Comuna Precio(us$ por litro) Produccion(litros/dia) Ventas Litros faltant

SR 100 3,000 300,000 4,143

SE 102 2,800 285,600 4,343
SC 100 4,300 430,000 2,843
SH 99 1,000 99,000 6,143
SM 101 5,200 525,200 1,943

SM SR SE SC SH
SM - 10 11 19 4
SR 10 - 8 24 14
SE 11 8 - 16 15
SC 19 24 16 - 15
SH 4 14 15 15 -

costo de transporte 5 Abast. Diario 7,000

Sdo abast dia 1343 1843
us$ litros us$
SR 300,000 3,000 SE 285,600
SE 285,600 SM 438,643
flete 112,000 2,800 flete 238,865
SM 135,643
flete 67,150 1,343
900,393 7,143 971,999

us$ litros us$

SH 99,000 1,000 SM 525,200
SM 525,200 5,200 SH 99,000
flete 104,000 flete 20,000
SR 94,300 943 SR 94,300
flete 66,010 flete 47,150
888,510 7,143 785,650
Perdida 0.98 Abast dia real 7,143
943 4343 3143
litros us$ litros
2,800 SC 430,000 4,300
4,343 SH 99,000
flete 75,000 1,000
SE 187,986
flete 147,440 1,843
7,143 939,426 7,143

litros us$ litros

5,200 SR 300000 3000
1,000 SH 99000 1000
flete 70000
943 SM 317443 3143
flete 157150
7,143 mejor localz 943593 7143
Comuna Precio(us$ por litro) Produccion(litros/dia) Ventas Litros faltant
SR 150 4,000 600,000 4,763
SE 154 2,500 385,000 6,263
SC 151 6,000 906,000 2,763
SH 148 1,800 266,400 6,963
SM 153 3,200 489,600 5,563

SM SR SE SC SH
SM - 12 15 17 8
SR 12 - 9 18 20
SE 15 9 - 21 23
SC 17 18 21 - 15
SH 8 20 23 15 -

costo de transporte 7 Abast. Diario 8,500

Sdo abast dia 2263 3063
us$ litros us$
SR 600,000 4,000 SE 385,000
SE 385,000 SM 489,600
flete 157,500 2,500 flete 336,000
SM 346,239 SR 459,450
flete 190,092 2,263 flete 192,969
1,678,831 8,763 1,874,648

us$ litros us$

SH 266,400 1,800 SM 489,600
SM 489,600 3,200 SH 266,400
flete 179,200 flete 100,800
SR 564,450 3,763 SR 564,450
flete 526,820 flete 316,092
2,026,470 8,763 1,737,342

us$ litros us$

SE 385,000 2,500 SC 906,000
SR 600,000 4,000 SH 266,400
flete 252,000 flete 189,000
SM 346,239 2,263 SR 144,450
flete 237,615 flete 121,338
1,820,854 8,763 1,627,188
 us$
SC 906,000
SH 266,400
flete 189,000
SM 147,339
flete 114,597
1,623,336
Perdida 97% Abast dia real 8,763
2763 3763 2963
litros us$ litros
2,500 SC 906,000 6,000
SM 422,739
3,200 flete 328,797 2,763

3,063
8,763 1,657,536 8,763 mejor localiz

litros us$ litros

3,200 SR 600000 4000
1,800 SH 266400 1800
flete 252000
3,763 SM 453339 2963
flete 248892
8,763 1,820,631 8763

litros us$ litros

6,000 SR 600000 4000
1,800 SM 489600 3200
flete 268800
963 SE 240702 1563
flete 98469
8,763 (mejor local) 1,697,571 8763
litros
6,000
1,800

963

8,763 (mejor local)

Comuna Precio(us$ por litro) Produccion(litros/dia) Ventas Litros faltant
SR 220 4,000 880,000 6,625
SE 223 3,500 780,500 7,125
SC 219 2,300 503,700 8,325
SH 225 3,000 675,000 7,625
SM 218 6,100 1,329,800 4,525

SM SR SE SC SH
SM - 10 11 19 4
SR 10 - 8 24 14
SE 11 8 - 16 15
SC 19 24 16 - 15
SH 4 14 15 15 -

costo de transporte 9 Abast. Diario 10,200

Sdo abast dia 3125 1025
us$ litros us$
SR 880,000 4,000 SE 780,500
SE 780,500 SM 1,329,800
flete 252,000 3,500 flete 603,900
SM 681,250 SR 225,500
flete 281,250 3,125 flete 73,800
2,875,000 10,625 3,024,773

us$ litros us$

SH 675,000 3,000 SM 1,329,800
SM 1,329,800 6,100 SH 675,000
flete 219,600 flete 108,000
SR 335,500 1,525 SR 335,500
flete 192,150 flete 137,250
2,752,050 10,625 2,585,550

us$ litros us$

SM 1,329,800 6,100 SE 780,500
SR 880,000 4,000 SM 1,329,800
flete 360,000 flete 603,900
SH 118,125 525 SR 225,500
flete 18,900 flete 73,800
2,706,825 10,625 3,013,500
Perdida 96% Abast dia real 10,625
2225 1525 3625
litros us$ litros
3,500 SC 503,700 2,300
SM 1,329,800
6,100 flete 1,043,100 6,100
SR 489,500
1,025 flete 480,600 2,225
10,625 3,846,700 10,625 mejor localiz

litros us$ litros

6,100 SR 880000 4000
3,000 SH 675000 3000
flete 378000
1,525 SM 790250 3625
flete 326250
10,625 mejor local 3,049,500 10625

litros
3,500
6,100

1,025

10,625
Comuna Precio(us$ porProduccion(li Ventas Litros faltant
SR 140 5,000 700,000 3,316
SE 143 5,700 815,100 2,616
SC 139 1,900 264,100 6,416
SH 142 2,300 326,600 6,016
SM 138 4,400 607,200 3,916

