Flujo de CajaAo 0Ao 1Ao 2Ao 3Ao 4Ao 5Inversin200,000

Ingresos65,000 70,000 100,000 150,000 189,000 Egresos60,000 40,000 40,000 40,000 40,000 Flujos Netos-200,000.00 $5,000.00 $30,000.00 $60,000.00 $110,000.00 $149,000.00 $

VAN25,540.51 $TIR15.51%t. descto12.0000%

IngresosAo 0Ao 1Ao 2Ao 3Ao 4Ao 5IngresosCortes20,000 Depilacin10,000 Tintura10,000 Venta de productos5,000 70,000 100,000 150,000 180,000 Masajes Capilares5,000 40,000 40,000 40,000 40,000 Peinados d Novia0.00 $15,000.00 $30,000.00 $60,000.00 $110,000.00 $140,000.00 $65,000

21245720164.8Capacidad30%Clientes dia10Peinados de novia1230000360000

Hoja2Ingresos

Hoja3