1

SALARIO

ORDEN
1
2
3
4
5
TOTAL
10%
25%

PEDRO
JORGE
JUAN
NUBIA
ELENA

850000
950000
900000
878000
725000
4303000

2
COMISION
42500
47500
45000
43900
36250
215150

3
SUBCIDIO
141666.667
158333.333
150000
146333.333
120833.333
717166.667

4
PRESTAMO
212500
237500
225000
219500
181250
1075750

5 TOTAL
DEVENGADO
821666.6667
918333.3333
870000
848733.3333
700833.3333
4159566.667

PROYECCION DE AUMENTOS DE PRECIOS

DIFERENCIAS
2010 EN PESOS
$ 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
$ 62,400.0
$ 3,744.0
6%
4%
5%

DIFERENCIA
2011 DE PESOS
$ 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
$ 1,687.5
$ 46,216.0
$ 1,848.6
$ 47,912.0
$ 1,916.5
$ 54,166.0
$ 2,166.6
$ 66,038.0
$ 2,641.5
$ 66,144.0
$ 2,645.8

DIFERENCIA
2012 DE PESOS
$ 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
$ 43,875.5
$ 2,193.8
$ 48,064.6
$ 2,403.2
$ 49,828.5
$ 2,491.4
$ 56,332.6
$ 2,816.6
$ 68,679.5
$ 3,434.0
$ 68,789.8
$ 3,439.5

2013
$ 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
$ 46,069.3
$ 50,467.9
$ 52,319.9
$ 59,149.3
$ 72,113.5
$ 72,229.2