Formato Subsidio Automotriz (1)

8/16/2019 Formato Subsidio Automotriz (1)

1/19

TABLA DE SUBSIDIOS EN DOLARES

0.208239 0.207854 0.587605 0.208239 0.207854 0.587605

1.00 0.14 0.09 0.57 51.00 7.18 4.71 28.90

2.00 0.28 0.18 1.13 52.00 7.32 4.81 29.47

3.00 0.42 0.28 1.70 53.00 7.46 4.90 30.03

4.00 0.56 0.37 2.27 54.00 7.60 4.99 30.605.00 0.70 0.46 2.83 55.00 7.74 5.08 31.17

6.00 0.84 0.55 3.40 56.00 7.88 5.18 31.73

7.00 0.98 0.65 3.97 57.00 8.02 5.27 32.30

8.00 1.13 0.74 4.53 58.00 8.16 5.36 32.87

9.00 1.27 0.83 5.10 59.00 8.30 5.45 33.43

10.00 1.41 0.92 5.67 60.00 8.44 5.55 34.00

11.00 1.55 1.02 6.23 61.00 8.58 5.64 34.57

12.00 1.69 1.11 6.80 62.00 8.72 5.73 35.13

13.00 1.83 1.20 7.37 63.00 8.86 5.82 35.70

14.00 1.97 1.29 7.93 64.00 9.00 5.91 36.26

15.00 2.11 1.39 8.50 65.00 9.15 6.01 36.8316.00 2.25 1.48 9.07 66.00 9.29 6.10 37.40

17.00 2.39 1.57 9.63 67.00 9.43 6.19 37.96

18.00 2.53 1.66 10.20 68.00 9.57 6.28 38.53

19.00 2.67 1.76 10.77 69.00 9.71 6.38 39.10

20.00 2.81 1.85 11.33 70.00 9.85 6.47 39.66

21.00 2.95 1.94 11.90 71.00 9.99 6.56 40.23

22.00 3.10 2.03 12.47 72.00 10.13 6.65 40.80

23.00 3.24 2.13 13.03 73.00 10.27 6.75 41.36

24.00 3.38 2.22 13.60 74.00 10.41 6.84 41.93

25.00 3.52 2.31 14.17 75.00 10.55 6.93 42.50

26.00 3.66 2.40 14.73 76.00 10.69 7.02 43.0627.00 3.80 2.50 15.30 77.00 10.83 7.12 43.63

28.00 3.94 2.59 15.87 78.00 10.97 7.21 44.20

29.00 4.08 2.68 16.43 79.00 11.12 7.30 44.76

30.00 4.22 2.77 17.00 80.00 11.26 7.39 45.33

31.00 4.36 2.87 17.57 81.00 11.40 7.49 45.90

32.00 4.50 2.96 18.13 82.00 11.54 7.58 46.46

33.00 4.64 3.05 18.70 83.00 11.68 7.67 47.03

34.00 4.78 3.14 19.27 84.00 11.82 7.76 47.60

35.00 4.92 3.23 19.83 85.00 11.96 7.86 48.16

36.00 5.07 3.33 20.40 86.00 12.10 7.95 48.73

37.00 5.21 3.42 20.97 87.00 12.24 8.04 49.3038.00 5.35 3.51 21.53 88.00 12.38 8.13 49.86

39.00 5.49 3.60 22.10 89.00 12.52 8.23 50.43

40.00 5.63 3.70 22.67 90.00 12.66 8.32 51.00

41.00 5.77 3.79 23.23 91.00 12.80 8.41 51.56

42.00 5.91 3.88 23.80 92.00 12.94 8.50 52.13

43.00 6.05 3.97 24.37 93.00 13.09 8.60 52.70

44.00 6.19 4.07 24.93 94.00 13.23 8.69 53.26

45.00 6.33 4.16 25.50 95.00 13.37 8.78 53.83

46.00 6.47 4.25 26.07 96.00 13.51 8.87 54.40

47.00 6.61 4.34 26.63 97.00 13.65 8.96 54.96

48.00 6.75 4.44 27.20 98.00 13.79 9.06 55.5349.00 6.89 4.53 27.77 99.00 13.93 9.15 56.10

