POT CAPACIDAD ADQUIS COSTO DEPRE

HP $ $/h $/h
EQUIPO DE TRANSPORTE
CAMIONETAS
CAMIONES
Cisterna 4x2 agua 122.0 1,500.0 gl 105,000 39.90 11.41
Cisterna 4x2 agua 122.0 2,000.0 gl 105,000 39.90 11.41
Cisterna 4x2 agua 194.0 3,000.0 gl 150,000 58.87 16.30
Cisterna 4x2 combust 122.0 2,000.0 gl 105,000 39.90 11.41
Cisterna 4x2 asfalto 194.0 2,000.0 gl 150,000 58.87 16.30
Concretero 4x2 194.0 4.0 m³ F VA -
Concretero 6x4 300.0 6.0 m³ F VA -
Plataforma 4x2 122.0 8.0 ton PICHAN 61,593 27.82 6.69
Plataforma 6x2 194.0 12.0 ton 87,905 42.33 9.55
Plataforma 6x4 300.0 19.0 ton 131,553 60.55 14.30
Semitrayler 4x2 330.0 35.0 ton 120,000 58.79 13.04
Semitrayler 6x4 330.0 40.0 ton 170,000 73.44 18.48
Volquete 4x2 130.0 4.0 m³ 71,616 34.39 7.78
Volquete 4x2 175.0 6.0 m³ 102,210 45.57 11.11
Volquete 4x2 245.0 8.0 m³ 131,553 58.45 14.30
Volquete 6x4 330.0 10.0 m³ ETE 160,000 70.65 17.39
Dumper 6x4 146.0 10.3 m³ F VA -
Dumper 6x6 210.0 11.1 m³ F VA -
Dumper Sisu 975 Tamrock 77-100 5.0 ton 101,500 41.83 6.09
Dumper Sisu 975 Tamrock 77-100 7.0 ton 102,600 42.02 6.16
Dumper EJC413 Tamrock (5.4-7.6 m3) 139.0 11.8 ton 189,500 56.62 11.37
Dumper EJC416 Tamrock (6.9-8.4 m3) 185.0 14.5 ton 198,000 58.04 11.88
Imprimador 6x2 194.0 1,800.0 gl F VA -
Jumbo H104 (sin operador) 378,000 107.93 28.35
Scoop (sin operador) 200,060 54.35 15.00
EQUIPO DE MOVIMIENTO DE TIERRA
CARGADOR
MOTOTRAILLAS
RETROEXCAVADORAS
TRACTORES
EQUIPO DE COMPACTACION
COMPACTADORES
RODILLOS
TRACTORES DE TIRO
EQUIPO PRODUCCION AGREGADOS
CHANCADORAS
ZARANDAS
EQUIPO DE REFINE-AFIRMADO
MOTONIVELADORAS
PAVIMENTACION
EQUIPOS DIVERSOS
COMPRESORAS
FAJAS
MONTACARGAS
GRUAS
MOTOBOMBAS
MEZCLAD.CONCRETO
PLANTA DOSIFICADORA
VIBRADORES
MARTILLOS NEUMATIC
PERFORADORAS S/ORUGAS
RIPPERS
GRUPOS ELECTROGENOS
DATOS
VALOR DE SALVATAJE 25% 01/93 06/93 08/93
TASA DE INTERES 5%
PRIMA ANUAL PROMED 5%
COMBUSTIBLE
PETROLEO $/gl 1.64 0.63 0.54 0.52
GASOLINA $/gl 1.28 1.34 1.06 1.12
LUBRICANTE $/gl 4.55 4.77 4.47 4.88
GRASA $/lb 2.10 5.18 7.17 7.83
FILTROS 20%
LLANTA
700x15 $/PZA 75.15 75 60 69
1100x20 $/PZA 200.02 267 231 259
1200x20 $/PZA 307.29 315 300 306
1750x25 $/PZA 851.04 82 716 699
XX $/PZA
XX $/PZA
XX $/PZA
COSTO HORA-HOMBRE
CARRETERA $/HH 0.89 0.97 0.79 0.83
OP.MAQ.PESADA $/HH 1.02
OP.MAQ.LIVIANA $/HH 0.96
MECANICO $/HH 1.02
GAST.GEN.+UTILIDAD 20%

TIPO DE CAMBIO S/$ 3.49 1.64 2.03 2.08

TARIFAS
Pick-Up 4x2 cab.simple S/km 1.59
Pick-Up 4x4 cab.simple S/km 1.92
Pick-Up 4x4 cab.doble S/km 2.11
V. DEL CARMEN 12 pasaj S/km 2.74
V. DEL CARMEN 20 pasaj S/km 3.72
V. DEL CARMEN 20 pasaj MITSUBI S/km 3.17
D-300, Poderosa S/hr 52.46
D-300, Poderosa S/km 3.09
D-300, Asociación S/km 3.39
PICHANAQUITO S/hr 67.99
PICHANAQUI 30 pasaj S/AST 56.96
PICHANAQUI 36 pasaj S/AST 52.96
PICHANAQUI 40 pasaj S/AST 50.77

