37
34,197.37
6,089.08
6,089.08
49,583.48
49,583.48
17,046.42
32,537.06
1,673.23
1,673.23
1,673.23
1,100.38
1,100.38
21,263.01
18,443.68
18,443.68
1,303.31
1,303.31
1,303.31
1,516.02
1,516.02
1,516.02
17,466.66
17,466.66
17,466.66
17,466.66
###
23,342.35
19,915.11
15,132.51
4,282.49
10,850.02
4,782.60
1,844.14
2,938.46
193.17
193.17
193.17
203.39
203.39
203.39
3,030.68
3,030.68
3,030.68
94632
946321
94632111
946322
94632211
946323
94632311
946329
94632914
94632915
94634
946343
9463432
94634322
94634323
94634324
94635
946352
94635211
94635212
94636
946361
94636111
946363
94636311
946364
94636411
94637
946372
94637211
946373
9463731
94637311
94639
946391
9463911
94639111
9464
94641
946411
9464111
94641111
9464112
94641121
946412
66,920.61
2,255.07
2,255.07
18,899.73
18,899.73
43,552.14
43,552.14
2,213.67
487.00
1,726.67
9,638.88
9,638.88
9,638.88
7,721.94
1,718.54
198.40
20,429.39
20,429.39
18,920.00
1,509.39
21,471.48
2,165.27
2,165.27
1,706.40
1,706.40
17,599.81
17,599.81
3,804.94
204.31
204.31
3,600.63
3,600.63
3,600.63
11,019.40
11,019.40
11,019.40
11,019.40
8,776.16
7,921.94
7,128.94
4,417.67
4,417.67
2,711.27
2,711.27
793.00
9464121
94641211
94643
946433
9464331
94643311
946439
9464391
94643911
9465
94651
946511
94651112
94651121
94651124
94653
946531
9465311
94653111
94654
946541
9465411
94654112
94654113
94656
946561
9465611
94656111
94656112
94656114
94656115
94656116
94656117
94659
946592
9468
94681
946814
9468143
94681431
9468144
94681441
9468145
94681451
94681452
793.00
793.00
854.22
812.00
812.00
812.00
42.22
42.22
42.22
33,841.82
4,092.12
4,092.12
2,255.95
1,454.82
381.35
912.12
912.12
912.12
912.12
3,023.00
3,023.00
3,023.00
1,973.00
1,050.00
25,567.58
25,567.58
25,567.58
5,353.29
1,724.97
306.20
425.80
14,796.34
2,960.98
247.00
247.00
10,126.84
10,126.84
10,126.84
7,110.42
7,110.42
387.58
387.58
2,628.84
2,459.40
169.44
95
9562
95621
956211
9562111
95621111
956214
9562141
95621411
956215
9562151
95621511
95622
956221
9562211
95622113
95627
956271
9562711
95627111
956277
9562771
95627711
95629
956291
9562911
95629111
9563
95632
956324
95632411
95634
956343
9563432
95634323
95637
956371
9563711
95637111
9565
95651
956511
95651112
95651121
95656
GASTOS DE VENTAS
###
Gastos de personal, di 90,746.01
Remuneraciones
72,634.81
Sueldos y salarios
52,722.62
Sueldos y salarios
52,722.62
Sueldos
52,722.62
Gratificaciones
9,948.37
Gratificaciones
9,948.37
Gratificaciones emple 9,948.37
Vacaciones
9,963.82
Vacaciones
9,963.82
Vacaciones empleado 9,963.82
Otras remuneraciones 7,788.66
Otras remuneraciones 7,788.66
Otras remuneraciones 7,788.66
Participacion de utili
7,788.66
Seguridad y previsin 5,156.05
Rgimen de prestacion 4,745.01
Rgimen de prestacion 4,745.01
Regimen de prestacion 4,745.01
Contribuciones a senci
411.04
Contribuciones al Sena 411.04
Contribuciones al Sen
411.04
Beneficios sociales de 5,166.49
Compensacin por tie 5,166.49
Compensacin por tie 5,166.49
Compensacin por tie 5,166.49
Gastos de servicios pr 21,475.22
Asesoria y consultoria
545.00
Mercadotecnia
545.00
Mercadotecnia
545.00
Mantenimiento y repa 1,300.52
Inmuebles, maquinaria 1,300.52
Mantenimiento y repa 1,300.52
Mantenimiento y repa 1,300.52
Publicidad, publicacion19,629.70
Publicidad
19,629.70
Publicidad
19,629.70
Publicidad
19,629.70
Otros gastos de gesti 15,808.50
Seguros
2,582.13
Seguros
2,582.13
Vehiculos
2,389.51
SOAT
192.62
Suministros
381.36
###
90,746.01
72,634.81
52,722.62
52,722.62
52,722.62
9,948.37
9,948.37
9,948.37
9,963.82
9,963.82
9,963.82
7,788.66
7,788.66
7,788.66
7,788.66
5,156.05
4,745.01
4,745.01
4,745.01
411.04
411.04
411.04
5,166.49
5,166.49
5,166.49
5,166.49
21,475.22
545.00
545.00
545.00
1,300.52
1,300.52
1,300.52
1,300.52
19,629.70
19,629.70
19,629.70
19,629.70
15,808.50
2,582.13
2,582.13
2,389.51
192.62
381.36
956561
9565611
95656116
95659
9565951
95659511
9568
95681
956814
9568143
95681431
9568144
95681441
9568145
95681451
95681452
Suministros
381.36
Suministros
381.36
Combustibles y herra
381.36
Otros gastos de gesti 12,845.01
Retiros con fines prom 12,845.01
Retiros con fines prom 12,845.01
Valuacin y deterioro 15,021.65
Depreciacin
15,021.65
Depreciacin de inmu 15,021.65
Equipo de transporte 14,135.23
Vehiculos motorizados14,135.23
Muebles y enseres
378.12
Muebles y enseres plan 378.12
Equipos diversos
508.30
Equipo para procesami 303.57
Equipo accesorio cost
204.73
###
381.36
381.36
381.36
12,845.01
12,845.01
12,845.01
15,021.65
15,021.65
15,021.65
14,135.23
14,135.23
378.12
378.12
508.30
303.57
204.73
###
###
###
0.00
es Histricos )
Fecha :
2013/03/15
Hora : 10:56:14 a.m.
Activo
###
20.00
20.00
20.00
20.00
12,925.11
12,925.11
12,925.11
12,925.11
###
###
###
###
###
8,167.64
8,167.64
8,167.64
Pasivo
8,167.64
7,518.37
649.27
###
###
###
###
###
###
###
###
47,326.14
37,803.90
26,828.57
26,828.57
26,828.57
10,975.33
10,627.33
10,627.33
348.00
348.00
9,522.24
9,522.24
9,522.24
9,522.24
9,421.74
9,421.74
26,519.46
26,519.46
26,519.46
17,097.72
17,097.72
17,097.72
###
5,176.88
1,315.56
1,315.56
475.05
475.05
398.97
398.97
13.49
13.49
2,973.81
2,973.81
###
###
###
28,301.30
28,301.30
28,301.30
22,287.29
1,224.55
3,983.26
12,083.96
3,657.27
901.39
434.56
2.30
4,018.16
2,763.31
1,254.85
1,995.85
269.95
682.10
16.47
715.34
311.99
###
###
###
###
60,781.99
1,820.43
464.33
1,730.72
6,592.89
33,141.01
455.43
1,899.22
60.60
2,526.47
1,052.61
1,473.86
26,899.30
2,507.02
9,843.01
2,131.67
947.26
626.90
4,437.72
5,928.95
1,008.43
3,153.07
1,329.31
5,522.96
645.30
645.30
645.30
645.30
4,877.66
1,174.50
1,174.50
1,174.50
650.93
403.63
105.85
297.78
247.30
224.01
11.99
11.30
3,052.23
3,052.23
299.56
1,113.98
144.33
67.32
26.10
23.11
477.10
224.26
268.09
408.38
###
###
###
71,552.41
34,133.53
33,025.15
4,393.73
12,118.28
12,305.10
284.01
286.99
0.01
189.81
83,235.70
42,684.10
43,260.94
5,510.40
11,446.66
3,226.92
730.00
730.00
###
28,833.66
52,790.70
51,621.54
1,169.16
23,957.04
24,842.83
420.43
465.36
64,520.26
53,761.33
35,747.53
1,804.04
15,482.60
4,335.24
6,216.05
2,941.21
3,274.84
4,338.02
4,250.55
87.47
204.86
204.86
17,428.63
17,428.63
10,479.24
4,063.42
210.36
2,675.61
19,673.69
19,673.69
18,285.31
1,388.38
77,418.15
77,418.15
52,322.30
5,838.59
19,257.26
355.00
355.00
355.00
###
86,398.81
86,398.81
86,398.81
86,398.81
###
###
###
###
###
###
###
###
###
###
###
###
66,076.77
66,076.77
66,076.77
66,076.77
###
33,977.93
33,977.93
33,977.93
###
###
###
1,082.45
1,082.45
1,082.45
1,082.45
1,082.45
###
###
###
###
###
###
###
###
###
56,813.41
56,813.41
82,307.48
52,520.56
29,786.92
1,082.45
1,082.45
1,082.45
1,082.45
###
###
52,662.92
49,716.45
50,245.03
528.58
2,946.47
3,055.00
108.53
80,398.00
80,398.00
80,398.00
###
###
###
344.44
344.44
2,756.00
2,756.00
6,346.63
4,848.52
4,848.52
4,848.52
1,046.79
1,046.79
1,046.79
396.32
396.32
396.32
55.00
55.00
55.00
5,882.66
5,882.66
5,882.66
5,882.66
###
6,025.37
4,935.84
4,935.84
4,207.71
728.13
460.53
460.53
460.53
629.00
629.00
629.00
###
###
###
###
8,551.95
8,551.95
8,551.95
8,551.95
###
###
###
###
75,901.88
###
235.00
235.00
235.00
235.00
4,339.17
4,339.17
4,339.17
4,339.17
81,762.68
87,553.78
1,451.93
31,843.58
311.56
311.56
311.56
311.56
144.39
144.39
144.39
144.39
27,722.03
27,722.03
27,722.03
27,722.03
3,665.60
3,665.60
3,665.60
3,665.60
###
###
###
###
###
26,534.31
###
###
###
###
###
###
###
###
###
###
###
4,327.00
4,327.00
4,327.00
4,327.00
###
###
###
###
###
2,390.76
65,162.65
1,258.29
1,258.29
1,258.29
63,904.36
63,904.36
63,904.36
###
###
###
###
64,168.49
###
###
###
21,382.28
12,739.93
12,739.93
10,954.93
1,785.00
8,642.35
8,642.35
3,514.35
5,128.00
###
50,825.25
50,825.25
50,825.25
50,825.25
3,101.85
256.98
256.98
256.98
2,844.87
2,844.87
2,844.87
###
80,090.50
80,090.50
80,090.50
64,197.18
64,197.18
64,197.18
###
###
###
###
###
###
98,177.85
98,177.85
63,615.46
34,562.39
32,078.39
32,078.39
18,822.28
13,256.11
###
###
###
14,371.67
3,631.26
66,139.44
58,848.92
1,200.00
1,200.00
1,200.00
1,200.00
1,100.38
1,100.38
1,100.38
1,100.38
59,015.46
54,504.21
54,504.21
34,110.42
20,393.79
4,511.25
4,511.25
4,503.58
7.67
54,267.37
49,943.85
49,943.85
32,333.65
17,610.20
4,323.52
4,323.52
4,323.52
###
83,833.72
80,406.48
41,495.52
4,282.49
33,399.46
3,813.57
38,910.96
33,083.15
117.05
407.40
5,303.36
193.17
193.17
152.67
40.50
