Escolar Documentos
Profissional Documentos
Cultura Documentos
CTA
0
10
12
16
18
21
23
25
33
34
37
39
40
41
42
46
50
59
SUB
CONCEPTO
2
60
40
42
24
61
42
10
60
40
42
25
61
42
10
42
62
40
41
92
94
95
79
3
61
24
91
79
63
40
42
92
95
97
98
79
10
12
12
40
70
10
12
4
40
41
42
46
10
68
39
92
94
79
62
41
91
79
62
41
91
79
DEBE
S/.
HABER
S/.
1,051,000.00
265,000.00
49,000.00
85,000.00
623,500.00
85,000.00
510,000.00
4,285,000.00
240,000.00
13,000.00
1,403,500.00
420,000.00
227,000.00
350,000.00
12,000.00
3,200,000.00
1,594,000.00
7,206,500.00
7,206,500.00
7,206,500.00
7,206,500.00
1,500,000.00
270,000.00
1,770,000.00
1,500,000.00
1,500,000.00
1,500,000.00
1,500,000.00
177,000.00
31,860.00
208,860.00
177,000.00
177,000.00
177,000.00
88,500.00
88,500.00
996,750.00
213,750.00
783,000.00
687,757.50
199,350.00
109,642.50
996,750.00
14,532,860.00
14,532,860.00
14,532,860.00
14,532,860.00
1,500,000.00
1,500,000.00
1,500,000.00
1,500,000.00
557,579.66
156,779.66
15,254.24
33,050.85
100,364.34
657,944.00
519,775.76
26,317.76
86,848.61
25,001.87
657,944.00
265,000.00
265,000.00
8,850,000.00
1,350,000.00
7,500,000.00
8,850,000.00
8,850,000.00
36,813,748.00
36,813,748.00
36,813,748.00
36,813,748.00
420,000.00
227,000.00
245,000.00
3,600.00
895,600.00
734,000.00
734,000.00
587,200.00
146,800.00
734,000.00
450,000.00
450,000.00
450,000.00
450,000.00
1,050,000.00
1,050,000.00
1,050,000.00
1,050,000.00
42,177,348.00
42,177,348.00
ANEXOS
DISTRIBUCION DE CENTROS DE COSTOS EN LA ACTIVIDAD MINERA
CENTRO DE COSTOS
Minado
Concentracion
Lixiviacion
Generacion Electrica
Gastos Indirectos de Prod.
Gastos de administracin
Gastos de Ventas
Gastos Generales
Gastos Financieros
TOTAL
REMUNERACION
173,213.00
37,655.00
60,248.00
22,593.00
225,930.00
394,270.00
82,841.00
CONSUMO
MP
720,000.00
330,000.00
165,000.00
150,000.00
75,000.00
60,000.00
996,750.00
1,500,000.00
GASTOS
236,859.84
59,214.96
39,476.64
65,794.40
118,429.92
26,317.76
25,001.87
86,848.61
657,944.00
CALCULO DE DEPRECIACION
CONCEPTOS
Terrenos
Edificios y otras construcciones
Maquinaria y equipo
Unidades de Transporte
Muebles y enseres
Trabajos en curso
Intangibles (AMORTIZACION)
TOTAL
DEPRECIACION
130,000.00
550,000.00
3,300,000.00
90,000.00
45,000.00
170,000.00
240,000.00
4,285,000.00
TASA DE
DEPRECIACION
0%
5%
20%
20%
10%
0%
10%
DEPRECIACION
ACUMULADA
27,500.00
660,000.00
18,000.00
4,500.00
24,000.00
734,000.00
DEPRECIACION
168,820.00
77,070.00
91,750.00
190,840.00
58,720.00
146,800.00
734,000.00
CALCULO DE CTS
CONCEPTOS
Sueldos
Salarios
TOTAL
MONTO
220,000.00
680,000.00
900,000.00
GRATIFICACION
1/6
36,666.67
113,333.33
150,000.00
CTS
256,666.67
793,333.33
1,050,000.00
VACACIONES
450,000.00
103,500.00
22,500.00
36,000.00
13,500.00
135,000.00
90,000.00
49,500.00
450,000.00
CTS
241,500.00
52,500.00
84,000.00
31,500.00
315,000.00
210,000.00
115,500.00
1,050,000.00
10
D
1,051,000.00
265,000.00
8,850,000.00
###
12
D
265,000.00
8,850,000.00
9,115,000.00
16
D
49,000.00
18
D
85,000.00
21
D
623,500.00
PRODUCTOS TERMINADOS
23
D
85,000.00
PRODUCTOS EN PROCESO
24
D
1,500,000.00
25
D
510,000.00
177,000.00
687,000.00
33
D
4,285,000.00
MATERIAS PRIMAS
H
###
MATERIALES AUXILIARES, SUMINISTROS Y REPUESTOS
H
34
D
240,000.00
INTANGIBLES
37
ACTIVO DIFERIDO
D
13,000.00
39
D
40
D
270,000.00
31,860.00
213,750.00
100,364.34
1,350,000.00
420,000.00
822,224.34
###
41
D
227,000.00
227,000.00
42
D
1,500,000.00
177,000.00
245,000.00
1,922,000.00
46
D
3,600.00
50
D
59
D
