← Portal
MSF · Trabün

VPN por colegio (2026)

Valor presente del margen 2027–2030 descontado al 10%. Filas verdes = VPN positivo · rojas = VPN negativo.

VP₂₀₂₆ = Margen₂₀₂₇/(1+r)¹ + Margen₂₀₂₈/(1+r)² + Margen₂₀₂₉/(1+r)³ + Margen₂₀₃₀/(1+r)⁴ · r = 10%

Sostenibilidad año a año (universo total)

Suma sobre todos los colegios del año: reales 2026 + cohorte proyectada 2027-2030 (con arquetipo de Dirección Desarrollo). Excluye Control y Piloto gratuito. Reactivo al simulador de abajo.

Base: 50

❌ 5 año(s) sobre la meta
Métrica20262027202820292030
Colegios en universo259254228232232
Ingresos$1.886.048.726$2.423.388.813$2.161.715.504$2.157.761.227$2.138.172.671
Costos (variables + fijos)$3.072.443.935$3.191.280.996$3.247.703.195$3.483.368.307$3.705.591.450
Margen$-1.186.395.209$-767.892.182$-1.085.987.691$-1.325.607.080$-1.567.418.780
Donaciones requeridas$1.186.395.209$767.892.182$1.085.987.691$1.325.607.080$1.567.418.780
¿Bajo meta?
Simulador: precio Taller Consolidado 2027
Precio CMD actual: $538.356
Override: sin cambios

Taller es exento de IVA. El cambio aplica con inflación (5% anual desde 2027) y descuento promedio del año, solo a los años en que cada colegio está en Consolidado. 2026 no se afecta (usa ingreso real SF).

N° colegios
259
VPN positivo
151
VPN negativo
108
VPN total
$1.906.202.691
ColegioProgramaModelo 2026EstudiantesMargen 2026Margen 2027Margen 2028Margen 2029Margen 2030VPNAño BE VPN2026 CV2027 CV2028 CV2029 CV2030 CVAño BE CV
Liceo La Asunción - TalcahuanoASEEDIIntensivo2609$-1.405.301$23.391.804$26.244.325$28.551.510$30.398.047$85.168.24820272026
Escuela Básica Eliodoro Matte Ossa - San BernardoRELFIRASemi-intensivo2120$6.611.666$15.937.464$19.298.450$21.451.074$22.868.727$62.173.89320272026
Colegio San Gabriel Arcangel - Los ÁngelesRELIntensivo2452$11.515.356$13.866.659$17.308.690$19.000.246$20.295.357$55.047.92420272026
Liceo Bicentenario Monseñor Luis Arturo Pérez - Pedro Aguirre CerdaRELFIRAConsolidado1982$15.320.786$12.626.481$16.515.225$19.299.346$21.354.322$54.212.73920272026
Colegio Juan Luis Undurraga Aninat - QuilicuraRELFIRASemi-intensivo1680$17.026.700$12.521.265$14.872.444$17.277.635$18.486.616$49.281.79420272026
Liceo San José de Requínoa - Requínoa · ASEASECuadernillos1807$4.487.678$10.027.354$13.606.228$16.395.465$18.394.979$45.242.76720272026
Colegio Particular San Fernando - PeñalolénASEConsolidado1770$6.956.055$11.326.485$13.897.426$15.587.266$16.512.351$44.771.38220272026
Colegio Arturo Matte Larraín - San RamónRELFIRACuadernillos1614$-10.896.602$11.239.819$13.386.613$14.940.145$16.094.977$43.499.17220272027
Colegio Jorge Huneeus Zegers - La PintanaASESemi-intensivo1601$6.182.441$10.692.858$13.122.605$14.940.790$16.238.371$42.882.17120272026
Netland School - AntofagastaRELConsolidado2030$5.441.090$10.059.970$13.164.555$15.023.600$16.407.531$42.519.24220272026
Colegio Parroquial Santa Rosa de Lo Barnechea - Lo Barnechea · RELRELFIRAConsolidado1210$13.132.245$10.546.775$12.605.140$14.344.378$15.397.346$41.299.18720272026
Colegio Bicentenario San Esteban Mártir - Lo BarnecheaRELFIRAConsolidado1098$12.120.985$9.812.155$11.833.789$13.534.459$14.546.931$38.804.52120272026
Centro Educacional Menesiano - MelipillaRELFIRAConsolidado1265$11.208.063$9.113.566$11.994.347$13.627.282$14.644.395$38.438.44220272026
Liceo San José de Requínoa - Requínoa · RELRELConsolidado1873$2.774.634$7.897.085$11.065.531$13.423.450$14.887.199$36.577.62920272026
Colegio San José - CabreroASEEDIIntensivo1306$-7.790.141$9.050.413$11.185.865$12.740.127$13.796.095$36.466.92920272027
Colegio Sagrado Corazón Clara Estrella - Lo EspejoASEFIRAConsolidado1032$-143.485$8.296.727$10.897.393$12.896.106$13.950.523$35.766.01920272026
Instituto de Humanidades Antonio Moreno Casamitjana - CoronelASEEDISemi-intensivo1238$-7.286.428$7.089.177$10.408.705$11.924.109$12.939.276$32.843.40120272027
Instituto Humanidades Monseñor José Manuel Santo Ascarza - ChiguayanteASEEDISemi-intensivo1218$-7.360.194$6.863.921$10.172.186$11.675.764$12.678.515$32.078.46520272027
Colegio Bicentenario Felmer Niklitschek - Puerto Varas · RELRELFIRASemi-intensivo1150$7.795.722$6.918.951$9.636.526$11.606.447$12.969.506$31.832.46820272026
Colegio Polivalente San Bernardo Abad - San BernardoRELFIRAConsolidado1096$8.538.148$6.677.796$9.621.477$11.550.904$12.881.286$31.498.81420272026
Instituto Regional Federico Errazuriz - Santa CruzRELConsolidado1748$871.785$5.981.316$9.488.754$11.882.926$13.541.545$31.456.38220272026