50.00 7.04 4.62 28.33 100.00 14.07 9.24 56.66

TOTAL$

AHORROSUBSIDIOETANOL

AHORROSUBSIDIO

SUPER

AHORROSUBSIDIO

DIESEL

TOTAL$

AHORROSUBSIDIOETANOL

AHORROSUBSIDIO

SUPER

AHORROSUBSIDIO

DIESEL


2/19

EXTRA ETANOL

PVU SIN IVA ABRIL 1.3214 Nota: Solo cambiar lo de color naranja

SUBSIDIO ABRIL 0.208239IVA ABRIL 12%

GALONES SUBSIDIO SUBTOTAL IVA

1 1.3214 0.2082 1.5296 1.3214 0.1586 1.4800

2 1.3214 0.2082 1.5296 2.6428 0.3171 2.9599

3 1.3214 0.2082 1.5296 3.9642 0.4757 4.4399

4 1.3214 0.2082 1.5296 5.2856 0.6343 5.9199

5 1.3214 0.2082 1.5296 6.6070 0.7928 7.3998

6 1.3214 0.2082 1.5296 7.9284 0.9514 8.8798

7 1.3214 0.2082 1.5296 9.2498 1.1100 10.3598

8 1.3214 0.2082 1.5296 10.5712 1.2685 11.8397

9 1.3214 0.2082 1.5296 11.8926 1.4271 13.3197

10 1.3214 0.2082 1.5296 13.2140 1.5857 14.799711 1.3214 0.2082 1.5296 14.5354 1.7442 16.2796

12 1.3214 0.2082 1.5296 15.8568 1.9028 17.7596

13 1.3214 0.2082 1.5296 17.1782 2.0614 19.2396

14 1.3214 0.2082 1.5296 18.4996 2.2200 20.7196

15 1.3214 0.2082 1.5296 19.8210 2.3785 22.1995

16 1.3214 0.2082 1.5296 21.1424 2.5371 23.6795

17 1.3214 0.2082 1.5296 22.4638 2.6957 25.1595

18 1.3214 0.2082 1.5296 23.7852 2.8542 26.6394

19 1.3214 0.2082 1.5296 25.1066 3.0128 28.1194

20 1.3214 0.2082 1.5296 26.4280 3.1714 29.5994

cantidad valor dolares sbsidio a!orro " sbsidio

0.6757 0.8929 0.10714 1 0.208239 0.140701.3514 1.7857 0.21429 2 0.208239 0.28140

2.0270 2.6786 0.32143 3 0.208239 0.42211

2.7027 3.5714 0.42857 4 0.208239 0.56281

4.8216 4.4643 0.53571 5 0.587605 2.83

4.0541 5.3571 0.64286 6 0.208239 0.84421

4.7297 6.2500 0.75000 7 0.208239 0.98491

19.9996 26.4280 3.17136 29.5994 0.208239 4.1647

6.0811 8.0357 0.96429 9 0.208239 1.26632

6.7568 8.9286 1.07143 10 0.208239 1.40702

PRECIOUNITARIO

PRECIOSINSUBSIDIO

TOTALFACTURA


3/19

1.7132 0.2332

3.4264 0.4665

5.1396 0.6997

6.8528 0.9329

8.5660 1.1661

10.2792 1.3994

11.9924 1.6326

13.7056 1.8658

15.4188 2.0990

17.1320 2.332318.8452 2.5655

20.5583 2.7987

22.2715 3.0320

23.9847 3.2652

25.6979 3.4984

27.4111 3.7316

29.1243 3.9649

30.8375 4.1981

32.5507 4.4313

34.2639 4.6646

VALOR TOTALSIN SUBSIDIO

AHORRO PORSUBSIDIO


4/19

SPER TERPLUS




1 2.0795 0.0718 2.1513 2.0795 0.2495 2.3290

2 2.0795 0.0718 2.1513 4.1589 0.4991 4.6580

3 2.0795 0.0718 2.1513 6.2384 0.7486 6.9870

4 2.0795 0.0718 2.1513 8.3179 0.9981 9.3160

5 2.0795 0.0718 2.1513 10.3973 1.2477 11.6450

6 2.0795 0.0718 2.1513 12.4768 1.4972 13.9740

7 2.0795 0.0718 2.1513 14.5562 1.7467 16.3030

8 2.0795 0.0718 2.1513 16.6357 1.9963 18.6320

9 2.0795 0.0718 2.1513 18.7152 2.2458 20.9610

10 2.0795 0.0718 2.1513 20.7946 2.4954 23.290011 2.0795 0.0718 2.1513 22.8741 2.7449 25.6190

