Depreciacin
= Va - Vr
VEU
S/. 100,800.00
Depreciacion
S/.
100,800.00 /ao
Depreciacion
S/.
Depreciacin
S/.
40.32 /hora
IMA X %i
N de horas anuales
Va(n+1) + Vr(n-1)
2n
Clculo de (IMA)
S/.
491,400.00 /ao
IMA x % i
N horas anuales
S/.
37.31 /hora
S/.
S/.
S/.
S/.
40.32
37.31
10.81
88.44
37.31 /hora
S/.
2.5%
2.0%
1.0%
5.5%
Depreciacin
Intereses
Seguros, Impuestos y almacenaje
Total Costo Horario de Posesin
10.81 /hora
=
=
=
=
5.5 gal/hora
:
:
0.04 gal/hora
0.00535 gal/hora
:
:
:
:
Filtros:
Filtros
0.0036
0.001
0.32
0.002
gal/hora
gal/hora
lib/hora
lib/hora
:
:
10% (combustible+lubricante)
Neumticos:
Orugas
Vida Util de cada unidad
:
:
2 unidades
800 horas
Operador:
Operador de equipo pesado
=
=
=
=
=
=
=
=
=
=
S/.
11.81 sin IGV
S/.
32.00 sin IGV
S/.
32.50 sin IGV
S/.
33.00 sin IGV
S/.
35.20 sin IGV
S/.
6.87 sin IGV
S/.
38.00 sin IGV
S/. 10,000.00 sin IGV
S/.
11.61 sin IGV
=
=
S/.
S/.
42.50 /hora
42.50 /hora
=
=
=
=
=
=
S/.
S/.
S/.
S/.
S/.
S/.
1.12
0.13
0.09
0.04
0.08
1.45 /hora
10%(combustible+lubricante)
S/.
4.39 /hora
S/.
4.39 /hora
0.22 lib/hora
S/.
1.51 /hora
=
=
=
=
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
18.90
42.50
1.45
4.39
1.51
15.74
25.00
13.93
123.42 /hora