Colegio Padre José Kentenich - Puente Alto · RELRELFIRAIntensivo885$10.645.441$7.662.239$9.576.377$10.881.317$11.770.482$31.094.72420272026
Liceo Menesiano Sagrado Corazón - Llay LlayRELFIRAConsolidado1020$8.734.022$7.111.622$9.495.281$11.252.994$12.151.392$31.066.55520272026
Liceo José Domingo Cañas - QuilicuraRELConsolidado1665$1.493.101$6.255.441$9.480.594$11.641.266$12.701.044$30.943.20520272026
Colegio San Agustín - AntofagastaRELConsolidado1624$2.394.063$6.814.253$9.558.706$11.168.212$12.359.374$30.926.99520272026
Liceo Miguel Rafael Prado - IndependenciaRELConsolidado1695$576.874$5.561.397$8.994.520$11.321.993$12.924.807$29.823.50120272026
Colegio Santa Teresa de Jesús de Los Andes - HuechurabaRELFIRAConsolidado832$9.072.028$6.830.951$8.784.612$10.396.680$11.302.550$29.000.93920272026
Colegio Puente Maipo - Puente AltoRELFIRAConsolidado922$8.462.636$6.314.157$8.887.821$10.306.929$11.158.024$28.450.27820272026
Colegio Ayelén - RancaguaASECuadernillos1252$1.101.509$5.509.070$8.456.348$10.668.617$12.170.581$28.325.12320272026
Colegio Particular Mirador - Puente AltoASEConsolidado1240$2.898.489$6.300.700$8.534.261$9.955.943$10.599.462$27.500.64020272026
Colegio San Maximiliano Kolbe - Puerto MonttRELIntensivo1509$5.883.220$5.887.699$8.529.784$10.068.231$10.916.741$27.422.55420272026
Colegio Técnico Profesional Nocedal - La PintanaRELFIRAConsolidado941$7.651.715$5.635.535$8.136.169$10.193.626$11.397.157$27.290.35420272026
Liceo Bicentenario San Francisco - San RamónRELConsolidado1494$1.290.770$5.563.531$8.450.016$9.969.857$10.804.098$26.911.08620272026
Liceo Esmeralda - ColinaASEEDISemi-intensivo1068$-11.506.066$5.220.029$8.446.099$9.863.373$10.775.503$26.496.04020272027
Colegio Santa Luisa de Concepción - ConcepciónASEEDISemi-intensivo1073$-7.765.449$5.187.416$8.411.855$9.827.417$10.737.750$26.385.29020272027
Colegio Alonso de Ercilla - San Felipe · ASEASEConsolidado1230$2.662.783$6.146.990$8.137.270$9.287.779$10.161.779$26.231.86720272026
Instituto San Sebastián de Yumbel - YumbelASEEDIIntensivo1033$-8.976.628$5.964.571$7.945.731$9.337.986$10.223.847$25.987.85020272027
Colegio Nuestra Señora y Madre del Carmen - MelipillaASECuadernillos962$3.641.396$5.859.950$7.889.656$9.337.187$10.285.734$25.888.06620272026
Colegio Almendral - La PintanaRELFIRAConsolidado848$6.680.550$5.193.576$7.778.460$9.391.624$10.263.394$25.216.01420272026
Colegio Francisco de Asís - Pinto · ASEASEFIRASemi-intensivo635$-1.821.072$5.587.595$7.627.266$9.064.518$9.984.681$25.013.13620272026
Saint George's College - VitacuraASESemi-intensivo1140$7.142.535$5.048.386$6.904.936$9.674.137$10.576.805$24.788.42320272026
Escuela Basica Colegio San Juan De Lampa - LampaRELIntensivo1182$2.580.891$4.680.701$7.688.614$8.899.166$9.689.223$23.913.35420272026
Escuela Part. San Jose De Lampa - LampaRELIntensivo1176$2.709.878$4.622.026$7.627.005$8.834.477$9.621.299$23.714.10220272026
Colegio San Alberto Magno (Ex ST Talca) - MauleRELCuadernillos1178$711.285$4.706.133$7.113.593$8.559.045$9.394.823$23.004.63220272026
Colegio Francisco de Asís - Pinto · RELRELFIRASemi-intensivo634$6.550.022$5.191.729$6.982.341$8.157.580$8.910.558$22.705.22520272026
Colegio San Alberto - Estación CentralRELFIRAConsolidado744$6.579.163$4.971.452$6.751.050$8.197.584$8.943.212$22.366.18220272026
Colegio Nuestra Señora del Carmen (Ex ST Curicó) - CuricóRELConsolidado1306$587.856$4.320.357$6.785.151$8.201.743$9.244.582$22.011.42520272026
Colegio Santa Isabel de Hungría - La Cisterna · ASEASESemi-intensivo1194$-746.079$2.791.852$5.530.334$8.939.058$10.339.424$20.886.58320272026
Liceo Bicentenario Técnico Las Nieves - Puente AltoRELFIRAIntensivo627$1.555.272$8.366.734$4.947.834$6.021.348$6.667.514$20.773.17020272026
Colegio Bicentenario Felmer Niklitschek - Puerto Varas · ASEASEFIRASemi-intensivo700$-3.286.046$3.125.474$6.193.213$7.900.783$8.981.172$20.029.93520272026
Colegio Bicentenario de Excelencia Cardenal Carlos Oviedo Cavada - MaipúRELFIRAConsolidado713$2.175.078$3.835.214$6.183.085$7.431.310$8.138.624$19.738.59020272026
Colegio King School Cordillera - La PintanaASEIntensivo938$1.143.774$3.897.126$5.909.960$7.306.775$8.174.826$19.500.31020272026
Centro Educacional Particular María Reina - Isla De MaipoASEEDISemi-intensivo926$-8.147.150$3.271.581$5.039.290$7.715.209$8.519.932$18.754.64620272027
Colegio Alonso de Ercilla - San Felipe · RELRELSemi-intensivo1300$-1.951.558$2.760.841$5.502.150$7.447.769$8.723.491$18.610.96820272026
Colegio Lo Barnechea Bicentenario - Lo BarnecheaASESemi-intensivo870$412.565$3.721.801$5.590.823$6.865.332$7.627.561$18.371.72320272026
