Calculo de Transportes Carreteros Año 2014

-1T RAN S POR T E S
CAR R E T E R OS - CAM I ON
SOLO
AL MES DE ENERO DE 2014

Amortizacin :
DATOS A INGRESAR
Seguros, patente e impuestos:
392,900 $ x 1 hs/hs x 0,9
10,000 hs
Valor del equipo:
392,900 $
10 %
Valor de cmaras y cubiertas:
2120 $/n
Vida til de cmaras y cubiertas:
35.36 $/hs
(A)
392,900 $ x
Intereses:
392,900 $ x
0.10/ao
2.000 hs/ao
(E) 19.65 $/hs
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
6.88 $/hs
(B)
6 n x 2120 $/n
50,000 km
(F) 0.254 $/km
50,000 km
Cantidad de cmaras y cubiertas:
6 n
Consumo de gas-oil:
Reparaciones y repuestos:
0.35 lts/km
Costo del gas-oil:
4.72 $/lts
Lubricantes:
Combustibles y lubricantes:
392,900 $ x 1 hs/hs x 0,9 x 0,60 =
21.22 $/hs
(C)
3.57 $/hs
(D)
0.35 lts/km x 4.720 $/lts x
(G) 2.1476 $/km
1.30 =
10,000 hs
30 %
Capacidad de carga:
8 t (H)
Mano de obra:
Lavado de la unidad:
66.03 $/hs (I)
3 hs/lavado x
66.03 $/hs
x 3 lavados/mes x12m
2.000 hs/ao
DAT O S - CALC U LO S
COSTOS
Distancia Velocidad me- Tiempo viaje Tiempo carga Tiempo total Rendimiento Kilmetros
media
dia adoptada (ida y vuelta)
y descarga
(1)
(2)
2 x (1) x 60/
(2) = (3)
(4)
del viaje
t x km.
recorridos
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
P A R C I A L E S ($)
Reparaciones Lavado de la Seguros, pa- Cmaras y
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
1 km
20 km/h
6 minutos
8 minutos
14 minutos
8 tkm
2 km
8.251
1.604
2.122
0.832
4.584
0.509
15.407
4.295
4.700
1.5 km
22 km/h
8 minutos
8 minutos
16 minutos
12 tkm
3 km
9.537
1.854
2.893
0.962
5.298
0.763
17.808
6.443
3.797
2 km
23 km/h
10 minutos
8 minutos
18 minutos
16 tkm
4 km
10.865
2.113
3.690
1.096
6.036
1.018
20.287
8.590
3.356
2.5 km
25 km/h
12 minutos
8 minutos
20 minutos
20 tkm
5 km
11.787
2.292
4.243
1.189
6.548
1.272
22.010
10.738
3.004
3 km
27 km/h
13 minutos
8 minutos
21 minutos
24 tkm
6 km
12.573
2.445
4.715
1.268
6.985
1.526
23.477
12.886
2.745
3.5 km
29 km/h
14 minutos
8 minutos
22 minutos
28 tkm
7 km
13.250
2.576
5.121
1.336
7.361
1.781
24.742
15.033
2.543
4 km
30 km/h
16 minutos
8 minutos
24 minutos
32 tkm
8 km
14.144
2.750
5.658
1.426
7.858
2.035
26.412
17.181
2.421
4.5 km
32 km/h
17 minutos
8 minutos
25 minutos
36 tkm
9 km
14.660
2.851
5.967
1.478
8.144
2.290
27.375
19.328
2.280
5 km
34 km/h
18 minutos
8 minutos
26 minutos
40 tkm
10 km
15.115
2.939
6.240
1.524
8.397
2.544
28.225
21.476
2.162
Nota: Los valores resultantes consignados como Costo ($/tkm) son vlidos unicamente para determinar variaciones entre distintos perodos.
UNIDAD DE REDETERMINACION DE PRECIO
-2-
T RAN S POR T E S
SOLO

COSTOS
media
y descarga
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
obra
Combust.
y lubricantes
Sumatoria (8)
a (15) / (6) =
(16)
(2)
2 x (1) x 60/
(2) = (3)
(4)
6 km
35 km/h
21 minutos
10 minutos
31 minutos
48 tkm
12 km
18.017
3.503
7.274
1.817
10.010
3.053
33.644
25.771
2.148
7 km
37 km/h
23 minutos
10 minutos
33 minutos
56 tkm
14 km
19.273
3.748
8.028
1.943
10.707
3.562
35.989
30.066
2.024
8 km
39 km/h
25 minutos
10 minutos
35 minutos
64 tkm
16 km
20.401
3.967
8.704
2.057
11.334
4.070
38.094
34.362
1.922
9 km
41 km/h
26 minutos
10 minutos
36 minutos
72 tkm
18 km
21.418
4.165
9.315
2.160
11.899
4.579
39.994
38.657
1.836
10 km
42 km/h
29 minutos
10 minutos
39 minutos
80 tkm
20 km
22.732
4.420
10.103
2.292
12.629
5.088
42.448
42.952
1.783
12 km
44 km/h
33 minutos
10 minutos
43 minutos
96 tkm
24 km
25.181
4.896
11.573
2.539
13.990
6.106
47.021
51.542
1.696
15 km
46 km/h
39 minutos
10 minutos
49 minutos
120 tkm
30 km
28.955
5.630
13.837
2.920
16.086
7.632
54.068
64.428
1.613
17 km
47 km/h
43 minutos
10 minutos
53 minutos
136 tkm
34 km
31.474
6.120
15.348
3.174
17.485
8.650
58.771
73.018
1.574
19 km
49 km/h
47 minutos
10 minutos
57 minutos
152 tkm
38 km
33.316
6.478
16.454
3.359
18.509
9.667
62.212
81.609
1.524
20 km
51 km/h
47 minutos
10 minutos
57 minutos
160 tkm
40 km
33.628
6.539
16.640
3.391
18.682
10.176
62.793
85.904
1.486
25 km
52 km/h
58 minutos
10 minutos
68 minutos
200 tkm
50 km
39.894
7.757
20.401
4.023
22.164
12.720
74.495
107.380
1.444
30 km
54 km/h
67 minutos
10 minutos
77 minutos
240 tkm
60 km
45.184
8.786
23.574
4.556
25.102
15.264
84.372
128.856
1.399
35 km
56 km/h
75 minutos
10 minutos
85 minutos
280 tkm
70 km
50.095
9.741
26.521
5.051
27.830
17.808
93.543
150.332
1.360
40 km
58 km/h
83 minutos
10 minutos
93 minutos
320 tkm
80 km
54.667
10.630
29.264
5.512
30.371
20.352
102.081
171.808
1.327
45 km
59 km/h
92 minutos
10 minutos
102 minutos
360 tkm
90 km
59.834
11.634
32.364
6.033
33.241
22.896
111.729
193.284
1.308
50 km
61 km/h
98 minutos
10 minutos
108 minutos
400 tkm
100 km
63.862
12.418
34.781
6.440
35.479
25.440
119.251
214.760
1.281
55 km
63 km/h
105 minutos
10 minutos
115 minutos
440 tkm
110 km
67.635
13.151
37.045
6.820
37.575
27.984
126.295
236.236
1.256
60 km
64 km/h
113 minutos
10 minutos
123 minutos
480 tkm
120 km
72.195
14.038
39.781
7.280
40.109
30.528
134.811
257.712
1.243
65 km
66 km/h
118 minutos
10 minutos
128 minutos
520 tkm
130 km
75.544
14.689
41.790
7.617
41.969
33.072
141.064
279.188
1.221
70 km
68 km/h
124 minutos
10 minutos
134 minutos
560 tkm
140 km
78.696
15.302
43.681
7.935
43.720
35.616
146.949
300.664
1.201
75 km
70 km/h
129 minutos
10 minutos
139 minutos
600 tkm
150 km
81.667
15.880
45.464
8.235
45.371
38.160
152.498
322.140
1.182
80 km
71 km/h
135 minutos
10 minutos
145 minutos
640 tkm
160 km
85.580
16.641
47.812
8.629
47.545
40.704
159.805
343.616
1.172
85 km
73 km/h
140 minutos
10 minutos
150 minutos
680 tkm
170 km
88.241
17.158
49.409
8.898
49.023
43.248
164.773
365.092
1.156
90 km
75 km/h
144 minutos
10 minutos
154 minutos
720 tkm
180 km
90.760
17.648
50.920
9.152
50.422
45.792
169.477
386.568
1.140
95 km
76 km/h
150 minutos
10 minutos
160 minutos
760 tkm
190 km
94.296
18.335
53.042
9.508
52.387
48.336
176.080
408.044
1.132
100 km
78 km/h
154 minutos
10 minutos
164 minutos
800 tkm
200 km
96.563
18.776
54.402
9.737
53.646
50.880
180.313
429.520
1.117
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
(1)
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
Mano de
-3T RAN S POR T E S
CON
AC OPLAD O

Amortizacin :
DATOS A INGRESAR
921,500 $ x 1 hs/hs x 0,9
10,000 hs
Valor del equipo:
921,500 $
10 %
2860 $/n
82.94 $/hs (A)
921,500 $ x
Intereses:
921,500 $ x
0.10/ao
2.000 hs/ao
(E)
46.08 $/hs
(F)
0.501 $/km
(G)
2.454 $/km
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
16.13 $/hs (B)
14 n x 2860 $/n
80,000 km
80,000 km
14 n
Consumo de gas-oil:
0.40 lts/km
Costo del gas-oil:
4.72 $/lts
Lubricantes:
921,500 $ x 1 hs/hs x 0,9 x 0,60 =
49.76 $/hs (C)
0.40 lts/km x 4.720 $/lts x
1.30 =
10,000 hs
30 %
25 t (H)
Capacidad de carga:
97.54 $/hs (I)
Mano de obra (includo vitico):
3 hs/lavado
97.54 $/hs
x 1 lavado/mes x
1.76 $/hs
(D)
2.000 hs/ao
COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
(A) x (5)/60
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
= (8)
Intereses
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
55 km
50 km/h
132 minutos 120 minutos 252 minutos
1375 tkm
110 km
348.327
67.730
109.474
7.374
193.515
55.055
409.668
269.984
1.063
60 km
35 km/h
206 minutos
241 minutos
1500 tkm
120 km
332.727
64.697
170.609
7.044
184.849
60.060
391.321
294.528
1.004
65 km
52 km/h
1625 tkm
130 km
373.208
72.568
124.403
7.901
207.338
65.065
438.930
319.072
0.990
70 km
53 km/h
1750 tkm
140 km
384.944
74.850
131.444
8.149
213.858
70.070
452.733
343.616
0.960
75 km
54 km/h
1875 tkm
150 km
396.245
77.048
138.225
8.388
220.136
75.075
466.024
368.160
0.933
80 km
55 km/h
2000 tkm
160 km
407.135
79.165
144.759
8.619
226.186
80.080
478.833
392.704
0.909
85 km
56 km/h
2125 tkm
170 km
417.637
81.207
151.060
8.841
232.021
85.085
491.184
417.248
0.887
90 km
57 km/h
2250 tkm
180 km
427.770
83.178
157.140
9.056
237.650
90.090
503.101
441.792
0.867
95 km
58 km/h
2375 tkm
190 km
437.554
85.080
163.010
9.263
243.085
95.095
514.608
466.336
0.848
35 minutos
(B)x (5)/60 = (9)
-4T RAN S POR T E S
CON
AC OPLAD O

COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
tentes e imp.
(C) x (3)/60 (D) x (5)/60 (E) x (5)/60

= (10)
= (11)
= (12)
cubiertas
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
100 km
59 km/h
2500 tkm
200 km
447.006
86.918
168.681
9.463
248.336
100.100
525.724
490.880
0.831
105 km
60 km/h
2625 tkm
210 km
456.143
88.694
174.164
9.656
253.413
105.105
536.470
515.424
0.815
110 km
61 km/h
2750 tkm
220 km
464.980
90.413
179.466
9.844
258.322
110.110
546.864
539.968
0.800
120 km
62 km/h
3000 tkm
240 km
486.909
94.677
192.623
10.308
270.505
120.120
572.654
589.056
0.779
130 km
63 km/h
3250 tkm
260 km
508.141
98.805
205.363
10.757
282.301
130.130
597.626
638.144
0.760
140 km
64 km/h
3500 tkm
280 km
528.711
102.805
217.704
11.193
293.728
140.140
621.818
687.232
0.744
150 km
65 km/h
3750 tkm
300 km
548.647
106.681
229.666
11.615
304.804
150.150
645.265
736.320
0.729
160 km
66 km/h
4000 tkm
320 km
567.979
110.440
241.265
12.024
315.544
160.160
668.001
785.408
0.715
170 km
67 km/h
4250 tkm
340 km
586.734
114.087
252.519
12.421
325.963
170.170
690.059
834.496
0.703
180 km
68 km/h
4500 tkm
360 km
604.938
117.627
263.441
12.806
336.076
180.180
711.468
883.584
0.691
200 km
69 km/h
5000 tkm
400 km
646.653
125.738
288.470
13.690
359.251
200.200
760.529
981.760
0.675
225 km
70 km/h
5625 tkm
450 km
699.024
135.921
319.892
14.798
388.346
225.225
822.123
1104.480
0.660
250 km
71 km/h
6250 tkm
500 km
749.919
145.818
350.430
15.876
416.622
250.250
881.981
1227.200
0.646
275 km
72 km/h
6875 tkm
550 km
799.401
155.439
380.119
16.923
444.112
275.275
940.177
1349.920
0.634
300 km
73 km/h
7500 tkm
600 km
847.528
164.797
408.995
17.942
470.849
300.300
996.779
1472.640
0.624
325 km
74 km/h
8125 tkm
650 km
894.353
173.902
437.090
18.933
496.863
325.325
1051.850
1595.360
0.615
350 km
75 km/h
8750 tkm
700 km
939.930
182.764
464.436
19.898
522.183
350.350
1105.453
1718.080
0.606
375 km
76 km/h
9375 tkm
750 km
984.308
191.393
491.063
20.838
546.838
375.375
1157.646
1840.800
0.598
400 km
77 km/h
10000 tkm
800 km
1027.532
199.798
516.997
21.753
570.851
400.400
1208.483
1963.520
0.591
425 km
78 km/h
10625 tkm
850 km
1069.649
207.987
542.267
22.644
594.249
425.425
1258.016
2086.240
0.584
450 km
79 km/h
11250 tkm
900 km
1110.699
215.969
566.897
23.513
617.055
450.450
1306.295
2208.960
0.578
475 km
80 km/h
11875 tkm
950 km
1150.723
223.752
590.912
24.361
639.291
475.475
1353.368
2331.680
0.572
500 km
80 km/h
12500 tkm
1000 km
1202.558
233.831
622.013
25.458
668.088
500.500
1414.330
2454.400
0.570
600 km
80 km/h
15000 tkm
1200 km
1409.895
274.146
746.415
29.847
783.275
600.600
1658.180
2945.280
0.563
800 km
80 km/h
20000 tkm
1600 km
1824.570
354.778
995.220
38.626
1013.650
800.800
2145.880
3927.040
0.555
1000 km
80 km/h
25000 tkm
2000 km
2239.245
435.409
1244.025
47.404
1244.025
1001.000
2633.580
4908.800
0.550
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(F) x (7) = (13)
-1T RAN S POR T E S
SOLO
AL MES DE FEBRERO DE 2014

