Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Neodata 2010 CostosHorarios
Neodata 2010 CostosHorarios
COTIZADOR
Fecha:
1 de
56
2010/05/03
EQ3.5
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
120 HP
7.07 /Lts
26 /Lts
50.00 %
10 % $18,768.00
60.00
0.80
0.2271
0.0030
4.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
16.89
15.00%
2.53
0.00%
0.00
6.19
100.00%
6.19
0.00%
0.00
2.06
100.00%
2.06
0.00%
0.00
13.51
0.00%
0.00
0.00%
0.00
38.65
10.78
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.2271 * 60.00 * 7.07 =
96.34
5.00%
4.82
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
5.37
5.00%
0.27
5.00%
0.00
3.06
15.00%
0.46
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $6,120.00 / 2,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
104.77
5.55
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$184.76
$57.67
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
2 de
56
2010/05/03
EQASPIRAR
MAQUINA:
ASPIRADORA ELECTRICA
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
500 Hrs
2000 Hrs
EQUIPO ADICIONAL:
4.00
0 HP
0 /Lts
0 /Lts
100.00 %
10 % $527.85
0.00
0.80
0.0000
0.0000
0.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
2.38
15.00%
0.36
0.00%
0.00
0.70
100.00%
0.70
0.00%
0.00
0.23
100.00%
0.23
0.00%
0.00
1.90
0.00%
0.00
0.00%
0.00
5.21
1.29
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
COSTO DIRECTO HORA-MAQUINA
0.00
0.00
0.00
$5.21
$1.29
$0.00
Pagina
:
COTIZADOR
Fecha:
3 de
56
2010/05/03
EQBAILAR
MAQUINA:
BAILARINA DE 4.5 HP
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
1000 Hrs
4000 Hrs
EQUIPO ADICIONAL:
4.00
8 HP
7.07 /Lts
26 /Lts
100.00 %
10 % $2,487.68
8.00
0.80
0.1514
0.0030
1.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
5.60
15.00%
0.84
0.00%
0.00
1.64
100.00%
1.64
0.00%
0.00
0.55
100.00%
0.55
0.00%
0.00
4.48
0.00%
0.00
0.00%
0.00
12.27
3.03
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 8.00 * 7.07 =
8.56
5.00%
0.43
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.88
5.00%
0.04
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
9.44
0.47
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$63.05
$44.84
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
4 de
56
2010/05/03
EQBOMBA
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
200 Hrs
1000 Hrs
EQUIPO ADICIONAL:
5.00
8 HP
7.07 /Lts
26 /Lts
100.00 %
10 % $577.73
8.00
0.80
0.1514
0.0030
0.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
5.20
15.00%
0.78
0.00%
0.00
1.91
100.00%
1.91
0.00%
0.00
0.64
100.00%
0.64
0.00%
0.00
4.16
0.00%
0.00
0.00%
0.00
11.91
3.33
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 8.00 * 7.07 =
8.56
5.00%
0.43
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.62
5.00%
0.03
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
COSTO DIRECTO HORA-MAQUINA
9.18
0.46
0.00
$21.09
$3.79
$0.00
Pagina
:
COTIZADOR
Fecha:
5 de
56
2010/05/03
EQCAMION
MAQUINA:
CAMION DE VOLTEO DE 7 M3
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
160 HP
7.38 /Lts
26 /Lts
80.00 %
10 % $48,876.46
128.00
0.80
0.1514
0.0035
36.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
43.99
15.00%
6.60
0.00%
0.00
16.13
100.00%
16.13
0.00%
0.00
5.38
100.00%
5.38
0.00%
0.00
35.19
0.00%
0.00
0.00%
0.00
100.69
28.11
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 128.00 * 7.38 =
b).- OTRAS FUENTES DE ENERGIA:....: = 0 * 0 = $0
c).- LUBRICANTE:.....Lb = [(Fa * Po) + CC/Ca] * Pa = [(0.0035 * 128.00) + 36 / 200] *
$26/Lt. =
d).- LLANTAS:.....N = Pn/Vn
= $7,344.00 / 2,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
143.02
5.00%
7.15
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
16.33
5.00%
0.82
5.00%
0.00
3.67
15.00%
0.55
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
163.02
8.52
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$339.65
$112.57
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
6 de
56
2010/05/03
EQCOMP
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
77 HP
7.38 /Lts
26 /Lts
100.00 %
10 % $19,453.44
77.00
0.80
0.1514
0.0030
16.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
17.51
15.00%
2.63
0.00%
0.00
6.42
100.00%
6.42
0.00%
0.00
2.14
100.00%
2.14
0.00%
0.00
14.01
0.00%
0.00
0.00%
0.00
40.08
11.19
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 77.00 * 7.38 =
b).- OTRAS FUENTES DE ENERGIA:....: = 0 * 0 = $0
c).- LUBRICANTE:.....Lb = [(Fa * Po) + CC/Ca] * Pa = [(0.0030 * 77.00) + 16 / 100] * $26/Lt.
=
d).- LLANTAS:.....N = Pn/Vn
= $4,896.00 / 4,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
86.03
5.00%
4.30
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
10.17
5.00%
0.51
5.00%
0.00
1.22
15.00%
0.18
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
97.42
4.99
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$213.44
$92.12
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
7 de
56
2010/05/03
EQCOMPU
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
1500 Hrs
6000 Hrs
EQUIPO ADICIONAL:
4.00
0 HP
0 /Lts
0 /Lts
80.00 %
10 % $2,572.50
0.00
1.00
0.1514
0.0035
CARGOS FIJOS
0.00
ACTIVA
ESPERA
RESERVA
3.86
15.00%
0.58
0.00%
0.00
1.13
100.00%
1.13
0.00%
0.00
0.38
100.00%
0.38
0.00%
0.00
3.86
0.00%
0.00
0.00%
0.00
9.23
2.09
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
0.00
0.00
0.00
OTROS CONSUMOS
TONER
$2.73
5.00%
$0.14
0.00%
$0.00
$2.73
$0.14
$0.00
$11.96
$2.23
$0.00
Pagina
:
COTIZADOR
Fecha:
8 de
56
2010/05/03
EQCORTAP
MAQUINA:
CORTADORA DE PISO
MODELO:
DE PISO 13 H.P.
