Professional Documents
Culture Documents
Analiza
Analiza
FHUHUHD FHO SX LQ GLQ SXQFW GH YHGHUH WHRUHWLF QX DU WUHEXL V H[LVWH
SUREOHPH vQ FHHD FH SULYHWH DVLJXUDUHD UHVXUVHORU PDWHULDOH
necesare.
Practic, intervin o serie de factori (care nu sunt numai de ordin economic)
FRQMXQFWXUDOL FXP DU IL OLSVD GLVSRQLELOLW
REOLJD LLORU ID
LULL DFWLYLW
P ULPHDVWRFXULORUHILFLHQ DIRORVLULLDFHVWRUDHWF
Att ntr-XQFD]FkWLvQDOWXOH[LVW
DQXPLWHHOHPHQWHPHWRGRORJLFH
FRPXQHFDUHYRUILVXSXVHDWHQ LHLvQFRQWLQXDUH
principalele resurse
materiale
6FRSXO
SRVLELOLW
XQHL
DVHPHQHD
DQDOL]H
HVWH
GH
D
SXQH
vQ
HYLGHQ
FRQGL LRQHD] UHDOL]DUHD SURJUDPXOXL GH IDEULFD LH L LPSOLFLW GH VDWLVIDFHUH
D FHUHULL FOLHQ LORU (YLGHQW ILHFDUH DJHQW HFRQRPLF SH SDUFXUVXO DFWLYLW
VDOH D VWDELOLW DQXPLWH OHJ WXUL
PRW V
LL
L vQ
DSURYL]LRQDUH 2U vQ DVHPHQHD VLWXD LL RUJDQLVPHOH GH VSHFLDOLWDWH DOH
ILUPHLWUHEXLHV GLVSXQ GHRVROX LH GHUH]HUY FDUHvQRULFHPRPHQWV
SRDW ILDSOLFDW
Q FDGUXO DQDOL]HL SLH HL GH DSURYL]LRQDUH VH XUP UHWH VW
ructura
ID
GHDQXPL LIXUQL]RUL
3HQWUX VROX LRQDUHD XQRU DVHPHQHD DVSHFWH GDWHOH IRORVLWH SRW IL
VWUXFWXUDWHGXS XUP WRUXO
Nr.
crt.
0
1
2
3
4
5
6
Denumirea
principalelor materii
prime
X
A
B
C
D
E
Total
U/M
Z
to
to
to
to
to
to
Aprovizionat n
perioada ..
1
2.700
1.140
150
1.126
145
5.261
din care:
din care:
export
2
700
1.110
10
1
15
1.836
3
2.000
30
140
1.125
130
3.425
F1
4
1.800
30
140
120
2.090
F2
F3
5
150
1.100
10
1.260
6
50
25
75
LPSRUWXO UHSUH]LQW SHVWH GLQ WRWDOXO DSURYL]LRQ ULORU FHHD FH
vQVHDPQ GHSHQGHQ DID
import
GHDFHDVW SLD
SLD D LQWHUQ HVWH VHJPHQWDW SH PDL PXO L IXUQL]RUL ILHFDUH GH LQkQG R
DQXPLW SRQGHUHvQDSURYL]LRQDUHDPDWHULDOHORU
materiale.
Q DFWLYLWDWHD SUDFWLF R DVHPHQHD VLWXD LH SRDWH IL vQWRFPLW SHQWUX
LOH
GH
DVLJXUDUH
obiectivelor strategice.
D
UHVXUVHORU
PDWHULDOH
QHFHVDUH
UHDOL] ULL
8Q
DOW
DVSHFW
FDUH
LQWHUHVHD]
vQ
FDGUXO
DQDOL]HL
SLH HL
GH
DSURYL]LRQDUH vO UHSUH]LQW RIHUWD GH UHVXUVH PDWHULDOH SULQ SULVPD XQRU
FRQGL LLFXPDUIL
FDQWLWDWHDSRVLELO GHOLYUDWvQWU
FDOLWDWHD FDUDFWHUL]DW
L
materialelor);
FRQGL LLOHGHWUDQVSRUWLSODW
HYHQWXDOHOHERQLILFD LLHWF
Tabelul 8.2
Nr.
crt.
0
1.