Amortizacin :
DATOS A INGRESAR
429,000 $ x 1 hs/hs x 0,9
10,000 hs
Valor del equipo:
429,000 $
10 %
2270 $/n
38.61 $/hs
(A)
429,000 $ x
Intereses:
429,000 $ x
0.10/ao
2.000 hs/ao
(E) 21.45 $/hs
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
7.51 $/hs
(B)
6 n x 2270 $/n
50,000 km
(F) 0.272 $/km
50,000 km
6 n
Consumo de gas-oil:
0.35 lts/km
Costo del gas-oil:
4.82 $/lts
Lubricantes:
429,000 $ x 1 hs/hs x 0,9 x 0,60 =
23.17 $/hs
(C)
3.57 $/hs
(D)
0.35 lts/km x 4.820 $/lts x
(G) 2.1931 $/km
1.30 =
10,000 hs
30 %
Capacidad de carga:
8 t (H)
Mano de obra:
66.03 $/hs (I)
3 hs/lavado x
66.03 $/hs
2.000 hs/ao
COSTOS
media
y descarga
(1)
(2)
2 x (1) x 60/
(2) = (3)
(4)
del viaje
t x km.
recorridos
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
1 km
20 km/h
6 minutos
8 minutos
14 minutos
8 tkm
2 km
9.009
1.752
2.317
0.832
5.005
0.545
15.407
4.386
4.907
1.5 km
22 km/h
8 minutos
8 minutos
16 minutos
12 tkm
3 km
10.413
2.025
3.159
0.962
5.785
0.817
17.808
6.579
3.962
2 km
23 km/h
10 minutos
8 minutos
18 minutos
16 tkm
4 km
11.863
2.307
4.029
1.096
6.590
1.090
20.287
8.772
3.502
2.5 km
25 km/h
12 minutos
8 minutos
20 minutos
20 tkm
5 km
12.870
2.503
4.633
1.189
7.150
1.362
22.010
10.966
3.134
3 km
27 km/h
13 minutos
8 minutos
21 minutos
24 tkm
6 km
13.728
2.669
5.148
1.268
7.627
1.634
23.477
13.159
2.863
3.5 km
29 km/h
14 minutos
8 minutos
22 minutos
28 tkm
7 km
14.468
2.813
5.592
1.336
8.038
1.907
24.742
15.352
2.652
4 km
30 km/h
16 minutos
8 minutos
24 minutos
32 tkm
8 km
15.444
3.003
6.178
1.426
8.580
2.179
26.412
17.545
2.524
4.5 km
32 km/h
17 minutos
8 minutos
25 minutos
36 tkm
9 km
16.007
3.112
6.515
1.478
8.893
2.452
27.375
19.738
2.377
5 km
34 km/h
18 minutos
8 minutos
26 minutos
40 tkm
10 km
16.504
3.209
6.814
1.524
9.169
2.724
28.225
21.931
2.252
-2-
T RAN S POR T E S
SOLO

COSTOS
media
y descarga
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
obra
Combust.
y lubricantes
Sumatoria (8)
a (15) / (6) =
(16)
(2)
2 x (1) x 60/
(2) = (3)
(4)
6 km
35 km/h
21 minutos
10 minutos
31 minutos
48 tkm
12 km
19.673
3.825
7.943
1.817
10.929
3.269
33.644
26.317
2.238
7 km
37 km/h
23 minutos
10 minutos
33 minutos
56 tkm
14 km
21.044
4.092
8.766
1.943
11.691
3.814
35.989
30.703
2.108
8 km
39 km/h
25 minutos
10 minutos
35 minutos
64 tkm
16 km
22.275
4.331
9.504
2.057
12.375
4.358
38.094
35.090
2.001
9 km
41 km/h
26 minutos
10 minutos
36 minutos
72 tkm
18 km
23.386
4.547
10.170
2.160
12.992
4.903
39.994
39.476
1.911
10 km
42 km/h
29 minutos
10 minutos
39 minutos
80 tkm
20 km
24.821
4.826
11.031
2.292
13.789
5.448
42.448
43.862
1.856
12 km
44 km/h
33 minutos
10 minutos
43 minutos
96 tkm
24 km
27.495
5.346
12.636
2.539
15.275
6.538
47.021
52.634
1.765
15 km
46 km/h
39 minutos
10 minutos
49 minutos
120 tkm
30 km
31.615
6.147
15.108
2.920
17.564
8.172
54.068
65.793
1.678
17 km
47 km/h
43 minutos
10 minutos
53 minutos
136 tkm
34 km
34.366
6.682
16.758
3.174
19.092
9.262
58.771
74.565
1.637
19 km
49 km/h
47 minutos
10 minutos
57 minutos
152 tkm
38 km
36.377
7.073
17.965
3.359
20.210
10.351
62.212
83.338
1.585
20 km
51 km/h
47 minutos
10 minutos
57 minutos
160 tkm
40 km
36.717
7.139
18.169
3.391
20.399
10.896
62.793
87.724
1.545
25 km
52 km/h
58 minutos
10 minutos
68 minutos
200 tkm
50 km
43.560
8.470
22.275
4.023
24.200
13.620
74.495
109.655
1.501
30 km
54 km/h
67 minutos
10 minutos
77 minutos
240 tkm
60 km
49.335
9.593
25.740
4.556
27.408
16.344
84.372
131.586
1.454
35 km
56 km/h
75 minutos
10 minutos
85 minutos
280 tkm
70 km
54.698
10.636
28.958
5.051
30.388
19.068
93.543
153.517
1.414
40 km
58 km/h
83 minutos
10 minutos
93 minutos
320 tkm
80 km
59.690
11.606
31.953
5.512
33.161
21.792
102.081
175.448
1.379
45 km
59 km/h
92 minutos
10 minutos
102 minutos
360 tkm
90 km
65.332
12.703
35.338
6.033
36.295
24.516
111.729
197.379
1.359
50 km
61 km/h
98 minutos
10 minutos
108 minutos
400 tkm
100 km
69.730
13.559
37.977
6.440
38.739
27.240
119.251
219.310
1.331
55 km
63 km/h
105 minutos
10 minutos
115 minutos
440 tkm
110 km
73.849
14.360
40.449
6.820
41.027
29.964
126.295
241.241
1.305
60 km
64 km/h
113 minutos
10 minutos
123 minutos
480 tkm
120 km
78.829
15.328
43.436
7.280
43.794
32.688
134.811
263.172
1.290
65 km
66 km/h
118 minutos
10 minutos
128 minutos
520 tkm
130 km
82.485
16.039
45.630
7.617
45.825
35.412
141.064
285.103
1.268
70 km
68 km/h
124 minutos
10 minutos
134 minutos
560 tkm
140 km
85.926
16.708
47.695
7.935
47.737
38.136
146.949
307.034
1.247
75 km
70 km/h
129 minutos
10 minutos
139 minutos
600 tkm
150 km
89.171
17.339
49.641
8.235
49.539
40.860
152.498
328.965
1.227
80 km
71 km/h
135 minutos
10 minutos
145 minutos
640 tkm
160 km
93.443
18.170
52.205
8.629
51.913
43.584
159.805
350.896
1.217
85 km
73 km/h
140 minutos
10 minutos
150 minutos
680 tkm
170 km
96.349
18.734
53.948
8.898
53.527
46.308
164.773
372.827
1.199
90 km
75 km/h
144 minutos
10 minutos
154 minutos
720 tkm
180 km
99.099
19.269
55.598
9.152
55.055
49.032
169.477
394.758
1.183
95 km
76 km/h
150 minutos
10 minutos
160 minutos
760 tkm
190 km
102.960
20.020
57.915
9.508
57.200
51.756
176.080
416.689
1.174
100 km
78 km/h
154 minutos
10 minutos
164 minutos
800 tkm
200 km
105.435
20.501
59.400
9.737
58.575
54.480
180.313
438.620
1.159
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
(1)
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
Mano de
-3T RAN S POR T E S
CON
AC OPLAD O

Amortizacin :
DATOS A INGRESAR
01,400 $ x
1 hs/hs x 0,9
10,000 hs
Valor del equipo:
1,001,400 $
10 %
3060 $/n
90.13 $/hs (A)
2.000 hs/ao
Intereses:
01,400 $ x
0.10/ao
,001,400 $ x
(E)
50.07 $/hs
(F)
0.536 $/km
(G)
2.506 $/km
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
17.52 $/hs (B)
14 n x 3060 $/n
80,000 km
80,000 km
14 n
Consumo de gas-oil:
0.40 lts/km
Costo del gas-oil:
01,400 $ x
4.82 $/lts
Lubricantes:
1 hs/hs x 0,9 x 0,60 =
54.08 $/hs (C)
0.40 lts/km x 4.820 $/lts x
1.30 =
10,000 hs
30 %
25 t (H)
Capacidad de carga:
97.54 $/hs (I)
3 hs/lavado
97.54 $/hs
x 1 lavado/mes x
1.76 $/hs
(D)
2.000 hs/ao
COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
(A) x (5)/60
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
= (8)
Intereses
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
55 km
50 km/h
1375 tkm
110 km
378.529
73.603
118.966
7.374
210.294
58.905
409.668
275.704
1.115
60 km
51 km/h
1500 tkm
120 km
392.313
76.283
127.237
7.643
217.952
64.260
424.586
300.768
1.074
65 km
52 km/h
1625 tkm
130 km
405.567
78.860
135.189
7.901
225.315
69.615
438.930
325.832
1.038
70 km
53 km/h
1750 tkm
140 km
418.321
81.340
142.841
8.149
232.400
74.970
452.733
350.896
1.007
75 km
54 km/h
1875 tkm
150 km
430.602
83.728
150.210
8.388
239.223
80.325
466.024
375.960
0.978
80 km
55 km/h
2000 tkm
160 km
442.437
86.029
157.311
8.619
245.798
85.680
478.833
401.024
0.953
85 km
56 km/h
2125 tkm
170 km
453.849
88.248
164.158
8.841
252.138
91.035
491.184
426.088
0.930
90 km
57 km/h
2250 tkm
180 km
464.860
90.390
170.765
9.056
258.256
96.390
503.101
451.152
0.908
95 km
58 km/h
2375 tkm
190 km
475.492
92.457
177.144
9.263
264.162
101.745
514.608
476.216
0.889
(B)x (5)/60 = (9)
-4T RAN S POR T E S
CON
AC OPLAD O

COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
tentes e imp.
(C) x (3)/60 (D) x (5)/60 (E) x (5)/60

= (10)
= (11)
= (12)
cubiertas
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
100 km
59 km/h
2500 tkm
200 km
485.764
94.454
183.307
9.463
269.869
107.100
525.724
501.280
0.871
105 km
60 km/h
2625 tkm
210 km
495.693
96.385
189.265
9.656
275.385
112.455
536.470
526.344
0.854
110 km
61 km/h
2750 tkm
220 km
505.297
98.252
195.027
9.844
280.720
117.810
546.864
551.408
0.838
120 km
62 km/h
3000 tkm
240 km
529.127
102.886
209.325
10.308
293.959
128.520
572.654
601.536
0.816
130 km
63 km/h
3250 tkm
260 km
552.201
107.372
223.169
10.757
306.778
139.230
597.626
651.664
0.797
140 km
64 km/h
3500 tkm
280 km
574.553
111.719
236.581
11.193
319.196
149.940
621.818
701.792
0.779
150 km
65 km/h
3750 tkm
300 km
596.218
115.931
249.580
11.615
331.232
160.650
645.265
751.920
0.763
160 km
66 km/h
4000 tkm
320 km
617.227
120.016
262.185
12.024
342.904
171.360
668.001
802.048
0.749
170 km
67 km/h
4250 tkm
340 km
637.608
123.979
274.413
12.421
354.227
182.070
690.059
852.176
0.736
180 km
68 km/h
4500 tkm
360 km
657.390
127.826
286.283
12.806
365.216
192.780
711.468
902.304
0.724
200 km
69 km/h
5000 tkm
400 km
702.722
136.640
313.482
13.690
390.401
214.200
760.529
1002.560
0.707
225 km
70 km/h
5625 tkm
450 km
759.633
147.707
347.629
14.798
422.019
240.975
822.123
1127.880
0.690
250 km
71 km/h
6250 tkm
500 km
814.942
158.461
380.814
15.876
452.746
267.750
881.981
1253.200
0.676
275 km
72 km/h
6875 tkm
550 km
868.715
168.917
413.078
16.923
482.619
294.525
940.177
1378.520
0.664
300 km
73 km/h
7500 tkm
600 km
921.014
179.086
444.457
17.942
511.674
321.300
996.779
1503.840
0.653
325 km
74 km/h
8125 tkm
650 km
971.899
188.980
474.988
18.933
539.944
348.075
1051.850
1629.160
0.643
350 km
75 km/h
8750 tkm
700 km
1021.428
198.611
504.706
19.898
567.460
374.850
1105.453
1754.480
0.634
375 km
76 km/h
9375 tkm
750 km
1069.653
207.988
533.641
20.838
594.252
401.625
1157.646
1879.800
0.626
400 km
77 km/h
10000 tkm
800 km
1116.626
217.122
561.824
21.753
620.348
428.400
1208.483
2005.120
0.618
425 km
78 km/h
10625 tkm
850 km
1162.394
226.021
589.285
22.644
645.775
455.175
1258.016
2130.440
0.611
450 km
79 km/h
11250 tkm
900 km
1207.004
234.695
616.051
23.513
670.558
481.950
1306.295
2255.760
0.604
475 km
80 km/h
11875 tkm
950 km
1250.498
243.152
642.148
24.361
694.721
508.725
1353.368
2381.080
0.598
500 km
80 km/h
12500 tkm
1000 km
1306.827
254.105
675.945
25.458
726.015
535.500
1414.330
2506.400
0.596
600 km
80 km/h
15000 tkm
1200 km
1532.142
297.917
811.134
29.847
851.190
642.600
1658.180
3007.680
0.589
800 km
80 km/h
20000 tkm
1600 km
1982.772
385.539
1081.512
38.626
1101.540
856.800
2145.880
4010.240
0.580
1000 km
80 km/h
25000 tkm
2000 km
2433.402
473.162
1351.890
47.404
1351.890
1071.000
2633.580
5012.800
0.575
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(F) x (7) = (13)
-1T RAN S POR T E S
SOLO
AL MES DE MARZO DE 2014

Amortizacin :
DATOS A INGRESAR
429,000 $ x 1 hs/hs x 0,9
10,000 hs
Valor del equipo:
429,000 $
10 %
2350 $/n
38.61 $/hs
(A)
429,000 $ x
Intereses:
429,000 $ x
0.10/ao
2.000 hs/ao
(E) 21.45 $/hs
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
7.51 $/hs
(B)
6 n x 2350 $/n
50,000 km
(F) 0.282 $/km
50,000 km
6 n
Consumo de gas-oil:
0.35 lts/km
Costo del gas-oil:
5.06 $/lts
Lubricantes:
429,000 $ x 1 hs/hs x 0,9 x 0,60 =
23.17 $/hs
(C)
3.57 $/hs
(D)
0.35 lts/km x 5.060 $/lts x
(G) 2.3023 $/km
1.30 =
10,000 hs
30 %
Capacidad de carga:
8 t (H)
Mano de obra:
66.03 $/hs (I)
3 hs/lavado x
66.03 $/hs
2.000 hs/ao
COSTOS
media
y descarga
(1)
(2)
2 x (1) x 60/
(2) = (3)
(4)
del viaje
t x km.
recorridos
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
1 km
20 km/h
6 minutos
8 minutos
14 minutos
8 tkm
2 km
9.009
1.752
2.317
0.832
5.005
0.564
15.407
4.605
4.936
1.5 km
22 km/h
8 minutos
8 minutos
16 minutos
12 tkm
3 km
10.413
2.025
3.159
0.962
5.785
0.846
17.808
6.907
3.992
2 km
23 km/h
10 minutos
8 minutos
18 minutos
16 tkm
4 km
11.863
2.307
4.029
1.096
6.590
1.128
20.287
9.209
3.532
2.5 km
25 km/h
12 minutos
8 minutos
20 minutos
20 tkm
5 km
12.870
2.503
4.633
1.189
7.150
1.410
22.010
11.512
3.164
3 km
27 km/h
13 minutos
8 minutos
21 minutos
24 tkm
6 km
13.728
2.669
5.148
1.268
7.627
1.692
23.477
13.814
2.893
3.5 km
29 km/h
14 minutos
8 minutos
22 minutos
28 tkm
7 km
14.468
2.813
5.592
1.336
8.038
1.974
24.742
16.116
2.681
4 km
30 km/h
16 minutos
8 minutos
24 minutos
32 tkm
8 km
15.444
3.003
6.178
1.426
8.580
2.256
26.412
18.418
2.554
4.5 km
32 km/h
17 minutos
8 minutos
25 minutos
36 tkm
9 km
16.007
3.112
6.515
1.478
8.893
2.538
27.375
20.721
2.407
5 km
34 km/h
18 minutos
8 minutos
26 minutos
40 tkm
10 km
16.504
3.209
6.814
1.524
9.169
2.820
28.225
23.023
2.282
-2-
T RAN S POR T E S
SOLO

