Escolar Documentos
Profissional Documentos
Cultura Documentos
007
Inicio de Estrategia 31 de Agosto de 2017
2018 2019 2020 2021
36 37 38 39
Cuenta Obligatoria (Supuesto) Inicial
$ 111,000 $ 5,865,478
Enero $ 7,606,762 $ 9,665,102 $ 11,903,158
Febrero $ 5,865,478 $ 7,771,786 $ 9,844,535 $ 12,098,257
Marzo $ 6,018,313 $ 7,937,965 $ 10,025,224 $ 12,294,722
Abril $ 6,172,219 $ 8,105,308 $ 10,207,177 $ 12,492,562
Mayo $ 6,327,201 $ 8,273,822 $ 10,390,404 $ 12,691,787
Junio $ 6,483,268 $ 8,443,516 $ 10,574,914 $ 12,892,406
Julio $ 6,640,428 $ 8,614,398 $ 10,760,716 $ 13,094,430
Agosto $ 6,798,688 $ 8,786,475 $ 10,947,818 $ 13,297,868
Septiembre $ 6,958,056 $ 8,959,758 $ 11,136,229 $ 13,502,730
Octubre $ 7,118,540 $ 9,134,253 $ 11,325,960 $ 13,709,026
Noviembre $ 7,280,146 $ 9,309,970 $ 11,517,019 $ 13,916,766
Diciembre $ 7,442,884 $ 9,486,917 $ 11,709,415 $ 14,125,961
RENTABILIDAD MENSUAL
2018 2019 2020
Enero $ -46,016 $ - $ -
Febrero $ - $ - $ -
Marzo $ - $ - $ -
Abril $ - $ - $ -
Mayo $ - $ - $ -
Junio $ - $ - $ -
Julio $ - $ - $ -
Agosto $ - $ - $ -
Septiembre $ - $ - $ -
Octubre $ - $ - $ -
Noviembre $ - $ - $ -
Diciembre $ - $ - $ -
DIFERENCIA -$ 46,016
10
$ 30,087,104 $ 34,108,218 $ 38,480,418 $ 43,234,358 $ 48,403,368
$ 30,409,491 $ 34,458,753 $ 38,861,558 $ 43,648,776 $ 48,853,968
$ 30,734,134 $ 34,811,741 $ 39,245,366 $ 44,066,094 $ 49,307,723
$ 31,061,050 $ 35,167,200 $ 39,631,861 $ 44,486,334 $ 49,764,654
$ 31,390,254 $ 35,525,147 $ 40,021,061 $ 44,909,515 $ 50,224,784
$ 31,721,763 $ 35,885,600 $ 40,412,985 $ 45,335,659 $ 50,688,134
$ 32,055,592 $ 36,248,577 $ 40,807,653 $ 45,764,785 $ 51,154,728
$ 32,391,759 $ 36,614,094 $ 41,205,084 $ 46,196,916 $ 51,624,588
$ 32,730,278 $ 36,982,169 $ 41,605,296 $ 46,632,071 $ 52,097,737
$ 33,071,167 $ 37,352,821 $ 42,008,310 $ 47,070,273 $ 52,574,198
$ 33,414,442 $ 37,726,068 $ 42,414,145 $ 47,511,542 $ 53,053,995
$ 33,760,120 $ 38,101,928 $ 42,822,821 $ 47,955,899 $ 53,537,150
2026 2027
2032 2033 2034 2035 2036
50 51 52 53 54
20
$ 90,400,981 $ 99,688,139 $ 109,786,166 $ 120,765,858 $ 132,704,194
$ 91,145,564 $ 100,497,733 $ 110,666,446 $ 121,722,996 $ 133,744,900
$ 91,895,360 $ 101,312,994 $ 111,552,888 $ 122,686,834 $ 134,792,891
$ 92,650,405 $ 102,133,962 $ 112,445,535 $ 123,657,418 $ 135,848,219
$ 93,410,735 $ 102,960,677 $ 113,344,431 $ 124,634,797 $ 136,910,933
