| DATOS GENERALES |
| Vad = VALOR DE ADQUISICI脫N | $15,000.00 | | Pnom = POTENCIA NOMINAL | 2.000000 | H.P. |
| Pn = VALOR DE LAS LLANTAS | $0.00 | | Fo = FACTOR DE OPERACION | 0.0000 | |
| Pa = VALOR DE PIEZAS ESPECIALES | $0.00 | | TIPO DE COMBUSTIBLE | Diesel | |
| Vm = VALOR NETO | $15,000.00 | | Cco = COEFICIENTE DE COMBUSTIBLE | 0.0000 | |
| Vr = VALOR DE RESCATE | $1,500.00 | | Pc = PRECIO DEL COMBUSTIBLE | $2.56 | /LITRO |
| i = TASA DE INTERES | 9.820000 | /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 | 1.500000 | HORAS | Fl = FACTOR DE LUBRICANTE | 0.0000 | |
| Ve = VIDA ECON脫MICA | 8,000.00 | HORAS | Pac = PRECIO DEL ACEITE | | /LITRO |
| Vn = VIDA ECON脫M. DE LAS LLANTAS | 1.00 | HORAS | Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom | 1.500000 | LITROS/HORA |
| Va = VIDA ECONOM. PIEZAS ESPECIALES | 0.00 | HORAS | Ah=CANTIDAD DE LUBRICANTE = Fl*Fo*Pnom | | LITROS/HORA |
| Hea = HORAS TRABAJADAS POR A脩O | 7,000.00 | 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 | (15,000.000000-1,500.000000)/8,000.000000 | $1.69 | $1.35 | $1.35 |
| INVERSI脫N (Im) = [(Vm+Vr)/2Hea]i | [(15,000.000000+1,500.000000)/(2*7,000.000000)]9.820000 | $0.12 | $0.12 | $0.12 |
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s | [(15,000.000000+1,500.000000)/(2*7,000.000000)]3.000000 | $0.04 | $0.04 | $0.04 |
| MANTENIMIENTO (Mn) = Ko * D | 1.500000*1.687500 | $2.54 | $2.54 | $2.03 |
| Costos fijos | $4.39 | $4.05 | $3.54 |
| CARGOS POR CONSUMO |
| COMBUSTIBLE (Co_h) | 1.500000*2.56 | $3.84 | $1.15 | $0.00 |
| OTRAS FUENTES DE ENERG脥A | 0*0 | $0.00 | $0.00 | $0.00 |
| LUBRICANTES (Lb_h) | (0.000000+0.000000)0 | $0.00 | $0.00 | $0.00 |
| LLANTAS = Pn/Vn | 0.000000/1.000000 | $0.00 | $0.00 | $0.00 |
| PIEZAS ESPECIALES = Pa/Va | 0.000000/0.000000 | $0.00 | $0.00 | $0.00 |
| Cargos por consumo | $3.84 | $1.15 | $0.00 |
| CARGOS POR OPERACI脫N |
| CATEGOR脥A | CANTIDAD | SALARIO REAL | Ht | ACTIVO | EN ESPERA | EN RESERVA |
| SUMA (Sr) | | $0.00 | 1.000000 | $0.00 | $0.00 | $0.00 |
| Cargos por operaci贸n (Sr/Ht) | | | | $0.00 | $0.00 | $0.00 |
| | | Costo Directo por Hora | $8.23 | $5.20 | $3.54 |