COSTOS
media
y descarga
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
obra
Combust.
y lubricantes
Sumatoria (8)
a (15) / (6) =
(16)
(2)
2 x (1) x 60/
(2) = (3)
(4)
6 km
35 km/h
21 minutos
10 minutos
31 minutos
48 tkm
12 km
19.673
3.825
7.943
1.817
10.929
3.384
33.644
27.628
2.268
7 km
37 km/h
23 minutos
10 minutos
33 minutos
56 tkm
14 km
21.044
4.092
8.766
1.943
11.691
3.948
35.989
32.232
2.138
8 km
39 km/h
25 minutos
10 minutos
35 minutos
64 tkm
16 km
22.275
4.331
9.504
2.057
12.375
4.512
38.094
36.837
2.031
9 km
41 km/h
26 minutos
10 minutos
36 minutos
72 tkm
18 km
23.386
4.547
10.170
2.160
12.992
5.076
39.994
41.441
1.941
10 km
42 km/h
29 minutos
10 minutos
39 minutos
80 tkm
20 km
24.821
4.826
11.031
2.292
13.789
5.640
42.448
46.046
1.886
12 km
44 km/h
33 minutos
10 minutos
43 minutos
96 tkm
24 km
27.495
5.346
12.636
2.539
15.275
6.768
47.021
55.255
1.795
15 km
46 km/h
39 minutos
10 minutos
49 minutos
120 tkm
30 km
31.615
6.147
15.108
2.920
17.564
8.460
54.068
69.069
1.708
17 km
47 km/h
43 minutos
10 minutos
53 minutos
136 tkm
34 km
34.366
6.682
16.758
3.174
19.092
9.588
58.771
78.278
1.667
19 km
49 km/h
47 minutos
10 minutos
57 minutos
152 tkm
38 km
36.377
7.073
17.965
3.359
20.210
10.716
62.212
87.487
1.614
20 km
51 km/h
47 minutos
10 minutos
57 minutos
160 tkm
40 km
36.717
7.139
18.169
3.391
20.399
11.280
62.793
92.092
1.575
25 km
52 km/h
58 minutos
10 minutos
68 minutos
200 tkm
50 km
43.560
8.470
22.275
4.023
24.200
14.100
74.495
115.115
1.531
30 km
54 km/h
67 minutos
10 minutos
77 minutos
240 tkm
60 km
49.335
9.593
25.740
4.556
27.408
16.920
84.372
138.138
1.484
35 km
56 km/h
75 minutos
10 minutos
85 minutos
280 tkm
70 km
54.698
10.636
28.958
5.051
30.388
19.740
93.543
161.161
1.443
40 km
58 km/h
83 minutos
10 minutos
93 minutos
320 tkm
80 km
59.690
11.606
31.953
5.512
33.161
22.560
102.081
184.184
1.409
45 km
59 km/h
92 minutos
10 minutos
102 minutos
360 tkm
90 km
65.332
12.703
35.338
6.033
36.295
25.380
111.729
207.207
1.389
50 km
61 km/h
98 minutos
10 minutos
108 minutos
400 tkm
100 km
69.730
13.559
37.977
6.440
38.739
28.200
119.251
230.230
1.360
55 km
63 km/h
105 minutos
10 minutos
115 minutos
440 tkm
110 km
73.849
14.360
40.449
6.820
41.027
31.020
126.295
253.253
1.334
60 km
64 km/h
113 minutos
10 minutos
123 minutos
480 tkm
120 km
78.829
15.328
43.436
7.280
43.794
33.840
134.811
276.276
1.320
65 km
66 km/h
118 minutos
10 minutos
128 minutos
520 tkm
130 km
82.485
16.039
45.630
7.617
45.825
36.660
141.064
299.299
1.297
70 km
68 km/h
124 minutos
10 minutos
134 minutos
560 tkm
140 km
85.926
16.708
47.695
7.935
47.737
39.480
146.949
322.322
1.276
75 km
70 km/h
129 minutos
10 minutos
139 minutos
600 tkm
150 km
89.171
17.339
49.641
8.235
49.539
42.300
152.498
345.345
1.257
80 km
71 km/h
135 minutos
10 minutos
145 minutos
640 tkm
160 km
93.443
18.170
52.205
8.629
51.913
45.120
159.805
368.368
1.246
85 km
73 km/h
140 minutos
10 minutos
150 minutos
680 tkm
170 km
96.349
18.734
53.948
8.898
53.527
47.940
164.773
391.391
1.229
90 km
75 km/h
144 minutos
10 minutos
154 minutos
720 tkm
180 km
99.099
19.269
55.598
9.152
55.055
50.760
169.477
414.414
1.212
95 km
76 km/h
150 minutos
10 minutos
160 minutos
760 tkm
190 km
102.960
20.020
57.915
9.508
57.200
53.580
176.080
437.437
1.204
100 km
78 km/h
154 minutos
10 minutos
164 minutos
800 tkm
200 km
105.435
20.501
59.400
9.737
58.575
56.400
180.313
460.460
1.189
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
(1)
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
Mano de
-3T RAN S POR T E S
CON
AC OPLAD O

Amortizacin :
DATOS A INGRESAR
02,200 $ x
1 hs/hs x 0,9
10,000 hs
Valor del equipo:
1,002,200 $
10 %
3170 $/n
90.20 $/hs (A)
2.000 hs/ao
Intereses:
02,200 $ x
0.10/ao
,002,200 $ x
(E)
50.11 $/hs
(F)
0.555 $/km
(G)
2.631 $/km
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
17.54 $/hs (B)
14 n x 3170 $/n
80,000 km
80,000 km
14 n
Consumo de gas-oil:
0.40 lts/km
Costo del gas-oil:
02,200 $ x
5.06 $/lts
Lubricantes:
1 hs/hs x 0,9 x 0,60 =
54.12 $/hs (C)
0.40 lts/km x 5.060 $/lts x
1.30 =
10,000 hs
30 %
25 t (H)
Capacidad de carga:
102.42 $/hs (I)
3 hs/lavado
102.42 $/hs
x 1 lavado/mes x
1.84 $/hs
(D)
2.000 hs/ao
COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
(A) x (5)/60
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
= (8)
Intereses
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
55 km
50 km/h
1375 tkm
110 km
378.832
73.662
119.061
7.743
210.462
61.023
430.164
289.432
1.142
60 km
51 km/h
1500 tkm
120 km
392.627
76.344
127.338
8.025
218.126
66.570
445.828
315.744
1.100
65 km
52 km/h
1625 tkm
130 km
405.891
78.923
135.297
8.296
225.495
72.118
460.890
342.056
1.064
70 km
53 km/h
1750 tkm
140 km
418.655
81.405
142.955
8.557
232.586
77.665
475.383
368.368
1.032
75 km
54 km/h
1875 tkm
150 km
430.946
83.795
150.330
8.808
239.414
83.213
489.340
394.680
1.003
80 km
55 km/h
2000 tkm
160 km
442.790
86.098
157.437
9.050
245.995
88.760
502.789
420.992
0.977
85 km
56 km/h
2125 tkm
170 km
454.211
88.319
164.289
9.284
252.340
94.308
515.758
447.304
0.953
90 km
57 km/h
2250 tkm
180 km
465.232
90.462
170.901
9.509
258.462
99.855
528.272
473.616
0.932
95 km
58 km/h
2375 tkm
190 km
475.872
92.531
177.286
9.726
264.373
105.403
540.354
499.928
0.912
(B)x (5)/60 = (9)
-4T RAN S POR T E S
CON
AC OPLAD O

COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
tentes e imp.
(C) x (3)/60 (D) x (5)/60 (E) x (5)/60

= (10)
= (11)
= (12)
cubiertas
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
100 km
59 km/h
2500 tkm
200 km
486.152
94.530
183.454
9.936
270.084
110.950
552.026
526.240
0.893
105 km
60 km/h
2625 tkm
210 km
496.089
96.462
189.416
10.140
275.605
116.498
563.310
552.552
0.876
110 km
61 km/h
2750 tkm
220 km
505.700
98.331
195.183
10.336
280.945
122.045
574.224
578.864
0.860
120 km
62 km/h
3000 tkm
240 km
529.550
102.968
209.492
10.823
294.194
133.140
601.305
631.488
0.838
130 km
63 km/h
3250 tkm
260 km
552.642
107.458
223.347
11.295
307.023
144.235
627.526
684.112
0.818
140 km
64 km/h
3500 tkm
280 km
575.012
111.808
236.770
11.753
319.451
155.330
652.928
736.736
0.800
150 km
65 km/h
3750 tkm
300 km
596.694
116.024
249.779
12.196
331.497
166.425
677.548
789.360
0.784
160 km
66 km/h
4000 tkm
320 km
617.720
120.112
262.394
12.626
343.178
177.520
701.422
841.984
0.769
170 km
67 km/h
4250 tkm
340 km
638.117
124.078
274.633
13.042
354.510
188.615
724.583
894.608
0.756
180 km
68 km/h
4500 tkm
360 km
657.915
127.928
286.511
13.447
365.508
199.710
747.064
947.232
0.743
200 km
69 km/h
5000 tkm
400 km
703.283
136.749
313.732
14.374
390.713
221.900
798.579
1052.480
0.726
225 km
70 km/h
5625 tkm
450 km
760.240
147.825
347.907
15.539
422.356
249.638
863.254
1184.040
0.709
250 km
71 km/h
6250 tkm
500 km
815.593
158.588
381.118
16.670
453.107
277.375
926.108
1315.600
0.695
275 km
72 km/h
6875 tkm
550 km
869.409
169.052
413.408
17.770
483.005
305.113
987.215
1447.160
0.682
300 km
73 km/h
7500 tkm
600 km
921.749
179.229
444.812
18.840
512.083
332.850
1046.648
1578.720
0.671
325 km
74 km/h
8125 tkm
650 km
972.676
189.131
475.368
19.881
540.375
360.588
1104.475
1710.280
0.661
350 km
75 km/h
8750 tkm
700 km
1022.244
198.770
505.109
20.894
567.913
388.325
1160.760
1841.840
0.652
375 km
76 km/h
9375 tkm
750 km
1070.508
208.154
534.067
21.880
594.727
416.063
1215.564
1973.400
0.644
400 km
77 km/h
10000 tkm
800 km
1117.518
217.295
562.273
22.841
620.843
443.800
1268.944
2104.960
0.636
425 km
78 km/h
10625 tkm
850 km
1163.323
226.202
589.756
23.777
646.291
471.538
1320.955
2236.520
0.629
450 km
79 km/h
11250 tkm
900 km
1207.968
234.883
616.543
24.690
671.093
499.275
1371.650
2368.080
0.622
475 km
80 km/h
11875 tkm
950 km
1251.497
243.347
642.661
25.579
695.276
527.013
1421.078
2499.640
0.615
500 km
80 km/h
12500 tkm
1000 km
1307.871
254.308
676.485
26.732
726.595
554.750
1485.090
2631.200
0.613
600 km
80 km/h
15000 tkm
1200 km
1533.366
298.155
811.782
31.341
851.870
665.700
1741.140
3157.440
0.606
800 km
80 km/h
20000 tkm
1600 km
1984.356
385.847
1082.376
40.558
1102.420
887.600
2253.240
4209.920
0.597
1000 km
80 km/h
25000 tkm
2000 km
2435.346
473.540
1352.970
49.776
1352.970
1109.500
2765.340
5262.400
0.592
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(F) x (7) = (13)
-1T RAN S POR T E S
SOLO
AL MES DE ABRIL DE 2014

Amortizacin :
DATOS A INGRESAR
437,600 $ x 1 hs/hs x 0,9
10,000 hs
Valor del equipo:
437,600 $
10 %
2370 $/n
39.38 $/hs
(A)
437,600 $ x
Intereses:
437,600 $ x
0.10/ao
2.000 hs/ao
(E) 21.88 $/hs
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
7.66 $/hs
(B)
6 n x 2370 $/n
50,000 km
(F) 0.284 $/km
50,000 km
6 n
Consumo de gas-oil:
0.35 lts/km
Costo del gas-oil:
5.46 $/lts
Lubricantes:
437,600 $ x 1 hs/hs x 0,9 x 0,60 =
23.63 $/hs
(C)
4.20 $/hs
(D)
0.35 lts/km x 5.460 $/lts x
(G) 2.4843 $/km
1.30 =
10,000 hs
30 %
Capacidad de carga:
8 t (H)
Mano de obra:
77.74 $/hs (I)
3 hs/lavado x
77.74 $/hs
2.000 hs/ao
COSTOS
media
y descarga
(1)
(2)
2 x (1) x 60/
(2) = (3)
(4)
del viaje
t x km.
recorridos
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
1 km
20 km/h
6 minutos
8 minutos
14 minutos
8 tkm
2 km
9.190
1.787
2.363
0.980
5.105
0.569
18.139
4.969
5.388
1.5 km
22 km/h
8 minutos
8 minutos
16 minutos
12 tkm
3 km
10.622
2.065
3.222
1.132
5.901
0.853
20.966
7.453
4.351
2 km
23 km/h
10 minutos
8 minutos
18 minutos
16 tkm
4 km
12.101
2.353
4.110
1.290
6.723
1.138
23.885
9.937
3.846
2.5 km
25 km/h
12 minutos
8 minutos
20 minutos
20 tkm
5 km
13.128
2.553
4.726
1.399
7.293
1.422
25.913
12.422
3.443
3 km
27 km/h
13 minutos
8 minutos
21 minutos
24 tkm
6 km
14.003
2.723
5.251
1.493
7.780
1.706
27.641
14.906
3.146
3.5 km
29 km/h
14 minutos
8 minutos
22 minutos
28 tkm
7 km
14.758
2.870
5.704
1.573
8.199
1.991
29.130
17.390
2.915
4 km
30 km/h
16 minutos
8 minutos
24 minutos
32 tkm
8 km
15.754
3.063
6.301
1.679
8.752
2.275
31.096
19.874
2.775
4.5 km
32 km/h
17 minutos
8 minutos
25 minutos
36 tkm
9 km
16.328
3.175
6.646
1.740
9.071
2.560
32.230
22.359
2.614
5 km
34 km/h
18 minutos
8 minutos
26 minutos
40 tkm
10 km
16.835
3.273
6.950
1.794
9.353
2.844
33.230
24.843
2.478
-2-
T RAN S POR T E S
SOLO

COSTOS
media
y descarga
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
obra
Combust.
y lubricantes
Sumatoria (8)
a (15) / (6) =
(16)
(2)
2 x (1) x 60/
(2) = (3)
(4)
6 km
35 km/h
21 minutos
10 minutos
31 minutos
48 tkm
12 km
20.067
3.902
8.102
2.139
11.148
3.413
39.610
29.812
2.462
7 km
37 km/h
23 minutos
10 minutos
33 minutos
56 tkm
14 km
21.466
4.174
8.941
2.288
11.926
3.982
42.372
34.780
2.320
8 km
39 km/h
25 minutos
10 minutos
35 minutos
64 tkm
16 km
22.722
4.418
9.695
2.422
12.623
4.550
44.850
39.749
2.204
9 km
41 km/h
26 minutos
10 minutos
36 minutos
72 tkm
18 km
23.855
4.638
10.374
2.543
13.253
5.119
47.086
44.717
2.105
10 km
42 km/h
29 minutos
10 minutos
39 minutos
80 tkm
20 km
25.318
4.923
11.253
2.699
14.066
5.688
49.976
49.686
2.045
12 km
44 km/h
33 minutos
10 minutos
43 minutos
96 tkm
24 km
28.046
5.453
12.889
2.989
15.581
6.826
55.360
59.623
1.946
15 km
46 km/h
39 minutos
10 minutos
49 minutos
120 tkm
30 km
32.249
6.271
15.411
3.437
17.916
8.532
63.657
74.529
1.850
17 km
47 km/h
43 minutos
10 minutos
53 minutos
136 tkm
34 km
35.055
6.816
17.094
3.736
19.475
9.670
69.194
84.466
1.805
19 km
49 km/h
47 minutos
10 minutos
57 minutos
152 tkm
38 km
37.107
7.215
18.326
3.955
20.615
10.807
73.245
94.403
1.748
20 km
51 km/h
47 minutos
10 minutos
57 minutos
160 tkm
40 km
37.453
7.283
18.534
3.992
20.807
11.376
73.929
99.372
1.705
25 km
52 km/h
58 minutos
10 minutos
68 minutos
200 tkm
50 km
44.433
8.640
22.722
4.736
24.685
14.220
87.707
124.215
1.657
30 km
54 km/h
67 minutos
10 minutos
77 minutos
240 tkm
60 km
50.324
9.785
26.256
5.364
27.958
17.064
99.334
149.058
1.605
35 km
56 km/h
75 minutos
10 minutos
85 minutos
280 tkm
70 km
55.794
10.849
29.538
5.947
30.997
19.908
110.132
173.901
1.561
40 km
58 km/h
83 minutos
10 minutos
93 minutos
320 tkm
80 km
60.887
11.839
32.594
6.490
33.826
22.752
120.184
198.744
1.523
45 km
59 km/h
92 minutos
10 minutos
102 minutos
360 tkm
90 km
66.641
12.958
36.046
7.103
37.023
25.596
131.543
223.587
1.501
50 km
61 km/h
98 minutos
10 minutos
108 minutos
400 tkm
100 km
71.128
13.830
38.738
7.582
39.516
28.440
140.399
248.430
1.470
55 km
63 km/h
105 minutos
10 minutos
115 minutos
440 tkm
110 km
75.330
14.647
41.259
8.029
41.850
31.284
148.693
273.273
1.442
60 km
64 km/h
113 minutos
10 minutos
123 minutos
480 tkm
120 km
80.409
15.635
44.307
8.571
44.672
34.128
158.719
298.116
1.426
65 km
66 km/h
118 minutos
10 minutos
128 minutos
520 tkm
130 km
84.139
16.360
46.545
8.968
46.744
36.972
166.081
322.959
1.401
70 km
68 km/h
124 minutos
10 minutos
134 minutos
560 tkm
140 km
87.649
17.043
48.651
9.343
48.694
39.816
173.010
347.802
1.379
75 km
70 km/h
129 minutos
10 minutos
139 minutos
600 tkm
150 km
90.958
17.686
50.637
9.695
50.532
42.660
179.542
372.645
1.357
80 km
71 km/h
135 minutos
10 minutos
145 minutos
640 tkm
160 km
95.317
18.534
53.252
10.160
52.954
45.504
188.145
397.488
1.346
85 km
73 km/h
140 minutos
10 minutos
150 minutos
680 tkm
170 km
98.280
19.110
55.030
10.476
54.600
48.348
193.995
422.331
1.327
90 km
75 km/h
144 minutos
10 minutos
154 minutos
720 tkm
180 km
101.086
19.656
56.713
10.775
56.159
51.192
199.533
447.174
1.309
95 km
76 km/h
150 minutos
10 minutos
160 minutos
760 tkm
190 km
105.024
20.421
59.076
11.195
58.347
54.036
207.307
472.017
1.299
100 km
78 km/h
154 minutos
10 minutos
164 minutos
800 tkm
200 km
107.549
20.912
60.591
11.464
59.749
56.880
212.290
496.860
1.283
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
(1)
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
Mano de
-3T RAN S POR T E S
CON
AC OPLAD O

