Professional Documents
Culture Documents
RUC.:20709240305
APELLIDOS Y NOMBRES, DENOMINACION O RAZON SOCIAL: EMPRESA
3336
334
335
336
33611
33621
33631
50
501
62
621
6211
6215
627
6271
6273
40
403
4031
40321
40322
4033
41
411
4111
4115
60
603
6031
60311
60312
60313
60314
60315
60316
60317
60318
60319
40
401
4011
42
421
18
182
63
631
6311
634
6343
635
6351
636
6363
6364
65
653
46
469
64
643
6431
644
6443
40
403
4039
67
673
679
45
451
61
612
6122
613
6132
61321
61322
61323
61324
61325
61326
61327
61328
61329
24
242
2421
25
252
2521
2522
2523
2524
2525
2526
2527
2528
2529
65
651
18
182
68
681
6814
39
391
3913
62
621
6214
629
6291
41
411
4114
415
4151
10
104
10
101
12
121
123
40
403
4031
4032
4033
406
411
411
4111
4115
42
421
45
451
46
469
10
104
21
212
71
711
12
121
1212
123
1232
40
401
4011
70
702
69
692
21
212
71
711
69
692
10
101
12
121
1212
LIBRO DIARIO D
REFINERIA
UNIDADES DE TRANSPORTE
MUEBLES Y ENSERES
EQUIPOS DIVERSOS
EQUIPO PARA PROCESAMIENTO DE INFORMACION DE COMPUTO
EQUIPO DE COMUNICACIN
EQUIPO DE SEGURIDAD
CAPITAL
CAPITAL SOCIAL
SCTR
TRIBUTOS CONTRAPRESTACIONES Y APORTES AL SISTEMA DE PENSION
DE SALUD POR PAGAR
INTITUCIONES PUBLICAS
ESSALUD
ONP SUELDOS Y SALARIOS
ONP VACACIONES
SCTR
REMUNERACIONES Y PARTICIPACIONES POR PAGAR
REMUNERACIONES POR PAGAR
UTILILES DE ESCRITORIO
TRIBUTOS CONTRAPRESTACIONES Y APORTES AL SISTEMA DE PENSION
DE SALUD POR PAGAR
CUENTA PROPIA
IGV CUENTA PROPIA
CUENTAS POR PAGAR COMERCIAL TERCEROS
FACTURAS POR PAGAR
CANONES
TRIBUTOS CONTRAPRESTACIONES Y APORTES AL SISTEMA DE PENSION
DE SALUD POR PAGAR
INSTITUCIONES PUBLICAS
OTRAS INSTITUCIONES
POR LA PROVISION DE GASTOS POR TRIBUTOS
6
GASTOS FINANCIEROS
INTERES POR PRESTAMOS Y OTRAS OBLIGACIONES
OTROS GASTOS FINANCIEROS
OBLIGACIONES FINANCIERAS
PROVETAS
INSUMOS DE LABORATORIO
EXTINTORES
HERRAMIENTAS
UTILILES DE ESCRITORIO
12
TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA DE PENSION
DE SALUD POR PAGAR
INSTITUCIONES PUBLICAS
ESSALUD
ONP
SCTR
GOBIERNOS LOCALES Y CANONES
REMUNERACIONES Y PARTICIPACIONES POR PAGAR
REMUNERACIONES POR PAGAR
SUELDOS Y SALARIOS
VACACIONES
CUENTAS POR PAGAR COMERCIALES TERCEROS
FACTURAS, BOLETAS Y OTROS COMPROBANTES POR PAGAR
OBLIGACIONES FINANCIERAS
PRESTAMOS DE INSTITUCIONES FINANCIERAS
CUENTAS POR PAGAR DIVERSAS TERCEROS
OTRAS CUENTAS POR PAGAR DIVERSAS
EFECTIVO Y EQUIVALENTE DE EFECTIVO
EN COBRANZA
TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA DE PENSION
DE SALUD POR PAGAR
CUENTA PROPIA
IGV CUENTA PROPIA
VENTAS
PRODUCTOS TERMINADOS
POR LA VENTA DE LOS PRODUCTOS TERMINADOS
15
COSTO DE VENTAS
PRODUCTOS TERMINADOS
PRODUCTOS TERMINADOS
PRODUCTOS DE EXTRACCION TERMINADOS
POR EL COSTO DE VENTAS
16
VARIACION DE LA PRODUCCION ALMACENADA
EMITIDAS EN CARTERA
POR LA COBRANZA DEL 95 % EN EFECTIVO POR VENTA DE PRODUCT
TERMINADOS
TOTALES
CONTABILIDAD FINANCIERA
RPORATION
SUB DIVISIONARIO
S/. 1,500,000.00
