You are on page 1of 8

Warehouse

(USD)

Materials
Labor

Jan

Account

67,842

55,461

41,502

73,983

609

2,175

178

502

562

6,261

Labor

7,325

11,205

10,339

10,372

10,324

8,319

10,196

68,079

428,958

38,611

4,463

4,032

6,721

6,271

6,158

5,176

5,789

Employee

62111

1,605

3,856

4,419

9,880

Operator

62112

4,463

2,427

6,721

6,271

5,981

1,320

1,370

28,553

Medical Leave

62230

177

177

Other

62250

Trainee

62114

978

1,452

1,166

999

1,319

909

1,091

7,914

652

1,115

1,767

24

5,538
610

Gratification Employee

62141

Gratification Operator

62142

978

1,163

1,072

999

1,114

Bonification 1

62320

288

94

205

23

Bonification 2

62210

590

3,173

663

1,352

1,114

619

1,222

8,732

234 -

Vacation Employee

62151

489

1,178

410

468

326

590

3,461

Vacation Operator

62152

335

536

500

348

153

1,871

Family

62220

100

126

127

128

125

140

143

888

Extra Hours

62113

1,534

315

173

489

2,511

489

1,021

536

500

557

558

638

4,299

489

1,021

536

500

557

558

638

4,299

805

1,527

1,253

1,250

1,176

1,056

1,456

8,524

ESSALUD

62710

307

867

468

488

487

430

631

3,678

Private Health

62750

251

437

492

466

358

354

335

2,694

High Health Insurance

62732

124

69

106

107

105

88

199

798

Life Insurance

62740

40

10

59

High Insurance Pension

62731

124

154

188

189

185

175

281

1,296

Service

47,017

104,482

6,959

55,295

44,959

32,682

63,225

354,618

Distribution cost

33,170

1,332

40,215

34,467

27,842

50,859

273,991

1,332

40,215

34,467

27,842

50,859

273,991

88,770 -

60911

60931

33,170

63111

Advertising expenses
63710

Total

17,907

Welfare expenses

Jul

239

Severance and retirement benefits

Service

Jun

115,926

62911

May

1,996

Allowance

Apr

56,338

Bonus

Mar

Materials

Salary

Feb

Rent

88,770 -

Buildings

63520

Machinery & Equipment

63531

Heavy Equipment

63532

Vehicles

63540

Others

63560

42

387

177

10

620

Welfare expenses
Food

63140

10

14

Special Food

62510

Laundry

63850

Hostal

63840

Dining

63830

Medical Test

62520

42

387

177

606

Medical Test 2

63930

Cable

63670

Others

62540

13

13

Travel expenses
Passenger

63112

13

13

Accommodation

63130

Other Travel

63150

Communication expenses
Internet

63650

Phone

63641

Phone2

63640

Post

63120

Taxes and dues


ITF

64120

Royalty

64150

Vehicles

64330

Penalty

65921

Fine

65920

Fine2

64430

595

595

595

595

595

595

595

4,165

Depreciation
Buildings

68141

Machinery & Equipment

68142

481

481

481

481

481

481

481

3,364

Vehicles

68143

Furniture

68144

Others

68145

114

114

114

114

114

114

114

801

Warehouse

(USD)

Jan

Account
Materials
Amortization of intangible assets

Feb

Mar

Apr

May

Jun

Jul

Total

56,338

115,926

17,907

67,842

55,461

41,502

73,983

428,958

Right

68211

Exp & Dev

68214

Software

68213

Others

68219

Power expenses
63610

Warehouse

(USD)

