COSTOP

COSTOP
Costo de Operacin de Vehculos

OCTUBRE 2016
Ruta Nacional N 150, Provincia de San Juan.

Costo de Operacin de Vehculos - Octubre 2016
INDICE
INTRODUCCIN Pg. 1
Captulo 1: DATOS DE ENTRADA Pg. 6
Captulo 2: AUTO - CAMIONETA
Planilla Resumen: De la Comunidad Pg. 9
Grfico Resumen: De la Comunidad Pg. 10
Planilla Resumen: Del Usuario Pg. 11
Grfico Resumen: Del Usuario Pg. 12
Costo de Operacin: De la Comunidad Tierra Pg. 13
Costo de Operacin: De la Comunidad Ripio Pg. 14
Costo de Operacin: De la Comunidad Pavimento Pg. 15
Costo de Operacin: Del Usuario Tierra Pg. 16
Costo de Operacin: Del Usuario Ripio Pg. 17
i
Costo de Operacin: Del Usuario Pavimento Pg. 18
Planilla de Consumos Pg. 19
Grficos de Consumos Pg. 20
Variacin de Costos: De la Comunidad Pg. 21
Grficos de Variacin de Costos: De la Comunidad Pg. 22
Variacin de Costos: Del Usuario Pg. 23
Grficos de Variacin de Costos: Del Usuario Pg. 24
Captulo 3: MNIBUS
ii
Captulo 4: CAMIN LIVIANO
iii
Captulo 5: CAMIN PESADO
iv
v
INTRODUCCIN
La presentacin contenida en esta publicacin de la DIRECCIN NACIONAL DE VIALIDAD tiene como objetivo bsico ofrecer los
COSTOS DE OPERACIN DE VEHCULOS a valores correspondientes al 5 de octubre de 2016.
Creemos oportuno realizar algunas consideraciones de ndole tcnica con relacin al concepto COSTO DE OPERACIN, de
manera de ampliar el significado implcito en su definicin.
El COSTO DE OPERACIN de un camino se traduce, para el usuario de la infraestructura en un concepto de COSTO

MONETARIO; esto es, mide el consumo, en trminos de dinero, que le representa al usuario, operar en una determinada va. El
mismo se determina bajo el supuesto de que el trazado del camino que se recorre es recto y pertenece a la categora de top ografa
llana. La unidad con que se expresa el COSTO DE OPERACIN es el $/Km; o sea, se trata de un valor en pesos por unidad de
longitud de circulacin, tomando a sta como de 1 Km.
Asimismo, esta publicacin presenta a los costos de operacin clasificados en COSTOS DE OPERACIN DEL USUARIO y
COSTOS DE OPERACIN DE LA COMUNIDAD. Los COSTOS DE OPERACIN DEL USUARIO se calculan en funcin de
precios de insumos a valores de mercado y los COSTOS DE OPERACIN DE LA COMUNIDAD se obtienen corrigiendo estos
precios a valores econmicos, de manera de representar a los mismos libres de la carga impositiva; o sea, sin considerar los
subsidios, impuestos y transferencias.
1
Para una mejor comprensin de estos conceptos, se definen a continuacin los distintos tipos de precios empleados en esta
consideracin:
- Precio del usuario o precio de mercado o precio financiero: es el precio que tiene un bien en el mercado. Si se trata de un bien
importado, su valor financiero es igual al precio de la moneda de origen por el tipo de cambio correspondiente.
- Precio de la comunidad o precio de cuenta o precio econmico o precio social o precio sombra: representa el costo en el que
incurre la economa de una sociedad para producir un bien antes que cualquier tipo de factor modifique su valor, tal como impuestos,
tasas, subsidios, rentas, o conversiones de algn tipo de cambio que resulte de un valor distinto al de un mercado en el que las
divisas se intercambian libremente.
- Factor de conversin: es el ndice que convierte un valor de mercado en un valor econmico y viceversa.
Los Costos de Operacin de Vehculos han sido calculados con precios y datos promedios, tanto para los usuarios, como para la
comunidad; a valores actualizados al 5 de octubre de 2016; para la siguiente clasificacin vehicular: automviles, mnibus,
camiones livianos y camiones pesados; para calzadas pavimentadas, de ripio y de tierra y para velocidades de circulacin que
oscilan entre 5 y 120 km/h.
2
El anuario de COSTOS DE OPERACIN DE VEHCULOS presenta los siguientes captulos:
Captulo 1: DATOS DE ENTRADA
Las tablas presentadas en este captulo contienen los datos generales de entrada tomados a octubre de 2016 y en todo el pas.
Estos datos son utilizados como base para el clculo de los Costos de Operacin de Vehculos de la Comunidad y del Usuario.
Seguidamente al captulo de Datos de Entrada, se desarrollan los captulos vinculados a cada Clasificacin Vehicular, estos
captulos son los siguientes:
Captulo 2: AUTO - CAMIONETA
Captulo 3: MNIBUS
Captulo 4: CAMIN LIVIANO
Captulo 5: CAMIN PESADO
Dentro de los captulos de Clasificacin Vehicular, se representan las siguientes tablas:
3
PLANILLAS RESUMEN
Contienen los COSTOS DE OPERACIN DE LA COMUNIDAD Y DEL USUARIO, a valores de octubre de 2016, dependientes
del tiempo y del recorrido para cada clasificacin vehicular, para cada tipo de calzada y en funcin de la velocidad de circulacin. A
cada una de estas planillas, se le adjunta un grfico que muestra la variacin de los mismos en funcin de la velocidad.
COSTOS DE OPERACIN DE VEHCULOS, DE LA COMUNIDAD Y DEL USUARIO

Estas planillas detallan los costos de operacin de la comunidad y del usuario para cada tipo de vehculo, para cada superficie de
rodamiento y para cada velocidad.
PLANILLAS DE CONSUMOS
En estas planillas se sealan las cantidades de los consumos de combustible, lubricante y duracin de cubiertas que requiere cada
tipo de vehculo, de acuerdo a cada superficie de rodamiento y para cada velocidad del recorrido. A cada una de estas planillas se le
adjunta un grfico que muestra la variacin de los mismos en funcin de la velocidad.
VARIACIN DE COSTOS DE OPERACIN DE LA COMUNIDAD Y DEL USUARIO

En estas planillas se comparan los costos de operacin del ao 2015 con los del 2016 para cada tipo de vehculo, de acuerdo a
cada superficie de rodamiento y para cada velocidad del recorrido.
4
OBSERVACIN
Para las topografas de camino Ondulada y Montaosa, los costos de operacin de las planillas resumen se incrementan en los
porcentajes que se indican a continuacin:
TOPOGRAFA ONDULADA 5%
TOPOGRAFA MONTAOSA 10%

.
5
CAPTULO 1
DATOS DE ENTRADA
DATOS DE ENTRADA PARA EL CLCULO DE LOS COSTOS DE OPERACIN
COSTOS GENERALES
Costo Econmico Financiero
NAFTA "PREMIUM" ($/lt): 12,283 19,30
NAFTA "SUPER" ($/lt): 10,692 17,08
PRECIOS
GAS OIL ($/lt): 11,871 17,85
LUBRICANTE ($/lt): 152,00 192,00
FRECUENCIA DE LAVADO (Km) FRECUENCIA DE ENGRASE (Km)

PAVIMENTO RIPIO TIERRA PAVIMENTO RIPIO TIERRA
AUTOMOVIL 6.000 4.500 3.750 ------ ------ ------
OMNIBUS 2.000 1.400 1.400 2.000 1.500 1.100
CAMION LIVIANO 4.000 3.000 3.000 2.000 1.500 1.100
CAMION PESADO 4.000 3.000 3.000 2.000 1.500 1.100
6
DATOS AUTOMOVILES OMNIBUS CAMION LIVIANO CAMION PESADO ACOPLADO

Potencia (HP) 93 355 138 296 ---
% vehculo a nafta "Super" 70 --- --- --- ---
% vehculo a nafta "Premium" 30 --- --- --- ---
Vida til del parque (aos) 12 8 14 14 14
% viajes (trabajo) 75 75 100 100 100
Factor ocupacin (trabajo) 2,4 32 --- --- ---
GENERALES N asientos para pasajeros --- 48 --- --- ---
N personal de conduccin --- 2 1,6 1,6 ---
Incremento gastos gral. (%) --- 12 12 12 12
Tasa inters, depreciacin (%) 12 12 12 12 12
Tara (tn) --- 9,5 6 12 5
Capacidad de carga (tn) --- 2,5 10 31 24
Coeficiente de utilizacin (%) --- --- 0,6 0,6 ---
Cantidad 4 8 6 10 ---
N auxilios 1 2 1 2 ---
NEUMATICOS N de cubiertas del acoplado --- --- --- --- 10
N vueltas/Km 531 290 328 305 305
% valor nuevo en vida til --- --- --- --- ---
% recapadas 20 --- 100 100 100
RECAPADAS
% incremento vida til 40 --- 40 40 40
7
Tipo de vehculo AUTOMOVIL OMNIBUS CAMION LIVIANO CAMION PESADO ACOPLADO

Costo Econmico Financiero Econmico Financiero Econmico Financiero Econmico Financiero Econmico Financiero
Valor del 0 Km 209.555 400.220 3.013.786 4.794.330 726.600 1.155.875 1.274.130 2.026.886 --- ---
Neumtico 2.340 2.830 9.060 10.964 7.680 9.290 9.060 10.960 9.060 10.960
Recapado 700 847 --- --- 2.300 2.783 2700 3267 2700 3267
Lavado 195 236 472 472 340 410 440 530 --- ---
VALORES
($)
Engrase --- --- 236 236 195 235 234 283 --- ---
Seguro anual 18.547 24.400 112.177 192.240 27.490 46.350 48.200 81.270 --- ---
Impuestos y patentes anuales 18.021 18.021 72.330 72.330 26.885 26.885 47.140 47.140 --- ---
Garage anual 18.960 24.000 --- --- --- --- --- --- --- ---
Mano de obra mant. ($/h) 125,00 150,00 125,00 125,00 125,00 150,00 125,00 125,00 --- ---
Conductor (motivo trabajo) 162,70 162,70 --- --- --- --- --- --- --- ---
TIEMPOS Conductor (otros motivos) 48,90 48,90 --- --- --- --- --- --- --- ---
DE VIAJE Pasajero (motivo trabajo) 77,80 77,80 77,80 77,80 --- --- --- --- --- ---
($/hs) Pasajero (otros motivos) 23,40 23,40 23,40 23,40 --- --- --- --- --- ---
Salario del chofer ($/mes) --- --- 56.175 56.175 48.102 48.102 58.010 58.010 --- ---
Incremento cargas sociales (%) --- --- 1 1 1 1 1 1 --- ---
SALARIOS Viticos ($/h) --- --- 75,90 75,90 --- --- --- --- --- ---
Bonificacin ($/Km) --- --- --- --- 1,53 1,53 1,53 1,53 --- ---
8
CAPTULO 2
AUTO - CAMIONETA
PLANILLA RESUMEN
COSTO DE OPERACIN ($/Km): DE LA COMUNIDAD
VEHCULO: AUTO - CAMIONETA
TIPO DE SUPERFICIE DE RODAMIENTO: TIERRA TIPO DE SUPERFICIE DE RODAMIENTO: RIPIO TIPO DE SUPERFICIE DE RODAMIENTO: PAVIMENTO
COSTO COSTO COSTO TOTAL COSTO COSTO COSTO COSTO TOTAL COSTO COSTO COSTO COSTO TOTAL COSTO
COSTO COSTO COSTO
VELOCIDAD VEHCULO VEHCULO VEHCULO PASAJERO VEHCULO VEHCULO VEHCULO PASAJERO VEHCULO VEHCULO VEHCULO PASAJERO VELOCIDAD
(Km/h)
TOTAL TOTAL TOTAL (Km/h)
RECORRIDO TIEMPO REC. + TIEMPO TIEMPO RECORRIDO TIEMPO REC. + TIEMPO TIEMPO RECORRIDO TIEMPO REC. + TIEMPO TIEMPO
(A) (B) (C) = A + B (D) (C + D) (A) (B) (C) = A + B (D) (C + D) (A) (B) (C) = A + B (D) (C + D)
5 3,92576 9,22144 13,14720 44,82600 57,97320 3,18098 8,60668 11,78765 44,82600 56,61365 2,52667 6,45501 8,98168 44,82600 53,80768 5
10 3,69972 8,45299 12,15271 22,41300 34,56571 3,00021 7,88946 10,88966 22,41300 33,30266 2,37486 5,91709 8,29195 22,41300 30,70495 10
15 3,50456 7,80276 11,30732 14,94200 26,24932 2,84464 7,28257 10,12721 14,94200 25,06921 2,24360 5,46193 7,70553 14,94200 22,64753 15
20 3,33724 7,24542 10,58266 11,20650 21,78916 2,71145 6,76239 9,47384 11,20650 20,68034 2,13077 5,07179 7,20256 11,20650 18,40906 20
25 3,19551 6,76239 9,95790 8,96520 18,92310 2,59857 6,31156 8,91013 8,96520 17,87533 2,03484 4,73367 6,76851 8,96520 15,73371 25
30 3,07771 6,33974 9,41745 7,47100 16,88845 2,50446 5,91709 8,42155 7,47100 15,89255 1,95465 4,43782 6,39247 7,47100 13,86347 30
35 2,98256 5,96681 8,94937 6,40371 15,35309 2,42795 5,56903 7,99698 6,40371 14,40069 1,88933 4,17677 6,06610 6,40371 12,46982 35
40 2,90907 5,63533 8,54440 5,60325 14,14765 2,36816 5,25964 7,62780 5,60325 13,23105 1,83822 3,94473 5,78295 5,60325 11,38620 40
45 2,85648 5,33873 8,19521 4,98067 13,17588 2,32440 4,98281 7,30721 4,98067 12,28788 1,80080 3,73711 5,53791 4,98067 10,51858 45
50 2,82416 5,07179 7,89595 4,48260 12,37855 2,29613 4,73367 7,02980 4,48260 11,51240 1,77665 3,55025 5,32691 4,48260 9,80951 50
55 2,81162 4,83028 7,64190 4,07509 11,71699 2,28293 4,50826 6,79119 4,07509 10,86628 1,76545 3,38120 5,14665 4,07509 9,22174 55
60 2,81845 4,61072 7,42917 3,73550 11,16467 2,28449 4,30334 6,58783 3,73550 10,32333 1,76694 3,22750 4,99444 3,73550 8,72994 60
65 2,84434 4,41025 7,25460 3,44815 10,70275 2,30058 4,11624 6,41682 3,44815 9,86497 1,78088 3,08718 4,86806 3,44815 8,31622 65
70 2,88901 4,22649 7,11551 3,20186 10,31737 2,33102 3,94473 6,27575 3,20186 9,47761 1,80711 2,95855 4,76565 3,20186 7,96751 70
75 2,95225 4,05743 7,00969 2,98840 9,99809 2,37572 3,78694 6,16266 2,98840 9,15106 1,84544 2,84020 4,68564 2,98840 7,67404 75
80 3,03388 3,90138 6,93526 2,80163 9,73689 2,43462 3,64129 6,07590 2,80163 8,87753 1,89572 2,73097 4,62669 2,80163 7,42831 80
85 3,13375 3,75688 6,89064 2,63682 9,52746 2,50773 3,50642 6,01415 2,63682 8,65098 1,95781 2,62982 4,58763 2,63682 7,22445 85
90 3,25175 3,62271 6,87445 2,49033 9,36479 2,59512 3,38120 5,97632 2,49033 8,46665 2,03153 2,53590 4,56743 2,49033 7,05776 90
95 3,38777 3,49779 6,88555 2,35926 9,24482 2,69694 3,26460 5,96154 2,35926 8,32081 2,11670 2,44845 4,56516 2,35926 6,92442 95
100 3,54174 3,38120 6,92293 2,24130 9,16423 2,81340 3,15578 5,96918 2,24130 8,21048 2,21313 2,36684 4,57996 2,24130 6,82126 100
105 3,71361 3,27212 6,98573 2,13457 9,12031 2,94480 3,05398 5,99878 2,13457 8,13335 2,32056 2,29049 4,61105 2,13457 6,74562 105
110 3,90334 3,16987 7,07321 2,03755 9,11075 3,09158 2,95855 6,05012 2,03755 8,08767 2,43872 2,21891 4,65763 2,03755 6,69517 110
115 4,11090 3,07381 7,18471 1,94896 9,13367 3,25432 2,86889 6,12322 1,94896 8,07217 2,56729 2,15167 4,71896 1,94896 6,66791 115
120 4,33629 2,98341 7,31969 1,86775 9,18744 3,43384 2,78451 6,21836 1,86775 8,08611 2,70591 2,08839 4,79430 1,86775 6,66205 120
9
GRFICO RESUMEN
COSTO DE OPERACIN: DE LA COMUNIDAD
70,0
60,0
COSTO DE OPERACIN ($/Km)
50,0
40,0
TIERRA
30,0 RIPIO
PAVIMENTO
20,0
10,0
0,0
0 20 40 60 80 100 120 140
VELOCIDAD (Km/h)
10
PLANILLA RESUMEN
COSTO DE OPERACIN ($/Km): DEL USUARIO
COSTO COSTO COSTO
(Km/h)
5 6,41354 12,48800 18,90154 44,82600 63,72754 5,26025 11,65547 16,91572 44,82600 61,74172 4,17415 8,74160 12,91575 44,82600 57,74175 5
10 6,02902 11,44733 17,47636 22,41300 39,88936 4,94897 10,68418 15,63315 22,41300 38,04615 3,91533 8,01313 11,92846 22,41300 34,34146 10
15 5,69788 10,56677 16,26464 14,94200 31,20664 4,68180 9,86232 14,54411 14,94200 29,48611 3,69209 7,39674 11,08882 14,94200 26,03082 15
20 5,41414 9,81200 15,22614 11,20650 26,43264 4,45319 9,15787 13,61106 11,20650 24,81756 3,50027 6,86840 10,36867 11,20650 21,57517 20
25 5,17344 9,15787 14,33131 8,96520 23,29651 4,25911 8,54734 12,80645 8,96520 21,77165 3,33686 6,41051 9,74737 8,96520 18,71257 25
30 4,97252 8,58550 13,55802 7,47100 21,02902 4,09652 8,01313 12,10966 7,47100 19,58066 3,19959 6,00985 9,20944 7,47100 16,68044 30
35 4,80888 8,08047 12,88935 6,40371 19,29307 3,96313 7,54177 11,50490 6,40371 17,90862 3,08674 5,65633 8,74307 6,40371 15,14679 35
40 4,68058 7,63156 12,31214 5,60325 17,91539 3,85716 7,12279 10,97995 5,60325 16,58320 2,99699 5,34209 8,33907 5,60325 13,94232 40
45 4,58611 7,22989 11,81600 4,98067 16,79667 3,77724 6,74790 10,52514 4,98067 15,50581 2,92928 5,06093 7,99021 4,98067 12,97087 45
50 4,52423 6,86840 11,39263 4,48260 15,87523 3,72227 6,41051 10,13278 4,48260 14,61538 2,88280 4,80788 7,69068 4,48260 12,17328 50
55 4,49399 6,54133 11,03532 4,07509 15,11041 3,69141 6,10524 9,79665 4,07509 13,87174 2,85689 4,57893 7,43582 4,07509 11,51091 55
60 4,49457 6,24400 10,73857 3,73550 14,47407 3,68398 5,82773 9,51171 3,73550 13,24721 2,85100 4,37080 7,22180 3,73550 10,95730 60
65 4,52534 5,97252 10,49786 3,44815 13,94602 3,69945 5,57435 9,27380 3,44815 12,72196 2,86470 4,18077 7,04547 3,44815 10,49362 65
70 4,58575 5,72367 10,30942 3,20186 13,51128 3,73743 5,34209 9,07952 3,20186 12,28137 2,89760 4,00657 6,90417 3,20186 10,10603 70
75 4,67536 5,49472 10,17008 2,98840 13,15848 3,79762 5,12841 8,92602 2,98840 11,91442 2,94939 3,84630 6,79569 2,98840 9,78409 75
80 4,79381 5,28338 10,07719 2,80163 12,87882 3,87981 4,93116 8,81097 2,80163 11,61260 3,01975 3,69837 6,71812 2,80163 9,51975 80
85 4,94078 5,08770 10,02848 2,63682 12,66531 3,98391 4,74852 8,73243 2,63682 11,36926 3,10843 3,56139 6,66982 2,63682 9,30664 85
90 5,11602 4,90600 10,02202 2,49033 12,51236 4,10989 4,57893 8,68882 2,49033 11,17916 3,21513 3,43420 6,64933 2,49033 9,13967 90
95 5,31933 4,73683 10,05616 2,35926 12,41542 4,25783 4,42104 8,67887 2,35926 11,03813 3,33959 3,31578 6,65537 2,35926 9,01463 95
100 5,55052 4,57893 10,12945 2,24130 12,37075 4,42791 4,27367 8,70158 2,24130 10,94288 3,48148 3,20525 6,68673 2,24130 8,92803 100
105 5,80946 4,43123 10,24069 2,13457 12,37526 4,62044 4,13581 8,75625 2,13457 10,89083 3,64046 3,10186 6,74232 2,13457 8,87689 105
110 6,09604 4,29275 10,38879 2,03755 12,42633 4,83589 4,00657 8,84246 2,03755 10,88000 3,81616 3,00492 6,82109 2,03755 8,85863 110
115 6,41017 4,16267 10,57283 1,94896 12,52179 5,07491 3,88516 8,96006 1,94896 10,90902 4,00815 2,91387 6,92202 1,94896 8,87098 115
120 6,75179 4,04024 10,79202 1,86775 12,65977 5,33843 3,77089 9,10932 1,86775 10,97707 4,21597 2,82816 7,04414 1,86775 8,91189 120
11
GRFICO RESUMEN
COSTO DE OPERACIN: DEL USUARIO
70,0
60,0
50,0
40,0 TIERRA
RIPIO
30,0
PAVIMENTO
20,0
10,0
0,0
0 20 40 60 80 100 120 140
VELOCIDAD (Km/h)
12

SUPERFICIE DE RODAMIENTO: TIERRA
COSTO DEL COSTO DEL

VELOCIDAD RECORRIDO COMBUSTIBLE LUBRICANTES CUBIERTAS LAVADO MANTENIMIENTO AMORTIZACIN INTERESES SEGUROS GARAGE
VEHCULO PASAJERO
(Km/h) (Km/ao) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km)
($/Km) ($/Km)
5 7.700 1,67629 0,39863 0,29602 0,05200 0,38935 1,67020 1,45328 4,74909 2,46234 13,14720 44,82600
10 8.400 1,55958 0,36923 0,30118 0,05200 0,39704 1,53102 1,33217 4,35333 2,25714 12,15271 22,41300
15 9.100 1,45684 0,34230 0,30653 0,05200 0,40473 1,41325 1,22970 4,01846 2,08352 11,30732 14,94200
20 9.800 1,36805 0,31783 0,31207 0,05200 0,41242 1,31230 1,14186 3,73143 1,93469 10,58266 11,20650
25 10.500 1,29323 0,29582 0,31781 0,05200 0,42010 1,22482 1,06574 3,48267 1,80571 9,95790 8,96520
30 11.200 1,23237 0,27627 0,32377 0,05200 0,42779 1,14827 0,99913 3,26500 1,69286 9,41745 7,47100
35 11.900 1,18546 0,25917 0,32996 0,05200 0,43548 1,08072 0,94036 3,07294 1,59328 8,94937 6,40371
40 12.600 1,15252 0,24454 0,33639 0,05200 0,44317 1,02068 0,88811 2,90222 1,50476 8,54440 5,60325
45 13.300 1,13354 0,23237 0,34307 0,05200 0,45086 0,96696 0,84137 2,74947 1,42556 8,19521 4,98067
50 14.000 1,12852 0,22266 0,35002 0,05200 0,45855 0,91861 0,79930 2,61200 1,35429 7,89595 4,48260
55 14.700 1,13746 0,21541 0,35726 0,05200 0,46623 0,87487 0,76124 2,48762 1,28980 7,64190 4,07509
60 15.400 1,16036 0,21062 0,36481 0,05200 0,47392 0,83510 0,72664 2,37455 1,23117 7,42917 3,73550
65 16.100 1,19723 0,20829 0,37269 0,05200 0,48161 0,79879 0,69505 2,27130 1,17764 7,25460 3,44815
70 16.800 1,24805 0,20842 0,38091 0,05200 0,48930 0,76551 0,66609 2,17667 1,12857 7,11551 3,20186
75 17.500 1,31283 0,21101 0,38950 0,05200 0,49699 0,73489 0,63944 2,08960 1,08343 7,00969 2,98840
80 18.200 1,39158 0,21606 0,39849 0,05200 0,50468 0,70663 0,61485 2,00923 1,04176 6,93526 2,80163
85 18.900 1,48428 0,22357 0,40790 0,05200 0,51236 0,68045 0,59208 1,93481 1,00317 6,89064 2,63682
90 19.600 1,59095 0,23354 0,41777 0,05200 0,52005 0,65615 0,57093 1,86571 0,96735 6,87445 2,49033
95 20.300 1,71158 0,24597 0,42813 0,05200 0,52774 0,63353 0,55124 1,80138 0,93399 6,88555 2,35926
100 21.000 1,84617 0,26086 0,43901 0,05200 0,53543 0,61241 0,53287 1,74133 0,90286 6,92293 2,24130
105 21.700 1,99471 0,27821 0,45046 0,05200 0,54312 0,59265 0,51568 1,68516 0,87373 6,98573 2,13457
110 22.400 2,15722 0,29803 0,46253 0,05200 0,55081 0,57413 0,49956 1,63250 0,84643 7,07321 2,03755
115 23.100 2,33370 0,32030 0,47526 0,05200 0,55849 0,55673 0,48443 1,58303 0,82078 7,18471 1,94896
120 23.800 2,52413 0,34503 0,48871 0,05200 0,56618 0,54036 0,47018 1,53647 0,79664 7,31969 1,86775
13
COSTO DE OPERACIN ($/Km):DE LA COMUNIDAD