S/. 72,400,000.00
S/. 150,000.00
S/. 290,000.00
S/. 171,667,800.00
S/. 3,000,000.00
S/. 800,000.00
S/. 4,200,000.00
S/. 579,800,000.00
S/. 1,500,000.00
S/. 1,700,000.00
S/. 1,200,000.00
S/. 2,800,000.00
S/. 3,300,000.00
S/. 569,300,000.00
S/. 880,000.00
S/. 280,000.00
S/. 150,000.00
S/. 50,000.00
S/. 50,000.00
S/. 50,000.00
S/. 835,117,800.00
S/. 4,098,300.00
S/. 524,000.00
S/. 3,574,300.00
S/. 372,572.73
S/. 462,816.71
S/. 402,378.55
S/. 60,438.16
S/. 1,044,030.16
S/. 402,378.55
S/. 532,779.00
S/. 48,434.45
S/. 60,438.16
S/. 3,889,659.27
S/. 3,565,521.00
S/. 324,138.27
S/. 1,782,000.00
S/. 580,000.00
S/. 88,000.00
S/. 58,000.00
S/. 64,000.00
S/. 200,000.00
S/. 180,000.00
S/. 160,000.00
S/. 77,000.00
S/. 375,000.00
S/. 320,760.00
S/. 320,760.00
S/. 2,102,760.00
S/. 62,000.00
S/. 250,000.00
S/. 250,000.00
S/. 94,000.00
S/. 94,000.00
S/. 90,000.00
S/. 90,000.00
S/. 77,500.00
S/. 45,000.00
S/. 32,500.00
S/. 11,800.00
S/. 585,300.00
S/. 14,100.00
S/. 14,100.00
S/. 18,500.00
S/. 18,500.00
S/. 32,600.00
S/. 32,600.00
S/. 22,000.00
S/. 1,300.00
S/. 23,300.00
S/. 171,667,800.00
S/. 171,667,800.00
S/. 1,782,000.00
S/. 580,000.00
S/. 88,000.00
S/. 58,000.00
S/. 64,000.00
S/. 200,000.00
S/. 180,000.00
S/. 160,000.00
S/. 77,000.00
S/. 375,000.00
S/. 171,667,800.00
S/. 171,667,800.00
S/. 1,782,000.00
S/. 580,000.00
S/. 88,000.00
S/. 58,000.00
S/. 64,000.00
S/. 200,000.00
S/. 180,000.00
S/. 160,000.00
S/. 77,000.00
S/. 375,000.00
S/. 50,000.00
S/. 50,000.00
S/. 116,396,500.00
S/. 210,000.00
S/. 115,960,000.00
S/. 176,000.00
S/. 28,000.00
S/. 22,500.00
S/. 116,396,500.00
S/. 210,000.00
S/. 115,960,000.00
S/. 176,000.00
S/. 28,000.00
S/. 22,500.00
S/. 745,145.45
S/. 745,145.45
S/. 372,572.73
S/. 372,572.73
S/. 745,145.45
S/. 745,145.45
S/. 372,572.73
S/. 372,572.73
S/. 1,940,000.00
S/. 1,940,000.00
S/. 1,500,000.00
S/. 1,500,000.00
S/. 440,000.00
S/. 150,000.00
S/. 290,000.00
S/. 1,076,630.16
S/. 402,378.55
S/. 581,213.45
S/. 60,438.16
S/. 32,600.00
S/. 3,889,659.27
S/. 3,565,521.00
S/. 324,138.27
S/. 2,102,760.00
S/. 2,102,760.00
S/. 23,300.00
S/. 23,300.00
S/. 585,300.00
S/. 585,300.00
S/. 7,677,649.44
S/. 7,677,649.44
S/. 294,925,107.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 922,230,811.52
S/. 876,119,270.95
S/. 46,111,540.58
S/. 140,679,276.33
S/. 140,679,276.33
S/. 781,551,535.19
S/. 781,551,535.19
S/. 294,925,107.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 876,119,270.95
S/. 876,119,270.95
S/. 876,119,270.95
S/. 876,119,270.95
MOVIMIENTO
DEBE
S/. 73,900,000.00
S/. 440,000.00
S/. 171,667,800.00
S/. 3,000,000.00
S/. 586,110,000.00
HABER
S/. 835,117,800.00
S/. 4,933,689.44
S/. 1,044,030.16
S/. 3,889,659.27
S/. 1,782,000.00
S/. 320,760.00
S/. 2,102,760.00
S/. 62,000.00
S/. 511,500.00
S/. 11,800.00
S/. 585,300.00
S/. 32,600.00
S/. 32,600.00
S/. 23,300.00
S/. 23,300.00
S/. 173,449,800.00
S/. 171,667,800.00
S/. 1,782,000.00