Colegio San Joaquín - RencaRELFIRASemi-intensivo597$4.647.440$3.141.122$5.836.989$7.056.782$7.754.720$18.277.96620272026
Colegio Los Nogales - Puente AltoRELConsolidado1190$-1.093.361$2.776.808$5.550.840$7.296.737$8.103.635$18.128.88120272026
Colegio Padre José Kentenich - Puente Alto · ASEASESemi-intensivo885$3.684.877$2.578.316$5.784.551$7.173.838$8.034.250$18.001.85520272026
Instituto de Humanidades Alfredo Silva Santiago - ConcepciónASESemi-intensivo980$771.966$2.589.634$5.813.954$7.099.620$7.873.563$17.870.93320272026
Colegio San Patricio - El BosqueRELConsolidado1123$-571.441$2.880.155$5.183.763$6.489.073$7.446.278$16.863.66820272026
Liceo Técnico Femenino A-29 de Concepción - Concepción · ASEASEFIRASemi-intensivo500$-3.726.315$3.272.290$5.118.835$6.369.746$7.107.195$16.845.24620272026
Escuela Básica Colegio Trigales Del Maipo - Puente AltoRELFIRAConsolidado614$3.424.347$2.742.576$5.137.174$6.564.933$7.462.589$16.768.23020272026
Colegio Santa Cruz de Victoria - VictoriaASEIntensivo1082$-3.484.246$727.675$5.136.025$7.280.526$8.766.540$16.363.80320272026
Escuela Rosita Renard - CoronelASEEDIIntensivo769$-14.948.348$3.181.595$4.882.931$6.122.046$6.847.111$16.204.09320272027
Instituto Abdón Cifuentes - San Felipe · ASEASESemi-intensivo906$-1.201.340$2.480.864$4.831.865$6.258.836$6.990.740$15.725.73320272026
Escuela Alonkura - HualpénASEEDISemi-intensivo810$-11.295.574$2.248.037$3.964.569$6.586.752$7.335.051$15.278.83620272027
Colegio Marina de Chile - ConcepciónASEEDIIntensivo749$-14.777.547$3.869.901$4.163.477$5.366.620$6.053.913$15.125.90620272027
Colegio Federico Ozanam - Puerto MonttRELSemi-intensivo1178$-2.589.071$1.812.431$4.402.565$6.211.498$7.371.391$14.987.69820272026
Escuela Industrial Las Nieves - Puente AltoRELFIRAIntensivo607$-365.047$2.425.616$4.447.665$5.787.342$6.469.366$14.647.64220272026
Colegio Santa Teresita del Niño Jesús - SantiagoRELIntensivo1058$-134.148$1.854.723$4.778.373$5.843.413$6.480.683$14.451.81620272026
Liceo Bicentenario de Excelencia San Agustín - VillarricaRELFIRAConsolidado419$3.904.605$2.334.740$4.464.319$5.576.462$6.191.034$14.230.24820272026
Colegio San Alberto Hurtado - QuilicuraRELConsolidado1060$-1.960.092$1.639.246$4.265.065$5.874.747$6.598.798$13.935.92220272026
Colegio Nuevos Horizontes - San Pedro de La PazASEEDISemi-intensivo768$-11.213.722$1.814.189$3.509.029$6.108.435$6.832.819$13.805.55220272027
Liceo Bicentenario de Excelencia Politécnico Santa Cruz - CuncoRELFIRAConsolidado445$1.953.511$2.299.960$4.000.197$5.069.020$5.988.843$13.295.71120272026
Liceo Bicentenario Padre Nicolás - VilcúnRELFIRAConsolidado550$1.145.804$1.752.727$4.051.052$5.387.664$6.202.101$13.225.31620272026
Liceo María Auxiliadora - LinaresRELFIRASemi-intensivo475$4.289.247$1.891.331$4.233.788$5.271.599$5.880.278$13.195.33020272026
Escuela Industrial San José - VillarricaRELFIRAConsolidado520$1.442.374$2.022.163$3.907.695$5.300.751$5.901.537$13.081.19220272026
Liceo Técnico Femenino A-29 de Concepción - Concepción · RELRELFIRASemi-intensivo457$1.575.770$2.335.902$3.983.723$5.009.030$5.604.581$13.007.24220272026
Colegio San Lucas Evangelista de Antofagasta - AntofagastaRELIntensivo977$4.784.249$1.697.388$3.870.711$5.085.468$5.684.840$12.445.62420272026
Liceo Politécnico El Señor de Renca - RencaRELFIRAConsolidado520$601.389$1.561.194$3.550.378$5.136.205$5.926.652$12.260.35420272026
Colegio San José de Renca - RencaRELSemi-intensivo1070$-3.188.877$1.054.762$3.528.070$5.231.110$6.300.884$12.108.43420272026
Colegio Madres Dominicas - Pitrufquén · ASEASEConsolidado847$-498.232$1.976.819$3.758.591$4.690.166$5.334.285$12.070.56220272026
Colegio San Pedro Apóstol - Los ÁngelesRELIntensivo956$2.234.288$1.528.426$3.683.068$4.884.861$5.474.203$11.842.35820272026
Colegio María Reina - LancoRELFIRAConsolidado340$3.219.795$1.715.271$3.497.744$4.839.602$5.417.330$11.786.20920272026
Colegio Parroquial Santa Rosa de Lo Barnechea - Lo Barnechea · ASEASESemi-intensivo736$-3.614.234$848.890$3.856.404$5.044.193$5.715.365$11.652.27720272026
Colegio San Carlo Acutis - La SerenaRELIntensivo949$1.916.900$1.470.091$3.618.404$4.815.770$5.401.658$11.634.42720272026
Colegio Bicentenario Aprender - La PintanaRELFIRAIntensivo260$-2.320.751$5.587.424$2.029.559$2.957.159$3.450.115$11.335.03020272026
Escuela Técnica Santa María Micaela - TalaganteRELFIRAConsolidado389$818.319$1.715.898$3.332.719$4.325.476$5.174.502$11.098.27020272026
Centro Educacional Luis Rutten - TalcaRELFIRASemi-intensivo413$1.540.723$1.271.193$3.582.642$4.587.896$5.162.389$11.089.42620272026
