Día Entregas del proveedor Inventario inicial Demanda Ventas Inventario final Costo por orden Costo por

Ventas Inventario final Costo por orden Costo por inventario Costo por falta de inventario Costo total Costo promedio
1 700 700 62.49628219 62.49628219 637.5037178 0 668.7518589 0 668.7518589 668.7518589
2 0 637.5037178 204.0292793 204.0292793 433.4744385 0 535.4890782 0 535.4890782 602.1204685
3 0 433.4744385 31.03130216 31.03130216 402.4431364 0 417.9587874 0 417.9587874 540.7332415
4 0 402.4431364 373.1914607 373.1914607 29.25167565 0 215.847406 0 215.847406 459.5117826
5 0 29.25167565 143.6630009 29.25167565 0 0 14.62583783 832.7263299 847.3521677 537.0798596
6 0 0 252.4779317 0 0 0 0 1514.86759 1514.86759 700.0444814
7 700 700 23.31468875 23.31468875 676.6853112 1000 688.3426556 0 1688.342656 841.2299348
8 0 676.6853112 254.5563585 254.5563585 422.1289527 0 549.407132 0 549.407132 804.7520845
9 0 422.1289527 26.31417396 26.31417396 395.8147788 0 408.9718658 0 408.9718658 760.7765046
10 0 395.8147788 219.51869 219.51869 176.2960887 0 286.0554338 0 286.0554338 713.3043975
11 0 176.2960887 172.8877003 172.8877003 3.408388423 0 89.85223858 0 89.85223858 656.6269285
12 0 3.408388423 132.854209 3.408388423 0 0 1.704194211 793.7168654 795.4210596 668.1931061
13 0 0 12.45918596 0 0 0 0 74.75511577 74.75511577 622.5440299
14 700 700 89.33097335 89.33097335 610.6690267 1000 655.3345133 0 1655.334513 696.3147788
15 0 610.6690267 27.76769377 27.76769377 582.9013329 0 596.7851798 0 596.7851798 689.6794722
16 0 582.9013329 75.5515132 75.5515132 507.3498197 0 545.1255763 0 545.1255763 680.6448537
17 0 507.3498197 53.29505629 53.29505629 454.0547634 0 480.7022915 0 480.7022915 668.8835265
18 0 454.0547634 76.93283926 76.93283926 377.1219241 0 415.5883438 0 415.5883438 654.8115719
19 0 377.1219241 355.7592681 355.7592681 21.36265602 0 199.2422901 0 199.2422901 630.8342413
20 0 21.36265602 206.2000974 21.36265602 0 0 10.68132801 1215.837929 1226.519257 660.618492
21 700 700 83.11766802 83.11766802 616.882332 1000 658.441166 0 1658.441166 708.1338575
22 0 616.882332 193.3629799 193.3629799 423.5193521 0 520.2008421 0 520.2008421 699.5914477
23 0 423.5193521 12.94163672 12.94163672 410.5777154 0 417.0485338 0 417.0485338 687.3069732
24 0 410.5777154 9.741722763 9.741722763 400.8359926 0 405.706854 0 405.706854 675.5736349
25 0 400.8359926 138.1795281 138.1795281 262.6564645 0 331.7462286 0 331.7462286 661.8205386
26 0 262.6564645 54.3264375 54.3264375 208.330027 0 235.4932458 0 235.4932458 645.423335
27 0 208.330027 118.5284414 118.5284414 89.80158563 0 149.0658063 0 149.0658063 627.0397229
28 610.1984144 700 72.1597175 72.1597175 627.8402825 1000 663.9201413 0 1663.920141 664.0711664
29 0 627.8402825 118.9279066 118.9279066 508.9123759 0 568.3763292 0 568.3763292 660.7713444
30 0 508.9123759 8.951843946 8.951843946 499.9605319 0 504.4364539 0 504.4364539 655.5601814
31 0 499.9605319 179.4045255 179.4045255 320.5560064 0 410.2582692 0 410.2582692 647.6472165
32 0 320.5560064 66.01078375 66.01078375 254.5452227 0 287.5506145 0 287.5506145 636.3941977
33 0 254.5452227 311.2721288 254.5452227 0 0 127.2726113 1613.08755 1740.360162 669.8477117
34 0 0 65.38809212 0 0 0 0 392.3285527 392.3285527 661.6853835
35 700 700 39.72579112 39.72579112 660.2742089 1000 680.1371044 0 1680.137104 690.7840041
36 0 660.2742089 65.04248365 65.04248365 595.2317252 0 627.7529671 0 627.7529671 689.033142
37 0 595.2317252 2.926450172 2.926450172 592.3052751 0 593.7685001 0 593.7685001 686.4584219
38 0 592.3052751 84.34672714 84.34672714 507.9585479 0 550.1319115 0 550.1319115 682.8708822
39 0 507.9585479 88.55038083 88.55038083 419.4081671 0 463.6833575 0 463.6833575 677.2506892
40 0 419.4081671 59.85585267 59.85585267 359.5523144 0 389.4802408 0 389.4802408 670.056428
41 0 359.5523144 4.260331608 4.260331608 355.2919828 0 357.4221486 0 357.4221486 662.4312017
42 344.7080172 700 120.5610176 120.5610176 579.4389824 1000 639.7194912 0 1639.719491 685.6999705
43 0 579.4389824 32.34100577 32.34100577 547.0979767 0 563.2684795 0 563.2684795 682.8527265
44 0 547.0979767 49.71087497 49.71087497 497.3871017 0 522.2425392 0 522.2425392 679.202495
45 0 497.3871017 203.9981077 203.9981077 293.388994 0 395.3880478 0 395.3880478 672.8955073
46 0 293.388994 44.03298633 44.03298633 249.3560077 0 271.3725008 0 271.3725008 664.1667463
47 0 249.3560077 9.59605118 9.59605118 239.7599565 0 244.5579821 0 244.5579821 655.2389002
48 0 239.7599565 49.59606036 49.59606036 190.1638961 0 214.9619263 0 214.9619263 646.0664633
49 509.8361039 700 153.2670915 153.2670915 546.7329085 1000 623.3664543 0 1623.366454 666.011361
50 0 546.7329085 21.07847576 21.07847576 525.6544328 0 536.1936706 0 536.1936706 663.4150072

Costo Promedio
900
800
700
600
500
400
300
200
100
0
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 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50

Costo Total
2000
1800
1600
1400
1200
1000
800
600
400
200
0
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 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50

Inventario inicial
400

350

300

250

200

150

100

50

0
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 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50