2020 SELL PRICE BUY PRICE CASH MARGIN CREDIT MARGIN GAL CASH

Date REG SUPER DIESEL REG SUPER DIESEL REG SUPER DIESEL REG SUP DIESEL REG
1-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1555
2-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1811
3-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1589
4-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1250
5-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1816
6-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1273
7-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1190
8-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1749
9-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1445
10-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1623
11-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1416
12-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1737
13-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1460
14-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1322
15-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1667
16-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1493
17-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1682
18-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 1797
19-Jan 2.571 2.971 3.131 2.44 2.623 2.905 0.131 0.348 0.226 0.161 0.378 0.256 2197
20-Jan 2.625 3.025 3.185 2.53 2.71 2.94 0.095 0.315 0.245 0.125 0.345 0.275 1810
21-Jan 2.625 3.025 3.185 2.53 2.71 2.94 0.095 0.315 0.245 0.125 0.345 0.275 1227
22-Jan 2.625 3.025 3.185 2.53 2.71 2.94 0.095 0.315 0.245 0.125 0.345 0.275 1643
23-Jan 2.625 3.025 3.185 2.53 2.71 2.94 0.095 0.315 0.245 0.125 0.345 0.275 1591
24-Jan 2.625 3.025 3.185 2.53 2.71 2.94 0.095 0.315 0.245 0.125 0.345 0.275 1601
25-Jan 2.625 3.025 3.185 2.53 2.71 2.94 0.095 0.315 0.245 0.125 0.345 0.275 1815
26-Jan 2.625 3.025 3.185 2.53 2.71 2.94 0.095 0.315 0.245 0.125 0.345 0.275 1805
27-Jan 2.625 3.025 3.185 2.53 2.71 2.94 0.095 0.315 0.245 0.125 0.345 0.275 1503
28-Jan 2.625 3.025 3.185 2.53 2.71 2.94 0.095 0.315 0.245 0.125 0.345 0.275 967
29-Jan 2.625 3.025 3.185 2.53 2.71 2.94 0.095 0.315 0.245 0.125 0.345 0.275 1322
30-Jan 2.625 3.025 3.185 2.53 2.71 2.94 0.095 0.315 0.245 0.125 0.345 0.275 1256

2.507 0.114 0.336 0.233 0.49713 0.366 0.263 87035

 CASH & CC
GAL PROFIT CASH GAL PROFIT PROFIT C+
CREDIT GAL CREDIT CASH + CC GAL PROFIT CC GAL CC SALE $ SALE
REG REG SUPER SUPER SUPER DIESEL DIESEL R+S+D R+S+D R+S+D R+S+D
1868 504.453 196 156 127.176 327 73.902 705.531 4102 3470.78 13530.7
1306 447.507 124 190 114.972 360 81.36 643.839 3791 3597.19 12494.81
1642 472.521 204 175 137.142 224 50.624 660.287 3834 3553.67 12628.64
1032 329.902 104 145 91.002 236 53.336 474.24 2767 2391.51 9089.14
1455 472.151 300 224 189.072 316 71.416 732.639 4111 3162.17 13230.65
854 304.257 175 126 108.528 346 78.196 490.981 2774 3119.63 9222.07
259 197.589 194 83 98.886 90 20.34 316.815 1816 1287.27 5964.79
1638 492.837 245 251 180.138 419 94.694 767.669 4302 4275.63 14250.03
1725 467.02 185 144 118.812 218 49.268 635.1 3717 3697.55 12301.77
1565 464.578 178 212 142.08 291 65.766 672.424 3869 3619.69 12905.31
1705 460.001 342 141 172.314 316 71.416 703.731 3920 3938.71 13211.75
1532 474.199 353 259 220.746 364 82.264 777.209 4245 3970.95 14470.29
1186 382.206 182 95 99.246 248 56.048 537.5 3171 3166.16 10992.13
469 248.691 218 57 97.41 72 16.272 362.373 2138 1685.34 7419.29
1469 454.886 250 207 165.246 422 95.372 715.504 4015 3876.6 14083.87
1484 434.507 176 186 131.556 443 100.12 666.181 3782 4038.84 13287.65
1480 458.622 165 119 102.402 318 71.868 632.892 3764 3819.99 13200.42
1935 546.942 242 136 135.624 472 106.67 789.238 4582 4744.32 16108.6
1555 538.162 309 217 189.558 431 97.406 825.126 4709 4230.46 16600
819 274.325 313 202 168.285 289 70.805 513.415 3433 2604.91 12129.46
320 156.565 223 132 115.785 163 39.935 312.285 2065 1823.75 7288.16
1609 357.21 255 162 136.215 285 69.825 563.25 3954 3957.61 13997.75
1798 375.895 154 163 104.745 365 89.425 570.065 4071 4081.16 14416.23
1623 354.97 141 125 87.54 468 114.66 557.17 3958 5007.21 14018.53
1493 359.05 197 155 115.53 278 68.11 542.69 3938 3651.14 13871.28
1603 371.85 247 201 147.15 404 98.98 617.98 4260 4856.83 15059.51
1093 279.41 195 208 133.185 169 41.405 454 3168 3124.58 11157.14
460 149.365 75 95 56.4 102 24.99 230.755 1699 1723 5947.95
1689 336.715 196 155 115.215 365 89.425 541.355 3727 4248.9 13156.04
1757 338.945 202 168 121.59 255 62.475 523.01 3638 3839.8 12821.17

87035 11505.33 11229 9056 2109.7 $17,535 107320 104565 368855.13

PROFIT : $19,859
CASH SALE HOUSE ACC OUTSIDE CASH OPEN CLOSE
R+S+D SALE $ SALE REG SUPER DIESEL REG SUPER DIESEL REG SUPER
10059.92 4216.99 5842.93 5884 1459 2232 2323 1245 1873 0 0
8897.62 2476.99 6420.63 2342 1253 1880 7121 1434 1441 8002 499
9074.97 3044.82 6030.15 7121 1434 1441 3732 1220 1254 0 0
6697.63 2303.61 4394.02 3732 1220 1254 7451 2072 2077 6008 999
10068.48 2885 7183.48 7442 2070 2075 4037 1659 1710 0 0
6102.44 1350.7 4751.74 4031 1658 1709 8540 2469 1338 6600 1000
4677.52 56 4621.52 8540 2469 1338 6885 2292 1262 0 0
9974.4 3139.13 6835.27 6879 2291 1262 3342 1883 841 0 0
8604.22 3115.22 5489 3337 1882 841 6794 1511 2210 6647 0
9285.62 3410.16 5875.46 6794 1511 2210 3457 1244 1891 0 0
9273.04 3084.84 6188.2 3451 1244 1890 6704 1943 1498 6495 1001
10499.34 3259.06 7240.28 6704 1943 1497 3210 1408 1178 0 0
7825.97 2142.45 5683.52 3210 1408 1178 7549 1216 1984 6999 0
5733.95 366.91 5367.04 7549 1216 1984 5764 965 1904 0 0
10207.27 3548.41 6658.86 5764 965 1903 2522 600 1406 0 0
9248.81 3305.33 5943.48 2522 600 1406 5846 1370 998 6400 1100
9380.43 2832.01 6548.42 5846 1370 998 2597 1182 670 0 0
11364.28 4154.01 7210.27 2597 1181 670 4923 1910 1209 6200 1000
12369.54 3169.83 9199.71 4923 1910 1209 1072 1419 766 0 0
9524.55 2039.67 7484.88 1072 1419 766 5292 1074 1686 7002
5464.41 324.03 5140.38 5292 1074 1686 3611 770 1480 0 0
10040.14 3312.06 6728.08 3611 770 1480 7276 1408 1233 7000 1000
10335.07 4115.13 6219.94 7276 1408 1233 3765 1194 862 0 0
9011.32 2847.93 6163.39 3765 1194 862 5753 2005 2442 5197 999
10220.14 3111.09 7109.05 5746 2004 2440 2341 1689 2182 0 0
10202.68 2942.32 7260.36 2341 1689 2182 6340 1899 1726 8001 0
8032.56 1908.4 6124.16 6340 1899 1726 3562 1495 1613 0 0
4224.95 579.85 3645.1 3562 1495 1613 8172 2440 2479 6001 1000
8907.14 3398.27 5508.87 8172 2440 2479 5028 2190 2142 0 0
8981.37 3700.51 5280.86 5028 2190 2142 1954 1874 1863 0 0

264289.78 80140.73 184149.05

 HOUSE
SOLD TANK DIFFERENCE HOUSE ACC ACC
DIESEL REG SUPER DIESEL REG SUP DIESEL GAL MARGIN PROFIT
0 3561 214 359 -138 138 -32 1278 0.1 127.8
0 3223 318 439 -106 -4 -79 751 0.1 75.1
0 3389 214 187 -158 165 37 923 0.1 92.3
1001 2289 147 178 -7 102 58 702 0.1 70.2
0 3405 411 365 -134 113 -49 880 0.1 88
0 2091 189 371 36 112 -25 409 0.1 40.9
0 1655 177 76 -206 100 14 18 0.1 1.8
0 3537 408 421 -150 88 -2 952 0.1 95.2
1501 3190 371 132 -20 -42 86 939 0.1 93.9
0 3337 267 319 -149 123 -28 1015 0.1 101.5
0 3242 302 392 -121 181 -76 920 0.1 92
0 3494 535 319 -225 77 45 959 0.1 95.9
1000 2660 192 194 -14 85 54 612 0.1 61.2
0 1785 251 80 6 24 -8 104 0.1 10.4
0 3242 365 497 -106 92 -75 1008 0.1 100.8
0 3076 330 408 -99 32 35 934 0.1 93.4
0 3249 188 328 -87 96 -10 800 0.1 80
0 3874 271 -539 -142 107 1011 1174 0.1 117.4
0 3851 491 443 -99 35 -12 891 0.1 89.1
1200 2782 345 280 -153 170 9 573 0.1 57.3
0 1681 304 206 -134 51 -43 91 0.1 9.1
0 3335 362 247 -83 55 38 931 0.1 93.1
0 3511 214 371 -122 103 -6 1156 0.1 115.6
1999 3209 188 419 15 78 49 800 0.1 80
0 3405 315 258 -97 37 20 877 0.1 87.7
0 4002 -210 456 -594 658 -52 831 0.1 83.1
0 2778 404 113 -182 -1 56 539 0.1 53.9
1001 1391 55 135 36 115 -33 164 0.1 16.4
0 3144 250 337 -133 101 28 960 0.1 96
0 3074 316 279 -61 54 -24 1045 0.1 104.5

-3427 3045 986 23236 2323.6

TOTAL DIFF + / - -53.333333
2020 SELL PRICE BUY PRICE
Date REG SUPER DIESEL REG SUPER
1-Feb 2.455 2.855 3.015 2.249 2.566
2-Feb 2.455 2.855 3.015 2.249 2.566
3-Feb 2.455 2.855 3.015 2.249 2.566
4-Feb 2.455 2.855 3.015 2.249 2.566
5-Feb 2.455 2.855 3.015 2.249 2.566
6-Feb 2.455 2.855 3.015 2.249 2.566
7-Feb 2.455 2.855 3.015 2.249 2.566
8-Feb 2.455 2.855 3.015 2.249 2.566
9-Feb 2.455 2.855 3.015 2.249 2.566
10-Feb 2.455 2.855 3.015 2.249 2.566
11-Feb 2.419 2.819 2.979 2.249 2.51
12-Feb 2.419 2.819 2.979 2.249 2.51
13-Feb 2.419 2.819 2.979 2.249 2.51
14-Feb 2.419 2.819 2.979 2.249 2.51
15-Feb 2.419 2.819 2.979 2.249 2.51
16-Feb 2.419 2.819 2.979 2.249 2.51
17-Feb 2.419 2.819 2.979 2.249 2.51
18-Feb 2.428 2.828 2.988 2.258 2.539
19-Feb 2.428 2.828 2.988 2.258 2.539
20-Feb 2.428 2.828 2.988 2.258 2.539
21-Feb 2.428 2.828 2.988 2.258 2.539
22-Feb 2.428 2.828 2.988 2.258 2.539
23-Feb 2.428 2.828 2.988 2.258 2.539
24-Feb 2.428 2.828 2.988 2.258 2.539
25-Feb 2.466 2.866 3.026 2.266 2.577
26-Feb 2.466 2.866 3.026 2.266 2.577
27-Feb 2.466 2.866 3.026 2.266 2.577
28-Feb 2.466 2.866 3.026 2.266 2.577
29-Feb 2.466 2.866 3.026 2.266 2.577
BUY PRICE CASH MARGIN CREDIT MARGIN
DIESEL REG SUPER DIESEL REG SUP
2.816 0.206 0.289 0.199 0.236 0.319
2.816 0.206 0.289 0.199 0.236 0.319
2.816 0.206 0.289 0.199 0.236 0.319
2.816 0.206 0.289 0.199 0.236 0.319
2.816 0.206 0.289 0.199 0.236 0.319
2.816 0.206 0.289 0.199 0.236 0.319
2.816 0.206 0.289 0.199 0.236 0.319
2.816 0.206 0.289 0.199 0.236 0.319
2.816 0.206 0.289 0.199 0.236 0.319
2.816 0.206 0.289 0.199 0.236 0.319
2.77 0.17 0.309 0.209 0.2 0.339
2.77 0.17 0.309 0.209 0.2 0.339
2.77 0.17 0.309 0.209 0.2 0.339
2.77 0.17 0.309 0.209 0.2 0.339
2.77 0.17 0.309 0.209 0.2 0.339
2.77 0.17 0.309 0.209 0.2 0.339
2.77 0.17 0.309 0.209 0.2 0.339
2.788 0.17 0.289 0.2 0.2 0.319
2.788 0.17 0.289 0.2 0.2 0.319
2.788 0.17 0.289 0.2 0.2 0.319
2.788 0.17 0.289 0.2 0.2 0.319
2.788 0.17 0.289 0.2 0.2 0.319
2.788 0.17 0.289 0.2 0.2 0.319
2.788 0.17 0.289 0.2 0.2 0.319
2.823 0.2 0.289 0.203 0.23 0.319
2.823 0.2 0.289 0.203 0.23 0.319
2.823 0.2 0.289 0.203 0.23 0.319
2.823 0.2 0.289 0.203 0.23 0.319
2.823 0.2 0.289 0.203 0.23 0.319

0.175483871 0.28403333333 0.1956 0.5233666667 0.31403333333

DIT MARGIN GAL CASH GAL CREDIT CASH & CC PROFIT CASH GAL GAL CREDIT
DIESEL REG REG REG SUPER SUPER
0.229 842 609 317.176 195 63
0.229 2005 1522 772.222 193 143
0.229 849 666 332.07 100 13
0.229 1423 686 455.034 154 108
0.229 907 276 251.978 132 73
0.229 1668 1231 634.124 129 154
0.229 1644 1406 670.48 157 96
0.229 1654 1192 622.036 162 162
0.229 1019 955 435.294 63 70
0.229 1946 1334 715.7 264 116
0.239 1398 981 433.86 162 66
0.239 1135 500 292.95 93 144
0.239 1503 989 453.31 195 157
0.239 1445 1137 473.05 95 97
0.239 1674 1177 519.98 309 153
0.239 1745 1372 571.05 186 175
0.239 1931 1353 598.87 284 197
0.23 1586 845 438.62 176 195
0.23 937 565 272.29 120 111
0.23 1663 1352 553.11 122 120
0.23 1487 1298 512.39 75 235
0.23 1382 1152 465.34 103 148
0.23 1430 1184 479.9 285 196
0.23 1973 1295 594.41 186 158
0.233 1589 1085 567.35 79 108
0.233 1379 515 394.25 159 112
0.233 1745 1372 664.56 186 175
0.233 946 406 282.58 144 110
0.233 1284 1521 606.63 242 233

