8/15/2019 Costo Mano de Obra y Maquinaria 1

1/4

COSTO DE PROPIEDAD   7.76

COSTO DE INVERSION

4.22

P 140000VR 28000

Vneum 6500VU 25000

COSTO CARGAS INDIRECTAS

3.54

P 140000n 6H 4150I 18%

COSTO OPERACIN 20.40 C!m"u#$"&e 6 '(&)6 3.435.50 2.65 *u"+,(n$e# 13% ,!m"

4.81 Re-(+(,!ne# 0./PVN)VU1.86 Neum($,!# 6500)35005.7 C. O-e+(!+ 25

COSTO ) HORACPCO 43.26 )

CI (−− / 

CI 1 ) =( ) 2( 

H(&&(+ e& ,!#$! !+(+! e un(9u#,=n e# e 140 000.neum?$,!# e# 6 500; ,!n$+("(@! (& (! 4150B Pe+!!C(-$(& 16%; Se'u+!# 2%. V((,,e#!+!# < m(n$enmen$!

)'(.

8/15/2019 Costo Mano de Obra y Maquinaria 1

2/4

!&9ue$e e 50 T:; ,u$& 25 000 !+(#. E& -+e,! e &!#n( ( >$& e 3 500 !+(#. H!+(# ee (m!+$(,=n 06 (!#B In$e+e#e# e&!+ e Re#,($e 20%B Re-(+(,!ne#;0% e& -+e,! e ,!m-+(. O-e+(!+ 25

8/15/2019 Costo Mano de Obra y Maquinaria 1

3/4

OPERARIO OICIA* PEON FORNA* 58.60 48.50 43.30

DO:INICA* 12.05 .8 8.1 1 R 52 DO: In,en,(UC 18.75 14.55 12. 10.25 ER In,en,(:OVI*IDADA 7.2 7.2 7.2

UC

e#'. H < R

ENEICIOS5.81 4.81 4.2 (&men$(,.7.74 6.41 5.72 ('u( -!$7.74 6.41 5.72 e#-e,(&.

*IUIDACION8.7 7.28 6.50 m!&(6.60 5.46 4.88 30R A#'. E#,

DESCUENTOS11.62 .4 8.48 -($+(#1.41 1.17 1.04 N((

COSTO DIA 120.25 .2 8.8 CTSCOSTO HH 15.03 12.4 11.25 CV 34.1

ONPCONA

351.60 21.00 25.8072.32 5.86 53.44

112.51 87.30 77.443.20 43.20 43.20

ONP 6.74 56.6 50.85 13%CONA 8.48 7.02 6.26 2%

8/15/2019 Costo Mano de Obra y Maquinaria 1

4/4

17.18%3.3%

10%10%10%2%!-7.2

.1%13.21%13.21%

15%11.26%

13%2%