Está en la página 1de 6

PEPS

Entrada Salida
Fecha Cantidad P. U. Total (S/.) Cantidad P. U. Total (S/.)
2-Jan
16-Jan 50 S/ 160.00 S/ 8,000.00

2-Feb 50 S/ 150.00 S/ 7,500.00

27-Feb 45 S/ 150.00 S/ 6,750.00

28-Mar 70 S/ 180.00 S/ 12,600.00

15-Apr 55 S/ 150.00 S/ 8,250.00


10 S/ 160.00 S/ 1,600.00
TOTAL S/ 20,600.00 S/ 24,100.00

Ventas IF= 22500 + 20600 - 24100


Fecha Cantidad P. U. Total (S/.) IF= 1900
2-Feb 50 S/ 180.00 S/ 9,000.00
27-Feb 45 S/ 200.00 S/ 9,000.00 MG= 33600 - 24100
5-Apr 65 S/ 240.00 S/ 15,600.00 MG= 9500
TOTAL S/ 33,600.00
% DE GANANCIA= 9500/33600 * 100
% DE GANANCIA= 28.27%
Existencia
Cantidad P. U. Total (S/.)
150 S/ 150.00 S/ 22,500.00
150 S/ 150.00 S/ 22,500.00
50 S/ 160.00 S/ 8,000.00
100 S/ 150.00 S/ 15,000.00
50 S/ 160.00 S/ 8,000.00
55 S/ 150.00 S/ 8,250.00
50 S/ 160.00 S/ 8,000.00
55 S/ 150.00 S/ 8,250.00
50 S/ 160.00 S/ 8,000.00
70 S/ 180.00 S/ 12,600.00
40 S/ 160.00 S/ 6,400.00
70 S/ 180.00 S/ 12,600.00
S/ 19,000.00

500/33600 * 100
UEPS
Entrada Salida
Fecha Cantidad P. U. Total (S/.) Cantidad P. U. Total (S/.)
2-Jan
16-Jan 50 S/ 160.00 S/ 8,000.00

2-Feb 50 S/ 160.00 S/ 8,000.00


27-Feb 45 S/ 150.00 S/ 6,750.00
28-Mar 70 S/ 180.00 S/ 12,600.00

15-Apr 65 S/ 180.00 S/ 11,700.00

TOTAL S/ 20,600.00 S/ 26,450.00

Ventas IF= 22500 + 20600 - 26450


Fecha Cantidad P. U. Total (S/.) IF= 16650
2-Feb 50 S/ 180.00 S/ 9,000.00
27-Feb 45 S/ 200.00 S/ 9,000.00 MG= 33600 - 26450
5-Apr 65 S/ 240.00 S/ 15,600.00 MG= 7150
TOTAL S/ 33,600.00
% DE GANANCIA= 7150/33600 * 100
% DE GANANCIA= 21.27%
Existencia
Cantidad P. U. Total (S/.)
150 S/ 150.00 S/ 22,500.00
150 S/ 150.00 S/ 22,500.00
50 S/ 160.00 S/ 8,000.00
150 S/ 150.00 S/ 22,500.00
105 S/ 150.00 S/ 15,750.00
105 S/ 150.00 S/ 15,750.00
70 S/ 180.00 S/ 12,600.00
105 S/ 150.00 S/ 15,750.00
5 S/ 180.00 S/ 900.00
S/ 16,650.00

7150/33600 * 100
PROMEDIO
Entrada Salida
Fecha Cantidad P. U. Total (S/.) Cantidad P. U.
2-Jan
16-Jan 50 S/ 160.00 S/ 8,000.00
2-Feb 50 S/ 152.5000
27-Feb 45 S/ 152.5000
28-Mar 70 S/ 180.00 S/ 12,600.00
15-Apr 65 S/ 163.50000
TOTAL S/ 20,600.00

Ventas IF= 22500 + 20600 - 25115


Fecha Cantidad P. U. Total (S/.) IF= 17,985
2-Feb 50 S/ 180.00 S/ 9,000.00
27-Feb 45 S/ 200.00 S/ 9,000.00 MG= 33600 - 25115
5-Apr 65 S/ 240.00 S/ 15,600.00 MG= 8,485
TOTAL S/ 33,600.00
% DE GANANCIA= 8,485/33600 * 100
% DE GANANCIA= 25.25%
Salida Existencia
Total (S/.) Cantidad P. U. Total (S/.)
150 S/ 150.00000 S/ 22,500.00000
200 S/ 152.5000 S/ 30,500.00000
S/ 7,625.0000 150 S/ 152.5000 S/ 22,875.00000
S/ 6,862.5000 105 S/ 152.5000 S/ 16,012.50000
175 S/ 163.50000 S/ 28,612.50000
S/ 10,627.5000 110 S/ 163.50000 S/ 17,985.00000
S/ 25,115.00

500 + 20600 - 25115


,985

33600 - 25115
8,485

GANANCIA= 8,485/33600 * 100


GANANCIA= 25.25%

También podría gustarte