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
500 Hrs
2000 Hrs
EQUIPO ADICIONAL:
4.00
13 HP
7.07 /Lts
26 /Lts
80.00 %
10 % $1,657.48
10.40
0.80
0.1514
0.0035
2.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
7.46
15.00%
1.12
0.00%
0.00
2.19
100.00%
2.19
0.00%
0.00
0.73
100.00%
0.73
0.00%
0.00
5.97
0.00%
0.00
0.00%
0.00
16.35
4.04
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 10.40 * 7.07 =
11.13
5.00%
0.56
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
1.29
5.00%
0.06
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
12.42
0.62
0.00
OTROS CONSUMOS
DISCO DE DIAMANTE
$5.74
$5.74
5.00%
$0.29
0.00%
$71,805.25
$0.00
$0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$75.85
$71,851.25
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
9 de
56
2010/05/03
EQD5MXL
MAQUINA:
MODELO:
D5M XL
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
110 HP
7.38 /Lts
26 /Lts
75.00 %
10 % $170,085.00
82.50
0.50
0.1514
0.0020
12.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
153.08
15.00%
22.96
0.00%
0.00
56.13
100.00%
56.13
0.00%
0.00
18.71
100.00%
18.71
0.00%
0.00
76.54
0.00%
0.00
0.00%
0.00
304.46
97.80
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 82.50 * 7.38 =
92.18
5.00%
4.61
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
5.85
5.00%
0.29
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
98.03
4.90
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$478.43
$178.64
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
10 de
56
2010/05/03
EQD6R
MAQUINA:
MODELO:
D6R
CAPACIDAD:
165 HP 18000 KG
Cetes
PRECIO DE ADQUISICION:
5.00
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
165 HP
7.38 /Lts
26 /Lts
75.00 %
10 % $285,039.00
123.75
0.50
0.1514
0.0020
18.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
256.54
15.00%
38.48
0.00%
0.00
94.06
100.00%
94.06
0.00%
0.00
31.35
100.00%
31.35
0.00%
0.00
128.27
0.00%
0.00
0.00%
0.00
510.22
163.89
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 123.75 * 7.38 =
138.27
5.00%
6.91
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
8.78
5.00%
0.44
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
147.05
7.35
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$733.21
$247.18
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
11 de
56
2010/05/03
EQD7R
MAQUINA:
MODELO:
D7R
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
230 HP
7.38 /Lts
26 /Lts
75.00 %
10 % $422,280.00
172.50
0.50
0.1514
0.0015
20.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
380.05
15.00%
57.01
0.00%
0.00
139.35
100.00%
139.35
0.00%
0.00
46.45
100.00%
46.45
0.00%
0.00
190.03
0.00%
0.00
0.00%
0.00
755.88
242.81
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 172.50 * 7.38 =
192.74
5.00%
9.64
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
9.33
5.00%
0.47
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
202.07
10.11
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$1,033.89
$328.86
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
12 de
56
2010/05/03
EQD8R
MAQUINA:
MODELO:
D8R
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
305 HP
7.38 /Lts
26 /Lts
75.00 %
10 % $480,930.00
228.75
0.50
0.1514
0.0012
22.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
432.84
15.00%
64.93
0.00%
0.00
158.71
100.00%
158.71
0.00%
0.00
52.90
100.00%
52.90
0.00%
0.00
216.42
0.00%
0.00
0.00%
0.00
860.87
276.54
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 228.75 * 7.38 =
b).- OTRAS FUENTES DE ENERGIA:....: = 0 * 0 = $0
c).- LUBRICANTE:.....Lb = [(Fa * Po) + CC/Ca] * Pa = [(0.0012 * 228.75) + 22 / 200] *
$26/Lt. =
d).- LLANTAS:.....N = Pn/Vn
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
255.59
5.00%
12.78
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
10.00
5.00%
0.50
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
265.59
13.28
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$1,202.40
$365.76
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
13 de
56
2010/05/03
EQD9R
MAQUINA:
MODELO:
D9R
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
6.00
2000 Hrs
12000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
405 HP
7.38 /Lts
26 /Lts
75.00 %
10 % $678,885.48
303.75
0.50
0.1514
0.0010
36.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
509.16
15.00%
76.37
0.00%
0.00
224.03
100.00%
224.03
0.00%
0.00
74.68
100.00%
74.68
0.00%
0.00
254.58
0.00%
0.00
0.00%
0.00
1,062.45
375.08
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 303.75 * 7.38 =
b).- OTRAS FUENTES DE ENERGIA:....: = 0 * 0 = $0
c).- LUBRICANTE:.....Lb = [(Fa * Po) + CC/Ca] * Pa = [(0.0010 * 303.75) + 36 / 200] *
$26/Lt. =
d).- LLANTAS:.....N = Pn/Vn
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
339.39
5.00%
16.97
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
12.58
5.00%
0.63
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
351.97
17.60
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$1,490.36
$468.62
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
14 de
56
2010/05/03
EQDOBLA
MAQUINA:
DOBLADORA DE LAMINA
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
5.00
0 HP
0 /Lts
0 /Lts
0.50 %
10 % $1,907.24
0.00
0.80
0.0000
0.0035
CARGOS FIJOS
0.00
ACTIVA
ESPERA
RESERVA
1.72
15.00%
0.26
0.00%
0.00
0.63
100.00%
0.63
0.00%
0.00
0.21
100.00%
0.21
0.00%
0.00
1.38
0.00%
0.00
0.00%
0.00
3.94
1.10
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
COSTO DIRECTO HORA-MAQUINA
0.00
0.00
0.00
$3.94
$1.10
$0.00
Pagina
:
COTIZADOR
Fecha:
15 de
56
2010/05/03
EQECORTE
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
6000 Hrs
EQUIPO ADICIONAL:
3.00
0 HP
0 /Lts
0 /Lts
100.00 %
10 % $563.04
0.00
0.80
0.1514
0.0030
0.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
0.84
15.00%
0.13
0.00%
0.00
0.19
100.00%
0.19
0.00%
0.00
