Você está na página 1de 20

CONSUMO MENSAL

ITEM

JAN

FEV

MAR

ABR

MAI

JUN

JUL

10,000

9,000

8,000

7,000

6,000

5,000

4,000

1,000,000

900,000

800,000

700,000

600,000

700,000

800,000

15,000

16,000

17,000

18,000

19,000

20,000

19,000

1,000

1,200

1,000

1,200

1,000

1,200

1,000

100

100

100

100

100

100

100

50,000

50,000

50,000

50,000

50,000

50,000

51,000

15,000

25,000

35,000

15,000

25,000

35,000

15,000

500

600

700

800

900

1,000

500

5,000

5,500

6,000

6,500

7,000

5,000

5,500

800

810

790

800

805

795

800

J
TABELA 1

ATIVIDADE: ELABORAR A CLASSIFICAO ABC x XYZ DOS ITENS LISTADOS NA TABELA 1 E A PARTIR DA REGRA DEFINIDA N
ELABORAR A REPRESENTAO GRFICA DA CLASSIFICAO ABC.
ABC
A
B
C
TABELA 2

%
70
20
10

% Acum.
70
90
100

MENSAL
AGO

SET

OUT

NOV

DEZ

Custo Unitrio
Mdio Anual
( R$ )

Classificao
XYZ

3,000

2,000

1,000

900

800

3.50

900,000

1,000,000

1,200,000

1,500,000

1,000,000

0.08

18,000

17,000

16,000

15,000

14,000

3.50

1,200

1,000

1,200

1,000

1,200

18.00

100

100

100

100

100

300.00

50,000

50,000

50,000

50,000

49,000

1.30

25,000

35,000

15,000

25,000

35,000

5.00

600

700

800

900

1,000

16.00

6,000

6,500

7,000

5,000

5,500

7.50

800

800

800

800

800

13.00

RTIR DA REGRA DEFINIDA NA TABELA 2.

CONSUMO MENSAL
ITEM

JAN

FEV

MAR

ABR

MAI

JUN

JUL

10,000

9,000

8,000

7,000

6,000

5,000

4,000

1,000,000

900,000

800,000

700,000

600,000

700,000

800,000

15,000

16,000

17,000

18,000

19,000

20,000

19,000

1,000

1,200

1,000

1,200

1,000

1,200

1,000

100

100

100

100

100

100

100

50,000

50,000

50,000

50,000

50,000

50,000

51,000

15,000

25,000

35,000

15,000

25,000

35,000

15,000

500

600

700

800

900

1,000

500

5,000

5,500

6,000

6,500

7,000

5,000

5,500

800

810

790

800

805

795

800

J
TABELA 1

1o Passo: Calcular o Consumo Mdio Mensal, no perodo avaliado, de cada um dos Itens (Coluna O).
ABC
A
B
C
TABELA 2

%
70
20
10

% Acum.
70
90
100

MENSAL
AGO

SET

OUT

NOV

Consumo
Mdio
Mensal

DEZ

Custo Unitrio
Mdio Anual
( R$ )

Classificao
XYZ

3,000

2,000

1,000

900

800

4,725

3.50

900,000

1,000,000

1,200,000

1,500,000

1,000,000

925,000

0.08

18,000

17,000

16,000

15,000

14,000

17,000

3.50

1,200

1,000

1,200

1,000

1,200

1,100

18.00

100

100

100

100

100

100

300.00

50,000

50,000

50,000

50,000

49,000

50,000

1.30

25,000

35,000

15,000

25,000

35,000

25,000

5.00

600

700

800

900

1,000

750

16.00

6,000

6,500

7,000

5,000

5,500

5,875

7.50

800

800

800

800

800

800

13.00

CONSUMO MENSAL
ITEM

JAN

FEV

MAR

ABR

MAI

JUN

JUL

10,000

9,000

8,000

7,000

6,000

5,000

4,000

1,000,000

900,000

800,000

700,000

600,000

700,000

800,000

15,000

16,000

17,000

18,000

19,000

20,000

19,000

1,000

1,200

1,000

1,200

1,000

1,200

1,000

100

100

100

100

100

100

100

50,000

50,000

50,000

50,000

50,000

50,000

51,000

15,000

25,000

35,000

15,000

25,000

35,000

15,000

500

600

700

800

900

1,000

500

5,000

5,500

6,000

6,500

7,000

5,000

5,500

800

810

790

800

805

795

800

J
TABELA 1

2o Passo: Valorizar o Consumo Mdio Mensal, no perodo avaliado, de cada um dos Itens calculando ento o Valor Total d
ABC
A
B
C
TABELA 2

%
70
20
10

% Acum.
70
90
100

MENSAL
AGO

SET

OUT

NOV

Consumo
Mdio Mensal
( CMM )