A
material A
F1
F2
mediu
realizat
- lei -
solicitat
de
furnizori
1
800.000
...
Fn
Cantitatea
livrat ntr-un
lot
min.
max.
Mode de
7
transp. CFR
transp.
CFR+ +
auto
900.000
850.000
100
200
4.500
8.000
Cec
virament
superior
corespunde
...
870.000
...
50
...
6.000
...
Cec sau
dispo
...
inferior
!#" $&%
1RW
Calitate n
raport de
necesar
...
transp.
CFR + auto
&RORDQD$FXSULQGHPDWHULDOHOHLIXUQL]RULL
5H]XOW F WR LRIHUWDQ LLVROLFLW XQSUH VXSHULRUFHOXLPHGLXUHDOL]DW
vQ SHULRDGD DQWHULRDU VLWXD LH GHWHUPLQDW GH IDFWRUL VSHFLILFL SHULRDGHL Q
FRQVHFLQ
LQIRUPD LLORU GLUHFWH L D FHORU GHULYDWH FD GH H[HPSOX LQIOXHQ D FDOLW
asupra
consumului
GLVIXQF LRQDOLW
specific,
LOHOLYU ULORUHWF
cheltuielile
de
LL
transport-aprovizionare,
a necesarului de consum
'HVI XUDUHD QRUPDO D SURFHVXOXL GH DSURYL]LRQDUH QX VH SRDWH
UHDOL]D I U XQ SURJUDP XQ SODQ GH DSURYL]LRQDUH FDUH V SUHYDG
DVLJXUDUHD QHFHVDUXOXL FHO SX LQ SHQWUX XQ DQ HYLGHQW vQ FRQGL LLOH vQ FDUH
VH FXQRDWH FH VH YD SURGXFH 'H PRGXO vQ FDUH VH GHUXOHD] SURFHVXO GH
DSURYL]LRQDUH GHSLQGH FRQVWLWXLUHD UH]HUYHORU PDWHULDOH L ULWPLFLWDWHD
SURGXF L
ei.
resurse materiale;
asiguUDUHDQHFHVDUXOXLSHQWUXSURGXF LH
Activitatea de vnzare-FXPS UDUH WUHEXLH V
ED]DXQXLFDGUXMXULGLFvQFDUHFRQWUDFWXOWUHEXLHV FRQVWLWXLHXQLQVWUXPHQW
SULQFLSDO 'H DFHHD FRQWUDFWDUHD QHFHVDUXOXL GH DSURYL]LRQDW UHSUH]LQW
ntr-R UHWURVSHFWLY
e parcursul perioadei. n
FRQGL LLOH SUHOXFU ULL DXWRPDWH D GDWHORU XUP ULUHD SHUPDQHQW D DFHVWXL
SURFHV QX QXPDL F HVWH SRVLELO GDU
SHQWUXXQLW
este
LOHFXDFWLYLWDWHFRPSOH[
,QIRUPD LLOH GLQ ED]D GH GDWH FDUH VH DFWXDOL]HD] vQ PRPHQWXO
SURGXFHULLXQHLPRGLILF ULSHUPLW XWLOL]DWRUXOXLVWUXFWXUDUHDORUvQUDSRUWGH
FHULQ H $VWIHO SHQWUX D XUP UL HYROX LD SURFHVXOXL GH FRQWUDFWDUH D
Denumirea
materialelor
principale
A
B
C
D
E
Total
U/M
Necesar de
aprovizionat
to
to
to
to
to
to
2.000
130
40
120
50
2.340
3HWULPHVWUHVHSUH]LQW FXPXODW
Contractat la nceputul*
Tr. I
1.500
35
40
30
1.605
Tr.II
2.000
125
40
130
40
2.230
Tr.III
2.000
125
40
130
40
2.335
Tr.IV
2.000
125
60
150
40
2.375
5H]XOW F SHWRWDOODvQFHSXWXOWULPHVWUXOXL,HUDFRQWUDFWDWGLQ
QHFHVDUXO DQXDO vQ WULPHVWUXO ,, DMXQJH OD IDSW FH DWHVW R VLWXD LH
QRUPDO 3H IHOXUL GH PDWHULDOH JUDGXO GH DFRSHULUH FX FRQWUDFWH SUH]LQW
DVSHFWH GLIHULWH FDUH vQ DFWLYLWDWHD SUDFWLF YRU IL DQDOL]DWH vQ UDSRUW FX
elementele specifice.