0.06
100.00%
0.06
0.00%
0.00
0.67
0.00%
0.00
0.00%
0.00
1.76
0.38
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
0.00
0.00
0.00
OTROS CONSUMOS
OXIGENO
ACETILENO
CIL
$397.80 * 0.085
$658.92
5.00%
$32.95
0.00%
$33.81
5.00%
$1.69
0.00%
$0.00
$0.00
$692.73
$34.64
$0.00
$694.49
$35.02
$0.00
Pagina
:
COTIZADOR
Fecha:
16 de
56
2010/05/03
EQENGAR
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
1000 Hrs
5000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
8 HP
7.07 /Lts
26 /Lts
80.00 %
10 % $18,360.00
6.40
0.80
0.1514
0.0035
2.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
33.05
15.00%
4.96
0.00%
0.00
12.12
100.00%
12.12
0.00%
0.00
4.04
100.00%
4.04
0.00%
0.00
26.44
0.00%
0.00
0.00%
0.00
75.65
21.12
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 6.40 * 7.07 =
6.85
5.00%
0.34
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
1.10
5.00%
0.06
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
7.95
0.40
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$124.94
$62.86
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
17 de
56
2010/05/03
EQEX307B
MAQUINA:
EXCAVADORA HIDRAULICA CAT. 307 B, 54 HP, 6500 KG, 0.14-0.28 M3, 3.7-4.3 M. DE PROFUNDIDAD
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
54 HP
7.38 /Lts
26 /Lts
80.00 %
10 % $103,138.42
43.20
0.80
0.1300
0.0020
2.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
92.82
15.00%
13.92
0.00%
0.00
34.04
100.00%
34.04
0.00%
0.00
11.35
100.00%
11.35
0.00%
0.00
74.26
0.00%
0.00
0.00%
0.00
212.47
59.31
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.13 * 43.20 * 7.38 =
41.45
5.00%
2.07
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
2.51
5.00%
0.13
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
43.96
2.20
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$297.77
$102.85
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
18 de
56
2010/05/03
EQEX320C
MAQUINA:
EXCAVADORA HIDRAULICA CAT. 320 C, 138 HP, 19700 KG, 0.45-1.5 M3, 5.42-6.37 M. DE PROFUNDIDAD
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
138 HP
7.38 /Lts
26 /Lts
80.00 %
10 % $185,387.96
110.40
0.80
0.1350
0.0020
2.80
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
166.85
15.00%
25.03
0.00%
0.00
61.18
100.00%
61.18
0.00%
0.00
20.39
100.00%
20.39
0.00%
0.00
133.48
0.00%
0.00
0.00%
0.00
381.90
106.60
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.135 * 110.40 * 7.38 =
109.99
5.00%
5.50
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
6.10
5.00%
0.31
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
116.09
5.81
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$539.33
$153.75
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
19 de
56
2010/05/03
EQEX322BL
MAQUINA:
EXCAVADORA HIDRAULICA CAT. 322BL, 153 HP, 23990 KG, 0.45-1.90 M3, 5.9-6.9 M. DE PROFUNDIDAD
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
153 HP
7.38 /Lts
26 /Lts
80.00 %
10 % $195,832.35
122.40
0.80
0.1400
0.0020
3.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
176.25
15.00%
26.44
0.00%
0.00
64.62
100.00%
64.62
0.00%
0.00
21.54
100.00%
21.54
0.00%
0.00
141.00
0.00%
0.00
0.00%
0.00
403.41
112.60
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.14 * 122.40 * 7.38 =
126.46
5.00%
6.32
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
6.75
5.00%
0.34
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
133.21
6.66
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$577.96
$160.60
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
20 de
56
2010/05/03
EQEX325BL
MAQUINA:
EXCAVADORA HIDRAULICA CAT. 325BL, 168 HP, 27530 KG, 0.7-2.2 M3, 5.8-6.9 M. DE PROFUNDIDAD
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
168 HP
7.38 /Lts
26 /Lts
80.00 %
10 % $234,998.82
134.40
0.80
0.1400
0.0020
4.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
211.50
15.00%
31.73
0.00%
0.00
77.55
100.00%
77.55
0.00%
0.00
25.85
100.00%
25.85
0.00%
0.00
169.20
0.00%
0.00
0.00%
0.00
484.10
135.13
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.14 * 134.40 * 7.38 =
138.86
5.00%
6.94
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
7.51
5.00%
0.38
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
146.37
7.32
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$671.81
$183.79
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
21 de
56
2010/05/03
EQEX330BL
MAQUINA:
EXCAVADORA HIDRAULICA CAT. 330BL, 222 HP, 33730 KG, 0.7-2.2 M3, 6.1-7.7 M. DE PROFUNDIDAD
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
222 HP
7.38 /Lts
26 /Lts
80.00 %
10 % $300,276.27
177.60
0.80
0.1514
0.0020
4.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
270.25
15.00%
40.54
0.00%
0.00
99.09
100.00%
99.09
0.00%
0.00
33.03
100.00%
33.03
0.00%
0.00
216.20
0.00%
0.00
0.00%
0.00
618.57
172.66
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 177.60 * 7.38 =
198.44
5.00%
9.92
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
9.76
5.00%
0.49
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
208.20
10.41
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$868.11
$224.41
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
22 de
56
2010/05/03
EQEX345BL
MAQUINA:
EXCAVADORA HIDRAULICA CAT. 345BL-VG, 321 HP, 46200 KG, 1.6-2.4 M3, 7.1-9.0 M. DE PROFUNDIDAD
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
321 HP
7.38 /Lts
26 /Lts
80.00 %
10 % $574,441.56
256.80
0.80
0.1514
0.0030
8.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
517.00
15.00%
77.55
0.00%
0.00
189.57
100.00%
189.57
0.00%
0.00
63.19
100.00%
63.19
0.00%
0.00
413.60
0.00%
0.00
0.00%
0.00
1,183.36
330.31
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 256.80 * 7.38 =
b).- OTRAS FUENTES DE ENERGIA:....: = 0 * 0 = $0
c).- LUBRICANTE:.....Lb = [(Fa * Po) + CC/Ca] * Pa = [(0.0030 * 256.80) + 8 / 200] * $26/Lt.