SUPERFICIE DE RODAMIENTO: RIPIO
COSTO DEL COSTO DEL

VEHCULO PASAJERO
($/Km) ($/Km)
5 8250 1,39335 0,32743 0,16138 0,04333 0,21624 1,55886 1,35639 4,43248 2,29818 11,78765 44,82600
10 9000 1,30875 0,30329 0,16604 0,04333 0,22616 1,42895 1,24336 4,06311 2,10667 10,88966 22,41300
15 9750 1,23373 0,28117 0,17097 0,04333 0,23608 1,31903 1,14772 3,75056 1,94462 10,12721 14,94200
20 10500 1,16830 0,26106 0,17620 0,04333 0,24600 1,22482 1,06574 3,48267 1,80571 9,47384 11,20650
25 11250 1,11245 0,24298 0,18177 0,04333 0,25592 1,14316 0,99469 3,25049 1,68533 8,91013 8,96520
30 12000 1,06619 0,22692 0,18770 0,04333 0,26584 1,07171 0,93252 3,04733 1,58000 8,42155 7,47100
35 12750 1,02951 0,21288 0,19402 0,04333 0,27576 1,00867 0,87767 2,86808 1,48706 7,99698 6,40371
40 13500 1,00241 0,20086 0,20079 0,04333 0,28568 0,95264 0,82891 2,70874 1,40444 7,62780 5,60325
45 14250 0,98489 0,19086 0,20805 0,04333 0,29560 0,90250 0,78528 2,56618 1,33053 7,30721 4,98067
50 15000 0,97695 0,18289 0,21585 0,04333 0,30552 0,85737 0,74602 2,43787 1,26400 7,02980 4,48260
55 15750 0,97860 0,17693 0,22426 0,04333 0,31544 0,81654 0,71049 2,32178 1,20381 6,79119 4,07509
60 16500 0,98983 0,17299 0,23335 0,04333 0,32536 0,77943 0,67820 2,21624 1,14909 6,58783 3,73550
65 17250 1,01065 0,17108 0,24321 0,04333 0,33528 0,74554 0,64871 2,11988 1,09913 6,41682 3,44815
70 18000 1,04105 0,17119 0,25394 0,04333 0,34520 0,71448 0,62168 2,03156 1,05333 6,27575 3,20186
75 18750 1,08103 0,17331 0,26566 0,04333 0,35512 0,68590 0,59681 1,95029 1,01120 6,16266 2,98840
80 19500 1,13059 0,17746 0,27852 0,04333 0,36504 0,65952 0,57386 1,87528 0,97231 6,07590 2,80163
85 20250 1,18973 0,18363 0,29268 0,04333 0,37496 0,63509 0,55260 1,80583 0,93630 6,01415 2,63682
90 21000 1,25846 0,19182 0,30836 0,04333 0,38488 0,61241 0,53287 1,74133 0,90286 5,97632 2,49033
95 21750 1,33677 0,20203 0,32581 0,04333 0,39480 0,59129 0,51449 1,68129 0,87172 5,96154 2,35926
100 22500 1,42467 0,21426 0,34536 0,04333 0,40472 0,57158 0,49734 1,62524 0,84267 5,96918 2,24130
105 23250 1,52215 0,22851 0,36741 0,04333 0,41464 0,55314 0,48130 1,57282 0,81548 5,99878 2,13457
110 24000 1,62921 0,24478 0,39246 0,04333 0,42456 0,53586 0,46626 1,52367 0,79000 6,05012 2,03755
115 24750 1,74585 0,26308 0,42117 0,04333 0,43448 0,51962 0,45213 1,47749 0,76606 6,12322 1,94896
120 25500 1,87207 0,28339 0,45442 0,04333 0,44440 0,50434 0,43883 1,43404 0,74353 6,21836 1,86775
14
DE LA COMUNIDAD
COSTO DE OPERACIN ($/Km):
SUPERFICIE DE RODAMIENTO: PAVIMENTO
COSTO DEL COSTO DEL

VEHCULO PASAJERO
($/Km) ($/Km)
5 11.000 1,20963 0,28473 0,07985 0,03250 0,14054 1,16914 1,01729 3,32436 1,72364 8,98168 44,82600
10 12.000 1,13118 0,26373 0,08419 0,03250 0,14878 1,07171 0,93252 3,04733 1,58000 8,29195 22,41300
15 13.000 1,06122 0,24450 0,08884 0,03250 0,15703 0,98928 0,86079 2,81292 1,45846 7,70553 14,94200
20 14.000 0,99974 0,22702 0,09384 0,03250 0,16527 0,91861 0,79930 2,61200 1,35429 7,20256 11,20650
25 15.000 0,94674 0,21129 0,09921 0,03250 0,17351 0,85737 0,74602 2,43787 1,26400 6,76851 8,96520
30 16.000 0,90222 0,19733 0,10499 0,03250 0,18175 0,80379 0,69939 2,28550 1,18500 6,39247 7,47100
35 17.000 0,86618 0,18512 0,11120 0,03250 0,19000 0,75650 0,65825 2,15106 1,11529 6,06610 6,40371
40 18.000 0,83863 0,17467 0,11787 0,03250 0,19824 0,71448 0,62168 2,03156 1,05333 5,78295 5,60325
45 19.000 0,81955 0,16597 0,12505 0,03250 0,20648 0,67687 0,58896 1,92463 0,99789 5,53791 4,98067
50 20.000 0,80895 0,15904 0,13275 0,03250 0,21472 0,64303 0,55951 1,82840 0,94800 5,32691 4,48260
55 21.000 0,80684 0,15386 0,14102 0,03250 0,22297 0,61241 0,53287 1,74133 0,90286 5,14665 4,07509
60 22.000 0,81320 0,15044 0,14987 0,03250 0,23121 0,58457 0,50865 1,66218 0,86182 4,99444 3,73550
65 23.000 0,82805 0,14877 0,15934 0,03250 0,23945 0,55916 0,48653 1,58991 0,82435 4,86806 3,44815
70 24.000 0,85138 0,14886 0,16943 0,03250 0,24769 0,53586 0,46626 1,52367 0,79000 4,76565 3,20186
75 25.000 0,88319 0,15071 0,18015 0,03250 0,25594 0,51442 0,44761 1,46272 0,75840 4,68564 2,98840
80 26.000 0,92348 0,15432 0,19149 0,03250 0,26418 0,49464 0,43039 1,40646 0,72923 4,62669 2,80163
85 27.000 0,97225 0,15969 0,20341 0,03250 0,27242 0,47632 0,41445 1,35437 0,70222 4,58763 2,63682
90 28.000 1,02950 0,16681 0,21586 0,03250 0,28067 0,45931 0,39965 1,30600 0,67714 4,56743 2,49033
95 29.000 1,09523 0,17569 0,22874 0,03250 0,28891 0,44347 0,38587 1,26097 0,65379 4,56516 2,35926
100 30.000 1,16944 0,18632 0,24192 0,03250 0,29715 0,42869 0,37301 1,21893 0,63200 4,57996 2,24130
105 31.000 1,25213 0,19871 0,25524 0,03250 0,30539 0,41486 0,36098 1,17961 0,61161 4,61105 2,13457
110 32.000 1,34331 0,21287 0,26848 0,03250 0,31364 0,40189 0,34969 1,14275 0,59250 4,65763 2,03755
115 33.000 1,44296 0,22877 0,28136 0,03250 0,32188 0,38971 0,33910 1,10812 0,57455 4,71896 1,94896
120 34.000 1,55110 0,24644 0,29358 0,03250 0,33012 0,37825 0,32912 1,07553 0,55765 4,79430 1,86775
15
COSTO DE OPERACIN ($/Km):DEL USUARIO

VEHCULO: AUTO- CAMIONETA
IMPUESTOS COSTO DEL COSTO DEL

PATENTES VEHCULO PASAJERO
($/Km) ($/Km) ($/Km)
5 7.700 2,66332 0,50353 0,35801 0,06293 0,65305 3,25903 2,77555 2,34039 3,16883 3,11688 18,90154 44,82600
10 8.400 2,47790 0,46640 0,36426 0,06293 0,66590 2,98745 2,54426 2,14536 2,90476 2,85714 17,47636 22,41300
15 9.100 2,31465 0,43238 0,37072 0,06293 0,67875 2,75764 2,34854 1,98033 2,68132 2,63736 16,26464 14,94200
20 9.800 2,17359 0,40147 0,37742 0,06293 0,69161 2,56067 2,18079 1,83888 2,48980 2,44898 15,22614 11,20650
25 10.500 2,05471 0,37366 0,38437 0,06293 0,70446 2,38996 2,03540 1,71629 2,32381 2,28571 14,33131 8,96520
30 11.200 1,95801 0,34897 0,39158 0,06293 0,71731 2,24058 1,90819 1,60902 2,17857 2,14286 13,55802 7,47100
35 11.900 1,88349 0,32738 0,39906 0,06293 0,73017 2,10879 1,79595 1,51437 2,05042 2,01681 12,88935 6,40371
40 12.600 1,83115 0,30890 0,40683 0,06293 0,74302 1,99163 1,69617 1,43024 1,93651 1,90476 12,31214 5,60325
45 13.300 1,80099 0,29352 0,41492 0,06293 0,75587 1,88681 1,60690 1,35496 1,83459 1,80451 11,81600 4,98067
50 14.000 1,79302 0,28126 0,42333 0,06293 0,76872 1,79247 1,52655 1,28721 1,74286 1,71429 11,39263 4,48260
55 14.700 1,80722 0,27210 0,43209 0,06293 0,78158 1,70711 1,45386 1,22592 1,65986 1,63265 11,03532 4,07509
60 15.400 1,84361 0,26605 0,44121 0,06293 0,79443 1,62952 1,38778 1,17019 1,58442 1,55844 10,73857 3,73550
65 16.100 1,90218 0,26310 0,45074 0,06293 0,80728 1,55867 1,32744 1,11932 1,51553 1,49068 10,49786 3,44815
70 16.800 1,98292 0,26327 0,46068 0,06293 0,82013 1,49372 1,27213 1,07268 1,45238 1,42857 10,30942 3,20186
75 17.500 2,08585 0,26654 0,47107 0,06293 0,83299 1,43397 1,22124 1,02977 1,39429 1,37143 10,17008 2,98840
80 18.200 2,21097 0,27292 0,48194 0,06293 0,84584 1,37882 1,17427 0,99016 1,34066 1,31868 10,07719 2,80163
85 18.900 2,35826 0,28240 0,49332 0,06293 0,85869 1,32775 1,13078 0,95349 1,29101 1,26984 10,02848 2,63682
90 19.600 2,52773 0,29500 0,50526 0,06293 0,87154 1,28033 1,09040 0,91944 1,24490 1,22449 10,02202 2,49033
95 20.300 2,71939 0,31070 0,51779 0,06293 0,88440 1,23618 1,05280 0,88773 1,20197 1,18227 10,05616 2,35926
100 21.000 2,93322 0,32951 0,53095 0,06293 0,89725 1,19498 1,01770 0,85814 1,16190 1,14286 10,12945 2,24130
105 21.700 3,16924 0,35143 0,54480 0,06293 0,91010 1,15643 0,98487 0,83046 1,12442 1,10599 10,24069 2,13457
110 22.400 3,42744 0,37645 0,55939 0,06293 0,92295 1,12029 0,95410 0,80451 1,08929 1,07143 10,38879 2,03755
115 23.100 3,70782 0,40459 0,57479 0,06293 0,93581 1,08634 0,92518 0,78013 1,05628 1,03896 10,57283 1,94896
120 23.800 4,01038 0,43583 0,59106 0,06293 0,94866 1,05439 0,89797 0,75718 1,02521 1,00840 10,79202 1,86775
16


($/Km) ($/Km) ($/Km)
5 8.250 2,21377 0,41360 0,19518 0,05244 0,35741 3,04176 2,59051 2,18436 2,95758 2,90909 16,91572 44,82600
10 9.000 2,07937 0,38310 0,20081 0,05244 0,37439 2,78828 2,37464 2,00233 2,71111 2,66667 15,63315 22,41300
15 9.750 1,96018 0,35516 0,20678 0,05244 0,39137 2,57380 2,19197 1,84831 2,50256 2,46154 14,54411 14,94200
20 10.500 1,85622 0,32976 0,21311 0,05244 0,40835 2,38996 2,03540 1,71629 2,32381 2,28571 13,61106 11,20650
25 11.250 1,76749 0,30692 0,21984 0,05244 0,42533 2,23063 1,89971 1,60187 2,16889 2,13333 12,80645 8,96520
30 12.000 1,69398 0,28664 0,22700 0,05244 0,44231 2,09121 1,78098 1,50175 2,03333 2,00000 12,10966 7,47100
35 12.750 1,63570 0,26890 0,23466 0,05244 0,45930 1,96820 1,67622 1,41341 1,91373 1,88235 11,50490 6,40371
40 13.500 1,59264 0,25372 0,24284 0,05244 0,47628 1,85886 1,58309 1,33489 1,80741 1,77778 10,97995 5,60325
45 14.250 1,56481 0,24109 0,25162 0,05244 0,49326 1,76102 1,49977 1,26463 1,71228 1,68421 10,52514 4,98067
50 15.000 1,55220 0,23101 0,26106 0,05244 0,51024 1,67297 1,42478 1,20140 1,62667 1,60000 10,13278 4,48260
55 15.750 1,55482 0,22349 0,27123 0,05244 0,52722 1,59330 1,35694 1,14419 1,54921 1,52381 9,79665 4,07509
60 16.500 1,57267 0,21852 0,28222 0,05244 0,54420 1,52088 1,29526 1,09218 1,47879 1,45455 9,51171 3,73550
65 17.250 1,60574 0,21610 0,29415 0,05244 0,56118 1,45476 1,23894 1,04470 1,41449 1,39130 9,27380 3,44815
70 18.000 1,65403 0,21623 0,30712 0,05244 0,57816 1,39414 1,18732 1,00117 1,35556 1,33333 9,07952 3,20186
75 18.750 1,71755 0,21892 0,32130 0,05244 0,59515 1,33838 1,13983 0,96112 1,30133 1,28000 8,92602 2,98840
80 19.500 1,79630 0,22416 0,33685 0,05244 0,61213 1,28690 1,09599 0,92415 1,25128 1,23077 8,81097 2,80163
85 20.250 1,89027 0,23195 0,35397 0,05244 0,62911 1,23924 1,05539 0,88993 1,20494 1,18519 8,73243 2,63682
90 21.000 1,99947 0,24230 0,37294 0,05244 0,64609 1,19498 1,01770 0,85814 1,16190 1,14286 8,68882 2,49033
95 21.750 2,12389 0,25519 0,39405 0,05244 0,66307 1,15377 0,98261 0,82855 1,12184 1,10345 8,67887 2,35926
100 22.500 2,26354 0,27064 0,41769 0,05244 0,68005 1,11531 0,94986 0,80093 1,08444 1,06667 8,70158 2,24130
105 23.250 2,41841 0,28865 0,44435 0,05244 0,69703 1,07934 0,91921 0,77510 1,04946 1,03226 8,75625 2,13457
110 24.000 2,58851 0,30920 0,47465 0,05244 0,71401 1,04561 0,89049 0,75088 1,01667 1,00000 8,84246 2,03755
115 24.750 2,77384 0,33231 0,50938 0,05244 0,73100 1,01392 0,86350 0,72812 0,98586 0,96970 8,96006 1,94896
120 25.500 2,97439 0,35797 0,54959 0,05244 0,74798 0,98410 0,83811 0,70671 0,95686 0,94118 9,10932 1,86775
17
DEL USUARIO
COSTO DE OPERACIN ($/Km):
VEHCULO: AUTO- CAMIONETA

($/Km) ($/Km) ($/Km)
5 11.000 1,92188 0,35966 0,09657 0,03933 0,23583 2,28132 1,94289 1,63827 2,21818 2,18182 12,91575 44,82600
10 12.000 1,79724 0,33314 0,10182 0,03933 0,24966 2,09121 1,78098 1,50175 2,03333 2,00000 11,92846 22,41300
15 13.000 1,68609 0,30884 0,10744 0,03933 0,26348 1,93035 1,64398 1,38623 1,87692 1,84615 11,08882 14,94200
20 14.000 1,58841 0,28676 0,11349 0,03933 0,27731 1,79247 1,52655 1,28721 1,74286 1,71429 10,36867 11,20650
25 15.000 1,50420 0,26690 0,11999 0,03933 0,29113 1,67297 1,42478 1,20140 1,62667 1,60000 9,74737 8,96520
30 16.000 1,43347 0,24926 0,12697 0,03933 0,30496 1,56841 1,33573 1,12631 1,52500 1,50000 9,20944 7,47100
35 17.000 1,37621 0,23383 0,13448 0,03933 0,31878 1,47615 1,25716 1,06006 1,43529 1,41176 8,74307 6,40371
40 18.000 1,33242 0,22063 0,14256 0,03933 0,33261 1,39414 1,18732 1,00117 1,35556 1,33333 8,33907 5,60325
45 19.000 1,30212 0,20965 0,15123 0,03933 0,34643 1,32077 1,12483 0,94847 1,28421 1,26316 7,99021 4,98067
50 20.000 1,28528 0,20089 0,16055 0,03933 0,36026 1,25473 1,06859 0,90105 1,22000 1,20000 7,69068 4,48260
55 21.000 1,28192 0,19435 0,17055 0,03933 0,37408 1,19498 1,01770 0,85814 1,16190 1,14286 7,43582 4,07509
60 22.000 1,29203 0,19002 0,18126 0,03933 0,38791 1,14066 0,97144 0,81914 1,10909 1,09091 7,22180 3,73550
65 23.000 1,31562 0,18792 0,19271 0,03933 0,40174 1,09107 0,92921 0,78352 1,06087 1,04348 7,04547 3,44815
70 24.000 1,35269 0,18804 0,20491 0,03933 0,41556 1,04561 0,89049 0,75088 1,01667 1,00000 6,90417 3,20186
75 25.000 1,40322 0,19038 0,21788 0,03933 0,42939 1,00378 0,85487 0,72084 0,97600 0,96000 6,79569 2,98840
80 26.000 1,46724 0,19493 0,23159 0,03933 0,44321 0,96518 0,82199 0,69312 0,93846 0,92308 6,71812 2,80163
85 27.000 1,54472 0,20171 0,24601 0,03933 0,45704 0,92943 0,79155 0,66744 0,90370 0,88889 6,66982 2,63682
90 28.000 1,63568 0,21070 0,26106 0,03933 0,47086 0,89623 0,76328 0,64361 0,87143 0,85714 6,64933 2,49033
95 29.000 1,74012 0,22192 0,27664 0,03933 0,48469 0,86533 0,73696 0,62141 0,84138 0,82759 6,65537 2,35926
100 30.000 1,85803 0,23535 0,29259 0,03933 0,49851 0,83649 0,71239 0,60070 0,81333 0,80000 6,68673 2,24130
105 31.000 1,98942 0,25101 0,30870 0,03933 0,51234 0,80950 0,68941 0,58132 0,78710 0,77419 6,74232 2,13457
110 32.000 2,13427 0,26888 0,32471 0,03933 0,52616 0,78420 0,66787 0,56316 0,76250 0,75000 6,82109 2,03755
115 33.000 2,29261 0,28898 0,34029 0,03933 0,53999 0,76044 0,64763 0,54609 0,73939 0,72727 6,92202 1,94896
120 34.000 2,46442 0,31129 0,35507 0,03933 0,55381 0,73808 0,62858 0,53003 0,71765 0,70588 7,04414 1,86775
18
PLANILLA DE CONSUMOS
RECORRIDO ANUAL (Km) CONSUMO DE COMBUSTIBLES (l/Km) CONSUMO DE LUBRICANTES (l/1000 Km) DURACIN DE CUBIERTAS (Km)
VELOCIDAD SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE VELOCIDAD
(Km/h) TIERRA RIPIO PAVIMENTO TIERRA RIPIO PAVIMENTO TIERRA RIPIO PAVIMENTO TIERRA RIPIO PAVIMENTO (Km/h)
5 7.700 8.250 11.000 0,15008 0,12475 0,10830 2,62254 2,15416 1,87322 30.430 55.817 112.810 5
10 8.400 9.000 12.000 0,13963 0,11717 0,10128 2,42917 1,99532 1,73509 29.909 54.252 107.001 10
15 9.100 9.750 13.000 0,13043 0,11046 0,09501 2,25198 1,84977 1,60853 29.387 52.687 101.396 15
20 9.800 10.500 14.000 0,12248 0,10460 0,08951 2,09098 1,71752 1,49353 28.865 51.122 95.994 20
25 10.500 11.250 15.000 0,11578 0,09960 0,08476 1,94617 1,59856 1,39009 28.344 49.557 90.796 25
30 11.200 12.000 16.000 0,11034 0,09546 0,08078 1,81754 1,49290 1,29821 27.822 47.992 85.801 30
35 11.900 12.750 17.000 0,10614 0,09217 0,07755 1,70509 1,40053 1,21789 27.300 46.427 81.010 35
40 12.600 13.500 18.000 0,10319 0,08975 0,07508 1,60884 1,32146 1,14913 26.779 44.863 76.422 40
45 13.300 14.250 19.000 0,10149 0,08818 0,07338 1,52876 1,25568 1,09194 26.257 43.298 72.037 45
50 14.000 15.000 20.000 0,10104 0,08747 0,07243 1,46488 1,20320 1,04630 25.735 41.733 67.856 50
55 14.700 15.750 21.000 0,10184 0,08762 0,07224 1,41717 1,16401 1,01223 25.214 40.168 63.878 55
60 15.400 16.500 22.000 0,10389 0,08862 0,07281 1,38566 1,13812 0,98971 24.692 38.603 60.104 60
65 16.100 17.250 23.000 0,10719 0,09048 0,07414 1,37032 1,12552 0,97876 24.170 37.038 56.534 65
70 16.800 18.000 24.000 0,11174 0,09321 0,07622 1,37118 1,12622 0,97937 23.649 35.473 53.166 70
75 17.500 18.750 25.000 0,11754 0,09679 0,07907 1,38822 1,14021 0,99154 23.127 33.908 50.002 75
80 18.200 19.500 26.000 0,12459 0,10122 0,08268 1,42144 1,16750 1,01527 22.605 32.343 47.042 80
85 18.900 20.250 27.000 0,13289 0,10652 0,08705 1,47085 1,20808 1,05056 22.084 30.778 44.285 85
90 19.600 21.000 28.000 0,14244 0,11267 0,09217 1,53645 1,26196 1,09741 21.562 29.213 41.732 90
95 20.300 21.750 29.000 0,15324 0,11968 0,09806 1,61823 1,32913 1,15583 21.041 27.648 39.381 95
100 21.000 22.500 30.000 0,16529 0,12755 0,10470 1,71620 1,40960 1,22580 20.519 26.083 37.235 100
105 21.700 23.250 31.000 0,17859 0,13628 0,11210 1,83035 1,50336 1,30734 19.997 24.518 35.292 105
110 22.400 24.000 32.000 0,19314 0,14586 0,12027 1,96069 1,61042 1,40043 19.476 22.953 33.552 110
115 23.100 24.750 33.000 0,20894 0,15631 0,12919 2,10721 1,73077 1,50509 18.954 21.388 32.016 115
120 23.800 25.500 34.000 0,22599 0,16761 0,13887 2,26992 1,86442 1,62131 18.432 19.823 30.683 120
19
GRFICOS DE CONSUMOS
RECORRIDO ANUAL CONSUMO DE COMBUSTIBLES

40 0,25
35
0,20
CONSUMO DE COMBUSTIBLES
30
RECORRIDO (miles de Km)
TIERRA
TIERRA
RIPIO
25 RIPIO
0,15
PAVIMENTO
PAVIMENTO
20
(l/Km)
15 0,10
10
0,05
5
0 0,00
0 20 40 60 80 100 120 0 20 40 60 80 100 120
VELOCIDAD (Km/h) VELOCIDAD (Km/h)
CONSUMO DE LUBRICANTES DURACIN DE CUBIERTAS

3,00 125
CONSUMO DE LUBRICANTES (l/1000 Km)
2,50
DURACIN DE CUBIERTAS
100
TIERRA TIERRA
2,00
(miles de Km)
RIPIO RIPIO
75
PAVIMENTO PAVIMENTO
1,50
50
1,00
25
0,50
0,00 0
0 20 40 60 80 100 120 0 20 40 60 80 100 120
20
VARIACIN DE COSTOS
COSTO COSTO COSTO COSTO COSTO COSTO
VELOCIDAD VARIACIN VARIACIN VARIACIN VELOCIDAD
(Km/h) OPERACIN OPERACIN DIFERENCIA VARIACIN % OPERACIN OPERACIN DIFERENCIA VARIACIN % OPERACIN OPERACIN DIFERENCIA VARIACIN % (Km/h)
2015 2016 2015 2016 2015 2016
5 48,67834 57,97320 9,29486 0,19094 19,09 47,58536 56,61365 9,02829 0,18973 18,97 45,28232 53,80768 8,52536 0,18827 18,83 5
10 28,87399 34,56571 5,69172 0,19712 19,71 27,85710 33,30266 5,44556 0,19548 19,55 25,72570 30,70495 4,97925 0,19355 19,36 10
15 21,85497 26,24932 4,39435 0,20107 20,11 20,90346 25,06921 4,16576 0,19929 19,93 18,91713 22,64753 3,73039 0,19720 19,72 15
20 18,10016 21,78916 3,68899 0,20381 20,38 17,20487 20,68034 3,47547 0,20200 20,20 15,34254 18,40906 3,06652 0,19987 19,99 20
25 15,69279 18,92310 3,23031 0,20585 20,58 14,84575 17,87533 3,02958 0,20407 20,41 13,09035 15,73371 2,64336 0,20193 20,19 25
30 13,98674 16,88845 2,90171 0,20746 20,75 13,18086 15,89255 2,71169 0,20573 20,57 11,51835 13,86347 2,34511 0,20360 20,36 30
35 12,70078 15,35309 2,65230 0,20883 20,88 11,92964 14,40069 2,47106 0,20714 20,71 10,34829 12,46982 2,12153 0,20501 20,50 35
40 11,69155 14,14765 2,45610 0,21007 21,01 10,94926 13,23105 2,28179 0,20840 20,84 9,43912 11,38620 1,94708 0,20628 20,63 40
45 10,87760 13,17588 2,29828 0,21129 21,13 10,15872 12,28788 2,12916 0,20959 20,96 8,71124 10,51858 1,80734 0,20747 20,75 45
50 10,20885 12,37855 2,16970 0,21253 21,25 9,50830 11,51240 2,00410 0,21077 21,08 8,11604 9,80951 1,69346 0,20866 20,87 50
55 9,65262 11,71699 2,06437 0,21387 21,39 8,96560 10,86628 1,90068 0,21200 21,20 7,62203 9,22174 1,59971 0,20988 20,99 55
60 9,18650 11,16467 1,97818 0,21534 21,53 8,50849 10,32333 1,81484 0,21330 21,33 7,20778 8,72994 1,52216 0,21118 21,12 60
65 8,79457 10,70275 1,90818 0,21697 21,70 8,12128 9,86497 1,74370 0,21471 21,47 6,85817 8,31622 1,45805 0,21260 21,26 65
70 8,46515 10,31737 1,85222 0,21881 21,88 7,79249 9,47761 1,68512 0,21625 21,62 6,56216 7,96751 1,40534 0,21416 21,42 70
75 8,18943 9,99809 1,80866 0,22085 22,09 7,51354 9,15106 1,63752 0,21794 21,79 6,31151 7,67404 1,36253 0,21588 21,59 75
80 7,96064 9,73689 1,77624 0,22313 22,31 7,27785 8,87753 1,59968 0,21980 21,98 6,09988 7,42831 1,32844 0,21778 21,78 80
85 7,77349 9,52746 1,75397 0,22564 22,56 7,08032 8,65098 1,57065 0,22183 22,18 5,92231 7,22445 1,30214 0,21987 21,99 85
90 7,62372 9,36479 1,74107 0,22837 22,84 6,91697 8,46665 1,54969 0,22404 22,40 5,77484 7,05776 1,28292 0,22216 22,22 90
95 7,50794 9,24482 1,73687 0,23134 23,13 6,78462 8,32081 1,53619 0,22642 22,64 5,65426 6,92442 1,27016 0,22464 22,46 95
100 7,42336 9,16423 1,74087 0,23451 23,45 6,68078 8,21048 1,52970 0,22897 22,90 5,55789 6,82126 1,26338 0,22731 22,73 100
105 7,36767 9,12031 1,75264 0,23788 23,79 6,60350 8,13335 1,52985 0,23167 23,17 5,48348 6,74562 1,26214 0,23017 23,02 105
110 7,33896 9,11075 1,77179 0,24142 24,14 6,55131 8,08767 1,53635 0,23451 23,45 5,42909 6,69517 1,26609 0,23320 23,32 110
115 7,33563 9,13367 1,79804 0,24511 24,51 6,52315 8,07217 1,54903 0,23747 23,75 5,39302 6,66791 1,27490 0,23640 23,64 115
120 7,35631 9,18744 1,83113 0,24892 24,89 6,51837 8,08611 1,56774 0,24051 24,05 5,37376 6,66205 1,28829 0,23974 23,97 120
21
GRFICOS DE VARIACIN DE COSTOS

