| DATOS GENERALES |
| Vad = VALOR DE ADQUISICI脫N | $16,215.00 | | Pnom = POTENCIA NOMINAL | 8.000000 | H.P. |
| Pn = VALOR DE LAS LLANTAS | $362.60 | | Fo = FACTOR DE OPERACION | 1.0000 | |
| Pa = VALOR DE PIEZAS ESPECIALES | $0.00 | | TIPO DE COMBUSTIBLE | Diesel | |
| Vm = VALOR NETO | $15,852.40 | | Cco = COEFICIENTE DE COMBUSTIBLE | 0.1000 | |
| Vr = VALOR DE RESCATE | $2,377.86 | | Pc = PRECIO DEL COMBUSTIBLE | $4.27 | /LITRO |
| i = TASA DE INTERES | 12.000000 | /A脩O | Cc = CAPACIDAD DEL CARTER | 0.00 | LITROS |
| s = PRIMA DE SEGUROS | 2.000000 | /A脩O | Tc = TIEMPO ENTRE CAMBIO DE ACEITE | 0 | HORAS |
| Ko = FACTOR DE MANTENIMIENTO | 0.400000 | HORAS | Fl = FACTOR DE LUBRICANTE | 0.0058 | |
| Ve = VIDA ECON脫MICA | 8,000.00 | HORAS | Pac = PRECIO DEL ACEITE | $16.00 | /LITRO |
| Vn = VIDA ECON脫M. DE LAS LLANTAS | 500.00 | HORAS | Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom | 0.800000 | LITROS/HORA |
| Va = VIDA ECONOM. PIEZAS ESPECIALES | 0.00 | HORAS | Ah=CANTIDAD DE LUBRICANTE = Fl*Fo*Pnom | 0.046000 | LITROS/HORA |
| Hea = HORAS TRABAJADAS POR A脩O | 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 |
| DEPRECIACI脫N (D) = (Vm-Vr)/Ve | (15,852.400000-2,377.860000)/8,000.000000 | $1.68 | $0.25 | $0.25 |
| INVERSI脫N (Im) = [(Vm+Vr)/2Hea]i | [(15,852.400000+2,377.860000)/(2*2,000.000000)]12.000000 | $0.55 | $0.55 | $0.55 |
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s | [(15,852.400000+2,377.860000)/(2*2,000.000000)]2.000000 | $0.09 | $0.09 | $0.09 |
| MANTENIMIENTO (Mn) = Ko * D | 0.400000*1.684317 | $0.67 | $0.10 | $0.00 |
| Costos fijos | $2.99 | $0.99 | $0.89 |
| CARGOS POR CONSUMO |
| COMBUSTIBLE (Co_h) | 0.800000*4.27 | $3.42 | $0.00 | $0.17 |
| OTRAS FUENTES DE ENERG脥A | 0*0 | $0.00 | $0.00 | $0.00 |
| LUBRICANTES (Lb_h) | 0.046000*16.00 | $0.74 | $0.00 | $0.04 |
| LLANTAS = Pn/Vn | 362.600000/500.000000 | $0.73 | $0.00 | $0.11 |
| PIEZAS ESPECIALES = Pa/Va | 0.000000/0.000000 | $0.00 | $0.00 | $0.00 |
| Cargos por consumo | $4.89 | $0.00 | $0.32 |
| CARGOS POR OPERACI脫N |
| CATEGOR脥A | CANTIDAD | SALARIO REAL | Ht | ACTIVO | EN ESPERA | EN RESERVA |
| Pe贸n en construcci贸n | 0.125000 | $89.88 | 1.000000 | $11.24 | $0.00 | $0.00 |
| Operador de cortadora | 0.125000 | $123.25 | 1.000000 | $15.41 | $0.00 | $0.00 |
| SUMA (Sr) | | $26.65 | 1.000000 | $26.65 | $0.00 | $0.00 |
| Cargos por operaci贸n (Sr/Ht) | | | | $26.65 | $0.00 | $0.00 |
| | | Costo Directo por Hora | $34.53 | $0.99 | $1.21 |