COMPRAS

Fecha Cantidad precio total

1 inv. Inicial 100.00 120.00 12,000.00
2 May-03 200.00 140.00 28,000.00
3 May-08 250.00 150.00 37,500.00
May-11 200.00 160.00 32,000.00
May-15 300.00 180.00 54,000.00

May-20 200.00 190.00 38,000.00

May-25 160.00 170.00 27,200.00
May-27 100.00 150.00 15,000.00
Totales 1,510.00 243,700.00

10.00 SALDO inv final cantidades

FECHA ENTRADA SALIDA TOTAL/kilos

inv. Inicial 100 100
May-03 200 300
May-03 100 200
May-03 50 150
May-08 250 400
May-08 150 250
May-08 50 200
May-11 200 400
May-11 200 200
11-May 50.00 150.00
15-May 300.00 450.00
15-May 150.00 300.00
15-May 30.00 270.00
20-May 200.00 470.00
20-May 250.00 220.00
25-May 160.00 380.00
25-May 20.00 360.00
25-May 200.00 160.00
25-May 140.00 20.00
27-May 100.00 120.00
27-May 20.00 100.00
27-May 90.00 10.00

Unidades inv. Final

 ventas
Fecha Cantidad
0 May-03 150.00
0 May-08 200.00
- May-11 250.00
- May-15 180.00
May-20 250.00

May-25 360.00
- May-27 110.00
10.00
Totales 1,500.00

antidades

Costo Material Usado

VR UNITARIO DEBE HABER SALDO
120 12,000.00 12,000.00
140 28,000.00 40,000.00
120 12,000.00 28,000.00
140 7,000.00 21,000.00
150 37,500.00 58,500.00
140 21,000.00 37,500.00
150 7,500.00 30,000.00
160 32,000.00 62,000.00
150 30,000.00 32,000.00
160.00 8,000.00 24,000.00
180.00 54,000.00 78,000.00
160.00 24,000.00 54,000.00
 180.00 5,400.00 48,600.00
190.00 38,000.00 86,600.00
180.00 45,000.00 41,600.00
170.00 27,200.00 68,800.00
180.00 3,600.00 65,200.00
190.00 38,000.00 27,200.00
170.00 23,800.00 3,400.00
150.00 15,000.00 18,400.00
170.00 3,400.00 15,000.00
150.00 13,500.00 1,500.00
243,700.00 242,200.00 1,500.00
nv. Final Costo inventario final
 Distribución
100*120 50*140
150*140 50*150
200*150 50*160
150*160 30*180
250*180
20*180 200*190
140*170
20*170 90*150
nventario final
 COMPRAS
Fecha Cantidad precio total
Jun-02 180.00 120.00 21,600.00 0
Jun-05 300.00 135.00 40,500.00 0
Jun-08 350.00 140.00 49,000.00
Jun-12 200.00 155.00 31,000.00
Jun-16 280.00 170.00 47,600.00
Jun-20 170.00 140.00 23,800.00
Jun-24 180.00 150.00 27,000.00 -
Jun-28 100.00 155.00 15,500.00
Jun-30 160.00 170.00 27,200.00 140.00
Totales 1,920.00 283,200.00

140.00 SALDO inv final cantidades

FECHA ENTRADA SALIDA TOTAL/kilos VR UNITARIO DEBE

Jun-02 180.00 180.00 120.00 21,600.00
Jun-05 300.00 480.00 135.00 40,500.00
Jun-05 180.00 300.00 120.00
Jun-05 20.00 280.00 135.00
Jun-08 350.00 630.00 140.00 49,000.00
Jun-08 280.00 350.00 135.00
Jun-08 20.00 330.00 140.00
Jun-12 200.00 530.00 155.00 31,000.00
Jun-12 200.00 330.00 140.00
Jun-16 280.00 610.00 170.00 47,600.00
Jun-16 130.00 480.00 140.00
Jun-16 50.00 430.00 155.00
Jun-20 170.00 600.00 140.00 23,800.00
Jun-20 150.00 450.00 155.00
Jun-20 50.00 400.00 170.00
Jun-24 180.00 580.00 150.00 27,000.00
Jun-24 230.00 350.00 170.00
Jun-24 170.00 180.00 140.00
Jun-28 100.00 280.00 155.00 15,500.00
Jun-28 100.00 180.00 150.00
Jun-30 160.00 340.00 170.00 27,200.00
Jun-30 80.00 260.00 150.00
Jun-30 100.00 160.00 155.00
Jun-30 20.00 140.00 170.00
283,200.00
Unidades inv. Final
 ventas
Fecha Cantidad Distribución
Jun-05 200.00 180*120 20*135
Jun-08 300.00 280*135 20*140
Jun-12 200.00 200*140
Jun-16 180.00 130*140 50*155
Jun-20 200.00 150*155 50*170
Jun-24 400.00 230*170 170*140
Jun-28 100.00 100*150
Jun-30 200.00 80*150 100*155 20*170
Totales 1,780.00

Costo Material Usado

HABER SALDO
21,600.00
62,100.00
21,600.00 40,500.00
2,700.00 37,800.00
86,800.00
37,800.00 49,000.00
2,800.00 46,200.00
77,200.00
28,000.00 49,200.00
96,800.00
18,200.00 78,600.00
7,750.00 70,850.00
94,650.00
23,250.00 71,400.00
8,500.00 62,900.00
89,900.00
39,100.00 50,800.00
23,800.00 27,000.00
42,500.00
15,000.00 27,500.00
54,700.00
 12,000.00 42,700.00
15,500.00 27,200.00
3,400.00 23,800.00
259,400.00 23,800.00
Costo inventario final
 COMPRAS
Fecha Cantidad precio total
1 May-05 100.00 100.00 10,000.00 0
2 May-06 100.00 130.00 13,000.00
3 May-10 250.00 150.00 37,500.00 -
4 May-15 100.00 180.00 18,000.00 50.00
Totales 550.00 78,500.00

50.00 SALDO inv final cantidades

FECHA ENTRADA SALIDA TOTAL/kilos VR UNITARIO

5-May 100.00 100.00 100.00
6-May 100.00 200.00 130.00
6-May 100.00 100.00 100.00
10-May 250.00 350.00 150.00
10-May 100.00 250.00 130.00
10-May 100.00 150.00 150.00
15-May 100.00 250.00 180.00
15-May 150.00 100.00 150.00
15-May 50.00 50.00 180.00

Unidades inv. Final

 USOS
Fecha Cantidad Distribución
May-06 100.00 100*100
May-10 200.00 100*130 100*150
May-15 200.00 150*150 50*180

Totales 500.00

Costo Material Usado

DEBE HABER SALDO
10,000.00 10,000.00
13,000.00 23,000.00
10,000.00 13,000.00
37,500.00 50,500.00
13,000.00 37,500.00
15,000.00 22,500.00
18,000.00 40,500.00
22,500.00 18,000.00
9,000.00 9,000.00
78,500.00 69,500.00 9,000.00
Costo inventario final