TIERRA
70,00
60,00

50,00 2015
40,00 2016
30,00
20,00
10,00
0,00
0 50 100 150
VELOCIDAD (Km/h)
RIPIO PAVIMENTO
60,00 60,00

50,00 50,00
2015 2015
40,00 40,00
2016 2016
30,00 30,00
20,00 20,00
10,00
10,00
0,00
0,00
0 50 100 150
0 50 100 150
22
VARIACIN DE COSTOS
(Km/h) OPERACIN OPERACIN DIFERENCIA VARIACIN % OPERACIN OPERACIN DIFERENCIA VARIACIN % OPERACIN OPERACIN DIFERENCIA VARIACIN % (Km/h)
2015 2016 2015 2016 2015 2016
5 53,10343 63,72754 10,62410 0,20006 20,01 51,52421 61,74172 10,21751 0,19830 19,83 48,29863 57,74175 9,44312 0,19552 19,55 5
10 32,96979 39,88936 6,91957 0,20988 20,99 31,50164 38,04615 6,54451 0,20775 20,78 28,51465 34,34146 5,82681 0,20434 20,43 10
15 25,67091 31,20664 5,53574 0,21564 21,56 24,29828 29,48611 5,18784 0,21351 21,35 21,51278 26,03082 4,51805 0,21002 21,00 15
20 21,67646 26,43264 4,75618 0,21942 21,94 20,38599 24,81756 4,43157 0,21738 21,74 17,77252 21,57517 3,80265 0,21396 21,40 20
25 19,06294 23,29651 4,23357 0,22208 22,21 17,84290 21,77165 3,92875 0,22019 22,02 15,37760 18,71257 3,33497 0,21687 21,69 25
30 17,17920 21,02902 3,84982 0,22410 22,41 16,01906 19,58066 3,56159 0,22233 22,23 13,68226 16,68044 2,99818 0,21913 21,91 30
35 15,74013 19,29307 3,55294 0,22572 22,57 14,63032 17,90862 3,27829 0,22408 22,41 12,40555 15,14679 2,74123 0,22097 22,10 35
40 14,59936 17,91539 3,31603 0,22714 22,71 13,53105 16,58320 3,05215 0,22557 22,56 11,40434 13,94232 2,53799 0,22255 22,25 40
45 13,67308 16,79667 3,12359 0,22845 22,84 12,63803 15,50581 2,86777 0,22692 22,69 10,59736 12,97087 2,37352 0,22397 22,40 45
50 12,90932 15,87523 2,96591 0,22975 22,97 11,89979 14,61538 2,71559 0,22820 22,82 9,93468 12,17328 2,23860 0,22533 22,53 50
55 12,27385 15,11041 2,83656 0,23111 23,11 11,28250 13,87174 2,58924 0,22949 22,95 9,38373 11,51091 2,12718 0,22669 22,67 55
60 11,74303 14,47407 2,73105 0,23257 23,26 10,76288 13,24721 2,48434 0,23082 23,08 8,92222 10,95730 2,03508 0,22809 22,81 60
65 11,29988 13,94602 2,64613 0,23417 23,42 10,32427 12,72196 2,39769 0,23224 23,22 8,53430 10,49362 1,95932 0,22958 22,96 65
70 10,93187 13,51128 2,57941 0,23595 23,60 9,95441 12,28137 2,32696 0,23376 23,38 8,20833 10,10603 1,89770 0,23119 23,12 70
75 10,62947 13,15848 2,52902 0,23793 23,79 9,64406 11,91442 2,27036 0,23542 23,54 7,93555 9,78409 1,84854 0,23294 23,29 75
80 10,38529 12,87882 2,49353 0,24010 24,01 9,38609 11,61260 2,22650 0,23721 23,72 7,70920 9,51975 1,81055 0,23486 23,49 80
85 10,19352 12,66531 2,47179 0,24249 24,25 9,17496 11,36926 2,19429 0,23916 23,92 7,52394 9,30664 1,78270 0,23694 23,69 85
90 10,04947 12,51236 2,46289 0,24508 24,51 9,00627 11,17916 2,17288 0,24126 24,13 7,37550 9,13967 1,76417 0,23919 23,92 90
95 9,94936 12,41542 2,46606 0,24786 24,79 8,87656 11,03813 2,16157 0,24351 24,35 7,26036 9,01463 1,75427 0,24162 24,16 95
100 9,89006 12,37075 2,48069 0,25083 25,08 8,78307 10,94288 2,15982 0,24591 24,59 7,17560 8,92803 1,75243 0,24422 24,42 100
105 9,86900 12,37526 2,50626 0,25395 25,40 8,72364 10,89083 2,16718 0,24843 24,84 7,11872 8,87689 1,75817 0,24698 24,70 105
110 9,88400 12,42633 2,54233 0,25722 25,72 8,69666 10,88000 2,18335 0,25106 25,11 7,08758 8,85863 1,77105 0,24988 24,99 110
115 9,93325 12,52179 2,58854 0,26059 26,06 8,70096 10,90902 2,20806 0,25377 25,38 7,08026 8,87098 1,79072 0,25292 25,29 115
120 10,01520 12,65977 2,64457 0,26406 26,41 8,73588 10,97707 2,24119 0,25655 25,65 7,09507 8,91189 1,81682 0,25607 25,61 120
23

COSTO DE OPERACIN : DEL USUARIO
TIERRA
70,00
60,00

50,00
40,00
2015
30,00 2016
20,00
10,00
0,00
0 20 40 60 80 100 120 140
VELOCIDAD (Km/h)
RIPIO PAVIMENTO
70,00 70,00

60,00 60,00
50,00 50,00
40,00 2015 40,00

2015
30,00 2016 30,00 2016
20,00 20,00
10,00 10,00
0,00 0,00
0 20 40 60 80 100 120 140 0 20 40 60 80 100 120 140
24
CAPTULO 3
MNIBUS
PLANILLA RESUMEN
VEHCULO: MNIBUS
COSTO COSTO COSTO
(Km/h)
5 54,73428 55,34504 110,07932 410,88000 520,95932 49,32365 48,59865 97,92231 410,88000 508,80231 44,72357 39,51068 84,23425 410,88000 495,11425 5
10 38,35965 49,14738 87,50703 205,44000 292,94703 32,99203 42,93524 75,92726 205,44000 281,36726 28,54017 34,60578 63,14595 205,44000 268,58595 10
15 32,28338 44,86146 77,14484 136,96000 214,10484 26,95317 39,09841 66,05158 136,96000 203,01158 22,61730 31,40530 54,02259 136,96000 190,98259 15
20 28,89225 41,42377 70,31601 102,72000 173,03601 23,59688 36,04373 59,64061 102,72000 162,36061 19,34893 28,89156 48,24049 102,72000 150,96049 20
25 26,65144 38,54146 65,19290 82,17600 147,36890 21,39055 33,49224 54,88279 82,17600 137,05879 17,20557 26,80497 44,01053 82,17600 126,18653 25
30 25,04250 36,07167 61,11417 68,48000 129,59417 19,81739 31,31134 51,12872 68,48000 119,60872 15,67274 25,02733 40,70006 68,48000 109,18006 30
35 23,83912 33,92612 57,76524 58,69714 116,46238 18,65243 29,42054 48,07296 58,69714 106,77011 14,52726 23,48907 38,01632 58,69714 96,71347 35
40 22,92560 32,04374 54,96934 51,36000 106,32934 17,78102 27,76481 45,54582 51,36000 96,90582 13,65589 22,14357 35,79947 51,36000 87,15947 40
45 22,23599 30,37963 52,61563 45,65333 98,26896 17,13812 26,30398 43,44209 45,65333 89,09543 12,99469 20,95728 33,95197 45,65333 79,60531 45
50 21,72963 28,89951 50,62915 41,08800 91,71715 16,68383 25,00752 41,69135 41,08800 82,77935 12,50458 19,90492 32,40950 41,08800 73,49750 50
55 21,37990 27,57650 48,95639 37,35273 86,30912 16,39222 23,85161 40,24383 37,35273 77,59655 12,16021 18,96686 31,12707 37,35273 68,47980 55
60 21,16850 26,38912 47,55762 34,24000 81,79762 16,24562 22,81726 39,06288 34,24000 73,30288 11,94427 18,12754 30,07181 34,24000 64,31181 60
65 21,08241 25,31996 46,40237 31,60615 78,00852 16,23163 21,88910 38,12073 31,60615 69,72689 11,84436 17,37437 29,21873 31,60615 60,82488 65
70 21,11205 24,35470 45,46676 29,34857 74,81533 16,34127 21,05455 37,39582 29,34857 66,74439 11,85119 16,69702 28,54822 29,34857 57,89679 70
75 21,25020 23,48148 44,73169 27,39200 72,12369 16,56794 20,30318 36,87112 27,39200 64,26312 11,95744 16,08691 28,04435 27,39200 55,43635 75
80 21,49131 22,69034 44,18165 25,68000 69,86165 16,90674 19,62627 36,53301 25,68000 62,21301 12,15690 15,53680 27,69370 25,68000 53,37370 80
85 21,83101 21,97287 43,80387 24,16941 67,97328 17,35403 19,01648 36,37051 24,16941 60,53992 12,44405 15,04049 27,48454 24,16941 51,65395 85
90 22,26583 21,32190 43,58774 22,82667 66,41440 17,90712 18,46761 36,37473 22,82667 59,20139 12,81362 14,59264 27,40625 22,82667 50,23292 90
95 22,79299 20,73132 43,52431 21,62526 65,14958 18,56412 17,97434 36,53846 21,62526 58,16372 13,26039 14,18856 27,44895 21,62526 49,07422 95
100 23,41020 20,19584 43,60604 20,54400 64,15004 19,32380 17,53214 36,85594 20,54400 57,39994 13,77918 13,82413 27,60331 20,54400 48,14731 100
105 24,11560 19,71088 43,82647 19,56571 63,39219 20,18549 17,13714 37,32263 19,56571 56,88835 14,36487 13,49569 27,86056 19,56571 47,42628 105
110 24,90762 19,27245 44,18007 18,67636 62,85643 21,14910 16,78599 37,93509 18,67636 56,61145 15,01274 13,20000 28,21275 18,67636 46,88911 110
115 25,78497 18,87707 44,66204 17,86435 62,52639 22,21508 16,47582 38,69091 17,86435 56,55526 15,71875 12,93426 28,65301 17,86435 46,51736 115
120 26,74658 18,52167 45,26825 17,12000 62,38825 23,38451 16,20421 39,58872 17,12000 56,70872 16,47998 12,69605 29,17603 17,12000 46,29603 120
25
GRFICO RESUMEN
COSTO DE OPERACIN ($/Km): DE
LA COMUNIDAD
VEHCULO: MNIBUS
600,0
500,0
400,0 TIERRA
RIPIO
300,0
PAVIMENTO
200,0
100,0
0,0
0 20 40 60 80 100 120 140
VELOCIDAD (Km/h)
26
PLANILLA RESUMEN
VEHCULO: MNIBUS
COSTO COSTO COSTO
(Km/h)
5 66,31727 64,82105 131,13832 410,88000 542,01832 58,53720 56,77957 115,31677 410,88000 526,19677 51,82108 46,02261 97,84370 410,88000 508,72370 5
10 49,30685 57,84541 107,15226 205,44000 312,59226 41,58591 50,42782 92,01374 205,44000 297,45374 35,10796 40,56297 75,67092 205,44000 281,11092 10
15 42,69259 52,90531 95,59790 136,96000 232,55790 35,02143 46,01199 81,03342 136,96000 217,99342 28,73070 36,89522 65,62592 136,96000 202,58592 15
20 38,84728 48,91068 87,75796 102,72000 190,47796 31,22130 42,46444 73,68574 102,72000 176,40574 25,07354 33,98313 59,05667 102,72000 161,77667 20
25 36,22597 45,54947 81,77544 82,17600 163,95144 28,64410 39,48935 68,13345 82,17600 150,30945 22,59993 31,55364 54,15357 82,17600 136,32957 25
30 34,30266 42,66453 76,96719 68,48000 145,44719 26,76647 36,94166 63,70813 68,48000 132,18813 20,79020 29,47857 50,26877 68,48000 118,74877 30
35 32,84535 40,15677 73,00212 58,69714 131,69926 25,35847 34,73143 60,08989 58,69714 118,78704 19,41722 27,68079 47,09801 58,69714 105,79516 35
40 31,73394 37,95676 69,69071 51,36000 121,05071 24,30164 32,79630 57,09794 51,36000 108,45794 18,36474 26,10785 44,47259 51,36000 95,83259 40
45 30,89905 36,01307 66,91212 45,65333 112,56545 23,52797 31,09040 54,61837 45,65333 100,27170 17,56646 24,72161 42,28806 45,65333 87,94139 45
50 30,29726 34,28620 64,58346 41,08800 105,67146 22,99520 29,57864 52,57384 41,08800 93,66184 16,98143 23,49314 40,47458 41,08800 81,56258 50
55 29,89974 32,74509 62,64483 37,35273 99,99756 22,67551 28,23354 50,90905 37,35273 88,26178 16,58281 22,39992 38,98273 37,35273 76,33545 55
60 29,68643 31,36484 61,05127 34,24000 95,29127 22,54974 27,03313 49,58288 34,24000 83,82288 16,35203 21,42397 37,77600 34,24000 72,01600 60
65 29,64281 30,12525 59,76806 31,60615 91,37421 22,60425 25,95961 48,56386 31,60615 80,17002 16,27567 20,55076 36,82643 31,60615 68,43258 65
70 29,75809 29,00967 58,76776 29,34857 88,11633 22,82908 24,99835 47,82743 29,34857 77,17600 16,34351 19,76831 36,11182 29,34857 65,46039 70
75 30,02404 28,00428 58,02832 27,39200 85,42032 23,21682 24,13724 47,35405 27,39200 74,74605 16,54737 19,06666 35,61403 27,39200 63,00603 75
80 30,43423 27,09748 57,53171 25,68000 83,21171 23,76191 23,36613 47,12804 25,68000 72,80804 16,88026 18,43739 35,31765 25,68000 60,99765 80
85 30,98359 26,27946 57,26306 24,16941 81,43247 24,46021 22,67648 47,13669 24,16941 71,30610 17,33579 17,87330 35,20909 24,16941 59,37850 85
90 31,66803 25,54189 57,20992 22,82667 80,03659 25,30864 22,06105 47,36968 22,82667 70,19635 17,90784 17,36815 35,27599 22,82667 58,10265 90
95 32,48423 24,87760 57,36183 21,62526 78,98709 26,30499 21,51366 47,81865 21,62526 69,44391 18,59026 16,91648 35,50674 21,62526 57,13200 95
100 33,42945 24,28043 57,70988 20,54400 78,25388 27,44784 21,02903 48,47687 20,54400 69,02087 19,37688 16,51346 35,89034 20,54400 56,43434 100
105 34,50143 23,74504 58,24646 19,56571 77,81218 28,73643 20,60263 49,33905 19,56571 68,90477 20,26161 16,15480 36,41641 19,56571 55,98212 105
110 35,69828 23,26675 58,96503 18,67636 77,64139 30,17065 20,23057 50,40121 18,67636 69,07757 21,23877 15,83672 37,07549 18,67636 55,75186 110
115 37,01840 22,84150 59,85991 17,86435 77,72426 31,75106 19,90951 51,66056 17,86435 69,52491 22,30353 15,55593 37,85946 17,86435 55,72380 115
120 38,46048 22,46571 60,92618 17,12000 78,04618 33,47894 19,63662 53,11556 17,12000 70,23556 23,45236 15,30960 38,76196 17,12000 55,88196 120
27
GRFICO RESUMEN
VEHCULO: MNIBUS
600,0
500,0
400,0 TIERRA
RIPIO
300,0 PAVIMENTO
200,0
100,0
0,0
0 20 40 60 80 100 120 140
VELOCIDAD (Km/h)
28

VEHCULO: MNIBUS
GASTOS COSTO DEL COSTO DEL

VELOCIDAD RECORRIDO COMBUSTIBLE LUBRICANTES CUBIERTAS LAVADO ENGRASE MANTENIMIENTO AMORTIZACIN BONIFICACIN INTERESES SALARIOS SEGUROS
GENERALES VEHCULO PASAJERO
(Km/h) (Km/ao) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km)
($/Km) ($/Km) ($/Km)
5 38.675 7,10542 2,51133 1,76684 0,33714 0,21455 4,88066 7,55833 30,36000 5,44200 35,20833 2,90050 11,79421 110,07932 410,88000
10 42.350 6,61312 2,35129 1,79009 0,33714 0,21455 4,97102 6,90245 15,18000 4,96976 32,15306 2,64881 9,37575 87,50703 205,44000
15 46.025 6,18464 2,20041 1,81395 0,33714 0,21455 5,06139 6,35130 10,12000 4,57294 29,58570 2,43731 8,26552 77,14484 136,96000
20 49.700 5,81997 2,05870 1,83847 0,33714 0,21455 5,15176 5,88166 7,59000 4,23480 27,39803 2,25708 7,53386 70,31601 102,72000
25 53.375 5,51912 1,92616 1,86365 0,33714 0,21455 5,24212 5,47670 6,07200 3,94322 25,51161 2,10168 6,98495 65,19290 82,17600
30 57.050 5,28210 1,80279 1,88954 0,33714 0,21455 5,33249 5,12390 5,06000 3,68921 23,86822 1,96629 6,54795 61,11417 68,48000
35 60.725 5,10889 1,68859 1,91615 0,33714 0,21455 5,42285 4,81381 4,33714 3,46594 22,42375 1,84730 6,18913 57,76524 58,69714
40 64.400 4,99950 1,58356 1,94352 0,33714 0,21455 5,51322 4,53911 3,79500 3,26816 21,14413 1,74188 5,88957 54,96934 51,36000
45 68.075 4,95392 1,48770 1,97169 0,33714 0,21455 5,60359 4,29407 3,37333 3,09173 20,00267 1,64784 5,63739 52,61563 45,65333
50 71.750 4,97217 1,40101 2,00069 0,33714 0,21455 5,69395 4,07413 3,03600 2,93337 18,97815 1,56344 5,42455 50,62915 41,08800
55 75.425 5,05423 1,32349 2,03055 0,33714 0,21455 5,78432 3,87562 2,76000 2,79045 18,05346 1,48727 5,24533 48,95639 37,35273
60 79.100 5,20012 1,25514 2,06131 0,33714 0,21455 5,87468 3,69556 2,53000 2,66080 17,21469 1,41817 5,09546 47,55762 34,24000
65 82.775 5,40982 1,19596 2,09302 0,33714 0,21455 5,96505 3,53148 2,33538 2,54267 16,45040 1,35520 4,97168 46,40237 31,60615
70 86.450 5,68334 1,14595 2,12573 0,33714 0,21455 6,05542 3,38136 2,16857 2,43458 15,75109 1,29759 4,87144 45,46676 29,34857
75 90.125 6,02067 1,10511 2,15947 0,33714 0,21455 6,14578 3,24348 2,02400 2,33531 15,10882 1,24468 4,79268 44,73169 27,39200
80 93.800 6,42183 1,07344 2,19430 0,33714 0,21455 6,23615 3,11640 1,89750 2,24381 14,51687 1,19592 4,73375 44,18165 25,68000
85 97.475 6,88681 1,05094 2,23027 0,33714 0,21455 6,32651 2,99891 1,78588 2,15921 13,96955 1,15083 4,69327 43,80387 24,16941
90 101.150 7,41560 1,03760 2,26744 0,33714 0,21455 6,41688 2,88995 1,68667 2,08077 13,46201 1,10902 4,67011 43,58774 22,82667
95 104.825 8,00821 1,03344 2,30587 0,33714 0,21455 6,50724 2,78863 1,59789 2,00782 12,99005 1,07014 4,66332 43,52431 21,62526
100 108.500 8,66464 1,03845 2,34563 0,33714 0,21455 6,59761 2,69418 1,51800 1,93981 12,55006 1,03389 4,67208 43,60604 20,54400
105 112.175 9,38489 1,05263 2,38678 0,33714 0,21455 6,68798 2,60592 1,44571 1,87626 12,13891 1,00002 4,69569 43,82647 19,56571
110 115.850 10,16896 1,07597 2,42940 0,33714 0,21455 6,77834 2,52325 1,38000 1,81674 11,75384 0,96830 4,73358 44,18007 18,67636
115 119.525 11,01685 1,10849 2,47357 0,33714 0,21455 6,86871 2,44567 1,32000 1,76088 11,39245 0,93852 4,78522 44,66204 17,86435
120 123.200 11,92855 1,15017 2,51938 0,33714 0,21455 6,95907 2,37272 1,26500 1,70836 11,05261 0,91053 4,85017 45,26825 17,12000
29

VEHCULO: MNIBUS

($/Km) ($/Km) ($/Km)
5 44.200 6,47036 1,84165 1,12435 0,33714 0,15733 2,41928 6,61354 30,36000 4,76175 30,80729 2,53794 10,49168 97,92231 410,88000
10 48.400 5,88746 1,72428 1,15294 0,33714 0,15733 2,51324 6,03964 15,18000 4,34854 28,13393 2,31771 8,13506 75,92726 205,44000
15 52.600 5,37747 1,61364 1,18301 0,33714 0,15733 2,60719 5,55739 10,12000 4,00132 25,88749 2,13264 7,07696 66,05158 136,96000
20 56.800 4,94038 1,50972 1,21470 0,33714 0,15733 2,70115 5,14645 7,59000 3,70545 23,97327 1,97495 6,39007 59,64061 102,72000
25 61.000 4,57620 1,41252 1,24813 0,33714 0,15733 2,79511 4,79211 6,07200 3,45032 22,32266 1,83897 5,88030 54,88279 82,17600
30 65.200 4,28492 1,32205 1,28346 0,33714 0,15733 2,88907 4,48341 5,06000 3,22806 20,88469 1,72051 5,47808 51,12872 68,48000
35 69.400 4,06655 1,23830 1,32084 0,33714 0,15733 2,98303 4,21208 4,33714 3,03270 19,62078 1,61638 5,15067 48,07296 58,69714
40 73.600 3,92109 1,16128 1,36047 0,33714 0,15733 3,07699 3,97172 3,79500 2,85964 18,50111 1,52414 4,87991 45,54582 51,36000
45 77.800 3,84853 1,09099 1,40254 0,33714 0,15733 3,17095 3,75731 3,37333 2,70526 17,50234 1,44186 4,65451 43,44209 45,65333
50 82.000 3,84887 1,02741 1,44730 0,33714 0,15733 3,26490 3,56486 3,03600 2,56670 16,60588 1,36801 4,46693 41,69135 41,08800
55 86.200 3,92213 0,97057 1,49502 0,33714 0,15733 3,35886 3,39117 2,76000 2,44164 15,79677 1,30136 4,31184 40,24383 37,35273
60 90.400 4,06829 0,92044 1,54598 0,33714 0,15733 3,45282 3,23361 2,53000 2,32820 15,06285 1,24090 4,18531 39,06288 34,24000
65 94.600 4,28735 0,87704 1,60055 0,33714 0,15733 3,54678 3,09005 2,33538 2,22484 14,39410 1,18580 4,08436 38,12073 31,60615
70 98.800 4,57932 0,84037 1,65910 0,33714 0,15733 3,64074 2,95869 2,16857 2,13026 13,78221 1,13539 4,00670 37,39582 29,34857
75 103.000 4,94420 0,81042 1,72211 0,33714 0,15733 3,73470 2,83804 2,02400 2,04339 13,22021 1,08910 3,95048 36,87112 27,39200
80 107.200 5,38198 0,78719 1,79009 0,33714 0,15733 3,82865 2,72685 1,89750 1,96333 12,70226 1,04643 3,91425 36,53301 25,68000
85 111.400 5,89267 0,77069 1,86365 0,33714 0,15733 3,92261 2,62404 1,78588 1,88931 12,22336 1,00697 3,89684 36,37051 24,16941
90 115.600 6,47626 0,76092 1,94352 0,33714 0,15733 4,01657 2,52871 1,68667 1,82067 11,77926 0,97039 3,89729 36,37473 22,82667
95 119.800 7,13276 0,75786 2,03055 0,33714 0,15733 4,11053 2,44006 1,59789 1,75684 11,36629 0,93637 3,91484 36,53846 21,62526
100 124.000 7,86216 0,76154 2,12573 0,33714 0,15733 4,20449 2,35741 1,51800 1,69733 10,98131 0,90465 3,94885 36,85594 20,54400
105 128.200 8,66447 0,77193 2,23027 0,33714 0,15733 4,29845 2,28018 1,44571 1,64173 10,62154 0,87502 3,99885 37,32263 19,56571
110 132.400 9,53969 0,78905 2,34563 0,33714 0,15733 4,39240 2,20784 1,38000 1,58965 10,28461 0,84726 4,06447 37,93509 18,67636
115 136.600 10,48781 0,81290 2,47357 0,33714 0,15733 4,48636 2,13996 1,32000 1,54077 9,96839 0,82121 4,14545 38,69091 17,86435
120 140.800 11,50884 0,84347 2,61628 0,33714 0,15733 4,58032 2,07613 1,26500 1,49481 9,67104 0,79671 4,24165 39,58872 17,12000
30

