Tabla de ingresos

S/Balance No Comp Comp PBA CABA Sta Fe

Ventas 300000 300000 300000
450000 450000 450000
80000 80000 80000
500000 500000
90500 90500 90500
150000 150000
100000 100000
200000 200000
60000 60000
75000 75000
SV Logistica 140000 140000
120000 120000
Interes 10000 10000 10000
Venta B Uso 15000 15000

Total 2290500 775000 1515500 300000 460000 170500

Coeficiente 0.19795447 0.30353019 0.11250412

Tabla de Egresos
S/Balance No Comp Comp PBA CABA S.F
400000 400000
Sueldos 300000 150000 150000 150000
150000 67423 82577 82577
80000 30000 50000 35000 10000
50000 50000
60000 60000
40000 28740 11260 11260
5000 1692 3308 3308
50000 50000
120000 47933 72067 72067
10000 100000 50000 30000
120500 117559 2941 2941
50000 50000
120000 74958 45042 45042
20000 7988.8 12011.2 12011.2
60000 12000 48000 24000 12000
50000 50000
30500 10321 20170 20179
30000 30000
Total 1746000 1188614.8 647376.2 328369 180016.2 52000
Coeficiente 0.50723057 0.27807046 0.08032424

Coeficiente Egresos 0 0 0 0.50723057 0.27807046 0.08032424

Coeficiente Ingresos 0 0 0 0.19795447 0.30353019 0.11250412
Coeficiente Unificado 0 0 0 0.35259252 0.29080033 0.09641418
 1505500 2005500

R Negro Mendoza Catamarca

Prorrateo Especifico 0.7507

Prorrateo General 0.6616

150000
100000
200000
60000
75000

150000 375000 60000

0.09897724 0.24744309 0.03959089

R Negro Mendoza

5000
50000

120000 96000
20000

12000
 50000 37000
0.07723484 0.05715378

0.07723484 0.05715378
0.09897724 0.24744309
0.08810604 0.15229844
0.75068561