Escuela El Saber - NacimientoASEEDIIntensivo686$-14.901.655$1.575.826$3.337.549$4.499.395$5.143.327$11.084.29720272027
Colegio Betterland School - Lo BarnecheaASECuadernillos560$-1.141.377$1.482.929$3.293.784$4.511.521$5.218.785$11.024.32720272026
Colegio Instituto San José - CañeteASEEDIIntensivo616$-10.986.111$1.465.979$3.222.210$4.378.289$5.016.165$10.711.27320272027
Colegio Enrique Alvear de Cerro Navia - Cerro NaviaASEFIRASemi-intensivo390$-4.955.688$943.582$2.784.940$4.821.121$5.481.139$10.525.27720272026
Colegio Bicentenario de Excelencia Adenauer - MelipeucoRELFIRAConsolidado310$1.615.909$1.520.345$3.127.389$4.109.879$4.948.125$10.434.20020272026
Escuela Industrial Talleres San Vicente de Paul - SantiagoRELSemi-intensivo1003$-3.402.931$592.556$2.993.780$4.631.538$5.645.836$10.348.81120272026
Escuela Básica Marcos Goycoolea Cortés - ColinaASEEDISemi-intensivo690$-11.112.775$461.244$3.449.375$4.616.812$5.266.615$10.335.88420272027
Escuela Agrícola Las Garzas - ChimbarongoRELFIRAConsolidado364$1.073.103$1.275.173$3.047.337$4.370.768$4.925.055$10.325.41020272026
Escuela Agrícola Cristo Obrero - GranerosRELFIRAIntensivo320$-3.488.478$3.944.688$2.223.037$3.160.310$3.663.425$10.299.85820272026
Escuela Básica José Toribio Medina - ÑuñoaASESemi-intensivo654$-3.395.827$1.131.184$2.870.674$4.009.177$4.628.597$9.574.35520272026
Liceo Técnico Profesional People Help People Pullinque - PanguipulliRELFIRAConsolidado355$-157.302$1.172.567$2.762.221$4.009.313$4.545.528$9.465.71020272026
Instituto Sagrado Corazón - San BernardoASEConsolidado738$-7.795.132$997.441$2.879.438$4.018.379$4.365.019$9.286.89920272027
Centro Educacional San Sebastián - PanguipulliASECuadernillos543$-1.919.102$876.768$2.726.793$3.970.894$4.694.214$9.240.21320272026
Escuela Básica Algarrobal - ColinaASEEDIIntensivo641$-14.538.040$1.021.647$2.755.661$3.888.412$4.501.795$9.202.38420272027
Colegio Particular Ozanam - SantiagoRELSemi-intensivo960$-3.738.377$287.966$2.642.528$4.237.973$5.216.228$9.192.50020272026
Instituto del Mar Almirante Carlos Condell - IquiqueRELFIRASemi-intensivo387$-166.015$560.729$2.836.656$3.804.610$4.339.939$8.676.79420272026
Colegio Mariano - ProvidenciaRELCuadernillos557$-1.115.206$820.246$2.446.061$3.452.565$4.033.018$8.115.78520272026
Colegio Teresa de los Andes - BulnesASEEDISemi-intensivo610$-8.775.428$132.406$1.743.156$4.254.268$4.885.944$8.094.45420272027
Complejo Educacional Ernesto Müller López - Talagante · ASEASEFIRASemi-intensivo340$-5.662.989$119.846$2.580.862$3.704.873$4.309.079$7.968.57920272026
Colegio Niño Jesús - TalaganteASEEDIIntensivo648$-10.922.736$-666.806$2.720.560$3.851.556$4.463.096$7.584.29520282027
Liceo Sara Blinder Dargoltz - SantiagoRELFIRAConsolidado360$-567.388$213.966$2.296.471$3.435.984$4.080.532$7.460.98820272026
Colegio Monte Olivo - Puente AltoRELConsolidado872$-3.694.338$-349.256$2.186.757$3.700.100$4.608.622$7.417.42320282026
Liceo Bicentenario de Excelencia Padre Oscar Moser - Padre Las CasasRELFIRAConsolidado300$742.087$455.845$2.009.663$3.219.127$3.715.832$7.031.82520272026
Colegio Alto del Maipo - Isla de MaipoASEEDIIntensivo526$-11.681.808$379.601$2.081.512$3.180.556$3.758.546$7.022.08620272027
Escuela Nuestra Señora del Carmen - QuilicuraRELConsolidado870$-3.770.423$-450.726$2.064.174$3.558.757$4.451.862$7.010.60620282026
Escuela Básica Santa Marta de Liray - ColinaASEEDIIntensivo557$-14.652.822$240.597$1.935.558$3.027.305$3.597.632$6.550.05020272027
Liceo Técnico A-100 San Miguel - San MiguelASEFIRASemi-intensivo280$-6.165.594$-80.504$1.519.601$3.425.998$4.016.259$6.499.84520282027
Escuela Divino Maestro - PichilemuASEEDISemi-intensivo566$-10.899.453$-355.780$1.230.562$3.716.044$4.320.808$6.436.64620282027
Escuela Particular Juan Pablo Segundo - Los ÁngelesRELIntensivo852$-3.123.094$-1.343.110$2.574.492$3.529.338$4.050.904$6.325.13720282026
Colegio Santa Juana de Arco - San FelipeRELConsolidado615$-1.988.830$250.760$1.794.324$2.710.161$3.478.420$6.122.86720272026
Colegio San José Puerto Montt - Puerto Montt · RELRELSemi-intensivo720$-1.000.566$-394.941$1.935.176$2.938.361$3.493.617$5.834.10320282026
Liceo Politécnico C-12 Curacautín - CuracautínRELFIRAConsolidado260$-1.045.448$121.257$1.690.020$2.625.587$3.409.261$5.808.15720272026
Colegio Santa Isabel de Hungría - La Cisterna · RELRELSemi-intensivo680$-2.669.593$208.199$1.749.635$2.663.238$3.141.499$5.781.86620272026
Colegio Madre Admirable de Schoenstatt - TemucoRELCuadernillos552$-2.849.801$-4.976$1.673.678$2.641.562$3.181.465$5.536.30920282026