VEHCULO: MNIBUS

($/Km) ($/Km) ($/Km)
5 55.250 5,50844 1,67422 0,35439 0,23600 0,11800 1,18168 5,29083 30,36000 3,80940 24,64583 2,03035 9,02510 84,23425 410,88000
10 60.500 4,96695 1,56752 0,37908 0,23600 0,11800 1,26091 4,83171 15,18000 3,47883 22,50714 1,85417 6,76564 63,14595 205,44000
15 65.750 4,48314 1,46694 0,40611 0,23600 0,11800 1,34119 4,44591 10,12000 3,20106 20,70999 1,70611 5,78813 54,02259 136,96000
20 71.000 4,05703 1,37247 0,43574 0,23600 0,11800 1,42253 4,11716 7,59000 2,96436 19,17862 1,57996 5,16862 48,24049 102,72000
25 76.250 3,68862 1,28411 0,46823 0,23600 0,11800 1,50492 3,83369 6,07200 2,76025 17,85812 1,47117 4,71541 44,01053 82,17600
30 81.500 3,37789 1,20186 0,50388 0,23600 0,11800 1,58837 3,58673 5,06000 2,58245 16,70775 1,37640 4,36072 40,70006 68,48000
35 86.750 3,12486 1,12573 0,54299 0,23600 0,11800 1,67287 3,36967 4,33714 2,42616 15,69662 1,29311 4,07318 38,01632 58,69714
40 92.000 2,92953 1,05571 0,58586 0,23600 0,11800 1,75843 3,17738 3,79500 2,28771 14,80089 1,21932 3,83566 35,79947 51,36000
45 97.250 2,79188 0,99180 0,63279 0,23600 0,11800 1,84504 3,00585 3,37333 2,16421 14,00187 1,15349 3,63771 33,95197 45,65333
50 102.500 2,71193 0,93401 0,68405 0,23600 0,11800 1,93270 2,85189 3,03600 2,05336 13,28470 1,09441 3,47245 32,40950 41,08800
55 107.750 2,68967 0,88233 0,73986 0,23600 0,11800 2,02142 2,71293 2,76000 1,95331 12,63742 1,04109 3,33504 31,12707 37,35273
60 113.000 2,72511 0,83676 0,80031 0,23600 0,11800 2,11119 2,58689 2,53000 1,86256 12,05028 0,99272 3,22198 30,07181 34,24000
65 118.250 2,81823 0,79731 0,86537 0,23600 0,11800 2,20202 2,47204 2,33538 1,77987 11,51528 0,94864 3,13058 29,21873 31,60615
70 123.500 2,96906 0,76397 0,93474 0,23600 0,11800 2,29390 2,36695 2,16857 1,70421 11,02577 0,90832 3,05874 28,54822 29,34857
75 128.750 3,17757 0,73674 1,00785 0,23600 0,11800 2,38684 2,27044 2,02400 1,63471 10,57617 0,87128 3,00475 28,04435 27,39200
80 134.000 3,44378 0,71563 1,08368 0,23600 0,11800 2,48083 2,18148 1,89750 1,57067 10,16181 0,83714 2,96718 27,69370 25,68000
85 139.250 3,76768 0,70062 1,16075 0,23600 0,11800 2,57588 2,09924 1,78588 1,51145 9,77869 0,80558 2,94477 27,48454 24,16941
90 144.500 4,14927 0,69174 1,23700 0,23600 0,11800 2,67198 2,02297 1,68667 1,45654 9,42340 0,77631 2,93638 27,40625 22,82667
95 149.750 4,58856 0,68896 1,30980 0,23600 0,11800 2,76914 1,95204 1,59789 1,40547 9,09304 0,74910 2,94096 27,44895 21,62526
100 155.000 5,08554 0,69230 1,37607 0,23600 0,11800 2,86735 1,88593 1,51800 1,35787 8,78505 0,72372 2,95750 27,60331 20,54400
105 160.250 5,64021 0,70175 1,43245 0,23600 0,11800 2,96661 1,82414 1,44571 1,31338 8,49724 0,70001 2,98506 27,86056 19,56571
110 165.500 6,25257 0,71731 1,47565 0,23600 0,11800 3,06693 1,76628 1,38000 1,27172 8,22769 0,67781 3,02279 28,21275 18,67636
115 170.750 6,92263 0,73899 1,50286 0,23600 0,11800 3,16830 1,71197 1,32000 1,23262 7,97471 0,65697 3,06997 28,65301 17,86435
120 176.000 7,65038 0,76678 1,51218 0,23600 0,11800 3,27073 1,66090 1,26500 1,19585 7,73683 0,63737 3,12600 29,17603 17,12000
31

VEHCULO: MNIBUS
IMPUESTOS GASTOS COSTO DEL COSTO DEL

PATENTES GENERALES VEHCULO PASAJERO
($/Km) ($/Km) ($/Km) ($/Km)
5 38.675 10,68417 3,17221 2,13815 0,40786 0,26000 7,18192 12,11297 30,36000 8,72134 35,20833 4,97065 1,87020 14,05053 131,13832 410,88000
10 42.350 9,94391 2,97004 2,16628 0,40786 0,26000 7,31691 11,06184 15,18000 7,96453 32,15306 4,53932 1,70791 11,48060 107,15226 205,44000
15 46.025 9,29962 2,77946 2,19517 0,40786 0,26000 7,45191 10,17858 10,12000 7,32858 29,58570 4,17686 1,57154 10,24263 95,59790 136,96000
20 49.700 8,75128 2,60046 2,22483 0,40786 0,26000 7,58691 9,42594 7,59000 6,78667 27,39803 3,86801 1,45533 9,40264 87,75796 102,72000
25 53.375 8,29891 2,43305 2,25531 0,40786 0,26000 7,72191 8,77694 6,07200 6,31939 25,51161 3,60169 1,35513 8,76165 81,77544 82,17600
30 57.050 7,94250 2,27721 2,28663 0,40786 0,26000 7,85691 8,21155 5,06000 5,91232 23,86822 3,36968 1,26784 8,24648 76,96719 68,48000
35 60.725 7,68205 2,13296 2,31884 0,40786 0,26000 7,99191 7,71460 4,33714 5,55451 22,42375 3,16575 1,19111 7,82166 73,00212 58,69714
40 64.400 7,51756 2,00029 2,35196 0,40786 0,26000 8,12690 7,27436 3,79500 5,23754 21,14413 2,98509 1,12314 7,46686 69,69071 51,36000
45 68.075 7,44904 1,87921 2,38605 0,40786 0,26000 8,26190 6,88166 3,37333 4,95480 20,00267 2,82394 1,06250 7,16916 66,91212 45,65333
50 71.750 7,47647 1,76970 2,42114 0,40786 0,26000 8,39690 6,52918 3,03600 4,70101 18,97815 2,67930 1,00808 6,91966 64,58346 41,08800
55 75.425 7,59987 1,67178 2,45727 0,40786 0,26000 8,53190 6,21106 2,76000 4,47196 18,05346 2,54876 0,95897 6,71195 62,64483 37,35273
60 79.100 7,81923 1,58544 2,49451 0,40786 0,26000 8,66690 5,92249 2,53000 4,26419 17,21469 2,43034 0,91441 6,54121 61,05127 34,24000
65 82.775 8,13455 1,51069 2,53288 0,40786 0,26000 8,80190 5,65955 2,33538 4,07487 16,45040 2,32244 0,87381 6,40372 59,76806 31,60615
70 86.450 8,54583 1,44752 2,57246 0,40786 0,26000 8,93690 5,41896 2,16857 3,90165 15,75109 2,22371 0,83667 6,29655 58,76776 29,34857
75 90.125 9,05307 1,39593 2,61329 0,40786 0,26000 9,07189 5,19799 2,02400 3,74255 15,10882 2,13304 0,80255 6,21732 58,02832 27,39200
80 93.800 9,65628 1,35592 2,65544 0,40786 0,26000 9,20689 4,99434 1,89750 3,59592 14,51687 2,04947 0,77111 6,16411 57,53171 25,68000
85 97.475 10,35545 1,32750 2,69897 0,40786 0,26000 9,34189 4,80604 1,78588 3,46035 13,96955 1,97220 0,74204 6,13533 57,26306 24,16941
90 101.150 11,15057 1,31066 2,74396 0,40786 0,26000 9,47689 4,63143 1,68667 3,33463 13,46201 1,90054 0,71508 6,12963 57,20992 22,82667
95 104.825 12,04166 1,30540 2,79046 0,40786 0,26000 9,61189 4,46906 1,59789 3,21772 12,99005 1,83391 0,69001 6,14591 57,36183 21,62526
100 108.500 13,02872 1,31172 2,83858 0,40786 0,26000 9,74689 4,31769 1,51800 3,10873 12,55006 1,77180 0,66664 6,18320 57,70988 20,54400
105 112.175 14,11173 1,32963 2,88838 0,40786 0,26000 9,88189 4,17623 1,44571 3,00689 12,13891 1,71375 0,64480 6,24069 58,24646 19,56571
110 115.850 15,29070 1,35912 2,93995 0,40786 0,26000 10,01688 4,04375 1,38000 2,91150 11,75384 1,65939 0,62434 6,31768 58,96503 18,67636
115 119.525 16,56564 1,40020 2,99341 0,40786 0,26000 10,15188 3,91942 1,32000 2,82198 11,39245 1,60837 0,60515 6,41356 59,85991 17,86435
120 123.200 17,93654 1,45285 3,04884 0,40786 0,26000 10,28688 3,80251 1,26500 2,73781 11,05261 1,56039 0,58709 6,52781 60,92618 17,12000
32

VEHCULO: MNIBUS

VELOCIDAD RECORRIDO COMBUSTIBLE LUBRICANTES CUBIERTAS LAVADO ENGRASE MANTENIMIENTO AMORTIZACI BONIFICACIN INTERESES SALARIOS SEGUROS
(Km/h) (Km/ao) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) N ($/Km) ($/Km) ($/Km) ($/Km) ($/Km)
($/Km) ($/Km) ($/Km) ($/Km)
5 44200 9,72925 2,32629 1,36064 0,40786 0,19067 3,56366 10,59885 30,36000 7,63117 30,80729 4,34932 1,63643 12,35537 115,31677 410,88000
10 48400 8,85276 2,17804 1,39523 0,40786 0,19067 3,70225 9,67911 15,18000 6,96896 28,13393 3,97190 1,49442 9,85861 92,01374 205,44000
15 52600 8,08590 2,03828 1,43163 0,40786 0,19067 3,84084 8,90625 10,12000 6,41250 25,88749 3,65475 1,37510 8,68215 81,03342 136,96000
20 56800 7,42867 1,90701 1,46998 0,40786 0,19067 3,97943 8,24769 7,59000 5,93834 23,97327 3,38451 1,27342 7,89490 73,68574 102,72000
25 61000 6,88106 1,78424 1,51043 0,40786 0,19067 4,11802 7,67982 6,07200 5,52947 22,32266 3,15148 1,18574 7,30001 68,13345 82,17600
30 65200 6,44308 1,66996 1,55318 0,40786 0,19067 4,25661 7,18511 5,06000 5,17328 20,88469 2,94847 1,10936 6,82587 63,70813 68,48000
35 69400 6,11473 1,56417 1,59842 0,40786 0,19067 4,39520 6,75027 4,33714 4,86020 19,62078 2,77003 1,04222 6,43820 60,08989 58,69714
40 73600 5,89600 1,46688 1,64637 0,40786 0,19067 4,53379 6,36507 3,79500 4,58285 18,50111 2,61196 0,98274 6,11764 57,09794 51,36000
45 77800 5,78689 1,37809 1,69729 0,40786 0,19067 4,67239 6,02145 3,37333 4,33545 17,50234 2,47095 0,92969 5,85197 54,61837 45,65333
50 82000 5,78742 1,29779 1,75146 0,40786 0,19067 4,81098 5,71304 3,03600 4,11339 16,60588 2,34439 0,88207 5,63291 52,57384 41,08800
55 86200 5,89756 1,22598 1,80920 0,40786 0,19067 4,94957 5,43468 2,76000 3,91297 15,79677 2,23016 0,83910 5,45454 50,90905 37,35273
60 90400 6,11734 1,16266 1,87088 0,40786 0,19067 5,08816 5,18218 2,53000 3,73117 15,06285 2,12655 0,80011 5,31245 49,58288 34,24000
65 94600 6,44674 1,10784 1,93691 0,40786 0,19067 5,22675 4,95210 2,33538 3,56551 14,39410 2,03214 0,76459 5,20327 48,56386 31,60615
70 98800 6,88576 1,06152 2,00777 0,40786 0,19067 5,36534 4,74159 2,16857 3,41394 13,78221 1,94575 0,73209 5,12437 47,82743 29,34857
75 103000 7,43441 1,02369 2,08402 0,40786 0,19067 5,50393 4,54824 2,02400 3,27473 13,22021 1,86641 0,70223 5,07365 47,35405 27,39200
80 107200 8,09269 0,99435 2,16628 0,40786 0,19067 5,64252 4,37005 1,89750 3,14643 12,70226 1,79328 0,67472 5,04943 47,12804 25,68000
85 111400 8,86059 0,97351 2,25531 0,40786 0,19067 5,78111 4,20529 1,78588 3,02781 12,22336 1,72567 0,64928 5,05036 47,13669 24,16941
90 115600 9,73812 0,96116 2,35196 0,40786 0,19067 5,91970 4,05250 1,68667 2,91780 11,77926 1,66298 0,62569 5,07532 47,36968 22,82667
95 119800 10,72528 0,95730 2,45727 0,40786 0,19067 6,05830 3,91043 1,59789 2,81551 11,36629 1,60467 0,60376 5,12343 47,81865 21,62526
100 124000 11,82206 0,96194 2,57246 0,40786 0,19067 6,19689 3,77798 1,51800 2,72014 10,98131 1,55032 0,58331 5,19395 48,47687 20,54400
105 128200 13,02846 0,97507 2,69897 0,40786 0,19067 6,33548 3,65420 1,44571 2,63103 10,62154 1,49953 0,56420 5,28633 49,33905 19,56571
110 132400 14,34449 0,99670 2,83858 0,40786 0,19067 6,47407 3,53829 1,38000 2,54757 10,28461 1,45196 0,54630 5,40013 50,40121 18,67636
115 136600 15,77015 1,02682 2,99341 0,40786 0,19067 6,61266 3,42949 1,32000 2,46924 9,96839 1,40732 0,52950 5,53506 51,66056 17,86435
120 140800 17,30543 1,06543 3,16610 0,40786 0,19067 6,75125 3,32719 1,26500 2,39558 9,67104 1,36534 0,51371 5,69095 53,11556 17,12000
33

VEHCULO: MNIBUS

($/Km) ($/Km) ($/Km) ($/Km)
5 55.250 8,28285 2,11481 0,42887 0,28550 0,14300 1,72699 8,47908 30,36000 6,10494 24,64583 3,47946 1,30914 10,48325 97,84370 410,88000
10 60.500 7,46862 1,98003 0,45874 0,28550 0,14300 1,84878 7,74329 15,18000 5,57517 22,50714 0,51240 1,19554 8,10760 75,67092 205,44000
15 65.750 6,74114 1,85297 0,49146 0,28550 0,14300 1,97162 7,12500 10,12000 5,13000 20,70999 0,47148 0,20639 0,69654 6,50103 18,43733
20 71.000 6,10042 1,73364 0,52731 0,28550 0,14300 2,09552 6,59815 7,59000 4,75067 19,17862 0,43662 0,19113 0,63329 5,91069 13,82800
25 76.250 5,54644 1,62203 0,56663 0,28550 0,14300 2,22047 6,14386 6,07200 4,42358 17,85812 0,40656 0,17797 0,58546 5,46433 11,06240
30 81.500 5,07922 1,51814 0,60977 0,28550 0,14300 2,34648 5,74809 5,06000 4,13862 16,70775 0,38037 0,16650 0,54733 5,10840 9,21867
35 86.750 4,69874 1,42197 0,65710 0,28550 0,14300 2,47354 5,40022 4,33714 3,88816 15,69662 0,35735 0,15643 0,51613 4,81720 7,90171
40 92.000 4,40502 1,33353 0,70898 0,28550 0,14300 2,60166 5,09205 3,79500 3,66628 14,80089 0,33696 0,14750 0,49030 4,57617 6,91400
45 97.250 4,19805 1,25280 0,76577 0,28550 0,14300 2,73083 4,81716 3,37333 3,46836 14,00187 0,31877 0,13954 0,46887 4,37611 6,14578
50 102.500 4,07783 1,17980 0,82781 0,28550 0,14300 2,86106 4,57043 3,03600 3,29071 13,28470 0,30244 0,13239 0,45115 4,21077 5,53120
55 107.750 4,04436 1,11452 0,89534 0,28550 0,14300 2,99234 4,34774 2,76000 3,13037 12,63742 0,28770 0,12594 0,43668 4,07565 5,02836
60 113.000 4,09765 1,05696 0,96850 0,28550 0,14300 3,12467 4,14574 2,53000 2,98494 12,05028 0,27434 0,12009 0,42508 3,96739 4,60933
65 118.250 4,23768 1,00713 1,04723 0,28550 0,14300 3,25806 3,96168 2,33538 2,85241 11,51528 0,26216 0,11476 0,41607 3,88334 4,25477
70 123.500 4,46446 0,96501 1,13118 0,28550 0,14300 3,39251 3,79327 2,16857 2,73116 11,02577 0,25101 0,10988 0,40943 3,82137 3,95086
75 128.750 4,77800 0,93062 1,21965 0,28550 0,14300 3,52801 3,63859 2,02400 2,61979 10,57617 0,24078 0,10540 0,40496 3,77963 3,68747
80 134.000 5,17829 0,90395 1,31143 0,28550 0,14300 3,66456 3,49604 1,89750 2,51715 10,16181 0,23134 0,10127 0,40248 3,75648 3,45700
85 139.250 5,66532 0,88500 1,40469 0,28550 0,14300 3,80217 3,36423 1,78588 2,42225 9,77869 0,22262 0,09745 0,40183 3,75038 3,25365
90 144.500 6,23911 0,87377 1,49696 0,28550 0,14300 3,94083 3,24200 1,68667 2,33424 9,42340 0,21453 0,09391 0,40283 3,75978 3,07289
95 149.750 6,89965 0,87027 1,58506 0,28550 0,14300 4,08055 3,12834 1,59789 2,25241 9,09304 0,20701 0,09062 0,40534 3,78316 2,91116
100 155.000 7,64694 0,87448 1,66526 0,28550 0,14300 4,22132 3,02238 1,51800 2,17611 8,78505 0,20000 0,08755 0,40917 3,81894 2,76560
105 160.250 8,48098 0,88642 1,73349 0,28550 0,14300 4,36315 2,92336 1,44571 2,10482 8,49724 0,19345 0,08468 0,41417 3,86557 2,63390
110 165.500 9,40177 0,90608 1,78576 0,28550 0,14300 4,50603 2,83063 1,38000 2,03805 8,22769 0,18731 0,08199 0,42017 3,92161 2,51418
115 170.750 10,40932 0,93346 1,81869 0,28550 0,14300 4,64996 2,74360 1,32000 1,97539 7,97471 0,18155 0,07947 0,42705 3,98581 2,40487
120 176.000 11,50361 0,96857 1,82997 0,28550 0,14300 4,79495 2,66176 1,26500 1,91646 7,73683 0,17614 0,07710 0,43471 4,05726 2,30467
34
VEHCULO: MNIBUS
5 38.675 44.200 55.250 0,59855 0,54506 0,46403 16,52193 12,11610 11,01462 41.022 64.464 204.520 5
10 42.350 48.400 60.500 0,55708 0,49595 0,41841 15,46898 11,34394 10,31266 40.490 62.866 191.201 10
15 46.025 52.600 65.750 0,52099 0,45299 0,37766 14,47637 10,61602 9,65091 39.957 61.267 178.474 15
20 49.700 56.800 71.000 0,49027 0,41617 0,34176 13,54408 9,93234 9,02938 39.424 59.669 166.339 20
25 53.375 61.000 76.250 0,46493 0,38549 0,31073 12,67211 9,29290 8,44808 38.891 58.071 154.795 25
30 57.050 65.200 81.500 0,44496 0,36096 0,28455 11,86048 8,69770 7,90698 38.359 56.472 143.844 30
35 60.725 69.400 86.750 0,43037 0,34256 0,26324 11,10917 8,14674 7,40611 37.826 54.874 133.484 35
40 64.400 73.600 92.000 0,42115 0,33031 0,24678 10,41818 7,64002 6,94546 37.293 53.276 123.716 40
45 68.075 77.800 97.250 0,41731 0,32420 0,23519 9,78753 7,17754 6,52502 36.760 51.678 114.541 45
50 71.750 82.000 102.500 0,41885 0,32423 0,22845 9,21720 6,75930 6,14480 36.228 50.079 105.957 50
55 75.425 86.200 107.750 0,42576 0,33040 0,22658 8,70720 6,38530 5,80480 35.695 48.481 97.965 55
60 79.100 90.400 113.000 0,43805 0,34271 0,22956 8,25752 6,05554 5,50502 35.162 46.883 90.564 60
65 82.775 94.600 118.250 0,45572 0,36116 0,23741 7,86818 5,77002 5,24545 34.629 45.284 83.756 65
70 86.450 98.800 123.500 0,47876 0,38576 0,25011 7,53916 5,52874 5,02610 34.097 43.686 77.540 70
75 90.125 103.000 128.750 0,50718 0,41649 0,26768 7,27046 5,33170 4,84698 33.564 42.088 71.915 75
80 93.800 107.200 134.000 0,54097 0,45337 0,29010 7,06210 5,17890 4,70806 33.031 40.490 66.883 80
85 97.475 111.400 139.250 0,58014 0,49639 0,31739 6,91406 5,07034 4,60937 32.498 38.891 62.442 85
90 101.150 115.600 144.500 0,62468 0,54555 0,34953 6,82634 5,00602 4,55090 31.966 37.293 58.594 90
95 104.825 119.800 149.750 0,67460 0,60086 0,38654 6,79896 4,98594 4,53264 31.433 35.695 55.337 95
100 108.500 124.000 155.000 0,72990 0,66230 0,42840 6,83190 5,01010 4,55460 30.900 34.097 52.672 100
105 112.175 128.200 160.250 0,79057 0,72989 0,47513 6,92517 5,07850 4,61678 30.367 32.498 50.599 105
110 115.850 132.400 165.500 0,85662 0,80361 0,52671 7,07876 5,19114 4,71918 29.834 30.900 49.117 110
115 119.525 136.600 170.750 0,92805 0,88348 0,58316 7,29269 5,34802 4,86179 29.302 29.302 48.228 115
120 123.200 140.800 176.000 1,00485 0,96949 0,64446 7,56694 5,54914 5,04462 28.769 27.703 47.931 120
35
GRFICOS DE CONSUMOS
VEHCULO: MNIBUS

200 1,20
180
CONSUMO DE COMBUSTIBLES (l/Km)

1,00
160
140
0,80
120
TIERRA TIERRA
100 RIIO 0,60 RIIO
80 PAVIMENTO PAVIMENTO
0,40
60
40
0,20
20
0 0,00
0 20 40 60 80 100 120 0 20 40 60 80 100 120

18,00 225
16,00 200
CONSUMO DE LUBRICANTES
14,00 175
12,00 150
(miles de Km)
(l/1000 Km)
TIERRA TIERRA
10,00 125
RIIO RIIO
8,00 100
PAVIMENTO PAVIMENTO
6,00 75
4,00 50
2,00 25
0,00 0
0 20 40 60 80 100 120 0 20 40 60 80 100 120
36
VARIACIN DE COSTOS
VEHCULO: MNIBUS
(Km/h) OPERACIN OPERACIN DIFERENCIA VARIACIN OPERACIN OPERACIN DIFERENCIA VARIACIN OPERACIN OPERACIN DIFERENCIA VARIACIN (Km/h)
% % %
2015 2016 2015 2016 2015 2016
5 436,22670 520,95932 84,73262 0,19424 19,42 426,83015 508,80231 81,97215 0,19205 19,20 416,13869 495,11425 78,97556 0,18978 18,98 5
10 243,33634 292,94703 49,61069 0,20388 20,39 234,40898 281,36726 46,95829 0,20033 20,03 224,43198 268,58595 44,15397 0,19674 19,67 10
15 176,81829 214,10484 37,28655 0,21087 21,09 168,28697 203,01158 34,72461 0,20634 20,63 158,90382 190,98259 32,07877 0,20188 20,19 15
20 142,26892 173,03601 30,76709 0,21626 21,63 134,07807 162,36061 28,28254 0,21094 21,09 125,19276 150,96049 25,76773 0,20582 20,58 20
25 120,73418 147,36890 26,63472 0,22061 22,06 112,84099 137,05879 24,21780 0,21462 21,46 104,37535 126,18653 21,81118 0,20897 20,90 25
30 105,85463 129,59417 23,73954 0,22427 22,43 98,22580 119,60872 21,38292 0,21769 21,77 90,11498 109,18006 19,06509 0,21156 21,16 30
35 94,88006 116,46238 21,58232 0,22747 22,75 87,48954 106,77011 19,28057 0,22038 22,04 79,67876 96,71347 17,03470 0,21379 21,38 35
40 86,41987 106,32934 19,90946 0,23038 23,04 79,24727 96,90582 17,65856 0,22283 22,28 71,68959 87,15947 15,46988 0,21579 21,58 40
45 79,69149 98,26896 18,57747 0,23312 23,31 72,72087 89,09543 16,37456 0,22517 22,52 65,37546 79,60531 14,22985 0,21766 21,77 45
50 74,21864 91,71715 17,49850 0,23577 23,58 67,43769 82,77935 15,34166 0,22749 22,75 60,26856 73,49750 13,22894 0,21950 21,95 50
55 69,69364 86,30912 16,61548 0,23841 23,84 63,09303 77,59655 14,50353 0,22988 22,99 56,06798 68,47980 12,41182 0,22137 22,14 55
60 65,90811 81,79762 15,88950 0,24109 24,11 59,48099 73,30288 13,82189 0,23237 23,24 52,57080 64,31181 11,74100 0,22334 22,33 60
65 62,71548 78,00852 15,29304 0,24385 24,38 56,45714 69,72689 13,26975 0,23504 23,50 49,63481 60,82488 11,19007 0,22545 22,54 65
70 60,00934 74,81533 14,80599 0,24673 24,67 53,91694 66,74439 12,82745 0,23791 23,79 47,15697 57,89679 10,73982 0,22775 22,77 70
75 57,71041 72,12369 14,41327 0,24975 24,98 51,78277 64,26312 12,48035 0,24101 24,10 45,06048 55,43635 10,37587 0,23027 23,03 75
80 55,75830 69,86165 14,10335 0,25294 25,29 49,99576 62,21301 12,21725 0,24437 24,44 43,28656 53,37370 10,08714 0,23303 23,30 80
85 54,10608 67,97328 13,86721 0,25630 25,63 48,51044 60,53992 12,02948 0,24798 24,80 41,78903 51,65395 9,86492 0,23606 23,61 85
90 52,71672 66,41440 13,69768 0,25984 25,98 47,29118 59,20139 11,91021 0,25185 25,18 40,53076 50,23292 9,70216 0,23938 23,94 90
95 51,56056 65,14958 13,58901 0,26355 26,36 46,30974 58,16372 11,85398 0,25597 25,60 39,48119 49,07422 9,59302 0,24298 24,30 95
100 50,61353 64,15004 13,53651 0,26745 26,74 45,54352 57,39994 11,85642 0,26033 26,03 38,61469 48,14731 9,53262 0,24686 24,69 100
105 49,85589 63,39219 13,53629 0,27151 27,15 44,97434 56,88835 11,91401 0,26491 26,49 37,90951 47,42628 9,51677 0,25104 25,10 105
110 49,27128 62,85643 13,58515 0,27572 27,57 44,58758 56,61145 12,02387 0,26967 26,97 37,34719 46,88911 9,54192 0,25549 25,55 110
115 48,84602 62,52639 13,68038 0,28007 28,01 44,37154 56,55526 12,18371 0,27458 27,46 36,91227 46,51736 9,60509 0,26021 26,02 115
120 48,56857 62,38825 13,81968 0,28454 28,45 44,31701 56,70872 12,39171 0,27962 27,96 36,59218 46,29603 9,70385 0,26519 26,52 120
37

