Modelo ABC Precio Unitario

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 11

Clasifique los siguientes

inventarios aplicando la
metodología ABC

Item Materias primas Unidades Costo Uni. Consumo

7 mmpp 007 Metros S/. 22.00 147.00


6 mmpp 006 Metros S/. 13.00 138.00
1 mmpp 001 Pies S/. 2.50 480.00
15 mmpp 015 Unidades S/. 80.00 14.00
24 mmpp 024 Kilos S/. 10.80 100.00
14 mmpp 014 Unidades S/. 44.50 18.00
16 mmpp 016 Unidades S/. 13.00 42.00
5 mmpp 005 Galones S/. 16.00 16.00
18 mmpp 018 Galones S/. 34.00 7.00
21 mmpp 021 Unidades S/. 17.50 10.00
22 mmpp 022 Unidades S/. 17.50 10.00
13 mmpp 013 Unidades S/. 22.50 6.00
11 mmpp 011 Unidades S/. 11.20 12.00
10 mmpp 010 Unidades S/. 10.20 12.00
8 mmpp 008 Unidades S/. 3.40 24.00
25 mmpp 025 Kilos S/. 12.00 6.00
12 mmpp 012 Unidades S/. 5.70 12.00
4 mmpp 004 Baldes S/. 18.50 3.00
9 mmpp 009 Unidades S/. 6.80 6.00
19 mmpp 019 Unidades S/. 6.50 6.00
17 mmpp 017 Galones S/. 12.00 3.00
3 mmpp 003 Kilos S/. 4.00 7.00
26 mmpp 026 Metros S/. 0.50 42.00
23 mmpp 023 Metros S/. 6.00 3.00
2 mmpp 002 Kilos S/. 3.50 5.00
20 mmpp 020 Cajas S/. 5.00 3.00
Valor Vendido Participacion participacion acumulada Clasificacion
Valor Vendido
S/. 3,234.00 28.11% 28.1% A S/.3,234.00
S/. 1,794.00 15.60% 43.7% A S/.1,794.00
S/. 1,200.00 10.43% 54.1% A S/.1,200.00
S/. 1,120.00 9.74% 63.9% A S/.1,120.00
S/. 1,080.00 9.39% 73.3% A S/.1,080.00
S/. 801.00 6.96% 80.2% B S/.801.00
S/. 546.00 4.75% 85.0% B S/.546.00
S/. 256.00 2.23% 87.2% B S/.256.00
S/. 238.00 2.07% 89.3% B S/.238.00
S/. 175.00 1.52% 90.8% B S/.175.00
S/. 175.00 1.52% 92.3% B S/.175.00
S/. 135.00 1.17% 93.5% B S/.135.00
S/. 134.40 1.17% 94.7% B S/.134.40
S/. 122.40 1.06% 95.7% C S/.122.40
S/. 81.60 0.71% 96.4% C S/.81.60
S/. 72.00 0.63% 97.1% C S/.72.00
S/. 68.40 0.59% 97.6% C S/.68.40
S/. 55.50 0.48% 98.1% C S/.55.50
S/. 40.80 0.35% 98.5% C S/.40.80
S/. 39.00 0.34% 98.8% C S/.39.00
S/. 36.00 0.31% 99.1% C S/.36.00
S/. 28.00 0.24% 99.4% C S/.28.00
S/. 21.00 0.18% 99.6% C S/.21.00
S/. 18.00 0.16% 99.7% C S/.18.00
S/. 17.50 0.15% 99.9% C S/.17.50
S/. 15.00 0.13% 100.0% C S/.15.00
S/. 11,503.60
participacion
acumulada
28%
44%
54%
64%
73%
80%
85%
87%
89%
91%
92%
93%
95% Chart Title
96% 120% S/.3,500.00
96% S/.3,000.00
100%
97%
S/.2,500.00
98% 80%
98% S/.2,000.00
60%
98% S/.1,500.00
99% 40%
S/.1,000.00
99%
20%
99% S/.500.00
100% 0% S/.0.00
100% 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26

100% Valor Vendido participacion acumulada


100%
S/.3,500.00

S/.3,000.00

S/.2,500.00

S/.2,000.00

S/.1,500.00

S/.1,000.00

S/.500.00

S/.0.00
22 23 24 25 26

ulada
Cant.
Item Materias pri Unidades Precio UnitExistente

1 MP-01 Metros S/.22.00 147


2 MP-02 Metros S/.13.00 138
3 MP-03 Pies S/.2.50 480
4 MP-04 Unidades S/.80.00 14
5 MP-05 Kilos S/.10.80 100
6 MP-06 Unidades S/.44.50 18
7 MP-07 Unidades S/.13.00 42
8 MP-08 Galones S/.16.00 16
9 MP-09 Galones S/.34.00 7
10 MP-10 Unidades S/.17.50 10
11 MP-11 Unidades S/.17.50 10
12 MP-12 Unidades S/.22.50 6
13 MP-13 Unidades S/.11.20 12
14 MP-14 Unidades S/.10.20 12
15 MP-15 Unidades S/.3.40 24
16 MP-16 Kilos S/.12.00 6
17 MP-17 Unidades S/.5.70 12
18 MP-18 Baldes S/.18.50 3
19 MP-19 Unidades S/.6.80 6
20 MP-20 Unidades S/.6.50 6
21 MP-21 Galones S/.12.00 3
22 MP-22 Kilos S/.4.00 7
23 MP-23 Metros S/.0.50 42
24 MP-24 Metros S/.6.00 3
25 MP-25 Kilos S/.3.50 5
26 MP-26 Cajas S/.5.00 3
S/.80.00
S/.398.60