0.2256 44356.614 14380.614 6547.282

PROFIT CASH + CC GAL PROFIT PROFIT C+ CC GAL CC SALE
SUPER DIESEL DIESEL R+S+D R+S+D R+S+D
76.452 53 10.547 404.175 1762 1426.25
101.394 219 43.581 917.197 4082 3985.95
33.047 147 29.253 394.37 1775 1281.87
78.958 148 29.452 563.444 2519 2063.73
61.435 159 31.641 345.054 1547 1448.71
86.407 353 70.247 790.778 3535 4118.31
75.997 348 69.252 815.729 3651 3506.6
98.496 277 55.123 775.655 3447 3210.14
40.537 177 35.223 511.054 2284 2462
113.3 298 59.302 888.302 3958 3837.03
72.432 145 30.305 536.597 2752 2366.46
77.553 107 22.363 392.866 1979 1969.01
113.478 237 49.533 616.321 3081 2546.8
62.238 360 75.24 610.528 3134 3000.07
147.348 146 30.514 697.842 3459 2981.24
116.799 258 53.922 741.771 3736 3946.87
154.539 152 31.768 785.177 3917 3775.1
113.069 196 39.2 590.889 2998 2821.8
70.089 85 17 359.379 1818 2264.1
73.538 380 76 702.648 3637 4111.06
96.64 281 56.2 665.23 3376 4581.43
76.979 203 40.6 582.919 2988 2748.7
144.889 212 42.4 667.189 3307 3088.17
104.156 316 63.2 761.766 3928 4026.62
57.283 170 34.51 659.143 3031 2724.52
81.679 144 29.232 505.161 2309 2335.92
109.579 258 52.374 826.513 3736 3946.87
76.706 227 46.081 405.367 1833 1867.61
144.265 412 83.636 834.531 3692 3784.49

0 $18,348 87271

PROFIT : $20,156
$ SALE CASH SALE HOUSE ACC OUTSIDE CASH OPEN
R+S+D R+S+D SALE $ SALE REG SUPER
5818.29 4392.04 937.54 3454.5 6215 1081
13506.06 9520.11 2287.99 7232.12 4614 911
5892.07 4610.2 1562.6 3047.6 8629 1645
8319.14 6255.41 1063.24 5192.17 6987 1555
5151.82 3703.11 270.11 3433 4851 1354
11743.69 7625.38 1775.29 5850.09 3596 1207
12085.47 8578.87 2638.61 5940.26 698 997
11373.63 8163.49 2145.72 6017.77 4824 2138
7552.63 5090.63 1522.7 3567.93 1935 1886
13049.45 9212.42 1898.41 7314.01 6175 1751
9012.81 6646.35 1579.75 5066.6 2774 1411
6510.16 4541.15 523.5 4017.65 8416 1795
10126.46 7579.66 2060.23 5519.43 6656 1573
10291.41 7291.34 2045.6 5245.74 4032 1323
11239.6 8258.36 1932.15 6326.21 1455 1194
12136.52 8189.65 1913.65 6276 6058 1870
12562.51 8787.41 1864.33 6923.08 2825 1504
9748.52 6926.72 1263.8 5662.92 7403 587
5897.24 3633.14 246.6 3386.54 4930 320
11839.02 7727.96 1966.69 5761.27 3334 134
11003.13 6421.7 1466.5 4955.2 7308 1396
9693.49 6944.79 2180.86 4763.93 4411 1223
10814.66 7726.49 2212.63 5513.86 1869 1030
12754.91 8728.29 1820.04 6908.25 6232 600
9784.65 7060.13 1709.18 5350.95 2851 356
7496.2 5160.28 325.85 4834.43 7490 1354
12136.52 8189.65 1913.65 6276 6058 1870
6159.01 4291.4 337.27 3954.13 8002 1579
12437.84 8653.35 3353.94 5299.41 6555 1380

286136.91 199909.48 46818.43 153091.05

OPEN CLOSE
DIESEL REG SUPER DIESEL REG SUPER
2480 4614 911 2441 0 0
2441 8629 1645 2252 7501 1001
2252 6988 1555 2096 0 0
2096 4851 1354 1938 0 0
1938 3596 1207 1747 0 0
1747 698 997 1358 0 0
1358 4824 2138 1038 7305 1202
1038 1935 1886 749 0 0
749 6175 1751 2440 6199
2440 2774 1411 2172 0 0
2172 8416 1795 2019 8001 500
2019 6656 1573 1905
1905 4032 1323 1614 0 0
1614 1455 1194 1262 0 0
1262 6058 1870 1129 7500 1000
1129 2825 1504 857 0 0
857 7403 587 1747 7393
1747 4930 320 1505 0 0
1505 3334 134 1420 0 0
1420 7308 1396 1082 6998 1501
1082 4411 1223 788 0 0
788 1869 1030 579 0 0
579 6232 600 1367 7001
1367 2851 356 1086 0 0
1086 7490 1354 907 7301 1203
907 5590 1182 759 0 0
1129 2825 1504 857 0 0
1405 6558 1380 1213 0 0
1213 3574 1043 791 0 0
 SOLD TANK DIFFERENCE
DIESEL REG SUPER DIESEL REG SUP
0 1601 170 39 -150 88
0 3486 267 189 41 69
0 1641 90 156 -126 23
0 2136 201 158 -27 61
0 1255 147 191 -72 58
0 2898 210 389 1 73
0 3179 61 320 -129 192
0 2889 252 289 -43 72
1800 1959 135 109 15 -2
0 3401 340 268 -121 40
0 2359 116 153 20 112
1760 222 114 -125 15
0 2624 250 291 -132 102
0 2577 129 352 5 63
0 2897 324 133 -46 138
0 3233 366 272 -116 -5
1000 2815 917 110 469 -436
0 2473 267 242 -42 104
0 1596 186 85 -94 45
0 3024 239 338 -9 3
0 2897 173 294 -112 137
0 2542 193 209 -8 58
1000 2638 430 212 -24 51
0 3381 244 281 -113 100
0 2662 205 179 12 -18
0 1900 172 148 -6 99
0 3233 366 272 -116 -5
0 1444 199 192 -92 55
0 2981 337 422 -176 138

-1316 1430
TOTAL DIFF + / - 134.3333333
DIFFERENCE HOUSE ACC HOUSE ACC
DIESEL GAL MARGIN PROFIT credit price
14 366.943248532 0.1 36.6943248532 2.555
30 895.495107632 0.1 89.5495107632 2.555
-9 611.585127202 0.1 61.1585127202 2.555
-10 416.140900196 0.1 41.6140900196 2.555
-32 105.718199609 0.1 10.5718199609 2.555
-36 694.829745597 0.1 69.4829745597 2.555
28 1032.72407045 0.1 103.272407045 2.555
-12 839.812133072 0.1 83.9812133072 2.555
68 595.968688845 0.1 59.5968688845 2.555
30 743.017612524 0.1 74.3017612524 2.555
-8 627.133783247 0.1 62.7133783247 2.519
-7 207.820563716 0.1 20.7820563716 2.519
-54 817.876141326 0.1 81.7876141326 2.519
8 812.068281064 0.1 81.2068281064 2.519
13 767.030567686 0.1 76.7030567686 2.519
-14 759.686383486 0.1 75.9686383486 2.519
42 740.107185391 0.1 74.0107185391 2.519
-46 499.920886076 0.1 49.9920886076 2.528
0 97.5474683544 0.1 9.75474683544 2.528
42 777.962816456 0.1 77.7962816456 2.528
-13 580.102848101 0.1 58.0102848101 2.528
-6 862.681962025 0.1 86.2681962025 2.528
0 875.249208861 0.1 87.5249208861 2.528
35 719.952531646 0.1 71.9952531646 2.528
-9 666.087295401 0.1 66.6087295401 2.566
-4 126.987529228 0.1 12.6987529228 2.566
-14 745.771628995 0.1 74.5771628995 2.566
35 100 0.1 10 2.566
-10 996 0.1 99.6 2.566

61 18082.2219147 1808.222191
2020 SELL PRICE BUY PRICE
Date REG SUPER DIESEL REG SUPER
1-Mar 2.423 2.823 2.983 2.322 2.534
2-Mar 2.423 2.823 2.983 2.322 2.534
3-Mar 2.423 2.823 2.983 2.322 2.534
4-Mar 2.423 2.823 2.983 2.322 2.534
5-Mar 2.423 2.823 2.983 2.322 2.534
6-Mar 2.423 2.823 2.983 2.322 2.534
7-Mar 2.423 2.823 2.983 2.322 2.534
8-Mar 2.423 2.823 2.983 2.322 2.534
9-Mar 2.423 2.823 2.983 2.322 2.534
10-Mar 2.423 2.823 2.983 2.322 2.534
11-Mar 2.375 2.775 2.935 2.307 2.486
12-Mar 2.375 2.775 2.935 2.307 2.486
13-Mar 2.375 2.775 2.935 2.307 2.486
14-Mar 2.375 2.775 2.935 2.307 2.486
15-Mar 2.375 2.775 2.935 2.307 2.486
16-Mar 2.375 2.775 2.935 2.307 2.486
17-Mar 2.375 2.775 2.935 2.307 2.486
18-Mar 2.248 2.648 2.808 2.182 2.359
19-Mar 2.248 2.648 2.808 2.182 2.359
20-Mar 2.248 2.648 2.808 2.182 2.359
21-Mar 2.248 2.648 2.808 2.182 2.359
22-Mar 2.248 2.648 2.808 2.182 2.359
23-Mar 2.248 2.648 2.808 2.182 2.359
24-Mar 2.12 2.52 2.68 2.04 2.231
25-Mar 2.12 2.52 2.68 2.04 2.231
26-Mar 2.12 2.52 2.68 2.04 2.231
27-Mar 2.12 2.52 2.68 2.04 2.231
28-Mar 2.12 2.52 2.68 2.04 2.231
29-Mar 2.12 2.52 2.68 2.04 2.231
30-Mar 2.12 2.52 2.68 2.04 2.231
31-Mar 2.005 2.405 2.565 1.93 2.116
BUY PRICE CASH MARGIN CREDIT MARGIN
DIESEL REG SUPER DIESEL REG SUP
2.784 0.101 0.289 0.199 0.131 0.319
2.784 0.101 0.289 0.199 0.131 0.319
2.784 0.101 0.289 0.199 0.131 0.319
2.784 0.101 0.289 0.199 0.131 0.319
2.784 0.101 0.289 0.199 0.131 0.319
2.784 0.101 0.289 0.199 0.131 0.319
2.784 0.101 0.289 0.199 0.131 0.319
2.784 0.101 0.289 0.199 0.131 0.319
2.784 0.101 0.289 0.199 0.131 0.319
2.784 0.101 0.289 0.199 0.131 0.319
2.736 0.068 0.289 0.199 0.098 0.319
2.736 0.068 0.289 0.199 0.098 0.319
2.736 0.068 0.289 0.199 0.098 0.319
2.736 0.068 0.289 0.199 0.098 0.319
2.736 0.068 0.289 0.199 0.098 0.319
2.736 0.068 0.289 0.199 0.098 0.319
2.736 0.068 0.289 0.199 0.098 0.319
2.609 0.066 0.289 0.199 0.096 0.319
2.609 0.066 0.289 0.199 0.096 0.319
2.609 0.066 0.289 0.199 0.096 0.319
2.609 0.066 0.289 0.199 0.096 0.319
2.609 0.066 0.289 0.199 0.096 0.319
2.609 0.066 0.289 0.199 0.096 0.319
2.481 0.08 0.289 0.199 0.11 0.319
2.481 0.08 0.289 0.199 0.11 0.319
2.481 0.08 0.289 0.199 0.11 0.319
2.481 0.08 0.289 0.199 0.11 0.319
2.481 0.08 0.289 0.199 0.11 0.319
2.481 0.08 0.289 0.199 0.11 0.319
2.481 0.08 0.289 0.199 0.11 0.319
2.366 0.075 0.289 0.199 0.105 0.319

0.08119354839 0.29863333333 0.20563333333 0.4445333333 0.32863333333

DIT MARGIN GAL CASH GAL CREDIT CASH & CC PROFIT CASH GAL GAL CREDIT
DIESEL REG REG REG SUPER SUPER
0.229 895 407 143.712 216 117
0.229 1555 1357 334.822 198 143
0.229 1547 1195 312.792 128 99
0.229 1483 1394 332.397 166 175
0.229 1542 1463 347.395 183 124
0.229 1477 1419 335.066 244 190
0.229 1326 761 233.617 238 167
0.229 1338 612 215.31 120 140
0.229 1300 1336 306.316 207 223
0.229 1128 1224 274.272 69 141
0.229 1319 1203 207.586 206 173
0.229 1629 1434 251.304 211 190
0.229 2181 1688 313.732 279 255
0.229 1178 758 154.388 147 77
0.229 708 396 86.952 76 80
0.229 1530 1378 239.084 152 177
0.229 1420 1263 220.334 124 250
0.229 1470 1397 231.132 201 223
0.229 1667 1373 241.83 144 250
0.229 1830 1519 266.604 227 185
0.229 1467 900 183.222 136 236
0.229 996 436 107.592 163 40
0.229 1395 1324 219.174 189 75
0.229 1447 1240 252.16 198 118
0.229 572 324 81.4 45 109
0.229 1321 1266 244.94 138 93
0.229 1553 1370 274.94 138 93
0.229 1236 722 178.3 84 106
0.229 956 549 136.87 84 67
0.229 1871 1199 281.57 171 191
0.229 1584 986 222.33 246 75

0.23563333333 41124.143 7231.143 7525.65

PROFIT CASH + CC GAL PROFIT PROFIT C+ CC GAL CC SALE
SUPER DIESEL DIESEL R+S+D R+S+D R+S+D
99.747 257 51.143 294.602 1892 2216.9
102.839 212 42.188 479.849 3465 3533.46
68.573 225 44.775 426.14 3194 3259.83
103.799 231 45.969 482.165 3449 3492.97
92.443 239 47.561 487.399 3551 3771.42
131.126 173 34.427 500.619 3503 3919.09
122.055 337 67.063 422.735 2829 2946.76
79.34 91 18.109 312.759 2301 2344.05
130.96 217 43.183 480.459 3283 3643.42
64.92 163 32.437 371.629 2725 3064.76
114.721 411 81.789 404.096 3312 4130.18
121.589 265 52.735 425.628 3729 3793.15
161.976 221 43.979 519.687 4624 5341.66
67.046 222 44.178 265.612 2382 2161.87
47.484 63 12.537 146.973 1323 1507.72
100.391 335 66.665 406.14 3572 3773.97
115.586 304 60.496 396.416 3361 3909.87
129.226 161 32.039 392.397 3452 4352.99
121.366 254.31 50.60769 413.80369 3688.31 3983.05
124.618 200 39.8 431.022 3961 4266.82
114.588 209 41.591 339.401 2948 2990.24
59.867 273 54.327 221.786 1908 1589.4
78.546 346 68.854 366.574 3329 3488.34
94.864 196 39.004 386.028 3199 3541.43
47.776 92 18.308 147.484 1142 1161.52
69.549 425 84.575 399.064 3243 3433.49
69.549 256 50.944 395.433 3410 3157.65
58.09 100 19.9 256.29 2248 1985.11
45.649 243 48.357 230.876 1899 1875.28
110.348 193 38.407 430.325 3625 3236.86
95.019 298 59.302 376.651 3189 3173.51

