| DATOS GENERALES |
| Vad = VALOR DE ADQUISICI脫N | $35,000.00 | | Pnom = POTENCIA NOMINAL | 18.000000 | H.P. |
| Pn = VALOR DE LAS LLANTAS | $0.00 | | Fo = FACTOR DE OPERACION | 1.0000 | |
| Pa = VALOR DE PIEZAS ESPECIALES | $0.00 | | TIPO DE COMBUSTIBLE | Diesel | |
| Vm = VALOR NETO | $35,000.00 | | Cco = COEFICIENTE DE COMBUSTIBLE | 0.2222 | |
| Vr = VALOR DE RESCATE | $3,500.00 | | Pc = PRECIO DEL COMBUSTIBLE | $8.46 | /LITRO |
| i = TASA DE INTERES | 4.790000 | /A脩O | Cc = CAPACIDAD DEL CARTER | 0.00 | LITROS |
| s = PRIMA DE SEGUROS | 3.000000 | /A脩O | Tc = TIEMPO ENTRE CAMBIO DE ACEITE | 0 | HORAS |
| Ko = FACTOR DE MANTENIMIENTO | 1.900000 | HORAS | Fl = FACTOR DE LUBRICANTE | 0.0306 | |
| Ve = VIDA ECON脫MICA | 5,600.00 | HORAS | Pac = PRECIO DEL ACEITE | $33.70 | /LITRO |
| Vn = VIDA ECON脫M. DE LAS LLANTAS | 0.00 | HORAS | Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom | 4.000000 | LITROS/HORA |
| Va = VIDA ECONOM. PIEZAS ESPECIALES | 0.00 | HORAS | Ah=CANTIDAD DE LUBRICANTE = Fl*Fo*Pnom | 0.550000 | LITROS/HORA |
| Hea = HORAS TRABAJADAS POR A脩O | 1,400.00 | HORAS | Ga=CONSUMO ENTRE CAMBIOS DE LUBRICANTE = Cc/Tc | 0.000000 | LITROS/HORA |
| Ht = Horas por turno | 1.000000 | Ht = HORAS | | | |
| CONCEPTO | OPERACIONES | ACTIVO | EN ESPERA | EN RESERVA |
| COSTOS FIJOS |
| DEPRECIACI脫N (D) = (Vm-Vr)/Ve | (35,000.000000-3,500.000000)/5,600.000000 | $5.63 | $4.50 | $4.50 |
| INVERSI脫N (Im) = [(Vm+Vr)/2Hea]i | [(35,000.000000+3,500.000000)/(2*1,400.000000)]4.790000 | $0.66 | $0.66 | $0.66 |
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s | [(35,000.000000+3,500.000000)/(2*1,400.000000)]3.000000 | $0.41 | $0.41 | $0.41 |
| MANTENIMIENTO (Mn) = Ko * D | 1.900000*5.625000 | $10.70 | $10.70 | $8.56 |
| Costos fijos | $18.53 | $16.27 | $15.26 |
| CARGOS POR CONSUMO |
| COMBUSTIBLE (Co_h) | 4.000000*8.46 | $33.84 | $10.15 | $0.00 |
| OTRAS FUENTES DE ENERG脥A | 0*0 | $0.00 | $0.00 | $0.00 |
| LUBRICANTES (Lb_h) | 0.550000*33.70 | $18.54 | $5.56 | $0.00 |
| LLANTAS = Pn/Vn | 0.000000/0.000000 | $0.00 | $0.00 | $0.00 |
| PIEZAS ESPECIALES = Pa/Va | 0.000000/0.000000 | $0.00 | $0.00 | $0.00 |
| Cargos por consumo | $52.38 | $15.71 | $0.00 |
| CARGOS POR OPERACI脫N |
| CATEGOR脥A | CANTIDAD | SALARIO REAL | Ht | ACTIVO | EN ESPERA | EN RESERVA |
| Cuadrilla (1 operador de equipo menor) | 0.125000 | $457.15 | 1.000000 | $57.14 | $0.00 | $0.00 |
| SUMA (Sr) | | $57.14 | 1.000000 | $57.14 | $0.00 | $0.00 |
| Cargos por operaci贸n (Sr/Ht) | | | | $57.14 | $0.00 | $0.00 |
| | | Costo Directo por Hora | $128.05 | $31.98 | $15.26 |