Amortizacin :
DATOS A INGRESAR
22,500 $ x
1 hs/hs x 0,9
10,000 hs
Valor del equipo:
1,022,500 $
10 %
3200 $/n
92.03 $/hs (A)
2.000 hs/ao
Intereses:
22,500 $ x
0.10/ao
,022,500 $ x
(E)
51.13 $/hs
(F)
0.560 $/km
(G)
2.839 $/km
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
17.89 $/hs (B)
14 n x 3200 $/n
80,000 km
80,000 km
14 n
Consumo de gas-oil:
0.40 lts/km
Costo del gas-oil:
22,500 $ x
5.46 $/lts
Lubricantes:
1 hs/hs x 0,9 x 0,60 =
55.22 $/hs (C)
0.40 lts/km x 5.460 $/lts x
1.30 =
10,000 hs
30 %
25 t (H)
Capacidad de carga:
102.42 $/hs (I)
3 hs/lavado
102.42 $/hs
x 1 lavado/mes x
1.84 $/hs
(D)
2.000 hs/ao
COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
(A) x (5)/60
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
= (8)
Intereses
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
55 km
50 km/h
1375 tkm
110 km
386.505
75.154
121.473
7.743
214.725
61.600
430.164
312.312
1.171
60 km
51 km/h
1500 tkm
120 km
400.579
77.890
129.918
8.025
222.544
67.200
445.828
340.704
1.128
65 km
52 km/h
1625 tkm
130 km
414.113
80.522
138.038
8.296
230.063
72.800
460.890
369.096
1.092
70 km
53 km/h
1750 tkm
140 km
427.135
83.054
145.851
8.557
237.297
78.400
475.383
397.488
1.059
75 km
54 km/h
1875 tkm
150 km
439.675
85.492
153.375
8.808
244.264
84.000
489.340
425.880
1.030
80 km
55 km/h
2000 tkm
160 km
451.759
87.842
160.625
9.050
250.977
89.600
502.789
454.272
1.003
85 km
56 km/h
2125 tkm
170 km
463.412
90.108
167.617
9.284
257.451
95.200
515.758
482.664
0.980
90 km
57 km/h
2250 tkm
180 km
474.655
92.294
174.363
9.509
263.697
100.800
528.272
511.056
0.958
95 km
58 km/h
2375 tkm
190 km
485.511
94.405
180.877
9.726
269.728
106.400
540.354
539.448
0.937
(B)x (5)/60 = (9)
-4T RAN S POR T E S
CON
AC OPLAD O

COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
tentes e imp.
(C) x (3)/60 (D) x (5)/60 (E) x (5)/60

= (10)
= (11)
= (12)
cubiertas
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
100 km
59 km/h
2500 tkm
200 km
495.999
96.444
187.169
9.936
275.555
112.000
552.026
567.840
0.919
105 km
60 km/h
2625 tkm
210 km
506.138
98.416
193.253
10.140
281.188
117.600
563.310
596.232
0.901
110 km
61 km/h
2750 tkm
220 km
515.943
100.322
199.136
10.336
286.635
123.200
574.224
624.624
0.885
120 km
62 km/h
3000 tkm
240 km
540.276
105.054
213.735
10.823
300.153
134.400
601.305
681.408
0.862
130 km
63 km/h
3250 tkm
260 km
563.836
109.635
227.871
11.295
313.242
145.600
627.526
738.192
0.842
140 km
64 km/h
3500 tkm
280 km
586.659
114.073
241.566
11.753
325.922
156.800
652.928
794.976
0.824
150 km
65 km/h
3750 tkm
300 km
608.781
118.374
254.838
12.196
338.212
168.000
677.548
851.760
0.808
160 km
66 km/h
4000 tkm
320 km
630.232
122.545
267.709
12.626
350.129
179.200
701.422
908.544
0.793
170 km
67 km/h
4250 tkm
340 km
651.043
126.592
280.196
13.042
361.690
190.400
724.583
965.328
0.779
180 km
68 km/h
4500 tkm
360 km
671.241
130.519
292.315
13.447
372.912
201.600
747.064
1022.112
0.767
200 km
69 km/h
5000 tkm
400 km
717.528
139.519
320.087
14.374
398.627
224.000
798.579
1135.680
0.750
225 km
70 km/h
5625 tkm
450 km
775.639
150.819
354.954
15.539
430.911
252.000
863.254
1277.640
0.733
250 km
71 km/h
6250 tkm
500 km
832.113
161.800
388.838
16.670
462.285
280.000
926.108
1419.600
0.718
275 km
72 km/h
6875 tkm
550 km
887.019
172.476
421.781
17.770
492.788
308.000
987.215
1561.560
0.705
300 km
73 km/h
7500 tkm
600 km
940.420
182.859
453.822
18.840
522.455
336.000
1046.648
1703.520
0.694
325 km
74 km/h
8125 tkm
650 km
992.378
192.962
484.997
19.881
551.321
364.000
1104.475
1845.480
0.684
350 km
75 km/h
8750 tkm
700 km
1042.950
202.796
515.340
20.894
579.417
392.000
1160.760
1987.440
0.674
375 km
76 km/h
9375 tkm
750 km
1092.191
212.371
544.885
21.880
606.773
420.000
1215.564
2129.400
0.666
400 km
77 km/h
10000 tkm
800 km
1140.154
221.697
573.662
22.841
633.419
448.000
1268.944
2271.360
0.658
425 km
78 km/h
10625 tkm
850 km
1186.887
230.783
601.702
23.777
659.381
476.000
1320.955
2413.320
0.651
450 km
79 km/h
11250 tkm
900 km
1232.436
239.640
629.032
24.690
684.687
504.000
1371.650
2555.280
0.644
475 km
80 km/h
11875 tkm
950 km
1276.847
248.276
655.678
25.579
709.359
532.000
1421.078
2697.240
0.637
500 km
80 km/h
12500 tkm
1000 km
1334.363
259.459
690.188
26.732
741.313
560.000
1485.090
2839.200
0.635
600 km
80 km/h
15000 tkm
1200 km
1564.425
304.194
828.225
31.341
869.125
672.000
1741.140
3407.040
0.628
800 km
80 km/h
20000 tkm
1600 km
2024.550
393.663
1104.300
40.558
1124.750
896.000
2253.240
4542.720
0.619
1000 km
80 km/h
25000 tkm
2000 km
2484.675
483.131
1380.375
49.776
1380.375
1120.000
2765.340
5678.400
0.614
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(F) x (7) = (13)
-1T RAN S POR T E S
SOLO
AL MES DE MAYO DE 2014

Amortizacin :
DATOS A INGRESAR
439,000 $ x 1 hs/hs x 0,9
10,000 hs
Valor del equipo:
439,000 $
10 %
2380 $/n
39.51 $/hs
(A)
439,000 $ x
Intereses:
439,000 $ x
0.10/ao
2.000 hs/ao
(E) 21.95 $/hs
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
7.68 $/hs
(B)
6 n x 2380 $/n
50,000 km
(F) 0.286 $/km
50,000 km
6 n
Consumo de gas-oil:
0.35 lts/km
Costo del gas-oil:
5.51 $/lts
Lubricantes:
439,000 $ x 1 hs/hs x 0,9 x 0,60 =
23.71 $/hs
(C)
4.20 $/hs
(D)
0.35 lts/km x 5.510 $/lts x
(G) 2.5071 $/km
1.30 =
10,000 hs
30 %
Capacidad de carga:
8 t (H)
Mano de obra:
77.74 $/hs (I)
3 hs/lavado x
77.74 $/hs
2.000 hs/ao
COSTOS
media
y descarga
(1)
(2)
2 x (1) x 60/
(2) = (3)
(4)
del viaje
t x km.
recorridos
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
1 km
20 km/h
6 minutos
8 minutos
14 minutos
8 tkm
2 km
9.219
1.793
2.371
0.980
5.122
0.571
18.139
5.014
5.401
1.5 km
22 km/h
8 minutos
8 minutos
16 minutos
12 tkm
3 km
10.656
2.072
3.233
1.132
5.920
0.857
20.966
7.521
4.363
2 km
23 km/h
10 minutos
8 minutos
18 minutos
16 tkm
4 km
12.139
2.360
4.123
1.290
6.744
1.142
23.885
10.028
3.857
2.5 km
25 km/h
12 minutos
8 minutos
20 minutos
20 tkm
5 km
13.170
2.561
4.741
1.399
7.317
1.428
25.913
12.535
3.453
3 km
27 km/h
13 minutos
8 minutos
21 minutos
24 tkm
6 km
14.048
2.732
5.268
1.493
7.804
1.714
27.641
15.042
3.156
3.5 km
29 km/h
14 minutos
8 minutos
22 minutos
28 tkm
7 km
14.805
2.879
5.722
1.573
8.225
1.999
29.130
17.549
2.924
4 km
30 km/h
16 minutos
8 minutos
24 minutos
32 tkm
8 km
15.804
3.073
6.322
1.679
8.780
2.285
31.096
20.056
2.784
4.5 km
32 km/h
17 minutos
8 minutos
25 minutos
36 tkm
9 km
16.380
3.185
6.667
1.740
9.100
2.570
32.230
22.563
2.623
5 km
34 km/h
18 minutos
8 minutos
26 minutos
40 tkm
10 km
16.889
3.284
6.972
1.794
9.383
2.856
33.230
25.071
2.487
-2-
T RAN S POR T E S
SOLO

COSTOS
media
y descarga
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
obra
Combust.
y lubricantes
Sumatoria (8)
a (15) / (6) =
(16)
(2)
2 x (1) x 60/
(2) = (3)
(4)
6 km
35 km/h
21 minutos
10 minutos
31 minutos
48 tkm
12 km
20.131
3.914
8.128
2.139
11.184
3.427
39.610
30.085
2.471
7 km
37 km/h
23 minutos
10 minutos
33 minutos
56 tkm
14 km
21.535
4.187
8.970
2.288
11.964
3.998
42.372
35.099
2.329
8 km
39 km/h
25 minutos
10 minutos
35 minutos
64 tkm
16 km
22.794
4.432
9.726
2.422
12.663
4.570
44.850
40.113
2.212
9 km
41 km/h
26 minutos
10 minutos
36 minutos
72 tkm
18 km
23.931
4.653
10.408
2.543
13.295
5.141
47.086
45.127
2.114
10 km
42 km/h
29 minutos
10 minutos
39 minutos
80 tkm
20 km
25.399
4.939
11.289
2.699
14.111
5.712
49.976
50.141
2.053
12 km
44 km/h
33 minutos
10 minutos
43 minutos
96 tkm
24 km
28.136
5.471
12.931
2.989
15.631
6.854
55.360
60.169
1.954
15 km
46 km/h
39 minutos
10 minutos
49 minutos
120 tkm
30 km
32.352
6.291
15.460
3.437
17.974
8.568
63.657
75.212
1.858
17 km
47 km/h
43 minutos
10 minutos
53 minutos
136 tkm
34 km
35.167
6.838
17.149
3.736
19.537
9.710
69.194
85.240
1.813
19 km
49 km/h
47 minutos
10 minutos
57 minutos
152 tkm
38 km
37.225
7.238
18.384
3.955
20.681
10.853
73.245
95.268
1.756
20 km
51 km/h
47 minutos
10 minutos
57 minutos
160 tkm
40 km
37.573
7.306
18.593
3.992
20.874
11.424
73.929
100.282
1.712
25 km
52 km/h
58 minutos
10 minutos
68 minutos
200 tkm
50 km
44.575
8.667
22.794
4.736
24.764
14.280
87.707
125.353
1.664
30 km
54 km/h
67 minutos
10 minutos
77 minutos
240 tkm
60 km
50.485
9.817
26.340
5.364
28.047
17.136
99.334
150.423
1.612
35 km
56 km/h
75 minutos
10 minutos
85 minutos
280 tkm
70 km
55.973
10.884
29.633
5.947
31.096
19.992
110.132
175.494
1.568
40 km
58 km/h
83 minutos
10 minutos
93 minutos
320 tkm
80 km
61.082
11.877
32.698
6.490
33.934
22.848
120.184
200.564
1.530
45 km
59 km/h
92 minutos
10 minutos
102 minutos
360 tkm
90 km
66.854
12.999
36.162
7.103
37.141
25.704
131.543
225.635
1.509
50 km
61 km/h
98 minutos
10 minutos
108 minutos
400 tkm
100 km
71.355
13.875
38.862
7.582
39.642
28.560
140.399
250.705
1.477
55 km
63 km/h
105 minutos
10 minutos
115 minutos
440 tkm
110 km
75.571
14.694
41.391
8.029
41.984
31.416
148.693
275.776
1.449
60 km
64 km/h
113 minutos
10 minutos
123 minutos
480 tkm
120 km
80.666
15.685
44.449
8.571
44.815
34.272
158.719
300.846
1.433
65 km
66 km/h
118 minutos
10 minutos
128 minutos
520 tkm
130 km
84.408
16.413
46.694
8.968
46.893
37.128
166.081
325.917
1.409
70 km
68 km/h
124 minutos
10 minutos
134 minutos
560 tkm
140 km
87.929
17.097
48.806
9.343
48.850
39.984
173.010
350.987
1.386
75 km
70 km/h
129 minutos
10 minutos
139 minutos
600 tkm
150 km
91.249
17.743
50.799
9.695
50.694
42.840
179.542
376.058
1.364
80 km
71 km/h
135 minutos
10 minutos
145 minutos
640 tkm
160 km
95.622
18.593
53.422
10.160
53.123
45.696
188.145
401.128
1.353
85 km
73 km/h
140 minutos
10 minutos
150 minutos
680 tkm
170 km
98.595
19.171
55.206
10.476
54.775
48.552
193.995
426.199
1.334
90 km
75 km/h
144 minutos
10 minutos
154 minutos
720 tkm
180 km
101.409
19.718
56.894
10.775
56.338
51.408
199.533
451.269
1.316
95 km
76 km/h
150 minutos
10 minutos
160 minutos
760 tkm
190 km
105.360
20.487
59.265
11.195
58.533
54.264
207.307
476.340
1.306
100 km
78 km/h
154 minutos
10 minutos
164 minutos
800 tkm
200 km
107.893
20.979
60.785
11.464
59.940
57.120
212.290
501.410
1.290
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
(1)
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
Mano de
-3T RAN S POR T E S
CON
AC OPLAD O