0 $11,180 93736.31

PROFIT : $14,372
$ SALE CASH SALE HOUSE ACC OUTSIDE CASH OPEN
R+S+D R+S+D SALE $ SALE REG SUPER
6316.91 4100.01 444 3656.01 3148 721
11325.44 7791.98 2231.76 5560.22 1849 480
10420.04 7160.21 1741.57 5418.64 4094 1744
11294.97 7802 2500 5302 1343 1539
11606.04 7834.62 2236.13 5598.49 5923 1307
11547.31 7628.22 2068.65 5559.57 2781 1118
9454.75 6507.99 1259.03 5248.96 7277 1798
7530.48 5186.43 463.66 4722.77 5143 1424
10929.27 7285.85 2327.53 4958.32 3049 1264
9005.82 5941.06 2119.55 3821.51 7095 911
11065.26 6935.08 1955.88 4979.2 4699 769
12309.61 8516.46 2503.14 6013.32 2166 466
15193.96 9852.3 1780.95 8071.35 6361 1318
7852.23 5690.36 1434.15 4256.21 2368 925
4348.64 2840.92 188 2652.92 406 739
11797.09 8023.12 2536.68 5486.44 6713 1610
11120.42 7210.55 2164.62 5045.93 3691 1368
11366.24 7013.25 1586.69 5426.56 7726 1113
12124.63 8141.58 1884.18 6257.4 4729 795
12958.65 8691.83 2177.1 6514.73 1663 476
9730.41 6740.17 1395.02 5345.15 5745 1161
6345.4 4756 1022.51 3733.49 3169 892
11019.07 7530.73 2338.28 5192.45 1761 753
10531.28 6989.85 1730.36 5259.49 4207 1543
3793.37 2631.85 625.78 2006.07 1494 1311
10797.6 7364.11 2598.83 4765.28 7587 1213
11269.23 8111.58 2625.37 5486.21 4961 1034
7396.33 5411.22 1178.84 4232.38 2010 849
6320.41 4445.13 963.89 3481.24 7494 1705
11981.8 8744.94 2142.59 6602.35 5997 1575
10630.08 7456.57 1108.63 6347.94 2792 1307

309382.74 210335.97 53333.37 157002.6

OPEN CLOSE
DIESEL REG SUPER DIESEL REG SUPER
1061 1849 480 792 0 0
792 4094 1744 2161 5299 1501
2161 1343 1539 1923 0 0
1923 5923 1307 1642 7499 0
1642 2781 1118 1382 0 0
1382 7277 1798 1236 7501 999
1236 5143 1424 896 0 0
896 3049 1264 802 0 0
802 7095 911 2160 6700 0
2160 4699 769 1992 0 0
1992 2166 466 1496
1496 6361 1318 1262 7300 1200
1262 2368 925 1052 0 0
1052 406 739 817 0 0
817 6713 1610 754 7501 1002
754 3691 1368 269 0 0
269 7726 1113 1626 6702 0
1626 4729 795 1439 0 0
1439 1663 476 1227 0 0
1227 5745 1161 1030 7500 1000
1030 3169 892 810 0 0
810 1761 753 517 0 0
517 4207 1543 1212 5302 1002
1212 1494 1311 1016 0 0
1016 7587 1213 1994 7015 0
1994 4961 1034 1485 0 0
1485 2010 849 1263 0 0
1263 7494 1705 1178 7499 1000
1178 5997 1575 924 0 0
924 2792 1307 726 0 0
726 6215 1081 2480 6000 0
 SOLD TANK DIFFERENCE
DIESEL REG SUPER DIESEL REG SUP
0 1299 241 269 3 92
1501 3054 237 132 -142 104
0 2751 205 238 -9 22
0 2919 232 281 -42 109
0 3142 189 260 -137 118
0 3005 319 146 -109 115
0 2134 374 340 -47 31
0 2094 160 94 -144 100
1500 2654 353 142 -18 77
0 2396 142 168 -44 68
2533 303 496 -11 76
0 3105 348 234 -42 53
0 3993 393 210 -124 141
0 1962 186 235 -26 38
0 1194 131 63 -90 25
0 3022 242 485 -114 87
1501 2667 255 144 16 119
0 2997 318 187 -130 106
0 3066 319 212 -26 75
0 3418 315 197 -69 97
0 2576 269 220 -209 103
0 1408 139 293 24 64
1002 2856 212 307 -137 52
0 2713 232 196 -26 84
1014 922 98 36 -26 56
0 2626 179 509 -39 52
0 2951 185 222 -28 46
2015 144 85 -57 46
0 1497 130 254 8 21
0 3205 268 198 -135 94
2001 2577 226 247 -7 95

-1937 2366
TOTAL DIFF + / - 466.4366667
DIFFERENCE HOUSE ACC HOUSE ACC
DIESEL GAL MARGIN PROFIT credit price
-12 175.98097503 0.1 17.598097503 2.523
80 884.565992866 0.1 88.4565992866 2.523
-13 690.277447483 0.1 69.0277447483 2.523
-50 990.883868411 0.1 99.0883868411 2.523
-21 886.298057868 0.1 88.6298057868 2.523
27 819.916765755 0.1 81.9916765755 2.523
-3 499.021006738 0.1 49.9021006738 2.523
-3 183.773285771 0.1 18.3773285771 2.523
75 922.524772097 0.1 92.2524772097 2.523
-5 840.091161316 0.1 84.0091161316 2.523
-85 790.254545455 0.1 79.0254545455 2.475
31 1011.36969697 0.1 101.136969697 2.475
11 719.575757576 0.1 71.9575757576 2.475
-13 579.454545455 0.1 57.9454545455 2.475
0 75.9595959596 0.1 7.59595959596 2.475
-150 1024.92121212 0.1 102.492121212 2.475
160 874.593939394 0.1 87.4593939394 2.475
-26 675.762350937 0.1 67.5762350937 2.348
42.31 802.461669506 0.1 80.2461669506 2.348
3 927.214650767 0.1 92.7214650767 2.348
-11 594.131175468 0.1 59.4131175468 2.348
-20 435.481260647 0.1 43.5481260647 2.348
39 995.860306644 0.1 99.5860306644 2.348
0 779.441441441 0.1 77.9441441441 2.22
56 281.882882883 0.1 28.1882882883 2.22
-84 1170.64414414 0.1 117.064414414 2.22
34 1182.5990991 0.1 118.25990991 2.22
15 531.009009009 0.1 53.1009009009 2.22
-11 434.184684685 0.1 43.4184684685 2.22
-5 965.130630631 1.1 1061.64369369 2.22
51 526.665083135 0.1 52.6665083135 2.105

112.31 22271.9310153 3192.323732

2020 SELL PRICE BUY PRICE
Date REG SUPER DIESEL REG SUPER
1-Apr 1.924 2.324 2.484 1.823 2.035
2-Apr 1.924 2.324 2.484 1.823 2.035
3-Apr 1.924 2.324 2.484 1.823 2.035
4-Apr 1.924 2.324 2.484 1.823 2.035
5-Apr 1.924 2.324 2.484 1.823 2.035
6-Apr 1.924 2.324 2.484 1.823 2.035
7-Apr 1.924 2.324 2.484 1.823 2.035
8-Apr 1.924 2.324 2.484 1.823 2.035
9-Apr 1.924 2.324 2.484 1.823 2.035
10-Apr 1.924 2.324 2.484 1.823 2.035
11-Apr 1.924 2.324 2.484 1.823 2.035
12-Apr 1.924 2.324 2.484 1.823 2.035
13-Apr 1.853 2.253 2.413 1.791 1.964
14-Apr 1.853 2.253 2.413 1.791 1.964
15-Apr 1.853 2.253 2.413 1.791 1.964
16-Apr 1.853 2.253 2.413 1.791 1.964
17-Apr 1.853 2.253 2.413 1.791 1.964
18-Apr 1.853 2.253 2.413 1.791 1.964
19-Apr 1.853 2.253 2.413 1.791 1.964
20-Apr 1.853 2.253 2.413 1.791 1.964
21-Apr 1.812 2.212 2.372 1.747 1.923
22-Apr 1.812 2.212 2.372 1.747 1.923
23-Apr 1.812 2.212 2.372 1.747 1.923
24-Apr 1.812 2.212 2.372 1.747 1.923
25-Apr 1.812 2.212 2.372 1.747 1.923
26-Apr 1.812 2.212 2.372 1.747 1.923
27-Apr 1.812 2.212 2.372 1.747 1.923
28-Apr 1.773 2.173 2.333 1.709 1.884
29-Apr 1.773 2.173 2.333 1.709 1.884
30-Apr 1.773 2.173 2.333 1.709 1.884
BUY PRICE CASH MARGIN CREDIT MARGIN
DIESEL REG SUPER DIESEL REG SUP
2.324 0.101 0.289 0.16 0.131 0.319
2.324 0.101 0.289 0.16 0.131 0.319
2.324 0.101 0.289 0.16 0.131 0.319
2.324 0.101 0.289 0.16 0.131 0.319
2.324 0.101 0.289 0.16 0.131 0.319
2.324 0.101 0.289 0.16 0.131 0.319
2.324 0.101 0.289 0.16 0.131 0.319
2.324 0.101 0.289 0.16 0.131 0.319
2.324 0.101 0.289 0.16 0.131 0.319
2.324 0.101 0.289 0.16 0.131 0.319
2.324 0.101 0.289 0.16 0.131 0.319
2.324 0.101 0.289 0.16 0.131 0.319
2.214 0.062 0.289 0.199 0.092 0.319
2.214 0.062 0.289 0.199 0.092 0.319
2.214 0.062 0.289 0.199 0.092 0.319
2.214 0.062 0.289 0.199 0.092 0.319
2.214 0.062 0.289 0.199 0.092 0.319
2.214 0.062 0.289 0.199 0.092 0.319
2.214 0.062 0.289 0.199 0.092 0.319
2.214 0.062 0.289 0.199 0.092 0.319
2.173 0.065 0.289 0.199 0.095 0.319
2.173 0.065 0.289 0.199 0.095 0.319
2.173 0.065 0.289 0.199 0.095 0.319
2.173 0.065 0.289 0.199 0.095 0.319
2.173 0.065 0.289 0.199 0.095 0.319
2.173 0.065 0.289 0.199 0.095 0.319
2.173 0.065 0.289 0.199 0.095 0.319
2.134 0.064 0.289 0.199 0.094 0.319
2.134 0.064 0.289 0.199 0.094 0.319
2.134 0.064 0.289 0.199 0.094 0.319

0.07636666667 0.27936666667 0.17676666667 0.4137333333 0.30936666667

DIT MARGIN GAL CASH GAL CREDIT CASH & CC PROFIT CASH GAL GAL CREDIT
DIESEL REG REG REG SUPER SUPER
0.19 2034 1362 383.856 269 220
0.19 1677 890 285.967 161 127
0.19 1138 662 201.66 163 124
0.19 1721 1310 345.431 148 138
0.19 1581 1388 341.509 94 134
0.19 1436 909 264.115 106 109
0.19 1567 1217 317.694 160 123
0.19 2186 1339 396.195 286 125
0.19 1545 980 284.425 218 151
0.19 1436 567 219.313 205 51
0.19 1525 1398 337.163 222 65
0.19 1483 1326 323.489 137 237
0.229 1900 1356 242.552 193 209
0.229 1671 1509 242.43 270 128
0.229 1755 1295 227.95 190 147
0.229 1443 859 168.494 192 133
0.229 1091 426 106.834 219 126
0.229 1689 1146 210.15 127 106
0.229 1364 1387 212.172 254 130
0.229 1345 1108 185.326 224 139
0.229 1601 1343 231.65 220 133
0.229 2092 1079 238.485 200 140
0.229 1672 821 186.675 201 111
0.229 1504 574 152.29 153 102
0.229 1904 1365 253.435 165 236
0.229 1421 1622 246.455 153 170
0.229 1410 1373 222.085 111 97
0.229 695 374 79.636 89 51
0.229 1479 1220 209.336 184 94
0.229 1900 1356 249.064 167 124

0.20676666667 39321.772 7116.772 6621.81

PROFIT CASH + CC GAL PROFIT PROFIT C+ CC GAL CC SALE
SUPER DIESEL DIESEL R+S+D R+S+D R+S+D
147.921 251 40.16 571.937 4136 4372.73
87.042 201 32.16 405.169 3056 3064.07
86.663 95 15.2 303.523 2182 2278.01
86.794 345 55.2 487.425 3662 3638.49
69.912 364 58.24 469.661 3561 3591.83
65.405 202 32.32 361.84 2762 2794.66
85.477 327 52.32 455.491 3394 3555.42
122.529 291 46.56 565.284 4227 3717.58
111.171 300 48 443.596 3194 3147.54
75.514 121 19.36 314.187 2380 1887.45
84.893 309 49.44 471.496 3519 3327.58
115.196 371 59.36 498.045 3554 4477.32
122.448 192 38.208 403.208 3850 3447.54
118.862 266 52.934 414.226 3844 3794.5
101.803 415 82.585 412.338 3802 4214.46
97.915 184 36.616 303.025 2811 2584.96
103.485 130 25.87 236.189 1992 2033.08
70.517 206 40.994 321.661 3274 3530.4
114.876 303 60.297 387.345 3438 3380.74
109.077 270 53.73 348.133 3086 3095.88
106.007 302 60.098 397.755 3599 3370.39
102.46 513 102.087 443.032 4024 3234.89
93.498 155 30.845 311.018 2960 3234
76.755 154 30.646 259.691 2487 2118.31
122.969 324 64.476 440.88 3994 4084.89
98.447 339 67.461 412.363 3705 4277.11
63.022 180 35.82 320.927 3171 2967.95
41.99 82 16.318 137.944 1291 1181.55
83.162 350 69.65 362.148 3327 3457.09
87.819 307 61.093 397.976 3854 3447.54

