Compras Ventas Costo Costo unitario

Producto Stock inicial realizadas realizadas Costo unitario unitario de de distribución

promedio ($)
(unidades) (unidades) venta ($) ($)

G 100 320 400 80,000 32,000 20,000

H 50 160 200 60,000 28,000 16,000
D 380 160 200 40,000 16,000 10,000
E 440 80 100 30,000 14,000 8,000
F 100 100 100 20,000 10,000 6,000
A 200 80 100 20,000 8,000 5,000
B 100 40 50 15,000 7,000 4,000
C 250 50 50 10,000 5,000 3,000
 Compras Inventario
totales del Proporción Acumula Zona Costo total unitario Inventario Inventario Promedio
Final Promedio
periodo Valorizado

42,240,100 51.65% 51.65% A 132,000 20 110 14520000

16,640,050 20.35% 72.00% A 104,000 10 55 5720000
10,560,380 12.91% 84.91% B 66,000 340 550 36300000
4,160,440 5.09% 90.00% B 52,000 420 650 33800000
3,600,100 4.40% 94.40% B 36,000 100 150 5400000
2,640,200 3.23% 97.63% C 33,000 180 290 9570000
1,040,100 1.27% 98.90% C 26,000 90 145 3770000
900,250 1.10% 100.00% C 18,000 250 375 6750000
81,781,620 467,000 1,410 2,325 115,830,000

Rotación Global 0.0040317707 0.40%

Rotación Rotación %

0.0091 0.91%
0.0182 1.82%
0.0018 0.18%
0.0015 0.15%
0.0067 0.67%
0.0034 0.34%
0.0069 0.69%
0.0027 0.27%
 Costo Costo
Compras Ventas Costo Compras
Producto Stock inicial realizadas realizadas unitario unitario de unitario de totales del
promedio distribución
(unidades) (unidades) venta ($) periodo
($) ($)
A 200 80 100 20,000 8,000 5,000 2,640,200
B 100 40 50 15,000 7,000 4,000 1,040,100
C 250 50 50 10,000 5,000 3,000 900,250
D 380 160 200 40,000 16,000 10,000 10,560,380
E 440 80 100 30,000 14,000 8,000 4,160,440
F 100 100 100 20,000 10,000 6,000 3,600,100
G 100 320 400 80,000 32,000 20,000 42,240,100
H 50 160 200 60,000 28,000 16,000 16,640,050
81,781,620
 Inventario
Proporcion Acumula Zona Costo total Inventario Inventario Promedio Rotacion
unitario Final Promedio
Valorizado

3.23% 3.23% C 33,000 180 290 9570000 0.00344828

1.27% 4.50% C 26,000 90 145 3770000 0.00689655
1.10% 5.60% C 18,000 250 375 6750000 0.00266667
12.91% 18.51% B 66,000 340 550 36300000 0.00181818
5.09% 23.60% B 52,000 420 650 33800000 0.00153846
4.40% 28.00% B 36,000 100 150 5400000 0.00666667
51.65% 79.65% A 132,000 20 110 14520000 0.00909091
20.35% 100.00% A 104,000 10 55 5720000 0.01818182
467,000 1,410 2,325 115830000

Rotación Global 0.00403177 0.40%

Rotacion %

0.34%
0.69%
0.27%
0.18%
0.15%
0.67%
0.91%
1.82%