ao 0 1 2

Inversin inicial 85,000,000

ingresos operativos 50,000,000 70,000,000
costos operativos 40,000,000 45,000,000
valo residual

costo de capital 28% anual

VPN
 3 4 5

80,000,000 140,000,000 140,000,000

50,000,000 100,000,000 100,000,000
70,000,000