Jan

Account
Materials
Repair

May

Jun

Jul

Total

56,338

115,926

17,907

67,842

55,461

41,502

73,983

428,958

7,028

14

7,042

Vehicles

63434

6,901

6,901

Vehicles 2

63431

Other Equipment

63435

127

14

141

Insurance premium

General Asset

65120

General Asset 2

65110

Vehicles Accident

65150

Vehicles

65130

Vehicles 2

65140

356

1,039

860

225

521

3,001

Supplies
Office

65996

Furniture

65998

Cleaning

65995

Others

65997

Others 2

65600

356

1,039

860

225

521

3,001

Books

Subscription

65300

Publication

63720

Others

65994

Training expenses

Vehicle expenses
Fuel

65992

Toll, Parking

65993

Parking

63992

12,819

6,659

6,659

14,049

9,511

3,674

11,748

65,118

Commission expenses
Waste

63993

Security

63810

Environment

63250

Membership

63730

Legal Services

63221

Register

63222

Audit

63230

Recruiting

63210

Analysis

63920

Bank

67311

Standby LC

67900

Others

63991

3,673

4,869

2,852

3,674

2,558

17,627

Others 2

63290

9,146

6,659

6,659

9,180

6,659

9,189

47,491

License & Rights

65400

Exploration

63320

Other operating expenses

Rounding

Apr

63432

62410

Mar

Machinery & Equipment

Materials

Feb

35

206

376

36

10

667

65999

65991

35

206

376

36

10

667

65930

Contribution
65910

Warehouse

(PEN)

Materials
Labor

Jan

Account

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Total

193,295

198,341

193,143

193,301

193,407

193,149

198,508

193,154

193,156

193,158

Labor

Salary

Materials

Employee

62111

Operator

62112

Medical Leave

62230

Other

62250

Trainee

62114

62141

Gratification Operator

62142

Bonification 1

62320

Bonification 2

62210

62151

Vacation Operator

62152

Family

62220

Extra Hours

62113

Welfare expenses

Private Health

62750

High Health Insurance

62732

Life Insurance

62740

High Insurance Pension

62731

Service

193,134

193,136

193,295

198,341

193,143

193,301

193,407

193,149

198,508

193,154

193,156

193,158

2,328,882

Distribution cost

189,864

189,864

189,864

189,864

189,864

189,864

189,864

189,864

189,864

189,864

189,864

189,864

2,278,371

189,864

189,864

189,864

189,864

189,864

189,864

189,864

189,864

189,864

189,864

189,864

189,864

2,278,371

Transportation of Material

60911

(Lima to mine)

60931

Advertising expenses

Rent

63710

62710

ESSALUD

63111

Vacation Employee

62911

Gratification Employee

Severance and retirement benefits

Service

2,328,882
-

Allowance

Mar

193,136

Bonus

Feb

193,134

Buildings

63520

Machinery & Equipment

63531

Heavy Equipment

63532

Vehicles

63540

Others

63560

Welfare expenses

Food

63140

Special Food

62510

Laundry

63850

Hostal

63840

Dining

63830

Medical Test

62520

Medical Test 2

63930

Cable

63670

Others

62540

Travel expenses
Passenger

63112

Accommodation

63130

Other Travel

63150

Communication expenses
Internet

63650

Phone

63641

Phone2

63640

Post

63120

Taxes and dues

420

422

424

426

428

431

433

435

437

439

441

444

5,181

420

422

424

426

428

431

433

435

437

439

441

444

5,181

270

270

270

270

270

270

270

270

270

270

270

270

3,240

270

270

270

270

270

270

270

270

270

270

270

270

3,240

ITF

64120

Royalty

64150

Vehicles

64330

Penalty

65921

Fine

65920

Fine2

64430

Depreciation

Buildings

68141

Machinery & Equipment

68142

Vehicles

68143

Furniture

68144

Others

68145

Amortization of intangible assets

Right

68211

Exp & Dev

68214

Software

68213

Others

68219

Power expenses

63610

Warehouse

(PEN)

Jan

Account
Materials
Repair

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Total

193,134

193,136

193,295

198,341

193,143

193,301

193,407

193,149

198,508

193,154

193,156

193,158

2,328,882

Machinery & Equipment

63432

Vehicles

63434

Vehicles 2

63431

Other Equipment

63435

Materials

Insurance premium

65120

General Asset 2

65110

Vehicles Accident

65150

Vehicles

65130

Vehicles 2

65140

Supplies
Office

65996

Furniture

65998

Cleaning

65995

Others

65997

Others 2

65600

Books
Subscription

65300

Publication

63720

Others

65994

Training expenses

80

80

80

80

237

80

80

80

80

80

157

Fuel

65992

Toll, Parking

65993

Parking

63992

Commission expenses

340

80

157

260

80

80

80

237

80

80

80

80

80

80

80

157

1,690
730
960
-

Vehicle expenses

237

5,200

5,200

5,200

5,200

10,400
10,400

2,500

2,500

2,500

2,500

2,500

2,500

2,500

2,500

2,500

2,500

2,500

2,500

30,000

2,500

2,500

2,500

2,500

2,500

2,500

2,500

2,500

2,500

2,500

2,500

2,500

30,000
-

Waste

63993

Security

63810

Environment

63250

Membership

63730

Legal Services

63221

Register

63222

Audit

63230

Recruiting

63210

Analysis

63920

Bank

67311

Standby LC

67900

Others

63991

Others 2

63290

License & Rights

65400

Exploration

63320

Other operating expenses

65999

Rounding

65930

Contribution

65910

65991

General Asset

62410

Logistics

(PEN)