S/. 50,000.00
S/. 50,000.00
S/. 116,396,500.00
S/. 116,396,500.00
S/. 1,117,718.18
S/. 1,117,718.18
S/. 1,940,000.00
S/. 1,500,000.00
S/. 440,000.00
S/. 1,076,630.16
S/. 3,889,659.27
S/. 2,102,760.00
S/. 23,300.00
S/. 585,300.00
S/. 7,677,649.44
S/. 294,925,107.62
S/. 294,925,107.62
S/. 922,230,811.52
S/. 140,679,276.33
S/. 781,551,535.19
S/. 294,925,107.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 876,119,270.95
S/. 876,119,270.95
S/. 3,826,552,522.38
S/. 3,826,552,522.38
OPERACIONES BANCARIAS
FECHA DE LA
OPERACIN
MEDIO
DE PAGO
(TABLA 1)
DESCRIPCION DE LA OPERACIN
CODIGO
1/1/2015
1
1/1/2015
2y3
101
12/15/2015
411.2
12/15/2015
411.5
12/15/2015
Pago de Essalud
403.1
12/15/2015
Pago de SNP
403.2
12/15/2015
Pago de SCTR
403.3
12/18/2015
121
12/18/2015
123
12/20/2015
421
12/21/2015
469
12/21/2015
406
12/22/2015
451
DENOMINACION
Saldo inicial
Caja
SALDOS Y MOVIMIENTOS
DEUDOR
ACREEDOR
72,400,000.00
1,500,000.00
3,565,521.00
Vacaciones
324,138.27
Essalud
402,378.55
SNP
581,213.45
SCTR
Facturas por cobrar
60,438.16
150,000.00
290,000.00
2,102,760.00
585,300.00
32,600.00
Obligaciones financieras
23,300.00
SUBTOTAL
74,340,000.00
7,677,649.44
66,662,350.56
74,340,000.00
74,340,000.00
LIB
60311. PETROLEO
60312. LUBRICANTES
580,000.00
88,000.00
580,000.00
88,000.00
580,000.00
580,000.00
580,000.00
60317. EXTINTORES
160,000.00
88,000.00
88,000.00
88,000.00
60318. HERRAMIENTAS
77,000.00
160,000.00
77,000.00
160,000.00
160,000.00
160,000.00
58,000.00
77,000.00
77,000.00
64,000.00
58,000.00
77,000.00
61314. LINTERNAS
64,000.00
58,000.00
58,000.00
64,000.00
64,000.00
64,000.00
62111. SUELDOS
524,000.00
375,000.00
524,000.00
375,000.00
375,000.00
375,000.00
6273. SCTR
524,000.00
524,000.00
372,572.73
60,438.16
372,572.73
60,438.16
60,438.16
6364. TELEFONO
32,500.00
524,000.00
6291. CTS
60,438.16
60,438.16
372,572.73
372,572.73
372,572.73
32,500.00
14,100.00
32,500.00
32,500.00
32,500.00
1,300.00
14,100.00
14,100.00
14,100.00
68141. EDIFICACIONES
210,000.00
210,000.00
1,300.00
1,300.00
1,300.00
210,000.00
210,000.00
210,000.00
60314. LINTERNAS
58,000.00
64,000.00
58,000.00
64,000.00
58,000.00
58,000.00
58,000.00
64,000.00
64,000.00
64,000.00
375,000.00
171,667,800.00
375,000.00
375,000.00
375,000.00
61315. PROBETAS
171,667,800.00
171,667,800.00
180,000.00
180,000.00
200,000.00
200,000.00
62112. SALARIOS
3,574,300.00
171,667,800.00
200,000.00
200,000.00
200,000.00
180,000.00
180,000.00
180,000.00
6214. GRATIFICACIONES
745,145.45
3,574,300.00
745,145.45
3,574,300.00
3,574,300.00
3,574,300.00
745,145.45
745,145.45
94,000.00
250,000.00
94,000.00
250,000.00
250,000.00
6443. CANONES(PETROLERO)
18,500.00
745,145.45
250,000.00
250,000.00
94,000.00
94,000.00
651. SEGUROS
50,000.00
94,000.00
18,500.00
50,000.00
18,500.00
18,500.00
18,500.00
68142.MAQUINARIA Y EQUIPOS DE
EXPLOTACION
50,000.00
50,000.00
176,000.00
176,000.00
115,960,000.00
