CODIGO

DESCRIPCION

A013
A014
A008
A004
A012
A007
A009
A010
A005
A003
A001
A006
A011
A016
A015
A002

Crema tipo B
Vitamina B
Vitamina A
Crema tipo A
Vitamina C
Jarabe para la tos
Alcohol
Curitas
Jeringas
Jabon
Algodn
Guantes
Esparadrapo
Aspirina
Pastilla tipo K
Pastilla tipo L

UNIDAD

COSTO UNITARIO

CONSUMO
PROMEDIO

PROMEDIO
STOCK

100.00
80.00
50.00
30.00
20.00
15.00
14.00
10.00
7.00
4.00
3.00
3.00
3.00
0.60
0.40
0.30
21.27

50.00
45.00
10.00
10.00
40.00
10.00
17.00
20.00
60.00
18.00
200.00
30.00
20.00
600.00
800.00
700.00
2,630.00

75.00
90.00
20.00
15.00
80.00
15.00
50.00
30.00
120.00
27.00
180.00
90.00
30.00
400.00
600.00
900.00
2,722.00

barra
botella 30 pastillas
botella 30 pastillas
barra
botella 40 pastillas
botella 100mil
botella 50mil
cajas
unidad
unidad
paquete
par
rollos
unidad
unidad
unidad
TOTAL

COSTO PROMEDIO DE INVENTARIO CPI

CPI = i % X Cu x

COMSUMO PROM.
13.10% i%
21.27 Cu
2,630.00 Ip
7,327.72
CPI

Ip

i % ..................... tasa de posecion de inventario

Cu .................... costo unitario
Ip ......................... inventario promedio

256.33

100.00%
80.00%
60.00%

Series2
Series3

40.00%

Series4
20.00%

Series1

98.75%

100.00%

97.64%

96.52%

96.11%

94.85%

92.35%

91.85%

87.96%

86.57%

83.32%

82.28%

74.86%

72.78%

68.14%

34.77%

0.00%

CODIGO

DESCRIPCION

COSTO STOCK

A013
A014
A012
A008
A005
A009
A001
A004
A010
A006
A002
A016
A015
A007
A003
A011

Crema tipo B
Vitamina B
Vitamina C
Vitamina A
Jeringas
Alcohol
Algodn
Crema tipo A
Curitas
Guantes
Pastilla tipo L
Aspirina
Pastilla tipo K
Jarabe para la tos
Jabon
Esparadrapo

7,500.00
7,200.00
1,600.00
1,000.00
840.00
700.00
540.00
450.00
300.00
270.00
270.00
240.00
240.00
225.00
108.00
90.00
21,573.00

%relativo

35%
33%
7%
5%
4%
3%
3%
2%
1%
1%
1%
1%
1%
1%
1%
0%

%
acumulado

34.8%
68.1%
75.6%
80.2%
84.1%
87.3%
89.8%
91.9%
93.3%
94.6%
95.8%
96.9%
98.0%
99.1%
99.6%
100.0%

COSTO STOCK

COSTO
ACUMULADO

PROCENTAJE
COSTO
ACUMULADO

PROCENTAJE COSTO
ACUMULADO * UND.

7,500.00
7,200.00
1,000.00
450.00
1,600.00
225.00
700.00
300.00
840.00
108.00
540.00
270.00
90.00
240.00
240.00
270.00
21,573.00

7,500.00
14,700.00
15,700.00
16,150.00
17,750.00
17,975.00
18,675.00
18,975.00
19,815.00
19,923.00
20,463.00
20,733.00
20,823.00
21,063.00
21,303.00
21,573.00
293,121.00

34.77%
68.14%
72.78%
74.86%
82.28%
83.32%
86.57%
87.96%
91.85%
92.35%
94.85%
96.11%
96.52%
97.64%
98.75%
100.00%

2.56%
5.01%
5.36%
5.51%
6.06%
6.13%
6.37%
6.47%
6.76%
6.80%
6.98%
7.07%
7.10%
7.19%
7.27%
7.36%

2,500.00
2,000.00
1,500.00

1,000.00
500.00

Aspirina

Esparadrapo

Guantes

Jabon

Algodn

Jeringas

Curitas

Alcohol

Jarabe para la tos

Vitamina C

Crema tipo A

Vitamina A

Vitamina B

0.00
Crema tipo B

PROMEDIO STOCK
13.10% i%
21.27 Cu
2,722.00 Ip
7,584.05
CPI

CATEGORIA

21,000.00

100.0%
90.0%

16,000.00

80.0%
70.0%

11,000.00

6,000.00

60.0%
50.0%

COSTO STOCK

40.0%

% acumulado

30.0%
1,000.00

20.0%
10.0%

-4,000.00

0.0%

Pastilla tipo L

Pastilla tipo K

Aspirina

100.00%
90.00%
80.00%
70.00%
60.00%
50.00%
40.00%
30.00%
20.00%
10.00%
0.00%

PROMEDIO
STOCK

PROCENTAJE
COSTO
ACUMULADO

COSTO STOCK
% acumulado

TIPO DE CAMBIO