Costo Consumo Promedio

Código Descripción Unidad Valor

unitario Promedio Stock
A014 Crema Tipo B barra S/ 100.00 50 75 S/ 5,000.00
A013 Vitamina B botella 30 pastillas S/ 80.00 45 90 S/ 3,600.00
A009 Vitamina C botella 40 pastillas S/ 20.00 40 80 S/ 800.00
A011 Algodón paquete S/ 3.00 200 180 S/ 600.00
A012 Vitamina A botella 30 pastillas S/ 50.00 10 20 S/ 500.00
A010 Jeringas unidad S/ 7.00 60 120 S/ 420.00
A001 Apirinas unidad S/ 0.60 600 400 S/ 360.00
A015 Pastillas Tipo K unidad S/ 0.40 800 600 S/ 320.00
A008 Crema Tipo A barra S/ 30.00 10 15 S/ 300.00
A006 Alcohol botella 50 ml S/ 14.00 17 50 S/ 238.00
A016 Pastillas Tipo L unidad S/ 0.30 700 900 S/ 210.00
A004 Curitas cajas S/ 10.00 20 30 S/ 200.00
A005 Jarabe para la tos botella 100 ml S/ 15.00 10 15 S/ 150.00
A002 Guantes par S/ 3.00 30 90 S/ 90.00
A007 Jabón unidad S/ 4.00 18 27 S/ 72.00
A003 Esparadrapo rollo S/ 3.00 20 30 S/ 60.00
S/ 340.30 S/ 12,920.00
 Participación
Participación Clasificación
Acumulada
38.7% 38.7% A
27.9% 66.6% A
6.2% 72.8% A
4.6% 77.4% A
3.9% 81.3% B
3.3% 84.5% B
2.8% 87.3% B
2.5% 89.8% B
2.3% 92.1% B
1.8% 93.9% C
1.6% 95.6% C
1.5% 97.1% C
1.2% 98.3% C
0.7% 99.0% C
0.6% 99.5% C
0.5% 100.0% C
 Stock Costo x
Prod
(Cjas) Caja
A1 1,650 69.0
A2 1,800 68.0
A3 2,000 42.0
A4 1,600 8.0
A5 1,800 6.0
A6 1,200 5.0
A7 1,200 4.0
A8 1,600 3.0
A9 2,000 3.0
A10 1,600 3.0
A11 2,400 1.0
A12 4,000 0.9
A13 5,000 0.8
A14 7,000 0.6
A15 6,000 0.6
A16 3,200 0.5
A17 7,200 0.5
A18 8,000 0.5
A19 5,000 0.4
A20 4,000 0.3
 Precio de Unidades En
IdProducto NombreProducto Precio Compra
Venta Existencia
55 Paté chino S/ 24.00 S/ 29.00 115
61 Sirope de arce S/ 28.50 S/ 33.50 113
38 Vino Côte de Blaye S/ 263.50 S/ 296.50 17
6 Mermelada de grosellas de la abuela S/ 25.00 S/ 29.00 120
12 Queso Manchego La Pastora S/ 38.00 S/ 43.00 86
22 Pan de centeno crujiente estilo Gustaf's S/ 21.00 S/ 25.00 104
9 Buey Mishi Kobe S/ 97.00 S/ 111.00 29
27 Chocolate Schoggi S/ 43.90 S/ 51.90 49
20 Mermelada de Sir Rodney's S/ 81.00 S/ 90.00 40
59 Raclet de queso Courdavault S/ 55.00 S/ 59.00 79
65 Salsa de pimiento picante de Luisiana S/ 21.05 S/ 25.05 76
34 Cerveza Sasquatch S/ 14.00 S/ 16.00 111
46 Arenque salado S/ 12.00 S/ 14.00 95
10 Pez espada S/ 31.00 S/ 37.00 31
18 Langostinos tigre Carnarvon S/ 62.50 S/ 66.50 42
4 Especias Cajun del chef Anton S/ 22.00 S/ 25.00 53
56 Gnocchi de la abuela Alicia S/ 38.00 S/ 45.00 21
50 Chocolate blanco S/ 16.25 S/ 18.25 65
75 Cerveza Klosterbier Rhönbräu S/ 7.75 S/ 8.75 125
