Sei sulla pagina 1di 8

Hoja1

Registre el siguiente movimiento, de entradas y salidas de mercaderas de un almace n, por los tres me todos
en una hoja de ca lculo, aplicando fo rmulas en la primera fila para que los saldo se generen automa ticamente

Unidades Costo Unitario


Saldo Inicial 1500 450
Compras 2500 500
Compras 3000 550
Ventas 2000
Ventas 1500
Compras 2800 600
Compras 2200 650
Ventas 2500
Ventas 500
Ventas 1500

Pgina 1
Hoja1

es me todos,
a ticamente: el movimiento es el siguiente:

Pgina 2
PROMEDIO

METODO PROMEDIO

DOCUMENT ENTRADAS SALIDAS


FECHA
O UNID V.U. TOTAL UNID V.U. TOTAL
INVENT.
Compra 2500 500.00 1250000.00
Compra 3000 550.00 1650000.00
Venta 2000 510.71 1021428.57
Venta 1500 510.71 766071.43
Compra 2800 600.00 1680000.00
Compra 2200 650.00 1430000.00
Venta 2500 576.18 1440441.18
Venta 500 576.18 288088.24
Venta 1500 576.18 864264.71

Pgina 3
PROMEDIO

SALDOS
UNID V.U. TOTAL
1500 450.00 675000.00
4000 481.25 1925000.00
7000 510.71 3575000.00
5000 510.71 2553571.43
3500 510.71 1787500.00
6300 550.40 3467500.00
8500 576.18 4897500.00
6000 576.18 3457058.82
5500 576.18 3168970.59
4000 576.18 2304705.88

Pgina 4
PEPS

METODO PEPS

FECHA DOCUMENTO ENTRADAS SALIDAS


UNID V.U. TOTAL UNID V.U.
INVENTARIO

Compra 2,500 500.00 1,250,000.00

Compra 3,000 550.00 1,650,000.00

1,500 450.00
Venta 2,000
500 500.00

Venta 1,500 1,500 500.00

Compra 2,800 600.00 1,680,000.00

Compra 2,200 650.00 1,430,000.00

500 500.00
Venta 2,500 2,000 550.00

Venta 500 500 550.00

500 550.00
Venta 1,500
1,000 600.00

Pgina 5
PEPS

SALDOS SALDOS
TOTAL UNID V.U. TOTAL ACUMULADOS
1,500 450.00 675,000.00 675,000.00
1,500 450.00 675,000.00
1,925,000.00
2,500 500.00 1,250,000.00
1,500 450.00 675,000.00
2,500 500.00 1,250,000.00 3,575,000.00
3,000 550.00 1,650,000.00
2,000 500.00 1,000,000.00
925,000.00 2,650,000.00
3,000 550.00 1,650,000.00
500 500.00 250,000.00
750,000.00 1,900,000.00
3,000 550.00 1,650,000.00
500 500.00 250,000.00
3,000 550.00 1,650,000.00 3,580,000.00
2,800 600.00 1,680,000.00
500 500.00 250,000.00
3,000 550.00 1,650,000.00
5,010,000.00
2,800 600.00 1,680,000.00
2,200 650.00 1,430,000.00
1,000 550.00 550,000.00
1,350,000.00 2,800 600.00 1,680,000.00 3,660,000.00
2,200 650.00 1,430,000.00
500 550.00 275,000.00
275,000.00 2,800 600.00 1,680,000.00 3,385,000.00
2,200 650.00 1,430,000.00
1,800 600.00 1,080,000.00
275,001.67 2,510,000.00
2,200 650.00 1,430,000.00

Pgina 6
UEPS

METODO UEPS

FECHA DOCUMENTO ENTRADAS SALIDAS


UNID V.U. TOTAL UNID V.U.
INVENTARIO

Compra 2,500 500.00 1,250,000.00

Compra 3,000 550.00 1,650,000.00

Venta 2,000 2,000 550.00

1,000 550.00
Venta 1,500
500 500.00

Compra 2,800 600.00 1,680,000.00

Compra 2,200 650.00 1,430,000.00

2,200 650.00
Venta 2,500 300 600.00

Venta 500 500 600.00

Venta 1,500 1,500 600.00

Pgina 1
UEPS

SALDOS SALDOS
ACUMULADO
TOTAL UNID V.U. TOTAL S
1,500 450.00 675,000.00 675,000.00
1,500 450.00 675,000.00
1,925,000.00
2,500 500.00 1,250,000.00
1,500 450.00 675,000.00
2,500 500.00 1,250,000.00 3,575,000.00
3,000 550.00 1,650,000.00
1,500 450.00 675,000.00
1,100,000.00 2,500 500.00 1,250,000.00 2,475,000.00
1,000 550.00 550,000.00
1,500 450.00 675,000.00
800,000.00 1,675,000.00
2,000 500.00 1,000,000.00
1,500 450.00 675,000.00
2,000 500.00 1,000,000.00 3,355,000.00
2,800 600.00 1,680,000.00
1,500 450.00 675,000.00
2,000 500.00 1,000,000.00
4,785,000.00
2,800 600.00 1,680,000.00
2,200 650.00 1,430,000.00
1,500 450.00 675,000.00
1,610,000.00 2,000 500.00 1,000,000.00 3,175,000.00
2,500 600.00 1,500,000.00
1,500 450.00 675,000.00
300,000.00 2,000 500.00 1,000,000.00 2,875,000.00
2,000 600.00 1,200,000.00
1,500 450.00 675,000.00
900,000.00 2,000 500.00 1,000,000.00 1,975,000.00
500 600.00 300,000.00

Pgina 2