203.39
203.39
203.39
3,030.68
3,030.68
2,153.33
877.35
75,769.93
2,255.07
2,255.07
2,255.07
18,899.73
18,899.73
3,505.51
15,394.22
43,552.14
43,552.14
43,552.14
545.00
545.00
545.00
4,655.00
3,100.00
3,100.00
1,555.00
1,555.00
473.23
473.23
473.23
5,389.76
5,389.76
1,610.17
1,126.48
62.54
106.90
270.00
487.00
1,726.67
36,305.04
36,305.04
36,305.04
36,305.04
###
###
###
###
76,791.60
91,141.09
73,962.39
5,808.50
7,471.94
250.00
3,204.86
245.00
198.40
20,429.39
20,429.39
20,429.39
18,920.00
594.39
915.00
91,845.10
48,529.04
48,529.04
47,642.99
886.05
24,519.94
24,519.94
20,692.05
3,827.89
18,796.12
18,796.12
18,507.74
288.38
23,434.64
19,629.70
19,629.70
19,571.00
58.70
204.31
204.31
204.31
3,600.63
3,600.63
2,074.38
1,526.25
13,629.45
11,019.40
11,019.40
10,089.70
929.70
2,610.05
2,610.05
2,610.05
18,076.71
7,921.94
7,128.94
4,417.67
4,417.67
2,711.27
2,711.27
793.00
793.00
793.00
10,154.77
5,773.20
5,773.20
3,506.76
2,266.44
3,527.35
3,527.35
2,228.23
1,299.12
812.00
812.00
812.00
42.22
42.22
42.22
96,172.66
20,837.21
20,837.21
20,837.21
6,901.39
1,303.31
344.34
9,468.13
381.35
2,438.69
912.12
912.12
912.12
127.12
785.00
4,693.00
4,693.00
4,693.00
1,350.00
320.00
1,973.00
1,050.00
56,638.32
56,638.32
56,638.32
5,172.29
1,364.20
4,190.86
1,716.50
10,404.86
123.03
294.10
6,186.67
129.00
15,794.19
50.00
11,212.62
13,092.01
247.00
247.00
247.00
12,845.01
12,845.01
12,845.01
20,400.60
40.61
35.61
35.61
35.61
5.00
5.00
5.00
4,407.74
1,556.85
1,376.03
1,376.03
20,400.60
40.61
35.61
35.61
35.61
5.00
5.00
5.00
4,407.74
1,556.85
1,376.03
1,376.03
180.82
180.82
20.00
20.00
20.00
472.08
472.08
472.08
2,341.28
2,341.28
2,341.28
17.53
17.53
17.53
13,432.55
13,432.55
13,432.55
13,432.55
2,519.70
2,519.70
2,519.70
2,519.70
###
###
###
45,075.91
45,075.91
74,695.49
74,695.49
28,356.07
28,356.07
851.95
851.95
14,005.83
3,305.13
10,700.70
###
###
###
###
###
###
###
###
###
180.82
180.82
20.00
20.00
20.00
472.08
472.08
472.08
2,341.28
2,341.28
2,341.28
17.53
17.53
17.53
13,432.55
13,432.55
13,432.55
13,432.55
2,519.70
2,519.70
2,519.70
2,519.70
###
###
###
###
###
###
###
###
###
39,572.23
22,713.26
35,574.81
32,208.60
3,366.21
5,554.67
821.21
2,608.85
266.52
1,458.31
399.78
39,572.23
22,713.26
35,574.81
32,208.60
3,366.21
5,554.67
821.21
2,608.85
266.52
1,458.31
399.78
###
9,514.43
9,514.43
9,514.43
###
###
###
###
###
###
###
###
50,863.08
36,381.18
46,469.34
41,315.08
5,154.26
6,065.12
1,334.50
2,799.26
290.64
1,233.94
406.78
421.36
421.36
421.36
421.36
###
###
###
###
###
###
###
###
9,514.43
9,514.43
9,514.43
###
###
###
###
###
###
###
###
50,863.08
36,381.18
46,469.34
41,315.08
5,154.26
6,065.12
1,334.50
2,799.26
290.64
1,233.94
406.78
421.36
421.36
421.36
421.36
###
39,761.28
18,897.80
35,496.76
32,194.96
3,301.80
6,506.07
904.84
2,815.00
254.06
1,916.89
615.28
13,567.05
13,567.05
1,892.05
1,892.05
1,892.05
11,675.00
11,675.00
11,675.00
11,679.96
650.50
650.50
650.50
650.50
10,728.43
10,728.43
10,728.43
10,728.43
301.03
301.03
301.03
301.03
13,567.05
13,567.05
1,892.05
1,892.05
1,892.05
11,675.00
11,675.00
11,675.00
11,679.96
650.50
650.50
650.50
650.50
10,728.43
10,728.43
10,728.43
10,728.43
301.03
301.03
301.03
301.03
###
###
###
###
###
21,698.88
10,095.14
17,461.44
29,290.68
###
1,411.95
46,043.08
10.91
3,002.02
3,002.02
46,190.82
734.20
6,679.48
330.50
2,369.75
1,228.38
12,265.29
15,344.96
1,065.57
6,172.69
62,060.83
1,001.38
1,001.38
1,001.38
1,001.38
61,059.45
46,236.29
46,236.29
46,236.29
3,699.24
1,342.77
229.35
773.30
320.27
19.85
2,356.47
2,167.62
144.77
44.08
11,123.92
11,123.92
2,158.06
7,051.91
725.60
87.51
265.60
394.38
271.67
169.19
###
###
###
60,573.43
5,598.35
54,975.08
###
###
###
8,528.98
911.24
###
50,183.75
50,074.97
108.78
79,897.89
78,474.17
315.97
1,107.75
91,170.59
57,853.74
28,551.57
2,140.88
924.47
1,173.07
241.97
184.77
100.12
50.41
50.41
76,902.66
53,698.87
21,960.20
1,213.22
30.37
4,448.94
392.70
4,056.24
###
###
###
###
###
###
54,032.11
54,032.11
19,469.75
34,562.36
16,025.49
16,025.49
1,821.58
14,203.91
85,619.15
85,619.15
3,631.26
23,138.96
58,848.93
33,899.77
31,315.55
31,315.55
14,209.03
17,106.52
2,584.22
2,584.22
13.66
2,570.56
31,634.22
27,310.70
27,310.70
9,700.50
17,610.20
4,323.52
4,323.52
4,323.52
###
60,489.37
60,489.37
26,363.01
26,363.01
34,126.36
31,356.06
2,770.30
7,831.09
4,655.00
4,655.00
3,176.09
2,736.65
169.44
270.00
36,305.04
36,305.04
36,305.04
###
###
###
###
80,201.69
79,770.89
430.80
70,373.62
46,363.77
46,363.77
46,363.77
22,813.54
22,813.54
22,813.54
1,196.31
1,196.31
1,196.31
2,610.05
2,610.05
2,610.05
2,610.05
9,300.55
9,300.55
5,773.20
5,773.20
5,773.20
3,527.35
3,527.35
3,527.35
45,219.03
12,859.65
12,859.65
2,255.94
151.71
9,468.13
983.87
1,670.00
1,670.00
1,670.00
1,670.00
30,689.38
30,689.38
30,689.38
1,183.20
2,718.82
11,868.43
110.93
5,889.87
666.49
8,251.64
###
###
###
45,075.91
45,075.91
74,695.49
74,695.49
7,110.42
7,110.42
86.25
86.25
10,868.69
542.16
10,326.53
###
###
###
###
###
###
###
39,761.28
20,889.35
35,496.76
32,194.96
3,301.80
6,506.07
904.84
2,815.00
254.06
1,916.89
615.28
###
###
###
###
###
34,197.37
34,197.37
6,089.08
6,089.08
49,583.48
49,583.48
17,046.42
32,537.06
1,673.23
1,673.23
1,673.23
1,100.38
1,100.38
21,263.01
18,443.68
18,443.68
1,303.31
1,303.31
1,303.31
1,516.02
1,516.02
1,516.02
17,466.66
17,466.66
17,466.66
17,466.66
###
23,342.35
19,915.11
15,132.51
4,282.49
10,850.02
4,782.60
1,844.14
2,938.46
193.17
193.17
193.17
203.39
203.39
203.39
3,030.68
3,030.68
3,030.68
66,920.61
2,255.07
2,255.07
18,899.73
18,899.73
43,552.14
43,552.14
2,213.67
487.00
1,726.67
9,638.88
9,638.88
9,638.88
7,721.94
1,718.54
198.40
20,429.39
20,429.39
18,920.00
1,509.39
21,471.48
2,165.27
2,165.27
1,706.40
1,706.40
17,599.81
17,599.81
3,804.94
204.31
204.31
3,600.63
3,600.63
3,600.63
11,019.40
11,019.40
11,019.40
11,019.40
8,776.16
7,921.94
7,128.94
4,417.67
4,417.67
2,711.27
2,711.27
793.00
793.00
793.00
854.22
812.00
812.00
812.00
42.22
42.22
42.22
33,841.82
4,092.12
4,092.12
2,255.95
1,454.82
381.35
912.12
912.12
912.12
912.12
3,023.00
3,023.00
3,023.00
1,973.00
1,050.00
25,567.58
25,567.58
25,567.58
5,353.29
1,724.97
306.20
425.80
14,796.34
2,960.98
247.00
247.00
10,126.84
10,126.84
10,126.84
7,110.42
7,110.42
387.58
387.58
2,628.84
2,459.40
169.44
###
90,746.01
72,634.81
52,722.62
52,722.62
52,722.62
9,948.37
9,948.37
9,948.37
9,963.82
9,963.82
9,963.82
7,788.66
7,788.66
7,788.66
7,788.66
5,156.05
4,745.01
4,745.01
4,745.01
411.04
411.04
411.04
5,166.49
5,166.49
5,166.49
5,166.49
21,475.22
545.00
545.00
545.00
1,300.52
1,300.52
1,300.52
1,300.52
19,629.70
19,629.70
19,629.70
19,629.70
15,808.50
2,582.13
2,582.13
2,389.51
192.62
381.36
0.00
###
###
###
###
###
###
###
###
381.36
381.36
381.36
12,845.01
12,845.01
12,845.01
15,021.65
15,021.65
15,021.65
14,135.23
14,135.23
378.12
378.12
508.30
303.57
204.73
###
###
###
###
###
###
###
CuentaDescripcin
00
001
0011
001101
0011011
005
0051
005101
0051011
006
0061
006101
0061011
007
0071
007101
0071011
01
011
0111
011101
0111011
015
0151
015101
0151011
016
0161
016101
0161011
017
0171
017101
0171011
10
101
Sumas
Debe
Haber
CUENTAS DE ORDEN
### 2,258.32
Bienes y valores entr 4,951.77
Retiro de bienes
4,951.77
Retiro de bienes
4,951.77
Retiro de bienes
4,951.77
Compras productos m 15,320.26
Compras productos m 15,320.26
Compras productos m 15,320.26
Compras productos m 15,320.26
Base IGV Leasing
45,783.44
Base IGV Leasing
45,783.44
Base IGV Leasing
45,783.44
Base IGV Leasing
45,783.44
Total cuota leasing
54,100.80 2,258.32
Total cuota leasing
54,100.80 2,258.32
Total cuota leasing
54,100.80 2,258.32
Total cuota leasing
54,100.80 2,258.32
CUENTAS DE ORDEN ACREEDORA
###
Bienes y valores recibidos
4,951.77
Retiro de bienes
4,951.77
Retiro de bienes
4,951.77
Retiro de bienes
4,951.77
Compras productos manufactura 15,320.26
Compras productos manufactura 15,320.26
Compras productos manufactura 15,320.26
Compras productos manufactura 15,320.26
Base IGV Leasing
45,783.44
Base IGV Leasing
45,783.44
Base IGV Leasing
45,783.44
Base IGV Leasing
45,783.44
Total cuota leasing
51,842.48
Total cuota leasing
51,842.48
Total cuota leasing
51,842.48
Total cuota leasing
51,842.48
EFECTIVO Y EQUIVALE
###
###
Caja
###
###
Debe
1011
10111
1011101
102
1021
10211
1021101
1021102
103
