Documente Academic
Documente Profesional
Documente Cultură
SC.Zentiva.SA
Perioada
Cifra de afaceri
Suma cheltuielilor
materiale
Volumul efectiv al
produciei
Cheltuieli cu materiale
programate aferente
volumului efectiv al
produciei vndute
Cheltuieli cu materiale
recalculate n funcie de
volumul
Efectiv al produciei
vandute,consumuri
specifice efective i
preuri de aprovizionare
programate
Cheltuieli cu materiale la
1.000lei CA
Modelul de analiz
1000
Cm
g
P
Cm
Cs
P`
Anul 2012
242.491.029
82.976.100
Anul 2013
290.362.767
120.315.150
32.181.076
40.297.608
58.802.635
58.318.341
8.218.405
11.260.349
342.182.14
414.361.49
82.976 .100
Cm1000
(2012)
= 242.491 .029
Cm1000
(2013)
=
1000
Cm
X 1000=342.182.14
120.315 .150
290.362 .767 x 1000=414.361.49
=41,436146-34,218214=7,217935
1
qv 2013 xCm 2012
( Cm1000) =
qv 2013 xP 2012
g
53.318 .341
1000-
1000
82.976 .100
( Cm1000 )
2) p
=
53.318 .341
= 290.362 .767
53.318 .341
1000 40.297 .608
( Cm1000)
3) Cm
=
120.315 .150
1000-
1000
1000=-1139.4876
1000-
1000
58.318 .341
( Cm1000)
1000-
1000
11.260 .349
58.318 .341
( Cm1000)
3.2) P
=
1000-
1000
120.315 .150
= 290.362 .767
11.260 .349
1000 290.362 .767
1000=-2.593878
Cm
favorabila.
(1000)
Reducerea consumurilor specifice a influenat in mod favorabil Cm