| Clave | Descripci贸n del costo horario | Unidad |
| EQ002 | Bailarina | hr |
| DATOS GENERALES | ||||||
| Vad = VALOR DE ADQUISICI脫N | $17,000.00 | Pnom = POTENCIA NOMINAL | 8.000000 | 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 | Gasolina | |||
| Vm = VALOR NETO | $17,000.00 | Cco = COEFICIENTE DE COMBUSTIBLE | 0.1 | |||
| Vr = VALOR DE RESCATE | $2,550.00 | Pc = PRECIO DEL COMBUSTIBLE | /LITRO | |||
| i = TASA DE INTERES | 18.000000 | /A脩O | Cc = CAPACIDAD DEL CARTER | 0.00 | LITROS | |
| s = PRIMA DE SEGUROS | 3.000000 | /A脩O | Tc = TIEMPO ENTRE CAMBIO DE ACEITE | 0 | HORAS | |
| Ko = FACTOR DE MANTENIMIENTO | 0.200000 | HORAS | Fl = FACTOR DE LUBRICANTE | 0.0015 | ||
| Ve = VIDA ECON脫MICA | 1,600.00 | HORAS | Pac = PRECIO DEL ACEITE | /LITRO | ||
| Vn = VIDA ECON脫M. DE LAS LLANTAS | 4,000.00 | HORAS | Gh=CANTIDAD DE COMBUSTIBLE = Cco*Fo*Pnom | 0.800000 | LITROS/HORA | |
| Va = VIDA ECONOM. PIEZAS ESPECIALES | 1,000.00 | HORAS | Ah=CANTIDAD DE LUBRICANTE = Fl*Fo*Pnom | 0.012000 | LITROS/HORA | |
| Hea = HORAS TRABAJADAS POR A脩O | 800.00 | HORAS | Ga=CONSUMO ENTRE CAMBIOS DE LUBRICANTE = Cc/Tc | 0.000000 | LITROS/HORA | |
| CONCEPTO | OPERACIONES | ACTIVO | EN ESPERA | EN RESERVA | ||
| COSTOS FIJOS | ||||||
| DEPRECIACI脫N (D) = (Vm-Vr)/Ve | (17000.00-2550.00)/1600.00 | $9.03 | $7.22 | $7.22 | ||
| INVERSI脫N (Im) = [(Vm+Vr)/2Hea]i | [(17000.00+2550.00)/(2*800.00)]0.180000 | $2.20 | $2.20 | $2.20 | ||
| SEGURO (Sm) = [(Vm+Vr)/2Hea]s | [(17000.00+2550.00)/(2*800.00)]0.030000 | $0.37 | $0.37 | $0.37 | ||
| MANTENIMIENTO (Mn) = Ko * D | 0.200000*9.03 | $1.81 | $1.81 | $1.45 | ||
| Costos fijos | $13.41 | $11.60 | $11.24 | |||
| CARGOS POR CONSUMO | ||||||
| COMBUSTIBLE Co = GhxPc | 0.800000*0 | $0.00 | $0.00 | $0.00 | ||
| OTRAS FUENTES DE ENERG脥A | 0*0 | $0.00 | $0.00 | $0.00 | ||
| LUBRICANTES Lb = (Ah+Ga)Pac | (0.012000+0)0 | $0 | $0 | $0 | ||
| LLANTAS = Pn/Vn | 0/4000.00 | $0.00 | $0.00 | $0.00 | ||
| PIEZAS ESPECIALES = Pa/Va | 0/1000.00 | $0.00 | $0.00 | $0.00 | ||
| Cargos por consumo | $0.00 | $0.00 | $0.00 | |||
| Costo Directo por Hora | $13.41 | $11.60 | $11.24 | |||