Materials
Labor

Jan

Account

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Total

4,306

4,319

9,531

4,344

7,357

4,369

9,582

4,395

4,408

4,421

Labor

Salary

Materials

Employee

62111

Operator

62112

Medical Leave

62230

Other

62250

Trainee

62114

62141

Gratification Operator

62142

Bonification 1

62320

Bonification 2

62210

62151

Vacation Operator

62152

Family

62220

Extra Hours

62113

Welfare expenses

Private Health

62750

High Health Insurance

62732

Life Insurance

62740

High Insurance Pension

62731

Service
Distribution cost

10,182

4,294

4,306

4,319

9,531

4,344

7,357

4,369

9,582

4,395

4,408

4,421

71,509

63111

Advertising expenses

Rent

63710

62710

60931

ESSALUD

60911

Vacation Employee

62911

Gratification Employee

Severance and retirement benefits

Service

71,509
-

Allowance

Mar
4,294

Bonus

Feb

10,182

Buildings

63520

Machinery & Equipment

63531

Heavy Equipment

63532

Vehicles

63540

Others

63560

Welfare expenses

Food

63140

Special Food

62510

Laundry

63850

Hostal

63840

Dining

63830

Medical Test

62520

Medical Test 2

63930

Cable

63670

Others

62540

Travel expenses
Passenger

63112

Accommodation

63130

Other Travel

63150

Communication expenses

1,400

1,407

1,414

1,421

1,428

1,435

1,443

1,450

1,457

1,464

1,472

1,479

17,270

1,300

1,307

1,313

1,320

1,326

1,333

1,339

1,346

1,353

1,360

1,366

1,373

16,036

100

101

101

102

102

103

103

104

104

105

105

106

1,234

1,510

1,510

1,510

1,510

1,510

1,510

1,510

1,510

1,510

1,510

1,510

1,510

18,120

Internet

63650

100

100

100

100

100

100

100

100

100

100

100

100

1,200

Phone

63641

1,170

1,170

1,170

1,170

1,170

1,170

1,170

1,170

1,170

1,170

1,170

1,170

14,040

Phone2

63640

240

240

240

240

240

240

240

240

240

240

240

240

2,880

Post

63120
-

Taxes and dues

ITF

64120

Royalty

64150

Vehicles

64330

Penalty

65921

Fine

65920

Fine2

64430

Depreciation

Buildings

68141

Machinery & Equipment

68142

Vehicles

68143

Furniture

68144

Others

68145

Amortization of intangible assets

Right

68211

Exp & Dev

68214

Software

68213

Others

68219

Power expenses

63610

Logistics

(PEN)

