Ecuación Contable Vince Serrano / Catering service
Enero Cifra en Quetzales
ACTIVO
No. Fecha Caja Y bancos Vehículos Mobiliario y equipo Materia Prima
1 1/01/20XX Q 23,000.00 Q 13,000.00
2 Q 25,000.00
3 Q (16,000.00) Q 32,000.00
4 Q 1,400.00
5 Q (1,300.00)
6 Q 1,800.00
7
8 Q (500.00)
9
10 Q 1,100.00
11 Q (1,600.00)
12 Q (2,600.00)
13 Q (2,500.00)
14 Q 16,000.00
15 Q (10,000.00)
Q 16,400.00 Q 29,000.00 Q 32,000.00 Q 1,400.00
Activo = Q 80,700.00
ACTIVO = PASIVO + CAPITAL
1. 23,000+13,000 = 36,000
2. 36,000 + 25,000 = 25,000 + 36,000
3. 61,000 -16,000 + 32,000 = 25,000+16,000 +36,000
4.77,000 + 1,400= 41,000+1,400+36,000
5. 78,400 -1,300= 42,400 + ´36,000 - 1,300
6.77,100+1,800 = 42,400 + 34,700+1,800
7. 78,900 = 42,400+2,800+ 36,500 -2,800
8. 78,900-500 =45,200 + 33,700 - 500
9. 78400 + 3,000 = 45,200 +3,000+33,200
10. 81,400 = 48,200 + 33,200
11. 81,400 - 1,600 = 48,200 + 33,200- 1,600
12.79,800 (2,600)=48,200 - 31,600(2,600)
13. 77,200-2,500 = 48,200 - 29,000-2,500
14.74,700 +16,000 = 48,200-26,500+16,000
15.90,700 -10,000 = 48,200-42,500-10,000
80,700 = 80,700
PASIVO CAPITAL
clientes Prestamos Documentos por pagar Cuentas por pagar Proveedores Capital
Q 36,000.00
Q 25,000.00
Q 16,000.00
Q 1,400.00
Q (1,300.00)
Q 1,800.00
Q 2,800.00 Q (2,800.00)
Q (500.00)
Q 3,000.00 Q 3,000.00
Q (1,100.00)
Q (1,600.00)
Q (2,600.00)
Q (2,500.00)
Q 16,000.00
Q (10,000.00)
Q 1,900.00 Q 15,000.00 Q 18,800.00 Q 13,500.00 Q 900.00 Q 32,500.00
PASIVO + CAPITAL= Q 80,700.00
0