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

2010 diferencia
en peso
15000
900
16550
993
17000
1020
19900
1194
23275
1396.5
23700
1422
25050
1503
26950
1617
31750
1905
39800
2388
43600
2616
45200
2712
51100
3066
62300
3738
64200
3852

6%

4%

2011 diferencia
en peso
15900
636
17543
701.72
18020
720.8
21094
843.76
24671.5
986.86
25122
1004.88
26553
1062.12
28567
1142.68
33655
1346.2
42188
168752
46216
1848.64
47912
191648
54166
2166.64
66038
2641.52
68052
2722.08

5%

2012 diferencia
en peso
16536
826.8
18244.72
912.236
18740.8
937.04
21937.76
1096.888
25658.36
1282.918
26126.88
1306.344
27615.12
1380.756
29709.68
1485.484
35001.2
1750.06
210940
10547
48064.64
2403.232
239560
11978
54166
2708.3
68679.52
3433.976
70774.08
3538.704

2013
17362.8
19156.956
19677.84
23034.648
26941.278
27433.224
28995.876
31195.164
36751.26
221487
50467.872
251538
56874.3
72113.496
74312.784