Jan

Account
Materials
Repair

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Total

10,182

4,294

4,306

4,319

9,531

4,344

7,357

4,369

9,582

4,395

4,408

4,421

71,509

Machinery & Equipment

63432

Vehicles

63434

Vehicles 2

63431

Other Equipment

63435

Materials

Insurance premium

65120

General Asset 2

65110

Vehicles Accident

65150

Vehicles

65130

Vehicles 2

65140

Supplies

Office

65996

Furniture

65998

Cleaning

65995

Others

65997

Others 2

65600

Books

3,052

152

152

152

152

152

152

152

152

152

152

152

4,724

100

100

100

100

100

100

100

100

4,100

Subscription

65300

3,000

100

100

100

Publication

63720

52

52

52

52

52

52

52

52

52

52

52

52

624

Others

65994
-

5,200

5,200

10,400

Training expenses

Vehicle expenses

5,200

5,200

10,400

770

775

780

786

791

797

802

808

813

819

824

830

9,595

Fuel

65992

520

525

530

536

541

547

552

558

563

569

574

580

6,595

Toll, Parking

65993

50

50

50

50

50

50

50

50

50

50

50

50

600

Parking

63992

200

200

200

200

200

200

200

200

200

200

200

200

2,400

3,100

100

100

100

100

100

3,100

100

100

100

100

100

7,200

Commission expenses
Waste

63993

Security

63810

Environment

63250

Membership

63730

Legal Services

63221

Register

63222

Audit

63230

Recruiting

63210

Analysis

63920

Bank

67311

Standby LC

67900

Others

63991

Others 2

63290

License & Rights

65400

Exploration

63320

Other operating expenses


65999

100

100

100

100

100

100

100

100

100

100

100

100

3,000

6,000

350

350

350

350

350

350

350

350

350

350

350

350

4,200

350

350

350

350

350

350

350

350

350

350

350

350

4,200

65930

Contribution
65910

1,200
-

3,000

65991
Rounding

General Asset

62410

Selling

(PEN)

Materials
Labor

Jan

Account
Materials

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Total

3,037,673

3,175,268

3,177,582

3,175,268

3,177,582

3,177,582

3,175,268

3,177,582

3,175,268

3,177,582

37,697,373

69,573

64,946

69,573

67,259

69,573

67,259

69,573

69,573

67,259

69,573

67,259

69,573

820,992

Salary

Employee

62111

Operator

62112

Medical Leave

62230

Other

62250

Trainee

62114

62141

Gratification Operator

62142

Bonification 1

62320

Bonification 2

62210

62151

Vacation Operator

62152

Family

62220

Extra Hours

62113

62911
Welfare expenses

ESSALUD

62710

Private Health

62750

High Health Insurance

62732

Life Insurance

62740

High Insurance Pension

62731

Service

2,968,100

2,968,100

2,968,100

3,108,009

3,108,009

3,108,009

3,108,009

3,108,009

3,108,009

3,108,009

3,108,009

3,108,009

36,876,381

Distribution cost

2,957,900

2,957,900

2,957,900

3,097,809

3,097,809

3,097,809

3,097,809

3,097,809

3,097,809

3,097,809

3,097,809

3,097,809

36,753,981

Transporte Interno (Mina- Callao)

60911

176,000

176,000

176,000

298,584

298,584

298,584

298,584

298,584

298,584

298,584

298,584

298,584

3,215,256

Transporte Internacional (Callao-Busan)

60931

2,583,900

2,583,900

2,583,900

2,583,900

2,583,900

2,583,900

2,583,900

2,583,900

2,583,900

2,583,900

2,583,900

2,583,900

31,006,800

Servicio Logistico

63111

198,000

198,000

198,000

215,325

215,325

215,325

215,325

215,325

215,325

215,325

215,325

215,325

2,531,925

Advertising expenses
63710

Vacation Employee

Severance and retirement benefits

Service

Gratification Employee

Allowance

Mar

3,033,046

Labor

Bonus

Feb

3,037,673

Rent

Buildings

63520

Machinery & Equipment

63531

Heavy Equipment

63532

Vehicles

63540

Others

63560

Welfare expenses

Food

63140

Special Food

62510

Laundry

63850

Hostal

63840

Dining

63830

Medical Test

62520

Medical Test 2

63930

Cable

63670

Others

62540

Travel expenses
Passenger

63112

Accommodation

63130

Other Travel (Callao)

63150

Communication expenses

150

150

150

150

150

150

150

150

150

150

150

150

1,800

150

150

150

150

150

150

150

150

150

150

150

150

1,800

10,050

10,050

10,050

10,050

10,050

10,050

10,050

10,050

10,050

10,050

10,050

10,050

120,600

Internet

63650

Phone

63641

Phone2

63640

Post

63120

Courier (DHL; to send the B/L to KZC)

150

150

150

150

150

150

150

150

150

150

150

150

1,800

Customs observations on containers

9,900

9,900

9,900

9,900

9,900

9,900

9,900

9,900

9,900

9,900

9,900

9,900

118,800

Taxes and dues


ITF

64120

Royalty

64150

Vehicles

64330

Penalty

65921

Fine

65920

Fine2

64430

Depreciation

Buildings

68141

Machinery & Equipment

68142

Vehicles

68143

Furniture

68144

Others

68145

Amortization of intangible assets

Right

68211

Exp & Dev

68214

Software

68213

Others

68219

Power expenses

63610

You might also like