Costos de Mantenimient

Condición
Alternativa construcción - o$anual
15,000
Actual
Semáforo $ 380,000 $ 10,000
Glorieta
Intersección a $ 650,000 $ 9,000
desnivel $ 1,950,000 $ 8,000

Actual
Años Egresos
0 15000
1 15000
2 15000
3 15000
4 15000
5 15000
6 15000
7 15000
8 15000
9 15000
10 15000
11 15000
12 15000
13 15000
14 15000
15 15000
Costos anual
de$usuarios Valor de salvamento
500,000 -
$ 400,000 $ 15,000
$ 350,000 $ 11,000
$ 250,000 $ 250,000

Ingresos Ft (beneficio neto)

0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
0 -$ 15,000
ALTERNATIVA
GLORIETA
SEMAFORO
ACTUAL
PUENTE
 Semaforo
Ft/(1+r)^n Egreso
-$ 15,000 380000
-$ 13,393 $ 10,000
-$ 11,958 $ 10,000
-$ 10,677 $ 10,000
-$ 9,533 $ 10,000
-$ 8,511 $ 10,000
-$ 7,599 $ 10,000
-$ 6,785 $ 10,000
-$ 6,058 $ 10,000
-$ 5,409 $ 10,000
-$ 4,830 $ 10,000
-$ 4,312 $ 10,000
-$ 3,850 $ 10,000
-$ 3,438 $ 10,000
-$ 3,069 $ 10,000
-$ 2,740 $ 10,000
-$ 117,163
VPN RANK
$ 312,342 1
$ 235,718 2
-$ 117,163 3
-$ 256,097 4
Ingreso Ft (beneficio Ft/(1+r)^n
-380000 -$ 380,000
100000 $ 90,000 $ 80,357
$ 100,000 $ 90,000 $ 71,747
$ 100,000 $ 90,000 $ 64,060
$ 100,000 $ 90,000 $ 57,197
$ 100,000 $ 90,000 $ 51,068
$ 100,000 $ 90,000 $ 45,597
$ 100,000 $ 90,000 $ 40,711
$ 100,000 $ 90,000 $ 36,349
$ 100,000 $ 90,000 $ 32,455
$ 100,000 $ 90,000 $ 28,978
$ 100,000 $ 90,000 $ 25,873
$ 100,000 $ 90,000 $ 23,101
$ 100,000 $ 90,000 $ 20,626
$ 100,000 $ 90,000 $ 18,416
$ 115,000 $ 105,000 $ 19,183
$ 235,718
Glorieta
Egreso Ingreso
650000 0
9000 150000
9000 150000
9000 150000
9000 150000
9000 150000
9000 150000
9000 150000
9000 150000
9000 150000
9000 150000
9000 150000
9000 150000
9000 150000
9000 150000
9000161000
Ft (beneficio Ft/(1+r)^n
-650000 -650000
141000 125892.8571
141000 112404.3367
141000 100361.0149
141000 89608.04906
141000 80007.18666
141000 71434.98809
141000 63781.23936
141000 56947.53515
141000 50846.01352
141000 45398.22636
141000 40534.13068
141000 36191.18811
141000 32313.56081
141000 28851.39358
152000 27769.83171
$ 312,342
Desnivel
Egreso Ingreso Ft (beneficio
1950000 -1950000
8000 250000242000
8000 250000242000
8000 250000242000
8000 250000242000
8000 250000242000
8000 250000242000
8000 250000242000
8000 250000242000
8000 250000242000
8000 250000242000
8000 250000242000
8000 250000242000
8000 250000242000
8000 250000242000
8000 500000492000
Ft/(1+r)^n
-1950000
216071.4286
192920.9184
172250.82
153795.375
137317.2991
122604.7313
109468.5101
97739.74117
87267.62605
77917.52325
69569.21719
62115.37249
55460.15401
49517.99465
89886.56054
-$ 256,097