115,960,000.00
50,000.00
115,960,000.00
115,960,000.00
115,960,000.00
176,000.00
176,000.00
176,000.00
60316. INSUMOS DE
LABORATORIOS
60315. PROBETAS
200,000.00
180,000.00
200,000.00
180,000.00
200,000.00
200,000.00
200,000.00
61311. PETROLEO
580,000.00
180,000.00
180,000.00
180,000.00
61312. LUBRICANTES
0
88,000.00
580,000.00
88,000.00
580,000.00
580,000.00
580,000.00
61317. EXTINTORES
88,000.00
88,000.00
77,000.00
160,000.00
77,000.00
160,000.00
160,000.00
6215. VACASIONES
372,572.73
88,000.00
61318. HERRAMIENTAS
160,000.00
160,000.00
77,000.00
77,000.00
77,000.00
372,572.73
402,378.55
372,572.73
372,572.73
372,572.73
6351. OFICINA
402,378.55
402,378.55
45,000.00
90,000.00
45,000.00
90,000.00
90,000.00
653. SUSCRIPCIONES
11,800.00
402,378.55
6363. AGUA
90,000.00
90,000.00
45,000.00
45,000.00
45,000.00
11,800.00
22,000.00
11,800.00
11,800.00
11,800.00
22,000.00
22,000.00
22,500.00
22,500.00
28,000.00
28,000.00
22,000.00
28,000.00
28,000.00
28,000.00
22,500.00
22,500.00
22,500.00
ANLISIS CIENTFICO DE CO
N
Cd
1 6122
Materias primas
2 61321
Petrleo
3 61322
90
95
96
91
COSTOS POR
DISTRIBUIR
COSTO DE
PRODUCCION
GASTOS
CORPORATIVOS
Centros de Costos d
Unidad de
destilacion primaria
171,667,800.00
171,667,800.00
171,667,800.00
580,000.00
580,000.00
Lubricantes
88,000.00
88,000.00
4 61323
58,000.00
58,000.00
5 61324
Linternas
64,000.00
64,000.00
6 61325
Probetas
200,000.00
200,000.00
7 61326
Insumos de Laboratorio
180,000.00
180,000.00
8 61327
Extintores
160,000.00
160,000.00
9 61328
Herramientas
77,000.00
77,000.00
10 61329
tiles de escritorio
375,000.00
11 62111
Sueldos
524,000.00
194,000.00
12 62112
Salarios
3,574,300.00
3,574,300.00
13 6214
Gratificaciones
745,145.45
685,145.45
60,000.00
191,686.61
14 6215
Vacaciones
372,572.73
342,572.73
30,000.00
95,843.31
15 6271
Regimen de salud
402,378.55
369,978.55
32,400.00
103,510.77
16 6273
SCTR
60,438.16
60,438.16
17 6291
CTS
372,572.73
342,572.73
30,000.00
95,843.31
18 63111
Transporte de carga
250,000.00
175,000.00
75,000.00
48,960.64
19 6343
94,000.00
65,800.00
28,200.00
18,409.20
375,000.00
330,000.00
54,276.36
1,000,000.00
16,909.09
20 6351
Alquileres oficina
90,000.00
21 6363
Agua
45,000.00
22 6364
Telfono
32,500.00
32,500.00
23 6431
Impuesto predial
14,100.00
14,100.00
24 6443
Cnones (Petrolero)
18,500.00
18,500.00
25 651
Seguros
50,000.00
26 653
Suscripciones
11,800.00
11,800.00
27 673
22,000.00
22,000.00
28 679
Gastos bancarios
1,300.00
1,300.00
29 68141
Depreciacion Edificaciones
210,000.00
210,000.00
30 68142
31 68143
32 68144
33 68145
115,960,000.00
90,000.00
40,500.00
35,000.00
4,500.00
15000
115,960,000.00
37,953,333.33
176,000.00
176,000.00
28,000.00
28,000.00
22,500.00
5,000.00
17,500.00
296,526,907.62
294,925,107.62
1,601,800.00
Sub Total
9,792.13
211,256,364.74
IENTFICO DE COSTOS
92
93
94
Tanques de
almacenamiento
Laboratorio
Estacin contra
incendio
580,000.00
88,000.00