1031
10311
1031101
104
1041
10411
1041101
1041102
12
121
1211
12111
1211101
1211102
13
131
1313
13135
1313501
1313502
14
141
1411
14111
1411101
1412
14121
1412101
1412102
1414
14141
1414101
1414102
144
1442
14421
Caja principal
###
Caja principal
###
Caja principal
###
Fondos fijos
2,020.00
Fondos fijos
2,020.00
Fondos fijos
2,020.00
Fondo fijo Oficina
2,000.00
Fondo fijo Yura
20.00
Efectivo en trnsito
12,922.58
Efectivo en transito
12,922.58
Efectivo en transito
12,922.58
Remesa en transito M 12,922.58
Cuentas corrientes en
###
Cuentas corrientes en
###
Cuentas corrientes en
###
Banco Continental en
###
Banco Continental en
###
CUENTAS POR COBRAR
###
Facturas, boletas y ot
###
Facturas, boletas y ot
###
Facturas, boletas y ot
###
Otros clientes
###
Otras percepciones
3,419.99
CUENTAS POR COBRAR
###
Facturas, boletas y ot
###
En cobranza
###
Otros
###
Facturas Distribuidora
###
Percepciones Distribu 30,210.94
CUENTAS POR COBRAR
###
Personal
###
Prstamos
48,733.12
Prestamos
48,733.12
Prestamos al personal 48,733.12
Adelanto de remunera20,462.64
Adelanto de remunera20,462.64
Adelanto de remunera20,322.64
Adelanto de remunerac 140.00
Adelanto de quincena
###
Adelanto de quincena
###
Adelanto de quincena
###
Adelanto de quincena 7,261.00
Gerentes
34,770.51
Adelanto de renumera34,770.51
Adelanto de renumera34,770.51
###
###
###
###
###
###
###
###
###
###
###
###
###
3,263.73
###
###
###
###
###
30,210.94
###
###
20,910.48
20,910.48
20,910.48
17,713.48
17,713.48
17,573.48
140.00
###
###
###
7,261.00
25,248.27
25,248.27
25,248.27
2,020.00
2,020.00
2,020.00
2,000.00
20.00
12,922.58
12,922.58
12,922.58
12,922.58
###
###
###
###
26,658.95
8,557.96
8,557.96
8,557.96
8,557.96
8,401.70
156.26
###
###
###
###
###
40,442.04
30,919.80
27,822.64
27,822.64
27,822.64
2,749.16
2,749.16
2,749.16
348.00
348.00
348.00
9,522.24
9,522.24
9,522.24
1442101
16
168
1681
16811
1681101
1682
16821
1682101
18
182
1821
18211
1821102
1821104
1821105
1821106
1821108
1821113
1821115
1821117
189
1891
18911
1891102
21
211
2111
21111
2111101
2111102
2111103
2111104
2111106
2111107
2111109
21112
2111201
2111202
21113
2111301
2111302
2111303
2111304
2111305
Adelanto de renumera34,770.51
CUENTAS POR COBRAR53,003.26
Otras cuentas por cob 53,003.26
Entregas a rendir cuen52,791.67
Entregas a rendir cuen52,791.67
Entregas a rendir cuen52,791.67
Otras cuentas por cob
211.59
Otras cuentas por cob
211.59
Otras cuentas por cob
211.59
SERVICIOS Y OTROS
###
Seguros
25,098.03
Seguros
25,098.03
Seguros
25,098.03
Vehiculos
9,134.23
Robo y asalto
1,420.15
Incendio y lineas alia
22.63
Seguro de vida
2,515.93
Responsabilidad civil
805.54
SOAT
515.46
Multiriesgo
10,302.72
Asistencia Medica Fami 381.37
Otros gastos contratad
###
Otros gastos contratad
###
Otros gastos contratad
###
Gastos contratados po
###
PRODUCTOS TERMINA
###
Productos manufactur
###
Productos manufactur
###
Kola Escocesa
###
Kola Escocesa mediana
###
Kola Escocesa litro 1/1
###
Kola Escocesa 1.5 L x
###
Kola Escocesa 600 mL
###
Kola Escocesa Light 1. 41,469.63
Kola Escocesa Light 6 21,568.36
Kola Escocesa persona
2.30
Ginger Ale Arequipa D 41,509.49
Ginger Ale 1.5 L x 6 N 34,682.44
Ginger Ale 600 mL x 6 6,827.05
Agua Mineral
11,888.91
Agua Mineral mediana
978.37
Agua Mineral 600 mL 5,302.93
Agua Mineral 600 mL 2,067.96
Agua Mineral 1.5 L x
2,379.63
Agua Mineral 1.5 L x
1,160.02
25,248.27
43,581.52
43,581.52
26,272.21
26,272.21
26,272.21
17,309.31
17,309.31
17,309.31
###
21,689.23
21,689.23
21,689.23
6,335.07
1,420.15
22.63
2,111.90
805.54
309.85
10,302.72
381.37
###
###
###
###
###
###
###
###
###
###
###
###
40,252.81
18,973.55
34,155.69
29,356.99
4,798.70
8,371.45
495.29
3,462.79
2,039.03
1,440.55
933.79
9,522.24
9,421.74
9,421.74
26,519.46
26,519.46
26,519.46
17,097.72
17,097.72
17,097.72
###
3,408.80
3,408.80
3,408.80
2,799.16
404.03
205.61
###
###
###
###
56,146.49
56,146.49
56,146.49
45,275.23
4,864.21
3,069.63
20,945.83
12,581.63
1,216.82
2,594.81
2.30
7,353.80
5,325.45
2,028.35
3,517.46
483.08
1,840.14
28.93
939.08
226.23
24
241
2411
24111
2411101
2411102
2411103
2411105
2411106
2411107
2411108
2411109
2411110
24112
2411201
2411203
24113
2411301
2411302
2411303
2411304
2411305
2411306
2411307
2411308
2411309
2411312
25
251
2511
25111
2511103
252
2521
25211
2521101
2522
25221
2522101
2522102
2522103
2522104
25222
2522201
2522202
MATERIAS PRIMAS
###
Materias primas para
###
Materias primas para
###
Comunes
###
Azucar industrial
###
Acido citrico
22,358.58
Alcohol
10,361.16
Benzoato de sodio
16,488.85
Caramelina
28,179.08
Gas carbonico
###
Acido ascorbico
3,010.13
Edulcorante
23,946.62
Capsicum
77.34
Colorantes
5,181.19
Rojo Amarantho
3,707.33
Verde menta
1,473.86
Esencias
67,444.88
Kola Escocesa (Dry Sc 1,612.58
Ginger Ale premier (D 22,968.38
Pera
3,114.46
Cereza
2,335.28
Chirimoya
1,417.67
Fresa
13,162.79
Frambuesa
14,067.24
Pia
1,936.75
kola Negra
5,500.42
Cefeina Anhidra
1,329.31
MATERIALES AUXILIAR 92,159.08
Materiales auxiliares
1,273.08
Materiales auxiliares
1,273.08
Materiales
1,273.08
Hipoclorito de calcio
1,273.08
Suministros
90,886.00
Combustibles
66,237.19
Combustibles
66,237.19
Petroleo
66,237.19
Lubricantes
4,277.26
Aceites
1,978.27
Aceite 25
674.94
Aceite 30
56.66
Aceite 40
1,033.02
Aceite 90
213.65
Lubricantes
2,298.99
Neolube lubricante de 2,169.17
Grasa super K2
16.79
###
###
###
###
###
21,248.64
9,960.55
15,322.26
25,094.65
###
1,852.48
23,529.13
5.83
2,935.65
2,935.65
88,359.08
88,359.08
88,359.08
60,476.09
28,527.07
1,109.94
400.61
1,166.59
3,084.43
24,540.80
1,157.65
417.49
71.51
2,245.54
771.68
1,473.86
41,807.43 25,637.45
1,612.58
7,705.22 15,263.16
2,878.97
235.49
1,875.95
459.33
1,417.67
8,989.39 4,173.40
11,041.79 3,025.45
1,691.85
244.90
4,594.01
906.41
1,329.31
89,737.94 2,421.14
884.69
388.39
884.69
388.39
884.69
388.39
884.69
388.39
88,853.25 2,032.75
66,237.12
0.07
66,237.12
0.07
66,237.12
0.07
3,404.79
872.47
1,253.57
724.70
445.59
229.35
56.66
679.12
353.90
72.20
141.45
2,151.22
147.77
2,093.57
75.60
16.79
2522203
2524
25241
2524102
2524103
2524104
2524106
2524108
2524109
2524111
2524112
2524113
2524114
2524115
26
261
2611
26111
2611101
2611102
2611104
26112
2611201
2611202
2611203
2611204
2611205
26113
2611301
2611302
2611303
2611304
2611305
26114
2611401
262
2621
26211
2621101
2621102
26212
2621201
2621202
2621203
2621204
57.65
19,211.34
19,211.34
2,544.38
11,630.24
952.48
264.68
248.45
55.38
1,160.21
1,160.21
101.70
143.04
175.44
11.85
113.91
23.11
1,515.68
55.65
77.90
752.26
624.87
234.57
622.65
278.69
###
###
### 66,962.82
### 66,962.82
27,203.55 3,472.39
10,032.58 2,641.82
17,170.97
560.44
270.13
### 8,362.76
### 4,385.01
1,687.13 1,841.39
1,880.86
7.32
65.69
189.81
### 54,397.67
40,849.20 42,675.08
### 5,885.59
9,558.53
1,343.54 2,610.08
3,226.92
730.00
730.00
###
###
### 8,096.06
57,934.78 4,882.39
57,860.56 3,604.45
74.22 1,277.94
84,191.18 3,213.67
82,370.59 1,982.72
1,437.72
70.51
736.40
312.36
494.55
2622
26221
2622101
2622102
2622103
2622104
26222
2622201
2622202
26223
2622301
2622302
26224
2622401
2623
26231
2623101
2623102
2623103
2623104
2624
26241
2624101
2624102
2625
26251
2625101
2625102
2625104
2626
26261
2626101
33
331
3311
33111
3311101
332
3323
33231
3323101
333
3331
33311
3331101
Etiquetas
###
Etiquetas Kola Escoce
###
Etiquetas Kola Escoces78,627.97
Etiquetas Kola Escoce 44,209.29
Etiquetas Kola Escoces 4,412.08
Etiquetas Kola Escoce 6,081.26
Etiquetas Ginger Ale
9,139.53
Etiquetas Ginger Ale 1 5,218.48
Etiquetas Ginger Ale
3,921.05
Etiquetas Agua Minera 4,988.77
Etiquetas Agua Mineral 4,622.23
Etiquetas Agua Miner
366.54
Stikers
309.37
Stikers ligeramente ga
309.37
Fundas termicas
70,859.58
Fundas termicas
70,859.58
Fundas termicas 1.5 L 48,567.01
Fundas termicas 600 m19,842.89
Fundas termicas 600 m 2,419.31
Fundas termicas 1 L x
30.37
Laminas termocontrai 3,925.99
Laminas termocontrai 3,925.99
Laminas termocontrai 1,512.27
Laminas termocontraib 2,413.72
Casilleros
84,004.52
Casilleros
84,004.52
Casilleros capacidad 1 57,642.53
Casilleros capacidad 2 5,862.69
Casilleros capacidad 2 20,499.30
Sutidor para Agua
355.00
Sutidor para Agua
355.00
Sutidor para Agua
355.00
INMUEBLES, MAQUINAR
###
Terrenos
86,398.81
Terrenos
86,398.81
Costo
86,398.81
Terrenos costo
86,398.81
Edificaciones
###
Edificaciones para pr