SM SR SE SC SH
SM - 14 16 18 10
SR 14 - 11 19 21
SE 16 11 - 24 27
SC 18 19 24 - 18
SH 10 21 27 18 -

costo de transporte 4 Abast. Diario 7,900 Perdida 95%

Sdo abast dia 3316 2616 2016
us$ litros us$ litros
SR 700,000 5,000 SE 815,100 5,700
SE 474,188 SM 361,008
flete 145,904 3,316 flete 167,424 2,616

1,320,092 8,316 mejor locali 1,354,124 8,316

us$ litros us$ litros

SH 326,600 2,300 SM 607,200 4,400
SM 607,200 4,400 SH 326,600 2,300
flete 176,000 flete 92,000
SR 226,240 1,616 SR 226,240 1,616
flete 135,744 flete 90,496
1,471,784 8,316 1,342,536 8,316

us$ litros
SE 815,100 5,700
SR 366,240 2,616
flete 115,104

1,296,444 8,316 mejor local

Abast dia real 8,316
1616 1016
us$ litros
SC 264,100 1,900
SM 607,200 4,400
flete 316,800
SR 282,240
153,216 2,016
1,623,556 8,316

us$ litros
SR 700000 5000
SH 326600 2300
flete 193200
SM 140208 1016
flete 56896
1,416,904 8316
Comuna Precio(us$ porProduccion(li Ventas Litros faltant
SR 238 6,200 1,475,600 4,338
SE 237 6,000 1,422,000 4,538
SC 231 4,800 1,108,800 5,738
SH 235 1,200 282,000 9,338
SM 234 1,900 444,600 8,638

SM SR SE SC SH
SM - 12 15 18 3
SR 12 - 7 19 18
SE 15 7 - 14 17
SC 18 19 14 - 12
SH 3 18 17 12 -

costo de transporte 6 Abast. Diario 9,800 Perdida 93%

Sdo abast dia 4338 2638 3838
us$ litros us$ litros
SR 1,475,600 6,200 SE 1,422,000 6,000
SE 1,028,106 SM 444,600
flete 182,196 4,338 flete 171,000 1,900
SR 627,844
flete 110,796 2,638
2,685,902 10,538 mejor localiz 2,788,728 10,538

us$ litros us$ litros

SH 282,000 1,200 SM 444,600 1,900
SC 1,108,800 4,800 SC 1,108,800 4,800
flete 345,600 flete 518,400
SR 1,080,044 4,538 SR 913,444 3,838
flete 490,104 flete 276,336
3,306,548 10,538 3,261,580 10,538

us$ litros
SE 1,422,000 6,000
SR 1,080,044 4,538
flete 190,596

2,692,640 10,538
Abast dia real 10,538
4538 3138
us$ litros
SC 1,108,800 4,800
SM 444,600
flete 205,200 1,900
SE 909,606
flete 322,392 3,838
2,990,598 10,538

us$ litros
SR 1475600 6200
SH 282000 1200
flete 129600
SM 734292 3138
flete 225936
2,847,428 10538
Comuna Precio(us$ por litro) Produccion(litros/dia) Ventas
SR 150 4,000 600,000
SE 154 2,500 385,000
SC 151 6,000 906,000
SH 148 1,800 266,400
SM 153 3,200 489,600

SM SR SE SC SH
SM - 12 15 17 8
SR 12 - 9 18 20
SE 15 9 - 21 23
SC 17 18 21 - 15
SH 8 20 23 15 -

costo de transporte 7 Abast. Diario 8,500

Perdida 3%
Comuna Precio(us$ por litro) Produccion(litros/dia) Ventas
SR 220 4,000 880,000
SE 223 3,500 780,500
SC 219 2,300 503,700
SH 225 3,000 675,000
SM 218 6,100 1,329,800

SM SR SE SC SH
SM - 10 11 19 4
SR 10 - 8 24 14
SE 11 8 - 16 15
SC 19 24 16 - 15
SH 4 14 15 15 -

costo de transporte 9 Abast. Diario 10,200

Perdida 4%
Comuna Precio(us$ por litro) Produccion(litros/dia) Ventas
SR 140 5,000 700,000
SE 143 5,700 815,100
SC 139 1,900 264,100
SH 142 2,300 326,600
SM 138 4,400 607,200

SM SR SE SC SH
SM - 14 16 18 10
SR 14 - 11 19 21
SE 16 11 - 24 27
SC 18 19 24 - 18
SH 10 21 27 18 -

costo de transporte 4 Abast. Diario 7,900

Perdida 5%
Comuna Precio(us$ por litro) Produccion(litros/dia) Ventas
SR 238 6,200 1,475,600
SE 237 6,000 1,422,000
SC 231 4,800 1,108,800
SH 235 1,200 282,000
SM 234 1,900 444,600

SM SR SE SC SH
SM - 12 15 18 3
SR 12 - 7 19 18
SE 15 7 - 14 17
SC 18 19 14 - 12
SH 3 18 17 12 -

costo de transporte 6 Abast. Diario 9,800

Perdida 7%