=
d).- LLANTAS:.....N = Pn/Vn
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
286.93
5.00%
14.35
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
21.07
5.00%
1.05
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
308.00
15.40
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$1,532.70
$387.05
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
23 de
56
2010/05/03
EQEX375
MAQUINA:
EXCAVADORA HIDRAULICA CAT. 375, 428 HP, 81190 KG, 1.5-4.4 M3, 7.7-10.7 M DE PROF.
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
428 HP
7.38 /Lts
26 /Lts
80.00 %
10 % $861,662.34
342.40
0.80
0.1514
0.0030
14.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
775.50
15.00%
116.33
0.00%
0.00
284.35
100.00%
284.35
0.00%
0.00
94.78
100.00%
94.78
0.00%
0.00
620.40
0.00%
0.00
0.00%
0.00
1,775.03
495.46
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 342.40 * 7.38 =
b).- OTRAS FUENTES DE ENERGIA:....: = 0 * 0 = $0
c).- LUBRICANTE:.....Lb = [(Fa * Po) + CC/Ca] * Pa = [(0.0030 * 342.40) + 14 / 200] *
$26/Lt. =
d).- LLANTAS:.....N = Pn/Vn
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
382.57
5.00%
19.13
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
28.53
5.00%
1.43
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
411.10
20.56
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$2,227.47
$557.36
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
24 de
56
2010/05/03
EQGRUA
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
1500 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
6.67
220 HP
7.38 /Lts
26 /Lts
85.00 %
10 % $107,225.46
187.00
0.80
0.1514
0.0030
40.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
96.50
15.00%
14.48
0.00%
0.00
47.18
100.00%
47.18
0.00%
0.00
15.73
100.00%
15.73
0.00%
0.00
77.20
0.00%
0.00
0.00%
0.00
236.61
77.39
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 187.00 * 7.38 =
208.94
5.00%
10.45
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
21.52
5.00%
1.08
5.00%
0.00
14.03
15.00%
2.10
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $42,095.44 / 3,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
244.49
13.63
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/4.0000
$151.89
SUMA DE OPERACION
$151.89
$151.89
$0.00
$632.99
$242.91
$0.00
OPERACION
$151.89
100.00%
$151.89
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
25 de
56
2010/05/03
EQHAMACA
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
1000 Hrs
5000 Hrs
EQUIPO ADICIONAL:
5.00
0 HP
0 /Lts
0 /Lts
80.00 %
10 % $1,637.05
0.00
1.00
0.1514
0.0035
CARGOS FIJOS
0.00
ACTIVA
ESPERA
RESERVA
2.95
15.00%
0.44
0.00%
0.00
1.08
100.00%
1.08
0.00%
0.00
0.36
100.00%
0.36
0.00%
0.00
2.95
0.00%
0.00
0.00%
0.00
7.34
1.88
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
0.00
0.00
0.00
OTROS CONSUMOS
CABLE DE ACERO
$4.97
5.00%
$0.25
0.00%
$0.00
$4.97
$248,518.50
$0.00
$12.31
$248,520.38
$0.00
Pagina
:
COTIZADOR
Fecha:
26 de
56
2010/05/03
EQHIDROLAVA
MAQUINA:
HIDROLAVADORA DE GASOLINA 13 HP
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
6000 Hrs
EQUIPO ADICIONAL:
3.00
13 HP
7.07 /Lts
26 /Lts
50.00 %
0 % $0.00
6.50
0.50
0.1514
0.0035
1.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
3.35
15.00%
0.50
0.00%
0.00
0.60
100.00%
0.60
0.00%
0.00
0.20
100.00%
0.20
0.00%
0.00
1.68
0.00%
0.00
0.00%
0.00
5.83
1.30
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 6.50 * 7.07 =
6.96
5.00%
0.35
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.76
5.00%
0.04
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
COSTO DIRECTO HORA-MAQUINA
7.72
0.39
0.00
$13.55
$1.69
$0.00
Pagina
:
COTIZADOR
Fecha:
27 de
56
2010/05/03
EQMAL
MAQUINA:
MALACATE ELECTRICO
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
0 HP
0 /Lts
0 /Lts
80.00 %
10 % $3,274.09
0.00
0.80
0.1514
0.0035
0.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
2.95
15.00%
0.44
0.00%
0.00
1.08
100.00%
1.08
0.00%
0.00
0.36
100.00%
0.36
0.00%
0.00
2.36
0.00%
0.00
0.00%
0.00
6.75
1.88
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 2,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
0.00
0.00
0.00
OTROS CONSUMOS
LLANTAS BOGUES
$0.41
5.00%
$0.02
0.00%
$0.00
ENERGIA ELECTRICA
$9.51
5.00%
$0.48
0.00%
$0.00
$2.49
5.00%
$0.12
0.00%
$12.41
$81,600.60
$0.00
$0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
AYUDANTE GENERAL
JOR Po = So / Ht =
$304.64/8.0000
$38.08
SUMA DE OPERACION
$79.42
OPERACION
$79.42
100.00%
$79.42
$79.42
0.00%
$0.00
$0.00
Pagina
:
COTIZADOR
Fecha:
28 de
56
2010/05/03
$98.58
