| DATOS GENERALES |
| Vad = VALOR DE ADQUISICI脫N | $940,000.00 | | Pnom = POTENCIA NOMINAL | 130.000000 | H.P. |
| Pn = VALOR DE LAS LLANTAS | $18,000.00 | | Fo = FACTOR DE OPERACION | 1.0000 | |
| Pa = VALOR DE PIEZAS ESPECIALES | $0.00 | | TIPO DE COMBUSTIBLE | Diesel | |
| Vm = VALOR NETO | $922,000.00 | | Cco = COEFICIENTE DE COMBUSTIBLE | 0.1000 | |
| Vr = VALOR DE RESCATE | $92,200.00 | | Pc = PRECIO DEL COMBUSTIBLE | $8.93 | /LITRO |
| i = TASA DE INTERES | 4.770000 | /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 | 0.750000 | HORAS | Fl = FACTOR DE LUBRICANTE | 0.0008 | |
| Ve = VIDA ECON脫MICA | 12,000.00 | HORAS | Pac = PRECIO DEL ACEITE | $33.70 | /LITRO |
| Vn = VIDA ECON脫M. DE LAS LLANTAS | 4,000.00 | HORAS | Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom | 13.000000 | LITROS/HORA |
| Va = VIDA ECONOM. PIEZAS ESPECIALES | 0.00 | HORAS | Ah=CANTIDAD DE LUBRICANTE = Fl*Fo*Pnom | 0.100000 | LITROS/HORA |
| Hea = HORAS TRABAJADAS POR A脩O | 2,400.00 | 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 | (922,000.000000-92,200.000000)/12,000.000000 | $69.15 | $55.32 | $55.32 |
| INVERSI脫N (Im) = [(Vm+Vr)/2Hea]i | [(922,000.000000+92,200.000000)/(2*2,400.000000)]4.770000 | $10.08 | $10.08 | $10.08 |
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s | [(922,000.000000+92,200.000000)/(2*2,400.000000)]3.000000 | $6.34 | $6.34 | $6.34 |
| MANTENIMIENTO (Mn) = Ko * D | 0.750000*69.150000 | $51.86 | $51.86 | $41.49 |
| Costos fijos | $137.43 | $123.60 | $113.23 |
| CARGOS POR CONSUMO |
| COMBUSTIBLE (Co_h) | 13.000000*8.93 | $116.09 | $34.83 | $0.00 |
| OTRAS FUENTES DE ENERG脥A | 0*0 | $0.00 | $0.00 | $0.00 |
| LUBRICANTES (Lb_h) | 0.100000*33.70 | $3.37 | $1.01 | $0.00 |
| LLANTAS = Pn/Vn | 18,000.000000/4,000.000000 | $4.50 | $0.00 | $0.00 |
| PIEZAS ESPECIALES = Pa/Va | 0.000000/0.000000 | $0.00 | $0.00 | $0.00 |
| Cargos por consumo | $123.96 | $35.84 | $0.00 |
| CARGOS POR OPERACI脫N |
| CATEGOR脥A | CANTIDAD | SALARIO REAL | Ht | ACTIVO | EN ESPERA | EN RESERVA |
| Operador de equipo menor | 0.125000 | $244.79 | 1.000000 | $30.60 | $0.00 | $0.00 |
| SUMA (Sr) | | $30.60 | 1.000000 | $30.60 | $0.00 | $0.00 |
| Cargos por operaci贸n (Sr/Ht) | | | | $30.60 | $0.00 | $0.00 |
| | | Costo Directo por Hora | $291.99 | $159.44 | $113.23 |