7542 1333.1742 $11,260 94282 93860.42

PROFIT : $13,670
$ SALE CASH SALE HOUSE ACC OUTSIDE CASH OPEN
R+S+D R+S+D SALE $ SALE REG SUPER
13064.07 8691.34 1686.77 7004.57 5815 2365
9545.13 6481.06 768.91 5712.15 2297 2000
6830.63 4552.62 551.21 4001.41 6717 1722
11491.79 7853.3 1888.96 5964.34 4840 1468
11179.62 7587.79 2393.59 5194.2 1780 1275
8582.09 5787.43 1162.86 4624.57 6071 2374
10588.95 7033.53 1719.28 5314.25 3597 2218
13126.61 9409.03 1720.16 7688.87 810 1997
10001.95 6854.41 1449.39 5405.02 4153 1592
7358 5470.55 734.5 4736.05 1622 1293
10958.99 7631.41 2085.77 5545.64 7051 2145
11164.81 6687.49 1682.81 5004.68 4059 1906
11899.62 8452.08 1909.17 6542.91 1269 1482
12009.95 8215.45 2053.94 6161.51 4906 1223
12068.5 7854.04 1759.52 6094.52 1709 870
8924.08 6339.12 1115.43 5223.69 6141 1611
6368.71 4335.63 196 4139.63 3659 1368
10356.58 6826.18 1163.76 5662.42 2145 1134
11016.56 7635.82 2380.09 5255.73 6298 939
9936.9 6841.02 1819.67 5021.35 3319 663
11617.44 8247.05 2468.52 5778.53 7951 1901
13036.51 9801.62 2370.16 7431.46 4904 1566
9557.75 6323.75 1141.74 5182.01 1721 1279
8055.22 5936.91 626.06 5310.85 6210 1036
13111.24 9026.35 2283.45 6742.9 4008 815
12236.4 7959.29 3069.61 4889.68 714 506
10389.27 7421.32 2490.48 4930.84 4935 1428
4244.88 3063.33 434.03 2629.3 2169 1281
10978.54 7521.45 2146.99 5374.46 8114 1184
11899.62 8452.08 1909.17 6542.91 5359 1482

299700.79 205840.37 47272.83 158567.54

OPEN CLOSE
DIESEL REG SUPER DIESEL REG SUPER
1843 2297 2000 1535 0 0
1535 6717 1722 2421 7074
2421 4840 1468 2342 0 0
2342 1780 1275 1989 0 0
1989 6071 2374 1551 7304 1200
1551 3597 2218 1352 0 0
1352 810 1997 1052 0 0
1052 4153 1592 2340 6998
2340 1622 1293 2036 0 0
2036 7051 2145 1907 7504 1000
1907 4059 1906 1525 0 0
1525 1269 1482 1190 0 0
1190 4906 1223 2267 7000 0
2267 1709 870 1988 0 0
1988 6141 1611 1487 7501 1001
1487 3659 1368 1325 0 0
1325 2145 1134 1214 0 0
1214 6298 939 2064 6994 0
2064 3319 663 1716 0 0
1716 7951 1901 1406 6995 1500
1406 4904 1566 1144 0 0
1144 1721 1279 613 0 0
613 6210 1036 1441 7000 0
1441 4008 815 1315 0 0
1315 714 506 1032 0 0
1032 4935 1428 682 7301 1200
682 2169 1281 446 0 0
446 8114 1184 1498 7015 0
1498 5359 950 1193.99 0 0
1190 4906 1223 2267 7000 0
 SOLD TANK DIFFERENCE
DIESEL REG SUPER DIESEL REG SUP
0 3518 365 308 -122 124
1010 2654 278 124 -87 10
0 1877 254 79 -77 33
0 3060 193 353 -29 93
0 3013 101 438 -44 127
0 2474 156 199 -129 59
0 2787 221 300 -3 62
1501 3655 405 213 -130 6
0 2531 299 304 -6 70
0 2075 148 129 -72 108
0 2992 239 382 -69 48
0 2790 424 335 19 -50
1201 3363 259 124 -107 143
0 3197 353 279 -17 45
0 3069 260 501 -19 77
0 2482 243 162 -180 82
0 1514 234 111 3 111
1000 2841 195 150 -6 38
0 2979 276 348 -228 108
0 2363 262 310 90 101
0 3047 335 262 -103 18
0 3183 287 531 -12 53
1001 2511 243 173 -18 69
0 2202 221 126 -124 34
0 3294 309 283 -25 92
0 3080 278 350 -37 45
0 2766 147 236 17 61
1096 1070 97 44 -1 43
0 2755 234 304.01 -56 44
1201 7453 259 124 -4197 32

-1572 1854
TOTAL DIFF + / - 309.9966667
DIFFERENCE HOUSE ACC HOUSE ACC
DIESEL GAL MARGIN PROFIT credit price
-57 833.384387352 0.1 83.3384387352 2.024
77 379.896245059 0.1 37.9896245059 2.024
16 272.336956522 0.1 27.2336956522 2.024
-8 933.280632411 0.1 93.3280632411 2.024
-74 1182.60375494 0.1 118.260375494 2.024
3 574.535573123 0.1 57.4535573123 2.024
27 849.446640316 0.1 84.9446640316 2.024
78 849.881422925 0.1 84.9881422925 2.024
-4 716.101778656 0.1 71.6101778656 2.024
-8 362.895256917 0.1 36.2895256917 2.024
-73 1030.5187747 0.1 103.05187747 2.024
36 831.427865613 0.1 83.1427865613 2.024
68 977.557603687 0.1 97.7557603687 1.953
-13 1051.68458781 0.1 105.168458781 1.953
-86 900.931899642 0.1 90.0931899642 1.953
22 571.13671275 0.1 57.113671275 1.953
19 100.358422939 0.1 10.0358422939 1.953
56 595.883256528 0.1 59.5883256528 1.953
-45 1218.68407578 0.1 121.868407578 1.953
-40 931.730670763 0.1 93.1730670763 1.953
40 1291.06694561 0.1 129.106694561 1.912
-18 1239.62343096 0.1 123.962343096 1.912
-18 597.144351464 0.1 59.7144351464 1.912
28 327.437238494 0.1 32.7437238494 1.912
41 1194.27301255 0.1 119.427301255 1.912
-11 1605.44456067 0.1 160.544456067 1.912
-56 1302.55230126 0.1 130.255230126 1.912
38 231.729845168 0.1 23.1729845168 1.873
45.99 1146.28403631 0.1 114.628403631 1.873
183 1019.31126535 0.1 101.931126535 1.873

83.99 24099.8322409 2409.983224

2020 SELL PRICE BUY PRICE CASH MARGIN CREDIT MARGIN GAL CASH
Date REG SUPER DIESEL REG SUPER DIESEL REG SUPER DIESEL REG SUP DIESEL REG
1-May 1.883 2.189 2.349 1.711 1.909 2.15 0.172 0.28 0.199 0.202 0.31 0.229 1131
2-May 1.883 2.189 2.349 1.711 1.909 2.15 0.172 0.28 0.199 0.202 0.31 0.229 1102
3-May 1.883 2.189 2.349 1.711 1.909 2.15 0.172 0.28 0.199 0.202 0.31 0.229 1446
4-May 1.883 2.189 2.349 1.711 1.909 2.15 0.172 0.28 0.199 0.202 0.31 0.229 1272
5-May 1.883 2.189 2.349 1.711 1.909 2.15 0.172 0.28 0.199 0.202 0.31 0.229 1387
6-May 1.883 2.189 2.349 1.711 1.909 2.15 0.172 0.28 0.199 0.202 0.31 0.229 1031
7-May 1.883 2.189 2.349 1.711 1.909 2.15 0.172 0.28 0.199 0.202 0.31 0.229 1407
8-May 1.883 2.189 2.349 1.711 1.909 2.15 0.172 0.28 0.199 0.202 0.31 0.229 1363
9-May 1.883 2.189 2.349 1.711 1.909 2.15 0.172 0.28 0.199 0.202 0.31 0.229 946
10-May 1.883 2.189 2.349 1.711 1.909 2.15 0.172 0.28 0.199 0.202 0.31 0.229 1284
11-May 1.941 2.251 2.411 1.809 1.962 2.212 0.132 0.289 0.199 0.162 0.319 0.229 1245
12-May 1.941 2.251 2.411 1.809 1.962 2.212 0.132 0.289 0.199 0.162 0.319 0.229 1325
13-May 1.941 2.251 2.411 1.809 1.962 2.212 0.132 0.289 0.199 0.162 0.319 0.229 1146
14-May 1.941 2.251 2.411 1.809 1.962 2.212 0.132 0.289 0.199 0.162 0.319 0.229 1450
15-May 1.941 2.251 2.411 1.809 1.962 2.212 0.132 0.289 0.199 0.162 0.319 0.229 1414
16-May 1.941 2.251 2.411 1.809 1.962 2.212 0.132 0.289 0.199 0.162 0.319 0.229 1655
17-May 1.941 2.251 2.411 1.809 1.962 2.212 0.132 0.289 0.199 0.162 0.319 0.229 1836
18-May 1.969 2.278 2.438 1.817 1.989 2.239 0.152 0.289 0.199 0.182 0.319 0.229 1203
19-May 1.969 2.278 2.438 1.817 1.989 2.239 0.152 0.289 0.199 0.182 0.319 0.229 636
20-May 1.969 2.278 2.438 1.817 1.989 2.239 0.152 0.289 0.199 0.182 0.319 0.229 1383
21-May 1.969 2.278 2.438 1.817 1.989 2.239 0.152 0.289 0.199 0.182 0.319 0.229 1270
22-May 1.969 2.278 2.438 1.817 1.989 2.239 0.152 0.289 0.199 0.182 0.319 0.229 1044
23-May 1.969 2.278 2.438 1.817 1.989 2.239 0.152 0.289 0.199 0.182 0.319 0.229 1185
24-May 1.969 2.278 2.438 1.817 1.989 2.239 0.152 0.289 0.199 0.182 0.319 0.229 1579
25-May 2.049 2.36 2.52 1.82 2.071 2.321 0.229 0.289 0.199 0.259 0.319 0.229 1263
26-May 2.049 2.36 2.52 1.82 2.071 2.321 0.229 0.289 0.199 0.259 0.319 0.229 939
27-May 2.049 2.36 2.52 1.82 2.071 2.321 0.229 0.289 0.199 0.259 0.319 0.229 1042
28-May 2.049 2.36 2.52 1.82 2.071 2.321 0.229 0.289 0.199 0.259 0.319 0.229 1032
29-May 2.049 2.36 2.52 1.82 2.071 2.321 0.229 0.289 0.199 0.259 0.319 0.229 1310
30-May 2.049 2.36 2.52 1.82 2.071 2.321 0.229 0.289 0.199 0.259 0.319 0.229 1296
31-May 2.049 2.36 2.52 1.82 2.071 2.321 0.229 0.289 0.199 0.259 0.319 0.229 1686

0.171323 0.286097 0.199 0.517419 0.316097 0.229 52982.643

 PROFIT PROFIT
GAL CREDIT CASH & CC CASH GAL GAL CREDIT CASH + CC GAL PROFIT C+ CC GAL CC SALE $ SALE CASH SALEHOUSE ACC
OUTSIDE CASH
PROFIT
REG REG SUPER SUPER SUPER DIESEL DIESEL R+S+D R+S+D R+S+D R+S+D R+S+D SALE $ SALE
983 393.098 299 191 142.93 232 46.168 582.196 2836 3053.15 9558.71 6505.56 1726.92 4778.64
393 268.93 202 124 95 168 33.432 397.362 1989 2051.61 6666.37 4614.76 72.22 4542.54
1541 559.994 170 228 118.28 285 56.715 734.989 3670 3294.28 12281.21 8986.93 3611.43 5375.5
1406 502.796 149 244 117.36 245 48.755 668.911 3316 3617.78 11089.61 7471.83 2620.65 4851.18
1726 587.216 216 270 144.18 272 54.128 785.524 3871 3908.77 12931.74 9022.97 3721.97 5301
1314 442.76 141 127 78.85 360 71.64 593.25 2973 2663.55 9949.31 7285.76 3334.09 3951.67
1498 544.6 287 315 178.01 275 54.725 777.335 3782 3625.2 12727.66 9102.46 3152.77 5949.69
1047 445.93 261 169 125.47 263 52.337 623.737 3103 3356.27 10420.2 7063.93 1689.35 5374.58
406 244.724 144 110 74.42 227 45.173 364.317 1833 1867.61 6159.01 4291.4 337.27 3954.13
1521 528.09 242 233 139.99 412 81.988 750.068 3692 3784.49 12437.84 8653.35 3353.94 5299.41
1825 459.99 161 172 101.397 223 44.377 605.764 3626 4183.29 12209.34 8026.05 3228.73 4797.32
1393 400.566 234 185 126.641 339 67.461 594.668 3476 2861.79 11691.3 8829.51 3423.02 5406.49
1566 404.964 177 173 106.34 367 73.033 584.337 3429 4003.49 11539.43 7535.94 2877.31 4658.63
1584 448.008 369 160 157.681 251 49.949 655.638 3814 3724.75 12972.36 9247.61 2968.24 6279.37
916 335.04 215 73 85.422 170 33.83 454.292 2788 2257.72 9304.03 7046.31 1330.47 5715.84
1109 398.118 191 69 77.21 301 59.899 535.227 3325 3212 11122.88 7910.88 2180.09 5730.79
1537 491.346 297 239 162.074 144.5 28.7555 682.1755 4053.5 4387 13573.64 9186.64 2842.74 6343.9
643 299.882 249 99 103.542 324 64.476 467.9 2518 1840 8581.19 6741.19 1744.9 4996.29
289 149.27 83 30 33.557 43 8.557 191.384 1081 1151 3911.38 2760.38 253.25 2507.13
1468 477.392 134 109 73.497 290 57.71 608.599 3384 3672 11470.19 7798.19 3110.54 4687.65
1607 485.514 136 197 102.147 395 78.605 666.266 3605 3151 12225.25 9074.25 4143.2 4931.05
1519 435.146 193 214 124.043 218 43.382 602.571 3188 3485 10796.86 7311.86 2942.58 4369.28
1617 474.414 161 135 89.594 176 35.024 599.032 3274 3224 11044.94 7820.94 3224.48 4596.46
1559 523.746 286 262 166.232 371 73.829 763.807 4057 4261.64 13657.46 9395.82 3063.82 6332
749 483.218 135 96 69.639 218 43.382 596.239 2461 1974.61 8253.57 6278.96 1605.96 4673
413 321.998 124 90 64.546 90 17.91 404.454 1656 1640.93 5539.33 3898.4 333.4 3565
1176 543.202 158 59 64.483 196 39.004 646.689 2631 2168.87 8819.9 6651.03 2665.64 3985.39
1079 515.789 204 204 124.032 178 35.422 675.243 2697 2803.52 9106.07 6302.55 2193.55 4109
1554 702.476 135 202 103.453 347 69.053 874.982 3548 3818.48 11942.98 8124.5 3277.5 4847
1630 718.954 174 204 115.362 395 78.605 912.921 3699 4279.59 12341.52 8061.93 3093.93 4968
 1542 785.472 373 237 183.4 387 77.013 1045.885 4225 4244.12 14220.15 9976.03 2825.03 7151

52982.643 14372.64 8668.782 8162.5 1624.338 $19,446 97600.5 97567.51 328545.4 230977.9 76948.99 154028.9