VEHCULO: MNIBUS
TIERRA
600,00

500,00
400,00
2015
300,00
2016
200,00
100,00
0,00
0 20 40 60 80 100 120 140
VELOCIDAD (Km/h)
RIPIO PAVIMENTO
450,00 600,00
COSTO DE OPERACIN ($/km)

400,00
500,00
350,00
300,00 400,00
2015
250,00
300,00 2015
200,00 2016
2016
150,00 200,00
100,00
100,00
50,00
0,00
0,00
0 20 40 60 80 100 120 140
0 50 100 150
38
VARIACIN DE COSTOS
VEHCULO: MNIBUS
% % %
2015 2016 2015 2016 2015 2016
5 451,00527 542,01832 91,01305 0,20180 20,18 439,03104 526,19677 87,16573 0,19854 19,85 425,66580 508,72370 83,05789 0,19512 19,51 5
10 257,11704 312,59226 55,47522 0,21576 21,58 245,68813 297,45374 51,76561 0,21070 21,07 233,19615 281,11092 47,91478 0,20547 20,55 10
15 189,75828 232,55790 42,79962 0,22555 22,55 178,78843 217,99342 39,20500 0,21928 21,93 167,02040 202,58592 35,56552 0,21294 21,29 15
20 154,49634 190,47796 35,98162 0,23290 23,29 143,92051 176,40574 32,48523 0,22572 22,57 132,75684 161,77667 29,01983 0,21859 21,86 20
25 132,35616 163,95144 31,59527 0,23871 23,87 122,12473 150,30945 28,18472 0,23079 23,08 111,46737 136,32957 24,86221 0,22304 22,30 25
30 116,96272 145,44719 28,48448 0,24353 24,35 107,03754 132,18813 25,15059 0,23497 23,50 96,80449 118,74877 21,94429 0,22669 22,67 30
35 105,55395 131,69926 26,14531 0,24770 24,77 95,90565 118,78704 22,88138 0,23858 23,86 86,02712 105,79516 19,76804 0,22979 22,98 35
40 96,73016 121,05071 24,32054 0,25143 25,14 87,33617 108,45794 21,12177 0,24184 24,18 77,75180 95,83259 18,08079 0,23255 23,25 40
45 89,70161 112,56545 22,86384 0,25489 25,49 80,54477 100,27170 19,72693 0,24492 24,49 71,20159 87,94139 16,73980 0,23510 23,51 45
50 83,98636 105,67146 21,68510 0,25820 25,82 75,05386 93,66184 18,60798 0,24793 24,79 65,90475 81,56258 15,65783 0,23758 23,76 50
55 79,27213 99,99756 20,72543 0,26145 26,14 70,55478 88,26178 17,70700 0,25097 25,10 61,55720 76,33545 14,77826 0,24007 24,01 55
60 75,34684 95,29127 19,94443 0,26470 26,47 66,83844 83,82288 16,98444 0,25411 25,41 57,95343 72,01600 14,06257 0,24265 24,27 60
65 72,06083 91,37421 19,31338 0,26801 26,80 63,75778 80,17002 16,41224 0,25742 25,74 54,94907 68,43258 13,48351 0,24538 24,54 65
70 69,30519 88,11633 18,81114 0,27142 27,14 61,20611 77,17600 15,96990 0,26092 26,09 52,43925 65,46039 13,02115 0,24831 24,83 70
75 66,99850 85,42032 18,42181 0,27496 27,50 59,10404 74,74605 15,64202 0,26465 26,47 50,34555 63,00603 12,66048 0,25147 25,15 75
80 65,07858 83,21171 18,13313 0,27863 27,86 57,39123 72,80804 15,41681 0,26863 26,86 48,60774 60,99765 12,38990 0,25490 25,49 80
85 63,49699 81,43247 17,93548 0,28246 28,25 56,02100 71,30610 15,28510 0,27285 27,28 47,17829 59,37850 12,20021 0,25860 25,86 85
90 62,21541 80,03659 17,82118 0,28644 28,64 54,95673 70,19635 15,23962 0,27730 27,73 46,01874 58,10265 12,08391 0,26259 26,26 90
95 61,20307 78,98709 17,78402 0,29057 29,06 54,16934 69,44391 15,27457 0,28198 28,20 45,09723 57,13200 12,03477 0,26686 26,69 95
100 60,43494 78,25388 17,81894 0,29485 29,48 53,63559 69,02087 0,28685 28,68 44,38684 56,43434 12,04750 0,27142 27,14 100
105 59,89045 77,81218 17,92173 0,29924 29,92 53,33682 68,90477 15,56795 0,29188 29,19 43,86456 55,98212 12,11756 0,27625 27,62 105
110 59,55252 77,64139 18,08887 0,30375 30,37 53,25803 69,07757 15,81954 0,29704 29,70 43,51078 55,75186 12,24108 0,28133 28,13 110
115 59,40684 77,72426 18,31742 0,30834 30,83 53,38732 69,52491 16,13759 0,30227 30,23 43,30902 55,72380 12,41478 0,28666 28,67 115
120 59,44133 78,04618 18,60485 0,31300 31,30 53,71540 70,23556 16,52016 0,30755 30,75 43,24595 55,88196 12,63601 0,29219 29,22 120
39

MNIBUS
VEHCULO:
TIERRA
600,00

500,00
400,00
2015
300,00
2016
200,00
100,00
0,00
0 50 100 150
VELOCIDAD (Km/h)
RIPIO PAVIMENTO
600,00 600,00

500,00 500,00
400,00 400,00
2015 2015
300,00 300,00
2016 2016
200,00 200,00
100,00 100,00
0,00 0,00
0 50 100 150 0 20 40 60 80 100 120 140
40
CAPTULO 4
CAMIN LIVIANO
PLANILLA RESUMEN
COSTO DE OPERACIN ($/Km):DE LA COMUNIDAD
VEHCULO: CAMIN LIVIANO
TIPO DE SUPERFICIE DE RODAMIENTO:

TIPO DE SUPERFICIE DE RODAMIENTO: TIERRA TIPO DE SUPERFICIE DE RODAMIENTO: RIPIO
PAVIMENTO
VELOCIDAD VEHCULO VEHCULO COSTO TOTAL VEHCULO VEHCULO COSTO TOTAL VEHCULO VEHCULO COSTO TOTAL VELOCIDAD
(Km/h) RECORRIDO TIEMPO RECORRIDO TIEMPO RECORRIDO TIEMPO (Km/h)
(A) (B) (A + B) (A) (B) (A + B) (A) (B) (A + B)
5 15,86057 38,58430 54,44487 13,30741 34,20225 47,50967 11,27427 30,69774 41,97201 5
10 15,19326 35,44747 50,64073 12,62349 31,40307 44,02656 10,60832 28,17242 38,78074 10
15 14,61545 32,79165 47,40710 12,03031 29,03279 41,06310 10,02217 26,03290 36,05507 15
20 14,12399 30,51569 44,63968 11,52507 27,00151 38,52658 9,51345 24,19826 33,71172 20
25 13,71669 28,54543 42,26212 11,10580 25,24330 36,34910 9,08053 22,60920 31,68974 25
30 13,39205 26,82526 40,21731 10,77115 23,70873 34,47988 8,72233 21,22125 29,94357 30
35 13,14910 25,31268 38,46178 10,52022 22,36001 32,88023 8,43811 20,00040 28,43851 35
40 12,98725 23,97466 36,96191 10,35246 21,16780 31,52026 8,22739 18,92024 27,14763 40
45 12,90629 22,78514 35,69144 10,26765 20,10891 30,37655 8,08980 17,95989 26,04968 45
50 12,90634 21,72333 34,62967 10,26581 19,16485 29,43066 8,02496 17,10265 25,12761 50
55 12,98782 20,77241 33,76023 10,34728 18,32067 28,66795 8,03233 16,33498 24,36731 55
60 13,15152 19,91870 33,07022 10,51264 17,56420 28,07684 8,11106 15,64574 23,75680 60
65 13,39867 19,15094 32,54961 10,76285 16,88541 27,64826 8,25975 15,02565 23,28540 65
70 13,73098 18,45986 32,19084 11,09926 16,27604 27,37529 8,47624 14,46686 22,94310 70
75 14,15088 17,83776 31,98864 11,52376 15,72921 27,25297 8,75749 13,96262 22,72011 75
80 14,66170 17,27830 31,94001 12,03897 15,23925 27,27822 9,09951 13,50706 22,60657 80
85 15,26815 16,77630 32,04446 12,64851 14,80149 27,45000 9,49764 13,09502 22,59265 85
90 15,97690 16,32763 32,30453 13,35748 14,41215 27,76963 9,94708 12,72197 22,66905 90
95 16,79766 15,92921 32,72687 14,17322 14,06834 28,24156 10,44373 12,38404 22,82777 95
100 17,74513 15,57913 33,32426 15,10662 13,76809 28,87471 10,98508 12,07798 23,06306 100
105 18,84247 15,27695 34,11942 16,17446 13,51058 29,68504 11,57084 11,80118 23,37202 105
110 20,12840 15,02451 35,15291 17,40397 13,29657 30,70054 12,20293 11,55164 23,75457 110
115 21,67264 14,82773 36,50037 18,84239 13,12954 31,97193 12,88504 11,32781 24,21285 115
120 23,61480 14,70117 38,31596 20,57930 13,01831 33,59761 13,62171 11,12852 24,75023 120
41
GRFICO RESUMEN
60,0
50,0
40,0 TIERRA
RIPIO
30,0
PAVIMENTO
20,0
10,0
0,0
0 20 40 60 80 100 120 140
VELOCIDAD (Km/h)
42
PLANILLA RESUMEN
VELOCIDAD VEHCULO VEHCULO COSTO TOTAL VEHCULO VEHCULO COSTO TOTAL VEHCULO VEHCULO COSTO TOTAL VELOCIDAD
(A) (B) (A + B) (A) (B) (A + B) (A) (B) (A + B)
5 21,68732 42,04138 63,72871 18,13058 37,23247 55,36306 15,27468 33,38408 48,65877 5
10 20,69609 38,63586 59,33195 17,10622 34,18815 51,29437 14,27988 30,63545 44,91532 10
15 19,83864 35,75202 55,59065 16,21794 31,60960 47,82754 13,40411 28,30560 41,70971 15
20 19,10974 33,28088 52,39062 15,46109 29,39996 44,86105 12,64337 26,30737 38,95075 20
25 18,50573 31,14255 49,64828 14,83236 27,48821 42,32057 11,99488 24,57688 36,57176 25
30 18,02400 29,27713 47,30112 14,32945 25,82109 40,15053 11,45669 23,06620 34,52289 30
35 17,66277 27,63882 45,30160 13,95072 24,35790 38,30862 11,02745 21,73873 32,76618 35
40 17,42090 26,19206 43,61296 13,69511 23,06701 36,76212 10,70621 20,56599 31,27219 40
45 17,29776 24,90878 42,20654 13,56202 21,92349 35,48550 10,49221 19,52550 30,01772 45
50 17,29318 23,76658 41,05976 13,55123 20,90739 34,45861 10,38477 18,59929 28,98406 50
55 17,40746 22,74737 40,15482 13,66291 20,00264 33,66554 10,38306 17,77275 28,15581 55
60 17,64136 21,83641 39,47777 13,89762 19,19612 33,09374 10,48588 17,03387 27,51975 60
65 17,99618 21,02163 39,01780 14,25637 18,47706 32,73343 10,69141 16,37264 27,06404 65
70 18,47389 20,29303 38,76692 14,74068 17,83658 32,57726 10,99694 15,78056 26,77750 70
75 19,07729 19,64239 38,71968 15,35273 17,26732 32,62005 11,39869 15,25034 26,64902 75
80 19,81035 19,06293 38,87328 16,09561 16,76320 32,85880 11,89177 14,77556 26,66733 80
85 20,67865 18,54914 39,22779 16,97362 16,31923 33,29285 12,47047 14,35062 26,82109 85
90 21,69020 18,09668 39,78688 17,99287 15,93146 33,92433 13,12893 13,97056 27,09949 90
95 22,85670 17,70239 40,55909 19,16220 15,59687 34,75907 13,86215 13,63113 27,49328 95
100 24,19588 17,36444 41,56031 20,49471 15,31353 35,80824 14,66706 13,32879 27,99585 100
105 25,73570 17,08273 42,81844 22,01069 15,08079 37,09148 15,54324 13,06075 28,60398 105
110 27,52296 16,85988 44,38284 23,74303 14,89994 38,64297 16,49301 12,82486 29,31786 110
115 29,64198 16,70334 46,34532 25,74886 14,77546 40,52432 17,52079 12,61954 30,14032 115
120 32,26161 16,63104 48,89265 28,13649 14,71829 42,85477 18,63205 12,44356 31,07561 120
43
GRFICO RESUMEN
70,0
60,0
50,0 TIERRA
RIPIO
40,0
PAVIMENTO
30,0
20,0
10,0
0,0
0 20 40 60 80 100 120 140
VELOCIDAD (Km/h)
44

GASTOS COSTO DEL

GENERALES VEHCULO
($/Km) ($/Km)
5 30.800 6,90506 2,32382 0,72417 0,11333 0,17727 1,92060 1,24831 2,44800 1,57287 30,28552 0,89253 5,83338 54,44487
10 33.600 6,42857 2,17621 0,75203 0,11333 0,17727 1,95356 1,14429 2,44800 1,44180 27,76173 0,81815 5,42579 50,64073
15 36.400 6,01494 2,03702 0,78211 0,11333 0,17727 1,98652 1,05626 2,44800 1,33089 25,62621 0,75522 5,07933 47,40710
20 39.200 5,66416 1,90624 0,81469 0,11333 0,17727 2,01947 0,98082 2,44800 1,23583 23,79576 0,70128 4,78282 44,63968
25 42.000 5,37624 1,78387 0,85012 0,11333 0,17727 2,05243 0,91543 2,44800 1,15344 22,20938 0,65452 4,52808 42,26212
30 44.800 5,15118 1,66992 0,88876 0,11333 0,17727 2,08538 0,85821 2,44800 1,08135 20,82129 0,61362 4,30900 40,21731
35 47.600 4,98897 1,56437 0,93108 0,11333 0,17727 2,11834 0,80773 2,44800 1,01774 19,59651 0,57752 4,12090 38,46178
40 50.400 4,88962 1,46724 0,97763 0,11333 0,17727 2,15130 0,76286 2,44800 0,96120 18,50782 0,54544 3,96020 36,96191
45 53.200 4,85312 1,37852 1,02909 0,11333 0,17727 2,18425 0,72271 2,44800 0,91061 17,53372 0,51673 3,82408 35,69144
50 56.000 4,87948 1,29821 1,08626 0,11333 0,17727 2,21721 0,68657 2,44800 0,86508 16,65704 0,49089 3,71032 34,62967
55 58.800 4,96870 1,22632 1,15016 0,11333 0,17727 2,25016 0,65388 2,44800 0,82389 15,86384 0,46752 3,61717 33,76023
60 61.600 5,12077 1,16283 1,22204 0,11333 0,17727 2,28312 0,62416 2,44800 0,78644 15,14276 0,44627 3,54324 33,07022
65 64.400 5,33570 1,10776 1,30351 0,11333 0,17727 2,31608 0,59702 2,44800 0,75224 14,48438 0,42686 3,48746 32,54961
70 67.200 5,61348 1,06110 1,39662 0,11333 0,17727 2,34903 0,57214 2,44800 0,72090 13,88086 0,40908 3,44902 32,19084
75 70.000 5,95412 1,02285 1,50405 0,11333 0,17727 2,38199 0,54926 2,44800 0,69206 13,32563 0,39271 3,42735 31,98864
80 72.800 6,35762 0,99302 1,62939 0,11333 0,17727 2,41494 0,52813 2,44800 0,66545 12,81310 0,37761 3,42214 31,94001
85 75.600 6,82397 0,97160 1,77751 0,11333 0,17727 2,44790 0,50857 2,44800 0,64080 12,33854 0,36362 3,43333 32,04446
90 78.400 7,35318 0,95858 1,95527 0,11333 0,17727 2,48086 0,49041 2,44800 0,61791 11,89788 0,35064 3,46120 32,30453
95 81.200 7,94524 0,95398 2,17252 0,11333 0,17727 2,51381 0,47350 2,44800 0,59661 11,48761 0,33855 3,50645 32,72687
100 84.000 8,60016 0,95780 2,44408 0,11333 0,17727 2,54677 0,45771 2,44800 0,57672 11,10469 0,32726 3,57046 33,32426
105 86.800 9,31794 0,97002 2,79324 0,11333 0,17727 2,57972 0,44295 2,44800 0,55812 10,74647 0,31671 3,65565 34,11942
110 89.600 10,09857 0,99066 3,25878 0,11333 0,17727 2,61268 0,42911 2,44800 0,54068 10,41065 0,30681 3,76638 35,15291
115 92.400 10,94206 1,01971 3,91053 0,11333 0,17727 2,64564 0,41610 2,44800 0,52429 10,09517 0,29751 3,91075 36,50037
120 95.200 11,84840 1,05717 4,88816 0,11333 0,17727 2,67859 0,40387 2,44800 0,50887 9,79826 0,28876 4,10528 38,31596
45

GASTOS COSTO DEL

GENERALES VEHCULO
($/Km) ($/Km)
5 34.650 6,21263 1,70413 0,64242 0,11333 0,13000 0,94729 1,10961 2,44800 1,39811 26,92046 0,79336 5,09032 47,50967
10 37.800 5,66860 1,59589 0,66669 0,11333 0,13000 0,98384 1,01714 2,44800 1,28160 24,67709 0,72725 4,71713 44,02656
15 40.950 5,19301 1,49381 0,69287 0,11333 0,13000 1,02039 0,93890 2,44800 1,18302 22,77885 0,67131 4,39962 41,06310
20 44.100 4,78588 1,39791 0,72118 0,11333 0,13000 1,05693 0,87184 2,44800 1,09851 21,15179 0,62336 4,12785 38,52658
25 47.250 4,44719 1,30817 0,75191 0,11333 0,13000 1,09348 0,81371 2,44800 1,02528 19,74167 0,58180 3,89455 36,34910
30 50.400 4,17695 1,22460 0,78537 0,11333 0,13000 1,13003 0,76286 2,44800 0,96120 18,50782 0,54544 3,69427 34,47988
35 53.550 3,97516 1,14720 0,82195 0,11333 0,13000 1,16658 0,71798 2,44800 0,90466 17,41912 0,51335 3,52288 32,88023
40 56.700 3,84182 1,07597 0,86211 0,11333 0,13000 1,20313 0,67810 2,44800 0,85440 16,45139 0,48483 3,37717 31,52026
45 59.850 3,77693 1,01091 0,90639 0,11333 0,13000 1,23968 0,64241 2,44800 0,80943 15,58553 0,45931 3,25463 30,37655
50 63.000 3,78049 0,95202 0,95547 0,11333 0,13000 1,27622 0,61029 2,44800 0,76896 14,80625 0,43635 3,15329 29,43066
55 66.150 3,85249 0,89929 1,01016 0,11333 0,13000 1,31277 0,58122 2,44800 0,73234 14,10119 0,41557 3,07157 28,66795
60 69.300 3,99294 0,85274 1,07150 0,11333 0,13000 1,34932 0,55481 2,44800 0,69905 13,46023 0,39668 3,00823 28,07684
65 72.450 4,20185 0,81235 1,14076 0,11333 0,13000 1,38587 0,53068 2,44800 0,66866 12,87500 0,37943 2,96231 27,64826
70 75.600 4,47920 0,77814 1,21960 0,11333 0,13000 1,42242 0,50857 2,44800 0,64080 12,33854 0,36362 2,93307 27,37529
75 78.750 4,82500 0,75009 1,31015 0,11333 0,13000 1,45897 0,48823 2,44800 0,61517 11,84500 0,34908 2,91996 27,25297
80 81.900 5,23925 0,72821 1,41522 0,11333 0,13000 1,49552 0,46945 2,44800 0,59151 11,38943 0,33565 2,92267 27,27822
85 85.050 5,72194 0,71250 1,53861 0,11333 0,13000 1,53206 0,45206 2,44800 0,56960 10,96760 0,32322 2,94107 27,45000
90 88.200 6,27309 0,70295 1,68557 0,11333 0,13000 1,56861 0,43592 2,44800 0,54926 10,57590 0,31168 2,97532 27,76963
95 91.350 6,89268 0,69958 1,86358 0,11333 0,13000 1,60516 0,42089 2,44800 0,53032 10,21121 0,30093 3,02588 28,24156
100 94.500 7,58073 0,70238 2,08362 0,11333 0,13000 1,64171 0,40686 2,44800 0,51264 9,87084 0,29090 3,09372 28,87471
105 97.650 8,33722 0,71134 2,36257 0,11333 0,13000 1,67826 0,39373 2,44800 0,49610 9,55242 0,28152 3,18054 29,68504
110 100.800 9,16216 0,72647 2,72777 0,11333 0,13000 1,71481 0,38143 2,44800 0,48060 9,25391 0,27272 3,28934 30,70054
115 103.950 10,05555 0,74778 3,22651 0,11333 0,13000 1,75136 0,36987 2,44800 0,46604 8,97349 0,26445 3,42556 31,97193
120 107.100 11,01738 0,77525 3,94844 0,11333 0,13000 1,78790 0,35899 2,44800 0,45233 8,70956 0,25668 3,59974 33,59761
46

GASTOS COSTO DEL

GENERALES VEHCULO
($/Km) ($/Km)
5 38.500 5,35570 1,54922 0,25993 0,08500 0,09750 0,48027 0,99865 2,44800 1,25830 24,22842 0,71403 4,49700 41,97201
10 42.000 4,82423 1,45081 0,28260 0,08500 0,09750 0,50475 0,91543 2,44800 1,15344 22,20938 0,65452 4,15508 38,78074
15 45.500 4,35039 1,35802 0,30797 0,08500 0,09750 0,53029 0,84501 2,44800 1,06471 20,50097 0,60418 3,86304 36,05507
20 49.000 3,93418 1,27083 0,33640 0,08500 0,09750 0,55688 0,78465 2,44800 0,98866 19,03661 0,56102 3,61197 33,71172
25 52.500 3,57562 1,18925 0,36829 0,08500 0,09750 0,58453 0,73234 2,44800 0,92275 17,76750 0,52362 3,39533 31,68974
30 56.000 3,27468 1,11328 0,40406 0,08500 0,09750 0,61323 0,68657 2,44800 0,86508 16,65704 0,49089 3,20824 29,94357
35 59.500 3,03139 1,04292 0,44413 0,08500 0,09750 0,64298 0,64618 2,44800 0,81419 15,67721 0,46202 3,04698 28,43851
40 63.000 2,84572 0,97817 0,48892 0,08500 0,09750 0,67379 0,61029 2,44800 0,76896 14,80625 0,43635 2,90867 27,14763
45 66.500 2,71770 0,91902 0,53876 0,08500 0,09750 0,70566 0,57817 2,44800 0,72849 14,02698 0,41338 2,79104 26,04968
50 70.000 2,64730 0,86548 0,59384 0,08500 0,09750 0,73857 0,54926 2,44800 0,69206 13,32563 0,39271 2,69224 25,12761
55 73.500 2,63455 0,81755 0,65408 0,08500 0,09750 0,77255 0,52310 2,44800 0,65911 12,69107 0,37401 2,61078 24,36731
60 77.000 2,67943 0,77523 0,71901 0,08500 0,09750 0,80757 0,49932 2,44800 0,62915 12,11421 0,35701 2,54537 23,75680
65 80.500 2,78194 0,73851 0,78752 0,08500 0,09750 0,84366 0,47761 2,44800 0,60179 11,58750 0,34149 2,49486 23,28540
70 84.000 2,94209 0,70741 0,85774 0,08500 0,09750 0,88079 0,45771 2,44800 0,57672 11,10469 0,32726 2,45819 22,94310
75 87.500 3,15987 0,68191 0,92682 0,08500 0,09750 0,91898 0,43941 2,44800 0,55365 10,66050 0,31417 2,43430 22,72011
80 91.000 3,43529 0,66202 0,99097 0,08500 0,09750 0,95823 0,42251 2,44800 0,53236 10,25048 0,30209 2,42213 22,60657
85 94.500 3,76834 0,64774 1,04567 0,08500 0,09750 0,99853 0,40686 2,44800 0,51264 9,87084 0,29090 2,42064 22,59265
90 98.000 4,15903 0,63906 1,08627 0,08500 0,09750 1,03989 0,39233 2,44800 0,49433 9,51831 0,28051 2,42883 22,66905
95 101.500 4,60736 0,63599 1,10878 0,08500 0,09750 1,08229 0,37880 2,44800 0,47729 9,19009 0,27084 2,44583 22,82777
100 105.000 5,11331 0,63854 1,11080 0,08500 0,09750 1,12576 0,36617 2,44800 0,46138 8,88375 0,26181 2,47104 23,06306
105 108.500 5,67691 0,64669 1,09210 0,08500 0,09750 1,17028 0,35436 2,44800 0,44649 8,59718 0,25336 2,50414 23,37202
110 112.000 6,29814 0,66044 1,05471 0,08500 0,09750 1,21585 0,34329 2,44800 0,43254 8,32852 0,24545 2,54513 23,75457
115 115.500 6,97700 0,67981 1,00236 0,08500 0,09750 1,26248 0,33288 2,44800 0,41943 8,07614 0,23801 2,59423 24,21285
120 119.000 7,71350 0,70478 0,93967 0,08500 0,09750 1,31016 0,32309 2,44800 0,40710 7,83860 0,23101 2,65181 24,75023
47
COSTO DE OPERACIN ($/Km):DEL USUARIO

