| DATOS GENERALES |
| Vad = VALOR DE ADQUISICIÓN |
$20,000.00 |
|
Pnom = POTENCIA NOMINAL |
0 |
H.P. |
| Pn = VALOR DE LAS LLANTAS |
$0.00 |
|
Fo = FACTOR DE OPERACION |
1.0000 |
|
| Pa = VALOR DE PIEZAS ESPECIALES |
$0.00 |
|
TIPO DE COMBUSTIBLE |
NoUtiliza |
|
| Vm = VALOR NETO |
$20,000.00 |
|
Cco = COEFICIENTE DE COMBUSTIBLE |
0 |
|
| Vr = VALOR DE RESCATE |
$0.00 |
|
Pc = PRECIO DEL COMBUSTIBLE |
$5.20 |
/LITRO |
| i = TASA DE INTERES |
50.000000 |
/AÑO |
|
|
|
| s = PRIMA DE SEGUROS |
4.000000 |
/AÑO |
|
|
|
| Ko = FACTOR DE MANTENIMIENTO |
2.000000 |
HORAS |
|
|
|
| Ve = VIDA ECONÓMICA |
2,400.00 |
HORAS |
|
|
|
| Vn = VIDA ECONÓM. DE LAS LLANTAS |
4,000.00 |
HORAS |
Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom |
16.000000 |
LITROS/HORA |
| Va = VIDA ECONOM. PIEZAS ESPECIALES |
0.00 |
HORAS |
|
|
|
| Hea = HORAS TRABAJADAS POR AÑO |
1,200.00 |
HORAS |
|
|
|
|
|
|
|
|
|
| CONCEPTO |
OPERACIONES |
ACTIVO |
EN ESPERA |
EN RESERVA |
| COSTOS FIJOS |
| DEPRECIACIÓN (D) = (Vm-Vr)/Ve |
(20000.00-0)/2400.00 |
$8.33 |
$6.66 |
$6.66 |
| INVERSIÓN (Im) = [(Vm+Vr)/2Hea]i |
[(20000.00+0)/(2*1200.00)]0.500000 |
$4.17 |
$4.17 |
$4.17 |
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s |
[(20000.00+0)/(2*1200.00)]0.040000 |
$0.33 |
$0.33 |
$0.33 |
| MANTENIMIENTO (Mn) = Ko * D |
2.000000*8.33 |
$16.66 |
$16.66 |
$13.33 |
| Costos fijos |
$30.74 |
$27.82 |
$25.74 |
| CARGOS POR CONSUMO |
|
16.000000*5.20 |
|
|
$83.20 |
$24.96 |
$0.00 |
| OTRAS FUENTES DE ENERGÍA |
0*0 |
|
|
$0.00 |
$0.00 |
$0.00 |
| CAPACIDAD INSTALADA Cpi = Gh/(Hea/Ma)xPc |
16.000000/(1200.000000/0)*5.20 |
|
|
$0 |
$0 |
$0 |
| LLANTAS = Pn/Vn |
0/4000.00 |
|
|
$0.00 |
$0.00 |
$0.00 |
| PIEZAS ESPECIALES = Pa/Va |
0/0 |
|
|
$0.00 |
$0.00 |
$0.00 |
| Cargos por consumo |
$123.20 |
$36.96 |
$0.00 |
|
|
|
Costo Directo por Hora |
$153.94 |
$64.78 |
$25.74 |