Liceo Bicentenario de Excelencia Monseñor Guillermo Hartl - PitrufquénRELFIRAIntensivo236$-2.630.920$124.341$1.661.584$2.570.785$3.044.423$5.497.09820272026
Instituto Abdón Cifuentes - San Felipe · RELRELConsolidado760$-3.465.451$-667.444$1.660.301$2.995.839$3.552.439$5.442.56420282026
Escuela Inmaculada Concepción - ColinaASEEDIIntensivo611$-11.154.245$-2.351.835$2.462.230$3.580.310$4.178.288$5.440.63620292027
Colegio Santa Cruz - SantiagoRELSemi-intensivo760$-3.358.001$-49.934$1.622.678$2.529.933$3.001.529$5.246.52220282026
Colegio Jorge Alessandri Rodriguez - RencaRELCuadernillos541$-3.285.429$-297.187$1.549.693$2.608.307$3.146.547$5.119.36120282026
Escuela Isla de Pascua - PencoASEEDISemi-intensivo580$-11.022.516$-805.344$758.519$3.220.400$3.800.382$4.909.99120292027
Escuela Manuel Amat y Juniet D-600 - HualquiASEEDIIntensivo532$-14.752.477$-432.464$1.500.819$2.570.828$3.118.332$4.908.56120282027
Escuela Miguel José Zañartu Santa María - San Pedro de La PazASEEDIIntensivo497$-14.668.088$225.984$1.139.039$2.190.960$2.719.470$4.650.32920272027
Colegio El Almendro - El BosqueRELIntensivo650$-2.471.617$-249.047$1.364.187$2.333.063$2.853.520$4.602.87720282026
Instituto Regional de Educación - RancaguaASEEDIIntensivo593$-11.230.378$-2.773.495$2.157.037$3.259.857$3.841.812$4.334.50520292027
Colegio Madres Dominicas - Pitrufquén · RELRELIntensivo749$-5.604.849$-271.315$1.246.145$2.134.573$2.586.401$4.153.50520282026
Escuela Agrícola San José de Duao - MauleRELFIRASemi-intensivo225$-1.691.104$-780.439$1.428.429$2.325.971$2.787.369$4.122.37620282026
Colegio Puelmapu - PeñalolénASECuadernillos382$-3.022.360$-594.563$1.112.417$2.221.086$2.813.828$3.969.45820282026
Liceo Bicentenario de Excelencia Técnico Puente Ñuble - San NicolásASEEDISemi-intensivo504$-10.866.193$-1.088.169$461.553$2.908.585$3.472.976$3.949.55620292027
Liceo Bicentenario de Excelencia Técnico Profesional People Help People de Panguipulli - PanguipulliRELFIRASemi-intensivo168$-1.464.166$-867.871$1.336.625$2.229.578$2.686.156$3.825.47120282026
Colegio Mundo Mágico - TemucoASEConsolidado630$-3.683.145$-778.531$1.137.290$1.937.799$2.444.300$3.357.54020282026
Escuela Particular Nuestra Señora de Guadalupe - RecoletaRELIntensivo682$-4.322.891$-530.447$974.057$1.848.881$2.286.424$3.273.53120282026
Colegio Presidente José Joaquín Prieto - La PintanaRELCuadernillos442$-3.873.266$-1.065.532$694.688$1.693.666$2.186.174$2.371.11920292026
Escuela Sixto Méndez Parada - GranerosASEEDIIntensivo478$-14.541.577$-3.351.711$1.549.909$2.622.374$3.172.454$2.370.96420292027
Colegio Santa Marta - ÑuñoaRELConsolidado620$-3.981.556$-1.312.688$804.081$1.792.558$2.217.935$2.332.83120292026
Colegio Particular Aurora de Chile - ChiguayanteASEEDISemi-intensivo515$-8.993.038$-1.604.260$-80.342$2.339.595$2.875.536$2.196.98520292027
Complejo Educacional Ernesto Müller López - Talagante · RELRELFIRASemi-intensivo180$-2.347.947$-1.414.216$-10.773$1.667.526$2.109.601$1.399.16820302026
Liceo Bicentenario de Excelencia Juan Bosco - CuncoRELFIRAConsolidado112$-3.307.538$-1.211.264$259.199$1.381.140$1.785.946$1.370.56120292026
Colegio Whipple School Oriente - RancaguaASEEDISemi-intensivo443$-9.097.129$-2.209.516$645.077$1.672.300$2.174.877$1.266.36520302027
Liceo Municipal Poetisa Gabriela Mistral - Calera De TangoASEEDISemi-intensivo478$-10.853.615$-1.890.350$-380.737$2.024.180$2.544.351$1.225.46320302027
Liceo Rebeca Matte Bello - ConcepciónASEEDISemi-intensivo420$-10.741.031$-1.996.333$-492.019$1.907.335$2.421.663$865.56220302027
Colegio Particular Whipple School - RancaguaASEEDIIntensivo403$-12.020.896$-1.469.507$139.948$1.141.915$1.617.972$742.77820302027
Colegio Arturo Toro Amor - IndependenciaRELCuadernillos366$-4.318.529$-1.648.794$45.228$998.771$1.456.534$283.69920302026
Colegio San Jorge - LajaRELSemi-intensivo559$-2.674.205$-1.845.313$-485.353$1.151.948$1.554.645$-151.3572026
Colegio Saint John´s Villa Academy - La ReinaASESemi-intensivo435$-3.691.892$-2.716.067$113.199$1.113.827$1.588.481$-453.8112026
Escuela Particular Guillermo Matta - SantiagoRELCuadernillos340$-4.494.249$-1.858.024$-187.134$750.356$1.195.699$-463.3372026
Escuela Básica F-N°835 Hermanos Sánchez Cerda - PaineASEEDIIntensivo450$-14.452.685$-4.622.515$765.765$1.799.022$2.307.935$-641.4392028
Escuela Víctor Domingo Silva - CoronelASEEDIIntensivo391$-14.461.302$-2.831.746$-10.428$984.020$1.452.183$-851.7642027
Colegio Básico Nueva Los Lobos - TalcahuanoASEEDIIntensivo437$-14.540.180$-4.351.273$500.370$1.520.357$2.015.337$-1.023.4052028