DEZ

Custo Unitrio
Mdio Anual
( R$ )

3,000

2,000

1,000

900

800

4,725

3.50

900,000

1,000,000

1,200,000

1,500,000

1,000,000

925,000

0.08

18,000

17,000

16,000

15,000

14,000

17,000

3.50

1,200

1,000

1,200

1,000

1,200

1,100

18.00

100

100

100

100

100

100

300.00

50,000

50,000

50,000

50,000

49,000

50,000

1.30

25,000

35,000

15,000

25,000

35,000

25,000

5.00

600

700

800

900

1,000

750

16.00

6,000

6,500

7,000

5,000

5,500

5,875

7.50

800

800

800

800

800

800

lando ento o Valor Total de Consumo Mdio (Coluna Q).

13.00
R$ TOTAL CMM

Consumo
Mdio Mensal
Valorizado
( R$ CMM )

Classificao
XYZ

16,537.50

74,000.00

59,500.00

19,800.00

30,000.00

65,000.00

125,000.00

12,000.00

44,062.50

10,400.00
456,300.00

ITEM

Consumo
Mdio Mensal
( CMM )

Custo Unitrio
Mdio Anual
( R$ )

Consumo
Mdio Mensal
Valorizado
( R$ CMM )

Classificao
XYZ

ITEM

4,725

3.50

16,537.50

925,000

0.08

74,000.00

17,000

3.50

59,500.00

1,100

18.00

19,800.00

100

300.00

30,000.00

50,000

1.30

65,000.00

25,000

5.00

125,000.00

750

16.00

12,000.00

5,875

7.50

44,062.50

13.00
R$ TOTAL CMM

10,400.00
456,300.00

J
TABELA 4

J
TABELA 3

800

3o Passo: Classificar os itens em ordem decrescente por Consumo Mdio Mensal Valorizado (Coluna E).
ABC
A
B
C
TABELA 2

%
70
20
10

% Acum.
70
90
100

Consumo
Mdio Mensal
( CMM )

Custo Unitrio
Mdio Anual
( R$ )

Consumo
Mdio Mensal
Valorizado
( R$ CMM )

Classificao
XYZ

25,000

5.00

125,000.00

925,000

0.08

74,000.00

50,000

1.30

65,000.00

17,000

3.50

59,500.00

5,875

7.50

44,062.50

100

300.00

30,000.00

1,100

18.00

19,800.00

4,725

3.50

16,537.50

750

16.00

12,000.00

800

13.00
R$ TOTAL CMM

10,400.00
456,300.00

ITEM

Consumo
Mdio Mensal
( CMM )

Custo Unitrio
Mdio Anual
( R$ )

Consumo
Mdio Mensal
Valorizado
( R$ CMM )

Classificao
XYZ

ITEM

25,000

5.00

125,000.00

925,000

0.08

74,000.00

50,000

1.30

65,000.00

17,000

3.50

59,500.00

5,875

7.50

44,062.50

100

300.00

30,000.00

1,100

18.00

19,800.00

4,725

3.50

16,537.50

750

16.00

12,000.00

J
TABELA 3

800

13.00
R$ TOTAL CMM

10,400.00
456,300.00

J
TABELA 4

4o Passo: Calcular o % de participao de cada item em relao ao Valor Total de Consumo Mdio Mensal Valorizado (Colu
ABC
A
B
C
TABELA 2

%
70
20
10

% Acum.
70
90
100

Consumo
Mdio Mensal
( CMM )

Custo Unitrio
Mdio Anual
( R$ )

Consumo
Mdio Mensal
Valorizado
( R$ CMM )

% Particip.

Classificao
XYZ

25,000

5.00

125,000.00

27.4

925,000

0.08

74,000.00

16.2

50,000

1.30

65,000.00

14.2

17,000

3.50

59,500.00

13.0

5,875

7.50

44,062.50

9.7

100

300.00

30,000.00

6.6

1,100

18.00

19,800.00

4.3

4,725

3.50

16,537.50

3.6

750

16.00

12,000.00

2.6

800

13.00
R$ TOTAL

10,400.00
456,300.00

2.3
100.0

al Valorizado (Coluna M).

ITEM

Consumo
Mdio Mensal
( CMM )

Custo Unitrio
Mdio Anual
( R$ )

Consumo
Mdio Mensal
Valorizado
( R$ CMM )

% Particip.

Classificao
XYZ

25,000

5.00

125,000.00

27.4

925,000

0.08

74,000.00

16.2

50,000

1.30

65,000.00

14.2

17,000

3.50

59,500.00

13.0

5,875

7.50

44,062.50

9.7

100

300.00

30,000.00

6.6

1,100

18.00

19,800.00

4.3

4,725

3.50

16,537.50

3.6

750

16.00

12,000.00

2.6

J
TABELA 4

800

13.00
R$ TOTAL

10,400.00
456,300.00

2.3
100.0

5o Passo: Calcular o % de participao acumulado de cada item (Coluna N).