58,000.00
64,000.00
200,000.00
180,000.00
160,000.00
77,000.00
48,848.73
59,704.00
6,144.08
6,382.90
6,220.07
6,144.08
6,279.78
900,000.00
1,100,000.00
113,200.00
117,600.00
114,600.00
113,200.00
115,700.00
172,517.95
210,855.27
21,698.92
22,542.35
21,967.29
21,698.92
22,178.14
86,258.98
105,427.64
10,849.46
11,271.17
10,983.64
10,849.46
11,089.07
93,159.69
113,861.85
11,717.42
12,172.87
11,862.33
11,717.42
11,976.20
15,218.18
18,600.00
1,914.11
1,988.51
1,937.78
1,914.11
1,956.38
86,258.98
105,427.64
10,849.46
11,271.17
10,983.64
10,849.46
11,089.07
44,064.57
53,856.70
5,542.34
5,757.77
5,610.89
5,542.34
5,664.75
16,568.28
20,250.12
2,083.92
2,164.92
2,109.69
2,083.92
2,129.94
40,500.00
8,812.91
10,771.34
1,108.47
1,151.55
1,122.18
1,108.47
1,132.95
34,158,000.00
41,748,666.67
300,000.00
340,000.00
660,000.00
240,000.00
560,000.00
5,000.00
35,629,708.27
43,547,421.21
485,108.20
1,200,303.21
924,397.52
845,608.20
1,036,196.27
PERIODO: 2015
RUC.: 20709240305
APELLIDOS Y NOMBRES, DENOMINACION O RAZON SOCIAL: Empresa Petrol
CUENTA CONTABLE ASOCIADA A LA OPERACIN
CUENTAS Y SUB
CUENTAS
DENOMINACIN
1
90
9001
Materias primas
S/. 171,667,800.00
9002
Petrleo
9003
Lubricantes
S/. 88,000.00
9004
S/. 58,000.00
9005
Linternas
S/. 64,000.00
9006
Probetas
S/. 200,000.00
9007
Insumos de Laboratorio
S/. 180,000.00
9008
Extintores
S/. 160,000.00
9009
Herramientas
9010
tiles de escritorio
S/. 375,000.00
9011
Sueldos
S/. 524,000.00
9012
Salarios
S/. 3,574,300.00
9013
Gratificaciones
S/. 745,145.45
9014
Vacaciones
S/. 372,572.73
9015
Regimen de salud
S/. 402,378.55
9016
SCTR
9017
CTS
S/. 372,572.73
9018
Transporte de carga
S/. 250,000.00
9019
S/. 94,000.00
9020
Alquileres oficina
S/. 90,000.00
9021
Agua
S/. 45,000.00
9022
Telfono
S/. 32,500.00
9023
Impuesto predial
S/. 14,100.00
9024
Cnones(Petrolero)
S/. 18,500.00
9025
Seguros
S/. 50,000.00
9026
Suscripciones
S/. 11,800.00
9027
S/. 22,000.00
9028
Gastos bancarios
9029
Depreciacion Edificaciones
9030
9031
9032
S/. 28,000.00
9033
S/. 22,500.00
S/. 580,000.00
S/. 77,000.00
S/. 60,438.16
S/. 1,300.00
S/. 210,000.00
S/. 115,960,000.00
S/. 176,000.00
78
781
S/. 116,396,500.00
79
791
S/. 180,130,407.62
91
9101
Materias primas
S/. 171,667,800.00
9102
Sueldos
S/. 54,276.36
9103
Salarios
S/. 1,000,000.00
9104
Gratificaciones
9105
Vacaciones
9106
Regimen de salud
9107
SCTR
S/. 16,909.09
9108
CTS
S/. 95,843.31
9109
Transporte de carga
S/. 48,960.64
9110
S/. 18,409.20
9111
Seguros
9112
S/. 191,686.61
S/. 95,843.31
S/. 103,510.77
S/. 9,792.13
S/. 37,953,333.33
92
9201
Sueldos
S/. 48,848.73
9202
Salarios
S/. 900,000.00
9203
Gratificaciones
S/. 172,517.95
9204
Vacaciones
S/. 86,258.98
9205
Regimen de salud
S/. 93,159.69
9206
SCTR
S/. 15,218.18
9207
CTS
S/. 86,258.98
9208
Transporte de carga
S/. 44,064.57
9209
S/. 16,568.28
9210
Seguros
9211
S/. 8,812.91
S/. 34,158,000.00
93
9301
Sueldos
S/. 59,704.00
9302
