TABLA DE SUBSIDIOS EN DOLARES

0.208239
0.207854
0.587605
AHORRO AHORRO AHORRO
TOTAL SUBSIDIO SUBSIDIO SUBSIDIO TOTAL
$
$
ETANOL
SUPER
DIESEL
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00
30.00
31.00
32.00
33.00
34.00
35.00
36.00
37.00
38.00
39.00
40.00
41.00
42.00
43.00
44.00
45.00
46.00
47.00
48.00
49.00
50.00

0.14
0.28
0.42
0.56
0.70
0.84
0.98
1.13
1.27
1.41
1.55
1.69
1.83
1.97
2.11
2.25
2.39
2.53
2.67
2.81
2.95
3.10
3.24
3.38
3.52
3.66
3.80
3.94
4.08
4.22
4.36
4.50
4.64
4.78
4.92
5.07
5.21
5.35
5.49
5.63
5.77
5.91
6.05
6.19
6.33
6.47
6.61
6.75
6.89
7.04

0.09
0.18
0.28
0.37
0.46
0.55
0.65
0.74
0.83
0.92
1.02
1.11
1.20
1.29
1.39
1.48
1.57
1.66
1.76
1.85
1.94
2.03
2.13
2.22
2.31
2.40
2.50
2.59
2.68
2.77
2.87
2.96
3.05
3.14
3.23
3.33
3.42
3.51
3.60
3.70
3.79
3.88
3.97
4.07
4.16
4.25
4.34
4.44
4.53
4.62

0.57
1.13
1.70
2.27
2.83
3.40
3.97
4.53
5.10
5.67
6.23
6.80
7.37
7.93
8.50
9.07
9.63
10.20
10.77
11.33
11.90
12.47
13.03
13.60
14.17
14.73
15.30
15.87
16.43
17.00
17.57
18.13
18.70
19.27
19.83
20.40
20.97
21.53
22.10
22.67
23.23
23.80
24.37
24.93
25.50
26.07
26.63
27.20
27.77
28.33

51.00
52.00
53.00
54.00
55.00
56.00
57.00
58.00
59.00
60.00
61.00
62.00
63.00
64.00
65.00
66.00
67.00
68.00
69.00
70.00
71.00
72.00
73.00
74.00
75.00
76.00
77.00
78.00
79.00
80.00
81.00
82.00
83.00
84.00
85.00
86.00
87.00
88.00
89.00
90.00
91.00
92.00
93.00
94.00
95.00
96.00
97.00
98.00
99.00
100.00

0.208239
0.207854
0.587605
AHORRO AHORRO AHORRO
SUBSIDIO SUBSIDIO SUBSIDIO
ETANOL
SUPER
DIESEL
7.18
7.32
7.46
7.60
7.74
7.88
8.02
8.16
8.30
8.44
8.58
8.72
8.86
9.00
9.15
9.29
9.43
9.57
9.71
9.85
9.99
10.13
10.27
10.41
10.55
10.69
10.83
10.97
11.12
11.26
11.40
11.54
11.68
11.82
11.96
12.10
12.24
12.38
12.52
12.66
12.80
12.94
13.09
13.23
13.37
13.51
13.65
13.79
13.93
14.07

4.71
4.81
4.90
4.99
5.08
5.18
5.27
5.36
5.45
5.55
5.64
5.73
5.82
5.91
6.01
6.10
6.19
6.28
6.38
6.47
6.56
6.65
6.75
6.84
6.93
7.02
7.12
7.21
7.30
7.39
7.49
7.58
7.67
7.76
7.86
7.95
8.04
8.13
8.23
8.32
8.41
8.50
8.60
8.69
8.78
8.87
8.96
9.06
9.15
9.24

28.90
29.47
30.03
30.60
31.17
31.73
32.30
32.87
33.43
34.00
34.57
35.13
35.70
36.26
36.83
37.40
37.96
38.53
39.10
39.66
40.23
40.80
41.36
41.93
42.50
43.06
43.63
44.20
44.76
45.33
45.90
46.46
47.03
47.60
48.16
48.73
49.30
49.86
50.43
51.00
51.56
52.13
52.70
53.26
53.83
54.40
54.96
55.53
56.10
56.66

EXTRA ETANOL
PVU SIN IVA ABRIL
SUBSIDIO ABRIL
IVA
ABRIL

GALONES
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
cantidad
0.6757
1.3514
2.0270
2.7027
4.8216
4.0541
4.7297
19.9996
6.0811
6.7568