PROFIT : $21,734
 OPEN CLOSE SOLD TANK DIFFERENCE
REG SUPER DIESEL REG SUPER DIESEL REG SUPER DIESEL REG SUPER DIESEL REG SUP
1192 1343 828 5103 1787 1840 6150 799 1201 2239 355 189 -125 135
5103 1787 1840 3402 1527 1626 0 0 0 1701 260 214 -206 66
3397 1526 1625 7823 2342 1331 7501 1000 0 3075 184 294 -88 214
7812 2341 1331 4971 2070 1111 0 0 0 2841 271 220 -163 122
4965 2069 1111 1762 1625 824 0 0 0 3203 444 287 -90 42
1760 1624 824 6072 1389 2030 6698 0 1500 2386 235 294 -41 33
6068 1389 2029 2933 953 1707 0 0 0 3135 436 322 -230 166
2931 953 1707 8006 1579 1405 7499 1001 0 2424 375 302 -14 55
8002 1579 1405 6558 1380 1213 0 0 0 1444 199 192 -92 55
6555 1380 1213 3574 1043 791 0 0 0 2981 337 422 -176 138
3572 1043 791 7951 1863 562 7502 999 0 3123 179 229 -53 154
7943 1861 562 8579 2512 2864 3398 1001 2600 2762 350 298 -44 69
8574 2511 2859 5699 2307 2496 0 0 0 2875 204 363 -163 146
5695 2306 2495 2495 1872 2283 0 0 0 3200 434 212 -166 95
2491 1872 2283 8094 1614 2101 7994 0 0 2391 258 182 -61 30
8598 1300 1956 5707 1135 1590 0 0 0 2891 165 366 -127 95
5707 1135 1589 2177 738 1425 0 0 0 3530 397 164 -157 139
2176 738 1424 6298 1409 2201 6001 1000 1000 1879 329 223 -33 19
6293 1408 2200 5274 1292 2154 0 0 0 1019 116 46 -94 -3
5274 1292 2154 2377 1131 1833 0 0 0 2897 161 321 -46 82
2377 1130 1833 6400 914 2450 7000 0 1000 2977 216 383 -100 117
6400 914 2450 3599 622 2257 0 0 0 2801 292 193 -238 115
3599 622 2257 7758 1948 2069 7003 1501 0 2844 175 188 -42 121
7758 1948 2069 4403 1455 1635 0 0 0 3355 493 434 -217 55
4397 1454 1635 2376 1320 1394 0 0 0 2021 134 241 -9 97
2376 1320 1394 7222 2117 2390 6299 900 1000 1453 103 4 -101 111
7222 2117 2390 4943 1955 2206 0 0 0 2279 162 184 -61 55
4941 1955 2205 2698 1634 2015 0 0 0 2243 321 190 -132 87
2696 1633 2015 7588 2142 1602 7799 698 0 2907 189 413 -43 148
7583 2141 1602 4526 1865 1224 0 0 0 3057 276 378 -131 102
4526 1864 1223 1193 1344 828 0 0 0 3333 520 395 -105 90

-3348 2950
TOTAL DIFF + / - -391.5
 HOUSE
NK DIFFERENCE HOUSE ACC ACC
DIESEL GAL MARGIN PROFIT
43 514 0.1 51.4
-46 21 0.1 2.1
-9 1075 0.1 107.5
25 785 0.1 78.5
-15 1115 0.1 111.5
66 999 0.1 99.9
-47 939 0.1 93.9
-39 503 0.1 50.3
35 100 0.1 10
-10 996 0.1 99.6
-6 956 0.1 95.6
41 1019 0.1 101.9
4 857 0.1 85.7
39 884 0.1 88.4
-12 396 0.1 39.6
-65 649 0.1 64.9
-19.5 841 0.1 84.1
101 513 0.1 51.3
-3 74 0.1 7.4
-31 914 0.1 91.4
12 1226 0.1 122.6
25 871 0.1 87.1
-12 959 0.1 95.9
-63 912 0.1 91.2
-23 478 0.1 47.8
86 99 0.1 9.9
12 794 0.1 79.4
-12 653 0.1 65.3
-66 975 0.1 97.5
17 921 0.1 92.1
 -8 841 0.1 84.1

19.5 22879 2287.9

2020 SELL PRICE BUY PRICE CASH MARGIN CREDIT MARGIN GAL CASH
Date REG SUPER DIESEL REG SUPER DIESEL REG SUPER DIESEL REG SUP DIESEL REG
1-Jun 2.064 2.374 2.534 1.831 2.074 2.324 0.233 0.3 0.21 0.263 0.33 0.24 1131
2-Jun 2.064 2.374 2.534 1.831 2.074 2.324 0.233 0.3 0.21 0.263 0.33 0.24 1102
3-Jun 2.064 2.374 2.534 1.831 2.074 2.324 0.233 0.3 0.21 0.263 0.33 0.24 1446
4-Jun 2.064 2.374 2.534 1.831 2.074 2.324 0.233 0.3 0.21 0.263 0.33 0.24 1272
5-Jun 2.064 2.374 2.534 1.831 2.074 2.324 0.233 0.3 0.21 0.263 0.33 0.24 1387
6-Jun 2.064 2.374 2.534 1.831 2.074 2.324 0.233 0.3 0.21 0.263 0.33 0.24 1031
7-Jun 2.064 2.374 2.534 1.831 2.074 2.324 0.233 0.3 0.21 0.263 0.33 0.24 1407
8-Jun 2.064 2.374 2.534 1.831 2.074 2.324 0.233 0.3 0.21 0.263 0.33 0.24 1363
9-Jun 2.064 2.374 2.534 1.831 2.074 2.324 0.233 0.3 0.21 0.263 0.33 0.24 946
10-Jun 2.064 2.374 2.534 1.831 2.074 2.324 0.233 0.3 0.21 0.263 0.33 0.24 1284
11-Jun 2.123 2.436 2.596 1.982 2.136 2.386 0.141 0.3 0.21 0.171 0.33 0.24 1245
12-Jun 2.123 2.436 2.596 1.982 2.136 2.386 0.141 0.3 0.21 0.171 0.33 0.24 1325
13-Jun 2.123 2.436 2.596 1.982 2.136 2.386 0.141 0.3 0.21 0.171 0.33 0.24 1146
14-Jun 2.123 2.436 2.596 1.982 2.136 2.386 0.141 0.3 0.21 0.171 0.33 0.24 1450
15-Jun 2.123 2.436 2.596 1.982 2.136 2.386 0.141 0.3 0.21 0.171 0.33 0.24 1414
16-Jun 2.123 2.436 2.596 1.982 2.136 2.386 0.141 0.3 0.21 0.171 0.33 0.24 1018
17-Jun 2.123 2.436 2.596 1.982 2.136 2.386 0.141 0.3 0.21 0.171 0.33 0.24 1404
18-Jun 2.123 2.436 2.596 1.982 2.136 2.386 0.141 0.3 0.21 0.171 0.33 0.24 1164
19-Jun 2.185 2.529 2.689 1.989 2.229 2.479 0.196 0.3 0.21 0.226 0.33 0.24 1461
20-Jun 2.185 2.529 2.689 1.989 2.229 2.479 0.196 0.3 0.21 0.226 0.33 0.24 1445
21-Jun 2.185 2.529 2.689 1.989 2.229 2.479 0.196 0.3 0.21 0.226 0.33 0.24 2024
22-Jun 2.185 2.529 2.689 1.989 2.229 2.479 0.196 0.3 0.21 0.226 0.33 0.24 1356
23-Jun 2.185 2.529 2.689 1.989 2.229 2.479 0.196 0.3 0.21 0.226 0.33 0.24 1195
24-Jun 2.185 2.529 2.689 1.989 2.229 2.479 0.196 0.3 0.21 0.226 0.33 0.24 1569
25-Jun 2.185 2.529 2.689 1.989 2.229 2.479 0.196 0.3 0.21 0.226 0.33 0.24 1251
26-Jun 2.216 2.574 2.734 2.034 2.274 2.524 0.182 0.3 0.21 0.212 0.33 0.24 1389
27-Jun 2.216 2.574 2.734 2.034 2.274 2.524 0.182 0.3 0.21 0.212 0.33 0.24 1442
28-Jun 2.216 2.574 2.734 2.034 2.274 2.524 0.182 0.3 0.21 0.212 0.33 0.24 2385
29-Jun 2.216 2.574 2.734 2.034 2.274 2.524 0.182 0.3 0.21 0.212 0.33 0.24 1630
30-Jun 2.216 2.574 2.734 2.034 2.274 2.524 0.182 0.3 0.21 0.212 0.33 0.24 1040
0.191333 0.3 0.21 0.551333 0.33 0.24 55788.519
 PROFIT PROFIT
GAL CREDIT CASH & CC CASH GAL GAL CREDIT CASH + CC GAL PROFIT C+ CC GAL CC SALE $ SALE CASH SALEHOUSE ACC
OUTSIDE CASH
PROFIT
REG REG SUPER SUPER SUPER DIESEL DIESEL R+S+D R+S+D R+S+D R+S+D R+S+D SALE $ SALE
983 522.052 299 191 152.73 232 48.72 723.502 2836 3053.15 9558.71 6505.56 1726.92 4778.64
393 360.125 202 124 101.52 168 35.28 496.925 1989 2051.61 6666.37 4614.76 72.22 4542.54
1541 742.201 170 228 126.24 285 59.85 928.291 3670 3294.28 12281.21 8986.93 3611.43 5375.5
1406 666.154 149 244 125.22 245 51.45 842.824 3316 3617.78 11089.61 7471.83 2620.65 4851.18
1726 777.109 216 270 153.9 272 57.12 988.129 3871 3908.77 12931.74 9022.97 3721.97 5301
1314 585.805 141 127 84.21 360 75.6 745.615 2973 2663.55 9949.31 7285.76 3334.09 3951.67
1498 721.805 287 315 190.05 275 57.75 969.605 3782 3625.2 12727.66 9102.46 3152.77 5949.69
1047 592.94 261 169 134.07 263 55.23 782.24 3103 3356.27 10420.2 7063.93 1689.35 5374.58
406 327.196 144 110 79.5 227 47.67 454.366 1833 1867.61 6159.01 4291.4 337.27 3954.13
1521 699.195 242 233 149.49 412 86.52 935.205 3692 3784.49 12437.84 8653.35 3353.94 5299.41
1825 487.62 161 172 105.06 223 46.83 639.51 3626 4183.29 12209.34 8026.05 3228.73 4797.32
1393 425.028 234 185 131.25 339 71.19 627.468 3476 2861.79 11691.3 8829.51 3423.02 5406.49
1566 429.372 177 173 110.19 367 77.07 616.632 3429 4003.49 11539.43 7535.94 2877.31 4658.63
1584 475.314 369 160 163.5 251 52.71 691.524 3814 3724.75 12972.36 9247.61 2968.24 6279.37
916 356.01 215 73 88.59 170 35.7 480.3 2788 2257.72 9304.03 7046.31 1330.47 5715.84
375 207.663 178 119 92.67 152 31.92 332.253 1842 1914.33 6145.26 4230.93 124.59 4106.34
1663 482.337 141 230 118.2 386 81.06 681.597 3824 3955.55 12782.29 8826.74 3762.5 5064.24
1559 430.713 202 111 97.23 398 83.58 611.523 3434 3220.42 11494.21 8273.79 3232.56 5041.23
1434 610.44 171 232 127.86 215 45.15 783.45 3513 3823.5 11729.3 7905.8 2423.83 5481.97
1697 666.742 119 248 117.54 368 77.28 861.562 3877 4362.82 12977.61 8614.79 3371.24 5243.55
1723 786.102 276 120 122.4 289 60.69 969.192 4432 4016.91 14754.95 10738.04 3184.48 7553.56
1130 521.156 225 88 96.54 106 22.26 639.956 2905 3001.01 9632.57 6631.56 1394.22 5237.34
688 389.708 113 200 99.9 102 21.42 511.028 2298 2864.72 7618.89 4754.17 240.13 4514.04
1626 675 215 174 121.92 320 67.2 864.12 3904 3534.99 12973.35 9438.36 3477.77 5960.59
1452 573.348 173 165 106.35 203 42.63 722.328 3244 3348.22 10775.95 7427.73 2710.2 4717.53
1889 653.266 116 137 80.01 433 90.93 824.206 3964 4815.56 13463.49 8647.93 3421.25 5226.68
1716 626.236 186 222 129.06 525 110.25 865.546 4091 4385.97 13961.14 9575.17 3433.47 6141.7
1780 811.43 409 132 166.26 239 50.19 1027.88 4945 4336.54 16258.72 11922.18 3385.64 8536.54
1099 529.648 259 120 117.3 338 70.98 717.928 3446 2962.62 11359.12 8396.5 1802.73 6593.77
427 279.804 126 106 72.78 154 32.34 384.924 1853 1891.8 6098.98 4207.18 334.31 3872.87
55788.519 16411.52 8739.54 8317 1746.57 $21,720 99770 100688.7 333964 233275.2 73747.3 159527.9