###
Costo de adquisicin o
###
Adquisicion o costrucc
###
Maquinarias y equipos
###
Maquinarias y equipos
###
Costo de adquisicin o
###
Maquinarias y equipos
###
94,767.40 53,000.87
92,838.95 40,491.65
54,801.15 23,826.82
34,840.54 9,368.75
2,375.71 2,036.37
821.55 5,259.71
1,508.49 7,631.04
1,104.25 4,114.23
404.24 3,516.81
365.86 4,622.91
186.91 4,435.32
178.95
187.59
54.10
255.27
54.10
255.27
65,717.74 5,141.84
65,717.74 5,141.84
46,241.89 2,325.12
18,480.12 1,362.77
995.73 1,423.58
30.37
3,905.80
20.19
3,905.80
20.19
1,512.27
2,393.53
20.19
6,586.37 77,418.15
6,586.37 77,418.15
5,320.23 52,322.30
24.10 5,838.59
1,242.04 19,257.26
355.00
355.00
355.00
###
###
86,398.81
86,398.81
86,398.81
86,398.81
###
###
###
###
###
###
###
###
334
3341
33411
3341101
335
3351
33511
3351101
336
3361
33611
3361101
3369
33691
3369101
339
3392
33921
3392106
3392107
3392109
3392110
3392111
3392112
3392113
3392114
3392115
3392116
3392118
3392120
3392123
3392124
3392125
3392126
3392128
3392129
3392130
3392131
3392132
3392133
3393
33931
3393102
34
343
Equipo de transporte
###
Vehculos motorizados
###
Costo
###
Vehiculos motorizados
###
Muebles y enseres
61,059.14
Muebles
61,059.14
Costo
61,059.14
Muebles y enseres plan61,059.14
Equipos diversos
82,246.55
Equipo para procesami32,342.34
Costo
32,342.34
Equipo para procesami32,342.34
Otros equipos
49,904.21
Costo
49,904.21
Equipos y accesorios 49,904.21
Construcciones y obra
###
Construcciones en cur
###
Construcciones en cur
###
Trabajos en Curso Sala 9,110.22
Mano de Obra en Curso 8,000.65
Caseta de Subestacion72,681.66
Mano de Obra de Case 3,200.00
Nuevo Patio Rio Seco 10,573.98
Mano de Obra Patio Ri 4,800.00
Construccion de Vered 8,142.20
Mano de Obra de Cons23,050.00
Tratamiento de Agua 7,533.31
Mano de Obra de Trat 1,135.59
Vestuario y Oficina de 15,366.46
Mano de Obra de Vestua
25,886.00
Ventanales de Planta 6,917.95
Mano de Obra de Plant 9,600.00
Techo Metalico Planta 11,864.69
Mano de Obra de Techo 8,400.00
Baos de Planta Rio S 12,468.69
Mano de Obra de Plant 8,194.00
Portones de Planta Rio 6,320.22
Mano de Obra de Porto14,400.00
Puertas Pequeas y P 1,424.15
Mano de Obra de Puer 3,600.00
Maquinaria en montaj 8,028.49
Maquinaria en montaj 8,028.49
Mejoras en mquinas 8,028.49
INTANGIBLES
1,082.45
Programas de computa 1,082.45
###
###
###
###
61,059.14
61,059.14
61,059.14
61,059.14
82,246.55
32,342.34
32,342.34
32,342.34
49,904.21
49,904.21
49,904.21
### 25,779.77
### 25,779.77
### 25,779.77
9,110.22
8,000.65
72,681.66
3,200.00
10,573.98
4,800.00
8,142.20
23,050.00
7,533.31
1,135.59
15,366.46
25,886.00
6,917.95
9,600.00
11,864.69
8,400.00
12,468.69
8,194.00
6,320.22
14,400.00
1,424.15
3,600.00
8,028.49
8,028.49
8,028.49
1,082.45
1,082.45
3431
34311
3431101
39
391
3913
39131
3913101
39132
3913201
39133
3913301
39134
3913401
39135
3913501
3913502
392
3922
39223
3922301
40
401
4011
40111
4011101
40113
4011301
4011302
4012
40121
4012101
4017
40171
4017101
40172
4017201
40173
4017301
40175
4017501
403
4031
40311
4031101
4032
40321
4032101
4033
40331
4033101
4035
40351
4035101
406
4061
40615
4061502
4061503
4063
40634
4063401
407
4071
40711
4071101
41
411
4111
41111
4111101
4111102
4114
41141
4114101
4115
41151
4115101
413
41311
413111
4131111
415
4151
41511
4151101
42
421
4212
42121
ONP
12,146.34
ONP
12,146.34
ONP
12,146.34
Contribucin al senati 4,390.47
Contribucin al senati 4,390.47
Contribucin al senati 4,390.47
Essalud vida
1,040.00
Essalud vida
1,040.00
Essalud vida
1,040.00
Gobiernos locales
7,002.53
Impuestos
4,412.20
Impuesto predial
4,412.20
Impuesto predial Rio
2,068.40
Impuesto predial Yura 2,343.80
Tasas
2,590.33
Servicios pblicos o ar 2,590.33
Servicios pblicos o ar 2,590.33
Administradoras de fo 64,653.06
Aportaciones AFP
64,653.06
Aportaciones AFP
64,653.06
Aportaciones AFP
64,653.06
REMUNERACIONES Y PA
###
Remuneraciones por p
###
Sueldos y salarios por
###
Sueldos y salarios por
###
Sueldos y salarios por
###
Sueldos de practicant 6,156.86
Gratificaciones por pa 87,742.90
Gratificaciones por pa 87,742.90
Gratificaciones por pa 87,742.90
Vacaciones por pagar 16,132.78
Vacaciones por pagar 16,132.78
Vacaciones por pagar 16,132.78
Participacin de los t 82,755.86
Participacin de los t 82,755.86
Participacin de los t 82,755.86
Participacin de los t 82,755.86
Beneficios sociales de 54,619.11
Compensacin por tie 54,619.11
Compensacin por tie 54,619.11
Compensacin por tie 54,619.11
CUENTAS POR PAGAR
###
Facturas, boletas y ot
###
Emitidas
###
Emitidas
###
13,063.60
13,063.60
13,063.60
4,752.45
4,752.45
4,752.45
1,120.00
1,120.00
1,120.00
7,002.53
4,412.20
4,412.20
2,068.40
2,343.80
2,590.33
2,590.33
2,590.33
70,147.19
70,147.19
70,147.19
70,147.19
###
###
###
###
###
6,369.39
87,742.90
87,742.90
87,742.90
16,756.78
16,756.78
16,756.78
###
###
###
###
63,562.24
63,562.24
63,562.24
63,562.24
###
###
###
###
917.26
917.26
917.26
361.98
361.98
361.98
80.00
80.00
80.00
5,494.13
5,494.13
5,494.13
5,494.13
###
2,141.81
1,517.81
1,517.81
1,305.28
212.53
624.00
624.00
624.00
###
###
###
###
8,943.13
8,943.13
8,943.13
8,943.13
###
###
###
###
4212101
4212102
44
441
4411
44111
4411101
4412
44121
4412101
4412102
4412103
45
451
4511
45111
4511101
452
4521
45211
4521101
4521102
46
461
4611
46111
4611101
465
4652
46521
4652101
4654
46541
4654101
4654102
4657
46571
4657101
467
4671
46711
4671101
469
4699
46991
###
###
###
###
4,413.53
4,413.53
4,413.53
###
###
###
###
27,756.91
###
###
###
###
###
###
###
###
48,283.04
55,023.22
###
311.56
311.56
311.56
311.56
###
###
###
###
###
###
97,308.87
###
1,410.00
1,410.00
1,410.00
28,260.17
28,260.17
28,260.17
28,260.17
650.85
650.85
650.85
84,051.50
###
###
###
###
###
91,142.94
38,272.17
1,188.51
7,435.22
7,435.22
7,435.22
7,435.22
7,435.22
38,011.72
311.56
311.56
311.56
311.56
9,978.13
9,978.13
9,978.13
1,105.49
8,872.64
27,722.03
27,722.03
27,722.03
27,722.03
4699101
50
501
5012
50121
5012101
5012102
58
582
5821
58211
5821101
59
591
5911
59111
5911101
5911102
592
5922
59221
5922101
60
602
6021
60211
6021101
603
6031
60311
6031101
6032
60321
6032101
604
6041
60411
6041101
6042
60421
6042101
609
6092
60921
6092101
6092102
6094
60941
6094101
61
612
6121
61211
6121101
613
6131
61311
6131101
6132
61321
6132101
614
6141
61411
6141101
6142
61421
6142101
62
621
6211
62111
6211101
62112
6211201
6214
62141
6214101
62142
6214201
6215
62151
6215101
62152
6215201
622
6221
62211
6221101
6221102
2,210.00
16,542.92
16,542.92
16,542.92
###
###
###
###
###
87,949.17
1,220.74
1,220.74
1,220.74
86,728.43
86,728.43
86,728.43
###
###
###
###
###
###
###
10,724.70
12,525.27
12,525.27
12,525.27
12,525.27
1,788.77
336.05
336.05
336.05
2,124.82
2,124.82
2,124.82
11.80
1,605.63
1,605.63
1,605.63
1,593.83
1,593.83
1,593.83
###
###
###
###
###
###
###
93,892.04
39,451.56
39,451.56
54,440.48
54,440.48
21,601.27
8,809.48
8,809.48
12,791.79
12,791.79
###
###
###
13,770.39
###
624
6241
62411
6241101
6241102
625
6251
62511
6251101
6251102
627
6271
62711
6271101
6274
62741
6274101
6277
62771
6277101
629
6291
62911
6291101
62912
6291201
6294
62941
6294101
6294103
63
631
6311
63111
6311101
6311102
6311303
6312
63121
6312101
6313
63131
6313101
6313102
6314
Capacitacin
3,757.44
Capacitacin
3,757.44
Capacitacin
3,757.44
Capacitacin gravada 2,137.44
Capacitacin no grav 1,620.00
Atencin al personal
7,477.76
Atencin al personal
7,477.76
Atencin al personal
7,477.76
Atenc. gravada person 7,351.49
Atenc. no gravada per
126.27
Seguridad y previsin 58,553.03
Rgimen de prestacion52,115.26
Rgimen de prestacion52,115.26
Rgimen de prestacion52,115.26
Seguro de vida
2,053.81
Seguros de Vida
2,053.81
Seguros de Vida
2,053.81
Contribuciones a senci 4,383.96
Contribucin a senati 4,383.96
Contribucin a senati 4,383.96
Beneficios sociales de 55,623.11
Compensacin por tie 50,121.61
CTS empleados
20,977.80
CTS empleados
20,977.80
CTS obreros
29,143.81
CTS obreros
29,143.81
Uniformes e implemen 5,501.50
Uniformes e implemen 5,501.50
Uniformes e implemen
728.81
Uniformes e implemen 4,772.69
GASTOS DE SERVICIO
###
Transporte, correos y 16,248.28
Transporte
4,818.06
Transporte
4,733.06
Pasajes de viaje grav 3,836.42
Pasajes de viaje no g
896.64
Movilidad gastos de vi
85.00
Correos
22.00
Correos
22.00
Correos gravados
22.00
Alojamiento
1,930.84
Alojamiento
1,930.84