PRECIO
UNITARIO

1.3214 Nota: Solo cambiar lo de color naranja

0.208239
12%

SUBSIDIO

1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214

0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082
0.2082

0.8929
1.7857
2.6786
3.5714
4.4643
5.3571
6.2500
26.4280
8.0357
8.9286

0.10714
0.21429
0.32143
0.42857
0.53571
0.64286
0.75000
3.17136
0.96429
1.07143

PRECIO
TOTAL
SIN
SUBTOTAL
IVA
FACTURA
SUBSIDIO
1.5296
1.3214
0.1586
1.4800
1.5296
2.6428
0.3171
2.9599
1.5296
3.9642
0.4757
4.4399
1.5296
5.2856
0.6343
5.9199
1.5296
6.6070
0.7928
7.3998
1.5296
7.9284
0.9514
8.8798
1.5296
9.2498
1.1100
10.3598
1.5296
10.5712
1.2685
11.8397
1.5296
11.8926
1.4271
13.3197
1.5296
13.2140
1.5857
14.7997
1.5296
14.5354
1.7442
16.2796
1.5296
15.8568
1.9028
17.7596
1.5296
17.1782
2.0614
19.2396
1.5296
18.4996
2.2200
20.7196
1.5296
19.8210
2.3785
22.1995
1.5296
21.1424
2.5371
23.6795
1.5296
22.4638
2.6957
25.1595
1.5296
23.7852
2.8542
26.6394
1.5296
25.1066
3.0128
28.1194
1.5296
26.4280
3.1714
29.5994
valor dolares subsidio
ahorro x subsidio
1
0.208239
0.14070
2
0.208239
0.28140
3
0.208239
0.42211
4
0.208239
0.56281
5
0.587605
2.83
6
0.208239
0.84421
7
0.208239
0.98491
29.5994
0.208239
4.1647
9
0.208239
1.26632
10
0.208239
1.40702

VALOR TOTAL AHORRO POR

SIN SUBSIDIO
SUBSIDIO
1.7132
3.4264
5.1396
6.8528
8.5660
10.2792
11.9924
13.7056
15.4188
17.1320
18.8452
20.5583
22.2715
23.9847
25.6979
27.4111
29.1243
30.8375
32.5507
34.2639

0.2332
0.4665
0.6997
0.9329
1.1661
1.3994
1.6326
1.8658
2.0990
2.3323
2.5655
2.7987
3.0320
3.2652
3.4984
3.7316
3.9649
4.1981
4.4313
4.6646

SPER TERPLUS
PVU SIN IVA ABRIL
SUBSIDIO ABRIL
IVA
ABRIL

GALONES
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

PRECIO
UNITARIO
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795

2.079464 Nota: Solo cambiar lo de color naranja

0.0718
12%

SUBSIDIO
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718

PRECIO
SIN
SUBSIDIO
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513

SUBTOTAL
2.0795
4.1589
6.2384
8.3179
10.3973
12.4768
14.5562
16.6357
18.7152
20.7946
22.8741
24.9536
27.0330
29.1125
31.1920
33.2714
35.3509
37.4304
39.5098
41.5893

IVA
0.2495
0.4991
0.7486
0.9981
1.2477
1.4972
1.7467
1.9963
2.2458
2.4954
2.7449
2.9944
3.2440
3.4935
3.7430
3.9926
4.2421
4.4916
4.7412
4.9907

TOTAL
FACTURA
2.3290
4.6580
6.9870
9.3160
11.6450
13.9740
16.3030
18.6320
20.9610
23.2900
25.6190
27.9480
30.2770
32.6060
34.9350
37.2640
39.5930
41.9220
44.2510
46.5800

VALOR TOTAL AHORRO POR

SIN SUBSIDIO
SUBSIDIO
2.4094
4.8188
7.2282
9.6377
12.0471
14.4565
16.8659
19.2753
21.6847
24.0942
26.5036
28.9130
31.3224
33.7318
36.1412
38.5507
40.9601
43.3695
45.7789
48.1883

0.0804
0.1608
0.2412
0.3217
0.4021
0.4825
0.5629
0.6433
0.7237
0.8042
0.8846
0.9650
1.0454
1.1258
1.2062
1.2867
1.3671
1.4475
1.5279
1.6083