PROFIT : $23,942
 OPEN CLOSE SOLD TANK DIFFERENCE
REG SUPER DIESEL REG SUPER DIESEL REG SUPER DIESEL REG SUPER DIESEL REG SUP
1192 1343 828 5103 1787 1840 6150 799 1201 2239 355 189 -125 135
5103 1787 1840 3402 1527 1626 0 0 0 1701 260 214 -206 66
3397 1526 1625 7823 2342 1331 7501 1000 0 3075 184 294 -88 214
7812 2341 1331 4971 2070 1111 0 0 0 2841 271 220 -163 122
4965 2069 1111 1762 1625 824 0 0 0 3203 444 287 -90 42
1760 1624 824 6072 1389 2030 6698 0 1500 2386 235 294 -41 33
6068 1389 2029 2933 953 1707 0 0 0 3135 436 322 -230 166
2931 953 1707 8006 1579 1405 7499 1001 0 2424 375 302 -14 55
8002 1579 1405 6558 1380 1213 0 0 0 1444 199 192 -92 55
6555 1380 1213 3574 1043 791 0 0 0 2981 337 422 -176 138
3572 1043 791 7951 1863 562 7502 999 0 3123 179 229 -53 154
7943 1861 562 8579 2512 2864 3398 1001 2600 2762 350 298 -44 69
8574 2511 2859 5699 2307 2496 0 0 0 2875 204 363 -163 146
5695 2306 2495 2495 1872 2283 0 0 0 3200 434 212 -166 95
2491 1872 2283 8094 1614 2101 7994 0 0 2391 258 182 -61 30
8094 1614 2102 6610 1348 1939 0 0 0 1484 266 163 -91 31
6605 1347 1939 3346 1125 1465 0 0 0 3259 222 474 -192 149
3343 1125 1465 8150 1924 1118 7499 999 0 2692 200 347 31 113
8151 1924 1118 5119 1544 892 0 0 0 3032 380 226 -137 23
5117 1544 891 1875 1308 484 0 0 0 3242 236 407 -100 131
1875 1308 484 3136 2050 2307 5200 1000 2000 3939 258 177 -192 138
3133 2050 2306 8759 1770 2197 8000 0 0 2374 280 109 112 33
8669 1770 2196 6673 1485 2088 0 0 0 1996 285 108 -113 28
6668 1484 1721 3309 1234 1721 0 0 0 3359 250 0 -164 139
3306 1234 1721 628 960 1467 0 0 0 2678 274 254 25 64
628 960 1467 4746 1684 1083 7501 1000 0 3383 276 384 -105 -23
4746 1684 1083 7084 1311 2938 5653 0 2351 3315 373 496 -157 35
7084 1311 2938 2768 927 2670 0 0 0 4316 384 268 -151 157
2765 927 2668 7385 1677 2374 7501 1000 0 2881 250 294 -152 129
7385 1677 2374 5889 1460 2232 0 0 0 1496 217 142 -29 15
 -3127 2682
TOTAL DIFF + / - -295.667
 HOUSE
NK DIFFERENCE HOUSE ACC ACC
DIESEL GAL MARGIN PROFIT
43 514 0.1 51.4
-46 21 0.1 2.1
-9 1075 0.1 107.5
25 785 0.1 78.5
-15 1115 0.1 111.5
66 999 0.1 99.9
-47 939 0.1 93.9
-39 503 0.1 50.3
35 100 0.1 10
-10 996 0.1 99.6
-6 956 0.1 95.6
41 1019 0.1 101.9
4 857 0.1 85.7
39 884 0.1 88.4
-12 396 0.1 39.6
-11 40 0.1 4
-88 1127 0.1 112.7
51 968 0.1 96.8
-11 726 0.1 72.6
-39 1009 0.1 100.9
112 954 0.1 95.4
-3 418 0.1 41.8
-6 72 0.1 7.2
320 1048 0.1 104.8
-51 817 0.1 81.7
49 1031 0.1 103.1
29 1041 0.1 104.1
-29 1165 0.1 116.5
44 546 0.1 54.6
12 101 0.1 10.1
448 22222 2222.2
2020 SELL PRICE BUY PRICE
Date REG SUPER DIESEL REG SUPER
1-Jul 2.265 2.577 2.737 2.047 2.277
2-Jul 2.265 2.577 2.737 2.047 2.277
3-Jul 2.265 2.577 2.737 2.047 2.277
4-Jul 2.265 2.577 2.737 2.047 2.277
5-Jul 2.265 2.577 2.737 2.047 2.277
6-Jul 2.265 2.577 2.737 2.047 2.277
7-Jul 2.265 2.577 2.737 2.047 2.277
8-Jul 2.265 2.577 2.737 2.047 2.277
9-Jul 2.265 2.577 2.737 2.047 2.277
10-Jul 2.265 2.577 2.737 2.047 2.277
11-Jul 2.265 2.577 2.737 2.047 2.277
12-Jul 2.265 2.577 2.737 2.047 2.277
13-Jul 2.265 2.577 2.737 2.047 2.277
14-Jul 2.265 2.577 2.737 2.047 2.277
15-Jul 2.283 2.595 2.755 2.075 2.295
16-Jul 2.283 2.595 2.755 2.075 2.295
17-Jul 2.283 2.595 2.755 2.075 2.295
18-Jul 2.283 2.595 2.755 2.075 2.295
19-Jul 2.283 2.595 2.755 2.075 2.295
20-Jul 2.283 2.595 2.755 2.075 2.295
21-Jul 2.283 2.595 2.755 2.075 2.295
22-Jul 2.275 2.586 2.746 2.066 2.286
23-Jul 2.275 2.586 2.746 2.066 2.286
24-Jul 2.275 2.586 2.746 2.066 2.286
25-Jul 2.275 2.586 2.746 2.066 2.286
26-Jul 2.275 2.586 2.746 2.066 2.286
27-Jul 2.275 2.586 2.746 2.066 2.286
28-Jul 2.275 2.586 2.746 2.066 2.286
29-Jul 2.265 2.575 2.735 2.05 2.275
30-Jul 2.265 2.575 2.735 2.05 2.275
31-Jul 2.265 2.575 2.735 2.05 2.275

2.271322581
BUY PRICE CASH MARGIN CREDIT MARGIN
DIESEL REG SUPER DIESEL REG SUP
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.527 0.218 0.3 0.21 0.248 0.33
2.545 0.208 0.3 0.21 0.238 0.33
2.545 0.208 0.3 0.21 0.238 0.33
2.545 0.208 0.3 0.21 0.238 0.33
2.545 0.208 0.3 0.21 0.238 0.33
2.545 0.208 0.3 0.21 0.238 0.33
2.545 0.208 0.3 0.21 0.238 0.33
2.545 0.208 0.3 0.21 0.238 0.33
2.536 0.209 0.3 0.21 0.239 0.33
2.536 0.209 0.3 0.21 0.239 0.33
2.536 0.209 0.3 0.21 0.239 0.33
2.536 0.209 0.3 0.21 0.239 0.33
2.536 0.209 0.3 0.21 0.239 0.33
2.536 0.209 0.3 0.21 0.239 0.33
2.536 0.209 0.3 0.21 0.239 0.33
2.525 0.215 0.3 0.21 0.245 0.33
2.525 0.215 0.3 0.21 0.245 0.33
2.525 0.215 0.3 0.21 0.245 0.33

0.2134193548 0.31 0.217 0.5734193548 0.34

DIT MARGIN GAL CASH GAL CREDIT CASH & CC PROFIT CASH GAL GAL CREDIT
DIESEL REG REG REG SUPER SUPER
0.24 1555 1868 802.254 196 156
0.24 1811 1306 718.686 124 190
0.24 1589 1642 753.618 204 175
0.24 1250 1032 528.436 104 145
0.24 1816 1455 756.728 300 224
0.24 1273 854 489.306 175 126
0.24 1190 259 323.652 194 83
0.24 1749 1638 787.506 245 251
0.24 1445 1725 742.81 185 144
0.24 1623 1565 741.934 178 212
0.24 1416 1705 731.528 342 141
0.24 1737 1532 758.602 353 259
0.24 1460 1186 612.408 182 95
0.24 1322 469 404.508 218 57
0.24 1667 1469 696.358 250 207
0.24 1493 1484 663.736 176 186
0.24 1682 1480 702.096 165 119
0.24 1797 1935 834.306 242 136
0.24 2197 1555 827.066 309 217
0.24 1810 819 571.402 313 202
0.24 1227 320 331.376 223 132
0.24 1643 1609 727.938 255 162
0.24 1591 1798 762.241 154 163
0.24 1601 1623 722.506 141 125
0.24 1815 1493 736.162 197 155
0.24 1805 1603 760.362 247 201
0.24 1503 1093 575.354 195 208
0.24 967 460 312.043 75 95
0.24 1322 1689 698.035 196 155
0.24 1256 1757 700.505 202 168
0.24 1285 1564 659.455 184 250

0.247 62419.917 20432.917 8792.07

PROFIT CASH + CC GAL PROFIT PROFIT C+ CC GAL CC SALE
SUPER DIESEL DIESEL R+S+D R+S+D R+S+D
110.28 327 68.67 981.204 4102 3470.78
99.9 360 75.6 894.186 3791 3597.19
118.95 224 47.04 919.608 3834 3553.67
79.05 236 49.56 657.046 2767 2391.51
163.92 316 66.36 987.008 4111 3162.17
94.08 346 72.66 656.046 2774 3119.63
85.59 90 18.9 428.142 1816 1287.27
156.33 419 87.99 1031.826 4302 4275.63
103.02 218 45.78 891.61 3717 3697.55
123.36 291 61.11 926.404 3869 3619.69
149.13 316 66.36 947.018 3920 3938.71
191.37 364 76.44 1026.412 4245 3970.95
85.95 248 52.08 750.438 3171 3166.16
84.21 72 15.12 503.838 2138 1685.34
143.31 422 88.62 928.288 4015 3876.6
114.18 443 93.03 870.946 3782 4038.84
88.77 318 66.78 857.646 3764 3819.99
117.48 472 99.12 1050.906 4582 4744.32
164.31 431 90.51 1081.886 4709 4230.46
160.56 289 60.69 792.652 3433 2604.91
110.46 163 34.23 476.066 2065 1823.75
129.96 285 59.85 917.748 3954 3957.61
99.99 365 76.65 938.881 4071 4081.16
83.55 468 98.28 904.336 3958 5007.21
110.25 278 58.38 904.792 3938 3651.14
140.43 404 84.84 985.632 4260 4856.83
127.14 169 35.49 737.984 3168 3124.58
53.85 102 21.42 387.313 1699 1723
109.95 365 76.65 884.635 3727 4248.9
116.04 255 53.55 870.095 3638 3839.8
137.7 329 69.09 866.245 3612 4126.49

9385 2036.545 $26,057 110932 108691.84

PROFIT : $28,474
$ SALE CASH SALE HOUSE ACC OUTSIDE CASH OPEN
R+S+D R+S+D SALE $ SALE REG SUPER
13530.7 10059.92 4216.99 5842.93 5884 1459
12494.81 8897.62 2476.99 6420.63 2342 1253
12628.64 9074.97 3044.82 6030.15 7121 1434
9089.14 6697.63 2303.61 4394.02 3732 1220
13230.65 10068.48 2885 7183.48 7442 2070
9222.07 6102.44 1350.7 4751.74 4031 1658
5964.79 4677.52 56 4621.52 8540 2469
14250.03 9974.4 3139.13 6835.27 6879 2291
12301.77 8604.22 3115.22 5489 3337 1882
12905.31 9285.62 3410.16 5875.46 6794 1511
13211.75 9273.04 3084.84 6188.2 3451 1244
14470.29 10499.34 3259.06 7240.28 6704 1943
10992.13 7825.97 2142.45 5683.52 3210 1408
7419.29 5733.95 366.91 5367.04 7549 1216
14083.87 10207.27 3548.41 6658.86 5764 965
13287.65 9248.81 3305.33 5943.48 2522 600
13200.42 9380.43 2832.01 6548.42 5846 1370
16108.6 11364.28 4154.01 7210.27 2597 1181
16600 12369.54 3169.83 9199.71 4923 1910
12129.46 9524.55 2039.67 7484.88 1072 1419
7288.16 5464.41 324.03 5140.38 5292 1074
13997.75 10040.14 3312.06 6728.08 3611 770
14416.23 10335.07 4115.13 6219.94 7276 1408
14018.53 9011.32 2847.93 6163.39 3765 1194
13871.28 10220.14 3111.09 7109.05 5746 2004
15059.51 10202.68 2942.32 7260.36 2341 1689
11157.14 8032.56 1908.4 6124.16 6340 1899
5947.95 4224.95 579.85 3645.1 3562 1495
13156.04 8907.14 3398.27 5508.87 8172 2440
12821.17 8981.37 3700.51 5280.86 5028 2190
12682.02 8555.53 3305.55 5249.98 1954 1874

381537.15 272845.31 83446.28 189399.03

OPEN CLOSE
DIESEL REG SUPER DIESEL REG SUPER
2232 2323 1245 1873 0 0
1880 7121 1434 1441 8002 499
1441 3732 1220 1254 0 0
1254 7451 2072 2077 6008 999
2075 4037 1659 1710 0 0
1709 8540 2469 1338 6600 1000
1338 6885 2292 1262 0 0
1262 3342 1883 841 0 0
841 6794 1511 2210 6647 0
2210 3457 1244 1891 0 0
1890 6704 1943 1498 6495 1001
1497 3210 1408 1178 0 0
1178 7549 1216 1984 6999 0
1984 5764 965 1904 0 0
1903 2522 600 1406 0 0
1406 5846 1370 998 6400 1100
998 2597 1182 670 0 0
670 4923 1910 1209 6200 1000
1209 1072 1419 766 0 0
766 5292 1074 1686 7002
1686 3611 770 1480 0 0
1480 7276 1408 1233 7000 1000
1233 3765 1194 862 0 0
862 5753 2005 2442 5197 999
2440 2341 1689 2182 0 0
2182 6340 1899 1726 8001 0
1726 3562 1495 1613 0 0
1613 8172 2440 2479 6001 1000
2479 5028 2190 2142 0 0
2142 1954 1874 1863 0 0
1863 6518 2592 1456 7501 1124
 SOLD TANK DIFFERENCE
DIESEL REG SUPER DIESEL REG SUP
0 3561 214 359 -138 138
0 3223 318 439 -106 -4
0 3389 214 187 -158 165
1001 2289 147 178 -7 102
0 3405 411 365 -134 113
0 2091 189 371 36 112
0 1655 177 76 -206 100
0 3537 408 421 -150 88
1501 3190 371 132 -20 -42
0 3337 267 319 -149 123
0 3242 302 392 -121 181
0 3494 535 319 -225 77
1000 2660 192 194 -14 85
0 1785 251 80 6 24
0 3242 365 497 -106 92
0 3076 330 408 -99 32
0 3249 188 328 -87 96
0 3874 271 -539 -142 107
0 3851 491 443 -99 35
1200 2782 345 280 -153 170
0 1681 304 206 -134 51
0 3335 362 247 -83 55
0 3511 214 371 -122 103
1999 3209 188 419 15 78
0 3405 315 258 -97 37
0 4002 -210 456 -594 658
0 2778 404 113 -182 -1
1001 1391 55 135 36 115
0 3144 250 337 -133 101
0 3074 316 279 -61 54
0 2937 406 407 -88 28

-3515 3073
TOTAL DIFF + / - -139.3333333
DIFFERENCE HOUSE ACC HOUSE ACC
DIESEL GAL MARGIN PROFIT
-32 1278 0.1 127.8
-79 751 0.1 75.1
37 923 0.1 92.3
58 702 0.1 70.2
-49 880 0.1 88
-25 409 0.1 40.9
14 18 0.1 1.8
-2 952 0.1 95.2
86 939 0.1 93.9
-28 1015 0.1 101.5
-76 920 0.1 92
45 959 0.1 95.9
54 612 0.1 61.2
-8 104 0.1 10.4
-75 1008 0.1 100.8
35 934 0.1 93.4
-10 800 0.1 80
1011 1174 0.1 117.4
-12 891 0.1 89.1
9 573 0.1 57.3
-43 91 0.1 9.1
38 931 0.1 93.1
-6 1156 0.1 115.6
49 800 0.1 80
20 877 0.1 87.7
-52 831 0.1 83.1
56 539 0.1 53.9
-33 164 0.1 16.4
28 960 0.1 96
-24 1045 0.1 104.5
-78 939 0.1 93.9