$81,681.90
$0.00
Pagina
:
COTIZADOR
Fecha:
29 de
56
2010/05/03
EQMARETRO
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
5.00
1000 Hrs
5000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
0 HP
0 /Lts
0 /Lts
100.00 %
10 % $14,392.40
0.00
0.80
0.1514
0.0030
CARGOS FIJOS
0.00
ACTIVA
ESPERA
RESERVA
25.91
15.00%
3.89
0.00%
0.00
9.50
100.00%
9.50
0.00%
0.00
3.17
100.00%
3.17
0.00%
0.00
20.73
0.00%
0.00
0.00%
0.00
59.31
16.56
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
COSTO DIRECTO HORA-MAQUINA
0.00
0.00
0.00
$59.31
$16.56
$0.00
Pagina
:
COTIZADOR
Fecha:
30 de
56
2010/05/03
EQMOTO
MAQUINA:
MODELO:
120H
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
140 HP
7.38 /Lts
26 /Lts
75.00 %
10 % $253,291.91
105.00
0.50
0.1514
0.0010
20.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
227.96
15.00%
34.19
0.00%
0.00
83.59
100.00%
83.59
0.00%
0.00
27.86
100.00%
27.86
0.00%
0.00
113.98
0.00%
0.00
0.00%
0.00
453.39
145.64
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 105.00 * 7.38 =
117.32
5.00%
5.87
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
5.33
5.00%
0.27
5.00%
0.00
15.89
15.00%
2.38
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $47,680.92 / 3,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
138.54
8.52
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$667.87
$230.10
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
31 de
56
2010/05/03
EQMOTO14H
MAQUINA:
MODELO:
14H
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
215 HP
7.38 /Lts
26 /Lts
75.00 %
10 % $334,674.65
161.25
0.50
0.1514
0.0015
20.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
301.21
15.00%
45.18
0.00%
0.00
110.44
100.00%
110.44
0.00%
0.00
36.81
100.00%
36.81
0.00%
0.00
150.61
0.00%
0.00
0.00%
0.00
599.07
192.43
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 161.25 * 7.38 =
180.17
5.00%
9.01
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
8.89
5.00%
0.44
5.00%
0.00
15.89
15.00%
2.38
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $47,680.92 / 3,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
204.95
11.83
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$879.96
$280.20
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
32 de
56
2010/05/03
EQMOTO16H
MAQUINA:
MODELO:
16H
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
275 HP
7.38 /Lts
26 /Lts
75.00 %
10 % $491,340.53
206.25
0.50
0.1514
0.0016
20.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
442.21
15.00%
66.33
0.00%
0.00
162.14
100.00%
162.14
0.00%
0.00
54.05
100.00%
54.05
0.00%
0.00
221.11
0.00%
0.00
0.00%
0.00
879.51
282.52
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 206.25 * 7.38 =
230.45
5.00%
11.52
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
11.18
5.00%
0.56
5.00%
0.00
15.89
15.00%
2.38
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $47,680.92 / 3,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
257.52
14.46
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$1,212.97
$372.92
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
33 de
56
2010/05/03
EQPAVI
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
180 HP
7.38 /Lts
26 /Lts
85.00 %
10 % $163,597.80
153.00
0.80
0.1514
0.0030
36.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
147.24
15.00%
22.09
0.00%
0.00
53.99
100.00%
53.99
0.00%
0.00
18.00
100.00%
18.00
0.00%
0.00
117.79
0.00%
0.00
0.00%
0.00
337.02
94.08
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 153.00 * 7.38 =
170.95
5.00%
8.55
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
18.17
5.00%
0.91
5.00%
0.00
20.71
15.00%
3.11
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $41,412.00 / 2,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
209.83
12.57
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/4.0000
$151.89
SUMA DE OPERACION
$151.89
$151.89
$0.00
$698.74
$258.54
$0.00
OPERACION
$151.89
100.00%
$151.89
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
34 de
56
2010/05/03
EQPETRO
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
120 HP
7.07 /Lts
26 /Lts
95.00 %
10 % $63,780.60
114.00
0.80
0.1514
0.0030
8.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
57.40
15.00%
8.61
0.00%
0.00
21.05
100.00%
21.05
0.00%
0.00
7.02
100.00%
7.02
0.00%
0.00
45.92
0.00%
0.00
0.00%
0.00
131.39
36.68
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 114.00 * 7.07 =
b).- OTRAS FUENTES DE ENERGIA:....: = 0 * 0 = $0
c).- LUBRICANTE:.....Lb = [(Fa * Po) + CC/Ca] * Pa = [(0.0030 * 114.00) + 8 / 150] * $26/Lt.