Alojamiento gravados
902.29
Alojamiento no grava 1,028.55
Alimentacin
4,012.51
3,757.44
3,757.44
3,757.44
2,137.44
1,620.00
7,477.76
7,477.76
7,477.76
7,351.49
126.27
58,553.03
52,115.26
52,115.26
52,115.26
2,053.81
2,053.81
2,053.81
4,383.96
4,383.96
4,383.96
55,623.11
50,121.61
20,977.80
20,977.80
29,143.81
29,143.81
5,501.50
5,501.50
728.81
4,772.69
###
16,248.28
4,818.06
4,733.06
3,836.42
896.64
85.00
22.00
22.00
22.00
1,930.84
1,930.84
902.29
1,028.55
4,012.51
63141
6314101
6314102
6315
63151
6315101
6315102
632
6322
63221
6322101
6322102
6325
63252
6325201
6327
63271
6327102
633
6331
63311
6331101
634
6341
63411
6341101
6341102
6343
63431
6343101
6343102
63432
6343201
6343202
63433
6343301
6343302
6346
6346101
6346102
6347
6347101
6347102
6347103
6347104
Alimentacin
4,012.51
Alimentacin gravada 3,611.02
Alimentacin no grav
401.49
Otros gastos de viaje 5,464.87
Otros gastos de viaje 5,464.87
Otros gastos de viaje 3,914.16
Otros gastos de viaje 1,550.71
Asesoria y consultoria 22,563.34
Legal y tributaria
21,022.74
Legal y tributaria
21,022.74
Legal y tributaria gra 9,994.74
Legal y tributaria no 11,028.00
Medioambiental
740.00
Desinfeccin, desratiz
740.00
Desinfeccin, desratiz
740.00
Produccion
800.60
Produccion
800.60
Valuacin de predios
800.60
Produccin encargada 36,254.20
Produccin encargada 36,254.20
Produccin encargada 36,254.20
Manipulacin de conc 36,254.20
Mantenimiento y repa 97,937.64
Mantenimiento y repa 23,954.68
Mantenimiento y repa 23,954.68
Mantenimiento y repa 19,789.68
Mantenimiento y repa 4,165.00
Inmuebles, maquinaria58,289.91
Mantenimiento y repa 53,927.90
Mant. y reparaciones 34,522.60
Mant. y reparaciones 19,405.30
Mantenimiento y repa
389.56
Mant. y reparaciones
323.56
Mant. y reparaciones
66.00
Mantenimiento equipo 3,972.45
Mant. equipos de pro 3,882.45
Mant. equipos de pro
90.00
Mantenimiento vehcu 3,894.85
Mantenimientos vehc 3,864.85
Mantenimientos vehc
30.00
Mantenimiento de mue11,798.20
Mantenimiento de mue 3,662.37
Mantenimiento de mue 1,770.40
Mantenimiento de mue 4,420.63
Mantenimiento de mue 1,944.80
4,012.51
3,611.02
401.49
5,464.87
5,464.87
3,914.16
1,550.71
22,563.34
21,022.74
21,022.74
9,994.74
11,028.00
740.00
740.00
740.00
800.60
800.60
800.60
36,254.20
36,254.20
36,254.20
36,254.20
97,937.64
23,954.68
23,954.68
19,789.68
4,165.00
58,289.91
53,927.90
34,522.60
19,405.30
389.56
323.56
66.00
3,972.45
3,882.45
90.00
3,894.85
3,864.85
30.00
11,798.20
3,662.37
1,770.40
4,420.63
1,944.80
635
6352
63521
6352102
63522
6352201
6352202
636
6361
63611
6361101
6361102
6361103
6361104
6363
63631
6363101
6363102
6363103
6363104
6364
63641
6364101
6364102
6364103
6364104
6371
63711
6371101
6371102
6372
63721
6372101
6373
63731
6373101
6374
6374102
6375
6375101
6375102
6376
6376102
6377
6377101
Alquileres
17,515.77
Edificaciones
17,515.77
Edificaciones
16,607.00
Alquiler oficina admini 16,607.00
Cochera
908.77
Alquiler de cochera g
182.77
Alquiler de cochera n
726.00
Servicios bsicos
73,341.06
Energa elctrica
41,366.94
Energa elctrica
41,366.94
Energa elctrica gra
1,884.05
Energa elctrica no
177.56
Energa elctrica grav 38,702.43
Energa elctrica no g
602.90
Agua
15,499.50
Agua
15,499.50
Servicio de agua grav 1,838.69
Servicio de agua no g
3.66
Servicio de agua grav 9,915.53
Servicio de agua no g 3,741.62
Telfono
16,474.62
Telfono
16,474.62
Telfono gravado admi15,237.85
Telfono no gravado a
52.35
Telfono gravado plan 1,179.42
Telfono no gravado p
5.00
Publicidad
17,481.74
Publicidad
17,481.74
Publicidad gravadas 13,002.74
Publicidad no gravada 4,479.00
Publicaciones
336.87
Publicaciones
336.87
Publicaciones gravada
336.87
Relaciones publicas
1,633.67
Relaciones publicas
1,633.67
Relaciones publicas g 1,633.67
Artculos para degust
27.87
Artculos para degusta
27.87
Impresiones
4,575.66
Impresiones gravadas 4,505.66
Impresiones no grava
70.00
Servicio de anfitrionas
60.00
Servicio de anfitriona
60.00
Otros gastos de public 1,405.66
Otros gastos de publi
45.00
17,515.77
17,515.77
16,607.00
16,607.00
908.77
182.77
726.00
73,341.06
41,366.94
41,366.94
1,884.05
177.56
38,702.43
602.90
15,499.50
15,499.50
1,838.69
3.66
9,915.53
3,741.62
16,474.62
16,474.62
15,237.85
52.35
1,179.42
5.00
17,481.74
17,481.74
13,002.74
4,479.00
336.87
336.87
336.87
1,633.67
1,633.67
1,633.67
27.87
27.87
4,575.66
4,505.66
70.00
60.00
60.00
1,405.66
45.00
6377102
6377103
6377104
639
6392
63921
6392101
6392102
6393
63931
6393101
6393102
63932
6393201
63933
6393301
6393302
63934
6393401
63935
6393501
6394
63941
6394102
6394103
6395
63951
6395101
6395102
6395103
6395104
6396
63961
6396101
6397
63971
6397101
6397102
6399
63991
6399101
6399102
6399103
63992
6399202
420.00
767.77
172.89
72,000.86
1,868.98
1,868.98
1,722.55
146.43
65,564.14
6,531.71
1,726.71
4,805.00
28,147.19
28,147.19
18,623.01
16,163.51
2,459.50
10,290.00
10,290.00
1,972.23
1,972.23
1,155.22
1,155.22
160.00
995.22
2,060.44
2,060.44
1,184.44
832.00
26.00
18.00
138.00
138.00
138.00
484.86
484.86
468.36
16.50
729.22
369.22
73.22
24.00
272.00
360.00
360.00
64
641
6411
64111
6411101
64112
6411201
6412
64121
6412101
6413
64131
6413101
642
6421
64211
6421102
643
6431
64311
6431101
6431102
6432
64321
6432101
6433
64331
6433101
65
651
6511
65111
6511102
6511104
6511105
6511108
6511110
6511113
6511115
6511117
653
6531
65311
6531101
6531102
17,644.74
8,491.92
1,085.41
835.26
835.26
250.15
250.15
2,000.51
2,000.51
2,000.51
5,406.00
5,406.00
5,406.00
55.23
55.23
55.23
55.23
9,097.59
4,412.20
4,412.20
2,068.40
2,343.80
3,019.91
3,019.91
3,019.91
1,665.48
1,665.48
1,665.48
56,630.72
12,682.02
12,682.02
12,682.02
6,335.07
487.53
22.63
805.54
148.49
309.85
4,191.54
381.37
2,759.00
2,759.00
1,149.00
94.00
1,055.00
65312
6531201
6531202
656
6561
65611
6561101
6561102
6562
65621
6562101
6562102
6563
65631
6563101
6564
65641
6564101
6564102
6564103
657
6571
65711
6571101
6571102
659
6592
65921
6592101
6593
65931
6593101
6593102
6594
65941
6594101
6595
65951
6595101
6595103
67
671
6711
67111
6711101
1,610.00
1,290.00
320.00
16,428.68
6,594.02
6,594.02
6,268.12
325.90
1,344.00
1,344.00
194.00
1,150.00
1,688.00
1,688.00
1,688.00
6,802.66
6,802.66
6,078.66
700.00
24.00
8,255.74
8,255.74
8,255.74
357.39
7,898.35
16,505.28
706.95
706.95
706.95
1,238.27
1,238.27
1,048.37
189.90
13,318.19
13,318.19
13,318.19
1,241.87
1,241.87
1,198.69
43.18
377.81 26,926.03
194.43 1,329.22
1,510.44
1,510.44
1,510.44
6712
67121
6712101
6715
67151
6715101
67161
6716101
673
6731
67311
6731101
67312
6731201
67313
6731301
67314
6731401
6733
67331
6733101
6737
67371
6737101
676
6761
67611
6761101
679
6792
679201
6792011
67931
6793101
6793102
6793103
68
681
6811
68111
6811101
6814
68142
6814201
68143
Contratos de arrendam
1.10
Contratos de arrendam
1.10
Contratos de arrendam
1.10
Gastos de emisin de
8.24
Gastos de emisin de
8.24
Gastos de emisin de
8.24
Gastos de financiamie
3.87
Gastos de financiamie
3.87
Intereses por prstamo 7,281.07
Prstamos de instituci 5,578.40
Instituciones financier 1,679.04
Instituciones financier 1,679.04
Otras entidades (aseg
212.39
Derechos de emisin
212.39
Intereses por obligaci
62.21
Intereses por obligaci
62.21
Intereses leasing
3,624.76
Intereses leasing
3,624.76
Otros instrumentos fi
71.67
Otros instrumentos fi
71.67
Otros instrumentos fi
71.67
Obligaciones tributari 1,631.00
Obligaciones tributari 1,631.00
Obligaciones tributari 1,631.00
Diferencia de cambio 12,703.30
Diferencia de cambio 12,703.30
Diferencia de cambio 12,703.30
Diferencia de cambio 12,703.30
Gastos del banco comi 5,795.82
Gastos financieros en 1,007.16
Redondeo de pago de 1,007.16
Redondeo de pago de 1,007.16
Gastos del banco comi 4,788.66
Gastos del banco comi
278.01
Gastos del banco comi 4,122.11
Gastos leasing
388.54
VALUACIN Y DETERIO
###
Depreciacin
###
Depreciacin de inver 37,616.47
Edificaciones - costo 37,616.47
Adquisicion o construc37,616.47
Depreciacin de inmu
###
Maquinarias y equipos69,328.74
Maquinarias y equipos69,328.74
Equipo de transporte 28,356.08
1.10
1.10
1.10
8.24
8.24
8.24
194.43
194.43
183.38
183.38
7,097.69
5,395.02
1,679.04
1,679.04
183.38
29.01
183.38
29.01
62.21
62.21
3,624.76
3,624.76
71.67
71.67
71.67
1,631.00
1,631.00
1,631.00
12,703.30
12,703.30
12,703.30
12,703.30
5,795.82
1,007.16
1,007.16
1,007.16
4,788.66
278.01
4,122.11
388.54