EXTRA ETANOL
PVU SIN IVA
###
SUBSIDIO
###
IVA ###

1.3214
0.208239
12%
AHORRO
GALONES
SUBSIDIOPOR
ETANOL
1 ### SUBSIDIO
0.2332
2 ###
0.4665
3 ###
0.6997
4 ###
0.9329
5 ###
1.1661
6 ###
1.3994
7 ###
1.6326
8 ###
1.8658
9 ###
2.0990
10 ###
2.3323
11 ###
2.5655
12 ###
2.7987
13 ###
3.0320
14 ###
3.2652
15 ###
3.4984
16 ###
3.7316
17 ###
3.9649
18 ###
4.1981
19 ###
4.4313
20 ###
4.6646
21 ###
4.8978
22 ###
5.1310
23 ###
5.3642
24 ###
5.5975
25 ###
5.8307
26 ###
6.0639
27 ###
6.2971
28 ###
6.5304
29 ###
6.7636
30 ###
6.9968
31 ###
7.2301
32 ###
7.4633
33 ###
7.6965
34 ###
7.9297
35 ###
8.1630
36 ###
8.3962
37 ###
8.6294
38 ###
8.8627
39 ###
9.0959
40 ###
9.3291
41 ###
9.5623
42 ###
9.7956
43 ###
10.0288
44 ###
10.2620
45 ###
10.4952
46 ###
10.7285
47 ###
10.9617
48 ###
11.1949
49 ###
11.4282
50 ###
11.6614
51 ###
11.8946
52 ###
12.1278
53 ###
12.3611
54 ###
12.5943
55 ###
12.8275
56 ###
13.0608
57 ###
13.2940
58 ###
13.5272

59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

13.7604
13.9937
14.2269
14.4601
14.6933
14.9266
15.1598
15.3930
15.6263
15.8595
16.0927
16.3259
16.5592
16.7924
17.0256
17.2588
17.4921
17.7253
17.9585
18.1918
18.4250
18.6582
18.8914
19.1247
19.3579
19.5911
19.8244
20.0576
20.2908
20.5240
20.7573
20.9905
21.2237
21.4569
21.6902
21.9234
22.1566
22.3899
22.6231
22.8563
23.0895
23.3228

DIESEL PREMIUM
P
PVU SIN###
IVA ABRIL
R 0.9259

### E
ABRIL
0.58761
SUBSIDIO
C
12%
IVA ### ABRIL
I
O
AHORR
U
GALONES
O POR
SUBSIDIO
N
DIESEL
SUBSIDI
I
O
###
1 T 0.658
###
2 A 1.316
###
3 R 1.974
###
4 I
2.632
O
###
5
3.291
###
6
3.949
###
7
4.607
###
8
5.265
###
9
5.923
###
10
6.581
###
11
7.239
###
12
7.897
###
13
8.556
###
14
9.214
###
15
9.872
###
16
10.530
###
17
11.188
###
18
11.846
###
19
12.504
###
20
13.162
###
21
13.820
###
22
14.479
###
23
15.137
###
24
15.795
###
25
16.453
###
26
17.111
###
27
17.769
###
28
18.427
###
29
19.085
###
30
19.744
###
31
20.402
###
32
21.060
###
33
21.718
###
34
22.376
###
35
23.034
###
36
23.692
###
37
24.350
###
38
25.008
###
39
25.667
###
40
26.325
###
41
26.983
###
42
27.641
###
43
28.299
###
44
28.957
###
45
29.615
###
46
30.273
###
47
30.932
###
48
31.590
###
49
32.248
###
50
32.906
###
51
33.564
###
52
34.222
###
53
34.880
###
54
35.538
###
55
36.196
###
56
36.855
###
57
37.513
###
58
38.171
###
59
38.829
###
60
39.487

###
61
###
62
###
63
###
64
###
65
###
66
###
67
###
68
###
69
###
70
###
71
###
72
###
73
###
74
###
75
###
76
###
77
###
78
###
79
###
80
###
81
###
82
###
83
###
84
###
85
###
86
###
87
###
88
###
89
###
90
###
91
###
92
###
93
###
94
###
95
###
96
###
97
###
98
###
99
100
###

40.145
40.803
41.461
42.120
42.778
43.436
44.094
44.752
45.410
46.068
46.726
47.384
48.043
48.701
49.359
50.017
50.675
51.333
51.991
52.649
53.308
53.966
54.624
55.282
55.940
56.598
57.256
57.914
58.572
59.231
59.889
60.547
61.205
61.863
62.521
63.179
63.837
64.496
65.154
65.812