Amortizacin :
DATOS A INGRESAR
29,500 $ x
1 hs/hs x 0,9
10,000 hs
Valor del equipo:
1,029,500 $
10 %
3210 $/n
92.66 $/hs (A)
2.000 hs/ao
Intereses:
29,500 $ x
0.10/ao
,029,500 $ x
(E)
51.48 $/hs
(F)
0.562 $/km
(G)
2.865 $/km
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
18.02 $/hs (B)
14 n x 3210 $/n
80,000 km
80,000 km
14 n
Consumo de gas-oil:
0.40 lts/km
Costo del gas-oil:
29,500 $ x
5.51 $/lts
Lubricantes:
1 hs/hs x 0,9 x 0,60 =
55.59 $/hs (C)
0.40 lts/km x 5.510 $/lts x
1.30 =
10,000 hs
30 %
25 t (H)
Capacidad de carga:
102.42 $/hs (I)
3 hs/lavado
102.42 $/hs
x 1 lavado/mes x
1.84 $/hs
(D)
2.000 hs/ao
COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
(A) x (5)/60
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
= (8)
Intereses
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
55 km
50 km/h
1375 tkm
110 km
389.151
75.668
122.305
7.743
216.195
61.793
430.164
315.172
1.177
60 km
51 km/h
1500 tkm
120 km
403.322
78.424
130.807
8.025
224.068
67.410
445.828
343.824
1.134
65 km
52 km/h
1625 tkm
130 km
416.948
81.073
138.983
8.296
231.638
73.028
460.890
372.476
1.097
70 km
53 km/h
1750 tkm
140 km
430.059
83.623
146.849
8.557
238.922
78.645
475.383
401.128
1.065
75 km
54 km/h
1875 tkm
150 km
442.685
86.078
154.425
8.808
245.936
84.263
489.340
429.780
1.035
80 km
55 km/h
2000 tkm
160 km
454.852
88.443
161.725
9.050
252.695
89.880
502.789
458.432
1.009
85 km
56 km/h
2125 tkm
170 km
466.584
90.725
168.764
9.284
259.213
95.498
515.758
487.084
0.985
90 km
57 km/h
2250 tkm
180 km
477.905
92.926
175.557
9.509
265.503
101.115
528.272
515.736
0.963
95 km
58 km/h
2375 tkm
190 km
488.835
95.051
182.115
9.726
271.575
106.733
540.354
544.388
0.943
(B)x (5)/60 = (9)
-4T RAN S POR T E S
CON
AC OPLAD O

COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
tentes e imp.
(C) x (3)/60 (D) x (5)/60 (E) x (5)/60

= (10)
= (11)
= (12)
cubiertas
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
100 km
59 km/h
2500 tkm
200 km
499.395
97.105
188.451
9.936
277.442
112.350
552.026
573.040
0.924
105 km
60 km/h
2625 tkm
210 km
509.603
99.089
194.576
10.140
283.113
117.968
563.310
601.692
0.906
110 km
61 km/h
2750 tkm
220 km
519.476
101.009
200.499
10.336
288.598
123.585
574.224
630.344
0.890
120 km
62 km/h
3000 tkm
240 km
543.975
105.773
215.199
10.823
302.208
134.820
601.305
687.648
0.867
130 km
63 km/h
3250 tkm
260 km
567.696
110.385
229.431
11.295
315.387
146.055
627.526
744.952
0.847
140 km
64 km/h
3500 tkm
280 km
590.676
114.854
243.219
11.753
328.153
157.290
652.928
802.256
0.829
150 km
65 km/h
3750 tkm
300 km
612.948
119.184
256.583
12.196
340.527
168.525
677.548
859.560
0.813
160 km
66 km/h
4000 tkm
320 km
634.546
123.384
269.542
12.626
352.526
179.760
701.422
916.864
0.798
170 km
67 km/h
4250 tkm
340 km
655.500
127.458
282.114
13.042
364.166
190.995
724.583
974.168
0.784
180 km
68 km/h
4500 tkm
360 km
675.836
131.413
294.316
13.447
375.465
202.230
747.064
1031.472
0.771
200 km
69 km/h
5000 tkm
400 km
722.440
140.475
322.278
14.374
401.356
224.700
798.579
1146.080
0.754
225 km
70 km/h
5625 tkm
450 km
780.949
151.851
357.384
15.539
433.861
252.788
863.254
1289.340
0.737
250 km
71 km/h
6250 tkm
500 km
837.810
162.908
391.500
16.670
465.450
280.875
926.108
1432.600
0.722
275 km
72 km/h
6875 tkm
550 km
893.091
173.657
424.669
17.770
496.162
308.963
987.215
1575.860
0.709
300 km
73 km/h
7500 tkm
600 km
946.858
184.111
456.929
18.840
526.032
337.050
1046.648
1719.120
0.698
325 km
74 km/h
8125 tkm
650 km
999.171
194.283
488.317
19.881
555.095
365.138
1104.475
1862.380
0.688
350 km
75 km/h
8750 tkm
700 km
1050.090
204.184
518.868
20.894
583.383
393.225
1160.760
2005.640
0.679
375 km
76 km/h
9375 tkm
750 km
1099.669
213.824
548.615
21.880
610.927
421.313
1215.564
2148.900
0.670
400 km
77 km/h
10000 tkm
800 km
1147.959
223.214
577.590
22.841
637.755
449.400
1268.944
2292.160
0.662
425 km
78 km/h
10625 tkm
850 km
1195.012
232.363
605.821
23.777
663.896
477.488
1320.955
2435.420
0.655
450 km
79 km/h
11250 tkm
900 km
1240.873
241.281
633.338
24.690
689.374
505.575
1371.650
2578.680
0.648
475 km
80 km/h
11875 tkm
950 km
1285.588
249.975
660.167
25.579
714.216
533.663
1421.078
2721.940
0.641
500 km
80 km/h
12500 tkm
1000 km
1343.498
261.236
694.913
26.732
746.388
561.750
1485.090
2865.200
0.639
600 km
80 km/h
15000 tkm
1200 km
1575.135
306.276
833.895
31.341
875.075
674.100
1741.140
3438.240
0.632
800 km
80 km/h
20000 tkm
1600 km
2038.410
396.358
1111.860
40.558
1132.450
898.800
2253.240
4584.320
0.623
1000 km
80 km/h
25000 tkm
2000 km
2501.685
486.439
1389.825
49.776
1389.825
1123.500
2765.340
5730.400
0.617
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(F) x (7) = (13)
-1T RAN S POR T E S
SOLO
AL MES DE JUNIO DE 2014

Amortizacin :
DATOS A INGRESAR
440,500 $ x 1 hs/hs x 0,9
10,000 hs
Valor del equipo:
440,500 $
10 %
2390 $/n
39.65 $/hs
(A)
440,500 $ x
Intereses:
440,500 $ x
0.10/ao
2.000 hs/ao
(E) 22.03 $/hs
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
7.71 $/hs
(B)
6 n x 2390 $/n
50,000 km
(F) 0.287 $/km
50,000 km
6 n
Consumo de gas-oil:
0.35 lts/km
Costo del gas-oil:
5.55 $/lts
Lubricantes:
440,500 $ x 1 hs/hs x 0,9 x 0,60 =
23.79 $/hs
(C)
4.20 $/hs
(D)
0.35 lts/km x 5.550 $/lts x
(G) 2.5253 $/km
1.30 =
10,000 hs
30 %
Capacidad de carga:
8 t (H)
Mano de obra:
77.74 $/hs (I)
3 hs/lavado x
77.74 $/hs
2.000 hs/ao
COSTOS
media
y descarga
(1)
(2)
2 x (1) x 60/
(2) = (3)
(4)
del viaje
t x km.
recorridos
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
1 km
20 km/h
6 minutos
8 minutos
14 minutos
8 tkm
2 km
9.251
1.799
2.379
0.980
5.139
0.574
18.139
5.051
5.414
1.5 km
22 km/h
8 minutos
8 minutos
16 minutos
12 tkm
3 km
10.692
2.079
3.244
1.132
5.940
0.860
20.966
7.576
4.374
2 km
23 km/h
10 minutos
8 minutos
18 minutos
16 tkm
4 km
12.181
2.368
4.137
1.290
6.767
1.147
23.885
10.101
3.867
2.5 km
25 km/h
12 minutos
8 minutos
20 minutos
20 tkm
5 km
13.215
2.570
4.757
1.399
7.342
1.434
25.913
12.626
3.463
3 km
27 km/h
13 minutos
8 minutos
21 minutos
24 tkm
6 km
14.096
2.741
5.286
1.493
7.831
1.721
27.641
15.152
3.165
3.5 km
29 km/h
14 minutos
8 minutos
22 minutos
28 tkm
7 km
14.855
2.889
5.742
1.573
8.253
2.008
29.130
17.677
2.933
4 km
30 km/h
16 minutos
8 minutos
24 minutos
32 tkm
8 km
15.858
3.084
6.343
1.679
8.810
2.294
31.096
20.202
2.793
4.5 km
32 km/h
17 minutos
8 minutos
25 minutos
36 tkm
9 km
16.436
3.196
6.690
1.740
9.131
2.581
32.230
22.727
2.631
5 km
34 km/h
18 minutos
8 minutos
26 minutos
40 tkm
10 km
16.946
3.295
6.996
1.794
9.415
2.868
33.230
25.253
2.495
-2-
T RAN S POR T E S
SOLO

COSTOS
media
y descarga
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
obra
Combust.
y lubricantes
Sumatoria (8)
a (15) / (6) =
(16)
(2)
2 x (1) x 60/
(2) = (3)
(4)
6 km
35 km/h
21 minutos
10 minutos
31 minutos
48 tkm
12 km
20.200
3.928
8.156
2.139
11.222
3.442
39.610
30.303
2.479
7 km
37 km/h
23 minutos
10 minutos
33 minutos
56 tkm
14 km
21.608
4.202
9.000
2.288
12.005
4.015
42.372
35.354
2.336
8 km
39 km/h
25 minutos
10 minutos
35 minutos
64 tkm
16 km
22.872
4.447
9.759
2.422
12.707
4.589
44.850
40.404
2.220
9 km
41 km/h
26 minutos
10 minutos
36 minutos
72 tkm
18 km
24.013
4.669
10.443
2.543
13.340
5.162
47.086
45.455
2.121
10 km
42 km/h
29 minutos
10 minutos
39 minutos
80 tkm
20 km
25.486
4.956
11.327
2.699
14.159
5.736
49.976
50.505
2.061
12 km
44 km/h
33 minutos
10 minutos
43 minutos
96 tkm
24 km
28.232
5.490
12.975
2.989
15.684
6.883
55.360
60.606
1.961
15 km
46 km/h
39 minutos
10 minutos
49 minutos
120 tkm
30 km
32.463
6.312
15.513
3.437
18.035
8.604
63.657
75.758
1.865
17 km
47 km/h
43 minutos
10 minutos
53 minutos
136 tkm
34 km
35.287
6.861
17.208
3.736
19.604
9.751
69.194
85.859
1.820
19 km
49 km/h
47 minutos
10 minutos
57 minutos
152 tkm
38 km
37.353
7.263
18.447
3.955
20.751
10.898
73.245
95.960
1.762
20 km
51 km/h
47 minutos
10 minutos
57 minutos
160 tkm
40 km
37.702
7.331
18.656
3.992
20.945
11.472
73.929
101.010
1.719
25 km
52 km/h
58 minutos
10 minutos
68 minutos
200 tkm
50 km
44.728
8.697
22.872
4.736
24.849
14.340
87.707
126.263
1.671
30 km
54 km/h
67 minutos
10 minutos
77 minutos
240 tkm
60 km
50.658
9.850
26.430
5.364
28.143
17.208
99.334
151.515
1.619
35 km
56 km/h
75 minutos
10 minutos
85 minutos
280 tkm
70 km
56.164
10.921
29.734
5.947
31.202
20.076
110.132
176.768
1.575
40 km
58 km/h
83 minutos
10 minutos
93 minutos
320 tkm
80 km
61.290
11.918
32.810
6.490
34.050
22.944
120.184
202.020
1.537
45 km
59 km/h
92 minutos
10 minutos
102 minutos
360 tkm
90 km
67.083
13.044
36.285
7.103
37.268
25.812
131.543
227.273
1.515
50 km
61 km/h
98 minutos
10 minutos
108 minutos
400 tkm
100 km
71.599
13.922
38.995
7.582
39.777
28.680
140.399
252.525
1.484
55 km
63 km/h
105 minutos
10 minutos
115 minutos
440 tkm
110 km
75.829
14.745
41.533
8.029
42.127
31.548
148.693
277.778
1.455
60 km
64 km/h
113 minutos
10 minutos
123 minutos
480 tkm
120 km
80.942
15.739
44.601
8.571
44.968
34.416
158.719
303.030
1.440
65 km
66 km/h
118 minutos
10 minutos
128 minutos
520 tkm
130 km
84.696
16.469
46.853
8.968
47.053
37.284
166.081
328.283
1.415
70 km
68 km/h
124 minutos
10 minutos
134 minutos
560 tkm
140 km
88.230
17.156
48.973
9.343
49.016
40.152
173.010
353.535
1.392
75 km
70 km/h
129 minutos
10 minutos
139 minutos
600 tkm
150 km
91.561
17.804
50.972
9.695
50.867
43.020
179.542
378.788
1.370
80 km
71 km/h
135 minutos
10 minutos
145 minutos
640 tkm
160 km
95.948
18.657
53.605
10.160
53.305
45.888
188.145
404.040
1.359
85 km
73 km/h
140 minutos
10 minutos
150 minutos
680 tkm
170 km
98.931
19.237
55.394
10.476
54.962
48.756
193.995
429.293
1.340
90 km
75 km/h
144 minutos
10 minutos
154 minutos
720 tkm
180 km
101.756
19.786
57.089
10.775
56.531
51.624
199.533
454.545
1.322
95 km
76 km/h
150 minutos
10 minutos
160 minutos
760 tkm
190 km
105.720
20.557
59.468
11.195
58.733
54.492
207.307
479.798
1.312
100 km
78 km/h
154 minutos
10 minutos
164 minutos
800 tkm
200 km
108.261
21.051
60.992
11.464
60.145
57.360
212.290
505.050
1.296
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
(1)
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
Mano de
-3T RAN S POR T E S
CON
AC OPLAD O

Amortizacin :
DATOS A INGRESAR
36,900 $ x
1 hs/hs x 0,9
10,000 hs
Valor del equipo:
1,036,900 $
10 %
3220 $/n
93.32 $/hs (A)
2.000 hs/ao
Intereses:
36,900 $ x
0.10/ao
,036,900 $ x
(E)
51.85 $/hs
(F)
0.564 $/km
(G)
2.886 $/km
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
18.15 $/hs (B)
14 n x 3220 $/n
80,000 km
80,000 km
14 n
Consumo de gas-oil:
0.40 lts/km
Costo del gas-oil:
36,900 $ x
5.55 $/lts
Lubricantes:
1 hs/hs x 0,9 x 0,60 =
55.99 $/hs (C)
0.40 lts/km x 5.550 $/lts x
1.30 =
10,000 hs
30 %
25 t (H)
Capacidad de carga:
102.42 $/hs (I)
3 hs/lavado
102.42 $/hs
x 1 lavado/mes x
1.84 $/hs
(D)
2.000 hs/ao
COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
(A) x (5)/60
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
= (8)
Intereses
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
55 km
50 km/h
1375 tkm
110 km
391.948
76.212
123.184
7.743
217.749
61.985
430.164
317.460
1.183
60 km
51 km/h
1500 tkm
120 km
406.221
78.987
131.747
8.025
225.678
67.620
445.828
346.320
1.140
65 km
52 km/h
1625 tkm
130 km
419.945
81.656
139.982
8.296
233.303
73.255
460.890
375.180
1.103
70 km
53 km/h
1750 tkm
140 km
433.150
84.224
147.905
8.557
240.639
78.890
475.383
404.040
1.070
75 km
54 km/h
1875 tkm
150 km
445.867
86.696
155.535
8.808
247.704
84.525
489.340
432.900
1.041
80 km
55 km/h
2000 tkm
160 km
458.121
89.079
162.888
9.050
254.512
90.160
502.789
461.760
1.014
85 km
56 km/h
2125 tkm
170 km
469.938
91.377
169.978
9.284
261.077
95.795
515.758
490.620
0.990
90 km
57 km/h
2250 tkm
180 km
481.340
93.594
176.819
9.509
267.411
101.430
528.272
519.480
0.968
95 km
58 km/h
2375 tkm
190 km
492.349
95.734
183.424
9.726
273.527
107.065
540.354
548.340
0.948
(B)x (5)/60 = (9)
-4T RAN S POR T E S
CON
AC OPLAD O

COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
tentes e imp.
(C) x (3)/60 (D) x (5)/60 (E) x (5)/60