Colegio Padre Luis Amigo - ConcepciónASEEDISemi-intensivo390$-9.254.244$-2.885.416$-64.618$927.120$1.392.438$-1.028.8962027
Escuela Familiar Agrícola Valle Del Elqui - La SerenaRELFIRASemi-intensivo70$-4.439.553$-1.819.276$-379.214$427.947$794.443$-1.103.1492026
Liceo Municipal F-N°860 - María PintoASEEDISemi-intensivo380$-10.669.021$-2.909.374$-89.774$900.706$1.364.704$-1.110.2542027
Escuela Guarilihue Alto - CoelemuASEEDIIntensivo360$-14.416.034$-3.052.066$-104.213$885.545$1.348.785$-1.274.1702027
Escuela Básica René Louvel Bert - ConcepciónASECuadernillos239$-7.307.734$-2.157.988$-529.179$497.410$1.003.968$-1.339.7112027
Colegio Rosa Elvira Matte de Prieto - Lo EspejoRELCuadernillos305$-4.696.393$-2.139.079$-499.297$416.616$845.271$-1.466.9182026
Escuela Blanca Estela Prat Carvajal - HualpénASEEDISemi-intensivo412$-10.843.241$-2.696.274$-1.226.957$1.135.650$1.611.394$-1.511.3382027
Colegio Francisco Arriarán - SantiagoRELCuadernillos300$-4.727.842$-2.179.657$-544.340$368.467$794.715$-1.611.7382026
Escuela Toqui Lautaro - NacimientoASEEDIIntensivo368$-14.451.982$-3.041.109$-299.033$680.984$1.133.995$-1.725.6122027
Liceo San Francisco de Asís de Chol Chol - CholcholASEIntensivo369$-7.134.787$-2.447.767$-604.880$458.665$900.560$-1.765.4472027
Colegio Rafael Sanhueza Lizardi - RecoletaRELCuadernillos294$-4.767.386$-2.230.266$-600.404$308.577$731.831$-1.792.0262026
Colegio René Schneider Chereau - RancaguaASEEDISemi-intensivo390$-10.669.021$-2.785.614$-1.320.764$1.037.152$1.507.971$-1.814.7252027
Escuela Básica San Vicente De Lo Arcaya - ColinaASEEDISemi-intensivo357$-10.640.046$-3.163.598$-356.709$620.424$1.070.407$-1.973.5632027
Liceo Santo Cura De Ars - MáfilASEIntensivo426$-5.929.326$-2.334.116$-677.475$283.620$716.763$-1.979.1732026
Escuela Básica Cerro San Francisco - TalcahuanoASEEDISemi-intensivo391$-10.755.670$-2.864.220$-1.403.301$950.489$1.416.975$-2.081.6602027
Instituto Hermanos Matte - SantiagoRELCuadernillos280$-4.864.487$-2.339.476$-721.896$178.622$595.378$-2.182.5512026
Liceo Bicentenario Simón Bolívar - Las CondesASESemi-intensivo408$-10.798.829$-2.411.057$-798.127$196.745$656.894$-2.254.9942027
Colegio Sagrado Corazón de Talagante - TalaganteRELCuadernillos276$-4.457.239$-2.239.785$-766.971$78.881$490.650$-2.275.6442026
Escuela Particular La Victoria - Los ÁngelesASEEDISemi-intensivo358$-9.395.758$-2.939.877$-1.482.741$867.076$1.329.392$-2.338.5822027
Escuela Adriana Aránguiz Cerda - San VicenteASEEDISemi-intensivo318$-10.524.792$-3.278.440$-477.293$493.811$937.464$-2.363.5482027
Colegio Nuestra Señora del Carmen - PortezueloASEEDIIntensivo303$-12.498.793$-3.318.066$-521.063$447.852$889.207$-2.503.2362027
Colegio José Agustín Alfonso - Pedro Aguirre CerdaRELCuadernillos260$-4.977.854$-2.503.284$-903.641$-15.621$391.422$-2.766.9142026
Colegio Presidente Alessandri - IndependenciaRELCuadernillos255$-5.019.599$-2.540.970$-945.648$-60.581$344.215$-2.901.9112026
Colegio Bicentenario Elvira Hurtado de Matte - Quinta NormalRELCuadernillos255$-5.007.509$-2.542.167$-946.904$-61.900$342.830$-2.905.9762026
Escuela Francisco de Asís - PanguipulliASECuadernillos228$-4.781.165$-2.643.314$-1.038.771$-37.662$442.143$-2.987.8072026
Colegio San Vicente de Paul - Puerto OctayRELSemi-intensivo465$-5.707.755$-2.957.957$-1.112.938$21.276$607.911$-3.177.6382026
Colegio Parroquial San José - ChillánASEEDISemi-intensivo314$-9.399.906$-3.197.755$-1.753.513$582.766$1.030.866$-3.214.2982027
Colegio San Martín - GranerosASEEDISemi-intensivo329$-9.424.013$-3.529.528$-740.935$216.987$646.798$-3.216.2072027
Colegio Saint Joseph School - HuechurabaRELSemi-intensivo487$-5.899.627$-2.913.818$-1.154.467$-91.532$297.098$-3.468.8792026
Liceo Bicentenario de Excelencia Técnico Profesional Centenario - TemucoASEConsolidado381$-5.711.971$-3.053.893$-1.298.194$-72.885$533.998$-3.539.1852026
Escuela José Francisco Pino Medina - CoelemuASEEDISemi-intensivo355$-10.807.569$-3.364.249$-1.928.331$399.206$838.128$-3.779.6882027
Colegio Huilco Alto - MelipillaASEEDISemi-intensivo340$-10.637.595$-3.371.417$-1.935.857$391.304$829.831$-3.804.0282027
Escuela Particular Claudio Matte - La GranjaRELCuadernillos220$-5.221.291$-2.819.929$-1.255.611$-392.011$-3.787$-3.898.3782026
Escuela Elías Sánchez Ortúzar - PaineASEEDISemi-intensivo338$-10.642.943$-3.401.785$-1.967.743$357.824$794.677$-3.907.1532027
Liceo Bicentenario Italia - SantiagoRELCuadernillos216$-5.220.198$-2.824.322$-1.262.173$-399.583$-11.738$-3.918.9142026