EXTRA
PVU SIN IVA ABRIL
SUBSIDIO ABRIL
IVA
ABRIL

GALONES
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

PRECIO
UNITARIO
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214

1.3214 Nota: Solo cambiar lo de color naranja

0.114583
12%

SUBSIDIO
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146
0.1146

PRECIO
SIN
SUBSIDIO
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360
1.4360

SUBTOTAL
1.3214
2.6428
3.9642
5.2856
6.6070
7.9284
9.2498
10.5712
11.8926
13.2140
14.5354
15.8568
17.1782
18.4996
19.8210
21.1424
22.4638
23.7852
25.1066
26.4280

IVA
0.1586
0.3171
0.4757
0.6343
0.7928
0.9514
1.1100
1.2685
1.4271
1.5857
1.7442
1.9028
2.0614
2.2200
2.3785
2.5371
2.6957
2.8542
3.0128
3.1714

TOTAL
FACTURA
1.4800
2.9599
4.4399
5.9199
7.3998
8.8798
10.3598
11.8397
13.3197
14.7997
16.2796
17.7596
19.2396
20.7196
22.1995
23.6795
25.1595
26.6394
28.1194
29.5994

VALOR TOTAL AHORRO POR

SIN SUBSIDIO
SUBSIDIO
1.6083
3.2166
4.8249
6.4332
8.0415
9.6498
11.2581
12.8664
14.4747
16.0830
17.6913
19.2996
20.9079
22.5162
24.1245
25.7328
27.3411
28.9494
30.5577
32.1660

0.1283
0.2567
0.3850
0.5133
0.6417
0.7700
0.8983
1.0267
1.1550
1.2833
1.4117
1.5400
1.6683
1.7967
1.9250
2.0533
2.1817
2.3100
2.4383
2.5667

EXTRA ETANOL
PVU SIN IVA ABRIL
SUBSIDIO ABRIL
IVA
ABRIL

GALONES
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

PRECIO
UNITARIO
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214

1.3214 Nota: Solo cambiar lo de color naranja

0.081869
12%

SUBSIDIO
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819
0.0819

PRECIO
SIN
SUBSIDIO
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033
1.4033

SUBTOTAL
1.3214
2.6428
3.9642
5.2856
6.6070
7.9284
9.2498
10.5712
11.8926
13.2140
14.5354
15.8568
17.1782
18.4996
19.8210
21.1424
22.4638
23.7852
25.1066
26.4280

IVA
0.1586
0.3171
0.4757
0.6343
0.7928
0.9514
1.1100
1.2685
1.4271
1.5857
1.7442
1.9028
2.0614
2.2200
2.3785
2.5371
2.6957
2.8542
3.0128
3.1714

TOTAL
FACTURA
1.4800
2.9599
4.4399
5.9199
7.3998
8.8798
10.3598
11.8397
13.3197
14.7997
16.2796
17.7596
19.2396
20.7196
22.1995
23.6795
25.1595
26.6394
28.1194
29.5994

VALOR TOTAL AHORRO POR

SIN SUBSIDIO
SUBSIDIO
1.5717
3.1433
4.7150
6.2866
7.8583
9.4300
11.0016
12.5733
14.1450
15.7166
17.2883
18.8599
20.4316
22.0033
23.5749
25.1466
26.7182
28.2899
29.8616
31.4332

0.0917
0.1834
0.2751
0.3668
0.4585
0.5502
0.6419
0.7335
0.8252
0.9169
1.0086
1.1003
1.1920
1.2837
1.3754
1.4671
1.5588
1.6505
1.7422
1.8339

DIESEL 2
PVU SIN IVA ABRIL
SUBSIDIO ABRIL
IVA
ABRIL

GALONES
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

PRECIO
UNITARIO
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214
1.3214

1.3214 Nota: Solo cambiar lo de color naranja

0.245782
12%

SUBSIDIO
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458
0.2458

PRECIO
SIN
SUBSIDIO
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672
1.5672

SUBTOTAL
1.3214
2.6428
3.9642
5.2856
6.6070
7.9284
9.2498
10.5712
11.8926
13.2140
14.5354
15.8568
17.1782
18.4996
19.8210
21.1424
22.4638
23.7852
25.1066
26.4280

IVA
0.1586
0.3171
0.4757
0.6343
0.7928
0.9514
1.1100
1.2685
1.4271
1.5857
1.7442
1.9028
2.0614
2.2200
2.3785
2.5371
2.6957
2.8542
3.0128
3.1714

