| DATOS GENERALES |
| Vad = VALOR DE ADQUISICI脫N | $1,000,000.00 | | Pnom = POTENCIA NOMINAL | 86.000000 | H.P. |
| Pn = VALOR DE LAS LLANTAS | $5,200.00 | | Fo = FACTOR DE OPERACION | 0.0000 | |
| Pa = VALOR DE PIEZAS ESPECIALES | $0.00 | | TIPO DE COMBUSTIBLE | Diesel | |
| Vm = VALOR NETO | $994,800.00 | | Cco = COEFICIENTE DE COMBUSTIBLE | 0.0000 | |
| Vr = VALOR DE RESCATE | $149,220.00 | | Pc = PRECIO DEL COMBUSTIBLE | $8.34 | /LITRO |
| i = TASA DE INTERES | 7.500000 | /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 | 0.700000 | HORAS | Fl = FACTOR DE LUBRICANTE | 0.0000 | |
| Ve = VIDA ECON脫MICA | 13,200.00 | HORAS | Pac = PRECIO DEL ACEITE | $65.00 | /LITRO |
| Vn = VIDA ECON脫M. DE LAS LLANTAS | 2,000.00 | HORAS | Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom | 12.500000 | LITROS/HORA |
| Va = VIDA ECONOM. PIEZAS ESPECIALES | 0.00 | HORAS | Ah=CANTIDAD DE LUBRICANTE = Fl*Fo*Pnom | 0.180000 | LITROS/HORA |
| Hea = HORAS TRABAJADAS POR A脩O | 1,600.00 | 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 | (994,800.000000-149,220.000000)/13,200.000000 | $64.06 | $51.25 | $51.25 |
| INVERSI脫N (Im) = [(Vm+Vr)/2Hea]i | [(994,800.000000+149,220.000000)/(2*1,600.000000)]7.500000 | $26.81 | $26.81 | $26.81 |
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s | [(994,800.000000+149,220.000000)/(2*1,600.000000)]2.000000 | $7.15 | $7.15 | $7.15 |
| MANTENIMIENTO (Mn) = Ko * D | 0.700000*64.059090 | $44.84 | $44.84 | $35.87 |
| Costos fijos | $142.86 | $130.05 | $121.08 |
| CARGOS POR CONSUMO |
| COMBUSTIBLE (Co_h) | 12.500000*8.34 | $104.25 | $31.28 | $0.00 |
| OTRAS FUENTES DE ENERG脥A | 0*0 | $0.00 | $0.00 | $0.00 |
| LUBRICANTES (Lb_h) | 0.180000*65.00 | $11.70 | $3.51 | $0.00 |
| LLANTAS = Pn/Vn | 5,200.000000/2,000.000000 | $2.60 | $0.00 | $0.00 |
| PIEZAS ESPECIALES = Pa/Va | 0.000000/0.000000 | $0.00 | $0.00 | $0.00 |
| Cargos por consumo | $118.55 | $34.79 | $0.00 |
| CARGOS POR OPERACI脫N |
| CATEGOR脥A | CANTIDAD | SALARIO REAL | Ht | ACTIVO | EN ESPERA | EN RESERVA |
| Operador de equipo mayor | 0.125000 | $491.04 | 1.000000 | $61.38 | $0.00 | $0.00 |
| SUMA (Sr) | | $61.38 | 1.000000 | $61.38 | $0.00 | $0.00 |
| Cargos por operaci贸n (Sr/Ht) | | | | $61.38 | $0.00 | $0.00 |
| | | Costo Directo por Hora | $322.79 | $164.84 | $121.08 |