30.04.2013 Views

Beneficio Corredor troncal de transporte público ... - Fonadin

Beneficio Corredor troncal de transporte público ... - Fonadin

Beneficio Corredor troncal de transporte público ... - Fonadin

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Tabla 6-4. Análisis <strong>de</strong> sensibilidad para los beneficios por tiempo <strong>de</strong> viaje<br />

Componente<br />

Ahorros en tiempo<br />

Factor <strong>de</strong><br />

sensibilidad<br />

VPN (Millones<br />

<strong>de</strong> pesos)<br />

B/C TIR TRI<br />

1.4 871.4 1.80 23.4% 25.6%<br />

1.3 751.0 1.69 21.9% 24.0%<br />

1.2 630.7 1.58 20.4% 22.3%<br />

1.1 510.3 1.47 18.9% 20.7%<br />

1.0 390.0 1.36 17.4% 19.1%<br />

0.9 269.7 1.25 15.8% 17.4%<br />

0.8 149.3 1.14 14.1% 15.8%<br />

0.7 29.0 1.03 12.4% 14.2%<br />

0.6 -91.4 0.92 10.6% 12.6%<br />

Fuente: elaborado por C&M<br />

En el caso <strong>de</strong> la <strong>de</strong>manda, es posible observar que si esta llegara a disminuir en un<br />

30%, los indicadores <strong>de</strong> rentabilidad ya no resultan favorables, obteniéndose una<br />

TIR <strong>de</strong> 11.2% y un VPN <strong>de</strong> -55.6 millones <strong>de</strong> pesos.<br />

Componente<br />

Demanda<br />

Tabla 6-5. Análisis <strong>de</strong> sensibilidad para la <strong>de</strong>manda estimada<br />

Factor <strong>de</strong><br />

sensibilidad<br />

VPN (Millones<br />

<strong>de</strong> pesos)<br />

B/C TIR TRI<br />

1.4 984.1 1.90 24.7% 27.0%<br />

1.3 835.6 1.76 22.9% 25.0%<br />

1.2 687.0 1.63 21.1% 23.0%<br />

1.1 538.5 1.49 19.3% 21.1%<br />

1.0 390.0 1.36 17.4% 19.1%<br />

0.9 241.5 1.22 15.4% 17.1%<br />

0.8 93.0 1.08 13.3% 15.1%<br />

0.7 -55.6 0.95 11.2% 13.1%<br />

0.6 -204.1 0.81 8.9% 11.2%<br />

Fuente: elaborado por C&M<br />

Análisis <strong>Beneficio</strong>-Costo. <strong>Corredor</strong> <strong>troncal</strong> <strong>de</strong> <strong>transporte</strong><br />

<strong>público</strong> Universidad-Tecnológico-Fuentes Mares para la<br />

ciudad <strong>de</strong> Chihuahua<br />

Página: 147

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!