= (10)
= (11)
= (12)
cubiertas
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
100 km
59 km/h
2500 tkm
200 km
502.984
97.803
189.805
9.936
279.436
112.700
552.026
577.200
105 km
60 km/h
2625 tkm
210 km
513.266
99.802
195.974
10.140
285.148
118.335
563.310
606.060
0.911
110 km
61 km/h
2750 tkm
220 km
523.210
101.735
201.941
10.336
290.672
123.970
574.224
634.920
0.895
120 km
62 km/h
3000 tkm
240 km
547.885
106.533
216.746
10.823
304.380
135.240
601.305
692.640
0.872
130 km
63 km/h
3250 tkm
260 km
571.776
111.179
231.081
11.295
317.653
146.510
627.526
750.360
0.852
140 km
64 km/h
3500 tkm
280 km
594.921
115.679
244.968
11.753
330.512
157.780
652.928
808.080
0.833
150 km
65 km/h
3750 tkm
300 km
617.354
120.041
258.427
12.196
342.975
169.050
677.548
865.800
0.817
160 km
66 km/h
4000 tkm
320 km
639.107
124.271
271.479
12.626
355.060
180.320
701.422
923.520
0.802
170 km
67 km/h
4250 tkm
340 km
660.211
128.374
284.142
13.042
366.784
191.590
724.583
981.240
0.788
180 km
68 km/h
4500 tkm
360 km
680.694
132.357
296.431
13.447
378.164
202.860
747.064
1038.960
0.776
200 km
69 km/h
5000 tkm
400 km
727.633
141.484
324.595
14.374
404.241
225.400
798.579
1154.400
0.758
225 km
70 km/h
5625 tkm
450 km
786.563
152.943
359.952
15.539
436.979
253.575
863.254
1298.700
0.741
250 km
71 km/h
6250 tkm
500 km
843.832
164.078
394.314
16.670
468.796
281.750
926.108
1443.000
0.726
275 km
72 km/h
6875 tkm
550 km
899.511
174.905
427.721
17.770
499.728
309.925
987.215
1587.300
0.713
300 km
73 km/h
7500 tkm
600 km
953.664
185.435
460.213
18.840
529.813
338.100
1046.648
1731.600
0.702
325 km
74 km/h
8125 tkm
650 km
1006.353
195.680
491.827
19.881
559.085
366.275
1104.475
1875.900
0.692
350 km
75 km/h
8750 tkm
700 km
1057.638
205.652
522.598
20.894
587.577
394.450
1160.760
2020.200
0.682
375 km
76 km/h
9375 tkm
750 km
1107.573
215.361
552.559
21.880
615.318
422.625
1215.564
2164.500
0.674
400 km
77 km/h
10000 tkm
800 km
1156.211
224.819
581.741
22.841
642.339
450.800
1268.944
2308.800
0.666
425 km
78 km/h
10625 tkm
850 km
1203.602
234.034
610.176
23.777
668.668
478.975
1320.955
2453.100
0.658
450 km
79 km/h
11250 tkm
900 km
1249.793
243.015
637.890
24.690
694.329
507.150
1371.650
2597.400
0.651
475 km
80 km/h
11875 tkm
950 km
1294.829
251.772
664.912
25.579
719.349
535.325
1421.078
2741.700
0.645
500 km
80 km/h
12500 tkm
1000 km
1353.155
263.113
699.908
26.732
751.753
563.500
1485.090
2886.000
0.642
600 km
80 km/h
15000 tkm
1200 km
1586.457
308.478
839.889
31.341
881.365
676.200
1741.140
3463.200
0.635
800 km
80 km/h
20000 tkm
1600 km
2053.062
399.207
1119.852
40.558
1140.590
901.600
2253.240
4617.600
0.626
1000 km
80 km/h
25000 tkm
2000 km
2519.667
489.935
1399.815
49.776
1399.815
1127.000
2765.340
5772.000
0.621
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(F) x (7) = (13)
0.929
-1T RAN S POR T E S
SOLO
AL MES DE JULIO DE 2014

Amortizacin :
DATOS A INGRESAR
444,700 $ x 1 hs/hs x 0,9
10,000 hs
Valor del equipo:
444,700 $
10 %
2410 $/n
40.02 $/hs
(A)
444,700 $ x
Intereses:
444,700 $ x
0.10/ao
2.000 hs/ao
(E) 22.24 $/hs
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
7.78 $/hs
(B)
6 n x 2410 $/n
50,000 km
(F) 0.289 $/km
50,000 km
6 n
Consumo de gas-oil:
0.35 lts/km
Costo del gas-oil:
5.84 $/lts
Lubricantes:
444,700 $ x 1 hs/hs x 0,9 x 0,60 =
24.01 $/hs
(C)
4.62 $/hs
(D)
0.35 lts/km x 5.840 $/lts x
(G) 2.6572 $/km
1.30 =
10,000 hs
30 %
Capacidad de carga:
8 t (H)
Mano de obra:
85.51 $/hs (I)
3 hs/lavado x
85.51 $/hs
2.000 hs/ao
COSTOS
media
y descarga
(1)
(2)
2 x (1) x 60/
(2) = (3)
(4)
del viaje
t x km.
recorridos
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
1 km
20 km/h
6 minutos
8 minutos
14 minutos
8 tkm
2 km
9.339
1.816
2.401
1.077
5.188
0.578
19.952
5.314
5.708
1.5 km
22 km/h
8 minutos
8 minutos
16 minutos
12 tkm
3 km
10.794
2.099
3.275
1.245
5.997
0.868
23.062
7.972
4.609
2 km
23 km/h
10 minutos
8 minutos
18 minutos
16 tkm
4 km
12.297
2.391
4.176
1.419
6.832
1.157
26.273
10.629
4.073
2.5 km
25 km/h
12 minutos
8 minutos
20 minutos
20 tkm
5 km
13.341
2.594
4.803
1.539
7.412
1.446
28.503
13.286
3.646
3 km
27 km/h
13 minutos
8 minutos
21 minutos
24 tkm
6 km
14.230
2.767
5.336
1.642
7.906
1.735
30.404
15.943
3.332
3.5 km
29 km/h
14 minutos
8 minutos
22 minutos
28 tkm
7 km
14.997
2.916
5.796
1.730
8.332
2.024
32.042
18.600
3.087
4 km
30 km/h
16 minutos
8 minutos
24 minutos
32 tkm
8 km
16.009
3.113
6.404
1.847
8.894
2.314
34.204
21.258
2.939
4.5 km
32 km/h
17 minutos
8 minutos
25 minutos
36 tkm
9 km
16.593
3.226
6.754
1.914
9.218
2.603
35.451
23.915
2.769
5 km
34 km/h
18 minutos
8 minutos
26 minutos
40 tkm
10 km
17.108
3.327
7.063
1.974
9.504
2.892
36.551
26.572
2.625
-2-
T RAN S POR T E S
SOLO

COSTOS
media
y descarga
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
obra
Combust.
y lubricantes
Sumatoria (8)
a (15) / (6) =
(16)
(2)
2 x (1) x 60/
(2) = (3)
(4)
6 km
35 km/h
21 minutos
10 minutos
31 minutos
48 tkm
12 km
20.393
3.965
8.233
2.353
11.329
3.470
43.569
31.886
2.608
7 km
37 km/h
23 minutos
10 minutos
33 minutos
56 tkm
14 km
21.814
4.242
9.086
2.517
12.119
4.049
46.607
37.201
2.458
8 km
39 km/h
25 minutos
10 minutos
35 minutos
64 tkm
16 km
23.090
4.490
9.852
2.664
12.828
4.627
49.333
42.515
2.334
9 km
41 km/h
26 minutos
10 minutos
36 minutos
72 tkm
18 km
24.242
4.714
10.543
2.797
13.468
5.206
51.793
47.830
2.230
10 km
42 km/h
29 minutos
10 minutos
39 minutos
80 tkm
20 km
25.729
5.003
11.435
2.968
14.294
5.784
54.971
53.144
2.167
12 km
44 km/h
33 minutos
10 minutos
43 minutos
96 tkm
24 km
28.501
5.542
13.098
3.288
15.834
6.941
60.893
63.773
2.061
15 km
46 km/h
39 minutos
10 minutos
49 minutos
120 tkm
30 km
32.772
6.372
15.661
3.781
18.207
8.676
70.019
79.716
1.960
17 km
47 km/h
43 minutos
10 minutos
53 minutos
136 tkm
34 km
35.623
6.927
17.372
4.110
19.791
9.833
76.110
90.345
1.913
19 km
49 km/h
47 minutos
10 minutos
57 minutos
152 tkm
38 km
37.709
7.332
18.623
4.351
20.949
10.990
80.566
100.974
1.852
20 km
51 km/h
47 minutos
10 minutos
57 minutos
160 tkm
40 km
38.061
7.401
18.834
4.391
21.145
11.568
81.318
106.288
1.806
25 km
52 km/h
58 minutos
10 minutos
68 minutos
200 tkm
50 km
45.154
8.780
23.090
5.210
25.086
14.460
96.473
132.860
1.756
30 km
54 km/h
67 minutos
10 minutos
77 minutos
240 tkm
60 km
51.141
9.944
26.682
5.900
28.411
17.352
109.263
159.432
1.701
35 km
56 km/h
75 minutos
10 minutos
85 minutos
280 tkm
70 km
56.699
11.025
30.017
6.542
31.500
20.244
121.139
186.004
1.654
40 km
58 km/h
83 minutos
10 minutos
93 minutos
320 tkm
80 km
61.875
12.031
33.122
7.139
34.375
23.136
132.196
212.576
1.614
45 km
59 km/h
92 minutos
10 minutos
102 minutos
360 tkm
90 km
67.723
13.168
36.631
7.813
37.624
26.028
144.691
239.148
1.591
50 km
61 km/h
98 minutos
10 minutos
108 minutos
400 tkm
100 km
72.282
14.055
39.367
8.339
40.157
28.920
154.432
265.720
1.558
55 km
63 km/h
105 minutos
10 minutos
115 minutos
440 tkm
110 km
76.552
14.885
41.929
8.832
42.529
31.812
163.555
292.292
1.528
60 km
64 km/h
113 minutos
10 minutos
123 minutos
480 tkm
120 km
81.714
15.889
45.026
9.427
45.396
34.704
174.583
318.864
1.512
65 km
66 km/h
118 minutos
10 minutos
128 minutos
520 tkm
130 km
85.504
16.626
47.300
9.865
47.502
37.596
182.680
345.436
1.486
70 km
68 km/h
124 minutos
10 minutos
134 minutos
560 tkm
140 km
89.071
17.319
49.440
10.276
49.484
40.488
190.302
372.008
1.461
75 km
70 km/h
129 minutos
10 minutos
139 minutos
600 tkm
150 km
92.434
17.973
51.458
10.664
51.352
43.380
197.487
398.580
1.439
80 km
71 km/h
135 minutos
10 minutos
145 minutos
640 tkm
160 km
96.863
18.835
54.116
11.175
53.813
46.272
206.950
425.152
1.427
85 km
73 km/h
140 minutos
10 minutos
150 minutos
680 tkm
170 km
99.875
19.420
55.923
11.523
55.486
49.164
213.385
451.724
1.407
90 km
75 km/h
144 minutos
10 minutos
154 minutos
720 tkm
180 km
102.726
19.974
57.633
11.852
57.070
52.056
219.476
478.296
1.388
95 km
76 km/h
150 minutos
10 minutos
160 minutos
760 tkm
190 km
106.728
20.753
60.035
12.313
59.293
54.948
228.027
504.868
1.378
100 km
78 km/h
154 minutos
10 minutos
164 minutos
800 tkm
200 km
109.294
21.252
61.574
12.609
60.719
57.840
233.508
531.440
1.360
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
(1)
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
Mano de
-3T RAN S POR T E S
CON
AC OPLAD O

Amortizacin :
DATOS A INGRESAR
45,000 $ x
1 hs/hs x 0,9
10,000 hs
Valor del equipo:
1,045,000 $
10 %
3260 $/n
94.05 $/hs (A)
2.000 hs/ao
Intereses:
45,000 $ x
0.10/ao
,045,000 $ x
(E)
52.25 $/hs
(F)
0.571 $/km
(G)
3.037 $/km
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
18.29 $/hs (B)
14 n x 3260 $/n
80,000 km
80,000 km
14 n
Consumo de gas-oil:
0.40 lts/km
Costo del gas-oil:
45,000 $ x
5.84 $/lts
Lubricantes:
1 hs/hs x 0,9 x 0,60 =
56.43 $/hs (C)
0.40 lts/km x 5.840 $/lts x
1.30 =
10,000 hs
30 %
25 t (H)
Capacidad de carga:
120.86 $/hs (I)
3 hs/lavado
120.86 $/hs
x 1 lavado/mes x
2.18 $/hs
(D)
2.000 hs/ao
COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
(A) x (5)/60
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
= (8)
Intereses
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
55 km
50 km/h
1375 tkm
110 km
395.010
76.808
124.146
9.137
219.450
62.755
507.612
334.048
1.257
60 km
51 km/h
1500 tkm
120 km
409.394
79.604
132.776
9.470
227.441
68.460
526.096
364.416
1.212
65 km
52 km/h
1625 tkm
130 km
423.225
82.294
141.075
9.790
235.125
74.165
543.870
394.784
1.172
70 km
53 km/h
1750 tkm
140 km
436.534
84.882
149.060
10.098
242.519
79.870
560.973
425.152
1.137
75 km
54 km/h
1875 tkm
150 km
449.350
87.374
156.750
10.394
249.639
85.575
577.442
455.520
1.105
80 km
55 km/h
2000 tkm
160 km
461.700
89.775
164.160
10.680
256.500
91.280
593.313
485.888
1.077
85 km
56 km/h
2125 tkm
170 km
473.609
92.091
171.305
10.955
263.116
96.985
608.616
516.256
1.051
90 km
57 km/h
2250 tkm
180 km
485.100
94.325
178.200
11.221
269.500
102.690
623.383
546.624
1.027
95 km
58 km/h
2375 tkm
190 km
496.195
96.482
184.857
11.478
275.664
108.395
637.641
576.992
1.005
(B)x (5)/60 = (9)
-4T RAN S POR T E S
CON
AC OPLAD O

COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
tentes e imp.
(C) x (3)/60 (D) x (5)/60 (E) x (5)/60

= (10)
= (11)
= (12)
cubiertas
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
100 km
59 km/h
2500 tkm
200 km
506.914
98.567
191.288
11.725
281.619
114.100
651.415
607.360
0.985
105 km
60 km/h
2625 tkm
210 km
517.275
100.581
197.505
11.965
287.375
119.805
664.730
637.728
0.966
110 km
61 km/h
2750 tkm
220 km
527.297
102.530
203.518
12.197
292.943
125.510
677.609
668.096
0.949
120 km
62 km/h
3000 tkm
240 km
552.165
107.365
218.439
12.772
306.758
136.920
709.565
728.832
0.924
130 km
63 km/h
3250 tkm
260 km
576.243
112.047
232.886
13.329
320.135
148.330
740.507
789.568
0.902
140 km
64 km/h
3500 tkm
280 km
599.569
116.583
246.881
13.869
333.094
159.740
770.483
850.304
0.883
150 km
65 km/h
3750 tkm
300 km
622.177
120.979
260.446
14.392
345.654
171.150
799.535
911.040
0.865
160 km
66 km/h
4000 tkm
320 km
644.100
125.242
273.600
14.899
357.833
182.560
827.708
971.776
0.849
170 km
67 km/h
4250 tkm
340 km
665.369
129.377
286.361
15.391
369.649
193.970
855.039
1032.512
0.835
180 km
68 km/h
4500 tkm
360 km
686.012
133.391
298.747
15.868
381.118
205.380
881.567
1093.248
0.821
200 km
69 km/h
5000 tkm
400 km
733.317
142.589
327.130
16.962
407.399
228.200
942.358
1214.720
0.803
225 km
70 km/h
5625 tkm
450 km
792.707
154.138
362.764
18.336
440.393
256.725
1018.677
1366.560
0.784
250 km
71 km/h
6250 tkm
500 km
850.424
165.360
397.394
19.671
472.458
285.250
1092.847
1518.400
0.768
275 km
72 km/h
6875 tkm
550 km
906.538
176.271
431.063
20.969
503.632
313.775
1164.956
1670.240
0.755
300 km
73 km/h
7500 tkm
600 km
961.114
186.883
463.808
22.232
533.952
342.300
1235.090
1822.080
0.742
325 km
74 km/h
8125 tkm
650 km
1014.215
197.208
495.669
23.460
563.453
370.825
1303.328
1973.920
0.731
350 km
75 km/h
8750 tkm
700 km
1065.900
207.258
526.680
24.655
592.167
399.350
1369.747
2125.760
0.721
375 km
76 km/h
9375 tkm
750 km
1116.225
217.044
556.875
25.820
620.125
427.875
1434.417
2277.600
0.712
400 km
77 km/h
10000 tkm
800 km
1165.243
226.575
586.286
26.953
647.357
456.400
1497.408
2429.440
0.704
425 km
78 km/h
10625 tkm
850 km
1213.004
235.862
614.942
28.058
673.891
484.925
1558.784
2581.280
0.696
450 km
79 km/h
11250 tkm
900 km
1259.556
244.914
642.873
29.135
699.753
513.450
1618.606
2733.120
0.688
475 km
80 km/h
11875 tkm
950 km
1304.944
253.739
670.106
30.185
724.969
541.975
1676.933
2884.960
0.681
500 km
80 km/h
12500 tkm
1000 km
1363.725
265.169
705.375
31.544
757.625
570.500
1752.470
3036.800
0.679
600 km
80 km/h
15000 tkm
1200 km
1598.850
310.888
846.450
36.983
888.250
684.600
2054.620
3644.160
0.671
800 km
80 km/h
20000 tkm
1600 km
2069.100
402.325
1128.600
47.861
1149.500
912.800
2658.920
4858.880
0.661
1000 km
80 km/h
25000 tkm
2000 km
2539.350
493.763
1410.750
58.738
1410.750
1141.000
3263.220
6073.600
0.656
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(F) x (7) = (13)
-1T RAN S POR T E S
SOLO
AL MES DE AGOSTO DE 2014

