orden

1 salario
1
2
3
4
5

totall

pedro
jorje
juan
nuvia
elena

850000
950,000
900000
878000
725000
4,303,000

2 comicion
425000
475000
450000
439000
362500
2151500

3subcidio
141666.667
158333.333
150000
146333.333
120833.333
717166.667

5 total
4prestamo devengado
212500
237500
37500
219500
181250
888250

1204166.67
1345833.33
1462500
1243833.33
1027083.33
6283416.67

proyecion de aumento de precio

$ 2,010.0 diferencia
en peso
$ 15,000.0
$ 900.0
$ 16,550.0
$ 993.0
$ 17,000.0
$ 1,020.0
$ 19,900.0
$ 1,194.0
$ 23,275.0
$ 1,396.5
$ 23,700.0
$ 1,422.0
$ 25,050.0
$ 1,503.0
$ 26,950.0
$ 1,617.0
$ 31,750.0
$ 1,905.0
$ 39,800.0
$ 2,388.0
$ 43,600.0
$ 2,616.0
$ 45,200.0
$ 2,712.0
$ 51,100.0
$ 3,066.0
$ 62,300.0
$ 3,738.0
$ 64,200.0
$ 3,852.0

6%

4%

$ 2,011.0 diferencia
en peso
$ 15,900.0
$ 636.0
$ 17,543.0
$ 701.7
$ 18,020.0
$ 720.8
$ 21,094.0
$ 843.8
$ 24,671.5
$ 986.9
$ 25,122.0
$ 1,004.9
$ 26,553.0
$ 1,062.1
$ 28,567.0
$ 1,142.7
$ 33,655.0
$ 1,346.2
$ 42,188.0 $ 168,752.0
$ 46,216.0
$ 1,848.6
$ 47,912.0 $ 191,648.0
$ 54,166.0
$ 2,166.6
$ 66,038.0
$ 2,641.5
$ 68,052.0
$ 2,722.1

5%

$ 2,012.0 diferencia
en peso
$ 16,536.0
$ 826.8
$ 18,244.7
$ 912.2
$ 18,740.8
$ 937.0
$ 21,937.8
$ 1,096.9
$ 25,658.4
$ 1,282.9
$ 26,126.9
$ 1,306.3
$ 27,615.1
$ 1,380.8
$ 29,709.7
$ 1,485.5
$ 35,001.2
$ 1,750.1
$ 210,940.0
$ 10,547.0
$ 48,064.6
$ 2,403.2
$ 239,560.0
$ 11,978.0
$ 54,166.0
$ 2,708.3
$ 68,679.5
$ 3,434.0
$ 70,774.1
$ 3,538.7

$ 2,013.0
$ 17,362.8
$ 19,157.0
$ 19,677.8
$ 23,034.6
$ 26,941.3
$ 27,433.2
$ 28,995.9
$ 31,195.2
$ 36,751.3
$ 221,487.0
$ 50,467.9
$ 251,538.0
$ 56,874.3
$ 72,113.5
$ 74,312.8