$ 94,176,387 $ 103,793,179 $ 114,249,619 $ 125,619,018 $ 137,981,087
$ 94,947,399 $ 104,631,508 $ 115,161,143 $ 126,610,128 $ 139,058,731
$ 95,723,807 $ 105,475,705 $ 116,079,048 $ 127,608,176 $ 140,143,919
$ 96,505,651 $ 106,325,812 $ 117,003,379 $ 128,613,210 $ 141,236,704
$ 97,292,968 $ 107,181,870 $ 117,934,179 $ 129,625,280 $ 142,337,138
$ 98,085,795 $ 108,043,920 $ 118,871,495 $ 130,644,434 $ 143,445,275
$ 98,884,173 $ 108,912,005 $ 119,815,373 $ 131,670,722 $ 144,561,169
30
$ 229,701,812 $ 251,151,419 $ 274,473,804 $ 299,832,483 $ 327,405,245
$ 231,421,502 $ 253,021,256 $ 276,506,898 $ 302,043,087 $ 329,808,859
$ 233,153,230 $ 254,904,181 $ 278,554,223 $ 304,269,166 $ 332,229,298
$ 234,897,079 $ 256,800,288 $ 280,615,880 $ 306,510,827 $ 334,666,680
$ 236,653,136 $ 258,709,667 $ 282,691,968 $ 308,768,180 $ 337,121,123
$ 238,421,485 $ 260,632,411 $ 284,782,589 $ 311,041,334 $ 339,592,748
$ 240,202,212 $ 262,568,615 $ 286,887,844 $ 313,330,401 $ 342,081,674
$ 241,995,404 $ 264,518,373 $ 289,007,836 $ 315,635,490 $ 344,588,023
$ 243,801,149 $ 266,481,778 $ 291,142,668 $ 317,956,716 $ 347,111,916
$ 245,619,534 $ 268,458,928 $ 293,292,443 $ 320,294,190 $ 349,653,477
$ 247,450,648 $ 270,449,917 $ 295,457,268 $ 322,648,026 $ 352,212,828
$ 249,294,580 $ 272,454,844 $ 297,637,245 $ 325,018,339 $ 354,790,095
40
$ 551,430,788 $ 600,970,764 $ 654,836,108 $ 713,404,472 $ 777,086,477
$ 555,402,580 $ 605,289,336 $ 659,531,738 $ 718,510,080 $ 782,637,860
$ 559,402,175 $ 609,638,139 $ 664,260,237 $ 723,651,427 $ 788,228,102
$ 563,429,768 $ 614,017,383 $ 669,021,836 $ 728,828,764 $ 793,857,475
$ 567,485,553 $ 618,427,281 $ 673,816,766 $ 734,042,343 $ 799,526,255
$ 571,569,729 $ 622,868,049 $ 678,645,260 $ 739,292,416 $ 805,234,716
$ 575,682,494 $ 627,339,903 $ 683,507,554 $ 744,579,240 $ 810,983,136
$ 579,824,048 $ 631,843,059 $ 688,403,884 $ 749,903,072 $ 816,771,794
$ 583,994,594 $ 636,377,737 $ 693,334,488 $ 755,264,170 $ 822,600,974
$ 588,194,333 $ 640,944,159 $ 698,299,606 $ 760,662,796 $ 828,470,958
$ 592,423,470 $ 645,542,545 $ 703,299,481 $ 766,099,213 $ 834,382,032
$ 596,682,212 $ 650,173,120 $ 708,334,354 $ 771,573,685 $ 840,334,483
50
$ 1,294,495,509
$ 1,303,668,754
$ 1,312,906,213
$ 1,322,208,333
$ 1,331,575,569
$ 1,341,008,375
$ 1,350,507,210
$ 1,360,072,538
$ 1,369,704,822
$ 1,379,404,533
$ 1,389,172,142
$ 1,399,008,124
Año 49 Año 50