NUMERO DESCRIPCCION CAPACIDAD UNIDAD

1 COMPACTADOR RODILLO LISO NEUMATICO 16.00 TN

2 COMPACTADOR RODILLO LISO VIBRATORIO 9.00 TN
3 COMPRESOR 21.00 M2/HR
4 HORMIGONERA 500.00 LT
5 PALA CARGADORA CAT 930 1.50 M3
6 PLANTA DE ASFALTO 18.00 TN/HR
7 RETROEXCAVADORA 0.17 M3
8 CAMION TRAILER 50.00 TN
9 VOLQUETA 8 M3 8.00 M3
10 EXCAVADORA HIDRAULICA 3.00 M3
11 ESCOBA MECANICA REMOLCABLE
12 GRUPO GENERADOR DE 180 KVA
13 AMOLADORA
14 MOTONIVELADORA CAT 120 G
15 TANQUE DILUIDOR DE ASFALTO
16 CAMION AGUATERO 10000Lts 10.00 Lts
17 TRACTOR AGRICOLA C RASTRA
18 TRACTOR ORUGA CAT D6D- 140 HP

Pala Cargadora
𝑄=(60∗𝐶∗𝑃∗𝐾𝑐∗𝐸)/𝑇_𝐶𝑂𝑅𝑅

C: Capacidad (m3) 1.50

P: Factor de pendiente 1
K: Factor de carga util 0.8 Tipo de material (tierra)
E: Eficiencia 0.6 Regular
T: Tiempo (min)

Productividad (m3/h) #DIV/0!

 VIDA UTIL Costo del equipo Potencia Costo Llantas Vida Llantas Valor
(años) (Hr) ($us) Motor (Hp) ($us) (Hr) Residual (%)
8.00 1500.00 81000.00 77.00 1800.00 4000.00 10.00%
8.00 1500.00 110000.00 145.00 2550.00 4000.00 10.00%
6.00 2000.00 92000.00 180.00 10.00%
3.00 1000.00 12000.00 8.00 150.00 4000.00 10.00%
6.00 2000.00 120000.00 105.00 3300.00 3000.00 10.00%
6.00 1000.00 425000.00 240.00 10.00%
5.00 2000.00 80000.00 95.00 1470.00 2000.00 10.00%
6.00 1500.00 70000.00 185.00 2950.00 2000.00 10.00%
6.00 2000.00 67000.00 210.00 1470.00 2000.00 10.00%
8.00 500.00 18000.00 5.00 400.00 4000.00 10.00%
8.00 1000.00 14500.00 400 4000 10.00%
4.00 2000.00 30000.00 180.00 10.00%
3.00 1000.00 6000.00 12.00 10.00%
5.00 2000.00 120000.00 120.00 7400 3000 10.00%
5.00 2000.00 30000.00 450.00 10.00%
6.00 2000.00 64700.00 180.00 1470 2000 10.00%
6.00 2000.00 30500.00 65.00 1950 3000 10.00%
5.00 2000.00 315000.00 140.00 10.00%
Porcentaje Reparacion y Depreciacion Inversion Interes Interes de
Repuestos Horaria ($us/Hr) Promedio($us/Hr) (%) Capital($us/Hr)
80.00% 6.075 44553.0375 5.00% 2227.651875
90.00% 8.25 60504.125 5.00% 3025.20625
50.00% 6.9 50603.45 5.00% 2530.1725
20.00% 3.6 6601.8 5.00% 330.09
80.00% 9 66004.5 5.00% 3300.225
90.00% 63.75 233781.875 5.00% 11689.09375
80.00% 7.2 44003.6 5.00% 2200.18
60.00% 7 38503.5 5.00% 1925.175
60.00% 5.025 36852.5125 5.00% 1842.625625
60.00% 4.05 9902.025 5.00% 495.10125
50.00% 1.63125 7975.815625 5.00% 398.79078125
80.00% 3.375 16501.6875 5.00% 825.084375
30.00% 1.8 3300.9 5.00% 165.045
90.00% 10.8 66005.4 5.00% 3300.27
70.00% 2.7 16501.35 5.00% 825.0675
10.00% 4.8525 35587.42625 5.00% 1779.3713125
55.00% 2.2875 16776.14375 5.00% 838.8071875
90.00% 28.35 173264.175 5.00% 8663.20875
 Reparaciones y Repuestos ($us) Costo
Recomendado Cambio
Seguro (S) Combustible
Mano de obra Repuestos ∑ Lubricante y Aceite(Hr)
($us)
2.9702025 10.8 32.4 43.2 6.1677 250
4.033608333 16.5 49.5 66 11.6145 250
2.5301725 5.75 17.25 23 14.418 250
0.66018 0.6 1.8 2.4 0.6408 250
3.300225 12 36 48 8.4105 250
23.3781875 95.625 286.875 382.5 19.224 250
2.20018 8 24 32 7.6095 250
2.5669 7 21 28 14.8185 250
1.842625625 5.025 15.075 20.1 16.821 250
1.980405 5.4 16.2 21.6 0.4005 250
0.797581563 1.8125 5.4375 7.25 0 250
0.825084375 3 9 12 14.418 250
0.33009 0.45 1.35 1.8 0.9612 250
3.30027 13.5 40.5 54 9.612 250
0.8250675 2.625 7.875 10.5 36.045 250
1.779371313 0.80875 2.42625 3.235 14.418 250
0.838807188 2.096875 6.290625 8.3875 5.2065 250
8.66320875 35.4375 106.3125 141.75 11.214 250
 Costo
Salario Costos Fijos Costo Operación ∑ (Costo Fijo +
Lubricante Filtro Llantas
Operador ($us/Hr) ($us/Hr) Costo Operación)
($us)
0.00641718 1.23482344 0.45 4.16666667 2236.69708 55.22560728267 2291.9226847827
0.0120843 2.32531686 0.6375 4.16666667 3037.48986 84.75606782667 3122.24592616
0.0150012 2.88660024 4.16666667 2539.60267 44.48626810667 2584.0889406067
0.00066672 0.12829334 0.0375 4.16666667 334.35018 7.373926730667 341.72410673067
0.0087507 1.68385014 1.1 4.16666667 3312.52523 63.36976750667 3375.8949925067
0.0200016 3.84880032 4.16666667 11776.2219 409.7594685867 12185.981406087
0.0079173 1.52348346 0.735 4.16666667 2209.58018 46.04256742667 2255.6227474267
0.0154179 2.96678358 1.475 4.16666667 1934.7419 51.44236814667 1986.1842681467
0.0175014 3.36770028 0.735 4.16666667 1849.49325 45.20786834667 1894.7011189717
0.0004167 0.08018334 0.1 4.16666667 501.131655 26.34776670667 527.47942170667
0 0 0.1 4.16666667 401.219613 11.51666666667 412.73627947917
0.0150012 2.88660024 4.16666667 829.284459 33.48626810667 862.77072748167
0.00100008 0.19244002 4.16666667 167.17509 7.121306762667 174.29639676267
0.0100008 1.92440016 2.46666667 4.16666667 3314.37027 72.17973429333 3386.5500042933
0.037503 7.2165006 4.16666667 828.592568 57.96567026667 886.55823776667
0.0150012 2.88660024 0.735 4.16666667 1786.00318 25.45626810667 1811.4594519192
0.0054171 1.04238342 0.65 4.16666667 841.933495 19.45846718667 861.39196187417
0.0116676 2.24513352 4.16666667 8700.22196 159.3874677867 8859.6094265367