Q FHHD FH SULYHWH DQDOL]D UHDOL] ULL SURJUDPXOXL GH DSURYL]LRQDUH
WUHEXLHDYXWHvQYHGHUHGRX DVSHFWHLPSRUWDQWH
ectivelor
stabilite.
&DUDFWHUL]DUHD
VLWXD LHL
JHQHUDOH
D
UHDOL] ULL
SURJUDPXOXL
GH
DSURYL]LRQDUH SRDWH IL HIHFWXDW VXE DVSHFW QXPHULF SH ED]D SR]L LLORU GLQ
SODQXO GH DSURYL]LRQDUH HYLGHQW QX WRDWH DX DFHHDL LPSRUWDQ
UHVSHFWLY
UDSRUWXO GLQWUH QXP UXO GH SR]L LL OD FDUH V DX UHDOL]DW SUHYHGHULOH L WRWDOXO
asemenea, este
FHFDQWLW
LYDORULGHPDWHULDOHVXQW
FHFDQWLW
LV
FHFDQWLW
restante?
... zile?
$VWIHO GH SUREOHPH L DOWHOH GH DFHDVW QDWXU IDF RELHFWXO DQDOL]HL
RSHUDWLYH
FDUH
R
UHDOL]HD]
UHVSRQVDELOLL
GLUHF L
DL
DFWLYLW
LL
GH
aprovizionare.
)LQDOLWDWHD DFWXOXL GH DSURYL]LRQDUH vO UHSUH]LQW DVLJXUDUHD QHFHVDUXOXL
SHQWUX SURGXF LH GLQ SXQFW GH YHGHUH FDQWLWDWLY FDOLWDWLY L OD WHUPHQ 6XE
DVSHFWPHWRGRORJLFSHQWUXPDWHULDOHOHFDUHVHFRQVXP FXUHQWRUHWURVSHFWLY D
dHUXO
Denumire material: A
Tabelul 8.4
Nr.
crt.
1.
2.
3.
4.
5.
1RW
,QWU
UL
I
II
III
U/M
Data
kg.
kg.
kg.
kg.
5
18
28
x
&DQWLW
400
400
600
1.400
Asigurarea
necesarului
zile
FDQWLW
3
120
10
400
10
400
2
80
25
1.000
Stoc
L
LQL LDO
120
120
final
520
520
WULPHVWUXO SHQWUX FDUH VH IDFH DQDOL]D VH DOHJH vQ IXQF LH GH IUHFYHQ D
FRQVXPXOXLLLQWHUYDOXOPHGLXvQWUHGRX DSURYL]LRQ UL
'LQ DFHVW H[HPSOX UH]XOW IDSWXO F GHL FDQWLWDWHD LQWUDW GHS HWH
QHFHVDUXOOXQDUFXSHVWH.JDFHVWDDIRVWDVLJXUDWvQSURSRU LHGH
numai 83% (1000/1200 FHHD FH D FRQGXV OD FUHWHUHD VWRFXOXL ILQDO
GH SHVWH RUL 2DVHPHQHD VLWXD LHHVWHHIHFWXO QHULWPLFLW
respectiv a nereVSHFW
LLDSURYL]LRQ ULL
FRQGL LLOH vQ FDUH DVWIHO GH IHQRPHQH DX R H[WLQGHUH vQ PDL PXOWH SHULRDGH
IDFWRULL GH GHFL]LH WUHEXLH V DF LRQH]H SHQWUX HOLPLQDUHD FDX]HORU FDUH DX
SURGXVGHUHJO UL
Tabelul 8.5
Anii
Cifra de
afaceri
Stocuri
de
materiale
1
2
3
4
5
4.800
4.830
4.820
4.860
5.000
1.584
1.689
1.928
1.748
1.597
Ind. Stocuri
5RWD LD
Ind. CA
stocurilor
Indici
Cifra de
afaceri
100
100,63
99,80
100,83
102,88
Stocuri
100
106,63
114,15
90,66
91,36
1
1,06
1,14
0,90
0,89
3,03
2,86
2,50
2,78
3,13
5H]XOW F vQ DFHVW LQWHUYDO GH WLPS VWRFXULOH DX DYXW R HYROX LH
GLIHULW $VWIHOvQSULPLLGRLDQLDH[LVWDWWHQGLQ DGHFUHWHUHUHGXFkQ
du-se
YLWH]D ORU GH URWD LH LDU VSUH VIkULWXO LQWHUYDOXOXL DVLVW P OD R DFFHOHUDUH D
URWD LHL FHHD FH VH FRQFUHWL]HD] vQWU R GLPLQXDUH D LPRELOL] ULORU Q PRG
GH
XQ QLYHO FRQVLGHUDW DO DFHVWRUD VWRF QRUPDW PHGLX PD[LP VDX RULFH DOW
FDWHJRULH&RQWLQXLWDWHDSURFHVXOXLGHSURGXF LHLPSXQHH[LVWHQ DVWRFXULORU
GH PDWHULDOH 'HDFHHD ILUPD WUHEXLH V
-L VWDELOHDVF
OLPLWD VWRFXULORU L V
ectarea acesteia.
