| DATOS GENERALES |
| Vad = VALOR DE ADQUISICIÓN |
$256,400.00 |
|
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 |
$256,400.00 |
|
Cco = COEFICIENTE DE COMBUSTIBLE |
0 |
|
| Vr = VALOR DE RESCATE |
$25,640.00 |
|
Pc = PRECIO DEL COMBUSTIBLE |
|
/LITRO |
| i = TASA DE INTERES |
12.000000 |
/AÑO |
|
|
|
| s = PRIMA DE SEGUROS |
2.000000 |
/AÑO |
|
|
|
| Ko = FACTOR DE MANTENIMIENTO |
0.600000 |
HORAS |
|
|
|
| Ve = VIDA ECONÓMICA |
12,000.00 |
HORAS |
|
|
|
| Vn = VIDA ECONÓM. DE LAS LLANTAS |
0.00 |
HORAS |
Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom |
0 |
LITROS/HORA |
| Va = VIDA ECONOM. PIEZAS ESPECIALES |
0.00 |
HORAS |
|
|
|
| Hea = HORAS TRABAJADAS POR AÑO |
2,400.00 |
HORAS |
|
|
|
|
|
|
|
|
|
| CONCEPTO |
OPERACIONES |
ACTIVO |
EN ESPERA |
EN RESERVA |
| COSTOS FIJOS |
| DEPRECIACIÓN (D) = (Vm-Vr)/Ve |
(256400.00-25640.00)/12000.00 |
$19.23 |
$2.88 |
$2.88 |
| INVERSIÓN (Im) = [(Vm+Vr)/2Hea]i |
[(256400.00+25640.00)/(2*2400.00)]0.120000 |
$7.05 |
$7.05 |
$7.05 |
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s |
[(256400.00+25640.00)/(2*2400.00)]0.020000 |
$1.18 |
$1.18 |
$1.18 |
| MANTENIMIENTO (Mn) = Ko * D |
0.600000*19.23 |
$11.54 |
$1.73 |
$0.00 |
| Costos fijos |
$39.00 |
$12.84 |
$11.11 |
| CARGOS POR CONSUMO |
|
0*0 |
|
|
$0.00 |
$0.00 |
$0.00 |
| OTRAS FUENTES DE ENERGÍA |
0*0 |
|
|
$0.00 |
$0.00 |
$0.00 |
| CAPACIDAD INSTALADA Cpi = Gh/(Hea/Ma)xPc |
0/(2400.000000/0)*0.0 |
|
|
$0 |
$0 |
$0 |
| LLANTAS = Pn/Vn |
0/0 |
|
|
$0.00 |
$0.00 |
$0.00 |
| PIEZAS ESPECIALES = Pa/Va |
0/0 |
|
|
$0.00 |
$0.00 |
$0.00 |
| Cargos por consumo |
$0.00 |
$0.00 |
$0.00 |
|
|
|
Costo Directo por Hora |
$39.00 |
$12.84 |
$11.11 |