| DATOS GENERALES |
| Vad = VALOR DE ADQUISICIÓN | $435,000,000.00 | | Pnom = POTENCIA NOMINAL | 225.000000 | H.P. |
| Pn = VALOR DE LAS LLANTAS | $0.00 | | Fo = FACTOR DE OPERACION | 1.3405 | |
| Pa = VALOR DE PIEZAS ESPECIALES | $0.00 | | TIPO DE COMBUSTIBLE | Diesel | |
| Vm = VALOR NETO | $435,000,000.00 | | Cco = COEFICIENTE DE COMBUSTIBLE | 0.1514 | |
| Vr = VALOR DE RESCATE | $130,500,000.00 | | Pc = PRECIO DEL COMBUSTIBLE | | /LITRO |
| i = TASA DE INTERES | 7.000000 | /AÑO | Cc = CAPACIDAD DEL CARTER | 0.00 | LITROS |
| s = PRIMA DE SEGUROS | 2.000000 | /AÑO | Tc = TIEMPO ENTRE CAMBIO DE ACEITE | 0 | HORAS |
| Ko = FACTOR DE MANTENIMIENTO | 0.500000 | HORAS | Fl = FACTOR DE LUBRICANTE | 0.0095 | |
| Ve = VIDA ECONÓMICA | 10,000.00 | HORAS | Pac = PRECIO DEL ACEITE | | /LITRO |
| Vn = VIDA ECONÓM. DE LAS LLANTAS | 0.00 | HORAS | Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom | 225.000072 | LITROS/HORA |
| Va = VIDA ECONOM. PIEZAS ESPECIALES | 1,000.00 | HORAS | Ah=CANTIDAD DE LUBRICANTE = Fl*Fo*Pnom | 2.865282 | LITROS/HORA |
| Hea = HORAS TRABAJADAS POR AÑO | 2,000.00 | 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 |
| DEPRECIACIÓN (D) = (Vm-Vr)/Ve | (435,000,000.000000-130,500,000.000000)/10,000.000000 | $30,450.00 | $24,360.00 | $24,360.00 |
| INVERSIÓN (Im) = [(Vm+Vr)/2Hea]i | [(435,000,000.000000+130,500,000.000000)/(2*2,000.000000)]7.000000 | $9,896.00 | $9,896.00 | $9,896.00 |
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s | [(435,000,000.000000+130,500,000.000000)/(2*2,000.000000)]2.000000 | $2,828.00 | $2,828.00 | $2,828.00 |
| MANTENIMIENTO (Mn) = Ko * D | 0.500000*30,450.000000 | $15,225.00 | $15,225.00 | $12,180.00 |
| Costos fijos | $58,399.00 | $52,309.00 | $49,264.00 |
| CARGOS POR CONSUMO |
| COMBUSTIBLE (Co_h) | 225.000072*0 | $0.00 | $0.00 | $0.00 |
| OTRAS FUENTES DE ENERGÍA | 0*0 | $0.00 | $0.00 | $0.00 |
| LUBRICANTES (Lb_h) | (2.865282+0.000000)0 | $0.00 | $0.00 | $0.00 |
| LLANTAS = Pn/Vn | 0.000000/0.000000 | $0.00 | $0.00 | $0.00 |
| PIEZAS ESPECIALES = Pa/Va | 0.000000/1000.000000 | $0.00 | $0.00 | $0.00 |
| Cargos por consumo | $0.00 | $0.00 | $0.00 |
| CARGOS POR OPERACIÓN |
| CATEGORÍA | CANTIDAD | SALARIO REAL | Ht | ACTIVO | EN ESPERA | EN RESERVA |
| Cuadrilla de Operación | 0.020000 | $266,655.00 | 1.000000 | $5,333.10 | $0.00 | $0.00 |
| SUMA (Sr) | | $5,333.00 | 1.000000 | $5,333.00 | $0.00 | $0.00 |
| Cargos por operación (Sr/Ht) | | | | $5,333.00 | $0.00 | $0.00 |
| | | Costo Directo por Hora | $63,732.00 | $52,309.00 | $49,264.00 |