Salarios
S/. 1,100,000.00
9303
Gratificaciones
S/. 210,855.27
9304
Vacaciones
S/. 105,427.64
9305
Regimen de salud
S/. 113,861.85
9306
SCTR
9307
CTS
9308
Transporte de carga
S/. 53,856.70
9309
S/. 20,250.12
9310
Seguros
S/. 10,771.34
9311
S/. 18,600.00
S/. 105,427.64
S/. 41,748,666.67
94
Tanques de almacenamiento
941
94101
Sueldos
S/. 6,144.08
94102
Salarios
S/. 113,200.00
94103
Gratificaciones
S/. 21,698.92
94104
Vacaciones
S/. 10,849.46
94105
Regimen de salud
S/. 11,717.42
94106
SCTR
94107
CTS
S/. 1,914.11
94108
Transporte de carga
S/. 5,542.34
94109
S/. 2,083.92
94110
Seguros
94111
S/. 10,849.46
S/. 1,108.47
S/. 300,000.00
942
94201
Petrleo
S/. 580,000.00
94202
Lubricantes
94203
Sueldos
S/. 6,382.90
94204
Salarios
S/. 117,600.00
94205
Gratificaciones
94206
Vacaciones
S/. 11,271.17
94207
Regimen de salud
S/. 12,172.87
94208
SCTR
94209
CTS
94210
Transporte de carga
S/. 5,757.77
94211
S/. 2,164.92
94212
Seguros
S/. 1,151.55
94213
S/. 88,000.00
S/. 22,542.35
S/. 1,988.51
S/. 11,271.17
S/. 340,000.00
943
94301
Herramientas
S/. 77,000.00
94302
Sueldos
S/. 6,220.07
94303
Salarios
S/. 114,600.00
94304
Gratificaciones
S/. 21,967.29
94305
Vacaciones
S/. 10,983.64
94306
Regimen de salud
S/. 11,862.33
94307
SCTR
94308
CTS
94309
Transporte de carga
S/. 5,610.89
94310
S/. 2,109.69
94311
Seguros
S/. 1,122.18
94312
S/. 1,937.78
S/. 10,983.64
S/. 660,000.00
Laboratorio
944
94401
Probetas
S/. 200,000.00
94402
Insumos de Laboratorio
S/. 180,000.00
94403
Sueldos
S/. 6,144.08
94404
Salarios
S/. 113,200.00
94405
Gratificaciones
S/. 21,698.92
94406
Vacaciones
S/. 10,849.46
94407
Regimen de salud
S/. 11,717.42
94408
SCTR
94409
CTS
94410
Transporte de carga
94411
94412
Agua
94413
Seguros
94414
S/. 1,914.11
S/. 10,849.46
S/. 5,542.34
S/. 2,083.92
S/. 40,500.00
S/. 1,108.47
S/. 240,000.00
945
94501
S/. 58,000.00
94502
Linternas
S/. 64,000.00
94503
Extintores
S/. 160,000.00
94504
Sueldos
S/. 6,279.78
94505
Salarios
S/. 115,700.00
94506
Gratificaciones
S/. 22,178.14
94507
Vacaciones
S/. 11,089.07
94508
Regimen de salud
S/. 11,976.20
94509
SCTR
94510
CTS
94511
Transporte de carga
S/. 5,664.75
94512
S/. 2,129.94
94513
Seguros
S/. 1,132.95
94514
S/. 560,000.00
94515
S/. 5,000.00
S/. 1,956.38
S/. 11,089.07
GASTOS CORPORATIVOS
96
9601
tiles de escritorio
S/. 375,000.00
9602
Sueldos
S/. 330,000.00
9603
Gratificaciones
S/. 60,000.00
9604
Vacaciones
S/. 30,000.00
9605
Regimen de salud
S/. 32,400.00
9606
CTS
S/. 30,000.00
9607
Transporte de carga
S/. 75,000.00
9608
S/. 28,200.00
9609
Alquileres oficina
S/. 90,000.00
9610
Agua
9611
Telfono
S/. 32,500.00
9612
Impuesto predial
S/. 14,100.00
9613
Cnones(Petrolero)
S/. 18,500.00
9614
Seguros
S/. 15,000.00
9615
Suscripciones
S/. 11,800.00
9616
S/. 22,000.00
9617
Gastos bancarios
9618
Depreciacion Edificaciones
S/. 210,000.00
9619
S/. 176,000.00
9620
S/. 28,000.00
9621
S/. 17,500.00
S/. 4,500.00
S/. 1,300.00
90