12 2.0795 0.0718 2.1513 24.9536 2.9944 27.9480

13 2.0795 0.0718 2.1513 27.0330 3.2440 30.2770

14 2.0795 0.0718 2.1513 29.1125 3.4935 32.6060

15 2.0795 0.0718 2.1513 31.1920 3.7430 34.9350

16 2.0795 0.0718 2.1513 33.2714 3.9926 37.2640

17 2.0795 0.0718 2.1513 35.3509 4.2421 39.5930

18 2.0795 0.0718 2.1513 37.4304 4.4916 41.9220

19 2.0795 0.0718 2.1513 39.5098 4.7412 44.2510

20 2.0795 0.0718 2.1513 41.5893 4.9907 46.5800

PRECIOUNITARIO

PRECIOSINSUBSIDIO

TOTALFACTURA


5/19

2.4094 0.0804

4.8188 0.1608

7.2282 0.2412

9.6377 0.3217

12.0471 0.4021

14.4565 0.4825

16.8659 0.5629

19.2753 0.6433

21.6847 0.7237

24.0942 0.804226.5036 0.8846

28.9130 0.9650

31.3224 1.0454

33.7318 1.1258

36.1412 1.2062

38.5507 1.2867

40.9601 1.3671

43.3695 1.4475

45.7789 1.5279

48.1883 1.6083


AHORRO PORSUBSIDIO


6/19

..

IVA 12%

.

.

.

.

.

.

.

.

.

.

.

.

.

.

..

.

.19 4.4313

.

.

.23 5.364224 5.597525 5.830726 6.063927 6.297128 6.530429 6.763630 6.996831 7.230132 7.463333 7.696534 7.929735 8.163036 8.396237 8.629438 8.862739 9.095940 9.329141 9.5623

42 9.795643 10.028844 10.262045 10.4952

.

.48 11.194949 11.4282

.51 11.8946

...

.

.

.

.

POR


7/19

.

.

.

.63 14.6933

.

.

.

.

.

.

.

.

.

.

.

.

.

.

.

.

..

.

.84 19.5911

.

.

.88 20.524089 20.757390 20.990591 21.223792 21.456993 21.690294 21.923495 22.156696 22.389997 22.623198 22.856399 23.0895

100 23.3228


8/19

DIESEL PRE!IU!

PVU SIN IVA 0.9259

SUBSIDIO 0.58761

IVA 12%

" 0.6582 1.3163 1.9744 2.6325 3.2916 3.9497 4.6078 5.2659 5.923

"0 6.581"" 7.239"2 7.897"3 8.556

"4 9.214"5 9.872"6 10.530"7 11.188"8 11.846"9 12.50420 13.1622" 13.82022 14.47923 15.13724 15.79525 16.45326 17.11127

17.76928 18.42729 19.08530 19.7443" 20.40232 21.06033 21.71834 22.37635 23.03436 23.69237 24.35038 25.00839 25.66740 26.325

4" 26.98342 27.64143 28.29944 28.95745 29.61546 30.27347 30.93248 31.59049 32.24850 32.9065" 33.56452 34.22253 34.880

54 35.53855 36.19656 36.85557 37.51358 38.17159 38.82960 39.487

GALONESDIESEL

O PORSUBSIDI


9/19

6" 40.14562 40.80363 41.46164 42.12065 42.77866 43.43667 44.09468 44.75269 45.41070 46.0687"

46.72672 47.38473 48.04374 48.70175 49.35976 50.01777 50.67578 51.33379 51.99180 52.6498" 53.30882 53.96683 54.62484 55.282

85 55.94086 56.59887 57.25688 57.91489 58.57290 59.2319" 59.88992 60.54793 61.20594 61.86395 62.52196 63.17997 63.837

98 64.49699 65.154

"00 65.812


10/19

EXTRA




1 1.3214 0.1146 1.4360 1.3214 0.1586 1.4800

2 1.3214 0.1146 1.4360 2.6428 0.3171 2.9599

3 1.3214 0.1146 1.4360 3.9642 0.4757 4.4399

4 1.3214 0.1146 1.4360 5.2856 0.6343 5.9199

5 1.3214 0.1146 1.4360 6.6070 0.7928 7.3998

6 1.3214 0.1146 1.4360 7.9284 0.9514 8.8798

7 1.3214 0.1146 1.4360 9.2498 1.1100 10.3598

8 1.3214 0.1146 1.4360 10.5712 1.2685 11.8397

9 1.3214 0.1146 1.4360 11.8926 1.4271 13.3197

10 1.3214 0.1146 1.4360 13.2140 1.5857 14.799711 1.3214 0.1146 1.4360 14.5354 1.7442 16.2796

