0 1 2 3 4

Inv. 200,000
Ingresos 10,000 30,000 60,000 70,000
Costos 4,000 5,000 8,000 9,000
Utilidad - 200,000 6,000 25,000 52,000 61,000

COK 15%
VAN - 63,059.67
TIR 4%
 5

100,000
12,000
88,000