908 24175 2417.5

2020 SELL PRICE BUY PRICE
Date REG SUPER DIESEL REG SUPER
1-Aug 2.266 2.576 2.736 2.056 2.286
2-Aug 2.266 2.576 2.736 2.056 2.286
3-Aug 2.266 2.576 2.736 2.056 2.286
4-Aug 2.266 2.576 2.736 2.056 2.286
5-Aug 2.266 2.576 2.736 2.056 2.286
6-Aug 2.266 2.576 2.736 2.056 2.286
7-Aug 2.266 2.576 2.736 2.056 2.286
8-Aug 2.266 2.576 2.736 2.056 2.286
9-Aug 2.266 2.576 2.736 2.056 2.286
10-Aug 2.266 2.576 2.736 2.056 2.286
11-Aug 2.266 2.576 2.736 2.056 2.286
12-Aug 2.256 2.566 2.726 2.046 2.266
13-Aug 2.256 2.566 2.726 2.046 2.266
14-Aug 2.256 2.566 2.726 2.046 2.266
15-Aug 2.256 2.566 2.726 2.046 2.266
16-Aug 2.256 2.566 2.726 2.046 2.266
17-Aug 2.256 2.566 2.726 2.046 2.266
18-Aug 2.256 2.566 2.726 2.046 2.266
19-Aug 2.256 2.566 2.726 2.046 2.266
20-Aug 2.256 2.566 2.726 2.046 2.266
21-Aug 2.272 2.582 2.742 2.062 2.282
22-Aug 2.272 2.582 2.742 2.062 2.282
23-Aug 2.272 2.582 2.742 2.062 2.282
24-Aug 2.272 2.582 2.742 2.062 2.282
25-Aug 2.272 2.582 2.742 2.062 2.282
26-Aug 2.272 2.582 2.742 2.062 2.282
27-Aug 2.272 2.582 2.742 2.062 2.282
28-Aug 2.272 2.582 2.742 2.062 2.282
29-Aug 2.311 2.622 2.782 2.102 2.322
30-Aug 2.311 2.622 2.782 2.102 2.322
31-Aug 2.311 2.622 2.782 2.102 2.322
BUY PRICE CASH MARGIN CREDIT MARGIN
DIESEL REG SUPER DIESEL REG SUP
2.526 0.21 0.29 0.21 0.24 0.32
2.526 0.21 0.29 0.21 0.24 0.32
2.526 0.21 0.29 0.21 0.24 0.32
2.526 0.21 0.29 0.21 0.24 0.32
2.526 0.21 0.29 0.21 0.24 0.32
2.526 0.21 0.29 0.21 0.24 0.32
2.526 0.21 0.29 0.21 0.24 0.32
2.526 0.21 0.29 0.21 0.24 0.32
2.526 0.21 0.29 0.21 0.24 0.32
2.526 0.21 0.29 0.21 0.24 0.32
2.526 0.21 0.29 0.21 0.24 0.32
2.516 0.21 0.3 0.21 0.24 0.33
2.516 0.21 0.3 0.21 0.24 0.33
2.516 0.21 0.3 0.21 0.24 0.33
2.516 0.21 0.3 0.21 0.24 0.33
2.516 0.21 0.3 0.21 0.24 0.33
2.516 0.21 0.3 0.21 0.24 0.33
2.516 0.21 0.3 0.21 0.24 0.33
2.516 0.21 0.3 0.21 0.24 0.33
2.516 0.21 0.3 0.21 0.24 0.33
2.532 0.21 0.3 0.21 0.24 0.33
2.532 0.21 0.3 0.21 0.24 0.33
2.532 0.21 0.3 0.21 0.24 0.33
2.532 0.21 0.3 0.21 0.24 0.33
2.532 0.21 0.3 0.21 0.24 0.33
2.532 0.21 0.3 0.21 0.24 0.33
2.532 0.21 0.3 0.21 0.24 0.33
2.532 0.21 0.3 0.21 0.24 0.33
2.572 0.209 0.3 0.21 0.239 0.33
2.572 0.209 0.3 0.21 0.239 0.33
2.572 0.209 0.3 0.21 0.239 0.33

0.20993333333 0.29633333333 0.21 0.5662666667 0.32633333333

DIT MARGIN GAL CASH GAL CREDIT CASH & CC PROFIT CASH GAL GAL CREDIT
DIESEL REG REG REG SUPER SUPER
0.24 1346 1559 656.82 254 143
0.24 1800 1728 792.72 209 166
0.24 1640 1027 590.88 291 81
0.24 1076 510 348.36 194 162
0.24 1712 1776 785.76 276 136
0.24 1356 1248 584.28 142 153
0.24 1225 1798 688.77 178 178
0.24 1529 1545 691.89 232 95
0.24 1680 1604 737.76 285 162
0.24 1465 1006 549.09 171 206
0.24 741 434 259.77 221 101
0.24 1356 1862 731.64 219 79
0.24 1144 1268 544.56 142 125
0.24 1574 1827 769.02 216 76
0.24 1575 1539 700.11 311 225
0.24 1756 1681 772.2 213 161
0.24 1206 1254 554.22 302 94
0.24 807 490 287.07 234 95
0.24 1318 1397 612.06 189 72
0.24 1239 1614 647.55 201 93
0.24 1386 1645 685.86 147 140
0.24 1324 1517 642.12 340 92
0.24 1605 1813 772.17 267 166
0.24 1391 1190 577.71 166 111
0.24 1071 436 329.55 192 91
0.24 1351 1198 571.23 175 92
0.24 1412 1036 545.16 202 203
0.24 1175 1371 575.79 224 221
0.24 1678 1245 648.257 269 196
0.24 2147 1223 741.02 264 156
0.24 1318 833 474.549 194 159

0.24 59541.946 18867.946 7661.54

PROFIT CASH + CC GAL PROFIT PROFIT C+ CC GAL CC SALE
SUPER DIESEL DIESEL R+S+D R+S+D R+S+D
119.42 552 115.92 892.16 3854 4038.83
113.73 409 85.89 992.34 4312 4383.46
110.31 405 85.05 786.24 3444 2956.34
108.1 175 36.75 493.21 2117 2472
123.56 490 102.9 1012.22 4390 4420.58
90.14 329 69.09 743.51 3228 3086.94
108.58 227 47.67 845.02 3606 3693.82
97.68 456 95.76 885.33 3857 3804.76
134.49 408 85.68 957.93 4139 3961.4
115.51 330 69.3 733.9 3178 3627.66
96.41 154 32.34 388.52 1651 1793.27
91.77 323 67.83 891.24 3839 4584.76
83.85 472 99.12 727.53 3151 3094.22
89.88 255 53.55 912.45 3948 4061.69
167.55 307 64.47 932.13 3957 4093.71
117.03 547 114.87 1004.1 4358 3933.84
121.62 257 53.97 729.81 3113 2566.07
101.55 141 29.61 418.23 1767 1807.02
80.46 483 101.43 793.95 3459 4189.22
90.99 348 73.08 811.62 3495 3007.87
90.3 434 91.14 867.3 3752 4138.32
132.36 413 86.73 861.21 3686 3999.02
134.88 477 100.17 1007.22 4328 4167.54
86.43 325 68.25 732.39 3183 3694.89
87.63 52 10.92 428.1 1842 1776.13
82.86 451 94.71 748.8 3267 3341.66
127.59 276 57.96 730.71 3129 3428.1
140.13 243 51.03 766.95 3234 4104.78
145.38 291 61.11 854.747 3679 4330.57
130.68 163 34.23 905.93 3953 3455.03
110.67 188 39.48 624.699 2692 3310.43

10381 2180.01 $24,479 105608 109323.93

PROFIT : $26,780
$ SALE CASH SALE HOUSE ACC OUTSIDE CASH OPEN
R+S+D R+S+D SALE $ SALE REG SUPER
13530.74 9491.91 3658.89 5833.02 6518 2592
15070.62 10687.16 3546.04 7141.12 3370 2385
12016.25 9059.91 2214.91 6845 6335 2134
7369.76 4897.76 189.99 4707.77 3423 1859
15286.01 10865.43 3825.72 7039.71 7813 2661
11219.38 8132.44 3103.57 5028.87 4169 2385
12544.21 8850.39 3946.41 4903.98 1528 2485
13310.58 9505.82 3347.08 6158.74 5955 2390
14239.18 10277.78 3559.25 6718.53 2754 2156
10931.43 7303.77 1669.48 5634.29 6123 1758
5702.34 3909.07 569.52 3339.55 3443 1425
13140.34 8555.58 3232.58 5323 8317 2258
10786.84 7692.62 3043.4 4649.22 4914 2057
13389.18 9327.49 3304.86 6022.63 2481 1824
13493.26 9399.55 2867.94 6531.61 6491 2127
14865.44 10931.6 3961.12 6970.48 3208 1674
10611.41 8045.34 2898.04 5147.3 6748 1349
6027.24 4220.22 616.05 3604.17 4202 1046
11809.29 7620.07 2463.71 5156.36 2840 787
11909.24 8901.37 4086.38 4814.99 6778 1903
12797.86 8659.54 3384.2 5275.34 3836 1629
12594.66 8595.64 2864.64 5731 7323 1374
14785.48 10617.94 4128.75 6489.19 4375 1063
10831.19 7136.3 1845.44 5290.86 6879 1719
6228.8 4452.67 96 4356.67 4212 1481
11167.18 7825.52 2213.67 5611.85 2688 1294
10659.2 7231.1 1760.61 5470.49 6124 2143
11135.19 7030.41 2054.12 4976.29 3477 1811
12686.57 8356 1871.63 6484.37 6883 2456
13525.69 10070.66 1782.55 8288.11 3873 2099
9302.76 5992.33 866.52 5125.81 8562 1711

362967.32 253643.39 78973.07 174670.32

OPEN CLOSE
DIESEL REG SUPER DIESEL REG SUPER
1456 3370 2385 947 0 0
947 6335 2134 2103 6500 0
2103 3423 1859 1630 0 0
1630 7813 2661 2578 6000 1100
2578 4169 2385 2135 0 0
2135 1528 2185 1765 0 0
1765 5955 2390 1481 7501 500
1481 2754 2156 1071 0 0
1071 6123 1758 2228 6699 0
2228 3443 1425 1869 0 0
1869 8317 2258 2796 5999 1000
2796 4914 2057 2486 0 0
2486 2481 1824 2037 0 0
2037 6491 2127 1731 7500 500
1731 3208 1674 1401 0 0
1401 6748 1349 1936 7000
1936 4202 1046 1622 0 0
1622 2840 787 1449 0 0
1449 6778 1903 1011 7003 1000
1011 3836 1629 652 0 0
652 7323 1374 1758 6498 0
1758 4375 1063 1312 0 0
1312 6879 1719 1892 6001 999
1892 4211 1481 1488 0 0
1488 2688 1294 1435 0 0
1435 6124 2143 2083 6003 1001
2083 3477 1811 1770 0 0
1770 6883 2456 2533 5997 1000
2533 3873 2099 2289 0 0
2289 8562 1711 2117 8000 0
2117 6290 1415 1916 0 0
 SOLD TANK DIFFERENCE
DIESEL REG SUPER DIESEL REG SUP
0 3148 207 509 -243 190
1501 3535 251 345 -7 124
0 2912 275 473 -245 97
1100 1610 298 152 -24 58
0 3644 276 443 -156 136
0 2641 200 370 -37 95
0 3074 595 284 -51 -239
0 3201 234 410 -127 93
1500 3330 398 343 -46 49
0 2680 333 359 -209 44
1101 1125 167 174 50 155
0 3403 201 310 -185 97
0 2433 233 449 -21 34
0 3490 197 306 -89 95
0 3283 453 330 -169 83
1001 3460 325 466 -23 49
0 2546 303 314 -86 93
0 1362 259 173 -65 70
0 3065 -116 438 -350 377
0 2942 274 359 -89 20
1498 3011 255 392 20 32
0 2948 311 446 -107 121
999 3497 343 419 -79 90
0 2668 238 404 -87 39
0 1524 187 53 -17 96
1001 2567 152 353 -18 115
0 2647 332 313 -199 73
1000 2591 355 237 -45 90
0 3010 357 244 -87 108
0 3311 388 172 59 32
0 2272 296 201 -121 57

-2853 2573
TOTAL DIFF + / - -233.3333333
DIFFERENCE HOUSE ACC HOUSE ACC
DIESEL GAL MARGIN PROFIT
43 1040 0.1 104
64 1007 0.1 100.7
-68 633 0.1 63.3
23 60 0.1 6
47 1100 0.1 110
-41 892 0.1 89.2
-57 1134 0.1 113.4
46 968 0.1 96.8
65 1035 0.1 103.5
-29 486 0.1 48.6
-20 165 0.1 16.5
13 951 0.1 95.1
23 895 0.1 89.5
-51 972 0.1 97.2
-23 843 0.1 84.3
81 1165 0.1 116.5
-57 853 0.1 85.3
-32 181 0.1 18.1
45 725 0.1 72.5
-11 1202 0.1 120.2
42 996 0.1 99.6
-33 843 0.1 84.3
58 1215 0.1 121.5
-79 543 0.1 54.3
-1 30 0.1 3
98 651 0.1 65.1
-37 518 0.1 51.8
6 593 0.1 59.3
47 544 0.1 54.4
-9 515 0.1 51.5
-13 251 0.1 25.1

140 23006 2300.6

2020 SELL PRICE BUY PRICE
Date REG SUPER DIESEL REG SUPER
1-Sep 2.16 2.86 2.87 1.82 1.99
2-Sep 2.15 2.87 2.87 1.82 1.99
3-Sep 2.16 2.87 2.87 1.82 1.99
4-Sep 2.15 2.87 2.87 1.82 1.99
5-Sep 2.16 2.87 2.87 1.82 1.99
6-Sep 2.16 2.87 2.87 1.82 1.99
7-Sep 2.16 2.87 2.87 1.82 1.99
8-Sep 2.16 2.87 2.87 1.82 1.99
9-Sep 2.16 2.67 2.87 1.82 1.99
10-Sep 2.16 2.87 2.91 1.82 1.99
11-Sep 2.19 2.99 2.99 1.82 1.99
12-Sep 2.19 2.99 2.99 1.82 1.99
13-Sep 2.19 2.99 2.99 1.82 1.99
14-Sep 2.19 2.99 2.99 1.82 1.99
15-Sep 2.19 2.99 2.99 1.82 1.99
16-Sep 2.19 2.99 2.99 1.82 1.99
17-Sep 2.19 2.99 2.99 1.84 1.99
18-Sep 2.19 2.99 2.99 1.84 1.99
19-Sep 2.19 2.99 2.99 1.84 1.99
20-Sep 2.19 2.99 2.99 1.84 1.99
21-Sep 2.19 2.99 2.99 1.84 1.99
22-Sep 2.19 2.99 2.99 1.84 1.99
23-Sep 2.19 2.99 2.99 1.84 1.99
24-Sep 2.19 2.99 2.99 1.84 1.99
25-Sep 2.19 2.99 2.99 1.84 1.99
26-Sep 2.19 2.99 2.99 1.84 1.99
27-Sep 2.19 2.99 2.99 1.84 1.99
28-Sep 2.19 2.99 2.99 1.84 1.99
29-Sep 1.84 1.99
30-Sep 1.84 1.99

1.967741935
BUY PRICE CASH MARGIN CREDIT MARGIN
DIESEL REG SUPER DIESEL REG SUP
1.86 0.34 0.87 1.01 0.37 0.9
1.86 0.33 0.88 1.01 0.36 0.91
1.86 0.34 0.88 1.01 0.37 0.91
1.86 0.33 0.88 1.01 0.36 0.91
1.86 0.34 0.88 1.01 0.37 0.91
1.86 0.34 0.88 1.01 0.37 0.91
1.86 0.34 0.88 1.01 0.37 0.91
1.86 0.34 0.88 1.01 0.37 0.91
1.86 0.34 0.68 1.01 0.37 0.71
1.86 0.34 0.88 1.05 0.37 0.91
1.86 0.37 1 1.13 0.4 1.03
1.86 0.37 1 1.13 0.4 1.03
1.86 0.37 1 1.13 0.4 1.03
1.86 0.37 1 1.13 0.4 1.03
1.86 0.37 1 1.13 0.4 1.03
1.86 0.37 1 1.13 0.4 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 -1.84 -1.99 -1.86 -1.81 -1.96
1.86