12 1.3214 0.1146 1.4360 15.8568 1.9028 17.7596

13 1.3214 0.1146 1.4360 17.1782 2.0614 19.2396

14 1.3214 0.1146 1.4360 18.4996 2.2200 20.7196

15 1.3214 0.1146 1.4360 19.8210 2.3785 22.1995

16 1.3214 0.1146 1.4360 21.1424 2.5371 23.6795

17 1.3214 0.1146 1.4360 22.4638 2.6957 25.1595

18 1.3214 0.1146 1.4360 23.7852 2.8542 26.6394

19 1.3214 0.1146 1.4360 25.1066 3.0128 28.1194

20 1.3214 0.1146 1.4360 26.4280 3.1714 29.5994

PRECIOUNITARIO

PRECIOSINSUBSIDIO

TOTALFACTURA


11/19

1.6083 0.1283

3.2166 0.2567

4.8249 0.3850

6.4332 0.5133

8.0415 0.6417

9.6498 0.7700

11.2581 0.8983

12.8664 1.0267

14.4747 1.1550

16.0830 1.283317.6913 1.4117

19.2996 1.5400

20.9079 1.6683

22.5162 1.7967

24.1245 1.9250

25.7328 2.0533

27.3411 2.1817

28.9494 2.3100

30.5577 2.4383

32.1660 2.5667


AHORRO PORSUBSIDIO


12/19

EXTRA ETANOL




1 1.3214 0.0819 1.4033 1.3214 0.1586 1.4800

2 1.3214 0.0819 1.4033 2.6428 0.3171 2.9599

3 1.3214 0.0819 1.4033 3.9642 0.4757 4.4399

4 1.3214 0.0819 1.4033 5.2856 0.6343 5.9199

5 1.3214 0.0819 1.4033 6.6070 0.7928 7.3998

6 1.3214 0.0819 1.4033 7.9284 0.9514 8.8798

7 1.3214 0.0819 1.4033 9.2498 1.1100 10.3598

8 1.3214 0.0819 1.4033 10.5712 1.2685 11.8397

9 1.3214 0.0819 1.4033 11.8926 1.4271 13.3197

10 1.3214 0.0819 1.4033 13.2140 1.5857 14.799711 1.3214 0.0819 1.4033 14.5354 1.7442 16.2796

12 1.3214 0.0819 1.4033 15.8568 1.9028 17.7596

13 1.3214 0.0819 1.4033 17.1782 2.0614 19.2396

14 1.3214 0.0819 1.4033 18.4996 2.2200 20.7196

15 1.3214 0.0819 1.4033 19.8210 2.3785 22.1995

16 1.3214 0.0819 1.4033 21.1424 2.5371 23.6795

17 1.3214 0.0819 1.4033 22.4638 2.6957 25.1595

18 1.3214 0.0819 1.4033 23.7852 2.8542 26.6394

19 1.3214 0.0819 1.4033 25.1066 3.0128 28.1194

20 1.3214 0.0819 1.4033 26.4280 3.1714 29.5994

PRECIOUNITARIO

PRECIOSINSUBSIDIO

TOTALFACTURA


13/19

1.5717 0.0917

3.1433 0.1834

4.7150 0.2751

6.2866 0.3668

7.8583 0.4585

9.4300 0.5502

11.0016 0.6419

12.5733 0.7335

14.1450 0.8252

15.7166 0.916917.2883 1.0086

18.8599 1.1003

20.4316 1.1920

22.0033 1.2837

23.5749 1.3754

25.1466 1.4671

26.7182 1.5588

28.2899 1.6505

29.8616 1.7422

31.4332 1.8339


AHORRO PORSUBSIDIO


14/19

DIESEL 2




1 1.3214 0.2458 1.5672 1.3214 0.1586 1.4800

2 1.3214 0.2458 1.5672 2.6428 0.3171 2.9599

3 1.3214 0.2458 1.5672 3.9642 0.4757 4.4399

4 1.3214 0.2458 1.5672 5.2856 0.6343 5.9199

5 1.3214 0.2458 1.5672 6.6070 0.7928 7.3998

6 1.3214 0.2458 1.5672 7.9284 0.9514 8.8798

7 1.3214 0.2458 1.5672 9.2498 1.1100 10.3598

8 1.3214 0.2458 1.5672 10.5712 1.2685 11.8397

9 1.3214 0.2458 1.5672 11.8926 1.4271 13.3197

10 1.3214 0.2458 1.5672 13.2140 1.5857 14.799711 1.3214 0.2458 1.5672 14.5354 1.7442 16.2796