TOTAL
FACTURA
1.4800
2.9599
4.4399
5.9199
7.3998
8.8798
10.3598
11.8397
13.3197
14.7997
16.2796
17.7596
19.2396
20.7196
22.1995
23.6795
25.1595
26.6394
28.1194
29.5994

VALOR TOTAL AHORRO POR

SIN SUBSIDIO
SUBSIDIO
1.7552
3.5105
5.2657
7.0210
8.7762
10.5315
12.2867
14.0420
15.7972
17.5524
19.3077
21.0629
22.8182
24.5734
26.3287
28.0839
29.8391
31.5944
33.3496
35.1049

0.2753
0.5506
0.8258
1.1011
1.3764
1.6517
1.9269
2.2022
2.4775
2.7528
3.0280
3.3033
3.5786
3.8539
4.1291
4.4044
4.6797
4.9550
5.2302
5.5055

DIESEL PREMIUM
PVU SIN IVA ABRIL
SUBSIDIO ABRIL
IVA
ABRIL

GALONES
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
28.93

PRECIO
UNITARIO
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259
0.9259

0.925893 Nota: Solo cambiar lo de color naranja

0.461607
12%

SUBSIDIO
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616
0.4616

PRECIO
SIN
SUBSIDIO
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875
1.3875

SUBTOTAL
0.9259
1.8518
2.7777
3.7036
4.6295
5.5554
6.4813
7.4071
8.3330
9.2589
10.1848
11.1107
12.0366
12.9625
13.8884
14.8143
15.7402
16.6661
17.5920
26.7861

IVA
0.1111
0.2222
0.3333
0.4444
0.5555
0.6666
0.7778
0.8889
1.0000
1.1111
1.2222
1.3333
1.4444
1.5555
1.6666
1.7777
1.8888
1.9999
2.1110
3.2143

TOTAL
FACTURA
1.0370
2.0740
3.1110
4.1480
5.1850
6.2220
7.2590
8.2960
9.3330
10.3700
11.4070
12.4440
13.4810
14.5180
15.5550
16.5920
17.6290
18.6660
19.7030
30.0004

VALOR TOTAL AHORRO POR

SIN SUBSIDIO
SUBSIDIO
1.5540
3.1080
4.6620
6.2160
7.7700
9.3240
10.8780
12.4320
13.9860
15.5400
17.0940
18.6480
20.2020
21.7560
23.3100
24.8640
26.4180
27.9720
29.5260
44.9572

0.5170
1.0340
1.5510
2.0680
2.5850
3.1020
3.6190
4.1360
4.6530
5.1700
5.6870
6.2040
6.7210
7.2380
7.7550
8.2720
8.7890
9.3060
9.8230
14.9568

SPER TERPLUS
PVU SIN IVA ABRIL
SUBSIDIO ABRIL
IVA
ABRIL

GALONES
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

PRECIO
UNITARIO
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795
2.0795

2.079464 Nota: Solo cambiar lo de color naranja

0.0718
12%

SUBSIDIO
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718
0.0718

PRECIO
SIN
SUBSIDIO
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513
2.1513

SUBTOTAL
2.0795
4.1589
6.2384
8.3179
10.3973
12.4768
14.5562
16.6357
18.7152
20.7946
22.8741
24.9536
27.0330
29.1125
31.1920
33.2714
35.3509
37.4304
39.5098
41.5893

IVA
0.2495
0.4991
0.7486
0.9981
1.2477
1.4972
1.7467
1.9963
2.2458
2.4954
2.7449
2.9944
3.2440
3.4935
3.7430
3.9926
4.2421
4.4916
4.7412
4.9907

TOTAL
FACTURA
2.3290
4.6580
6.9870
9.3160
11.6450
13.9740
16.3030
18.6320
20.9610
23.2900
25.6190
27.9480
30.2770
32.6060
34.9350
37.2640
39.5930
41.9220
44.2510
46.5800

VALOR TOTAL AHORRO POR

SIN SUBSIDIO
SUBSIDIO
2.4094
4.8188
7.2282
9.6377
12.0471
14.4565
16.8659
19.2753
21.6847
24.0942
26.5036
28.9130
31.3224
33.7318
36.1412
38.5507
40.9601
43.3695
45.7789
48.1883

0.0804
0.1608
0.2412
0.3217
0.4021
0.4825
0.5629
0.6433
0.7237
0.8042
0.8846
0.9650
1.0454
1.1258
1.2062
1.2867
1.3671
1.4475
1.5279
1.6083