9001
Materias primas
S/. 171,667,800.00
9002
Petrleo
9003
Lubricantes
S/. 88,000.00
9004
S/. 58,000.00
9005
Linternas
S/. 64,000.00
9006
Probetas
S/. 200,000.00
9007
Insumos de Laboratorio
S/. 180,000.00
9008
Extintores
S/. 160,000.00
9009
Herramientas
S/. 580,000.00
S/. 77,000.00
9010
tiles de escritorio
S/. 375,000.00
9011
Sueldos
S/. 524,000.00
9012
Salarios
S/. 3,574,300.00
9013
Gratificaciones
S/. 745,145.45
9014
Vacaciones
S/. 372,572.73
9015
Regimen de salud
S/. 402,378.55
9016
SCTR
9017
CTS
S/. 372,572.73
9018
Transporte de carga
S/. 250,000.00
9019
S/. 94,000.00
9020
Alquileres oficina
S/. 90,000.00
9021
Agua
S/. 45,000.00
9022
Telfono
S/. 32,500.00
9023
Impuesto predial
S/. 14,100.00
9024
Cnones(Petrolero)
S/. 18,500.00
9025
Seguros
S/. 50,000.00
9026
Suscripciones
S/. 11,800.00
9027
S/. 22,000.00
9028
Gastos bancarios
9029
Depreciacion Edificaciones
9030
9031
9032
S/. 28,000.00
9033
S/. 22,500.00
S/. 60,438.16
S/. 1,300.00
S/. 210,000.00
S/. 115,960,000.00
S/. 176,000.00
95
9501
Materias primas
9502
Mano de obra
9503
Gastos generales
S/. 171,667,800.00
S/. 3,574,300.00
S/. 119,683,007.62
91
9101
Materias primas
S/. 171,667,800.00
9102
Sueldos
S/. 54,276.36
9103
Salarios
S/. 1,000,000.00
9104
Gratificaciones
9105
Vacaciones
9106
Regimen de salud
9107
SCTR
S/. 16,909.09
9108
CTS
S/. 95,843.31
9109
Transporte de carga
S/. 48,960.64
9110
S/. 18,409.20
9111
Seguros
9112
S/. 191,686.61
S/. 95,843.31
S/. 103,510.77
S/. 9,792.13
S/. 37,953,333.33
92
9201
Sueldos
S/. 48,848.73
9202
Salarios
S/. 900,000.00
9203
Gratificaciones
S/. 172,517.95
9204
Vacaciones
S/. 86,258.98
9205
Regimen de salud
S/. 93,159.69
9206
SCTR
S/. 15,218.18
9207
CTS
S/. 86,258.98
9208
Transporte de carga
S/. 44,064.57
9209
S/. 16,568.28
9210
Seguros
9211
S/. 8,812.91
S/. 34,158,000.00
93
9301
Sueldos
S/. 59,704.00
9302
Salarios
S/. 1,100,000.00
9303
Gratificaciones
S/. 210,855.27
9304
Vacaciones
S/. 105,427.64
9305
Regimen de salud
S/. 113,861.85
9306
SCTR
9307
CTS
9308
Transporte de carga
S/. 53,856.70
9309
S/. 20,250.12
9310
Seguros
S/. 10,771.34
9311
S/. 18,600.00
S/. 105,427.64
S/. 41,748,666.67
94
Tanques de almacenamiento
941
94101
Sueldos
S/. 6,144.08
94102
Salarios
S/. 113,200.00
94103
Gratificaciones
S/. 21,698.92
94104
Vacaciones
S/. 10,849.46
94105
Regimen de salud
S/. 11,717.42
94106
SCTR
94107
CTS
94108
Transporte de carga
S/. 5,542.34
94109
S/. 2,083.92
94110
Seguros
S/. 1,108.47
94111
S/. 1,914.11
S/. 10,849.46
S/. 300,000.00
942
94201
Petrleo
S/. 580,000.00
94202
Lubricantes
94203
Sueldos
S/. 6,382.90
94204
Salarios
S/. 117,600.00
94205
Gratificaciones
S/. 22,542.35
94206
Vacaciones
S/. 11,271.17
94207
Regimen de salud
S/. 12,172.87
94208
SCTR
94209
CTS
94210
Transporte de carga
S/. 5,757.77
94211
S/. 2,164.92
94212
Seguros
94213
S/. 88,000.00
S/. 1,988.51
S/. 11,271.17
S/. 1,151.55
S/. 340,000.00
943
94301
Herramientas
S/. 77,000.00