40 Carne de cangrejo de Boston S/ 18.40 S/ 19.40 123
23 Pan fino S/ 9.00 S/ 11.00 61
1 Té Dharamsala S/ 18.00 S/ 21.00 39
36 Escabeche de arenque S/ 19.00 S/ 20.00 112
14 Cuajada de judías S/ 23.25 S/ 26.25 35
71 Crema de queso Fløtemys S/ 21.50 S/ 25.50 26
43 Café de Malasia S/ 46.00 S/ 52.00 17
73 Caviar rojo S/ 15.00 S/ 16.00 101
11 Queso Cabrales S/ 21.00 S/ 25.00 22
69 Queso Gudbrandsdals S/ 36.00 S/ 39.00 26
25 Crema de chocolate y nueces NuNuCa S/ 14.00 S/ 15.00 76
64 Bollos de pan de Wimmer S/ 33.25 S/ 36.25 22
35 Cerveza negra Steeleye S/ 18.00 S/ 21.00 20
28 Col fermentada Rössle S/ 45.60 S/ 47.60 26
42 Tallarines de Singapur S/ 14.00 S/ 16.00 26
2 Cerveza tibetana Barley S/ 19.00 S/ 22.00 17
63 Sandwich de vegetales S/ 43.90 S/ 45.90 24
7 Peras secas orgánicas del tío Bob S/ 30.00 S/ 33.00 15
15 Salsa de soja baja en sodio S/ 15.50 S/ 16.50 39
52 Cereales para Filo S/ 7.00 S/ 8.00 38
57 Raviolis Angelo S/ 19.50 S/ 20.50 36
62 Tarta de azúcar S/ 49.30 S/ 51.30 17
77 Salsa verde original Frankfurter S/ 13.00 S/ 14.00 32
8 Salsa de arándanos Northwoods S/ 40.00 S/ 45.00 6
30 Arenque blanco del noroeste S/ 25.89 S/ 28.89 10
16 Postre de merengue Pavlova S/ 17.45 S/ 18.45 29
19 Pastas de té de chocolate S/ 9.20 S/ 10.20 25
13 Algas Konbu S/ 6.00 S/ 7.00 24
54 Empanada de cerdo S/ 7.45 S/ 8.45 21
51 Manzanas secas Manjimup S/ 53.00 S/ 54.00 20
60 Camembert Pierrot S/ 34.00 S/ 35.00 19
48 Chocolate holandés S/ 12.75 S/ 13.75 15
70 Cerveza Outback S/ 15.00 S/ 16.00 15
72 Queso Mozzarella Giovanni S/ 34.80 S/ 35.80 14
3 Sirope de regaliz S/ 10.00 S/ 11.00 13
37 Salmón ahumado Gravad S/ 26.00 S/ 27.00 11
68 Barras de pan de Escocia S/ 12.50 S/ 13.50 6
45 Arenque ahumado S/ 9.50 S/ 10.50 5
74 Queso de soja Longlife S/ 10.00 S/ 11.00 4
5 Mezcla Gumbo del chef Anton S/ 21.35 S/ 21.35 0
17 Cordero Alice Springs S/ 39.00 S/ 45.00 0
21 Bollos de Sir Rodney's S/ 10.00 S/ 10.00 3
24 Refresco Guaraná Fantástica S/ 4.50 S/ 4.50 20
26 Ositos de goma Gumbär S/ 31.23 S/ 31.23 15
29 Salchicha Thüringer S/ 123.79 S/ 138.79 0
31 Queso gorgonzola Telino S/ 12.50 S/ 14.50 0
32 Queso Mascarpone Fabioli S/ 32.00 S/ 32.00 9
33 Queso de cabra S/ 2.50 S/ 2.50 112
39 Licor verde Chartreuse S/ 18.00 S/ 18.00 69
41 Crema de almejas estilo Nueva Inglaterra S/ 9.65 S/ 9.65 85
44 Azúcar negra Malacca S/ 19.45 S/ 19.45 27
47 Galletas Zaanse S/ 9.50 S/ 9.50 36
49 Regaliz S/ 20.00 S/ 20.00 10
53 Empanada de carne S/ 32.80 S/ 35.80 0
