Precio Matricula >>>

Precio Matrícula /Alumno 1,200.00 € 3,675.00 € 800.00 € 1,000.00 €

Nº Total de Alumnos 15 Alumnos 10 -5,800.00 € -3,800.00 €
11 -5,105.00 € -2,905.00 €
Coste Hora Lectiva 400.00 € 12 -4,410.00 € -2,010.00 €
Nº de Horas 24 13 -3,715.00 € -1,115.00 €
Nº Días 3 14 -3,020.00 € -220.00 €
Coste Almuerzo/día/alumno 35.00 € 15 -2,325.00 € 675.00 €
Coste Aula/día 300.00 € 16 -1,630.00 € 1,570.00 €
Coste Multimedia/día 500.00 € 17 -935.00 € 2,465.00 €
Otros Gastos (fijos) 750.00 € 18 -240.00 € 3,360.00 €
19 455.00 € 4,255.00 €
20 1,150.00 € 5,150.00 €
Cuenta de Resultados 21 1,845.00 € 6,045.00 €
Ingresos 18,000.00 € 22 2,540.00 € 6,940.00 €
-CMV (A+B+C+D) 13,575.00 € 23 3,235.00 € 7,835.00 €
A. Coste Horas Lectivas 9,600.00 € 24 3,930.00 € 8,730.00 €
B. Coste Almuerzos 1,575.00 € 25 4,625.00 € 9,625.00 €
C. Coste Aula 900.00 € 26 5,320.00 € 10,520.00 €
D. Coste Multimedia 1,500.00 € 27 6,015.00 € 11,415.00 €
Margen Bruto 4,425.00 € 28 6,710.00 € 12,310.00 €
-Otros Gastos 750.00 € 29 7,405.00 € 13,205.00 €
Beneficio Bruto 3,675.00 € 30 8,100.00 € 14,100.00 €
 1,200.00 € 1,400.00 €
-1,800.00 € 200.00 €
-705.00 € 1,495.00 €
390.00 € 2,790.00 €
1,485.00 € 4,085.00 €
2,580.00 € 5,380.00 €
3,675.00 € 6,675.00 €
4,770.00 € 7,970.00 €
5,865.00 € 9,265.00 €
6,960.00 € 10,560.00 €
8,055.00 € 11,855.00 €
9,150.00 € 13,150.00 €
10,245.00 € 14,445.00 €
11,340.00 € 15,740.00 €
12,435.00 € 17,035.00 €
13,530.00 € 18,330.00 €
14,625.00 € 19,625.00 €
15,720.00 € 20,920.00 €
16,815.00 € 22,215.00 €
17,910.00 € 23,510.00 €
19,005.00 € 24,805.00 €
20,100.00 € 26,100.00 €