###
###
37,616.47
37,616.47
37,616.47
###
69,328.74
69,328.74
28,356.08
190.56
190.56
6814301
68144
6814401
68145
6814501
6814502
682
6821
68213
6821301
69
692
6921
69211
692111
69211101
69211102
69211103
69211104
69211105
69211106
692112
69211201
69211202
692113
69211301
69211302
69211303
69211304
69211305
70
702
7021
70211
702111
70211101
70211102
70211103
70211104
70211105
70211106
702112
70211201
70211202
702113
Vehiculos motorizados28,356.08
Muebles y enseres
604.02
Muebles y enseres plan 604.02
Equipos diversos
5,106.16
Equipo para procesam 3,953.81
Equipo accesorios cos 1,152.35
Amortizacin de intan
701.07
Amortizacin de intan
701.07
Programas de computa 701.07
Sofware contable cos
701.07
COSTO DE VENTAS
###
Productos terminados
###
Productos manufactur
###
Terceros
###
Kola Escocesa
###
Kola Escocesa mediana
###
Kola Escocesa litro 1/1
###
Kola Escocesa 1.5 L x
###
Kola Escocesa 600 mL
###
Kola Escocesa Light 1. 40,252.81
Kola Escocesa Light 6 18,973.55
Ginger Ale Arequipa D 34,155.69
Ginger Ale 1.5 L x 6 N 29,356.99
Ginger Ale 600 mL x 4,798.70
Agua Mineral
8,382.87
Agua Mineral mediana
495.29
Agua Mineral 600 mL 3,462.79
Agua Mineral 600 mL 2,050.45
Agua Mineral 1.5 L x
1,440.55
Agua Mineral 1.5 L x
933.79
VENTAS
Productos terminados
Productos manufacturados
Terceros
Kola Escocesa
Kola Escocesa mediana 1/2 x 24
Kola Escocesa litro 1/1 x 12
Kola Escocesa 1.5 L x 6 NR
Kola Escocesa 600 mL x 12 NR
Kola Escocesa Light 1.5 L x 6 NR
Kola Escocesa Light 600 mL x 6
Ginger Ale Arequipa Dry
Ginger Ale 1.5 L x 6 NR
Ginger Ale 600 mL x 6 NR
Agua Mineral
136.22
136.22
136.22
136.22
136.22
136.22
###
###
###
###
###
###
###
###
###
60,567.18
30,131.30
46,296.08
38,943.22
7,352.86
12,112.95
28,356.08
604.02
604.02
5,106.16
3,953.81
1,152.35
701.07
701.07
701.07
701.07
###
###
###
###
###
###
###
###
###
40,252.81
18,973.55
34,155.69
29,356.99
4,798.70
8,246.65
495.29
3,462.79
1,914.23
1,440.55
933.79
###
###
###
###
###
###
###
###
###
60,567.18
30,131.30
46,296.08
38,943.22
7,352.86
12,112.95
70211301
70211302
70211303
70211304
70211305
71
711
7111
71111
7111101
7111102
7111103
7111104
7111105
7111106
71112
7111201
7111202
71113
7111301
7111302
7111303
7111304
7111305
75
759
7592
75921
7592101
7592102
77
775
7751
77511
7751101
776
7761
77611
7761101
779
7792
779201
7792011
79
791
794.54
3,637.95
1,921.36
4,756.56
1,002.54
###
###
###
###
###
###
###
###
40,643.09
20,142.60
35,409.17
30,428.34
4,980.83
9,326.12
570.47
4,039.09
2,030.75
1,713.43
972.38
4,232.19
4,232.19
4,232.19
4,232.19
4,001.68
230.51
12,333.33
181.65
181.65
181.65
181.65
10,679.03
10,679.03
10,679.03
10,679.03
1,472.65
1,472.65
1,472.65
1,472.65
###
###
79101
7910101
90
904
9041
90411
904111
90411101
90411102
90411103
90411105
90411106
90411107
90411108
90411109
90411110
904112
90411201
904113
90411301
90411302
90411303
90411304
90411305
90411306
90411307
90411308
90411309
905
9051
90511
905111
90511103
9052
90521
905211
90521101
90522
905221
90522101
90522102
90522103
90522104
905222
90522201
Cargas imputables a c
###
Cargas imputables a c
###
COSTOS POR DISTRIBU
###
MATERIAS PRIMAS
###
Materias primas para
###
Materias primas para
###
Comunes
###
Azucar industrial
###
Acido citrico
21,248.64
Alcohol
9,960.55
Benzoato de sodio
15,322.26
Caramelina
25,094.65
Gas carbonico
###
Acido ascorbico
1,852.48
Edulcorante
23,529.13
Capsicum
5.83
Colorantes
2,935.65
Rojo Amarantho
2,935.65
Esencias
41,807.43
Kola Escocesa (Dry Sc 1,612.58
Ginger Ale premier (D 7,705.22
Pera
2,878.97
Cereza
1,875.95
Chirimoya
1,417.67
Fresa
8,989.39
Frambuesa
11,041.79
Pia
1,691.85
kola Negra
4,594.01
MATERIALES AUXILIAR 89,737.94
Materiales auxiliares
884.69
Materiales auxiliares
884.69
Materiales
884.69
Hipoclorito de calcio
884.69
Suministros
88,853.25
Combustibles
66,237.12
Combustibles
66,237.12
Petroleo
66,237.12
Lubricantes
3,404.79
Aceites
1,253.57
Aceite 25
445.59
Aceite 30
56.66
Aceite 40
679.12
Aceite 90
72.20
Lubricantes
2,151.22
Neolube lubricante de 2,093.57
###
###
###
###
###
###
###
###
###
###
21,248.64
9,960.55
15,322.26
25,094.65
###
1,852.48
23,529.13
5.83
2,935.65
2,935.65
41,807.43
1,612.58
7,705.22
2,878.97
1,875.95
1,417.67
8,989.39
11,041.79
1,691.85
4,594.01
89,737.94
884.69
884.69
884.69
884.69
88,853.25
66,237.12
66,237.12
66,237.12
3,404.79
1,253.57
445.59
56.66
679.12
72.20
2,151.22
2,093.57
57.65
19,211.34
19,211.34
2,544.38
11,630.24
952.48
264.68
248.45
1,515.68
55.65
752.26
624.87
622.65
###
###
###
23,748.93
8,928.51
14,820.42
###
###
1,687.13
7.32
###
40,849.20
###
8,142.63
1,343.54
###
###
57,934.78
57,869.83
64.95
84,191.18
82,370.59
1,437.72
70.51
312.36
89,291.67
87,374.64
54,801.15
29,376.23
2,375.71
821.55
1,508.49
1,104.25
404.24
354.44
186.91
167.53
54.10
54.10
65,717.74
65,717.74
46,241.89
18,480.12
995.73
3,905.80
3,905.80
1,512.27
2,393.53
6,562.27
6,562.27
5,320.23
1,242.04
###
###
###
###
###
34,732.70
34,732.70
11,780.68
11,780.68
84,838.81
13,770.39
26,357.27
44,711.15
980.00
980.00
34,678.75
31,201.20
31,201.20
836.16
836.16
836.16
2,641.39
2,641.39
33,916.50
29,143.81
906291201CTS empleados
10,406.94
906291202CTS obreros
18,736.87
906294
Uniformes e implemen 4,772.69
906294103Uniformes e implemen 4,772.69
9063
Gastos de servicios pr
###
90631
Transporte correos y g 1,310.15
906311
Transporte
1,152.15
9063111 Transporte
1,152.15
906311101Pasajes de viaje grav 1,152.15
906315
Otros gastos de viaje
158.00
906315102Otros gastos de viaje
158.00
90632
Asesoria y consultoria 1,540.60
906325
Medioambiental
740.00
906325201Desinfeccin, desratiz
740.00
906327
Produccion
800.60
906327102Valuaciones de predio
800.60
90633
Produccin encargada 36,254.20
906331101Manipulacin de conc 36,254.20
906341
Mantenimiento y repa 23,954.68
90634101 Mantenimiento y repa 19,789.68
90634102 Mantenimiento y repa 4,165.00
906343
Inmuebles, maquinaria53,927.90
9063431 Mantenimiento y repa 53,927.90
906343101Mant. y reparacin de 34,522.60
906343102Mant. y reparacin de 19,405.30
906347
Mant. muebles y enser 6,365.43
906347103Mant. muebles y enser 4,420.63
906347104Mant. muebles y enser 1,944.80
90636
Servicios bsicos
54,146.90
906361
Energa elctrica
41,569.92
9063611 Energa elctrica plan 41,569.92
906363
Agua
11,392.56
9063631 Agua planta
11,392.56
906364
Telfono
1,184.42
9063641 Telfono
1,184.42
90639
Otros servicios presta 38,952.11
906392
Gastos de laboratorio 1,868.98
906392201Gastos de laboratorio 1,868.98
906393
Transporte
36,651.13
9063931 Carga de materiales y 6,531.71
906393101Carga de materiales y 1,726.71
906393102Carga de materiales y 4,805.00
9063932 Movilidad de personal 28,147.19
906393201Movilidad de personal 28,147.19
906393501Transporte de materia 1,972.23
10,406.94
18,736.87
4,772.69
4,772.69
###
1,310.15
1,152.15
1,152.15
1,152.15
158.00
158.00
1,540.60
740.00
740.00
800.60
800.60
36,254.20
36,254.20
23,954.68
19,789.68
4,165.00
53,927.90
53,927.90
34,522.60
19,405.30
6,365.43
4,420.63
1,944.80
54,146.90
41,569.92
41,569.92
11,392.56
11,392.56
1,184.42
1,184.42
38,952.11
1,868.98
1,868.98
36,651.13
6,531.71
1,726.71
4,805.00
28,147.19
28,147.19
1,972.23
906394
Otros servicios
160.00
9063941 Servicios de veterinar
160.00
906394102Servicios de veterinar
160.00
906399
Otros servicios presta
272.00
906399103Anuncios del peridic
272.00
9064
Gastos por tributos
7,002.53
90643
Gobierno local
7,002.53
906431
Impuesto predial
4,412.20
906431101Impuesto predial plan 4,412.20
906432
Arbitrios municipales 2,590.33
9064321 Arbitrios municipales 2,590.33
906432102Arbitrios municipales 2,590.33
9065
Otros gastos de gesti 21,076.21
9065101 Seguros
5,888.61
90653
Suscripciones
1,610.00
9065312 Suscripciones a instit 1,610.00
906531201Suscripciones a instit 1,610.00
90656
Suministros
5,321.86
906564
Limpieza (utiles, mano 5,321.86
906564101Utiles de limpieza gra 5,321.86
90657
Otros gastos de produ 8,255.74
906571
Otros gastos de produ 8,255.74
906571101Gas
357.39
906571102Productos quimicos
7,898.35
9068
Valuacin y deterioro
###
90681
Depreciacin
###
906811
Depreciacin de inver 37,616.47
9068111 Edificaciones - costo 37,616.47
906814
Depreciacin de inmu 96,860.26
9068142 Maquinarias y equipos69,328.74
9068143 Equipo de transporte 25,993.07
9068144 Muebles y enseres
89.23
9068145 Equipos diversos
1,449.22
907