58 Caracoles de Borgoña S/ 13.25 S/ 13.25 62
66 Especias picantes de Luisiana S/ 17.00 S/ 17.00 4
67 Cerveza Laughing Lumberjack S/ 14.00 S/ 14.00 52
76 Licor Cloudberry S/ 18.00 S/ 18.00 57
 Participación
Ganancia Participación
Acumalada
S/ 575.00 7.10% 7.10%
S/ 565.00 6.98% 14.08%
S/ 561.00 6.93% 21.02%
S/ 480.00 5.93% 26.95%
S/ 430.00 5.31% 32.26%
S/ 416.00 5.14% 37.40%
S/ 406.00 5.02% 42.41%
S/ 392.00 4.84% 47.26%
S/ 360.00 4.45% 51.70%
S/ 316.00 3.90% 55.61%
S/ 304.00 3.76% 59.36%
S/ 222.00 2.74% 62.11%
S/ 190.00 2.35% 64.46%
S/ 186.00 2.30% 66.75%
S/ 168.00 2.08% 68.83%
S/ 159.00 1.96% 70.79%
S/ 147.00 1.82% 72.61%
S/ 130.00 1.61% 74.22%
S/ 125.00 1.54% 75.76%
S/ 123.00 1.52% 77.28%
S/ 122.00 1.51% 78.79%
S/ 117.00 1.45% 80.23%
S/ 112.00 1.38% 81.62%
S/ 105.00 1.30% 82.91%
S/ 104.00 1.28% 84.20%
S/ 102.00 1.26% 85.46%
S/ 101.00 1.25% 86.71%
S/ 88.00 1.09% 87.79%
S/ 78.00 0.96% 88.76%
S/ 76.00 0.94% 89.70%
S/ 66.00 0.82% 90.51%
S/ 60.00 0.74% 91.25%
S/ 52.00 0.64% 91.90%
S/ 52.00 0.64% 92.54%
S/ 51.00 0.63% 93.17%
S/ 48.00 0.59% 93.76%
S/ 45.00 0.56% 94.32%
S/ 39.00 0.48% 94.80%
S/ 38.00 0.47% 95.27%
S/ 36.00 0.44% 95.71%
S/ 34.00 0.42% 96.13%
S/ 32.00 0.40% 96.53%
S/ 30.00 0.37% 96.90%
S/ 30.00 0.37% 97.27%
S/ 29.00 0.36% 97.63%
S/ 25.00 0.31% 97.94%
S/ 24.00 0.30% 98.23%
S/ 21.00 0.26% 98.49%
S/ 20.00 0.25% 98.74%
S/ 19.00 0.23% 98.97%
S/ 15.00 0.19% 99.16%
S/ 15.00 0.19% 99.35%
S/ 14.00 0.17% 99.52%
S/ 13.00 0.16% 99.68%
S/ 11.00 0.14% 99.81%
S/ 6.00 0.07% 99.89%
S/ 5.00 0.06% 99.95%
S/ 4.00 0.05% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ - 0.00% 100.00%
S/ 8,094.00
 Precio de Unidades
N° Codigo Descripción
Venta Vendidas

1 PIZ019 PIZARRON BCO ESCOBASTIDOR 150X 90 S/ 918.52 78

2 CAR233 CARTUCHO EPSON T136126, NEGRO S/ 710.56 44
27 PIZ107 PIZARRON RANURADO NEGRO 80X 60 HORIZONTAL S/ 374.07 1
3 CAR091 CARPETA ARG. KINERA BCA 5" "D" PANORAMICA S/ 140.74 46
18 CAR055 CARPETA ARG. ACCO NEGRA "D" 5" PANORAMICA S/ 135.19 11
5 AIR001 AIRE COMPROMIDO SILIMEX, AEROJET360 CN-775 S/ 78.52 67
23 PIZ012 PIZARRON BCO ERGO 60X 30 MARCO VINIL S/ 67.13 9
4 NAV025 NAVAJA OLFA PRC-2 PARA PERFORACION S/ 83.33 67
35 CAB021 CABLE PARALELO, 1.8 M, PC-100157 S/ 74.07 2
6 MAR059 MARCADOR CRAYOLA LAVABLES GRUESO C/12 S/ 58.33 73
9 CAR034 CARPETA ARG. ACCO NEGRA 3" PANORAMICA S/ 63.89 29
8 CIN098 CINTA CIO EPSON ERC-30 BICOLOR S/ 35.19 75
7 ARO011 AROMATIZANTE AIR WICK FRUTAS TROPICALES 325GRS S/ 50.93 57
14 CAL059 CALCULADORA KADIZZ KA-9817B, BOLSILLO 12 DIGITOS S/ 36.72 43