IMPUESTOS GASTOS COSTO DEL

PATENTE GENERALES VEHCULO
($/Km) ($/Km) ($/Km)
5 30.800 10,38289 2,93535 0,87605 0,13667 0,21364 2,67091 2,02383 2,44800 2,55003 30,28552 1,50487 0,87289 6,82808 63,72871
10 33.600 9,66641 2,74890 0,90974 0,13667 0,21364 2,71756 1,85518 2,44800 2,33753 27,76173 1,37946 0,80015 6,35699 59,33195
15 36.400 9,04444 2,57308 0,94613 0,13667 0,21364 2,76421 1,71247 2,44800 2,15772 25,62621 1,27335 0,73860 5,95614 55,59065
20 39.200 8,51699 2,40788 0,98555 0,13667 0,21364 2,81086 1,59015 2,44800 2,00359 23,79576 1,18240 0,68584 5,61328 52,39062
25 42.000 8,08406 2,25331 1,02840 0,13667 0,21364 2,85751 1,48414 2,44800 1,87002 22,20938 1,10357 0,64012 5,31946 49,64828
30 44.800 7,74564 2,10937 1,07515 0,13667 0,21364 2,90416 1,39138 2,44800 1,75314 20,82129 1,03460 0,60011 5,06798 47,30112
35 47.600 7,50173 1,97605 1,12634 0,13667 0,21364 2,95081 1,30954 2,44800 1,65002 19,59651 0,97374 0,56481 4,85374 45,30160
40 50.400 7,35234 1,85336 1,18266 0,13667 0,21364 2,99745 1,23679 2,44800 1,55835 18,50782 0,91964 0,53343 4,67282 43,61296
45 53.200 7,29746 1,74129 1,24491 0,13667 0,21364 3,04410 1,17169 2,44800 1,47633 17,53372 0,87124 0,50536 4,52213 42,20654
50 56.000 7,33710 1,63985 1,31407 0,13667 0,21364 3,09075 1,11311 2,44800 1,40252 16,65704 0,82768 0,48009 4,39926 41,05976
55 58.800 7,47125 1,54903 1,39137 0,13667 0,21364 3,13740 1,06010 2,44800 1,33573 15,86384 0,78827 0,45723 4,30230 40,15482
60 61.600 7,69992 1,46884 1,47833 0,13667 0,21364 3,18405 1,01192 2,44800 1,27501 15,14276 0,75244 0,43644 4,22976 39,47777
65 64.400 8,02310 1,39928 1,57688 0,13667 0,21364 3,23070 0,96792 2,44800 1,21958 14,48438 0,71972 0,41747 4,18048 39,01780
70 67.200 8,44079 1,34034 1,68952 0,13667 0,21364 3,27735 0,92759 2,44800 1,16876 13,88086 0,68973 0,40007 4,15360 38,76692
75 70.000 8,95300 1,29203 1,81948 0,13667 0,21364 3,32400 0,89049 2,44800 1,12201 13,32563 0,66214 0,38407 4,14854 38,71968
80 72.800 9,55972 1,25434 1,97110 0,13667 0,21364 3,37065 0,85624 2,44800 1,07886 12,81310 0,63668 0,36930 4,16499 38,87328
85 75.600 10,26096 1,22728 2,15029 0,13667 0,21364 3,41730 0,82452 2,44800 1,03890 12,33854 0,61310 0,35562 4,20298 39,22779
90 78.400 11,05671 1,21084 2,36532 0,13667 0,21364 3,46395 0,79508 2,44800 1,00180 11,89788 0,59120 0,34292 4,26288 39,78688
95 81.200 11,94697 1,20503 2,62814 0,13667 0,21364 3,51060 0,76766 2,44800 0,96725 11,48761 0,57081 0,33110 4,34562 40,55909
100 84.000 12,93175 1,20985 2,95665 0,13667 0,21364 3,55725 0,74207 2,44800 0,93501 11,10469 0,55179 0,32006 4,45289 41,56031
105 86.800 14,01105 1,22529 3,37903 0,13667 0,21364 3,60390 0,71813 2,44800 0,90485 10,74647 0,53399 0,30974 4,58769 42,81844
110 89.600 15,18486 1,25136 3,94220 0,13667 0,21364 3,65055 0,69569 2,44800 0,87657 10,41065 0,51730 0,30006 4,75530 44,38284
115 92.400 16,45318 1,28805 4,73064 0,13667 0,21364 3,69719 0,67461 2,44800 0,85001 10,09517 0,50162 0,29096 4,96557 46,34532
120 95.200 17,81602 1,33537 5,91331 0,13667 0,21364 3,74384 0,65477 2,44800 0,82501 9,79826 0,48687 0,28241 5,23850 48,89265
48


($/Km) ($/Km) ($/Km)
5 34.650 9,34171 2,15259 0,77715 0,13667 0,15667 1,31884 1,79896 2,44800 2,26669 26,92046 1,33766 0,77590 5,93176 55,36306
10 37.800 8,52367 2,01586 0,80651 0,13667 0,15667 1,36980 1,64905 2,44800 2,07780 24,67709 1,22619 0,71124 5,49583 51,29437
15 40.950 7,80855 1,88692 0,83817 0,13667 0,15667 1,42076 1,52220 2,44800 1,91797 22,77885 1,13187 0,65653 5,12438 47,82754
20 44.100 7,19635 1,76578 0,87243 0,13667 0,15667 1,47172 1,41347 2,44800 1,78097 21,15179 1,05102 0,60964 4,80654 44,86105
25 47.250 6,68708 1,65243 0,90960 0,13667 0,15667 1,52269 1,31924 2,44800 1,66224 19,74167 0,98095 0,56899 4,53435 42,32057
30 50.400 6,28074 1,54687 0,95008 0,13667 0,15667 1,57365 1,23679 2,44800 1,55835 18,50782 0,91964 0,53343 4,30184 40,15053
35 53.550 5,97731 1,44910 0,99433 0,13667 0,15667 1,62461 1,16403 2,44800 1,46668 17,41912 0,86555 0,50205 4,10449 38,30862
40 56.700 5,77681 1,35912 1,04291 0,13667 0,15667 1,67557 1,09937 2,44800 1,38520 16,45139 0,81746 0,47416 3,93880 36,76212
45 59.850 5,67923 1,27694 1,09648 0,13667 0,15667 1,72653 1,04150 2,44800 1,31229 15,58553 0,77444 0,44921 3,80202 35,48550
50 63.000 5,68458 1,20255 1,15585 0,13667 0,15667 1,77749 0,98943 2,44800 1,24668 14,80625 0,73571 0,42675 3,69199 34,45861
55 66.150 5,79285 1,13595 1,22201 0,13667 0,15667 1,82845 0,94231 2,44800 1,18731 14,10119 0,70068 0,40642 3,60702 33,66554
60 69.300 6,00405 1,07714 1,29621 0,13667 0,15667 1,87941 0,89948 2,44800 1,13335 13,46023 0,66883 0,38795 3,54576 33,09374
65 72.450 6,31817 1,02613 1,38000 0,13667 0,15667 1,93037 0,86037 2,44800 1,08407 12,87500 0,63975 0,37108 3,50715 32,73343
70 75.600 6,73521 0,98291 1,47538 0,13667 0,15667 1,98133 0,82452 2,44800 1,03890 12,33854 0,61310 0,35562 3,49042 32,57726
75 78.750 7,25518 0,94748 1,58491 0,13667 0,15667 2,03229 0,79154 2,44800 0,99734 11,84500 0,58857 0,34140 3,49501 32,62005
80 81.900 7,87807 0,91984 1,71202 0,13667 0,15667 2,08325 0,76110 2,44800 0,95898 11,38943 0,56593 0,32827 3,52059 32,85880
85 85.050 8,60388 0,90000 1,86129 0,13667 0,15667 2,13421 0,73291 2,44800 0,92347 10,96760 0,54497 0,31611 3,56709 33,29285
90 88.200 9,43262 0,88794 2,03907 0,13667 0,15667 2,18517 0,70673 2,44800 0,89049 10,57590 0,52551 0,30482 3,63475 33,92433
95 91.350 10,36428 0,88368 2,25441 0,13667 0,15667 2,23613 0,68236 2,44800 0,85978 10,21121 0,50739 0,29431 3,72419 34,75907
100 94.500 11,39887 0,88721 2,52059 0,13667 0,15667 2,28709 0,65962 2,44800 0,83112 9,87084 0,49048 0,28450 3,83660 35,80824
105 97.650 12,53638 0,89854 2,85805 0,13667 0,15667 2,33805 0,63834 2,44800 0,80431 9,55242 0,47465 0,27532 3,97409 37,09148
110 100.800 13,77681 0,91765 3,29984 0,13667 0,15667 2,38901 0,61839 2,44800 0,77918 9,25391 0,45982 0,26672 4,14032 38,64297
115 103.950 15,12017 0,94456 3,90317 0,13667 0,15667 2,43997 0,59965 2,44800 0,75556 8,97349 0,44589 0,25863 4,34189 40,52432
120 107.100 16,56645 0,97926 4,77650 0,13667 0,15667 2,49093 0,58202 2,44800 0,73334 8,70956 0,43277 0,25103 4,59158 42,85477
49


($/Km) ($/Km) ($/Km)
5 38.500 8,05317 1,95691 0,31444 0,10250 0,11750 0,66310 1,61906 2,44800 2,04002 24,22842 1,20390 0,69831 5,21344 48,65877
10 42.000 7,25402 1,83261 0,34186 0,10250 0,11750 0,69925 1,48414 2,44800 1,87002 22,20938 1,10357 0,64012 4,81236 44,91532
15 45.500 6,54152 1,71539 0,37255 0,10250 0,11750 0,73667 1,36998 2,44800 1,72617 20,50097 1,01868 0,59088 4,46890 41,70971
20 49.000 5,91569 1,60526 0,40695 0,10250 0,11750 0,77535 1,27212 2,44800 1,60287 19,03661 0,94592 0,54867 4,17329 38,95075
25 52.500 5,37653 1,50222 0,44553 0,10250 0,11750 0,81529 1,18731 2,44800 1,49602 17,76750 0,88286 0,51210 3,91840 36,57176
30 56.000 4,92403 1,40625 0,48880 0,10250 0,11750 0,85651 1,11311 2,44800 1,40252 16,65704 0,82768 0,48009 3,69888 34,52289
35 59.500 4,55819 1,31737 0,53728 0,10250 0,11750 0,89899 1,04763 2,44800 1,32001 15,67721 0,77899 0,45185 3,51066 32,76618
40 63.000 4,27901 1,23558 0,59146 0,10250 0,11750 0,94273 0,98943 2,44800 1,24668 14,80625 0,73571 0,42675 3,35059 31,27219
45 66.500 4,08650 1,16087 0,65175 0,10250 0,11750 0,98774 0,93735 2,44800 1,18107 14,02698 0,69699 0,40429 3,21618 30,01772
50 70.000 3,98066 1,09324 0,71838 0,10250 0,11750 1,03401 0,89049 2,44800 1,12201 13,32563 0,66214 0,38407 3,10544 28,98406
55 73.500 3,96147 1,03269 0,79126 0,10250 0,11750 1,08155 0,84808 2,44800 1,06858 12,69107 0,63061 0,36578 3,01669 28,15581
60 77.000 4,02896 0,97923 0,86980 0,10250 0,11750 1,13036 0,80953 2,44800 1,02001 12,11421 0,60195 0,34916 2,94854 27,51975
65 80.500 4,18310 0,93286 0,95268 0,10250 0,11750 1,18043 0,77434 2,44800 0,97566 11,58750 0,57578 0,33398 2,89972 27,06404
70 84.000 4,42391 0,89357 1,03762 0,10250 0,11750 1,23177 0,74207 2,44800 0,93501 11,10469 0,55179 0,32006 2,86902 26,77750
75 87.500 4,75138 0,86136 1,12119 0,10250 0,11750 1,28437 0,71239 2,44800 0,89761 10,66050 0,52971 0,30726 2,85525 26,64902
80 91.000 5,16552 0,83623 1,19879 0,10250 0,11750 1,33824 0,68499 2,44800 0,86309 10,25048 0,50934 0,29544 2,85721 26,66733
85 94.500 5,66632 0,81819 1,26497 0,10250 0,11750 1,39337 0,65962 2,44800 0,83112 9,87084 0,49048 0,28450 2,87369 26,82109
90 98.000 6,25379 0,80724 1,31408 0,10250 0,11750 1,44977 0,63606 2,44800 0,80144 9,51831 0,47296 0,27434 2,90352 27,09949
95 101.500 6,92792 0,80336 1,34132 0,10250 0,11750 1,50743 0,61413 2,44800 0,77380 9,19009 0,45665 0,26488 2,94571 27,49328
100 105.000 7,68871 0,80657 1,34376 0,10250 0,11750 1,56636 0,59366 2,44800 0,74801 8,88375 0,44143 0,25605 2,99956 27,99585
105 108.500 8,53617 0,81687 1,32114 0,10250 0,11750 1,62656 0,57451 2,44800 0,72388 8,59718 0,42719 0,24779 3,06471 28,60398
110 112.000 9,47029 0,83425 1,27590 0,10250 0,11750 1,68802 0,55655 2,44800 0,70126 8,32852 0,41384 0,24004 3,14120 29,31786
115 115.500 10,49107 0,85871 1,21258 0,10250 0,11750 1,75074 0,53969 2,44800 0,68001 8,07614 0,40130 0,23277 3,22932 30,14032
120 119.000 11,59852 0,89025 1,13673 0,10250 0,11750 1,81473 0,52382 2,44800 0,66001 7,83860 0,38950 0,22592 3,32953 31,07561
50
5 30.800 34.650 38.500 0,58167 0,52335 0,45116 15,28828 11,21139 10,19222 59.063 66.579 164.550 5
10 33.600 37.800 42.000 0,54154 0,47752 0,40639 14,31720 10,49926 9,54483 56.875 64.155 151.352 10
15 36.400 40.950 45.500 0,50669 0,43745 0,36647 13,40146 9,82772 8,93434 54.688 61.731 138.883 15
20 39.200 44.100 49.000 0,47714 0,40316 0,33141 12,54106 9,19676 8,36074 52.500 59.308 127.144 20
25 42.000 47.250 52.500 0,45289 0,37463 0,30121 11,73601 8,60638 7,82404 50.313 56.884 116.135 25
30 44.800 50.400 56.000 0,43393 0,35186 0,27586 10,98630 8,05659 7,32423 48.125 54.460 105.854 30
35 47.600 53.550 59.500 0,42027 0,33486 0,25536 10,29193 7,54739 6,86132 45.938 52.036 96.303 35
40 50.400 56.700 63.000 0,41190 0,32363 0,23972 9,65290 7,07876 6,43530 43.750 49.613 87.481 40
45 53.200 59.850 66.500 0,40882 0,31816 0,22894 9,06922 6,65073 6,04618 41.563 47.189 79.388 45
50 56.000 63.000 70.000 0,41104 0,31846 0,22301 8,54088 6,26328 5,69395 39.375 44.765 72.025 50
55 58.800 66.150 73.500 0,41856 0,32453 0,22193 8,06788 5,91641 5,37862 37.188 42.341 65.391 55
60 61.600 69.300 77.000 0,43137 0,33636 0,22571 7,65022 5,61012 5,10018 35.000 39.918 59.487 60
65 64.400 72.450 80.500 0,44947 0,35396 0,23435 7,28791 5,34443 4,85864 32.813 37.494 54.311 65
70 67.200 75.600 84.000 0,47287 0,37732 0,24784 6,98094 5,11931 4,65399 30.625 35.070 49.865 70
75 70.000 78.750 87.500 0,50157 0,40645 0,26618 6,72931 4,93478 4,48624 28.438 32.646 46.149 75
80 72.800 81.900 91.000 0,53556 0,44135 0,28938 6,53302 4,79084 4,35538 26.250 30.223 43.161 80
85 75.600 85.050 94.500 0,57484 0,48201 0,31744 6,39208 4,68748 4,26142 24.063 27.799 40.903 85
90 78.400 88.200 98.000 0,61942 0,52844 0,35035 6,30648 4,62470 4,20435 21.875 25.375 39.375 90
95 81.200 91.350 101.500 0,66930 0,58063 0,38812 6,27622 4,60251 4,18418 19.688 22.951 38.575 95
100 84.000 94.500 105.000 0,72447 0,63859 0,43074 6,30130 4,62090 4,20090 17.500 20.528 38.505 100
105 86.800 97.650 108.500 0,78493 0,70232 0,47822 6,38173 4,67988 4,25452 15.313 18.104 39.164 105
110 89.600 100.800 112.000 0,85069 0,77181 0,53055 6,51750 4,77944 4,34503 13.125 15.680 40.553 110
115 92.400 103.950 115.500 0,92175 0,84707 0,58774 6,70861 4,91959 4,47244 10.938 13.256 42.671 115
120 95.200 107.100 119.000 0,99810 0,92809 0,64978 6,95506 5,10032 4,63674 8.750 10.833 45.518 120
51
GRFICOS DE CONSUMOS

140 1,20
120
CONSUMO DE COMBUSTIBLES
1,00
100
0,80
80 TIERRA TIERRA
RIPIO 0,60 RIPIO
(l/Km)
0,40
40
20 0,20
0 0,00
0 20 40 60 80 100 120 0 20 40 60 80 100 120

18,00 175
16,00 150
(l/1000
14,00
125
(miles de Km)
12,00
TIERRA
CONSUMO DE LUBRICANTES
TIERRA 100
10,00
RIPIO RIPIO
8,00 75 PAVIMENTO
PAVIMENTO
Km)
6,00
50
4,00
25
2,00
0,00 0
0 20 40 60 80 100 120 0 20 40 60 80 100 120
52
VARIACIN DE COSTOS
VEHCULO:CAMIN LIVIANO
% % %
2015 2016 2015 2016 2015 2016
5 43,40290 54,44487 11,04197 0,25441 25,44 37,92176 47,50967 9,58791 0,25283 25,28 33,54626 41,97201 8,42575 0,25117 25,12 5
10 40,36542 50,64073 10,27531 0,25456 25,46 35,15571 44,02656 8,87085 0,25233 25,23 31,01702 38,78074 7,76372 0,25031 25,03 10
15 37,78552 47,40710 9,62158 0,25464 25,46 32,80478 41,06310 8,25833 0,25174 25,17 28,86033 36,05507 7,19475 0,24930 24,93 15
20 35,57765 44,63968 9,06203 0,25471 25,47 30,79290 38,52658 7,73368 0,25115 25,12 27,00786 33,71172 6,70386 0,24822 24,82 20
25 33,67917 42,26212 8,58295 0,25484 25,48 29,06438 36,34910 7,28472 0,25064 25,06 25,40963 31,68974 6,28011 0,24715 24,72 25
30 32,04323 40,21731 8,17408 0,25510 25,51 27,57756 34,47988 6,90231 0,25029 25,03 24,02827 29,94357 5,91531 0,24618 24,62 30
35 30,63418 38,46178 7,82760 0,25552 25,55 26,30072 32,88023 6,57951 0,25016 25,02 22,83529 28,43851 5,60322 0,24538 24,54 35
40 29,42445 36,96191 7,53746 0,25616 25,62 25,20932 31,52026 6,31094 0,25034 25,03 21,80863 27,14763 5,33899 0,24481 24,48 40
45 28,39250 35,69144 7,29894 0,25707 25,71 24,28418 30,37655 6,09238 0,25088 25,09 20,93087 26,04968 5,11881 0,24456 24,46 45
50 27,52137 34,62967 7,10829 0,25828 25,83 23,51016 29,43066 5,92050 0,25183 25,18 20,18800 25,12761 4,93960 0,24468 24,47 50
55 26,79766 33,76023 6,96257 0,25982 25,98 22,87529 28,66795 5,79266 0,25323 25,32 19,56847 24,36731 4,79884 0,24523 24,52 55
60 26,21080 33,07022 6,85942 0,26170 26,17 22,37008 28,07684 5,70675 0,25511 25,51 19,06242 23,75680 4,69438 0,24626 24,63 60
65 25,75260 32,54961 6,79701 0,26393 26,39 21,98713 27,64826 5,66113 0,25747 25,75 18,66106 23,28540 4,62434 0,24781 24,78 65
70 25,41690 32,19084 6,77394 0,26651 26,65 21,72078 27,37529 5,65451 0,26033 26,03 18,35616 22,94310 4,58694 0,24989 24,99 70
75 25,19944 31,98864 6,78920 0,26942 26,94 21,56702 27,25297 5,68596 0,26364 26,36 18,13960 22,72011 4,58051 0,25251 25,25 75
80 25,09783 31,94001 6,84218 0,27262 27,26 21,52337 27,27822 5,75485 0,26738 26,74 18,00323 22,60657 4,60334 0,25570 25,57 80
85 25,11177 32,04446 6,93269 0,27607 27,61 21,58907 27,45000 5,86093 0,27148 27,15 17,93888 22,59265 4,65377 0,25942 25,94 85
90 25,24350 32,30453 7,06103 0,27972 27,97 21,76531 27,76963 6,00432 0,27587 27,59 17,93881 22,66905 4,73024 0,26369 26,37 90
95 25,49869 32,72687 7,22818 0,28347 28,35 22,05591 28,24156 6,18565 0,28045 28,05 17,99639 22,82777 4,83138 0,26846 26,85 95
100 25,88813 33,32426 7,43612 0,28724 28,72 22,46842 28,87471 6,40630 0,28512 28,51 18,10684 23,06306 4,95623 0,27372 27,37 100
105 26,43099 34,11942 7,68844 0,29089 29,09 23,01629 29,68504 6,66875 0,28974 28,97 18,26776 23,37202 5,10426 0,27941 27,94 105
110 27,16135 35,15291 7,99156 0,29423 29,42 23,72309 30,70054 6,97745 0,29412 29,41 18,47916 23,75457 5,27541 0,28548 28,55 110
115 28,14279 36,50037 8,35758 0,29697 29,70 24,63144 31,97193 7,34049 0,29801 29,80 18,74285 24,21285 5,47000 0,29184 29,18 115
120 29,50481 38,31596 8,81115 0,29863 29,86 25,82401 33,59761 7,77360 0,30102 30,10 19,06171 24,75023 5,68852 0,29843 29,84 120
53

TIERRA
60,00
COSTO DE OPERACIN
50,00
2015
40,00
($/Km)
2016
30,00
20,00
10,00
0,00
0 20 40 60 80 100 120 140
VELOCIDAD (Km/h)
RIPIO PAVIMENTO
60,00 45,00
40,00
50,00
COSTO DE OPERACIN
COSTO DE OPERACIN
35,00
40,00 30,00
2015
($/Km)
2015
($/Km)
25,00
30,00
2016 20,00 2016
20,00 15,00
10,00
10,00
5,00
0,00 0,00
0 20 40 60 80 100 120 140 0 20 40 60 80 100 120 140
54
VARIACIN DE COSTOS
% % %
2015 2016 2015 2016 2015 2016
5 49,89796 63,72871 13,83075 0,27718 27,72 43,41000 55,36306 11,95305 0,27535 27,54 38,20219 48,65877 10,45658 0,27372 27,37 5
10 46,45118 59,33195 12,88077 0,27730 27,73 40,23964 51,29437 11,05473 0,27472 27,47 35,29155 44,91532 9,62378 0,27269 27,27 10
15 43,52138 55,59065 12,06927 0,27732 27,73 37,54179 47,82754 10,28575 0,27398 27,40 32,80399 41,70971 8,90571 0,27148 27,15 15
20 41,01595 52,39062 11,37467 0,27732 27,73 35,23412 44,86105 9,62692 0,27323 27,32 30,66558 38,95075 8,28517 0,27018 27,02 20
25 38,86710 49,64828 10,78118 0,27739 27,74 33,25634 42,32057 9,06423 0,27256 27,26 28,82222 36,57176 7,74953 0,26887 26,89 25
30 37,02413 47,30112 10,27700 0,27758 27,76 31,56338 40,15053 8,58715 0,27206 27,21 27,23350 34,52289 7,28939 0,26766 26,77 30
35 35,44848 45,30160 9,85311 0,27796 27,80 30,12093 38,30862 8,18769 0,27183 27,18 25,86864 32,76618 6,89754 0,26664 26,66 35
40 34,11038 43,61296 9,50258 0,27858 27,86 28,90247 36,76212 7,85965 0,27194 27,19 24,70376 31,27219 6,56843 0,26589 26,59 40
45 32,98658 42,20654 9,21996 0,27951 27,95 27,88730 35,48550 7,59820 0,27246 27,25 23,72006 30,01772 6,29766 0,26550 26,55 45
50 32,05880 41,05976 9,00095 0,28076 28,08 27,05912 34,45861 7,39950 0,27346 27,35 22,90237 28,98406 6,08169 0,26555 26,55 50
55 31,31266 40,15482 8,84217 0,28238 28,24 26,40503 33,66554 7,26052 0,27497 27,50 22,23820 28,15581 5,91761 0,26610 26,61 55
60 30,73686 39,47777 8,74091 0,28438 28,44 25,91490 33,09374 7,17884 0,27702 27,70 21,71680 27,51975 5,80295 0,26721 26,72 60
65 30,32271 39,01780 8,69509 0,28675 28,68 25,58085 32,73343 7,15259 0,27961 27,96 21,32852 27,06404 5,73552 0,26891 26,89 65
70 30,06380 38,76692 8,70312 0,28949 28,95 25,39697 32,57726 7,18029 0,28272 28,27 21,06423 26,77750 5,71327 0,27123 27,12 70
75 29,95583 38,71968 8,76385 0,29256 29,26 25,35916 32,62005 7,26089 0,28632 28,63 20,91479 26,64902 5,73423 0,27417 27,42 75
80 29,99665 38,87328 8,87663 0,29592 29,59 25,46508 32,85880 7,39373 0,29035 29,03 20,87092 26,66733 5,79641 0,27773 27,77 80
85 30,18652 39,22779 9,04128 0,29951 29,95 25,71434 33,29285 7,57851 0,29472 29,47 20,92324 26,82109 5,89785 0,28188 28,19 85
90 30,52866 39,78688 9,25822 0,30326 30,33 26,10888 33,92433 7,81545 0,29934 29,93 21,06281 27,09949 6,03668 0,28660 28,66 90
95 31,03041 40,55909 9,52868 0,30708 30,71 26,65372 34,75907 8,10534 0,30410 30,41 21,28196 27,49328 6,21132 0,29186 29,19 95
100 31,70522 41,56031 9,85509 0,31084 31,08 27,35835 35,80824 8,44989 0,30886 30,89 21,57524 27,99585 6,42061 0,29759 29,76 100
105 32,57662 42,81844 10,24182 0,31439 31,44 28,23935 37,09148 8,85213 0,31347 31,35 21,94003 28,60398 6,66395 0,30373 30,37 105
110 33,68618 44,38284 10,69666 0,31754 31,75 29,32552 38,64297 9,31745 0,31773 31,77 22,37656 29,31786 6,94130 0,31020 31,02 110
115 35,11108 46,34532 11,23425 0,31996 32,00 30,66866 40,52432 9,85566 0,32136 32,14 22,88727 30,14032 7,25305 0,31690 31,69 115
120 37,00824 48,89265 11,88440 0,32113 32,11 32,36900 42,85477 10,48578 0,32395 32,39 23,47579 31,07561 7,59982 0,32373 32,37 120
55