Productos terminados
9071
Productos manufacturados
90711
Kola Escocesa
9071101 Kola Escocesa mediana 1/2 x 24
9071102 Kola Escocesa litro 1/1 x 12
9071103 Kola Escocesa 1.5 L x 6 NR
9071104 Kola Escocesa 600 mL x 12 NR
9071105 Kola Escocesa Light 1.5 L x 6 NR
9071106 Kola Escocesa Light 600 mL x 6
90712
Ginger Ale Arequipa Dry
9071201 Ginger Ale 1.5 L x 6 NR
9071202 Ginger Ale 600 mL x 6 NR
160.00
160.00
160.00
272.00
272.00
7,002.53
7,002.53
4,412.20
4,412.20
2,590.33
2,590.33
2,590.33
21,076.21
5,888.61
1,610.00
1,610.00
1,610.00
5,321.86
5,321.86
5,321.86
8,255.74
8,255.74
357.39
7,898.35
###
###
37,616.47
37,616.47
96,860.26
69,328.74
25,993.07
89.23
1,449.22
###
###
###
###
###
###
###
40,643.09
20,142.60
35,409.17
30,428.34
4,980.83
###
###
###
###
###
###
###
40,643.09
20,142.60
35,409.17
30,428.34
4,980.83
90713
Agua Mineral
9071301 Agua Mineral mediana 1/2 x 24
9071302 Agua Mineral 600 mL x 6 C/G NR
9071303 Agua Mineral 600 mL x 6 L/G NR
9071304 Agua Mineral 1.5 L x 6 C/G NR
9071305 Agua Mineral 1.5 L x 6 L/G NR
94
GASTOS DE ADMINIST
###
9462
Gastos de personal, di
###
94621
Remuneraciones
###
946211
Sueldos y salarios
###
946211101Sueldos
###
946214
Gratificaciones
59,159.34
946214101Gratificaciones sueldo 39,451.56
946214201Gratificaciones obrero 19,707.78
946215
Vacaciones
9,820.59
946215101Vacaciones empleado 8,809.48
946215201Vacaciones obreros
1,011.11
94622
Otras remuneraciones 31,240.44
946221102Participacin de utilid 31,240.44
94624
Capacitacin
2,777.44
946241101Capacitacin gravada 2,137.44
946241102Capacitacin no grav
640.00
94625
Atencin al personal
7,477.76
946251
Atencin al personal
7,477.76
946251101Atenc.gravada persona 7,351.49
946251102Atenc. no gravada per
126.27
94627
Seguridad y previsin 23,874.28
946271
Rgimen de prestacion20,914.06
946271101Rgimen de prestacion20,914.06
946274
Seguro de vida
1,217.65
9462741 Seguro Vida
1,217.65
94627411 Seguro Vida
1,217.65
946277
Contribuciones a senci 1,742.57
946277101Contribucin senati
1,742.57
94629
Beneficios sociales de 21,706.61
946291
Compensacin por tie 20,977.80
946291101CTS empleados
20,977.80
946294
Uniformes e implemen
728.81
946294101Uniformes e implemen
728.81
9463
Gastos de servicios pr
###
94631
Transporte, correos y 14,938.13
946311
Transporte
3,687.91
9463111 Transporte
3,602.91
946311101Pasajes de viaje grav 2,706.27
946311102Pasajes de viaje no g
896.64
9,326.12
570.47
4,039.09
2,030.75
1,713.43
972.38
9,326.12
570.47
4,039.09
2,030.75
1,713.43
972.38
###
###
###
###
###
59,159.34
39,451.56
19,707.78
9,820.59
8,809.48
1,011.11
31,240.44
31,240.44
2,777.44
2,137.44
640.00
7,477.76
7,477.76
7,351.49
126.27
23,874.28
20,914.06
20,914.06
1,217.65
1,217.65
1,217.65
1,742.57
1,742.57
21,706.61
20,977.80
20,977.80
728.81
728.81
###
14,938.13
3,687.91
3,602.91
2,706.27
896.64
85.00
85.00
22.00
22.00
1,930.84
1,930.84
3,611.02
401.49
5,284.87
3,914.16
1,370.71
21,022.74
21,022.74
21,022.74
13,689.63
4,362.01
389.56
323.56
66.00
3,882.45
90.00
3,894.85
3,864.85
30.00
5,432.77
3,662.37
1,770.40
17,515.77
16,607.00
16,607.00
908.77
908.77
19,194.16
2,061.61
2,061.61
1,842.35
1,842.35
15,290.20
15,290.20
940.66
767.77
172.89
22,758.75
18,623.01
16,163.51
2,459.50
995.22
995.22
2,060.44
1,210.44
850.00
138.00
138.00
484.86
468.36
16.50
457.22
73.22
384.00
9,556.80
7,406.51
2,000.51
2,000.51
5,406.00
55.23
55.23
55.23
55.23
2,095.06
429.58
429.58
429.58
1,665.48
1,665.48
35,554.51
6,793.41
6,793.41
148.49
6,644.92
1,149.00
94.00
1,055.00
11,106.82
6,594.02
6,594.02
1,344.00
1,688.00
1,480.80
756.80
700.00
946564103Utiles de limpieza no
24.00
94659
Otros gastos de gesti 16,505.28
946592
Sanciones administrat
706.95
946593
Refrigerio
1,238.27
946593101Refrigerio personal g 1,048.37
946593102Refrigerio personal n
189.90
946594
Combustible y lubrica 13,318.19
946594101Combustible y lubrica 13,318.19
946595
Medicinas y artculos 1,241.87
946595101Medicinas y artculos 1,241.87
9468
Valuacin y deterioro 6,743.96
94681
Depreciacin
5,517.53
946814
Depreciacin de inmu 5,517.53
9468143 Equipo de transporte 2,363.01
9468144 Muebles y enseres
136.66
9468145 Equipos diversos
3,017.86
94682
Amortizacin de intan
701.07
946821
Amortizacin de intan
592.82
9468213 Programas de computa 592.82
946822
Amortizacin de intan
108.25
9468223 Programas de computa 108.25
94686
Provisiones
525.36
946869
Otras provisiones
525.36
94686901 Otras provisiones
525.36
95
GASTOS DE VENTAS 36,448.07
9563
Gastos de servicios pr 34,870.81
95631
Transporte, correos y 10,290.00
956311
Transporte
10,290.00
956311401Transporte Distribuid 10,290.00
95637
Publicidad, publicacion24,580.81
956371
Publicidad
19,115.41
956371101Publicidad gravada
14,636.41
956371102Publicidad no gravada 4,479.00
956372
Publicaciones
336.87
956372101Publicaciones gravada
336.87
956374
Artculos para degust
27.87
956374102Artculos para degusta
27.87
956375
Impresiones
4,575.66
956375101Impresiones gravadas 4,505.66
956375102Impresiones no grava
70.00
956376
Servicio de anfitriona
60.00
956376102Servicio de anfitriona
60.00
956377
Otros gastos de public
465.00
956377101Otros gastos de publi
45.00
956377102Otros gastos de public
420.00
24.00
16,505.28
706.95
1,238.27
1,048.37
189.90
13,318.19
13,318.19
1,241.87
1,241.87
6,743.96
5,517.53
5,517.53
2,363.01
136.66
3,017.86
701.07
592.82
592.82
108.25
108.25
525.36
525.36
525.36
36,448.07
34,870.81
10,290.00
10,290.00
10,290.00
24,580.81
19,115.41
14,636.41
4,479.00
336.87
336.87
27.87
27.87
4,575.66
4,505.66
70.00
60.00
60.00
465.00
45.00
420.00
9564
95641
956411
95641101
95641102
9568
95681
956814
9568144
9568145
###
560.05
560.05
560.05
309.90
250.15
1,017.21
1,017.21
1,017.21
378.13
639.08
###
###
0.00
es Histricos )
Fecha :
2013/03/15
Hora : 01:04:09 p.m.
Activo
###
Pasivo
2,020.00
2,020.00
2,020.00
2,000.00
20.00
12,922.58
12,922.58
12,922.58
12,922.58
###
###
###
###
26,658.95
8,557.96
8,557.96
8,557.96
8,557.96
8,401.70
156.26
###
###
###
###
###
40,442.04
30,919.80
27,822.64
27,822.64
27,822.64
2,749.16
2,749.16
2,749.16
348.00
348.00
348.00
9,522.24
9,522.24
9,522.24
9,522.24
9,421.74
9,421.74
26,519.46
26,519.46
26,519.46
17,097.72
17,097.72
17,097.72
###
3,408.80
3,408.80
3,408.80
2,799.16
404.03
205.61
###
###
###
###
56,146.49
56,146.49
56,146.49
45,275.23
4,864.21
3,069.63
20,945.83
12,581.63
1,216.82
2,594.81
2.30
7,353.80
5,325.45
2,028.35
3,517.46
483.08
1,840.14
28.93
939.08
226.23
88,359.08
88,359.08
88,359.08
60,476.09
28,527.07
1,109.94
400.61
1,166.59
3,084.43
24,540.80
1,157.65
417.49
71.51
2,245.54
771.68
1,473.86
25,637.45
15,263.16
235.49
459.33
4,173.40
3,025.45
244.90
906.41
1,329.31
2,421.14
388.39
388.39
388.39
388.39
2,032.75
0.07
0.07
0.07
872.47
724.70
229.35
353.90
141.45
147.77
75.60
16.79
55.38
1,160.21
1,160.21
101.70
143.04
175.44
11.85
113.91
23.11
77.90
234.57
278.69
###
66,962.82
66,962.82
3,472.39
2,641.82
560.44
270.13
8,362.76
4,385.01
1,841.39
1,880.86
65.69
189.81
54,397.67
42,675.08
5,885.59
2,610.08
3,226.92
730.00
730.00
###
8,096.06
4,882.39
3,604.45
1,277.94
3,213.67
1,982.72
736.40
494.55
53,000.87
40,491.65
23,826.82
9,368.75
2,036.37
5,259.71
7,631.04
4,114.23
3,516.81
4,622.91
4,435.32
187.59
255.27
255.27
5,141.84
5,141.84
2,325.12
1,362.77
1,423.58
30.37
20.19
20.19
20.19
77,418.15
77,418.15
52,322.30
5,838.59
19,257.26
355.00
355.00
355.00
###
86,398.81
86,398.81
86,398.81
86,398.81
###
###
###
###
###
###
###
###
###
###
###
###
61,059.14
61,059.14
61,059.14
61,059.14
82,246.55
32,342.34
32,342.34
32,342.34
49,904.21
49,904.21
49,904.21
25,779.77
25,779.77
25,779.77
9,110.22
8,000.65
7,533.31
1,135.59
1,082.45
1,082.45
1,082.45
1,082.45
1,082.45
###
###
###
###
###
###
###
95,393.65
95,393.65
55,961.41
55,961.41
66,861.50
40,379.66
26,481.84
1,082.45
1,082.45
1,082.45
1,082.45
79,401.19
90,598.56
61,391.88
57,997.78
57,997.78
3,394.10
3,492.10
98.00
86,075.10
86,075.10
86,075.10
###
###
###
68.00
68.00
2,503.54
2,503.54
11,410.45
11,410.45
5,703.24
4,344.00
4,344.00
4,344.00
917.26
917.26
917.26
361.98
361.98
361.98
80.00
80.00
80.00
5,494.13
5,494.13
5,494.13
5,494.13
###
2,141.81
1,517.81
1,517.81
1,305.28
212.53
624.00
624.00
624.00
###
###
###
###
8,943.13
8,943.13
8,943.13
8,943.13
###
###
###
###
84,051.50
###
###
###
###
###
91,142.94
38,272.17
1,188.51
7,435.22
7,435.22