12 1.3214 0.2458 1.5672 15.8568 1.9028 17.7596

13 1.3214 0.2458 1.5672 17.1782 2.0614 19.2396

14 1.3214 0.2458 1.5672 18.4996 2.2200 20.7196

15 1.3214 0.2458 1.5672 19.8210 2.3785 22.1995

16 1.3214 0.2458 1.5672 21.1424 2.5371 23.6795

17 1.3214 0.2458 1.5672 22.4638 2.6957 25.1595

18 1.3214 0.2458 1.5672 23.7852 2.8542 26.6394

19 1.3214 0.2458 1.5672 25.1066 3.0128 28.1194

20 1.3214 0.2458 1.5672 26.4280 3.1714 29.5994

PRECIOUNITARIO

PRECIOSINSUBSIDIO

TOTALFACTURA


15/19

1.7552 0.2753

3.5105 0.5506

5.2657 0.8258

7.0210 1.1011

8.7762 1.3764

10.5315 1.6517

12.2867 1.9269

14.0420 2.2022

15.7972 2.4775

17.5524 2.752819.3077 3.0280

21.0629 3.3033

22.8182 3.5786

24.5734 3.8539

26.3287 4.1291

28.0839 4.4044

29.8391 4.6797

31.5944 4.9550

33.3496 5.2302

35.1049 5.5055


AHORRO PORSUBSIDIO


16/19


17/19

1.5540 0.5170

3.1080 1.0340

4.6620 1.5510

6.2160 2.0680

7.7700 2.5850

9.3240 3.1020

10.8780 3.6190

12.4320 4.1360

13.9860 4.6530

15.5400 5.170017.0940 5.6870

18.6480 6.2040

20.2020 6.7210

21.7560 7.2380

23.3100 7.7550

24.8640 8.2720

26.4180 8.7890

27.9720 9.3060

29.5260 9.8230

44.9572 14.9568


AHORRO PORSUBSIDIO


18/19

SPER TERPLUS




1 2.0795 0.0718 2.1513 2.0795 0.2495 2.3290

2 2.0795 0.0718 2.1513 4.1589 0.4991 4.6580

3 2.0795 0.0718 2.1513 6.2384 0.7486 6.9870

4 2.0795 0.0718 2.1513 8.3179 0.9981 9.3160

5 2.0795 0.0718 2.1513 10.3973 1.2477 11.6450

6 2.0795 0.0718 2.1513 12.4768 1.4972 13.9740

7 2.0795 0.0718 2.1513 14.5562 1.7467 16.3030

8 2.0795 0.0718 2.1513 16.6357 1.9963 18.6320

9 2.0795 0.0718 2.1513 18.7152 2.2458 20.9610

10 2.0795 0.0718 2.1513 20.7946 2.4954 23.290011 2.0795 0.0718 2.1513 22.8741 2.7449 25.6190

12 2.0795 0.0718 2.1513 24.9536 2.9944 27.9480

13 2.0795 0.0718 2.1513 27.0330 3.2440 30.2770

14 2.0795 0.0718 2.1513 29.1125 3.4935 32.6060

15 2.0795 0.0718 2.1513 31.1920 3.7430 34.9350

16 2.0795 0.0718 2.1513 33.2714 3.9926 37.2640

17 2.0795 0.0718 2.1513 35.3509 4.2421 39.5930

18 2.0795 0.0718 2.1513 37.4304 4.4916 41.9220

19 2.0795 0.0718 2.1513 39.5098 4.7412 44.2510

20 2.0795 0.0718 2.1513 41.5893 4.9907 46.5800

PRECIOUNITARIO

PRECIOSINSUBSIDIO

TOTALFACTURA


19/19

2.4094 0.0804

4.8188 0.1608

7.2282 0.2412

9.6377 0.3217

12.0471 0.4021

14.4565 0.4825

16.8659 0.5629

19.2753 0.6433

21.6847 0.7237

24.0942 0.804226.5036 0.8846

28.9130 0.9650

31.3224 1.0454

33.7318 1.1258

36.1412 1.2062

38.5507 1.2867

40.9601 1.3671

43.3695 1.4475

45.7789 1.5279

48.1883 1.6083


AHORRO PORSUBSIDIO

Formato Subsidio Automotriz (1)

Documents

Transcript of Formato Subsidio Automotriz (1)