ORDEN

1 SALARIO
1
2
3
4
5

TOTAL
10%

PEDRO
GEORGE
JUAN
NUBIA
ELENA

2 COMISION 3 SUBSIDIO

4 PRESTAMO

$ 850,000
$ 950,000
$ 900,000
$ 878,000
$ 725,000

$ 42,500
$ 47,500
$ 45,000
$ 43,900
$ 36,250

$ 141,667
$ 158,333
$ 150,000
$ 146,333
$ 120,833

$ 212,500
$ 237,500
$ 225,000
$ 219,500
$ 181,250

$ 4,303,000

$ 215,150

$ 717,167

$ 1,075,750

6 TOTAL DEVEGADO
$ 821,667
$ 918,333
$ 870,000
$ 848,733
$ 700,833
$ 4,159,567

PROYECCION DE AUMENTO DE PRECIOS

2010 DIFERENCIA EN PESOS 2011 DIFERENCIA EN PESOS 2012 DIFERENCIA EN PESOS 2013
15000
900
15900
636
16536
826.8
17362.8
16550
993
17543
701.72
18244.72
912.236
19156.956
17000
1020
18020
720.8
18740.8
937.04
19677.84
19900
1194
21094
843.76
21937.76
1096.888
23034.648
23275
1396.5
24671.5
986.86
25658.36
1282.918
26941.278
23700
1422
25122
1004.88
26126.88
1306.344
27433.224
25050
1503
26553
1062.12
27615.12
1380.756
28995.876
26950
1617
28567
1142.68
29709.68
1485.484
31195.164
31750
1905
33655
1346.2
35001.2
1750.06
36751.26
39800
2388
42188
1687.52
43875.52
2193.776
46069.296
43600
2616
46216
1848.64
48064.64
2403.232
50467.872
45200
2712
47912
1916.48
49828.48
2491.424
52319.904
51100
3066
54166
2166.64
56332.64
2816.632
59149.272
62300
3738
66038
2641.52
68679.52
3433.976
72113.496
62400
3744
66144
2645.76
68789.76
3439.488
72229.248
6%
4%
5%