Académique Documents
Professionnel Documents
Culture Documents
ALTERNATIVA
VACT
5%
10%
15%
20%
25%
1.05
1.10
1.15
1.20
1.25
ALTERANTIVA 1
357,013.36
374,864.03
392,714.70
410,565.37
428,416.04
446,266.70
ALTERANTIVA 2
364,037.26
382,239.12
400,440.99
418,642.85
436,844.71
455,046.58
-5%
-10%
-15%
-20%
-25%
0.95
0.90
0.85
0.80
0.75
339,162.70
345,835.40
321,312.03
327,633.53
303,461.36
309,431.67
285,610.69
291,229.81
267,760.02
273,027.95
ALTERANTIVA 1
ALTERANTIVA 2
357,013.36
364,037.26
Cdigo
Correlativo
Elaborado
Actualizado
ANALISIS DE SENSIBILIDAD
ALTERNATIVA 1 y 2
MEJORAMIENTO DE LA INFRAESTRUCTURA DE LA I. E.
N 82774 "SANTA ROSA"
C O S TO EFEC TIVIDAD
-25%
-20%
-15%
-10%
-5%
0%
5%
10%
15%
20%
25%
ALT. N 2
INDICADOR DE
RESULTADO
267760.02
285610.69
303461.36
321312.03
339162.70
357013.36
374864.03
392714.70
410565.37
428416.04
446266.70
273027.95
291229.81
309431.67
327633.53
345835.40
364037.26
382239.12
400440.99
418642.85
436844.71
455046.58
997
997
997
997
997
997
997
997
997
997
997
RATIO COSTO/EFECTIVIDAD
ALT. N 1
ALT. N 2
269
286
304
322
340
358
376
394
412
430
448
274
292
310
329
347
365
383
402
420
438
456
ANALISIS DE SENSIBILIDAD
440
360
-20%
280
-15%
-10%
-5%
0%
5%
VARIAC IO N DE LA INVERS IO N
ALT. N 1
ALT. N 2
10%
15%
20%
25%