LGHQWLILFDWHPDWHULDOHOHVDXJUXSHOHGHPDWHULDOHFDUHSUH]LQW DEDWHULID
GH
OLPLWD VWDELOLW 6H UHFRPDQG V VH RSHUH]H FX SULQFLSLXO H[FHS LHL LDU
vQVFULHUHDvQOLVW VDXYL]XDOL]DUHDSHHFUDQXOFDOFXODWRUXOXLV VHIDF GXS
XQ FULWHULX vQ RUGLQH FUHVF WRDUH VDX GHVFUHVF WRDUH vQ RUGLQHD FRGXULORU
HWF&XWLWOXGHH[HPSOXVHSUH]LQW XUP WRDUHDPRGDOLWDWHGHVWUXFWXUDUHD
LQIRUPD LHLvQWDEHOXO
Tabelul 8.6
Nr.
crt.
Denumire
material
1.
2.
3.
A
B
C
Total
Sold
Abateri +
U/M
to
m2
buc.
70.000
80.000
130.000
50.000
Abateri %
5
7,5
15
3
Cantitat
e
100
x
x
mii lei
60.000
80.000
-
%
20
12
-
5H]XOW F vQ PRPHQWXO GDW vQ XQLWDWH H[LVW VWRFXUL SHVWH FHOH
SUHY ]XWH vQ YDORDUH GH PLOLRDQH OHL FHHD FH UHSUH]LQW GLQ WRWDOXO
UXLFD]vQSDUWH
LDGRSWDUHDP VXULORUQHFHVDUH
Al treilea DVSHFW FDUH VH UHFRPDQG vQ DQDOL]D VWRFXULORU VH UHIHU OD
gradul de imobilizare, procedndu-se la gruparea lor n stocuri normale,
VWRFXULFXPLFDUHOHQW VWRFXULI U PLFDUHLVWRFXULGLVSRQLELOH
ncadrarea ntr-R JUXS VDX DOWD VH IDFH vQ IXQF LH GH IUHFYHQ D
consumului, calculndu-se durata de imobilizare a stocului (Di) n zile pe
ED]DUHOD LHL
Di =
S 360
E
ioadele anterioare, se
VWDELOHWH FRQYH LRQDO LQWHUYDOXO vQ ]LOH SHQWUX ILHFDUH JUXS 'H H[HPSOX
GDF GXUDWDPHGLHGHVWRFDUHHVWHGH ]LOHPDWHULDOHOHFDUHDXXQWLPSGH
VWRFDUHPDLPLFGHFkWDFHDVW GXUDW LQWU vQJUXSDVWRFXULORUQRUPDOHvQWUH
PLFDUH$VWIHOGDF ODXQPDWHULDO'L
]LOHLDUGHODXOWLPDPRGLILFDUH
LOHGHXWLOL]DUHvQFDGUXOILUPHL
Tabelul 8.7
Valoarea stocurilor de materiale mii lei -
Nr.
crt.
Date
de identificare
normale
1
2
3
...
n
A
B
C
...
Total
30.000
...
150.000
RH]XOW
FXPLFDUH
OHQW
15.000
...
45.000
PLFDUH
10.000
...
30.000
disponibile
10.000
...
