34,100.

00
Consigue Franquicia
0.8

30,640.00
Franquicia

16,800.00
No consigue Franquicia
36720 0.2

36,720.00
In - Plant

36,720.00
Marca Propia

33,400.00
Spin-off
 34,100.00 Demanada alta =
Local de 50 m2 Demanda media =
Demanda baja =

16,000.00 Demanada alta =

Local de 100 m2 Demanda media =
Demanda baja =

Ingresos 21,000
= 16,800
Retención 20% -4200

Con In-Plant Ingresos = 50,000.00

0.6

Sin In-Plant Ingresos 21,000.00

= 16,800.00
0.4 Retención 20% -4,200.00

Con Spin-Off Ingresos = 50,000.00

0.5

Sin Spin-Off Ingresos 21,000.00

= 16,800.00
0.5 Retención 20% -4,200.00
 ANUAL 50 m2 100m2
Alquiler 14,400.00 24,000.00
Empleados 11,500.00 23,000.00
Canon 24,000.00 36,000.00

Probabilidad Ingresos
25,050.00 50% 100,000.00 = 50,100.00
9,030.00 30% 80,000.00 = 30,100.00
20.00 20% 50,000.00 = 100.00

Probabilidad Ingresos
18,500.00 50% 120,000.00 = 37,000.00
2,100.00 30% 90,000.00 = 7,000.00
-4,600.00 20% 60,000.00 = -23,000.00