Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Inventario Inical 0 0%
Produccion Real 625000 125%
Ventas de Unidades 500000 100%
Inventario Final 125000 25%
2- Cuando la Produccion Menor que Las Ventas
Ventas
Las Ventas estimadas para los primestos 6 meses 500,000
Produccion
Meses Porcentaje Real
Jul 15% 75,000 Inventario 75,000 500,000 15% Ago 15% 75,000 Inicial 75,000 500,000 15% Sep 25% 125,000 125,000 500,000
25% Oct 10% 50,000 75,000 50,000 500,000 10% Nov 15% 75,000 75,000 500,000 15% Dic 10% 50,000 50,000 500,000 10%
90% 450,000
500,000 450,000
RESUMEN
Inv.. Inicial 75000
Produccion 450,000
Ventas 500,000
Inventario Final 25,000
ENE-MAR 125,000 175,000 75,000 125,000 ENE-MAR 51,000 55,000 70,000 ABR-JUN 125,000 140,000 125,000 140,000 ABR-JUN 55,000
51,000 74,000 JUL-SEP 140,000 110,000 140,000 110,000 JUL-SEP 51,000 60,000 70,000 OCT-DIC 110,000 25,000 110,000 25,000 OCT-DIC
60,000 17,000 79,000
RESUMEN
Inv.. Inicial 75,000
Produccion 450,000
Ventas 500,000
Inventario Final 25,000
ENE-MAR 125,000 112,500 0.9000 75,000 62,500 ABR-JUN 125,000 112,500 0.9000
62,500 50,000 JUL-SEP 140,000 126,000 0.9000 50,000 36,000 OCT-DIC 110,000
99,000 0.9000 36,000 25,000
500,000 450,000
RESUMEN
Inv.. Inicial 75,000
Produccion 450,000
Ventas 500,000
Inventario Final 25,000
Inventarios
Final
74,000
70,000
79,000
70,000
70,000
183,000
217,000
36,000
PRESUPUESTO DE PRODUCCION
90% 67000
70,000 72,000
RESUMEN
Inv.. Inicial 26000
Produccion 72,000
Ventas 70,000
Inventario Final 28,000
ENE-MAR 12,000 0 26,000 14,000 ENE-MAR ABR-JUN 14,000 10,000 14,000 10,000 ABR-JUN
JUL-SEP 10,000 34,000 10,000 34,000 JUL-SEP OCT-DIC 34,000 28,000 34,000 28,000
OCT-DIC
70,000 72,000
RESUMEN
Inv.. Inicial 26,000
Produccion 72,000
Ventas 70,000
Inventario Final 28,000
RESUMEN
Inv.. Inicial 26,000
Produccion 72,000
Ventas 70,000
Inventario Final 28,000
ENE-MAR 12,000 12,343 1.0286 26,000 26,343 ABR-JUN 14,000 14,400 1.0286
26,343 26,743 JUL-SEP 10,000 10,286 1.0286 26,743 27,029 OCT-DIC 34,000 34,971
1.0286 27,029 28,000
70,000 72,000
RESUMEN
Inv.. Inicial 26,000
Produccion 72,000
Ventas 70,000 Inventario Final 28,000
Ventas Produccion Inventarios
costo Rotacion Inicial Final
217,000 183,000
18,083
RESUMEN
Inv.. Inicial 70,000 Produccion 183,000
Ventas 217,000 Inventario Final 36,000
26000
12343
38343
-12000
26343