CONTABILIDAD ADMINISTRATIVA

Art terminado
enero
feb
mar
abril
may
jun
jul
agost
sep
oct
nov
Dic
Inventario inicial
20,000
11,500
11,500
10,000
11,500
11,500
11,500
11,500
11,500
11,500
11,500
11,500
(+)producción requerida131,500
170,000
165,000
131,500
180,000
165,000
130,000
200,000
120,000
147,000
120,000
291,500
Total art requeridos
151,500
181,500
176,500
141,500
191,500
176,500
141,500
211,500
131,500
158,500131,500
303,000
(-)pronósticos de venta
140,000
170,000
165,000
130,000
180,000
165,000
130,000
200,000
120,000
147,000
120,000
300,000
Inventario final art terminados
11,500
11,500
10,000
11,500
11,50011,500
11,500
11,500
11,500
11,500
11,500
3,000


Materia prima
enero
Feb
mar
abril
may
jun
jul
agost
sep
oct
nov
Dic
Inventario inicial
30,000
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,5001,500
1,500
Compras M.P
251,500
340,000
330,000
260,000
360,000
330,000
260,000
400,000
240,000
294,000
240,000
600,000
Total M.P
281,500
341,500
331,500
261,500
361,500
331,500
261,500
401,500
241,500295,500
241,500
601,500
Consumo
280,000
340,000
330,000
260,000
360,000
330,000
260,000
400,000
240,000
294,000
240,000
600,000
Inventario final
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,5001,500
1,500
1,500

PRODUCTO TERMINADO .50
Art terminado
Enero
Feb
mar
abril
may
jun
jul
agost
sep
oct
nov
dic
Inventario inicial
10,000
5,750
5,750
5,000
5,750
5,750
5,750
5,750
5,750
5,750
5,750
5,750(+)producto requerido
65,750
85,000
82,500
65,750
90,000
82,500
65,000
100,000
60,000
73,500
60,000
145,750
Total art requerido
75,750
90,750
88,250
70,750
95,750
88,250
70,750
105,750
65,750
79,25065,750
151,500
(-) pronósticos de venta
70,000
85,000
82,000
65,000
90,000
82,500
65,000
100,000
60,000
73,500
60,000
145,750
Inventario final art terminados
5,750
5,750
5,750
5,750
5,750
5,750
5,7505,750
5,750
5,750
5,750
1,500

MATERIA PRIMA .35
Materia prima
enero
feb
mar
abril
may
jun
jul
agost
sep
oct
nov
Dic
Inventario inicial
10,500
525
525
525
525
525
525
525
525
525
525
525
Compras M.P...