A= 15% 4
B=20% 5
C=65% 17
26
Valor Inventario Categoria %

S/.3,234.00 S/.3,234.00 28.11% A


S/.1,794.00 S/.5,028.00 43.71% A A
S/.1,200.00 S/.6,228.00 54.14% A
S/.1,120.00 S/.7,348.00 63.88% A Estos 5 productos representan el 73
S/.1,080.00 S/.8,428.00 73.26% A 73.26% S/.8,428.00
S/.801.00 S/.9,229.00 80.23% B
S/.546.00 S/.9,775.00 84.97% B
S/.256.00 S/.10,031.00 87.20% B
S/.238.00 S/.10,269.00 89.27% B B Los siguientes 8 productos pertenec
S/.175.00 S/.10,444.00 90.79% B a la categoria B representa el
S/.175.00 S/.10,619.00 92.31% B 21.39%
S/.135.00 S/.10,754.00 93.48% B
S/.134.40 S/.10,888.40 94.65% B 21.39% S/.2,460.40
S/.122.40 S/.11,010.80 95.72% C
S/.81.60 S/.11,092.40 96.43% C
S/.72.00 S/.11,164.40 97.05% C
S/.68.40 S/.11,232.80 97.65% C
S/.55.50 S/.11,288.30 98.13% C
S/.40.80 S/.11,329.10 98.48% C
C
S/.39.00 S/.11,368.10 98.82% C
S/.36.00 S/.11,404.10 99.14% C
S/.28.00 S/.11,432.10 99.38% C Los ultimos 13 productos de Catego
S/.21.00 S/.11,453.10 99.56% C 5.35%
S/.18.00 S/.11,471.10 99.72% C
S/.17.50 S/.11,488.60 99.87% C
S/.15.00 S/.11,503.60 100.00% C 5.35% S/.615.20
S/.11,503.60 100.00% 100%
Intervalos Categoria
0-80% A
80%-95% B
stos 5 productos representan el 73.26% de los CT 95%-100% C

os siguientes 8 productos pertenecientes


la categoria B representa el Grafico 01 : Clasificacion
120.00%

100.00%

80.00% A

60.00%

40.00%
B
20.00%

0.00%

os ultimos 13 productos de Categoria C, representan unicamente un %CT %CT Acumulado


N.elementos % Articulos % Acumulado %CT %CT Acumulado
5 19% 19% 73.26% 73.26%
8 31% 50% 21.39% 94.65%
13 50% 100% 5.35% 100.00%
26

01 : Clasificacion

%CT Acumulado
Codigo Demanda Costo Unitario Costo Total Ctacumulado
A-9 2779 S/.1,924.00 S/.5,346,796.00 S/.5,346,796.00
A-4 2527 S/.1,836.00 S/.4,639,572.00 S/.9,986,368.00
A-2 2405 S/.1,701.00 S/.4,090,905.00 S/.14,077,273.00
A-6 2693 S/.1,390.00 S/.3,743,270.00 S/.17,820,543.00
A-3 1988 S/.1,872.00 S/.3,721,536.00 S/.21,542,079.00
A-7 1733 S/.2,031.00 S/.3,519,723.00 S/.25,061,802.00
A-16 2104 S/.1,651.00 S/.3,473,704.00 S/.28,535,506.00
A-1 1852 S/.1,829.00 S/.3,387,308.00 S/.31,922,814.00
A-8 2178 S/.1,540.00 S/.3,354,120.00 S/.35,276,934.00
A-13 2003 S/.1,651.00 S/.3,306,953.00 S/.38,583,887.00
A-12 2061 S/.1,195.00 S/.2,462,895.00 S/.41,046,782.00
A-11 2879 S/.510.00 S/.1,468,290.00 S/.42,515,072.00
A-5 2288 S/.602.00 S/.1,377,376.00 S/.43,892,448.00
A-15 2888 S/.417.00 S/.1,204,296.00 S/.45,096,744.00
A-14 2885 S/.407.00 S/.1,174,195.00 S/.46,270,939.00
A-10 2662 S/.438.00 S/.1,165,956.00 S/.47,436,895.00
S/.47,436,895.00
Porcentaje CT
acumulado Zona %
11% A 0-80%
21% A 80%-95%
30% A 95%-100%
38% A
45% A
53% A
60% A
67% A
120%
74% A 74% S/.35,276,934.00
81% B
100%
87% B
90% B
80%
93% B 18% S/.8,615,514.00
95% C
60%
98% C
100% C 7% S/.3,544,447.00 40%
100%
20%

0%
Zona N.elementos % Articulos % Acumulado %CT %CT Acumulado
A 9 56% 56% 74% 74%
B 4 25% 81% 18% 93%
C 3 19% 100% 7% 100%
16

120%

100%

80% A

60%

40%

B
20%
C

0%

%CT %CT Acumulado

You might also like