94302
Sueldos
S/. 6,220.07
94303
Salarios
S/. 114,600.00
94304
Gratificaciones
S/. 21,967.29
94305
Vacaciones
S/. 10,983.64
94306
Regimen de salud
S/. 11,862.33
94307
SCTR
94308
CTS
94309
Transporte de carga
S/. 5,610.89
94310
S/. 2,109.69
94311
Seguros
S/. 1,122.18
94312
S/. 1,937.78
S/. 10,983.64
S/. 660,000.00
Laboratorio
944
94401
Probetas
S/. 200,000.00
94402
Insumos de Laboratorio
S/. 180,000.00
94403
Sueldos
S/. 6,144.08
94404
Salarios
S/. 113,200.00
94405
Gratificaciones
S/. 21,698.92
94406
Vacaciones
S/. 10,849.46
94407
Regimen de salud
S/. 11,717.42
94408
SCTR
94409
CTS
94410
Transporte de carga
S/. 5,542.34
94411
S/. 2,083.92
94412
Agua
94413
Seguros
94414
S/. 1,914.11
S/. 10,849.46
S/. 40,500.00
S/. 1,108.47
S/. 240,000.00
945
94501
S/. 58,000.00
94502
Linternas
S/. 64,000.00
94503
Extintores
S/. 160,000.00
94504
Sueldos
S/. 6,279.78
94505
Salarios
S/. 115,700.00
94506
Gratificaciones
S/. 22,178.14
94507
Vacaciones
S/. 11,089.07
94508
Regimen de salud
S/. 11,976.20
94509
SCTR
94510
CTS
94511
Transporte de carga
S/. 5,664.75
94512
S/. 2,129.94
94513
Seguros
S/. 1,132.95
94514
S/. 560,000.00
94515
S/. 5,000.00
S/. 1,956.38
S/. 11,089.07
78
781
S/. 116,396,500.00
79
791
S/. 180,130,407.62
COSTO DE PRODUCCION
95
9501
Materias primas
9502
Mano de obra
9503
Gastos generales
S/. 171,667,800.00
S/. 3,574,300.00
S/. 119,683,007.62
GASTOS CORPORATIVOS
96
9601
tiles de escritorio
S/. 375,000.00
9602
Sueldos
S/. 330,000.00
9603
Gratificaciones
S/. 60,000.00
9604
Vacaciones
S/. 30,000.00
9605
Regimen de salud
S/. 32,400.00
9606
CTS
S/. 30,000.00
9607
Transporte de carga
S/. 75,000.00
9608
S/. 28,200.00
9609
Alquileres oficina
S/. 90,000.00
9610
Agua
9611
Telfono
S/. 32,500.00
9612
Impuesto predial
S/. 14,100.00
9613
Cnones(Petrolero)
S/. 18,500.00
9614
Seguros
S/. 15,000.00
9615
Suscripciones
S/. 11,800.00
9616
S/. 22,000.00
9617
Gastos bancarios
9618
Depreciacion Edificaciones
S/. 210,000.00
9619
S/. 176,000.00
9620
S/. 28,000.00
9621
S/. 17,500.00
S/. 4,500.00
S/. 1,300.00
LITICA DE EXPLOTACION
S/. 296,526,907.62
S/. 116,396,500.00
HABER
S/. 296,526,907.62
S/. 116,396,500.00
S/. 180,130,407.62
S/. 180,130,407.62
S/. 211,256,364.74
S/. 211,256,364.74
S/. 35,629,708.27
S/. 35,629,708.27
S/. 43,547,421.21
S/. 43,547,421.21
S/. 4,491,613.40
S/. 485,108.20
S/. 1,200,303.21
S/. 924,397.52
S/. 845,608.20
S/. 1,036,196.27
S/. 1,601,800.00
S/. 296,526,907.62
S/. 1,601,800.00
S/. 296,526,907.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 211,256,364.74
S/. 211,256,364.74
S/. 35,629,708.27
S/. 35,629,708.27
S/. 43,547,421.21
S/. 43,547,421.21
S/. 4,491,613.40
S/. 485,108.20
S/. 1,200,303.21
S/. 924,397.52
S/. 845,608.20
S/. 1,036,196.27
S/. 116,396,500.00
S/. 116,396,500.00
S/. 180,130,407.62
S/. 180,130,407.62
S/. 294,925,107.62
S/. 294,925,107.62
S/. 1,601,800.00
S/. 1,601,800.00
S/. 1,184,505,830.47
S/. 1,184,505,830.47