=
d).- LLANTAS:.....N = Pn/Vn
= $7,344.00 / 2,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
122.03
5.00%
6.10
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
10.28
5.00%
0.51
5.00%
0.00
3.67
15.00%
0.55
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
135.98
7.16
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$343.31
$119.78
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
35 de
56
2010/05/03
EQPIPA
MAQUINA:
CAMION PIPA DE 9 M3
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
90 HP
7.07 /Lts
26 /Lts
85.00 %
20 % $104,101.20
76.50
0.80
0.2271
0.0035
18.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
41.64
15.00%
6.25
0.00%
0.00
18.74
100.00%
18.74
0.00%
0.00
6.25
100.00%
6.25
0.00%
0.00
33.31
0.00%
0.00
0.00%
0.00
99.94
31.24
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.2271 * 76.50 * 7.07 =
122.83
5.00%
6.14
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
9.30
5.00%
0.47
5.00%
0.00
3.67
15.00%
0.55
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $7,344.00 / 2,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
135.80
7.16
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$311.68
$114.34
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
36 de
56
2010/05/03
EQPLAN
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
5.00
0 HP
0 /Lts
0 /Lts
100.00 %
10 % $1,713.50
0.00
0.50
0.1514
0.0030
CARGOS FIJOS
0.00
ACTIVA
ESPERA
RESERVA
1.54
15.00%
0.23
0.00%
0.00
0.57
100.00%
0.57
0.00%
0.00
0.19
100.00%
0.19
0.00%
0.00
0.77
0.00%
0.00
0.00%
0.00
3.07
0.99
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
3.17
5.00%
0.16
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
COSTO DIRECTO HORA-MAQUINA
3.17
0.16
0.00
$6.24
$1.15
$0.00
Pagina
:
COTIZADOR
Fecha:
37 de
56
2010/05/03
EQPLAT
MAQUINA:
CAMION PLATARFORMA
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
240 HP
7.38 /Lts
26 /Lts
90.00 %
10 % $159,501.28
216.00
0.80
0.1514
0.0030
40.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
143.55
15.00%
21.53
0.00%
0.00
52.64
100.00%
52.64
0.00%
0.00
0.18
100.00%
0.18
0.00%
0.00
114.84
0.00%
0.00
0.00%
0.00
311.21
74.35
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 216.00 * 7.38 =
241.34
5.00%
12.07
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
22.05
5.00%
1.10
5.00%
0.00
18.46
15.00%
2.77
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $36,924.00 / 2,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
281.85
15.94
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
AYUDANTE GENERAL
JOR Po = So / Ht =
$304.64/8.0000
$38.08
SUMA DE OPERACION
$114.02
$114.02
$0.00
$707.08
$204.31
$0.00
OPERACION
$114.02
100.00%
$114.02
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
38 de
56
2010/05/03
EQPLAT12
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
90 HP
7.38 /Lts
26 /Lts
90.00 %
10 % $60,781.80
81.00
0.80
0.1514
0.0035
18.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
54.70
15.00%
8.21
0.00%
0.00
20.06
100.00%
20.06
0.00%
0.00
6.69
100.00%
6.69
0.00%
0.00
43.76
0.00%
0.00
0.00%
0.00
125.21
34.96
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 81.00 * 7.38 =
90.50
5.00%
4.53
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
9.71
5.00%
0.49
5.00%
0.00
6.94
15.00%
1.04
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $13,872.00 / 2,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
107.15
6.06
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$308.30
$116.96
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
39 de
56
2010/05/03
EQPRAYAS
MAQUINA:
PINTARRAYAS
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
3.00
2000 Hrs
6000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
8 HP
7.07 /Lts
26 /Lts
0.80 %
10 % $12,499.18
0.06
0.80
0.1514
0.0035
1.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
18.75
15.00%
2.81
0.00%
0.00
4.12
100.00%
4.12
0.00%
0.00
1.37
100.00%
1.37
0.00%
0.00
15.00
0.00%
0.00
0.00%
0.00
39.24
8.30
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.15141 * .06 * 7.07 =
0.06
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.27
5.00%
0.01
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
COSTO DIRECTO HORA-MAQUINA
0.33
0.01
0.00
$39.57
$8.31
$0.00
Pagina
:
COTIZADOR
Fecha:
40 de
56
2010/05/03
EQPULIDOR
MAQUINA:
MODELO:
ELECTRICO
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
1000 Hrs
4000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
4.00
0 HP
0 /Lts
0 /Lts
100.00 %
10 % $2,241.65
0.00
0.80
0.0000
0.0000
CARGOS FIJOS
0.00
ACTIVA
ESPERA
RESERVA
5.04
15.00%
0.76
0.00%
0.00
1.48
100.00%
1.48
0.00%
0.00
0.49
100.00%
0.49
0.00%
0.00
4.03
0.00%
0.00
0.00%
0.00
11.04
2.73
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 4,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
0.00
0.00
0.00
OTROS CONSUMOS
PIEDRA PARA PULIDIDOR DE PISOS
$2.86
5.00%
$0.14
0.00%
SALES Y ACIDO
$1.78
5.00%
$0.09
0.00%
$0.00
$0.00
$4.64
$0.23
$0.00
$15.68
$2.96
$0.00
Pagina
:
COTIZADOR
Fecha:
41 de
56
2010/05/03
EQRADIO
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
3000 Hrs
18000 Hrs
EQUIPO ADICIONAL:
6.00
0 HP
0 /Lts
0 /Lts
80.00 %
10 % $7,140.00
0.00
1.00
0.1514
0.0035
CARGOS FIJOS
0.00
ACTIVA
ESPERA
RESERVA
3.57
15.00%
0.54
0.00%
0.00
1.57
100.00%
1.57
0.00%
0.00
0.52
100.00%
0.52
0.00%
0.00
3.57
0.00%
0.00
0.00%
0.00
9.23
2.63
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
COSTO DIRECTO HORA-MAQUINA
0.00
0.00
0.00
$9.23
$2.63
$0.00
Pagina
:
COTIZADOR
Fecha:
42 de
56
2010/05/03
EQRE416C
MAQUINA:
RETROEXCAVADORA CAT. 416 C, 75 HP, 6330 KG, CUCHARON GRAL. 0.76 M3, CUCHARON RETRO 0.10
M3, 4.38 M. DE PROF.
INDICADOR ECONOMICO DE REFERENCIA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
75 HP
7.38 /Lts
26 /Lts
70.00 %
10 % $76,245.00
52.50
0.80
0.1514
0.0020
2.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
68.62
15.00%
10.29
0.00%
0.00
25.16
100.00%
25.16
0.00%
0.00
8.39
100.00%
8.39
0.00%
0.00
54.90
0.00%
0.00
0.00%
0.00
157.07
43.84
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 52.50 * 7.38 =
58.66
5.00%
2.93
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
2.99
5.00%
0.15
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
61.65
3.08
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$260.06
$88.26
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
43 de
56
2010/05/03
EQRE426C
MAQUINA:
RETROEXCAVADORA CAT. 426 C, 85 HP, 7051 KG, CUCHARON GRAL. 0.96 M3, CUCHARON RETRO 0.16
M3, 4.70 M. DE PROF.
