| DATOS GENERALES |
| Vad = VALOR DE ADQUISICIÓN | $10,759,271.94 | | Pnom = POTENCIA NOMINAL | 233.990000 | H.P. |
| Pn = VALOR DE LAS LLANTAS | $40,233.87 | | Fo = FACTOR DE OPERACION | 1.0000 | |
| Pa = VALOR DE PIEZAS ESPECIALES | $0.00 | | TIPO DE COMBUSTIBLE | Diesel | |
| Vm = VALOR NETO | $10,719,038.07 | | Cco = COEFICIENTE DE COMBUSTIBLE | 0.121256 | |
| Vr = VALOR DE RESCATE | $2,143,807.61 | | Pc = PRECIO DEL COMBUSTIBLE | $11.07 | /LITRO |
| i = TASA DE INTERES | 16.000000 | /AÑO | Cc = CAPACIDAD DEL CARTER | 0.00 | LITROS |
| s = PRIMA DE SEGUROS | 3.000000 | /AÑO | Tc = TIEMPO ENTRE CAMBIO DE ACEITE | 0 | HORAS |
| Ko = FACTOR DE MANTENIMIENTO | 0.200000 | HORAS | Fl = FACTOR DE LUBRICANTE | 0.00321039360656438 | |
| Ve = VIDA ECONÓMICA | 14,000.00 | HORAS | Pac = PRECIO DEL ACEITE | $48.28 | /LITRO |
| Vn = VIDA ECONÓM. DE LAS LLANTAS | 3,000.00 | HORAS | Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom | 28.372800 | LITROS/HORA |
| Va = VIDA ECONOM. PIEZAS ESPECIALES | 0.00 | HORAS | Ah=CANTIDAD DE LUBRICANTE = Fl*Fo*Pnom | 0.751200 | LITROS/HORA |
| Hea = HORAS TRABAJADAS POR AÑO | 2,000.00 | 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 |
| DEPRECIACIÓN (D) = (Vm-Vr)/Ve | (10719038.07-2143807.61)/14000.00 | $612.52 | $612.52 | $490.02 |
| INVERSIÓN (Im) = [(Vm+Vr)/2Hea]i | [(10719038.07+2143807.61)/(2*2000.00)]0.160000 | $514.51 | $514.51 | $514.51 |
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s | [(10719038.07+2143807.61)/(2*2000.00)]0.030000 | $96.47 | $96.47 | $96.47 |
| MANTENIMIENTO (Mn) = Ko * D | 0.200000*612.52 | $122.50 | $122.50 | $98.00 |
| Costos fijos | $1,346.00 | $1,346.00 | $1,199.00 |
| CARGOS POR CONSUMO |
| COMBUSTIBLE Co = GhxPc | 28.372800*11.07 | $314.09 | $0.00 | $0.00 |
| OTRAS FUENTES DE ENERGÍA | 0*0 | $0.00 | $0.00 | $0.00 |
| LUBRICANTES Lb = (Ah+Ga)Pac | (0.751200+0)48.28 | $36.27 | $0 | $0 |
| LLANTAS = Pn/Vn | 40233.87/3000.00 | $13.41 | $0.00 | $0.00 |
| PIEZAS ESPECIALES = Pa/Va | 0/0 | $0.00 | $0.00 | $0.00 |
| Cargos por consumo | $363.77 | $0.00 | $0.00 |
| CARGOS POR OPERACIÓN |
| CATEGORÍA | CANTIDAD | SALARIO REAL | Ht | ACTIVO | EN ESPERA | EN RESERVA |
| Cuadrilla No. 280 (Perforacion) | 1 | $3,230.74 | 6.400000 | $504.80 | $0.00 | $0.00 |
| SUMA (Sr) | | $3230.74 | 6.400000 | $504.80 | $0.00 | $0.00 |
| Cargos por operación (Sr/Ht) | | | | $529.70 | $529.70 | $529.70 |
| | | Costo Directo por Hora | $2240.68 | $1875.70 | $1728.70 |