Escuela Particular Pedro de Ona - San Pedro de La PazASEEDIIntensivo319$-12.329.894$-4.062.151$-958.477$-11.433$406.958$-4.215.6262027
Colegio Augusto Winter - TemucoASEConsolidado379$-6.161.995$-3.257.527$-1.528.049$-326.864$258.971$-4.292.9362026
Escuela Básica F-N°372 Santa Sara - LampaASEEDIIntensivo269$-14.320.436$-2.974.685$-1.440.488$-517.544$-124.459$-4.368.5922027
Escuela Básica Particular Paicaví de Lampa - LampaASEEDISemi-intensivo291$-9.528.643$-3.904.255$-1.134.399$-196.150$213.004$-4.488.7282027
Escuela Silvia Salas Edwards - Estación CentralASESemi-intensivo336$-5.850.735$-3.065.394$-1.456.697$-534.563$-142.329$-4.489.4412026
Escuela Remigio Castro Aburto - CoronelASEEDISemi-intensivo325$-10.667.947$-3.588.927$-2.164.243$151.499$578.036$-4.542.6612027
Escuela Básica F-N° 732 Chorombo Alto - María PintoASEEDIIntensivo261$-14.302.338$-3.054.691$-1.524.494$-605.750$-217.076$-4.640.2792027
Escuela Darío Salas Marchant - San Pedro de La PazASEEDIIntensivo318$-14.347.815$-3.986.242$-1.222.648$-288.812$115.710$-4.772.2662027
Liceo Polivalente A80 Presidente José Manuel Balmaceda - IndependenciaASESemi-intensivo320$-10.635.571$-3.136.146$-1.610.023$-695.555$-311.371$-4.916.8902027
Escuela Básica G-N°737 Santa Emilia - María PintoASEEDISemi-intensivo278$-10.553.064$-4.049.971$-1.287.401$-356.802$44.320$-4.983.5592027
Escuela Particular Francisco Andrés Olea - SantiagoRELCuadernillos166$-5.536.858$-3.234.882$-1.717.625$-886.336$-522.828$-5.383.3432026
Escuela San Francisco de Asís - ColinaASEEDIIntensivo249$-14.249.199$-3.281.309$-1.762.444$-855.597$-479.415$-5.409.8432027
Colegio Particular Providencia - ParralRELSemi-intensivo423$-4.191.956$-3.508.847$-2.169.917$-567.902$-212.657$-5.555.1022026
Colegio Lirima - IquiqueASESemi-intensivo326$-3.493.193$-3.919.131$-2.510.958$-212.551$195.783$-5.663.9892026
Escuela Luis Alberto Acevedo - San Pedro de La PazASEEDISemi-intensivo288$-10.608.154$-3.984.056$-2.579.129$-284.131$120.625$-5.884.4642027
Escuela Ambrosio O´Higgins - CoronelASEEDIIntensivo271$-14.317.177$-4.929.036$-1.410.906$-486.483$-91.845$-6.075.2132028
Escuela Almirante Patricio Lynch - PencoASEEDIIntensivo247$-14.304.542$-4.580.293$-1.708.851$-799.325$-420.330$-6.463.8122028
Escuela Particular Melecia Tocornal - ChimbarongoASEEDIIntensivo217$-12.919.760$-3.626.638$-2.125.039$-1.236.323$-879.177$-6.582.5322027
Colegio Beato Damián de Molokai - Los ÁngelesRELIntensivo435$-7.394.881$-5.780.660$-1.240.105$-475.989$-154.689$-6.743.2972028
Escuela Vista Hermosa - CoronelASEEDIIntensivo240$-14.282.084$-4.774.344$-1.775.055$-868.839$-493.319$-6.797.0162028
Escuela Básica Fernando Arenas Almarza - ChimbarongoASEEDIIntensivo287$-14.381.910$-6.106.989$-1.274.358$-343.107$58.700$-6.822.6852028
Escuela Básica Forjadores de Chile - PencoASEEDISemi-intensivo259$-10.567.865$-4.300.656$-2.911.559$-633.182$-245.879$-6.959.5932029
Colegio San José Puerto Montt - Puerto Montt · ASEASESemi-intensivo285$-5.200.292$-4.699.097$-1.968.982$-1.072.463$-707.124$-7.187.8972026
Colegio San Francisco de Asís de Nueva Imperial - Nueva ImperialRELSemi-intensivo367$-4.256.457$-3.946.892$-2.692.011$-1.165.042$-878.196$-7.288.0192026
Colegio Juan Pablo II - CuncoASEConsolidado240$-5.805.812$-3.775.538$-2.281.383$-1.651.808$-1.324.787$-7.463.6222026
Escuela Básica Carlos Prats G. - HuechurabaASESemi-intensivo250$-10.553.653$-3.916.452$-2.429.343$-1.555.842$-1.214.672$-7.566.6972027
Escuela Jorge Muñoz Silva - San FernandoASEEDIIntensivo217$-14.291.926$-4.872.826$-2.084.786$-1.194.057$-834.798$-7.620.0962028
Escuela Lidia Matte Hurtado - MelipillaASEEDIIntensivo267$-14.291.850$-6.718.446$-1.434.962$-511.742$-118.367$-7.758.9232028
Escuela Básica José Miguel Carrera Verdugo - ChimbarongoASEEDISemi-intensivo219$-10.502.609$-4.727.178$-3.359.406$-1.103.423$-739.632$-8.408.0002029
Escuela Villa Convento Viejo - ChimbarongoASEEDISemi-intensivo209$-10.513.221$-4.862.080$-3.501.054$-1.252.152$-895.798$-8.866.1082029
Colegio Edward - ConcepciónASEEDIIntensivo248$-12.683.506$-7.099.082$-1.765.855$-859.179$-483.176$-8.888.6252028
Escuela Maule - CoronelASEEDIIntensivo234$-14.259.873$-7.093.278$-1.828.536$-924.994$-552.282$-9.031.8002028
Escuela Municipal de San Roberto - PichideguaASEEDIIntensivo231$-14.227.383$-7.096.292$-1.831.700$-928.317$-555.771$-9.042.0332028
Colegio Biobío - ConcepciónASEEDIIntensivo233$-14.257.859$-7.103.540$-1.839.311$-936.307$-564.161$-9.066.6462028
Escuela Particular Josefina Gana de Johnson - Puente AltoRELSemi-intensivo335$-5.756.408$-4.698.397$-2.685.426$-1.993.576$-1.748.156$-9.182.4482026