TIERRA
70,00
60,00
COSTO DE OPERACIN
50,00
2015
40,00
($/Km)
2016
30,00
20,00
10,00
0,00
0 20 40 60 80 100 120 140
VELOCIDAD (km/h)
RIPIO PAVIMENTO
60,00 60,00
50,00 50,00
COSTO DE OPERACIN
COSTO DE OPERACIN
40,00 2015 40,00
2015
($/Km)
30,00 30,00
($Km)
2016
2016
20,00 20,00
10,00 10,00
0,00 0,00
0 50 100 150 0 20 40 60 80 100 120 140
56
CAPTULO 5
CAMIN PESADO
PLANILLA RESUMEN
VEHCULO: CAMIN PESADO
VELOCIDAD
VEHCULO VEHCULO COSTO TOTAL VEHCULO VEHCULO COSTO TOTAL VEHCULO VEHCULO COSTO TOTAL VELOCIDAD
(A) (B) (A + B) (A) (B) (A + B) (A) (B) (A + B)
5 24,06919 66,88304 90,95223 20,74904 59,37409 80,12314 15,30403 53,03227 68,33630 5

10 23,23102 61,44956 84,68058 19,71265 54,50938 74,22203 14,59203 48,68052 63,27254 10
15 22,52314 56,85217 79,37531 18,82950 50,39233 69,22183 13,98787 44,99806 58,98593 15
20 21,93891 52,91425 74,85315 18,09362 46,86597 64,95960 13,48673 41,84367 55,33040 20
25 21,47389 49,50634 70,98023 17,50102 43,81521 61,31623 13,08555 39,11384 52,19939 25
30 21,12528 46,53141 67,65669 17,04912 41,15379 58,20291 12,78247 36,73100 49,51347 30
35 20,89153 43,91534 64,80688 16,73645 38,81580 55,55226 12,57650 34,63587 47,21236 35
40 20,77216 41,60055 62,37271 16,56245 36,75007 53,31252 12,46710 32,78237 45,24947 40
45 20,76761 39,54170 60,30931 16,52737 34,91625 51,44362 12,45394 31,13414 43,58808 45
50 20,87930 37,70262 58,58192 16,63225 33,28218 49,91443 12,53642 29,66205 42,19847 50
55 21,10961 36,05420 57,16382 16,87895 31,82196 48,70091 12,71326 28,34243 41,05569 55
60 21,46211 34,57282 56,03493 17,27028 30,51454 47,78482 12,98184 27,15571 40,13755 60
65 22,01832 33,24838 55,26670 17,81018 29,34271 47,15290 13,33748 26,08544 39,42292 65
70 22,62666 32,04612 54,67278 18,50401 28,29241 46,79642 13,77271 25,11746 38,89017 70
75 23,37851 30,96310 54,34161 19,35901 27,35213 46,71115 14,27668 24,23935 38,51603 75
80 24,28639 29,98906 54,27545 20,38503 26,51260 46,89763 14,83512 23,43997 38,27509 80
85 25,36767 29,11605 54,48372 21,59553 25,76651 47,36204 15,43120 22,70929 38,14049 85
90 26,64691 28,33842 54,98533 23,00937 25,10849 48,11787 16,04759 22,03834 38,08593 90
95 28,15982 27,65304 55,81287 24,65354 24,53519 49,18874 16,66948 21,41943 38,08891 95
100 29,96022 27,05996 57,02018 26,56794 24,04570 50,61364 17,28787 20,84633 38,13420 100
105 32,13284 26,56375 58,69659 28,81403 23,64240 52,45643 17,90175 20,31446 38,21621 105
110 34,81915 26,17649 60,99564 31,49139 23,33291 54,82431 18,51832 19,82075 38,33907 110
115 38,27401 25,92446 64,19847 34,77265 23,13412 57,90677 19,15110 19,36340 38,51450 115
120 43,00733 25,86506 68,87239 38,98506 23,08192 62,06698 19,81678 18,94136 38,75813 120
57
GRFICO RESUMEN
100,0
90,0
80,0
70,0
TIERRA
60,0
RIPIO
50,0
PAVIMENTO
40,0
30,0
20,0
10,0
0,0
0 20 40 60 80 100 120 140
VELOCIDAD (Km/h)
58
PLANILLA RESUMEN
COSTOS DE OPERACIN ($/Km): DELUSUARIO
COSTO COSTO
VELOCIDAD VEHCULO VEHCULO COSTO TOTAL VEHCULO VEHCULO VEHCULO VEHCULO VELOCIDAD
TOTAL TOTAL
(A) (B) (A + B) (A) (B) (A + B) (A) (B) (A + B)
5 33,41894 74,76405 108,18298 28,86407 66,35593 95,22000 21,19719 59,14668 80,34387 5
10 32,13356 68,71365 100,84722 27,27438 60,92415 88,19852 20,10270 54,29842 74,40112 10
15 31,04474 63,59395 94,63868 25,91615 56,32645 82,24260 19,16969 50,19523 69,36492 15
20 30,14095 59,20916 89,35011 24,77909 52,38883 77,16792 18,38956 46,68055 65,07011 20
25 29,41429 55,41582 84,83011 23,85611 48,98371 72,83982 17,75658 43,63967 61,39625 25
30 28,85947 52,10636 80,96583 23,14239 46,01550 69,15789 17,26698 40,98661 58,25359 30
35 28,47316 49,19863 77,67180 22,63486 43,41116 66,04602 16,91838 38,65569 55,57406 35
40 28,25363 46,62885 74,88248 22,33183 41,11397 63,44580 16,70924 36,59584 53,30508 40
45 28,20054 44,34678 72,54731 22,23282 39,07924 61,31205 16,63842 34,76678 51,40520 45
50 28,31486 42,31236 70,62722 22,33844 37,27135 59,60978 16,70465 33,13622 49,84087 50
55 28,59893 40,49337 69,09230 22,65043 35,66161 58,31204 16,90590 31,67791 48,58380 55
60 29,05657 38,86367 67,92024 23,17178 34,22673 57,39851 17,23862 30,37014 47,60876 60
65 29,69340 37,40197 67,09536 23,90688 32,94772 56,85461 17,69685 29,19463 46,89148 65
70 30,51729 36,09089 66,60818 24,86195 31,80905 56,67099 18,27127 28,13560 46,40688 70
75 31,53911 34,91635 66,45546 26,04549 30,79805 56,84354 18,94856 27,17916 46,12772 75
80 32,77382 33,86715 66,64097 27,46921 29,90456 57,37377 19,71125 26,31278 46,02404 80
85 34,24228 32,93468 67,17696 29,14924 29,12067 58,26991 20,53884 25,52515 46,06399 85
90 35,97407 32,11301 68,08708 31,10822 28,44065 59,54888 21,41020 24,80612 46,21632 90
95 38,01228 31,39911 69,41139 33,37868 27,86112 61,23980 22,30733 24,14699 46,45432 95
100 40,42191 30,79368 71,21559 36,00879 27,38154 63,39033 23,21922 23,54075 46,75996 100
105 43,30540 30,30283 73,60822 39,07278 27,00534 66,07811 24,14456 22,98229 47,12685 105
110 46,83381 29,94167 76,77548 42,69106 26,74214 69,43319 25,09200 22,46833 47,56032 110
115 51,31540 29,74244 81,05784 47,07238 26,61277 73,68514 26,07781 21,99701 48,07482 115
120 57,36700 29,77497 87,14196 52,61258 26,66100 79,27358 27,12212 21,56740 48,68952 120
59
GRFICO RESUMEN
120,0
100,0
TIERRA
80,0
RIPIO
PAVIMENTO
60,0
40,0
20,0
0,0
0 20 40 60 80 100 120 140
VELOCIDAD (Km/h)
60

GASTOS
VELOCIDAD RECORRIDO COMBUSTIBLE LUBRICANTES CUBIERTAS LAVADO ENGRASE MANTENIMIENTO AMORTIZACIN BONIFICACIN INTERESES SALARIOS SEGUROS COSTO DEL
GENERALES
(Km/h) (Km/ao) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) VEHCULO ($/Km)
($/Km)
5 22.000 10,09918 3,05264 2,64499 0,14667 0,21273 2,67328 2,79171 2,44800 3,81407 51,13318 2,19091 9,74488 90,95223
10 24.000 9,53747 2,85954 2,74672 0,14667 0,21273 2,72083 2,55907 2,44800 3,49623 46,87208 2,00833 9,07292 84,68058
15 26.000 9,05117 2,67738 2,85659 0,14667 0,21273 2,76838 2,36222 2,44800 3,22729 43,26654 1,85385 8,50450 79,37531
20 28.000 8,64030 2,50617 2,97561 0,14667 0,21273 2,81594 2,19349 2,44800 2,99677 40,17607 1,72143 8,01998 74,85315
25 30.000 8,30486 2,34591 3,10498 0,14667 0,21273 2,86349 2,04726 2,44800 2,79698 37,49766 1,60667 7,60502 70,98023
30 32.000 8,04483 2,19659 3,24612 0,14667 0,21273 2,91105 1,91930 2,44800 2,62217 35,15406 1,50625 7,24893 67,65669
35 34.000 7,86022 2,05821 3,40070 0,14667 0,21273 2,95860 1,80640 2,44800 2,46793 33,08617 1,41765 6,94359 64,80688
40 36.000 7,75104 1,93079 3,57073 0,14667 0,21273 3,00615 1,70605 2,44800 2,33082 31,24805 1,33889 6,68279 62,37271
45 38.000 7,71728 1,81431 3,75866 0,14667 0,21273 3,05371 1,61626 2,44800 2,20815 29,60342 1,26842 6,46171 60,30931
50 40.000 7,75894 1,70878 3,96748 0,14667 0,21273 3,10126 1,53544 2,44800 2,09774 28,12325 1,20500 6,27663 58,58192
55 42.000 7,87602 1,61419 4,20086 0,14667 0,21273 3,14882 1,46233 2,44800 1,99785 26,78405 1,14762 6,12469 57,16382
60 44.000 8,06853 1,53055 4,46341 0,14667 0,21273 3,19637 1,39586 2,44800 1,90703 25,56659 1,09545 6,00374 56,03493
65 46.000 8,33645 1,45785 4,76098 0,14667 0,21273 3,20793 1,44771 2,44800 1,82412 24,45500 1,04783 5,92143 55,26670
70 48.000 8,67980 1,39611 5,10105 0,14667 0,21273 3,25492 1,38739 2,44800 1,74812 23,43604 1,00417 5,85780 54,67278
75 50.000 9,09857 1,34530 5,49343 0,14667 0,21273 3,30191 1,33190 2,44800 1,67819 22,49860 0,96400 5,82232 54,34161
80 52.000 9,59276 1,30545 5,95122 0,14667 0,21273 3,34890 1,28067 2,44800 1,61364 21,63327 0,92692 5,81523 54,27545
85 54.000 10,16237 1,27654 6,49224 0,14667 0,21273 3,39589 1,23324 2,44800 1,55388 20,83204 0,89259 5,83754 54,48372
90 56.000 10,80741 1,25858 7,14146 0,14667 0,21273 3,44287 1,18919 2,44800 1,49838 20,08803 0,86071 5,89128 54,98533
95 58.000 11,52786 1,25156 7,93496 0,14667 0,21273 3,48986 1,14819 2,44800 1,44672 19,39534 0,83103 5,97995 55,81287
100 60.000 12,32374 1,25549 8,92683 0,14667 0,21273 3,53685 1,10991 2,44800 1,39849 18,74883 0,80333 6,10930 57,02018
105 62.000 13,19504 1,27037 10,20209 0,14667 0,21273 3,58384 1,07411 2,44800 1,35338 18,14403 0,77742 6,28892 58,69659
110 64.000 14,14176 1,29619 11,90244 0,14667 0,21273 3,63082 1,04054 2,44800 1,31109 17,57703 0,75313 6,53525 60,99564
115 66.000 15,16391 1,33296 14,28293 0,14667 0,21273 3,67781 1,00901 2,44800 1,27136 17,04439 0,73030 6,87841 64,19847
120 68.000 16,26147 1,38067 17,85366 0,14667 0,21273 3,72480 0,97934 2,44800 1,23396 16,54309 0,70882 7,37918 68,87239
61

GASTOS
VELOCIDAD RECORRIDO COMBUSTIBLE LUBRICANTES CUBIERTAS LAVADO ENGRASE MANTENIMIENTO AMORTIZACIN BONIFICACIN INTERESES SALARIOS SEGUROS COSTO DEL
GENERALES
(Km/h) (Km/ao) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) ($/Km) VEHCULO ($/Km)
($/Km)
5 24.750 9,61028 2,23860 2,34639 0,14667 0,15600 1,32158 2,48152 2,44800 3,39028 45,45171 1,94747 8,58462 80,12314
10 27.000 8,78250 2,09699 2,43503 0,14667 0,15600 1,37273 2,27473 2,44800 3,10776 41,66407 1,78519 7,95236 74,22203
15 29.250 8,06116 1,96341 2,53064 0,14667 0,15600 1,42387 2,09975 2,44800 2,86870 38,45914 1,64786 7,41663 69,22183
20 31.500 7,44625 1,83786 2,63406 0,14667 0,15600 1,47502 1,94977 2,44800 2,66379 35,71206 1,53016 6,95996 64,95960
25 33.750 6,93778 1,72033 2,74629 0,14667 0,15600 1,52617 1,81978 2,44800 2,48621 33,33126 1,42815 6,56960 61,31623
30 36.000 6,53575 1,61083 2,86852 0,14667 0,15600 1,57731 1,70605 2,44800 2,33082 31,24805 1,33889 6,23603 58,20291
35 38.250 6,24015 1,50936 3,00213 0,14667 0,15600 1,62846 1,60569 2,44800 2,19371 29,40993 1,26013 5,95203 55,55226
40 40.500 6,05099 1,41591 3,14879 0,14667 0,15600 1,67961 1,51649 2,44800 2,07184 27,77605 1,19012 5,71206 53,31252
45 42.750 5,96826 1,33049 3,31052 0,14667 0,15600 1,73075 1,43667 2,44800 1,96280 26,31415 1,12749 5,51182 51,44362
50 45.000 5,99197 1,25310 3,48977 0,14667 0,15600 1,78190 1,36484 2,44800 1,86466 24,99844 1,07111 5,34797 49,91443
55 47.250 6,12212 1,18374 3,68953 0,14667 0,15600 1,83305 1,29985 2,44800 1,77586 23,80804 1,02011 5,21796 48,70091
60 49.500 6,35870 1,12240 3,91356 0,14667 0,15600 1,88419 1,24076 2,44800 1,69514 22,72586 0,97374 5,11980 47,78482
65 51.750 6,70172 1,06909 4,16655 0,14667 0,15600 1,93534 1,18682 2,44800 1,62144 21,73778 0,93140 5,05210 47,15290
70 54.000 7,15117 1,02381 4,45451 0,14667 0,15600 1,98649 1,13737 2,44800 1,55388 20,83204 0,89259 5,01390 46,79642
75 56.250 7,70707 0,98656 4,78522 0,14667 0,15600 2,03763 1,09187 2,44800 1,49172 19,99875 0,85689 5,00477 46,71115
80 58.500 8,36939 0,95733 5,16898 0,14667 0,15600 2,08878 1,04988 2,44800 1,43435 19,22957 0,82393 5,02475 46,89763
85 60.750 9,13816 0,93613 5,61966 0,14667 0,15600 2,13992 1,01099 2,44800 1,38123 18,51736 0,79342 5,07450 47,36204
90 63.000 10,01336 0,92296 6,15643 0,14667 0,15600 2,19107 0,97488 2,44800 1,33190 17,85603 0,76508 5,15549 48,11787
95 65.250 10,99500 0,91781 6,80658 0,14667 0,15600 2,24222 0,94127 2,44800 1,28597 17,24031 0,73870 5,27022 49,18874
100 67.500 12,08307 0,92069 7,61026 0,14667 0,15600 2,29336 0,90989 2,44800 1,24310 16,66563 0,71407 5,42289 50,61364
105 69.750 13,27758 0,93160 8,62912 0,14667 0,15600 2,34451 0,88054 2,44800 1,20300 16,12803 0,69104 5,62033 52,45643
110 72.000 14,57853 0,95054 9,96298 0,14667 0,15600 2,39566 0,85302 2,44800 1,16541 15,62403 0,66944 5,87403 54,82431
115 74.250 15,98591 0,97750 11,78459 0,14667 0,15600 2,44680 0,82717 2,44800 1,13009 15,15057 0,64916 6,20430 57,90677
120 76.500 17,49973 1,01249 14,42137 0,14667 0,15600 2,49795 0,80285 2,44800 1,09686 14,70497 0,63007 6,65003 62,06698
62

GASTOS COSTO DEL

GENERALES VEHCULO
($/Km) ($/Km)
5 27.500 6,75256 2,03509 0,94938 0,11000 0,11700 0,65863 2,23337 2,44800 3,05126 40,90654 1,75273 7,32175 68,33630
10 30.000 6,23423 1,90635 1,03216 0,11000 0,11700 0,69703 2,04726 2,44800 2,79698 37,49766 1,60667 6,77920 63,27254
15 32.500 5,77687 1,78492 1,12482 0,11000 0,11700 0,73648 1,88978 2,44800 2,58183 34,61323 1,48308 6,31992 58,98593
20 35.000 5,38049 1,67077 1,22868 0,11000 0,11700 0,77700 1,75479 2,44800 2,39741 32,14085 1,37714 5,92826 55,33040
25 37.500 5,04509 1,56393 1,34516 0,11000 0,11700 0,81856 1,63781 2,44800 2,23759 29,99813 1,28533 5,59279 52,19939
30 40.000 4,77066 1,46439 1,47580 0,11000 0,11700 0,86118 1,53544 2,44800 2,09774 28,12325 1,20500 5,30502 49,51347
35 42.500 4,55721 1,37214 1,62217 0,11000 0,11700 0,90486 1,44512 2,44800 1,97434 26,46894 1,13412 5,05847 47,21236
40 45.000 4,40473 1,28719 1,78575 0,11000 0,11700 0,94959 1,36484 2,44800 1,86466 24,99844 1,07111 4,84816 45,24947
45 47.500 4,31324 1,20953 1,96779 0,11000 0,11700 0,99537 1,29300 2,44800 1,76652 23,68274 1,01474 4,67015 43,58808
50 50.000 4,28272 1,13918 2,16896 0,11000 0,11700 1,04221 1,22835 2,44800 1,67819 22,49860 0,96400 4,52127 42,19847
55 52.500 4,31318 1,07612 2,38900 0,11000 0,11700 1,09011 1,16986 2,44800 1,59828 21,42724 0,91810 4,39882 41,05569
60 55.000 4,40461 1,02036 2,62613 0,11000 0,11700 1,13905 1,11669 2,44800 1,52563 20,45327 0,87636 4,30045 40,13755
65 57.500 4,55702 0,97190 2,87637 0,11000 0,11700 1,18906 1,06813 2,44800 1,45930 19,56400 0,83826 4,22388 39,42292
70 60.000 4,77041 0,93073 3,13282 0,11000 0,11700 1,24011 1,02363 2,44800 1,39849 18,74883 0,80333 4,16680 38,89017
75 62.500 5,04478 0,89686 3,38513 0,11000 0,11700 1,29223 0,98268 2,44800 1,34255 17,99888 0,77120 4,12672 38,51603
80 65.000 5,38012 0,87029 3,61943 0,11000 0,11700 1,34539 0,94489 2,44800 1,29092 17,30661 0,74154 4,10090 38,27509
85 67.500 5,77644 0,85102 3,81924 0,11000 0,11700 1,39961 0,90989 2,44800 1,24310 16,66563 0,71407 4,08648 38,14049
90 70.000 6,23373 0,83905 3,96752 0,11000 0,11700 1,45489 0,87740 2,44800 1,19871 16,07043 0,68857 4,08064 38,08593
95 72.500 6,75201 0,83437 4,04975 0,11000 0,11700 1,51122 0,84714 2,44800 1,15737 15,51627 0,66483 4,08095 38,08891
100 75.000 7,33126 0,83699 4,05712 0,11000 0,11700 1,56860 0,81890 2,44800 1,11879 14,99907 0,64267 4,08581 38,13420
105 77.500 7,97148 0,84691 3,98883 0,11000 0,11700 1,62704 0,79249 2,44800 1,08270 14,51522 0,62194 4,09459 38,21621
110 80.000 8,67269 0,86412 3,85226 0,11000 0,11700 1,68654 0,76772 2,44800 1,04887 14,06162 0,60250 4,10776 38,33907
115 82.500 9,43487 0,88863 3,66106 0,11000 0,11700 1,74709 0,74446 2,44800 1,01709 13,63551 0,58424 4,12655 38,51450
120 85.000 10,25803 0,92044 3,43206 0,11000 0,11700 1,80869 0,72256 2,44800 0,98717 13,23447 0,56706 4,15266 38,75813
63
COSTOS DE OPERACIN ($/Km): DEL USUARIO


PATENTES GENERALES VEHCULO
($/Km) ($/Km) ($/Km)
5 22.000 15,18578 3,85597 3,19985 0,17667 0,25727 3,65705 4,63835 2,44800 6,20302 51,13318 3,69409 2,14273 11,59103 108,18298
10 24.000 14,34115 3,61205 3,32292 0,17667 0,25727 3,72368 4,25182 2,44800 5,68610 46,87208 3,38625 1,96417 10,80506 100,84722
15 26.000 13,60993 3,38195 3,45584 0,17667 0,25727 3,79032 3,92476 2,44800 5,24871 43,26654 3,12577 1,81308 10,13986 94,63868
20 28.000 12,99212 3,16569 3,59983 0,17667 0,25727 3,85695 3,64442 2,44800 4,87380 40,17607 2,90250 1,68357 9,57323 89,35011
25 30.000 12,48772 2,96325 3,75634 0,17667 0,25727 3,92359 3,40146 2,44800 4,54888 37,49766 2,70900 1,57133 9,08894 84,83011
30 32.000 12,09672 2,77464 3,92709 0,17667 0,25727 3,99022 3,18887 2,44800 4,26457 35,15406 2,53969 1,47313 8,67491 80,96583
35 34.000 11,81914 2,59985 4,11409 0,17667 0,25727 4,05685 3,00129 2,44800 4,01372 33,08617 2,39029 1,38647 8,32198 77,67180
40 36.000 11,65496 2,43889 4,31980 0,17667 0,25727 4,12349 2,83455 2,44800 3,79073 31,24805 2,25750 1,30944 8,02312 74,88248
45 38.000 11,60420 2,29176 4,54715 0,17667 0,25727 4,19012 2,68536 2,44800 3,59122 29,60342 2,13868 1,24053 7,77293 72,54731
50 40.000 11,66684 2,15845 4,79977 0,17667 0,25727 4,25676 2,55109 2,44800 3,41166 28,12325 2,03175 1,17850 7,56720 70,62722
55 42.000 11,84289 2,03898 5,08211 0,17667 0,25727 4,32339 2,42961 2,44800 3,24920 26,78405 1,93500 1,12238 7,40275 69,09230
60 44.000 12,13236 1,93332 5,39974 0,17667 0,25727 4,39003 2,31918 2,44800 3,10151 25,56659 1,84705 1,07136 7,27717 67,92024
65 46.000 12,53523 1,84150 5,75973 0,17667 0,25727 4,45666 2,21834 2,44800 2,96666 24,45500 1,76674 1,02478 7,18879 67,09536
70 48.000 13,05151 1,76350 6,17114 0,17667 0,25727 4,52329 2,12591 2,44800 2,84305 23,43604 1,69313 0,98208 7,13659 66,60818
75 50.000 13,68119 1,69933 6,64584 0,17667 0,25727 4,58993 2,04088 2,44800 2,72933 22,49860 1,62540 0,94280 7,12023 66,45546
80 52.000 14,42429 1,64899 7,19966 0,17667 0,25727 4,65656 1,96238 2,44800 2,62435 21,63327 1,56288 0,90654 7,14010 66,64097
85 54.000 15,28080 1,61247 7,85417 0,17667 0,25727 4,72320 1,88970 2,44800 2,52715 20,83204 1,50500 0,87296 7,19753 67,17696
90 56.000 16,25071 1,58978 8,63959 0,17667 0,25727 4,78983 1,82221 2,44800 2,43690 20,08803 1,45125 0,84179 7,29504 68,08708
95 58.000 17,33404 1,58092 9,59955 0,17667 0,25727 4,85646 1,75938 2,44800 2,35287 19,39534 1,40121 0,81276 7,43693 69,41139
100 60.000 18,53077 1,58588 10,79949 0,17667 0,25727 4,92310 1,70073 2,44800 2,27444 18,74883 1,35450 0,78567 7,63024 71,21559
105 62.000 19,84091 1,60467 12,34227 0,17667 0,25727 4,98973 1,64587 2,44800 2,20107 18,14403 1,31081 0,76032 7,88660 73,60822
110 64.000 21,26446 1,63729 14,39932 0,17667 0,25727 5,05637 1,59443 2,44800 2,13229 17,57703 1,26984 0,73656 8,22594 76,77548
115 66.000 22,80142 1,68373 17,27918 0,17667 0,25727 5,12300 1,54612 2,44800 2,06767 17,04439 1,23136 0,71424 8,68477 81,05784
120 68.000 24,45179 1,74401 21,59898 0,17667 0,25727 5,18963 1,50064 2,44800 2,00686 16,54309 1,19515 0,69324 9,33664 87,14196
64
COSTOS DE OPERACIN ($/Km): DEL USUARIO


