Está en la página 1de 5

PEPS UNIDADES

mes concepto S.I E S S.F C.U


1 inventario 30,000 30,000 20
2 compra 30,000 1,500 31,500 21.5
3 compra 31,500 14,500 46,000 22
4 compra 46,000 20,000 66,000 21.8
5 reque 66,000 30,000 36,000 20
36,000 1,500 34,500 21.5
34,500 13,500 21,000 22
6 compra 21,000 12,500 33,500 23
7 reque 33,500 1,000 25,500 22
25,500 7,000 18,500 21.8
8 reque 18,500 3,000 15,500 21.8
9 compra 15,500 10,000 25,500 23.1
10 reque 25,500 2,500 23,000 21.8

CAPA1 CAPA2 CAPA 3


UNIDAD Compra 1,500, 21.50-32,250 Compra 14,500 22-319,000
SI, 30,000 20-600,000 Reque 1,500 21.50-32,250 Reque 15,500 22- 297,000
Reque 30,00020-600,000 saldo 1,000 22,000
Reque 1,000 22-22.000

CAPA 4 CAPA 5
Compra 20,000 21.80-436,000 COMPRA 12,500 23-287,500
Reque 7,000 21.80-152,600
saldo 13,000 21.80- 283,400
Reque 3,000 21.80- 65,400
saldo 10,000 - 218,000 SALDO FINAL 682,000
Reque 2,500 21.80-54,500 SALDO FINAL DE UNIDAD 23,000
saldo 7,500 163,000

UEPS
mes Concepto S.I E S S.F CU
1 inventario 30,000 30,000 20
2 compra 30,000 1,500 31,500 215
3 compra 31,500 20,000 46,000 22
4 compra 46,500 66,000 21.8
5 reque 66,000 20,000 46,000 22
46,000 14,500 31,500 22
31,500 1,500 30,000 21,50
30,000 1 9,000 21,000 20
6 compra 21,000 12,500 33,500 23
7 reque 33,500 8,000 26,500 23
8 reque 25,500 3,000 22,500 23
9 compra 22,500 10,000 32,500 23
10 reque 32,500 1,500 31,000 23
31,000 1,000 30,000 23

SALDO INICIAL COMPRA COMPRA


30,000-20-600,000 1,500-21.50-32,250 14,500-22-319,00
9,000-20-180,000 1,500-21.50-32,250 14,500-22-319,00
21,000 420,000

COMPRA COMPRA COMPRA


10,000-23.10-231,000 20,000-21.80-436,000 12,500-23-287,500
10,000-23.10-231,000 20,000-21.80-436,000 8,000-23-184,000
900-23.10-207,900 4,500-23-103,500
3,000-23-69,000
SALDO1,500- 34,500
1,500-23-34,500

COSTO PROMEDIO

UNIDADES
Concepto S.I Entradas Salidas S.F
Inventario I 30,000 0 0 30,000
compra 30,000 1,500 0 31,500
compra 31,500 14,500 0 46,000
compra 46,000 20,00 0 66,000
salida 66,000 0 45,00 21,000
compra 21,000 12,500 0 33,500
salida 33,500 0 8,000 25,500
salida 25,500 0 3,00 22,500
compra 22,500 10,00 0 32,500
salida 32,500 0 2,500 30,000
VALORES
S.I E S S.F
600,000 600,000
600,000 32,250 632,250
632,250 319,000 951,250
951,250 436,00 1,387,25
1,387 600,000 787,250
787,250 32,250 755,000
755,000 297,000 458,000
458,000 287,000 745,500
745,000 22,000 723,500
723,500 152,400 570,900
570,900 66,400 505,500
505,500 231,000 736,500
736,500 54,500 682,000
Nombre:Jesús Alonso Tamez Calderón
Matricula:2052643
ompra 14,500 22-319,000 Grupo:BN
eque 15,500 22- 297,000 Turno:Vespertino
aldo 1,000 22,000
eque 1,000 22-22.000

CAPA 6
compra 10,000 23.10- 231,000

S.I E S S.F
600,000 600,000
600,000 32,250 632,250
632,250 319,000 951,250
951,250 436,000 1,387,250
1,387,250 436,000 951,250
951,250 319,000 632,250
632,250 32,250 600,000
600,000 180,000 420,000
420,000 287,500 707,500
707,500 184,000 523,500
523,500 69,000 454,500
454,500 231,000 685,500
685,500 34,500 651,000
651,000 23,100 627,900

SALDO FINAL
Valores: 627,900
unidad:30,000
compra producto x: 58,500

2,500-23-287,500
,000-23-184,000
,500-23-103,500
,000-23-69,000
ALDO1,500- 34,500
,500-23-34,500

OSTO PROMEDIO

COSTO
Unitario Promedio S.I Entradas Salidas S.F
20 20 600,000 600,000
21.5 20.07 600,000 32,250 632,250
22 20.68 632,250 319,000 951,250
21.8 21.02 951,250 436,000 1,387,250
21.02 1,387,250 945,900 441,350
23 21.76 441,350 387,500 728,850
21.76 728,850 174,080 554,77
23.1 554,770 65,280 489,490
22.17 22.17 489,490 231,000 720,490
720,490 55,425 665,065
Alonso Tamez Calderón

También podría gustarte