Amortizacin :
DATOS A INGRESAR
446,300 $ x 1 hs/hs x 0,9
10,000 hs
Valor del equipo:
446,300 $
10 %
2420 $/n
40.17 $/hs
(A)
446,300 $ x
Intereses:
446,300 $ x
0.10/ao
2.000 hs/ao
(E) 22.32 $/hs
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
7.81 $/hs
(B)
6 n x 2420 $/n
50,000 km
(F) 0.290 $/km
50,000 km
6 n
Consumo de gas-oil:
0.35 lts/km
Costo del gas-oil:
5.87 $/lts
Lubricantes:
446,300 $ x 1 hs/hs x 0,9 x 0,60 =
24.10 $/hs
(C)
4.62 $/hs
(D)
0.35 lts/km x 5.870 $/lts x
(G) 2.6709 $/km
1.30 =
10,000 hs
30 %
Capacidad de carga:
8 t (H)
Mano de obra:
85.51 $/hs (I)
3 hs/lavado x
85.51 $/hs
2.000 hs/ao
COSTOS
media
y descarga
(1)
(2)
2 x (1) x 60/
(2) = (3)
(4)
del viaje
t x km.
recorridos
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
1 km
20 km/h
6 minutos
8 minutos
14 minutos
8 tkm
2 km
9.372
1.822
2.410
1.077
5.207
0.581
19.952
5.342
5.720
1.5 km
22 km/h
8 minutos
8 minutos
16 minutos
12 tkm
3 km
10.833
2.106
3.286
1.245
6.018
0.871
23.062
8.013
4.620
2 km
23 km/h
10 minutos
8 minutos
18 minutos
16 tkm
4 km
12.341
2.400
4.191
1.419
6.856
1.162
26.273
10.683
4.083
2.5 km
25 km/h
12 minutos
8 minutos
20 minutos
20 tkm
5 km
13.389
2.603
4.820
1.539
7.438
1.452
28.503
13.354
3.655
3 km
27 km/h
13 minutos
8 minutos
21 minutos
24 tkm
6 km
14.282
2.777
5.356
1.642
7.934
1.742
30.404
16.025
3.340
3.5 km
29 km/h
14 minutos
8 minutos
22 minutos
28 tkm
7 km
15.051
2.927
5.817
1.730
8.362
2.033
32.042
18.696
3.095
4 km
30 km/h
16 minutos
8 minutos
24 minutos
32 tkm
8 km
16.067
3.124
6.427
1.847
8.926
2.323
34.204
21.367
2.946
4.5 km
32 km/h
17 minutos
8 minutos
25 minutos
36 tkm
9 km
16.653
3.238
6.778
1.914
9.251
2.614
35.451
24.038
2.776
5 km
34 km/h
18 minutos
8 minutos
26 minutos
40 tkm
10 km
17.169
3.338
7.088
1.974
9.539
2.904
36.551
26.709
2.632
-2-
T RAN S POR T E S
SOLO

COSTOS
media
y descarga
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
obra
Combust.
y lubricantes
Sumatoria (8)
a (15) / (6) =
(16)
(2)
2 x (1) x 60/
(2) = (3)
(4)
6 km
35 km/h
21 minutos
10 minutos
31 minutos
48 tkm
12 km
20.466
3.980
8.263
2.353
11.370
3.485
43.569
32.050
2.615
7 km
37 km/h
23 minutos
10 minutos
33 minutos
56 tkm
14 km
21.893
4.257
9.119
2.517
12.163
4.066
46.607
37.392
2.465
8 km
39 km/h
25 minutos
10 minutos
35 minutos
64 tkm
16 km
23.173
4.506
9.887
2.664
12.874
4.646
49.333
42.734
2.341
9 km
41 km/h
26 minutos
10 minutos
36 minutos
72 tkm
18 km
24.329
4.731
10.581
2.797
13.516
5.227
51.793
48.075
2.237
10 km
42 km/h
29 minutos
10 minutos
39 minutos
80 tkm
20 km
25.822
5.021
11.476
2.968
14.345
5.808
54.971
53.417
2.173
12 km
44 km/h
33 minutos
10 minutos
43 minutos
96 tkm
24 km
28.604
5.562
13.146
3.288
15.891
6.970
60.893
64.100
2.067
15 km
46 km/h
39 minutos
10 minutos
49 minutos
120 tkm
30 km
32.890
6.395
15.718
3.781
18.272
8.712
70.019
80.126
1.966
17 km
47 km/h
43 minutos
10 minutos
53 minutos
136 tkm
34 km
35.751
6.952
17.434
4.110
19.862
9.874
76.110
90.809
1.918
19 km
49 km/h
47 minutos
10 minutos
57 minutos
152 tkm
38 km
37.844
7.359
18.690
4.351
21.025
11.035
80.566
101.492
1.858
20 km
51 km/h
47 minutos
10 minutos
57 minutos
160 tkm
40 km
38.198
7.427
18.902
4.391
21.221
11.616
81.318
106.834
1.812
25 km
52 km/h
58 minutos
10 minutos
68 minutos
200 tkm
50 km
45.317
8.812
23.173
5.210
25.176
14.520
96.473
133.543
1.761
30 km
54 km/h
67 minutos
10 minutos
77 minutos
240 tkm
60 km
51.325
9.980
26.778
5.900
28.514
17.424
109.263
160.251
1.706
35 km
56 km/h
75 minutos
10 minutos
85 minutos
280 tkm
70 km
56.903
11.065
30.125
6.542
31.613
20.328
121.139
186.960
1.660
40 km
58 km/h
83 minutos
10 minutos
93 minutos
320 tkm
80 km
62.097
12.074
33.242
7.139
34.498
23.232
132.196
213.668
1.619
45 km
59 km/h
92 minutos
10 minutos
102 minutos
360 tkm
90 km
67.966
13.216
36.763
7.813
37.759
26.136
144.691
240.377
1.596
50 km
61 km/h
98 minutos
10 minutos
108 minutos
400 tkm
100 km
72.542
14.105
39.509
8.339
40.301
29.040
154.432
267.085
1.563
55 km
63 km/h
105 minutos
10 minutos
115 minutos
440 tkm
110 km
76.827
14.939
42.080
8.832
42.682
31.944
163.555
293.794
1.533
60 km
64 km/h
113 minutos
10 minutos
123 minutos
480 tkm
120 km
82.008
15.946
45.188
9.427
45.560
34.848
174.583
320.502
1.517
65 km
66 km/h
118 minutos
10 minutos
128 minutos
520 tkm
130 km
85.811
16.686
47.470
9.865
47.673
37.752
182.680
347.211
1.491
70 km
68 km/h
124 minutos
10 minutos
134 minutos
560 tkm
140 km
89.391
17.382
49.618
10.276
49.662
40.656
190.302
373.919
1.466
75 km
70 km/h
129 minutos
10 minutos
139 minutos
600 tkm
150 km
92.767
18.038
51.643
10.664
51.537
43.560
197.487
400.628
1.444
80 km
71 km/h
135 minutos
10 minutos
145 minutos
640 tkm
160 km
97.212
18.902
54.310
11.175
54.006
46.464
206.950
427.336
1.432
85 km
73 km/h
140 minutos
10 minutos
150 minutos
680 tkm
170 km
100.234
19.490
56.124
11.523
55.686
49.368
213.385
454.045
1.412
90 km
75 km/h
144 minutos
10 minutos
154 minutos
720 tkm
180 km
103.095
20.046
57.840
11.852
57.275
52.272
219.476
480.753
1.393
95 km
76 km/h
150 minutos
10 minutos
160 minutos
760 tkm
190 km
107.112
20.827
60.251
12.313
59.507
55.176
228.027
507.462
1.382
100 km
78 km/h
154 minutos
10 minutos
164 minutos
800 tkm
200 km
109.687
21.328
61.795
12.609
60.937
58.080
233.508
534.170
1.365
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
(1)
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
Mano de
-3T RAN S POR T E S
CON
AC OPLAD O

Amortizacin :
DATOS A INGRESAR
49,200 $ x
1 hs/hs x 0,9
10,000 hs
Valor del equipo:
1,049,200 $
10 %
3270 $/n
94.43 $/hs (A)
2.000 hs/ao
Intereses:
49,200 $ x
0.10/ao
,049,200 $ x
(E)
52.46 $/hs
(F)
0.572 $/km
(G)
3.052 $/km
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
18.36 $/hs (B)
14 n x 3270 $/n
80,000 km
80,000 km
14 n
Consumo de gas-oil:
0.40 lts/km
Costo del gas-oil:
49,200 $ x
5.87 $/lts
Lubricantes:
1 hs/hs x 0,9 x 0,60 =
56.66 $/hs (C)
0.40 lts/km x 5.870 $/lts x
1.30 =
10,000 hs
30 %
25 t (H)
Capacidad de carga:
120.86 $/hs (I)
3 hs/lavado
120.86 $/hs
x 1 lavado/mes x
2.18 $/hs
(D)
2.000 hs/ao
COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
(A) x (5)/60
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
= (8)
Intereses
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
55 km
50 km/h
1375 tkm
110 km
396.598
77.116
124.645
9.137
220.332
62.948
507.612
335.764
1.261
60 km
51 km/h
1500 tkm
120 km
411.040
79.924
133.310
9.470
228.355
68.670
526.096
366.288
1.215
65 km
52 km/h
1625 tkm
130 km
424.926
82.625
141.642
9.790
236.070
74.393
543.870
396.812
1.175
70 km
53 km/h
1750 tkm
140 km
438.288
85.223
149.659
10.098
243.494
80.115
560.973
427.336
1.140
75 km
54 km/h
1875 tkm
150 km
451.156
87.725
157.380
10.394
250.642
85.838
577.442
457.860
1.108
80 km
55 km/h
2000 tkm
160 km
463.556
90.136
164.820
10.680
257.531
91.560
593.313
488.384
1.080
85 km
56 km/h
2125 tkm
170 km
475.512
92.461
171.994
10.955
264.174
97.283
608.616
518.908
1.054
90 km
57 km/h
2250 tkm
180 km
487.050
94.704
178.916
11.221
270.583
103.005
623.383
549.432
1.030
95 km
58 km/h
2375 tkm
190 km
498.189
96.870
185.600
11.478
276.772
108.728
637.641
579.956
1.009
(B)x (5)/60 = (9)
-4T RAN S POR T E S
CON
AC OPLAD O

COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
tentes e imp.
(C) x (3)/60 (D) x (5)/60 (E) x (5)/60

= (10)
= (11)
= (12)
cubiertas
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
100 km
59 km/h
2500 tkm
200 km
508.951
98.963
192.057
11.725
282.751
114.450
651.415
610.480
0.988
105 km
60 km/h
2625 tkm
210 km
519.354
100.986
198.299
11.965
288.530
120.173
664.730
641.004
0.970
110 km
61 km/h
2750 tkm
220 km
529.416
102.942
204.336
12.197
294.120
125.895
677.609
671.528
0.952
120 km
62 km/h
3000 tkm
240 km
554.384
107.797
219.317
12.772
307.991
137.340
709.565
732.576
0.927
130 km
63 km/h
3250 tkm
260 km
578.559
112.498
233.822
13.329
321.422
148.785
740.507
793.624
0.905
140 km
64 km/h
3500 tkm
280 km
601.979
117.051
247.874
13.869
334.433
160.230
770.483
854.672
0.886
150 km
65 km/h
3750 tkm
300 km
624.678
121.465
261.493
14.392
347.043
171.675
799.535
915.720
0.868
160 km
66 km/h
4000 tkm
320 km
646.689
125.745
274.700
14.899
359.272
183.120
827.708
976.768
0.852
170 km
67 km/h
4250 tkm
340 km
668.043
129.897
287.512
15.391
371.135
194.565
855.039
1037.816
0.838
180 km
68 km/h
4500 tkm
360 km
688.769
133.927
299.948
15.868
382.649
206.010
881.567
1098.864
0.824
200 km
69 km/h
5000 tkm
400 km
736.265
143.163
328.445
16.962
409.036
228.900
942.358
1220.960
0.805
225 km
70 km/h
5625 tkm
450 km
795.893
154.757
364.222
18.336
442.163
257.513
1018.677
1373.580
0.787
250 km
71 km/h
6250 tkm
500 km
853.842
166.025
398.992
19.671
474.357
286.125
1092.847
1526.200
0.771
275 km
72 km/h
6875 tkm
550 km
910.181
176.980
432.795
20.969
505.656
314.738
1164.956
1678.820
0.757
300 km
73 km/h
7500 tkm
600 km
964.977
187.634
465.672
22.232
536.098
343.350
1235.090
1831.440
0.745
325 km
74 km/h
8125 tkm
650 km
1018.291
198.001
497.661
23.460
565.717
371.963
1303.328
1984.060
0.734
350 km
75 km/h
8750 tkm
700 km
1070.184
208.091
528.797
24.655
594.547
400.575
1369.747
2136.680
0.724
375 km
76 km/h
9375 tkm
750 km
1120.711
217.916
559.113
25.820
622.617
429.188
1434.417
2289.300
0.715
400 km
77 km/h
10000 tkm
800 km
1169.926
227.486
588.642
26.953
649.959
457.800
1497.408
2441.920
0.706
425 km
78 km/h
10625 tkm
850 km
1217.879
236.810
617.414
28.058
676.599
486.413
1558.784
2594.540
0.698
450 km
79 km/h
11250 tkm
900 km
1264.618
245.898
645.457
29.135
702.566
515.025
1618.606
2747.160
0.691
475 km
80 km/h
11875 tkm
950 km
1310.189
254.759
672.800
30.185
727.883
543.638
1676.933
2899.780
0.683
500 km
80 km/h
12500 tkm
1000 km
1369.206
266.235
708.210
31.544
760.670
572.250
1752.470
3052.400
0.681
600 km
80 km/h
15000 tkm
1200 km
1605.276
312.137
849.852
36.983
891.820
686.700
2054.620
3662.880
0.673
800 km
80 km/h
20000 tkm
1600 km
2077.416
403.942
1133.136
47.861
1154.120
915.600
2658.920
4883.840
0.664
1000 km
80 km/h
25000 tkm
2000 km
2549.556
495.747
1416.420
58.738
1416.420
1144.500
3263.220
6104.800
0.658
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(F) x (7) = (13)
-1T RAN S POR T E S
SOLO
AL MES DE SEPTIEMBRE DE 2014