20.000
VXQW FX PLFDUH OHQW I U PLFDUH LDU DSURDSH VXQW GLVSRQLELOH
6LWXD LD
GDW
VH
FRPSDU
FX
SHULRDGHOH
DQWHULRDUH
-se n consecin
SHQWUX
D
YHGHD
S1
,
cz
unde: S1 = stocul efectiv la un moment dat;
cz = consumul mediu zilnic.
Rz =
UH]HUYDvQ]LOHVHGHWHUPLQ
astfel:
Rz =
S1 ( t cz)
,
cz
vQFDUHWUHSUH]LQW HFKLYDOHQWXOvQ]LOHDVWRFXOXLGHVLJXUDQ
Denumirea
materialului
U/M
1.
2.
3.
A
B
C
Kg.
Kg.
Kg.
Stoc
la
data
de ...
4.000
240
400
Consum
zilnic
Rezerva
n zile
' Intervalul
(*)+,.-0/21
34 +/#5*6 7#6 /2( +6
Nr. de zile
408 ( 9 3:4 +6 ; 3
aprovizionare
100
24
80
40
10
5
35
20
40
30
8
15
5H]XOW F VLWXD LD FHORU WUHL PDWHULDOH HVWH GLIHULW $VWIHO GDF
PDWHULDOHOH $ L % SRW DVLJXUD FRQWLQXLWDWHD SURFHVXOXL GH SURGXF LH vQ
VFKLPESHQWUXPDWHULDOXO&VHLPSXQP VXULXUJHQWHvQYHGHUHDFRPSOHW ULL
stocului de materiale.
8.4
PDWHULDOH
pentru RE LQHUHDXQHLXQLW
LGHSURGXV
SRQGHUHDXQXLDQXPLWPDWHULDOvQJUHXWDWHDQHW DSURGXVXOXL
YDORDUHDSURGXF LHLODOHXUHVXUVHPDWHULDOH
valoarea productiei
;
valoarea materialelor consumate
valoarea adaugata
;
valoarea materialelor consumate
profitul brut din exploatare 1 leu resurse materiale:
rezultatul exploatarii
;
valoarea materialelor consumate
8WLOL]DUHDUHVXUVHORUPDWHULDOHVHUHIOHFW GLUHFWLLQGLUHFWvQQLYHOXO
vQWUHJXOXL VLVWHP GH LQGLFDWRUL $VWIHO GDF VH IRORVHWH FRQVXPXO VSHFLILF
PRGLILFDUHDDFHVWXLDLQIOXHQ HD]D
YROXPXOSURGXF LHL
Ct1 Ct1
,
cs1 cs0
n care Ct1UHSUH]LQW FRQVXPXOWRWDOGLQWU-un material;
valoarea prodXF LHL
Ct1 Ct1
p 0 ,
cs
cs
0
1
n care p0UHSUH]LQW SUH XOSURGXVXOXL
(cs1 cs0 ) p0 ,
n care p0UHSUH]LQW
SUH XOPDWHULDOXOXL
Cf 0
Cf 0 ,
Iq
n care Cf0UHSUH]LQW
FRVWXOIL[LDU
Iq =
profitul unitar:
UDWDUHQWDELOLW
q0 + q
q0
(cs1 cs 0 )p 0
LLSURGXVXOXL
p 0 c 0 + (cs1 cs 0 )p 0
100 r0
c 0 + (cs1 cs 0 )p 0
3ULQFXPXODUHSHWRDWHSURGXVHOHVHSRWGHWHUPLQDLQIOXHQ HOHWRWDOH
la nivelul firmei.
Gestiunea rHVXUVHORUPDWHULDOHFRQVWLWXLHRSUREOHP
IXQGDPHQWDO D
economico-financiare a acesteia.
$SOLFD LLLvQWUHE
UL
1. 6 VH DQDOL]H]H HFRQRPLF HYROX LD VWRFXULORU vQ FRUHOD LH FX FLfra
de afaceri pe baza datelor:
Anii
Indici
Stocuri
de
materiale
(mil lei)
Cifra
de afaceri
(mil lei)
8200
8750
9300
9000
12000
24400
26300
28700
32000
37500
CA
Stocuri
Indicele
stocuri
Indicele CA
5RWD LD
CA
S
stocurilor
URWD LL
N4
N3
N2
N1
N
2.
i ce