7,435.22
7,435.22
7,435.22
38,011.72
311.56
311.56
311.56
311.56
9,978.13
9,978.13
9,978.13
1,105.49
8,872.64
27,722.03
27,722.03
27,722.03
27,722.03
###
###
###
###
###
26,534.31
###
###
###
###
###
###
###
###
###
###
###
4,327.00
4,327.00
4,327.00
4,327.00
###
###
###
###
###
87,949.17
877.12
877.12
877.12
87,072.05
87,072.05
87,072.05
###
###
###
###
###
###
###
20,328.76
3,785.84
3,785.84
1,575.84
2,210.00
16,542.92
16,542.92
16,542.92
10,724.70
12,525.27
12,525.27
12,525.27
12,525.27
1,788.77
336.05
336.05
336.05
2,124.82
2,124.82
2,124.82
11.80
1,605.63
1,605.63
1,605.63
1,593.83
1,593.83
1,593.83
###
###
###
###
###
###
###
93,892.04
39,451.56
39,451.56
54,440.48
54,440.48
21,601.27
8,809.48
8,809.48
12,791.79
12,791.79
###
###
###
13,770.39
###
3,757.44
3,757.44
3,757.44
2,137.44
1,620.00
7,477.76
7,477.76
7,477.76
7,351.49
126.27
58,553.03
52,115.26
52,115.26
52,115.26
2,053.81
2,053.81
2,053.81
4,383.96
4,383.96
4,383.96
55,623.11
50,121.61
20,977.80
20,977.80
29,143.81
29,143.81
5,501.50
5,501.50
728.81
4,772.69
###
16,248.28
4,818.06
4,733.06
3,836.42
896.64
85.00
22.00
22.00
22.00
1,930.84
1,930.84
902.29
1,028.55
4,012.51
4,012.51
3,611.02
401.49
5,464.87
5,464.87
3,914.16
1,550.71
22,563.34
21,022.74
21,022.74
9,994.74
11,028.00
740.00
740.00
740.00
800.60
800.60
800.60
36,254.20
36,254.20
36,254.20
36,254.20
97,937.64
23,954.68
23,954.68
19,789.68
4,165.00
58,289.91
53,927.90
34,522.60
19,405.30
389.56
323.56
66.00
3,972.45
3,882.45
90.00
3,894.85
3,864.85
30.00
11,798.20
3,662.37
1,770.40
4,420.63
1,944.80
17,515.77
17,515.77
16,607.00
16,607.00
908.77
182.77
726.00
73,341.06
41,366.94
41,366.94
1,884.05
177.56
38,702.43
602.90
15,499.50
15,499.50
1,838.69
3.66
9,915.53
3,741.62
16,474.62
16,474.62
15,237.85
52.35
1,179.42
5.00
17,481.74
17,481.74
13,002.74
4,479.00
336.87
336.87
336.87
1,633.67
1,633.67
1,633.67
27.87
27.87
4,575.66
4,505.66
70.00
60.00
60.00
1,405.66
45.00
420.00
767.77
172.89
72,000.86
1,868.98
1,868.98
1,722.55
146.43
65,564.14
6,531.71
1,726.71
4,805.00
28,147.19
28,147.19
18,623.01
16,163.51
2,459.50
10,290.00
10,290.00
1,972.23
1,972.23
1,155.22
1,155.22
160.00
995.22
2,060.44
2,060.44
1,184.44
832.00
26.00
18.00
138.00
138.00
138.00
484.86
484.86
468.36
16.50
729.22
369.22
73.22
24.00
272.00
360.00
360.00
17,644.74
8,491.92
1,085.41
835.26
835.26
250.15
250.15
2,000.51
2,000.51
2,000.51
5,406.00
5,406.00
5,406.00
55.23
55.23
55.23
55.23
9,097.59
4,412.20
4,412.20
2,068.40
2,343.80
3,019.91
3,019.91
3,019.91
1,665.48
1,665.48
1,665.48
56,630.72
12,682.02
12,682.02
12,682.02
6,335.07
487.53
22.63
805.54
148.49
309.85
4,191.54
381.37
2,759.00
2,759.00
1,149.00
94.00
1,055.00
1,610.00
1,290.00
320.00
16,428.68
6,594.02
6,594.02
6,268.12
325.90
1,344.00
1,344.00
194.00
1,150.00
1,688.00
1,688.00
1,688.00
6,802.66
6,802.66
6,078.66
700.00
24.00
8,255.74
8,255.74
8,255.74
357.39
7,898.35
16,505.28
706.95
706.95
706.95
1,238.27
1,238.27
1,048.37
189.90
13,318.19
13,318.19
13,318.19
1,241.87
1,241.87
1,198.69
43.18
26,926.03
1,329.22
1,510.44
1,510.44
1,510.44
26,926.03
1,329.22
1,510.44
1,510.44
1,510.44
1.10
1.10
1.10
8.24
8.24
8.24
1.10
1.10
1.10
8.24
8.24
8.24
190.56
190.56
7,097.69
5,395.02
1,679.04
1,679.04
29.01
29.01
62.21
62.21
3,624.76
3,624.76
71.67
71.67
71.67
1,631.00
1,631.00
1,631.00
12,703.30
12,703.30
12,703.30
12,703.30
5,795.82
1,007.16
1,007.16
1,007.16
4,788.66
278.01
4,122.11
388.54
###
###
37,616.47
37,616.47
37,616.47
###
69,328.74
69,328.74
28,356.08
190.56
190.56
7,097.69
5,395.02
1,679.04
1,679.04
29.01
29.01
62.21
62.21
3,624.76
3,624.76
71.67
71.67
71.67
1,631.00
1,631.00
1,631.00
12,703.30
12,703.30
12,703.30
12,703.30
5,795.82
1,007.16
1,007.16
1,007.16
4,788.66
278.01
4,122.11
388.54
28,356.08
604.02
604.02
5,106.16
3,953.81
1,152.35
701.07
701.07
701.07
701.07
###
###
###
###
###
###
###
###
###
40,252.81
18,973.55
34,155.69
29,356.99
4,798.70
8,246.65
495.29
3,462.79
1,914.23
1,440.55
933.79
###
###
###
###
###
###
###
###
###
40,252.81
18,973.55
34,155.69
29,356.99
4,798.70
8,246.65
495.29
3,462.79
1,914.23
1,440.55
933.79
###
###
###
###
###
###
###
###
###
60,567.18
30,131.30
46,296.08
38,943.22
7,352.86
12,112.95
###
###
###
###
###
###
###
###
###
60,567.18
30,131.30
46,296.08
38,943.22
7,352.86
12,112.95
794.54
3,637.95
1,921.36
4,756.56
1,002.54
###
###
###
###
###
###
###
###
40,643.09
20,142.60
35,409.17
30,428.34
4,980.83
9,326.12
570.47
4,039.09
2,030.75
1,713.43
972.38
4,232.19
4,232.19
4,232.19
4,232.19
4,001.68
230.51
12,333.33
181.65
181.65
181.65
181.65
10,679.03
10,679.03
10,679.03
10,679.03
1,472.65
1,472.65
1,472.65
1,472.65
794.54
3,637.95
1,921.36
4,756.56
1,002.54
4,232.19
4,232.19
4,232.19
4,232.19
4,001.68
230.51
12,333.33
181.65
181.65
181.65
181.65
10,679.03
10,679.03
10,679.03
10,679.03
1,472.65
1,472.65
1,472.65
1,472.65
###
###
###
###
###
21,248.64
9,960.55
15,322.26
25,094.65
###
1,852.48
23,529.13
5.83
2,935.65
2,935.65
41,807.43
1,612.58
7,705.22
2,878.97
1,875.95
1,417.67
8,989.39
11,041.79
1,691.85
4,594.01
89,737.94
884.69
884.69
884.69
884.69
88,853.25
66,237.12
66,237.12
66,237.12
3,404.79
1,253.57
445.59
56.66
679.12
72.20
2,151.22
2,093.57
57.65
19,211.34
19,211.34
2,544.38
11,630.24
952.48
264.68
248.45
1,515.68
55.65
752.26
624.87
622.65
###
###
###
23,748.93
8,928.51
14,820.42
###
###
1,687.13
7.32
###
40,849.20
###
8,142.63
1,343.54
###
###
57,934.78
57,869.83
64.95
84,191.18
82,370.59
1,437.72
70.51
312.36
89,291.67
87,374.64
54,801.15
29,376.23
2,375.71
821.55
1,508.49
1,104.25
404.24
354.44
186.91
167.53
54.10
54.10
65,717.74
65,717.74
46,241.89
18,480.12
995.73
3,905.80
3,905.80
1,512.27
2,393.53
6,562.27
6,562.27
5,320.23
1,242.04
###
###
###
###
###
34,732.70
34,732.70
11,780.68
11,780.68
84,838.81
13,770.39
26,357.27
44,711.15
980.00
980.00
34,678.75
31,201.20
31,201.20
836.16
836.16
836.16
2,641.39
2,641.39
33,916.50
29,143.81
10,406.94
18,736.87
4,772.69
4,772.69
###
1,310.15
1,152.15
1,152.15
1,152.15
158.00
158.00
1,540.60
740.00
740.00
800.60
800.60
36,254.20
36,254.20
23,954.68
19,789.68
4,165.00
53,927.90
53,927.90
34,522.60
19,405.30
6,365.43
4,420.63
1,944.80
54,146.90
41,569.92
41,569.92
11,392.56
11,392.56
1,184.42
1,184.42
38,952.11
1,868.98
1,868.98
36,651.13
6,531.71
1,726.71
4,805.00
28,147.19
28,147.19
1,972.23
160.00
160.00
160.00
272.00
272.00
7,002.53
7,002.53
4,412.20
4,412.20
2,590.33
2,590.33
2,590.33
21,076.21
5,888.61
1,610.00
1,610.00
1,610.00
5,321.86
5,321.86
5,321.86
8,255.74
8,255.74
357.39
7,898.35
###
###
37,616.47
37,616.47
96,860.26
69,328.74
25,993.07
89.23
1,449.22
###
###
###
###
###
###
###
40,643.09
20,142.60
35,409.17
30,428.34
4,980.83
9,326.12
570.47
4,039.09
2,030.75
1,713.43
972.38
###
###
###
###
###
59,159.34
39,451.56
19,707.78
9,820.59
8,809.48
1,011.11
31,240.44
31,240.44
2,777.44
2,137.44
640.00
7,477.76
7,477.76
7,351.49
126.27
23,874.28
20,914.06
20,914.06
1,217.65
1,217.65
1,217.65
1,742.57
1,742.57
21,706.61
20,977.80
20,977.80
728.81
728.81
###
14,938.13
3,687.91
3,602.91
2,706.27
896.64
85.00
85.00
22.00
22.00
1,930.84
1,930.84
3,611.02
401.49
5,284.87
3,914.16
1,370.71
21,022.74
21,022.74
21,022.74
13,689.63
4,362.01
389.56
323.56
66.00
3,882.45
90.00
3,894.85
3,864.85
30.00
5,432.77
3,662.37
1,770.40
17,515.77
16,607.00
16,607.00
908.77
908.77
19,194.16
2,061.61
2,061.61
1,842.35
1,842.35
15,290.20
15,290.20
940.66
767.77
172.89
22,758.75
18,623.01
16,163.51
2,459.50
995.22
995.22
2,060.44
1,210.44
850.00
138.00
138.00
484.86
468.36
16.50
457.22
73.22
384.00
9,556.80
7,406.51
2,000.51
2,000.51
5,406.00
55.23
55.23
55.23
55.23
2,095.06
429.58
429.58
429.58
1,665.48
1,665.48
35,554.51
6,793.41
6,793.41
148.49
6,644.92
1,149.00
94.00
1,055.00
11,106.82
6,594.02
6,594.02
1,344.00
1,688.00
1,480.80
756.80
700.00
24.00
16,505.28
706.95
1,238.27
1,048.37
189.90
13,318.19
13,318.19
1,241.87
1,241.87
6,743.96
5,517.53
5,517.53
2,363.01
136.66
3,017.86
701.07
592.82
592.82
108.25
108.25
525.36
525.36
525.36
36,448.07
34,870.81
10,290.00
10,290.00
10,290.00
24,580.81
19,115.41
14,636.41
4,479.00
336.87
336.87
27.87
27.87
4,575.66
4,505.66
70.00
60.00
60.00
465.00
45.00
420.00
0.00
###
###
###
###
###
###
###
###
###
###
560.05
560.05
560.05
309.90
250.15
1,017.21
1,017.21
1,017.21
378.13
639.08
###
###
###
###
###