RESULTADOS ACUMULADOS
H
###
60
D
1,500,000.00
177,000.00
1,677,000.00
61
D
1,500,000.00
COMPRAS
H
VARIACION DE EXISTENCIAS
H
1,500,000.00
177,000.00
###
1,500,000.00
62
D
996,750.00
450,000.00
1,050,000.00
2,496,750.00
63
D
557,579.66
68
D
734,000.00
70
D
VENTAS
H
###
79
D
91
D
1,500,000.00
450,000.00
1,050,000.00
3,000,000.00
92
D
687,757.50
519,775.76
587,200.00
1,794,733.26
COSTO DE PRODUCCION
H
94
D
199,350.00
146,800.00
346,150.00
GASTOS ADMINISTRATIVO
95
D
109,642.50
26,317.76
135,960.26
GASTO DE VENTA
97
D
86,848.61
GASTOS FINANCIEROS
98
D
25,001.87
GASTOS GENERALES
SUMAS
###
-
9,115,000.00
-
DIFERENCIA
2,484,100.00
-
9,115,000.00
-
49,000.00
-
85,000.00
-
623,500.00
-
85,000.00
-
1,500,000.00
-
1,500,000.00
-
687,000.00
-
4,285,000.00
-
240,000.00
-
7,681,900.00
49,000.00
85,000.00
623,500.00
85,000.00
687,000.00
4,285,000.00
240,000.00
-
13,000.00
-
2,137,500.00
-
13,000.00
-2,137,500.00
-
822,224.34
-
1,983,750.00
-
227,000.00
-
2,510,000.00
-
1,922,000.00
-
3,075,304.00
-
3,600.00
-
12,000.00
-
3,200,000.00
-
1,594,000.00
-1,161,525.66
-2,283,000.00
-1,153,304.00
-8,400.00
-3,200,000.00
-1,594,000.00
1161525
1,677,000.00
-
1,500,000.00
-
1,677,000.00
-
2,496,750.00
-
557,579.66
-
734,000.00
-
7,500,000.00
-
5,388,694.00
-
3,000,000.00
1,677,000.00
-177,000.00
2,496,750.00
557,579.66
734,000.00
-7,500,000.00
-5,388,694.00
3,000,000.00
SUMAS DEL
MAYOR
1,794,733.26
-
346,150.00
-
135,960.26
86,848.61
25,001.87
###
###
1,794,733.26
346,150.00
135,960.26
86,848.61
25,001.87
ESTAD
EM
E
ACTIVO CORRIENTE
10
12
16
18
21
23
24
25
33
34
35
39
ACTIVO NO CORRIENTE
INMUEBLES, MAQUINARIAS Y EQUIPOS
INTANGIBLES
ACTIVO DIFERIDO
DEPRECIACION, AMORTIZACION Y AGOTAMIENTO ACUMULADO
TOTAL ACTIVO
40
41
42
PASIVO CORRIENTE
TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL S
SALUD POR PAGAR
REMUNERACIONES Y PARTICIPACIONES POR PAGAR
CUENTAS POR PAGAR COMERCIALES TERCEROS
TOTAL PASIVO CORRIENTE
687,000.00
9,211,400.00
4,285,000.00
240,000.00
13,000.00
2,137,500.00
2,400,500.00
11,611,900.00
46
50
58
59
PASIVO NO CORRIENTE
CUENTAS POR PAGAR DIVERSAS TERCEROS
TOTAL PASIVO NO CORRIENTE
PATRIMONIO
CAPITAL
RESULTADOS ACUMULADOS
TOTAL PATRIMONIO
O CORRIENTE
ORRIENTE
R PAGAR DIVERSAS TERCEROS
O NO CORRIENTE
S ACUMULADOS
O Y PATRIMONIO
1,161,525.66
2,283,000.00
1,153,304.00
###
8,400.00
8,400.00
3,200,000.00
2,211,670.34
1,594,000.00
###
11,611,900.00
FG
10
12
39
40
41
42
46
50
59
40
42
24
42
10
40
42
42
10
42
40
41
24
40
42
10
12
12
40
10
12
40
41
42
46
10
39
41
41
1,051,000.00
265,000.00
1,403,500.00
420,000.00
227,000.00
350,000.00
12,000.00
3,200,000.00
1,594,000.00
270,000.00
1,770,000.00
1,500,000.00
1,500,000.00
1,500,000.00
31,860.00
208,860.00
208,860.00
177,000.00
88,500.00
88,500.00
213,750.00
783,000.00
1,500,000.00
177,000.00
996,750.00
100,364.34
657,944.00
265,000.00
265,000.00
8,850,000.00
1,350,000.00
8,850,000.00
8,850,000.00
420,000.00
227,000.00
245,000.00
3,600.00
895,600.00
895,600.00
734,000.00
450,000.00
1,050,000.00
1,051,000.00
265,000.00
1,403,500.00
420,000.00
227,000.00
350,000.00
12,000.00
3,200,000.00
1,594,000.00
270,000.00
1,770,000.00
1,500,000.00
1,500,000.00
1,500,000.00
31,860.00
208,860.00
177,000.00
88,500.00
88,500.00
213,750.00
783,000.00
1,500,000.00
100,364.34
657,944.00
265,000.00
265,000.00
8,850,000.00
1,350,000.00
8,850,000.00
8,850,000.00
420,000.00
227,000.00
245,000.00
3,600.00
23,755,824.34
895,600.00
734,000.00
450,000.00
1,050,000.00
27,611,654.00