Inventario Inventario Costo de Costo de

Entregas del Demanda Ventas llevar el

inicial final ordenar
Día proveedor inventario
0 700.00 700.00 53.15 53.15 646.85 1000.00 673.42
1 0.00 646.85 10.55 10.55 636.29 0.00 641.57
2 0.00 636.29 79.81 79.81 556.48 0.00 596.39
3 0.00 556.48 16.38 16.38 540.10 0.00 548.29
4 0.00 540.10 186.69 186.69 353.41 0.00 446.75
5 0.00 353.41 97.45 97.45 255.96 0.00 304.68
6 0.00 255.96 24.70 24.70 231.26 0.00 243.61
7 456.39 687.65 49.00 49.00 638.65 1000.00 663.15
8 0.00 638.65 2.86 2.86 635.79 0.00 637.22
9 0.00 635.79 91.37 91.37 544.42 0.00 590.10
10 0.00 544.42 43.43 43.43 500.99 0.00 522.70
11 0.00 500.99 4.33 4.33 496.66 0.00 498.83
12 0.00 496.66 93.70 93.70 402.97 0.00 449.81
13 0.00 402.97 307.52 307.52 95.45 0.00 249.21
14 450.79 546.24 33.71 33.71 512.53 1000.00 529.39
Costo de Costo Comportamiento
Costo total
faltante promedio
800.00
0.00 1673.42 1673.42
700.00
0.00 641.57 1157.50
0.00 596.39 1134.90 600.00
0.00 548.29 1110.86 500.00
0.00 446.75 1060.09
400.00
0.00 304.68 989.05
0.00 243.61 958.52 300.00
0.00 1663.15 1668.29 200.00
0.00 637.22 1155.32
100.00
0.00 590.10 1131.76
0.00 522.70 1098.06 0.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
0.00 498.83 1086.12
0.00 449.81 1061.62
0.00 249.21 961.32 Costo promedio
0.00 1529.39 1601.40
1800.00
1600.00
1400.00
1200.00
1000.00
800.00
600.00
400.00
200.00
0.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
0 11 12 13 14 15

10 11 12 13 14 15
R1 R2 R3 R4 R5
1670.50456 1661.7988 1678.40949 1640.78448 1613.56529
1144.96793 1125.49835 1142.2313 1101.70966 1046.62442
1130.60377 1098.06319 1105.50959 1084.67729 993.375123 1800
1118.59172 1043.8666 1080.87386 994.741101 933.037723 1600
1085.33719 999.673365 1066.83978 911.995076 890.911366
1400
1051.07013 940.144342 1040.75568 910.504493 869.374823
1200
1039.993 949.852748 999.24272 888.339463 857.353149
1000
1675.11479 1647.218 1566.9091 1620.96835 1647.06912
800
1074.27627 1123.35669 949.745841 1076.8254 1123.55138
600
934.928576 1101.13532 918.5164 1040.37704 1101.4767
400
1437.93373 1083.74924 893.281827 998.278174 1062.5975
200
1335.19913 1073.2562 876.901423 961.688616 992.601019
0
994.778235 1064.08784 997.791719 933.635197 929.753252 1 2 3 4
939.563943 1048.10522 991.073786 897.280781 900.576183
R1
1631.50241 1673.61661 1682.73192 1621.26531 1531.5642
 Rafagas
1800
1600
1400
1200
1000
800
600
400
200
0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

R1 R2 R3 R4 R5