Precio de Invetario a Invetario a Enero 01 inventario a

ITEM venta Enero 01 enero 31

($/unidad) (unidades) ($) (unidades)

1 15,500 350 4,627,525 564

2 2,400 2,530 5,555,880 565
3 38,000 52 1,774,448 3
4 950 5,700 4,683,975 5,000
5 87,500 8 637,000 4

INFORMACION Cantidad en
unidades

Plazo de pago: 40 dias

costo del producto
ventas periodicas al costo 850
stock adquirido 1000
inventario inicial 1100
inv. Final 250
inv. Promedio 675
cuentas por pagar inicial 1000
cuentas por pagar final 1000
rotacion -2.62
 margen de
inventario a ventas utilidad del Costo de la total ventas al inv prom inv prom Rotacion por
enero 31 enero
($) (unidades) item venta costo (und) ($) item
(%)
7,456,926 750 14.7% 13,222 9,916,125 457 6,042,225.5 1.64
1,240,740 2,585 8.5% 2,196 5,676,660 1,547.5 3,398,310 1.67
102,372 60 10.2% 34,124 2,047,440 27.5 938,410 2.18
4,108,750 700 13.5% 821.75 575,225 5,350 4,396,362.5 0.13
318,500 12 9.0% 79,625 955,500 6 477,750 2.00
19,170,950 7,388 15,253,058 1.26

ABC

DEMANDA VALOR DEL

Valor ARTICULO MENSUAL PROM. ARTICULO
(UNIDADES) ($/UNIDAD)

5 4,000 92,100
$ 1 3 2,000 52,600
$ 850 4 1,100 87,700
$ 1,000 7 3,000 8,800
$ 1,100 9 500 44,000
$ 250 1 700 26,300
$ 675 8 2,500 4,500
$ 1,000 10 1000 8800
$ 1,000 6 100 43,900
2 200 17,600
rotacion dias

18.3
18.0
13.8
229.3
15.0
23.9

%
VALOR TOTAL PARTICIPACION % CLASIFICACION 400,000,000
ACUMULADO
350,000,000

368,400,000 55.41% 55% A 300,000,000

105,200,000 15.82% 71% B 250,000,000
96,470,000 14.51% 86% B
200,000,000
26,400,000 3.97% 90% C
22,000,000 3.31% 93% C 150,000,000
18,410,000 2.77% 96% C 100,000,000
11,250,000 1.69% 97% C 50,000,000
8,800,000 1.32% 99% C
-
4,390,000 0.66% 99% C ART. 5 ART. 3 ART
3,520,000 0.53% 100% C
664,840,000 100%
 Clasificacion ABC
400,000,000ARTICULO VALOR TOTAL % 120%
ACUMULADO
350,000,000
100%
300,000,000
ART. 5 368,400,000 55%
ART. 3 105,200,000 71% 80%
250,000,000
ART. 4 96,470,000 86%
200,000,000 60%
ART. 7 26,400,000 90%
150,000,000
ART. 9 22,000,000 93% 40%
ART. 1
100,000,000 18,410,000 96%
ART. 8 11,250,000 97% 20%
50,000,000
ART. 10 8,800,000 99%
- 0%
ART. ART.
6 5 ART. 3 ART. 44,390,000
ART. 7 ART. 9 ART. 199%
ART. 8 ART. ART. 6 ART. 2
ART. 2 3,520,000 100% 10

V. Total % Acumulado