| Clave | Descripci贸n del costo horario | Unidad |
| 4600-04-55 | Cami贸n pipa de 8000 Its sobre chasis Mercedes Benz 1617 de 170 hp. | hr |
| DATOS GENERALES | ||||||
| Vad = VALOR DE ADQUISICI脫N | $573,750.67 | Pnom = POTENCIA NOMINAL | 170.000000 | H.P. | ||
| Pn = VALOR DE LAS LLANTAS | $18,920.48 | Fo = FACTOR DE OPERACION | 1.0000 | |||
| Pa = VALOR DE PIEZAS ESPECIALES | $0.00 | TIPO DE COMBUSTIBLE | Diesel | |||
| Vm = VALOR NETO | $554,830.19 | Cco = COEFICIENTE DE COMBUSTIBLE | 0.1 | |||
| Vr = VALOR DE RESCATE | $55,483.02 | Pc = PRECIO DEL COMBUSTIBLE | $11.07 | /LITRO | ||
| i = TASA DE INTERES | 16.000000 | /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 | 0.650000 | HORAS | Fl = FACTOR DE LUBRICANTE | 0.0015 | ||
| Ve = VIDA ECON脫MICA | 9,000.00 | HORAS | Pac = PRECIO DEL ACEITE | $48.28 | /LITRO | |
| Vn = VIDA ECON脫M. DE LAS LLANTAS | 2,000.00 | HORAS | Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom | 17.000000 | LITROS/HORA | |
| Va = VIDA ECONOM. PIEZAS ESPECIALES | 0.00 | HORAS | Ah=CANTIDAD DE LUBRICANTE = Fl*Fo*Pnom | 0.255000 | LITROS/HORA | |
| Hea = HORAS TRABAJADAS POR A脩O | 1,800.00 | HORAS | Ga=CONSUMO ENTRE CAMBIOS DE LUBRICANTE = Cc/Tc | 0.000000 | LITROS/HORA | |
| Ht = Horas por turno | 6.400000 | Ht = HORAS | ||||
| CONCEPTO | OPERACIONES | ACTIVO | EN ESPERA | EN RESERVA | ||
| COSTOS FIJOS | ||||||
| DEPRECIACI脫N (D) = (Vm-Vr)/Ve | (554830.19-55483.02)/9000.00 | $55.48 | $44.38 | $44.38 | ||
| INVERSI脫N (Im) = [(Vm+Vr)/2Hea]i | [(554830.19+55483.02)/(2*1800.00)]0.160000 | $27.13 | $27.13 | $27.13 | ||
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s | [(554830.19+55483.02)/(2*1800.00)]0.020000 | $3.39 | $3.39 | $3.39 | ||
| MANTENIMIENTO (Mn) = Ko * D | 0.650000*55.48 | $36.06 | $36.06 | $28.85 | ||
| Costos fijos | $122.06 | $110.96 | $103.75 | |||
| CARGOS POR CONSUMO | ||||||
| COMBUSTIBLE Co = GhxPc | 17.000000*11.07 | $188.19 | $56.46 | $0.00 | ||
| OTRAS FUENTES DE ENERG脥A | 0*0 | $0.00 | $0.00 | $0.00 | ||
| LUBRICANTES Lb = (Ah+Ga)Pac | (0.255000+0)48.28 | $12.31 | $3.69 | $0 | ||
| LLANTAS = Pn/Vn | 18920.48/2000.00 | $9.46 | $0.00 | $0.00 | ||
| PIEZAS ESPECIALES = Pa/Va | 0/0 | $0.00 | $0.00 | $0.00 | ||
| Cargos por consumo | $209.96 | $60.15 | $0.00 | |||
| CARGOS POR OPERACI脫N | ||||||
| CATEGOR脥A | CANTIDAD | SALARIO REAL | Ht | ACTIVO | EN ESPERA | EN RESERVA |
| Chofer de 1a | 1 | $596.67 | 6.400000 | $93.23 | $0.00 | $0.00 |
| SUMA (Sr) | $596.67 | 6.400000 | $93.23 | $0 | $0 | |
| Cargos por operaci贸n (Sr/Ht) | $93.23 | $0 | $0 | |||
| Costo Directo por Hora | $425.25 | $171.11 | $103.75 | |||