PRECIO $146,013 12 M³ NLD 10 6X4

PRECIO $151,441 12 M³ NLD 12 6X4
INTER SEGUR MAN.R COMB LUBR GRAS FILT LLAN M.O. GGyUT VIMA
$/h $/h $/h $/h $/h $/h $/h $/h $/h $/h $

2.66 2.66 7.61 5.43 0.59 0.13 1.20 0.60 0.96 6.65 61,250
2.66 2.66 7.61 5.43 0.59 0.13 1.20 0.60 0.96 6.65 61,250
3.80 3.80 10.87 9.19 0.91 0.21 2.02 0.92 1.02 9.81 87,500
2.66 2.66 7.61 5.43 0.59 0.13 1.20 0.60 0.96 6.65 61,250
3.80 3.80 10.87 9.19 0.91 0.21 2.02 0.92 1.02 9.81 87,500
- - - 9.19 0.91 0.21 2.02 0.92 1.02 2.85 -
- - - 13.15 1.14 0.25 2.86 1.54 1.02 3.99 -
1.56 1.56 4.46 5.43 0.59 0.13 1.20 0.60 0.96 4.64 35,929
2.23 2.23 6.37 9.19 0.91 0.21 2.02 1.54 1.02 7.05 51,278
3.34 3.34 9.53 13.15 1.14 0.25 2.86 1.54 1.02 10.09 76,739
3.04 3.04 8.70 14.45 1.32 0.29 3.15 0.92 1.02 9.80 70,000
4.31 4.31 12.32 14.45 1.32 0.29 3.15 1.54 1.02 12.24 99,167
1.82 1.82 5.19 7.89 0.73 0.15 1.72 0.60 0.96 5.73 41,776
2.59 2.59 7.41 9.19 0.91 0.21 2.02 0.92 1.02 7.59 59,622
3.34 3.34 9.53 12.27 1.09 0.23 2.67 0.92 1.02 9.74 76,739
4.06 4.06 11.59 14.45 1.32 0.29 3.15 1.54 1.02 11.78 93,333
- - - 6.35 0.64 0.13 1.40 1.02 1.02 2.11 -
- - - 9.19 0.91 0.21 2.02 1.02 1.02 2.88 -
2.03 2.03 4.06 14.45 1.32 0.29 3.15 0.41 1.02 6.97 56,389
2.05 2.05 4.10 14.45 1.32 0.29 3.15 0.41 1.02 7.00 57,000
3.79 3.79 7.58 14.45 1.32 0.29 3.15 0.41 1.02 9.44 105,278
3.96 3.96 7.92 14.45 1.32 0.29 3.15 0.41 1.02 9.67 110,000
- - - 9.19 0.91 0.21 2.02 1.54 1.02 2.98 -
5.67 5.67 30.62 14.45 1.32 0.29 3.15 0.41 17.99 226,800
3.00 3.00 16.20 5.59 0.55 0.10 1.23 0.61 9.06 120,036
09/93 04/94 May-95 Jan-03

0.53 0.96 1 1.64

1.12 1.29 1.275 1.78
4.54 4.94 3.2583333333 4.55
7.37 8.54 2.0541666667 2.10

69 71 75
259 272 239 200.01588
306 295 307
699 823 851

0.83 0.80 1.21 0.89

2.08 2.17 2.4 3.49

COMB LUBR GRAS LLANTAS VIDA_ECON MR
gl/h gl/h lb/h hr # Año h %

3.30 0.130 0.06 2,000 6 6 6,900 50

3.30 0.130 0.06 2,000 6 6 6,900 50
5.59 0.200 0.10 2,000 6 6 6,900 50
3.30 0.130 0.06 2,000 6 6 6,900 50
5.59 0.200 0.10 2,000 6 6 6,900 50
5.59 0.200 0.10 2,000 6 6 6,900 50
8.00 0.250 0.12 2,000 10 6 6,900 50
3.30 0.130 0.06 2,000 6 6 6,900 50
5.59 0.200 0.10 2,000 10 6 6,900 50
8.00 0.250 0.12 2,000 10 6 6,900 50
8.79 0.290 0.14 2,000 6 6 6,900 50
8.79 0.290 0.14 2,000 10 6 6,900 50
4.80 0.160 0.07 2,000 6 6 6,900 50
5.59 0.200 0.10 2,000 6 6 6,900 50
7.46 0.240 0.11 2,000 6 6 6,900 50
8.79 0.290 0.14 2,000 10 6 6,900 50
3.86 0.140 0.06 3,000 10 9 12,500 50
5.59 0.200 0.10 3,000 10 9 12,500 50
8.79 0.290 0.14 3,000 4 9 12,500 50
8.79 0.290 0.14 3,000 4 9 12,500 50
8.79 0.290 0.14 3,000 4 9 12,500 50
8.79 0.290 0.14 3,000 4 9 12,500 50
5.59 0.200 0.10 2,000 10 9 12,500 50
8.79 0.290 0.14 3,000 4 5 10,000 81
3.40 0.120 0.05 2,000 4 5 10,000 81
 3 3,000 30
6 12,000 80
10 20,000 30
6 12,000 70