| DATOS GENERALES |
| Vad = VALOR DE ADQUISICI脫N | $1,047,625.75 | | Pnom = POTENCIA NOMINAL | 0.000000 | H.P. |
| Pn = VALOR DE LAS LLANTAS | $13,832.70 | | Fo = FACTOR DE OPERACION | 0.0000 | |
| Pa = VALOR DE PIEZAS ESPECIALES | $0.00 | | TIPO DE COMBUSTIBLE | Diesel | |
| Vm = VALOR NETO | $1,033,793.05 | | Cco = COEFICIENTE DE COMBUSTIBLE | 0.0000 | |
| Vr = VALOR DE RESCATE | $103,379.31 | | Pc = PRECIO DEL COMBUSTIBLE | $7.50 | /LITRO |
| i = TASA DE INTERES | 8.700000 | /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 | 1.000000 | HORAS | Fl = FACTOR DE LUBRICANTE | 0.0000 | |
| Ve = VIDA ECON脫MICA | 9,600.00 | HORAS | Pac = PRECIO DEL ACEITE | $33.04 | /LITRO |
| Vn = VIDA ECON脫M. DE LAS LLANTAS | 10,000.00 | HORAS | Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom | 33.500000 | LITROS/HORA |
| Va = VIDA ECONOM. PIEZAS ESPECIALES | 0.00 | HORAS | Ah=CANTIDAD DE LUBRICANTE = Fl*Fo*Pnom | 0.502500 | 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 | (1,033,793.050000-103,379.310000)/9,600.000000 | $96.92 | $77.54 | $77.54 |
| INVERSI脫N (Im) = [(Vm+Vr)/2Hea]i | [(1,033,793.050000+103,379.310000)/(2*2,400.000000)]8.700000 | $20.61 | $20.61 | $20.61 |
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s | [(1,033,793.050000+103,379.310000)/(2*2,400.000000)]2.000000 | $4.74 | $4.74 | $4.74 |
| MANTENIMIENTO (Mn) = Ko * D | 1.000000*96.918097 | $96.92 | $96.92 | $77.54 |
| Costos fijos | $219.19 | $199.81 | $180.43 |
| CARGOS POR CONSUMO |
| COMBUSTIBLE (Co_h) | 33.500000*7.50 | $251.25 | $75.38 | $0.00 |
| OTRAS FUENTES DE ENERG脥A | 0*0 | $0.00 | $0.00 | $0.00 |
| LUBRICANTES (Lb_h) | 0.502500*33.04 | $16.60 | $4.98 | $0.00 |
| LLANTAS = Pn/Vn | 13,832.700000/10,000.000000 | $1.38 | $0.00 | $0.00 |
| PIEZAS ESPECIALES = Pa/Va | 0.000000/0.000000 | $0.00 | $0.00 | $0.00 |
| Cargos por consumo | $269.23 | $80.36 | $0.00 |
| CARGOS POR OPERACI脫N |
| CATEGOR脥A | CANTIDAD | SALARIO REAL | Ht | ACTIVO | EN ESPERA | EN RESERVA |
| Chofer cami贸n volteo | 0.125000 | $346.41 | 1.000000 | $43.30 | $0.00 | $0.00 |
| SUMA (Sr) | | $43.30 | 1.000000 | $43.30 | $0.00 | $0.00 |
| Cargos por operaci贸n (Sr/Ht) | | | | $43.30 | $0.00 | $0.00 |
| | | Costo Directo por Hora | $531.72 | $280.17 | $180.43 |