ABC
A
B
C
TABELA 2

%
70
20
10

% Acum.
70
90
100

ITEM

Consumo
Mdio Mensal
( CMM )

Custo Unitrio
Mdio Anual
( R$ )

Consumo
Mdio Mensal
Valorizado
( R$ CMM )

% Particip.

25,000

5.00

125,000.00

27.4

925,000

0.08

74,000.00

16.2

50,000

1.30

65,000.00

14.2

17,000

3.50

59,500.00

13.0

5,875

7.50

44,062.50

9.7

100

300.00

30,000.00

6.6

1,100

18.00

19,800.00

4.3

4,725

3.50

16,537.50

3.6

750

16.00

12,000.00

2.6

J
TABELA 5

800

13.00
R$ TOTAL

10,400.00
456,300.00

2.3
100.0

% Particip.
Acumulado

Classificao
XYZ

27.4

43.6

57.9

70.9

80.6

87.1

91.5

95.1

97.7

100.0

ITEM

Consumo
Mdio Mensal
( CMM )

Custo Unitrio
Mdio Anual
( R$ )

Consumo
Mdio Mensal
Valorizado
( R$ CMM )

% Particip.

% Particip.
Acumulado

25,000

5.00

125,000.00

27.4

27.4

925,000

0.08

74,000.00

16.2

43.6

50,000

1.30

65,000.00

14.2

57.9

17,000

3.50

59,500.00

13.0

70.9

5,875

7.50

44,062.50

9.7

80.6

100

300.00

30,000.00

6.6

87.1

1,100

18.00

19,800.00

4.3

91.5

4,725

3.50

16,537.50

3.6

95.1

750

16.00

12,000.00

2.6

97.7

J
TABELA 5

800

13.00
R$ TOTAL

10,400.00
456,300.00

2.3
100.0

100.0

6o Passo: Elaborar a Classificao ABC de cada um dos itens (Coluna P).

Consumo
Mdio Mensal
( CMM )

Custo Unitrio
Mdio Anual
( R$ )

Consumo
Mdio Mensal
Valorizado
( R$ CMM )

Classificao
XYZ

ITEM

25,000

5.00

125,000.00

925,000

0.08

74,000.00

50,000

1.30

65,000.00

17,000

3.50

59,500.00

5,875

7.50

44,062.50

100

300.00

30,000.00

1,100

18.00

19,800.00

4,725

3.50

16,537.50

750

16.00

12,000.00

J
TABELA 6

800

13.00
R$ TOTAL

10,400.00
456,300.00

ABC
A
B
C
TABELA 2

%
70
20
10

% Acum.
70
90
100

% Particip.

% Particip.
Acumulado

27.4

Classificao
ABC

Classificao
XYZ

27.4

16.2

43.6

14.2

57.9

13.0

70.9

9.7

80.6

6.6

87.1

4.3

91.5

3.6

95.1

2.6

97.7

2.3
100.0

100.0

ITEM

Consumo
Mdio Mensal
( CMM )

Custo Unitrio
Mdio Anual
( R$ )

Consumo
Mdio Mensal
Valorizado
( R$ CMM )

% Particip.

% Particip.
Acumulado

25,000

5.00

125,000.00

27.4

27.4

925,000

0.08

74,000.00

16.2

43.6

50,000

1.30

65,000.00

14.2

57.9

17,000

3.50

59,500.00

13.0

70.9

5,875

7.50

44,062.50

9.7

80.6

100

300.00

30,000.00

6.6

87.1

1,100

18.00

19,800.00

4.3

91.5

4,725

3.50

16,537.50

3.6

95.1

750

16.00

12,000.00

2.6

97.7

J
TABELA 6

800

13.00
R$ TOTAL

10,400.00
456,300.00

2.3
100.0

100.0

7o Passo: Elaborar a Classificao ABC x XYZ de cada um dos itens (Tabela 7).

Item F

Item G

Item B

Item E

Item I

Item C

Item J

Item A
Item D

Item H

TABELA 7

Classificao
ABC

Classificao ABC

Classificao
XYZ

R$ CMM x % Partic. Acum.


140,000

80.6

120,000
57.9

80,000

40,000

20,000

91.5

70.9

100,000

60,000

87.1

43.6
27.4

C
R$ CMM

E
% Partic. Acum.

o ABC

artic. Acum.
91.5

95.1

D
A
% Partic. Acum.

97.7

100.0
100
90
80
70
60
50
40
30
20
10
0

Você também pode gostar