Escuela Particular Padre Berger - PanguipulliRELIntensivo243$-7.923.269$-4.374.520$-3.002.117$-2.326.101$-2.097.307$-9.638.048
Escuela Laura Vicuña - VillarricaRELSemi-intensivo272$-6.827.114$-5.003.354$-2.811.190$-2.057.573$-1.815.353$-9.657.597
Escuela Basica Punta De Parra - ToméASESemi-intensivo181$-10.387.213$-5.146.853$-3.800.065$-1.566.114$-1.225.458$-9.833.1562029
Escuela Nóbeles de Chile - MarchihueASEEDIIntensivo215$-14.198.494$-7.452.877$-2.137.340$-1.249.238$-892.738$-10.090.0622028
Colegio Cristóbal Colón - Conchalí · ASEASESemi-intensivo246$-6.066.690$-5.285.590$-3.908.800$-1.663.715$-1.301.744$-10.174.5782026
Escuela Particular Miguel Cruchaga T. - Puente AltoRELSemi-intensivo290$-6.033.331$-5.082.967$-3.089.225$-2.417.565$-2.193.345$-10.488.394
Escuela Helen Keller Adams - HualpénASEEDISemi-intensivo167$-10.486.127$-5.353.423$-4.016.964$-1.793.858$-1.464.589$-10.534.6402029
Colegio San Francisco - TemucoRELIntensivo246$-9.314.699$-4.678.104$-3.342.829$-2.653.803$-2.417.732$-10.660.675
Escuela Piloto 1° Luis Pardo Villalón - ValparaísoASESemi-intensivo160$-10.370.759$-4.838.253$-3.397.235$-2.572.128$-2.281.772$-10.697.003
Escuela Básica N°209 Colegio Santa Claudia - MelipillaASEEDIIntensivo144$-13.123.360$-4.848.138$-3.407.614$-2.583.026$-2.293.216$-10.730.572
Liceo Industrial de Recoleta - RecoletaASESemi-intensivo220$-6.081.515$-5.564.471$-4.238.564$-2.026.538$-1.708.903$-11.251.3262026
Liceo Polivalente Moderno Cardenal Caro - BuinASESemi-intensivo175$-10.355.540$-5.006.842$-3.574.253$-2.757.997$-2.476.935$-11.269.507
Pacific School - PichilemuASESemi-intensivo168$-6.037.655$-5.641.162$-4.319.090$-2.111.090$-1.797.682$-11.511.7592026
Escuela Particular Julio Valenzuela - RancaguaASESemi-intensivo199$-10.464.505$-5.675.106$-4.354.731$-2.148.513$-1.836.977$-11.627.029
Escuela Manuel José Irarrázaval - SantiagoRELSemi-intensivo263$-7.498.061$-5.075.197$-3.641.888$-2.943.246$-2.745.309$-11.710.027
Escuela Republica De Italia - PencoASESemi-intensivo160$-8.147.282$-6.059.337$-3.397.235$-2.572.128$-2.281.772$-11.807.079
Instituto Comercial Particular La Cisterna - La CisternaASESemi-intensivo205$-6.772.385$-5.850.120$-4.507.766$-2.297.520$-1.971.090$-12.116.160
Colegio Santa María - Puerto MonttASESemi-intensivo180$-10.398.879$-5.841.343$-4.529.280$-2.331.789$-2.029.417$-12.191.545
Colegio Leonardo Da Vinci - Las CondesASESemi-intensivo148$-10.365.648$-6.202.482$-3.547.538$-2.729.946$-2.447.481$-12.293.181
Escuela Benjamín Vergara - Padre Hurtado · ASEASESemi-intensivo164$-6.992.375$-6.213.956$-3.559.585$-2.742.595$-2.460.763$-12.332.143
Escuela Marcela Paz - La FloridaASESemi-intensivo145$-10.350.049$-5.334.408$-3.901.585$-3.101.695$-2.837.818$-12.342.530
Colegio Cabo de Hornos - ColinaASESemi-intensivo169$-7.771.354$-6.049.840$-4.748.201$-2.561.657$-2.270.778$-12.899.571
Colegio España - San VicenteASEEDISemi-intensivo134$-8.969.290$-6.163.526$-4.867.572$-2.686.996$-2.402.384$-13.285.633
Colegio Cristóbal Colón - Conchalí · RELRELIntensivo165$-9.659.391$-5.486.467$-4.229.764$-3.615.131$-3.450.788$-13.556.406
Escuela Básica El Libertador - CaleraASESemi-intensivo81$-10.283.045$-5.812.820$-4.397.178$-3.603.678$-3.350.417$-13.914.289
Escuela Prosperidad - TalcaASESemi-intensivo131$-10.368.792$-6.416.176$-5.132.854$-2.965.543$-2.694.858$-14.143.597
Escuela Presidente José Manuel Balmaceda - Viña del MarASESemi-intensivo90$-10.271.626$-5.917.157$-4.458.367$-3.686.316$-3.451.670$-14.190.955
Liceo Bicentenario Santa Teresa De Los Andes - AysénRELSemi-intensivo152$-8.189.295$-5.924.126$-4.555.792$-3.852.318$-3.682.662$-14.560.297
Colegio Teresiano Los Ángeles - Los ÁngelesRELSemi-intensivo170$-7.028.942$-6.173.987$-5.030.461$-3.620.415$-3.456.337$-14.850.918
Escuela Benjamín Vergara - Padre Hurtado · RELRELSemi-intensivo106$-8.010.336$-6.052.971$-4.824.593$-4.239.702$-4.106.588$-15.480.174
Escuela Manuel José Irarrázaval - IllapelASESemi-intensivo30$-8.708.255$-7.172.037$-5.926.508$-3.858.233$-3.632.183$-16.797.552
Bien PúblicoASESemi-intensivo0$39.034.496$-8.251.046$-7.059.468$-4.988.487$-4.818.949$-20.374.5532026
Edición en Excel: al descargar el CSV podés abrirlo en Excel/Google Sheets y editarlo. Es una foto del momento — para cambios persistentes ajustar el sheet original o los precios en SF.
Cálculo: el margen 2026 usa ingresos reales de SF (`Costo_total__c`). Los márgenes 2027–2030 usan precios proyectados desde `Pricing_Rule__mdt` + inflación. Costos según fórmulas estándar del MSF.