($/Km) ($/Km) ($/Km)
5 24.750 14,45064 2,82771 2,83861 0,17667 0,18867 1,81080 4,12298 2,44800 5,51379 45,45171 3,28364 1,90465 10,20214 95,22000
10 27.000 13,20594 2,64883 2,94585 0,17667 0,18867 1,88102 3,77940 2,44800 5,05431 41,66407 3,01000 1,74593 9,44984 88,19852
15 29.250 12,12128 2,48010 3,06151 0,17667 0,18867 1,95125 3,48868 2,44800 4,66552 38,45914 2,77846 1,61162 8,81171 82,24260
20 31.500 11,19666 2,32150 3,18663 0,17667 0,18867 2,02148 3,23948 2,44800 4,33227 35,71206 2,58000 1,49651 8,26799 77,16792
25 33.750 10,43209 2,17305 3,32241 0,17667 0,18867 2,09170 3,02352 2,44800 4,04345 33,33126 2,40800 1,39674 7,80427 72,83982
30 36.000 9,82757 2,03473 3,47027 0,17667 0,18867 2,16193 2,83455 2,44800 3,79073 31,24805 2,25750 1,30944 7,40977 69,15789
35 38.250 9,38309 1,90656 3,63191 0,17667 0,18867 2,23216 2,66781 2,44800 3,56775 29,40993 2,12471 1,23242 7,07636 66,04602
40 40.500 9,09865 1,78852 3,80934 0,17667 0,18867 2,30238 2,51960 2,44800 3,36954 27,77605 2,00667 1,16395 6,79776 63,44580
45 42.750 8,97426 1,68062 4,00500 0,17667 0,18867 2,37261 2,38699 2,44800 3,19220 26,31415 1,90105 1,10269 6,56915 61,31205
50 45.000 9,00991 1,58287 4,22185 0,17667 0,18867 2,44284 2,26764 2,44800 3,03259 24,99844 1,80600 1,04756 6,38676 59,60978
55 47.250 9,20561 1,49525 4,46352 0,17667 0,18867 2,51306 2,15966 2,44800 2,88818 23,80804 1,72000 0,99767 6,24772 58,31204
60 49.500 9,56135 1,41777 4,73454 0,17667 0,18867 2,58329 2,06149 2,44800 2,75690 22,72586 1,64182 0,95232 6,14984 57,39851
65 51.750 10,07714 1,35043 5,04060 0,17667 0,18867 2,65352 1,97186 2,44800 2,63703 21,73778 1,57043 0,91092 6,09157 56,85461
70 54.000 10,75297 1,29324 5,38897 0,17667 0,18867 2,72374 1,88970 2,44800 2,52715 20,83204 1,50500 0,87296 6,07189 56,67099
75 56.250 11,58884 1,24618 5,78906 0,17667 0,18867 2,79397 1,81411 2,44800 2,42607 19,99875 1,44480 0,83804 6,09038 56,84354
80 58.500 12,58476 1,20926 6,25332 0,17667 0,18867 2,86420 1,74434 2,44800 2,33276 19,22957 1,38923 0,80581 6,14719 57,37377
85 60.750 13,74072 1,18248 6,79855 0,17667 0,18867 2,93442 1,67973 2,44800 2,24636 18,51736 1,33778 0,77597 6,24321 58,26991
90 63.000 15,05673 1,16584 7,44792 0,17667 0,18867 3,00465 1,61974 2,44800 2,16613 17,85603 1,29000 0,74825 6,38024 59,54888
95 65.250 16,53279 1,15934 8,23446 0,17667 0,18867 3,07488 1,56389 2,44800 2,09144 17,24031 1,24552 0,72245 6,56141 61,23980
100 67.500 18,16888 1,16298 9,20673 0,17667 0,18867 3,14510 1,51176 2,44800 2,02172 16,66563 1,20400 0,69837 6,79182 63,39033
105 69.750 19,96502 1,17676 10,43933 0,17667 0,18867 3,21533 1,46299 2,44800 1,95651 16,12803 1,16516 0,67584 7,07980 66,07811
110 72.000 21,92121 1,20068 12,05300 0,17667 0,18867 3,28556 1,41727 2,44800 1,89537 15,62403 1,12875 0,65472 7,43927 69,43319
115 74.250 24,03744 1,23474 14,25675 0,17667 0,18867 3,35578 1,37433 2,44800 1,83793 15,15057 1,09455 0,63488 7,89484 73,68514
120 76.500 26,31372 1,27894 17,44667 0,17667 0,18867 3,42601 1,33391 2,44800 1,78387 14,70497 1,06235 0,61621 8,49360 79,27358
65
COSTOS DE OPERACIN ($/Km):DEL USUARIO


($/Km) ($/Km) ($/Km)
5 27.500 10,15359 2,57064 1,14854 0,13250 0,14150 0,89174 3,71068 2,44800 4,96241 40,90654 2,95527 1,71418 8,60827 80,34387
10 30.000 9,37419 2,40803 1,24869 0,13250 0,14150 0,94834 3,40146 2,44800 4,54888 37,49766 2,70900 1,57133 7,97155 74,40112
15 32.500 8,68648 2,25463 1,36079 0,13250 0,14150 1,00599 3,13981 2,44800 4,19896 34,61323 2,50062 1,45046 7,43196 69,36492
20 35.000 8,09045 2,11045 1,48643 0,13250 0,14150 1,06469 2,91554 2,44800 3,89904 32,14085 2,32200 1,34686 6,97180 65,07011
25 37.500 7,58612 1,97549 1,62735 0,13250 0,14150 1,12446 2,72117 2,44800 3,63910 29,99813 2,16720 1,25707 6,57817 61,39625
30 40.000 7,17347 1,84975 1,78539 0,13250 0,14150 1,18527 2,55109 2,44800 3,41166 28,12325 2,03175 1,17850 6,24146 58,25359
35 42.500 6,85251 1,73323 1,96247 0,13250 0,14150 1,24714 2,40103 2,44800 3,21097 26,46894 1,91224 1,10918 5,95436 55,57406
40 45.000 6,62324 1,62592 2,16037 0,13250 0,14150 1,31007 2,26764 2,44800 3,03259 24,99844 1,80600 1,04756 5,71126 53,30508
45 47.500 6,48566 1,52783 2,38059 0,13250 0,14150 1,37405 2,14829 2,44800 2,87298 23,68274 1,71095 0,99242 5,50770 51,40520
50 50.000 6,43977 1,43896 2,62396 0,13250 0,14150 1,43908 2,04088 2,44800 2,72933 22,49860 1,62540 0,94280 5,34009 49,84087
55 52.500 6,48557 1,35931 2,89016 0,13250 0,14150 1,50517 1,94369 2,44800 2,59936 21,42724 1,54800 0,89790 5,20541 48,58380
60 55.000 6,62306 1,28888 3,17703 0,13250 0,14150 1,57231 1,85534 2,44800 2,48121 20,45327 1,47764 0,85709 5,10094 47,60876
65 57.500 6,85223 1,22766 3,47977 0,13250 0,14150 1,64051 1,77467 2,44800 2,37333 19,56400 1,41339 0,81983 5,02409 46,89148
70 60.000 7,17310 1,17566 3,79003 0,13250 0,14150 1,70976 1,70073 2,44800 2,27444 18,74883 1,35450 0,78567 4,97217 46,40688
75 62.500 7,58565 1,13288 4,09526 0,13250 0,14150 1,78007 1,63270 2,44800 2,18346 17,99888 1,30032 0,75424 4,94226 46,12772
80 65.000 8,08989 1,09932 4,37871 0,13250 0,14150 1,85143 1,56990 2,44800 2,09948 17,30661 1,25031 0,72523 4,93115 46,02404
85 67.500 8,68582 1,07497 4,62044 0,13250 0,14150 1,92384 1,51176 2,44800 2,02172 16,66563 1,20400 0,69837 4,93543 46,06399
90 70.000 9,37344 1,05985 4,79983 0,13250 0,14150 1,99731 1,45777 2,44800 1,94952 16,07043 1,16100 0,67343 4,95175 46,21632
95 72.500 10,15275 1,05394 4,89930 0,13250 0,14150 2,07184 1,40750 2,44800 1,88229 15,51627 1,12097 0,65021 4,97725 46,45432
100 75.000 11,02375 1,05725 4,90822 0,13250 0,14150 2,14742 1,36058 2,44800 1,81955 14,99907 1,08360 0,62853 5,01000 46,75996
105 77.500 11,98644 1,06978 4,82560 0,13250 0,14150 2,22405 1,31669 2,44800 1,76086 14,51522 1,04865 0,60826 5,04931 47,12685
110 80.000 13,04081 1,09152 4,66038 0,13250 0,14150 2,30174 1,27555 2,44800 1,70583 14,06162 1,01588 0,58925 5,09575 47,56032
115 82.500 14,18688 1,12248 4,42907 0,13250 0,14150 2,38049 1,23689 2,44800 1,65414 13,63551 0,98509 0,57139 5,15087 48,07482
120 85.000 15,42463 1,16266 4,15203 0,13250 0,14150 2,46028 1,20051 2,44800 1,60549 13,23447 0,95612 0,55459 5,21673 48,68952
66
RECORRIDO ANUAL (Km) CONSUMO DE COMBUSTIBLES (l/Km) CONSUMO DE LUBRICANTES (l/1000 Km) DURACIN DE CUBIERTAS TRACTOR (Km) DURACIN DE CUBIERTAS ACOPLADO (Km)
VELOCIDAD SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE SUPERFICIE VELOCIDAD
(Km/h) TIERRA RIPIO PAVIMENTO TIERRA RIPIO PAVIMENTO TIERRA RIPIO PAVIMENTO TIERRA RIPIO PAVIMENTO TIERRA RIPIO PAVIMENTO (Km/h)
5 22.000 24.750 27.500 0,85074 0,80956 0,56883 20,08317 14,72765 13,38875 63.516 71.599 176.958 63.516 71.599 176.958 5
10 24.000 27.000 30.000 0,80343 0,73983 0,52516 18,81275 13,79601 12,54180 61.164 68.993 162.765 61.164 68.993 162.765 10
15 26.000 29.250 32.500 0,76246 0,67906 0,48664 17,61435 12,91718 11,74287 58.811 66.386 149.357 58.811 66.386 149.357 15
20 28.000 31.500 35.000 0,72785 0,62726 0,45325 16,48796 12,09117 10,99194 56.459 63.780 136.732 56.459 63.780 136.732 20
25 30.000 33.750 37.500 0,69959 0,58443 0,42499 15,43359 11,31796 10,28903 54.107 61.173 124.892 54.107 61.173 124.892 25
30 32.000 36.000 40.000 0,67769 0,55056 0,40188 14,45123 10,59757 9,63412 51.754 58.567 113.836 51.754 58.567 113.836 30
35 34.000 38.250 42.500 0,66214 0,52566 0,38389 13,54089 9,92998 9,02723 49.402 55.960 103.565 49.402 55.960 103.565 35
40 36.000 40.500 45.000 0,65294 0,50973 0,37105 12,70256 9,31521 8,46834 47.049 53.354 94.078 47.049 53.354 94.078 40
45 38.000 42.750 47.500 0,65010 0,50276 0,36334 11,93625 8,75325 7,95747 44.697 50.747 85.375 44.697 50.747 85.375 45
50 40.000 45.000 50.000 0,65360 0,50476 0,36077 11,24195 8,24410 7,49460 42.344 48.141 77.457 42.344 48.141 77.457 50
55 42.000 47.250 52.500 0,66347 0,51572 0,36334 10,61967 7,78776 7,07975 39.992 45.534 70.322 39.992 45.534 70.322 55
60 44.000 49.500 55.000 0,67968 0,53565 0,37104 10,06940 7,38423 6,71290 37.639 42.928 63.973 37.639 42.928 63.973 60
65 46.000 51.750 57.500 0,70225 0,56455 0,38388 9,59115 7,03351 6,39407 35.287 40.321 58.407 35.287 40.321 58.407 65
70 48.000 54.000 60.000 0,73118 0,60241 0,40185 9,18491 6,73561 6,12324 32.934 37.715 53.626 32.934 37.715 53.626 70
75 50.000 56.250 62.500 0,76645 0,64923 0,42497 8,85069 6,49051 5,90043 30.582 35.108 49.629 30.582 35.108 49.629 75
80 52.000 58.500 65.000 0,80808 0,70503 0,45322 8,58848 6,29823 5,72562 28.230 32.502 46.416 28.230 32.502 46.416 80
85 54.000 60.750 67.500 0,85607 0,76979 0,48660 8,39829 6,15875 5,59883 25.877 29.895 43.988 25.877 29.895 43.988 85
90 56.000 63.000 70.000 0,91040 0,84351 0,52512 8,28011 6,07209 5,52004 23.525 27.289 42.344 23.525 27.289 42.344 90
95 58.000 65.250 72.500 0,97109 0,92621 0,56878 8,23395 6,03824 5,48927 21.172 24.682 41.484 21.172 24.682 41.484 95
100 60.000 67.500 75.000 1,03814 1,01786 0,61758 8,25980 6,05720 5,50650 18.820 22.075 41.409 18.820 22.075 41.409 100
105 62.000 69.750 77.500 1,11154 1,11849 0,67151 8,35767 6,12897 5,57175 16.467 19.469 42.118 16.467 19.469 42.118 105
110 64.000 72.000 80.000 1,19129 1,22808 0,73058 8,52755 6,25355 5,68500 14.115 16.862 43.611 14.115 16.862 43.611 110
115 66.000 74.250 82.500 1,27739 1,34664 0,79478 8,76945 6,43094 5,84627 11.762 14.256 45.888 11.762 14.256 45.888 115
120 68.000 76.500 85.000 1,36985 1,47416 0,86412 9,08336 6,661148 6,05554 9.410 11.649 48.950 9.410 11.649 48.950 120
67
GRFICOS DE CONSUMOS

90 1,60
80
CONSUMO DE COMBUSTIBLES (l/Km)

1,40
70
1,20
60
TIERRA 1,00
TIERRA
50
RIPIO RIPIO
0,80
0,60
30
0,40
20
10 0,20
0 0,00
0 20 40 60 80 100 120 0 20 40 60 80 100 120

25,00 200
175
CONSUMO DE LUBRICANTES (l/1000 Km)
20,00
150
(miles de Km)
TIERRA 125 TIERRA
15,00
RIPIO RIPIO
100
PAVIMENTO PAVIMENTO
10,00 75
50
5,00
25
0,00 0
0 20 40 60 80 100 120 0 20 40 60 80 100 120
68
VARIACIN DE COSTOS
% % %
2015 2016 2015 2016 2015 2016
5 72,54639 90,95223 18,40584 0,25371 25,37 63,91626 80,12314 16,20688 0,25356 25,36 54,75373 68,33630 13,58257 0,24807 24,81 5
10 67,51782 84,68058 17,16276 0,25420 25,42 59,22833 74,22203 14,99370 0,25315 25,32 50,70136 63,27254 12,57119 0,24795 24,79 10
15 63,26699 79,37531 16,10831 0,25461 25,46 55,25997 69,22183 13,96186 0,25266 25,27 47,27456 58,98593 11,71137 0,24773 24,77 15
20 59,64413 74,85315 15,20902 0,25500 25,50 51,87800 64,95960 13,08160 0,25216 25,22 44,35400 55,33040 10,97640 0,24747 24,75 20
25 56,53982 70,98023 14,44041 0,25540 25,54 48,98509 61,31623 12,33114 0,25173 25,17 41,85259 52,19939 10,34680 0,24722 24,72 25
30 53,87250 67,65669 13,78420 0,25587 25,59 46,50868 58,20291 11,69423 0,25144 25,14 39,70545 49,51347 9,80802 0,24702 24,70 30
35 51,58034 64,80688 13,22653 0,25643 25,64 44,39372 55,55226 11,15853 0,25135 25,14 37,86335 47,21236 9,34901 0,24691 24,69 35
40 49,61595 62,37271 12,75676 0,25711 25,71 42,59796 53,31252 10,71456 0,25153 25,15 36,28824 45,24947 8,96123 0,24695 24,69 40
45 47,94268 60,30931 12,36663 0,25795 25,79 41,08868 51,44362 10,35494 0,25201 25,20 34,95014 43,58808 8,63794 0,24715 24,72 45
50 46,53221 58,58192 12,04970 0,25895 25,90 39,84051 49,91443 10,07392 0,25286 25,29 33,82478 42,19847 8,37370 0,24756 24,76 50
55 45,36280 57,16382 11,80101 0,26015 26,01 38,83387 48,70091 9,86704 0,25408 25,41 32,89174 41,05569 8,16395 0,24821 24,82 55
60 44,41816 56,03493 11,61678 0,26153 26,15 38,05395 47,78482 9,73087 0,25571 25,57 32,13286 40,13755 8,00470 0,24911 24,91 60
65 43,75869 55,26670 11,50801 0,26299 26,30 37,49003 47,15290 9,66286 0,25774 25,77 31,53074 39,42292 7,89218 0,25030 25,03 65
70 43,22840 54,67278 11,44438 0,26474 26,47 37,13514 46,79642 9,66128 0,26017 26,02 31,06755 38,89017 7,82262 0,25179 25,18 70
75 42,90186 54,34161 11,43975 0,26665 26,66 36,98601 46,71115 9,72514 0,26294 26,29 30,72398 38,51603 7,79205 0,25361 25,36 75
80 42,78124 54,27545 11,49421 0,26867 26,87 37,04336 46,89763 9,85427 0,26602 26,60 30,47890 38,27509 7,79619 0,25579 25,58 80
85 42,87470 54,48372 11,60902 0,27077 27,08 37,31259 47,36204 10,04945 0,26933 26,93 30,30994 38,14049 7,83055 0,25835 25,83 85
90 43,19834 54,98533 11,78698 0,27286 27,29 37,80522 48,11787 10,31264 0,27278 27,28 30,19516 38,08593 7,89077 0,26133 26,13 90
95 43,77975 55,81287 12,03312 0,27486 27,49 38,54128 49,18874 10,64746 0,27626 27,63 30,11578 38,08891 7,97313 0,26475 26,47 95
100 44,66432 57,02018 12,35586 0,27664 27,66 39,55367 50,61364 11,05997 0,27962 27,96 30,05914 38,13420 8,07506 0,26864 26,86 100
105 45,92728 58,69659 12,76931 0,27803 27,80 40,89618 52,45643 11,56025 0,28267 28,27 30,02064 38,21621 8,19557 0,27300 27,30 105
110 47,69778 60,99564 13,29786 0,27879 27,88 42,65902 54,82431 12,16529 0,28518 28,52 30,00385 38,33907 8,33522 0,27781 27,78 110
115 50,21224 64,19847 13,98623 0,27854 27,85 45,00155 57,90677 12,90522 0,28677 28,68 30,01870 38,51450 8,49580 0,28302 28,30 115
120 53,94757 68,87239 14,92482 0,27665 27,67 48,22909 62,06698 13,83789 0,28692 28,69 30,07840 38,75813 8,67973 0,28857 28,86 120
69

TIERRA
100,00
90,00
80,00

70,00
60,00
2015
50,00
40,00 2016
30,00
20,00
10,00
0,00
0 20 40 60 80 100 120 140
VELOCIDAD(Km/h)
RIPIO PAVIMENTO
90,00 80,00
80,00 70,00

70,00 60,00
60,00
50,00
2015
2015
50,00
40,00
40,00 2016
2016
30,00
30,00
20,00 20,00
10,00 10,00
0,00 0,00
0 20 40 60 80 100 120 140 0 20 40 60 80 100 120 140
VELOCIDAD ($/Km/k)
VELOCIDAD (Km/h)
70
VARIACIN DE COSTOS
TIPO DE SUPERFICIE DE RODAMIENTO: TIERRA TIPO DE SUPERFICIE DE RODAMIENTO: RIPIO TIPO DE SUPERFICIE DE RODAMIENTO:PAVIMENTO
% % %
2015 2016 2015 2016 2015 2016
5 84,65175 108,18298 23,53123 0,27798 27,80 74,52893 95,22000 20,69107 0,27762 27,76 63,17590 80,34387 17,16796 0,27175 27,17 5
10 78,88231 100,84722 21,96491 0,27845 27,85 69,06248 88,19852 19,13605 0,27708 27,71 58,51143 74,40112 15,88969 0,27157 27,16 10
15 74,00399 94,63868 20,63469 0,27883 27,88 64,43121 82,24260 17,81139 0,27644 27,64 54,56389 69,36492 14,80103 0,27126 27,13 15
20 69,84993 89,35011 19,50018 0,27917 27,92 60,48674 77,16792 16,68117 0,27578 27,58 51,20036 65,07011 13,86975 0,27089 27,09 20
25 66,29826 84,83011 18,53185 0,27952 27,95 57,12068 72,83982 15,71914 0,27519 27,52 48,32390 61,39625 13,07235 0,27052 27,05 25
30 63,25818 80,96583 17,70765 0,27993 27,99 54,25221 69,15789 14,90568 0,27475 27,47 45,86233 58,25359 12,39127 0,27018 27,02 30
35 60,66092 77,67180 17,01087 0,28043 28,04 51,82011 66,04602 14,22591 0,27452 27,45 43,76088 55,57406 11,81319 0,26995 26,99 35
40 58,45382 74,88248 16,42866 0,28105 28,11 49,77742 63,44580 13,66838 0,27459 27,46 41,97728 53,30508 11,32780 0,26986 26,99 40
45 56,59626 72,54731 15,95105 0,28184 28,18 48,08785 61,31205 13,22420 0,27500 27,50 40,47822 51,40520 10,92698 0,26995 26,99 45
50 55,05693 70,62722 15,57029 0,28280 28,28 46,72334 59,60978 12,88644 0,27580 27,58 39,23671 49,84087 10,60415 0,27026 27,03 50
55 53,81191 69,09230 15,28039 0,28396 28,40 45,66234 58,31204 12,64970 0,27703 27,70 38,22997 48,58380 10,35383 0,27083 27,08 55
60 52,84346 67,92024 15,07678 0,28531 28,53 44,88865 57,39851 12,50987 0,27869 27,87 37,43757 47,60876 10,17119 0,27168 27,17 60
65 52,13923 67,09536 14,95613 0,28685 28,68 44,39075 56,85461 12,46386 0,28078 28,08 36,83978 46,89148 10,05170 0,27285 27,28 65
70 51,69194 66,60818 14,91624 0,28856 28,86 44,16142 56,67099 12,50957 0,28327 28,33 36,41609 46,40688 9,99079 0,27435 27,44 70
75 51,49946 66,45546 14,95600 0,29041 29,04 44,19770 56,84354 12,64584 0,28612 28,61 36,14404 46,12772 9,98367 0,27622 27,62 75
80 51,56545 66,64097 15,07552 0,29236 29,24 44,50132 57,37377 12,87246 0,28926 28,93 35,99887 46,02404 10,02517 0,27849 27,85 80
85 51,90062 67,17696 15,27634 0,29434 29,43 45,07955 58,26991 13,19036 0,29260 29,26 35,95412 46,06399 10,10987 0,28119 28,12 85
90 52,52522 68,08708 15,56186 0,29627 29,63 45,94695 59,54888 13,60193 0,29604 29,60 35,98382 46,21632 10,23251 0,28436 28,44 90
95 53,47324 69,41139 15,93815 0,29806 29,81 47,12827 61,23980 14,11153 0,29943 29,94 36,06574 46,45432 10,38858 0,28805 28,80 95
100 54,80017 71,21559 16,41542 0,29955 29,96 48,66382 63,39033 14,72651 0,30262 30,26 36,18497 46,75996 10,57499 0,29225 29,22 100
105 56,59750 73,60822 17,01072 0,30056 30,06 50,61907 66,07811 15,45904 0,30540 30,54 36,33631 47,12685 10,79054 0,29696 29,70 105
110 59,02195 76,77548 17,75353 0,30080 30,08 53,10353 69,43319 16,32966 0,30751 30,75 36,52441 47,56032 11,03592 0,30215 30,22 110
115 62,35994 81,05784 18,69790 0,29984 29,98 56,31036 73,68514 17,37479 0,30855 30,86 36,76155 48,07482 11,31327 0,30775 30,77 115
120 67,18886 87,14196 19,95310 0,29697 29,70 60,60925 79,27358 18,66433 0,30795 30,79 37,06399 48,68952 11,62553 0,31366 31,37 120
71

DEL USUARIO
COSTO DE OPERACIN:
TIERRA
120,00
100,00

80,00
2015
60,00
2016
40,00
20,00
0,00
0 20 40 60 80 100 120 140
VELOCIDAD ($/Km)
RIPIO PAVIMENTO
100,00 90,00
90,00 80,00
80,00

70,00
70,00
60,00
2015
60,00
2015
50,00
50,00 2016
40,00 2016
40,00
30,00 30,00
20,00 20,00
10,00 10,00
0,00 0,00
0 20 40 60 80 100 120 140 0 20 40 60 80 100 120 140
VELOCIDAD ($/Km) VELOCIDAD ($/Km)
72

COSTOP

Hochgeladen von

Dokumentinformationen

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

COSTOP

Hochgeladen von

Copyright:

Verfügbare Formate

COSTOP

Costo de Operacin de Vehculos

Ruta Nacional N 150, Provincia de San Juan.

Captulo 1: DATOS DE ENTRADA Pg. 6

Captulo 2: AUTO - CAMIONETA

Planilla Resumen: De la Comunidad Pg. 9

Grfico Resumen: De la Comunidad Pg. 10

Planilla Resumen: Del Usuario Pg. 11

Grfico Resumen: Del Usuario Pg. 12

Costo de Operacin: De la Comunidad Tierra Pg. 13

Costo de Operacin: De la Comunidad Ripio Pg. 14

Costo de Operacin: De la Comunidad Pavimento Pg. 15

Costo de Operacin: Del Usuario Tierra Pg. 16

Costo de Operacin: Del Usuario Ripio Pg. 17

Costo de Operacin: Del Usuario Pavimento Pg. 18

Planilla de Consumos Pg. 19

Grficos de Consumos Pg. 20

Variacin de Costos: De la Comunidad Pg. 21

Grficos de Variacin de Costos: De la Comunidad Pg. 22

Variacin de Costos: Del Usuario Pg. 23

Grficos de Variacin de Costos: Del Usuario Pg. 24

Planilla Resumen: De la Comunidad Pg. 25

Grfico Resumen: De la Comunidad Pg. 26

Planilla Resumen: Del Usuario Pg. 27

Grfico Resumen: Del Usuario Pg. 28

Costo de Operacin: De la Comunidad Tierra Pg. 29

Costo de Operacin: De la Comunidad Ripio Pg. 30

Costo de Operacin: De la Comunidad Pavimento Pg. 31

Costo de Operacin: Del Usuario Tierra Pg. 32

Costo de Operacin: Del Usuario Ripio Pg. 33

Costo de Operacin: Del Usuario Pavimento Pg. 34

Planilla de Consumos Pg. 35

Grficos de Consumos Pg. 36

Variacin de Costos: De la Comunidad Pg. 37

Grficos de Variacin de Costos: De la Comunidad Pg. 38

Variacin de Costos: Del Usuario Pg. 39

Grficos de Variacin de Costos: Del Usuario Pg. 40

Captulo 4: CAMIN LIVIANO

Planilla Resumen: De la Comunidad Pg. 41

Grfico Resumen: De la Comunidad Pg. 42

Planilla Resumen: Del Usuario Pg. 43

Grfico Resumen: Del Usuario Pg. 44

Costo de Operacin: De la Comunidad Tierra Pg. 45

Costo de Operacin: De la Comunidad Ripio Pg. 46

Costo de Operacin: De la Comunidad Pavimento Pg. 47

Costo de Operacin: Del Usuario Tierra Pg. 48

Costo de Operacin: Del Usuario Ripio Pg. 49

Costo de Operacin: Del Usuario Pavimento Pg. 50

Planilla de Consumos Pg. 51

Grficos de Consumos Pg. 52

Variacin de Costos: De la Comunidad Pg. 53

Grficos de Variacin de Costos: De la Comunidad Pg. 54

Variacin de Costos: Del Usuario Pg. 55

Grficos de Variacin de Costos: Del Usuario Pg. 56

Captulo 5: CAMIN PESADO

Planilla Resumen: De la Comunidad Pg. 57

Grfico Resumen: De la Comunidad Pg. 58

Planilla Resumen: Del Usuario Pg. 59

Grfico Resumen: Del Usuario Pg. 60

Costo de Operacin: De la Comunidad Tierra Pg. 61

Costo de Operacin: De la Comunidad Ripio Pg. 62

Costo de Operacin: De la Comunidad Pavimento Pg. 63

Costo de Operacin: Del Usuario Tierra Pg. 64

Costo de Operacin: Del Usuario Ripio Pg. 65