Amortizacin :
DATOS A INGRESAR
34,643 $ x 1 hs/hs x 0,9

10,000 hs
Valor del equipo:
34,643 $
10 %
2430 $/n
3.12 $/hs
(A)
34,643 $ x
Intereses:
34,643 $ x
0.10/ao
2.000 hs/ao
(E)
1.73 $/hs
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
0.61 $/hs
(B)
6 n x 2430 $/n
50,000 km
(F) 0.292 $/km
50,000 km
6 n
Consumo de gas-oil:
0.35 lts/km
Costo del gas-oil:
5.98 $/lts
Lubricantes:
34,643 $ x 1 hs/hs x 0,9 x 0,60 =
1.87 $/hs
(C)
4.62 $/hs
(D)
0.35 lts/km x 5.980 $/lts x
(G) 2.7209 $/km
1.30 =
10,000 hs
30 %
Capacidad de carga:
8 t (H)
Mano de obra:
85.51 $/hs (I)
3 hs/lavado x
85.51 $/hs
2.000 hs/ao
COSTOS
media
y descarga
(1)
(2)
2 x (1) x 60/
(2) = (3)
(4)
del viaje
t x km.
recorridos
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
1 km
20 km/h
6 minutos
8 minutos
14 minutos
8 tkm
2 km
0.728
0.141
0.187
1.077
0.404
0.583
19.952
5.442
3.564
1.5 km
22 km/h
8 minutos
8 minutos
16 minutos
12 tkm
3 km
0.841
0.164
0.255
1.245
0.467
0.875
23.062
8.163
2.923
2 km
23 km/h
10 minutos
8 minutos
18 minutos
16 tkm
4 km
0.958
0.186
0.325
1.419
0.532
1.166
26.273
10.884
2.609
2.5 km
25 km/h
12 minutos
8 minutos
20 minutos
20 tkm
5 km
1.039
0.202
0.374
1.539
0.577
1.458
28.503
13.605
2.365
3 km
27 km/h
13 minutos
8 minutos
21 minutos
24 tkm
6 km
1.109
0.216
0.416
1.642
0.616
1.750
30.404
16.325
2.187
3.5 km
29 km/h
14 minutos
8 minutos
22 minutos
28 tkm
7 km
1.168
0.227
0.452
1.730
0.649
2.041
32.042
19.046
2.048
4 km
30 km/h
16 minutos
8 minutos
24 minutos
32 tkm
8 km
1.247
0.243
0.499
1.847
0.693
2.333
34.204
21.767
1.964
4.5 km
32 km/h
17 minutos
8 minutos
25 minutos
36 tkm
9 km
1.293
0.251
0.526
1.914
0.718
2.624
35.451
24.488
1.869
5 km
34 km/h
18 minutos
8 minutos
26 minutos
40 tkm
10 km
1.333
0.259
0.550
1.974
0.740
2.916
36.551
27.209
1.788
-2-
T RAN S POR T E S
SOLO

COSTOS
media
y descarga
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
obra
Combust.
y lubricantes
Sumatoria (8)
a (15) / (6) =
(16)
(2)
2 x (1) x 60/
(2) = (3)
(4)
6 km
35 km/h
21 minutos
10 minutos
31 minutos
48 tkm
12 km
1.589
0.309
0.641
2.353
0.883
3.499
43.569
32.651
1.781
7 km
37 km/h
23 minutos
10 minutos
33 minutos
56 tkm
14 km
1.699
0.330
0.708
2.517
0.944
4.082
46.607
38.093
1.696
8 km
39 km/h
25 minutos
10 minutos
35 minutos
64 tkm
16 km
1.799
0.350
0.767
2.664
0.999
4.666
49.333
43.534
1.627
9 km
41 km/h
26 minutos
10 minutos
36 minutos
72 tkm
18 km
1.888
0.367
0.821
2.797
1.049
5.249
51.793
48.976
1.569
10 km
42 km/h
29 minutos
10 minutos
39 minutos
80 tkm
20 km
2.004
0.390
0.891
2.968
1.114
5.832
54.971
54.418
1.532
12 km
44 km/h
33 minutos
10 minutos
43 minutos
96 tkm
24 km
2.220
0.432
1.020
3.288
1.234
6.998
60.893
65.302
1.473
15 km
46 km/h
39 minutos
10 minutos
49 minutos
120 tkm
30 km
2.553
0.496
1.220
3.781
1.418
8.748
70.019
81.627
1.416
17 km
47 km/h
43 minutos
10 minutos
53 minutos
136 tkm
34 km
2.775
0.540
1.353
4.110
1.542
9.914
76.110
92.511
1.389
19 km
49 km/h
47 minutos
10 minutos
57 minutos
152 tkm
38 km
2.938
0.571
1.451
4.351
1.632
11.081
80.566
103.394
1.355
20 km
51 km/h
47 minutos
10 minutos
57 minutos
160 tkm
40 km
2.965
0.577
1.467
4.391
1.647
11.664
81.318
108.836
1.330
25 km
52 km/h
58 minutos
10 minutos
68 minutos
200 tkm
50 km
3.518
0.684
1.799
5.210
1.954
14.580
96.473
136.045
1.301
30 km
54 km/h
67 minutos
10 minutos
77 minutos
240 tkm
60 km
3.984
0.775
2.079
5.900
2.213
17.496
109.263
163.254
1.271
35 km
56 km/h
75 minutos
10 minutos
85 minutos
280 tkm
70 km
4.417
0.859
2.338
6.542
2.454
20.412
121.139
190.463
1.245
40 km
58 km/h
83 minutos
10 minutos
93 minutos
320 tkm
80 km
4.820
0.937
2.580
7.139
2.678
23.328
132.196
217.672
1.223
45 km
59 km/h
92 minutos
10 minutos
102 minutos
360 tkm
90 km
5.276
1.026
2.854
7.813
2.931
26.244
144.691
244.881
1.210
50 km
61 km/h
98 minutos
10 minutos
108 minutos
400 tkm
100 km
5.631
1.095
3.067
8.339
3.128
29.160
154.432
272.090
1.192
55 km
63 km/h
105 minutos
10 minutos
115 minutos
440 tkm
110 km
5.964
1.160
3.266
8.832
3.313
32.076
163.555
299.299
1.176
60 km
64 km/h
113 minutos
10 minutos
123 minutos
480 tkm
120 km
6.366
1.238
3.508
9.427
3.536
34.992
174.583
326.508
1.167
65 km
66 km/h
118 minutos
10 minutos
128 minutos
520 tkm
130 km
6.661
1.295
3.685
9.865
3.701
37.908
182.680
353.717
1.153
70 km
68 km/h
124 minutos
10 minutos
134 minutos
560 tkm
140 km
6.939
1.349
3.851
10.276
3.855
40.824
190.302
380.926
1.140
75 km
70 km/h
129 minutos
10 minutos
139 minutos
600 tkm
150 km
7.201
1.400
4.009
10.664
4.000
43.740
197.487
408.135
1.128
80 km
71 km/h
135 minutos
10 minutos
145 minutos
640 tkm
160 km
7.546
1.467
4.216
11.175
4.192
46.656
206.950
435.344
1.121
85 km
73 km/h
140 minutos
10 minutos
150 minutos
680 tkm
170 km
7.780
1.513
4.356
11.523
4.322
49.572
213.385
462.553
1.110
90 km
75 km/h
144 minutos
10 minutos
154 minutos
720 tkm
180 km
8.003
1.556
4.490
11.852
4.446
52.488
219.476
489.762
1.100
95 km
76 km/h
150 minutos
10 minutos
160 minutos
760 tkm
190 km
8.314
1.617
4.677
12.313
4.619
55.404
228.027
516.971
1.095
100 km
78 km/h
154 minutos
10 minutos
164 minutos
800 tkm
200 km
8.514
1.656
4.797
12.609
4.730
58.320
233.508
544.180
1.085
(I) x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
(1)
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
Mano de
-3T RAN S POR T E S
CON
AC OPLAD O

Amortizacin :
DATOS A INGRESAR
72,100 $ x
1 hs/hs x 0,9
10,000 hs
Valor del equipo:
1,072,100 $
10 %
3280 $/n
96.49 $/hs (A)
2.000 hs/ao
Intereses:
72,100 $ x
0.10/ao
,072,100 $ x
(E)
53.61 $/hs
(F)
0.574 $/km
(G)
3.110 $/km
Cmaras y cubiertas:
0,07/ao
2 x 2.000 hs/ao
18.76 $/hs (B)
14 n x 3280 $/n
80,000 km
80,000 km
14 n
Consumo de gas-oil:
0.40 lts/km
Costo del gas-oil:
72,100 $ x
5.98 $/lts
Lubricantes:
1 hs/hs x 0,9 x 0,60 =
57.89 $/hs (C)
0.40 lts/km x 5.980 $/lts x
1.30 =
10,000 hs
30 %
25 t (H)
Capacidad de carga:
120.86 $/hs (I)
3 hs/lavado
120.86 $/hs
x 1 lavado/mes x
2.18 $/hs
(D)
2.000 hs/ao
COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
(A) x (5)/60
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
= (8)
Intereses
y repuestos
unidad
(C) x (3)/60 (D) x (5)/60

= (10)
= (11)
tentes e imp.
cubiertas
(E) x (5)/60
= (12)
(F) x (7) = (13)
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
55 km
50 km/h
1375 tkm
110 km
405.254
78.799
127.365
9.137
225.141
63.140
507.612
342.056
1.279
60 km
51 km/h
1500 tkm
120 km
420.011
81.669
136.220
9.470
233.339
68.880
526.096
373.152
1.233
65 km
52 km/h
1625 tkm
130 km
434.201
84.428
144.734
9.790
241.223
74.620
543.870
404.248
1.192
70 km
53 km/h
1750 tkm
140 km
447.855
87.083
152.926
10.098
248.808
80.360
560.973
435.344
1.156
75 km
54 km/h
1875 tkm
150 km
461.003
89.639
160.815
10.394
256.113
86.100
577.442
466.440
1.124
80 km
55 km/h
2000 tkm
160 km
473.673
92.103
168.417
10.680
263.152
91.840
593.313
497.536
1.095
85 km
56 km/h
2125 tkm
170 km
485.891
94.479
175.748
10.955
269.939
97.580
608.616
528.632
1.069
90 km
57 km/h
2250 tkm
180 km
497.680
96.771
182.821
11.221
276.489
103.320
623.383
559.728
1.045
95 km
58 km/h
2375 tkm
190 km
509.063
98.984
189.651
11.478
282.813
109.060
637.641
590.824
1.023
(B)x (5)/60 = (9)
-4T RAN S POR T E S
CON
AC OPLAD O

COSTOS
media

2 x (1) x 60/
(2) = (3)
y descarga
(4)
del viaje
t x km.
recorridos
Amortizacin
Intereses
(A) x (5)/60
= (8)
(B)x (5)/60 = (9)
y repuestos
unidad
tentes e imp.
(C) x (3)/60 (D) x (5)/60 (E) x (5)/60

= (10)
= (11)
= (12)
cubiertas
Mano de
obra
Combust.
y lubricantes
(I)x (5)/60
(G) x (7) = (15)
= (14)
Costo
($/tnkm)
Sumatoria (8)
a (15) / (6) =
(16)
(1)
(2)
100 km
59 km/h
2500 tkm
200 km
520.059
101.123
196.249
11.725
288.922
114.800
651.415
621.920
1.002
105 km
60 km/h
2625 tkm
210 km
530.690
103.190
202.627
11.965
294.828
120.540
664.730
653.016
0.983
110 km
61 km/h
2750 tkm
220 km
540.971
105.189
208.796
12.197
300.540
126.280
677.609
684.112
0.966
120 km
62 km/h
3000 tkm
240 km
566.484
110.150
224.103
12.772
314.713
137.760
709.565
746.304
0.941
130 km
63 km/h
3250 tkm
260 km
591.187
114.953
238.925
13.329
328.437
149.240
740.507
808.496
0.918
140 km
64 km/h
3500 tkm
280 km
615.117
119.606
253.284
13.869
341.732
160.720
770.483
870.688
0.899
150 km
65 km/h
3750 tkm
300 km
638.312
124.116
267.200
14.392
354.618
172.200
799.535
932.880
0.881
160 km
66 km/h
4000 tkm
320 km
660.803
128.490
280.695
14.899
367.113
183.680
827.708
995.072
0.865
170 km
67 km/h
4250 tkm
340 km
682.624
132.732
293.787
15.391
379.235
195.160
855.039
1057.264
0.850
180 km
68 km/h
4500 tkm
360 km
703.802
136.850
306.494
15.868
391.001
206.640
881.567
1119.456
0.836
200 km
69 km/h
5000 tkm
400 km
752.335
146.287
335.614
16.962
417.964
229.600
942.358
1243.840
0.817
225 km
70 km/h
5625 tkm
450 km
813.264
158.135
372.172
18.336
451.814
258.300
1018.677
1399.320
0.798
250 km
71 km/h
6250 tkm
500 km
872.478
169.649
407.700
19.671
484.710
287.000
1092.847
1554.800
0.782
275 km
72 km/h
6875 tkm
550 km
930.047
180.842
442.241
20.969
516.693
315.700
1164.956
1710.280
0.768
300 km
73 km/h
7500 tkm
600 km
986.038
191.730
475.836
22.232
547.799
344.400
1235.090
1865.760
0.756
325 km
74 km/h
8125 tkm
650 km
1040.517
202.323
508.523
23.460
578.065
373.100
1303.328
2021.240
0.745
350 km
75 km/h
8750 tkm
700 km
1093.542
212.633
540.338
24.655
607.523
401.800
1369.747
2176.720
0.735
375 km
76 km/h
9375 tkm
750 km
1145.172
222.672
571.316
25.820
636.207
430.500
1434.417
2332.200
0.725
400 km
77 km/h
10000 tkm
800 km
1195.461
232.451
601.490
26.953
664.145
459.200
1497.408
2487.680
0.716
425 km
78 km/h
10625 tkm
850 km
1244.461
241.978
630.890
28.058
691.367
487.900
1558.784
2643.160
0.708
450 km
79 km/h
11250 tkm
900 km
1292.220
251.265
659.545
29.135
717.900
516.600
1618.606
2798.640
0.701
475 km
80 km/h
11875 tkm
950 km
1338.785
260.319
687.484
30.185
743.769
545.300
1676.933
2954.120
0.694
500 km
80 km/h
12500 tkm
1000 km
1399.091
272.045
723.668
31.544
777.273
574.000
1752.470
3109.600
0.691
600 km
80 km/h
15000 tkm
1200 km
1640.313
318.950
868.401
36.983
911.285
688.800
2054.620
3731.520
0.683
800 km
80 km/h
20000 tkm
1600 km
2122.758
412.759
1157.868
47.861
1179.310
918.400
2658.920
4975.360
0.674
1000 km
80 km/h
25000 tkm
2000 km
2605.203
506.567
1447.335
58.738
1447.335
1148.000
3263.220
6219.200
0.668
(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)
(F) x (7) = (13)

Calculo de Transportes Carreteros Año 2014

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Calculo de Transportes Carreteros Año 2014

Uploaded by

Copyright:

Available Formats

-1T RAN S POR T E S

AL MES DE ENERO DE 2014

Seguros, patente e impuestos:

392,900 $ x 1 hs/hs x 0,9

Seguros, patente e impuestos:

Valor de cmaras y cubiertas:

Vida til de cmaras y cubiertas:

(E) 19.65 $/hs

(F) 0.254 $/km

Cantidad de cmaras y cubiertas:

Costo del gas-oil:

392,900 $ x 1 hs/hs x 0,9 x 0,60 =

0.35 lts/km x 4.720 $/lts x

(G) 2.1476 $/km

66.03 $/hs (I)

dia adoptada (ida y vuelta)

(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)

(B)x (5)/60 = (9)

Reparaciones Lavado de la Seguros, pa- Cmaras y

(C) x (3)/60 (D) x (5)/60

(F) x (7) = (13)

UNIDAD DE REDETERMINACION DE PRECIO

AL MES DE ENERO DE 2014

dia adoptada (ida y vuelta)

(B)x (5)/60 = (9)

Reparaciones Lavado de la Seguros, pa- Cmaras y

(F) x (7) = (13)

(3) + (4) = (5) (1) x (H) = (6) (1) x 2 = (7)

(C) x (3)/60 (D) x (5)/60

UNIDAD DE REDETERMINACION DE PRECIO

-3T RAN S POR T E S

AL MES DE ENERO DE 2014

Seguros, patente e impuestos:

921,500 $ x 1 hs/hs x 0,9

Seguros, patente e impuestos:

Valor de cmaras y cubiertas:

Vida til de cmaras y cubiertas:

82.94 $/hs (A)

16.13 $/hs (B)

Cantidad de cmaras y cubiertas:

Costo del gas-oil:

921,500 $ x 1 hs/hs x 0,9 x 0,60 =

49.76 $/hs (C)

0.40 lts/km x 4.720 $/lts x

97.54 $/hs (I)

Mano de obra (includo vitico):

dia adoptada (ida y vuelta)

Reparaciones Lavado de la Seguros, pa- Cmaras y

(C) x (3)/60 (D) x (5)/60

(F) x (7) = (13)

132 minutos 120 minutos 252 minutos

150 minutos 120 minutos 270 minutos

158 minutos 120 minutos 278 minutos

167 minutos 120 minutos 287 minutos

175 minutos 120 minutos 295 minutos

182 minutos 120 minutos 302 minutos

189 minutos 120 minutos 309 minutos

197 minutos 120 minutos 317 minutos

(B)x (5)/60 = (9)

UNIDAD DE REDETERMINACION DE PRECIO

-4T RAN S POR T E S

AL MES DE ENERO DE 2014

dia adoptada (ida y vuelta)

(B)x (5)/60 = (9)