11 BOL042 BOLSA POLIETILENO CAMISETA GRANDE, 30+18X60 S/ 44.16 39
17 COL049 COLOR PINCELIN TRIANGULAR 12 LARGOS S/ 42.24 36
13 BOR036 BORRADOR T/LAPIZ PENTEL CLICK ERASE ZE22/ZE11 S/ 21.30 76
21 CUA041 CUADERNO NORMA FRANCESA, 100H JEAN BOOK CUAD .7 S/ 29.63 29
24 REP044 REPUESTO OLFA PARA PB-450 C/5 S/ 34.26 14
31 PLU093 PLUMA PILOT BETTER RETRACTIL NEGRO S/ 23.15 10
15 BLO071 BLOCK SCRIBE CLASICO CTA 80H CUADRO .7 S/ 29.63 53
10 TEC102 TECNOFORM 102 POLIZA DE DIARIO (MANO) S/ 21.30 86
12 MAR128 MARCADOR PILOT PRECISE V5, NEGRO S/ 26.39 64
16 NAV004 NAVAJA MAPED OFFICE 086110, GRANDE ALMA METAL S/ 21.30 72
39 JUE040 JUEGO GEOMETRIA MAPED STOP SYSTEM IRROMPIBLE S/ 28.15 1
20 CRA003 CRAYOLA "CRAYOLA" DELGADA 12 S/ 13.70 76
34 BLO021 BLOCK ESTRELLA CARTA MILIMETRICO S/ 16.67 10
19 CEP002 CEPILLO WC ECOMOMICO S/ 14.54 88
33 PLU152 PLUMA ZEBRA JIMNIE RETRACTIL AZUL S/ 13.43 14
32 FOL021 FOLDER ACCO PORT CARTA (BROCHE 8CM) S/ 8.15 26
30 TEC616 TECNOFORM 616 RECIBO PART UTILIDADES S/ 9.12 26
26 SOB054 SOBRE PLASTICO OXFORD OFICIO CON BROCHE F412 S/ 7.45 54
29 CUA121 CUADERNO ECON PROF 100H BLANCO S/ 8.98 31
28 TAR056 TARJETERO CARTON 3 X 5, AA-05 S/ 8.17 36
25 REP012 REPUESTO IMITACION CROSS S/ 6.76 70
22 COC002 COCA LATA CLASICA 355ML S/ 7.18 98
38 PLA095 PLASTILINA VINCI BARRA NARANJA 50 S/ 5.42 8
36 PAP005 PAPEL ARTE GRUESO 180/200 GRS S/ 2.22 30
40 FOL070 FOLDER ECONOMICO CARTA ROSA PASTEL S/ 1.07 10
37 FOM034 FOMY CARTA VERDE BANDERA S/ 1.25 43
Promedio de Indice de Participación
Participación
Inventario Rotación Acumulada

112 639.68 26.18% 26.18%

53 589.90 24.14% 50.32%
1 374.07 15.31% 65.62%
59 109.73 4.49% 70.11%
17 87.48 3.58% 73.69%
86 61.17 2.50% 76.20%
10 60.42 2.47% 78.67%
130 42.95 1.76% 80.43%
4 37.04 1.52% 81.94%
119 35.78 1.46% 83.41%
57 32.51 1.33% 84.74%
87 30.34 1.24% 85.98%
108 26.88 1.10% 87.08%
59 26.76 1.10% 88.17%
77 22.37 0.92% 89.09%
68 22.36 0.92% 90.00%
78 20.75 0.85% 90.85%
46 18.68 0.76% 91.62%
26 18.45 0.75% 92.37%
13 17.81 0.73% 93.10%
92 17.07 0.70% 93.80%
110 16.65 0.68% 94.48%
117 14.44 0.59% 95.07%
108 14.20 0.58% 95.65%
2 14.08 0.58% 96.23%
84 12.40 0.51% 96.74%
14 11.91 0.49% 97.22%
111 11.53 0.47% 97.69%
19 9.90 0.40% 98.10%
28 7.57 0.31% 98.41%
35 6.77 0.28% 98.69%
61 6.60 0.27% 98.96%
49 5.68 0.23% 99.19%
55 5.35 0.22% 99.41%
104 4.55 0.19% 99.59%
186 3.78 0.15% 99.75%
12 3.61 0.15% 99.90%
59 1.13 0.05% 99.94%
14 0.76 0.03% 99.97%
85 0.63 0.03% 100.00%
2443.71