INDICADOR ECONOMICO DE REFERENCIA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
85 HP
7.38 /Lts
26 /Lts
70.00 %
10 % $84,456.00
59.50
0.80
0.1400
0.0020
2.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
76.01
15.00%
11.40
0.00%
0.00
27.87
100.00%
27.87
0.00%
0.00
9.29
100.00%
9.29
0.00%
0.00
60.81
0.00%
0.00
0.00%
0.00
173.98
48.56
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.14 * 59.50 * 7.38 =
61.48
5.00%
3.07
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
3.35
5.00%
0.17
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
64.83
3.24
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$280.15
$93.14
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
44 de
56
2010/05/03
EQRE436C
MAQUINA:
RETROEXCAVADORA CAT. 436 C, 93 HP, 7120 KG, CUCHARON GRAL. 1 M3, CUCHARON RETRO 0.20 M3,
4.93 M. DE PROF.
INDICADOR ECONOMICO DE REFERENCIA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
93 HP
7.38 /Lts
26 /Lts
70.00 %
10 % $95,013.00
65.10
0.80
0.1514
0.0020
2.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
85.51
15.00%
12.83
0.00%
0.00
31.35
100.00%
31.35
0.00%
0.00
10.45
100.00%
10.45
0.00%
0.00
68.41
0.00%
0.00
0.00%
0.00
195.72
54.63
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 65.10 * 7.38 =
72.74
5.00%
3.64
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
3.65
5.00%
0.18
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
76.39
3.82
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$313.45
$99.79
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
45 de
56
2010/05/03
EQRE446B
MAQUINA:
RETROEXCAVADORA CAT. 446 B, 102 HP, 8890 KG, CUCHARON GRAL. 1.1 M3, CUCHARON RETRO 0.24
M3, 5.17 M. DE PROF.
INDICADOR ECONOMICO DE REFERENCIA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
102 HP
7.38 /Lts
26 /Lts
70.00 %
10 % $129,030.00
71.40
0.80
0.1514
0.0020
2.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
116.13
15.00%
17.42
0.00%
0.00
42.58
100.00%
42.58
0.00%
0.00
14.19
100.00%
14.19
0.00%
0.00
92.90
0.00%
0.00
0.00%
0.00
265.80
74.19
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 71.40 * 7.38 =
79.78
5.00%
3.99
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
3.97
5.00%
0.20
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
83.75
4.19
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$390.89
$119.72
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
46 de
56
2010/05/03
EQREV
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
5000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
2.50
8 HP
7.07 /Lts
26 /Lts
100.00 %
10 % $1,792.28
8.00
0.80
0.1514
0.0030
1.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
3.23
15.00%
0.48
0.00%
0.00
0.59
100.00%
0.59
0.00%
0.00
0.20
100.00%
0.20
0.00%
0.00
2.58
0.00%
0.00
0.00%
0.00
6.60
1.27
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 8.00 * 7.07 =
8.56
5.00%
0.43
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.88
5.00%
0.04
5.00%
0.00
0.55
15.00%
0.08
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $552.50 / 1,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
9.99
0.55
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$57.93
$43.16
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
47 de
56
2010/05/03
EQROMP
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
1000 Hrs
2000 Hrs
EQUIPO ADICIONAL:
2.00
0 HP
0 /Lts
0 /Lts
100.00 %
5 % $938.40
0.00
0.80
0.1514
0.0030
CARGOS FIJOS
0.00
ACTIVA
ESPERA
RESERVA
8.91
15.00%
1.34
0.00%
0.00
1.18
100.00%
1.18
0.00%
0.00
0.39
100.00%
0.39
0.00%
0.00
7.13
0.00%
0.00
0.00%
0.00
17.61
2.91
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
COSTO DIRECTO HORA-MAQUINA
0.00
0.00
0.00
$17.61
$2.91
$0.00
Pagina
:
COTIZADOR
Fecha:
48 de
56
2010/05/03
EQROMPEE
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
500 Hrs
1000 Hrs
EQUIPO ADICIONAL:
2.00
0 HP
0 /Lts
0 /Lts
80.00 %
10 % $1,970.64
0.00
2.00
0.1514
0.0035
CARGOS FIJOS
0.00
ACTIVA
ESPERA
RESERVA
17.74
15.00%
2.66
0.00%
0.00
2.60
100.00%
2.60
0.00%
0.00
0.87
100.00%
0.87
0.00%
0.00
35.48
0.00%
0.00
0.00%
0.00
56.69
6.13
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
0.00
0.00
0.00
OTROS CONSUMOS
PULSETA
$17.03
5.00%
$0.85
0.00%
$0.00
$17.03
$0.85
$0.00
$73.72
$6.98
$0.00
Pagina
:
COTIZADOR
Fecha:
49 de
56
2010/05/03
EQRVIBRA
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
5.00
8 HP
7.07 /Lts
26 /Lts
80.00 %
10 % $9,922.15
6.40
0.80
0.1514
0.0035
0.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
8.93
15.00%
1.34
0.00%
0.00
3.27
100.00%
3.27
0.00%
0.00
1.09
100.00%
1.09
0.00%
0.00
7.14
0.00%
0.00
0.00%
0.00
20.43
5.70
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 6.40 * 7.07 =
6.85
5.00%
0.34
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.58
5.00%
0.03
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
7.43
0.37
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$69.20
$47.41
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
50 de
56
2010/05/03
EQTORRE
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
0 HP
0 /Lts
0 /Lts
80.00 %
10 % $592.01
0.00
0.50
0.1514
0.0035
0.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
0.53
15.00%
0.08
0.00%
0.00
0.20
100.00%
0.20
0.00%
0.00
0.07
100.00%
0.07
0.00%
0.00
0.27
0.00%
0.00
0.00%
0.00
1.07
0.35
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.61
15.00%
0.09
