| DATOS GENERALES |
| Vad = VALOR DE ADQUISICI脫N | $18,000.00 | | Pnom = POTENCIA NOMINAL | 8.000000 | H.P. |
| Pn = VALOR DE LAS LLANTAS | $450.00 | | Fo = FACTOR DE OPERACION | 0.8000 | |
| Pa = VALOR DE PIEZAS ESPECIALES | $0.00 | | TIPO DE COMBUSTIBLE | Diesel | |
| Vm = VALOR NETO | $17,550.00 | | Cco = COEFICIENTE DE COMBUSTIBLE | 0.1514 | |
| Vr = VALOR DE RESCATE | $3,510.00 | | Pc = PRECIO DEL COMBUSTIBLE | $5.98 | /LITRO |
| i = TASA DE INTERES | 16.000000 | /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 | 0.900000 | HORAS | Fl = FACTOR DE LUBRICANTE | 0.0032 | |
| Ve = VIDA ECON脫MICA | 9,600.00 | HORAS | Pac = PRECIO DEL ACEITE | $25.65 | /LITRO |
| Vn = VIDA ECON脫M. DE LAS LLANTAS | 800.00 | HORAS | Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom | 0.968960 | LITROS/HORA |
| Va = VIDA ECONOM. PIEZAS ESPECIALES | 0.00 | HORAS | Ah=CANTIDAD DE LUBRICANTE = Fl*Fo*Pnom | 0.020450 | 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 | (17,550.000000-3,510.000000)/9,600.000000 | $1.46 | $1.17 | $1.17 |
| INVERSI脫N (Im) = [(Vm+Vr)/2Hea]i | [(17,550.000000+3,510.000000)/(2*2,400.000000)]16.000000 | $0.70 | $0.70 | $0.70 |
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s | [(17,550.000000+3,510.000000)/(2*2,400.000000)]3.000000 | $0.13 | $0.13 | $0.13 |
| MANTENIMIENTO (Mn) = Ko * D | 0.900000*1.462500 | $1.31 | $1.31 | $1.05 |
| Costos fijos | $3.60 | $3.31 | $3.05 |
| CARGOS POR CONSUMO |
| COMBUSTIBLE (Co_h) | 0.968960*5.98 | $5.79 | $1.74 | $0.00 |
| OTRAS FUENTES DE ENERG脥A | 0*0 | $0.00 | $0.00 | $0.00 |
| LUBRICANTES (Lb_h) | 0.020450*25.65 | $0.52 | $0.16 | $0.00 |
| LLANTAS = Pn/Vn | 450.000000/800.000000 | $0.56 | $0.00 | $0.00 |
| PIEZAS ESPECIALES = Pa/Va | 0.000000/0.000000 | $0.00 | $0.00 | $0.00 |
| Cargos por consumo | $6.87 | $1.90 | $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 | $10.47 | $5.21 | $3.05 |