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $1,224.00 / 2,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
0.61
0.09
0.00
OPERACION
CUADRILLA No 4 (2 AYUDANTE GENERAL)
JOR Po = So / Ht =
$721.59/100.0000
OPERACION
$7.22
SUMA DE OPERACION
COSTO DIRECTO HORA-MAQUINA
$7.22
100.00%
$7.22
0.00%
$0.00
$7.22
$7.22
$0.00
$8.90
$7.66
$0.00
Pagina
:
COTIZADOR
Fecha:
51 de
56
2010/05/03
EQTORTON
MAQUINA:
CAMION TORTON
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
160 HP
7.38 /Lts
26 /Lts
90.00 %
10 % $79,556.84
144.00
0.80
0.1514
0.0030
34.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
71.60
15.00%
10.74
0.00%
0.00
26.25
100.00%
26.25
0.00%
0.00
8.75
100.00%
8.75
0.00%
0.00
57.28
0.00%
0.00
0.00%
0.00
163.88
45.74
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 144.00 * 7.38 =
b).- OTRAS FUENTES DE ENERGIA:....: = 0 * 0 = $0
c).- LUBRICANTE:.....Lb = [(Fa * Po) + CC/Ca] * Pa = [(0.0030 * 144.00) + 34 / 200] *
$26/Lt. =
d).- LLANTAS:.....N = Pn/Vn
= $13,872.00 / 2,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
160.90
5.00%
8.05
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
15.65
5.00%
0.78
5.00%
0.00
6.94
15.00%
1.04
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
183.49
9.87
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$423.31
$131.55
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
52 de
56
2010/05/03
EQTRAN
MAQUINA:
EQUIPO DE TOPOGRAFIA
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
500 Hrs
5000 Hrs
EQUIPO ADICIONAL:
10.00
0 HP
0 /Lts
0 /Lts
80.00 %
10 % $1,466.25
0.00
1.00
0.1514
0.0035
CARGOS FIJOS
0.00
ACTIVA
ESPERA
RESERVA
2.64
15.00%
0.40
0.00%
0.00
1.94
100.00%
1.94
0.00%
0.00
0.65
100.00%
0.65
0.00%
0.00
2.64
0.00%
0.00
0.00%
0.00
7.87
2.99
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * .00 * 0 =
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
0.00
5.00%
0.00
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
COSTO DIRECTO HORA-MAQUINA
0.00
0.00
0.00
$7.87
$2.99
$0.00
Pagina
:
COTIZADOR
Fecha:
53 de
56
2010/05/03
EQTRAXC
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
140 HP
7.38 /Lts
26 /Lts
85.00 %
10 % $95,618.06
119.00
0.80
0.1514
0.0035
8.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
86.06
15.00%
12.91
0.00%
0.00
31.55
100.00%
31.55
0.00%
0.00
10.52
100.00%
10.52
0.00%
0.00
68.85
0.00%
0.00
0.00%
0.00
196.98
54.98
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 119.00 * 7.38 =
132.96
5.00%
6.65
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
11.87
5.00%
0.59
5.00%
0.00
20.43
15.00%
3.06
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $40,869.36 / 2,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
165.26
10.30
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$438.18
$141.22
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
54 de
56
2010/05/03
EQVAP
MAQUINA:
VIBROCOMPACTADOR VAP 70
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
10000 Hrs
EQUIPO ADICIONAL:
VIDA ECONOMICA DE LLANTAS:
5.00
155 HP
7.38 /Lts
26 /Lts
80.00 %
10 % $70,983.07
124.00
0.80
0.1514
0.0030
36.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
63.88
15.00%
9.58
0.00%
0.00
23.42
100.00%
23.42
0.00%
0.00
7.81
100.00%
7.81
0.00%
0.00
51.10
0.00%
0.00
0.00%
0.00
146.21
40.81
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 124.00 * 7.38 =
138.55
5.00%
6.93
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
15.91
5.00%
0.80
5.00%
0.00
17.54
15.00%
2.63
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $52,619.30 / 3,000.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
172.00
10.36
0.00
OPERACION
OPERADOR DE MAQUINARIA PESADA
JOR Po = So / Ht =
$607.54/8.0000
$75.94
SUMA DE OPERACION
$75.94
$75.94
$0.00
$394.15
$127.11
$0.00
OPERACION
$75.94
100.00%
$75.94
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
55 de
56
2010/05/03
EQVIB
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
5000 Hrs
EQUIPO ADICIONAL:
2.50
4 HP
7.07 /Lts
26 /Lts
100.00 %
10 % $985.32
4.00
0.80
0.1514
0.0030
5.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
1.77
15.00%
0.27
0.00%
0.00
0.33
100.00%
0.33
0.00%
0.00
0.11
100.00%
0.11
0.00%
0.00
1.42
0.00%
0.00
0.00%
0.00
3.63
0.71
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 4.00 * 7.07 =
4.28
5.00%
0.21
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
1.61
5.00%
0.08
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
5.89
0.29
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$50.86
$42.34
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00
Pagina
:
COTIZADOR
Fecha:
56 de
56
2010/05/03
EQVIBRA
MAQUINA:
MODELO:
CAPACIDAD:
Cetes
PRECIO DE ADQUISICION:
2000 Hrs
5000 Hrs
EQUIPO ADICIONAL:
2.50
4 HP
7.07 /Lts
26 /Lts
100.00 %
10 % $985.32
4.00
0.80
0.1514
0.0030
5.00
CARGOS FIJOS
ACTIVA
ESPERA
RESERVA
1.77
15.00%
0.27
0.00%
0.00
0.33
100.00%
0.33
0.00%
0.00
0.11
100.00%
0.11
0.00%
0.00
1.42
0.00%
0.00
0.00%
0.00
3.63
0.71
0.00
CONSUMOS
a).- COMBUSTIBLE...... Co = Fc * Po * Pc = 0.1514 * 4.00 * 7.07 =
4.28
5.00%
0.21
0.00%
0.00
0.00
5.00%
0.00
0.00%
0.00
1.61
5.00%
0.08
5.00%
0.00
0.00
15.00%
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00%
0.00
= $0.00 / 0.00 =
= $0.00 / 0 =
SUMA DE CONSUMOS
5.89
0.29
0.00
OPERACION
OPERADOR DE MAQUINARIA MENOR
JOR Po = So / Ht =
$330.75/8.0000
$41.34
SUMA DE OPERACION
$41.34
$41.34
$0.00
$50.86
$42.34
$0.00
OPERACION
$41.34
100.00%
$41.34
0.00%
$0.00