0.2567741935 0.82 0.954 1.106451613 0.85

DIT MARGIN GAL CASH GAL CREDIT CASH & CC PROFIT CASH GAL GAL CREDIT
DIESEL REG REG REG SUPER SUPER
1.04 587.15 1209.876 647.28512 10.693 0
1.04 512.004 948.365 510.37272 16.861 0
1.04 588.466 1125.702 616.58818 15.323 0
1.04 600.74 1258.588 651.33588 15.247 0
1.04 541.774 1074.067 581.60795 48.002 0
1.04 1068.93 2014.79 1108.9085 43.172 0
1.04 618.705 1104.032 618.85154 37.471 0
1.04 694.081 1147.015 660.38309 84.145 0
1.04 536.642 942.742 531.27282 68.552 0
1.08 349.113 661.954 363.6214 4.417 0
1.16 498.623 1065.093 610.52771 0 0
1.16 394.758 522.358 355.00366 0 0
1.16 358.012 777.122 443.31324 0.314 0
1.16 486.551 1025.379 590.17547 14.602 0
1.16 585.341 904.735 578.47017 85.853 0
1.16 423.421 773.06 465.88977 17.86 0
1.16 336.989 788.96 417.75095 9.084 0
1.16 390.148 592.157 361.57146 36.632 65.162
1.16 492.577 785.157 470.76161 1064.859 0
1.16 432.904 686.685 412.4567 31.861 0
1.16 317.866 604.412 340.92966 66.483 94.898
1.16 358.432 760.603 414.48034 69.645 83.722
1.16 311.375 449.363 279.73919 24.163 94.932
1.16 359.487 478.289 307.57027 35.771 114.191
1.16 149.602 316.293 172.55204 35.423 156.188
1.16 314.289 529.523 311.21989 36.574 140.583
1.16 310.274 593.426 334.09778 8.542 160.73
1.16 293.096 452.964 274.70992 50.513 204.716
-1.83 0 0

0.984 37024.15703 13431.44703 4140.67637

PROFIT CASH + CC GAL PROFIT PROFIT C+ CC 34.97522124 CC SALE
SUPER DIESEL DIESEL R+S+D R+S+D
9.30291 197.043 199.01343 855.60146 2004.762 2884.61
14.83768 15.281 15.43381 540.64421 1492.511 2198.74
13.48424 160.916 162.52516 792.59758 1890.407 2698.55
13.41736 138.979 140.36879 805.12203 2013.554 3093.26
42.24176 117.871 119.04971 742.89942 1781.714 2548.62
37.99136 17.367 17.54067 1164.44053 3144.259 2014.79
32.97448 48.629 49.11529 700.94131 1808.837 2595.1
74.0476 127.202 128.47402 862.90471 2052.443 2749.97
46.61536 101.918 102.93718 680.82536 1649.854 2225.16
3.88696 53.922 56.6181 424.12646 1069.406 1553.46
0 61.908 69.95604 680.48375 1625.624 2505.3
0 47.77 53.9801 408.98376 964.886 1219.2
0.314 0 0 443.62724 1135.448 1828.74
14.602 229.687 259.54631 864.32378 1756.219 2623.65
85.853 88.838 100.38694 764.71011 1664.767 2229.56
17.86 122.735 138.69055 622.44032 1337.076 1963.39
9.084 92.961 105.04593 531.88088 1227.994 1927.15
103.74886 239.065 270.14345 735.46377 1323.164 1549.27
1064.859 101.769 114.99897 1650.61958 2444.362 1619.23
31.861 0.001 0.00113 444.31883 1151.451 1704.41
164.22794 100.34 113.3842 618.5418 1183.999 1763.37
155.87866 173.846 196.44598 766.80498 1446.248 2180.04
121.94296 152.599 172.43687 574.11902 1032.432 1463.09
153.38773 47.37 53.5281 514.4861 1035.108 1461.72
196.29664 125.956 142.33028 511.17896 783.462 1252.01
181.37449 168.346 190.23098 682.82536 1189.315 1614.24
174.0939 89.675 101.33275 609.52443 1162.647 2059.29
261.37048 65.911 74.47943 610.55983 1067.2 1631.11
0 0 0 0

2887.905 2755.06137 $19,605 42439.149 57157.03

PROFIT : $20,332
$ SALE CASH SALE HOUSE ACC OUTSIDE CASH OPEN
R+S+D R+S+D SALE $ SALE REG SUPER
4174.43 1289.82 790.44 499.38 3127 1312
3330.83 1132.09 0 1132.09 1723 1125
3989.61 1291.06 431.34 859.72 6474 1957
4415.65 1322.39 490.53 831.86 5155 1754
3780.56 1231.94 352.85 879.09 3827 1467
3083.72 1068.93 0 1068.93 2574 1227
3996.98 1401.88 0 1401.88 1488 1003
4348.26 1598.29 467.31 1130.98 6093 736
3460.9 1235.74 371.61 864.13 4715 427
2338.97 785.51 196.93 588.58 3564 246
3601.77 1096.47 384.36 712.11 2646 246
2087.28 868.08 143.37 724.71 1217 246
2630.05 801.31 81.66 719.65 6334 1152
3732.83 1109.18 689.34 419.84 5312 1043
3608.09 1378.53 615.22 763.31 4250 899
2918.01 954.62 358.07 596.55 3114 697
2682.03 754.88 287.84 467.04 2231 546
3233.88 1684.61 929.5 755.11 1313 499
3075.78 1456.55 372.78 1083.77 6329 1391
1011.22 -693.19 0 -693.19 5326 1245
2855.6 1092.23 370.64 721.59 4470 1012
3488.86 1308.82 406.87 901.95 3545 850
2526.92 1063.83 462.4 601.43 2421 697
2478.36 1016.64 236.81 779.83 1657 578
2004.22 752.21 440.99 311.22 821 429
2935.51 1321.27 466.05 855.22 5756 1534
2815.86 756.57 0 756.57 4919 1357
2641.98 1010.87 312.56 698.31 4018 1188
0 0 0

87248.16 30091.13 9659.47 20431.66

OPEN CLOSE
DIESEL REG SUPER DIESEL REG SUPER
1054 1724 1125 843
843 499 957 775 6000 1001
1791 5156 1771 1585
1585 3828 1467 1342
1342 2598 1227 1211
1211 1495 1021 1179
1179 6094 736 1130 6002
1130 4717 427 974
974 3565 246 870
870 2647 246 814
814 1217 246 676
676 403 246 621
1638 5312 1043 1638 6003 1001
1638 4251 899 1333
1333 3114 697 1178
1178 2231 546 1011
1011 1313 499 846
846 6328 1391 1618 6001 1001
1618 5326 1245 1486
1486 4471 1012 1454
1454 3546 850 1353
1352 2422 697 1176
1176 1657 578 1021
1021 821 429 972
972 403 247 844
2065 4918 1357 1897 5400 1301
1897 4018 1188 1807
1807 3273 933 1740
 SOLD TANK DIFFERENCE
DIESEL REG SUPER DIESEL REG SUP
1403 187 211 394.026 -176.307
999 7224 1169 1067 -5763.631 -1152.139
1318 186 206 396.168 -170.677
1327 287 243 532.328 -271.753
1229 240 131 386.841 -191.998
1079 206 32 2004.72 -162.828
1396 267 49 326.737 -229.529
1376 309 156 465.096 -224.855
1150 181 104 329.384 -112.448
917 0 56 94.067 4.417
1429 0 138 134.716 0
814 0 55 103.116 0
999 7025 1110 999 -5889.866 -1109.686
1061 144 305 450.93 -129.398
1136 202 155 354.076 -116.147
883 151 167 313.481 -133.14
918 47 165 207.949 -37.916
1001 986 109 229 -3.695 -7.206
1003 146 132 274.734 918.859
855 233 32 264.589 -201.139
924 162 101 -1.722 -0.619
1123 153 176 -3.965 0.367
764 119 155 -3.262 0.095
836 149 49 1.776 0.962
418 182 128 47.895 9.611
1201 6238 1478 1369 -5394.188 -1300.843
901 169 90 2.7 0.272
745 255 67 1.06 0.229
0 0 0 0 0

-9973.94 -4793.816
TOTAL DIFF + / - -16060.78767
DIFFERENCE HOUSE ACC HOUSE ACC
DIESEL GAL MARGIN PROFIT CREDIT PRICE
-13.957 349.752212389 0.1 34.97522124 2.26
-1051.719 0 0.1 34.97522124 2.25
-45.084 190.85840708 0.1 34.97522124 2.26
-104.021 218.013333333 0.1 34.97522124 2.25
-13.129 156.128318584 0.1 34.97522124 2.26
-14.633 0 0.1 34.97522124 2.26
-0.371 0 0.1 34.97522124 2.26
-28.798 206.774336283 0.1 34.97522124 2.26
-2.082 164.42920354 0.1 34.97522124 2.26
-2.078 87.1371681416 0.1 34.97522124 2.26
-76.092 167.84279476 0.1 34.97522124 2.29
-7.23 62.6069868996 0.1 34.97522124 2.29
-999 35.6593886463 0.1 34.97522124 2.29
-75.313 301.021834061 0.1 34.97522124 2.29
-66.162 268.655021834 0.1 34.97522124 2.29
-44.265 156.362445415 0.1 15.6362445415 2.29
-72.039 125.694323144 0.1 12.5694323144 2.29
10.065 405.895196507 0.1 40.5895196507 2.29
-30.231 162.786026201 0.1 16.2786026201 2.29
-31.999 0 0.1 0 2.29
-0.66 161.851528384 0.1 16.1851528384 2.29
-2.154 177.672489083 0.1 17.7672489083 2.29
-2.401 201.92139738 0.1 20.192139738 2.29
-1.63 103.410480349 0.1 10.3410480349 2.29
-2.044 192.572052402 0.1 19.2572052402 2.29
-1200.654 203.515283843 0.1 20.3515283843 2.29
-0.325 0 0.1 0 2.29
-1.089 136.489082969 0.1 13.6489082969 2.29
0 0 0.1 0 0.1

-3879.095 4237.04931123 727.4453492

2020 SELL PRICE BUY PRICE
Date REG SUPER DIESEL REG SUPER
1-Sep 2.16 2.86 2.87 1.82 1.99
2-Sep 2.15 2.87 2.87 1.82 1.99
3-Sep 2.16 2.87 2.87 1.82 1.99
4-Sep 2.15 2.87 2.87 1.82 1.99
5-Sep 2.16 2.87 2.87 1.82 1.99
6-Sep 2.16 2.87 2.87 1.82 1.99
7-Sep 2.16 2.87 2.87 1.82 1.99
8-Sep 2.16 2.87 2.87 1.82 1.99
9-Sep 2.16 2.67 2.87 1.82 1.99
10-Sep 2.16 2.87 2.91 1.82 1.99
11-Sep 2.19 2.99 2.99 1.82 1.99
12-Sep 2.19 2.99 2.99 1.82 1.99
13-Sep 2.19 2.99 2.99 1.82 1.99
14-Sep 2.19 2.99 2.99 1.82 1.99
15-Sep 2.19 2.99 2.99 1.82 1.99
16-Sep 2.19 2.99 2.99 1.82 1.99
17-Sep 2.19 2.99 2.99 1.84 1.99
18-Sep 2.19 2.99 2.99 1.84 1.99
19-Sep 2.19 2.99 2.99 1.84 1.99
20-Sep 2.19 2.99 2.99 1.84 1.99
21-Sep 2.19 2.99 2.99 1.84 1.99
22-Sep 2.19 2.99 2.99 1.84 1.99
23-Sep 2.19 2.99 2.99 1.84 1.99
24-Sep 2.19 2.99 2.99 1.84 1.99
25-Sep 2.19 2.99 2.99 1.84 1.99
26-Sep 2.19 2.99 2.99 1.84 1.99
27-Sep 2.19 2.99 2.99 1.84 1.99
28-Sep 2.19 2.99 2.99 1.84 1.99
29-Sep 1.84 1.99
30-Sep 1.84 1.99

1.967741935
BUY PRICE CASH MARGIN CREDIT MARGIN
DIESEL REG SUPER DIESEL REG SUP
1.86 0.34 0.87 1.01 0.37 0.9
1.86 0.33 0.88 1.01 0.36 0.91
1.86 0.34 0.88 1.01 0.37 0.91
1.86 0.33 0.88 1.01 0.36 0.91
1.86 0.34 0.88 1.01 0.37 0.91
1.86 0.34 0.88 1.01 0.37 0.91
1.86 0.34 0.88 1.01 0.37 0.91
1.86 0.34 0.88 1.01 0.37 0.91
1.86 0.34 0.68 1.01 0.37 0.71
1.86 0.34 0.88 1.05 0.37 0.91
1.86 0.37 1 1.13 0.4 1.03
1.86 0.37 1 1.13 0.4 1.03
1.86 0.37 1 1.13 0.4 1.03
1.86 0.37 1 1.13 0.4 1.03
1.86 0.37 1 1.13 0.4 1.03
1.86 0.37 1 1.13 0.4 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 0.35 1 1.13 0.38 1.03
1.86 -1.84 -1.99 -1.86 -1.81 -1.96
1.86

0.2567741935 0.82 0.954 1.106451613 0.85

DIT MARGIN GAL CASH GAL CREDIT CASH & CC PROFIT CASH GAL GAL CREDIT
DIESEL REG REG REG SUPER SUPER
1.04 587.15 1209.876 647.28512 10.693 0
1.04 512.004 948.365 510.37272 16.861 0
1.04 588.466 1125.702 616.58818 15.323 0
1.04 600.74 1258.588 651.33588 15.247 0
1.04 541.774 1074.067 581.60795 48.002 0
1.04 1068.93 2014.79 1108.9085 43.172 0
1.04 618.705 1104.032 618.85154 37.471 0
1.04 694.081 1147.015 660.38309 84.145 0
1.04 536.642 942.742 531.27282 68.552 0
1.08 349.113 661.954 363.6214 4.417 0
1.16 498.623 1065.093 610.52771 0 0
1.16 394.758 522.358 355.00366 0 0
1.16 358.012 777.122 443.31324 0.314 0
1.16 486.551 1025.379 590.17547 14.602 0
1.16 585.341 904.735 578.47017 85.853 0
1.16 423.421 773.06 465.88977 17.86 0
1.16 336.989 788.96 417.75095 9.084 0
1.16 390.148 592.157 361.57146 36.632 65.162
1.16 492.577 785.157 470.76161 1064.859 0
1.16 432.904 686.685 412.4567 31.861 0
1.16 317.866 604.412 340.92966 66.483 94.898
1.16 358.432 760.603 414.48034 69.645 83.722
1.16 311.375 449.363 279.73919 24.163 94.932
1.16 359.487 478.289 307.57027 35.771 114.191
1.16 149.602 316.293 172.55204 35.423 156.188
1.16 314.289 529.523 311.21989 36.574 140.583
1.16 310.274 593.426 334.09778 8.542 160.73
1.16 293.096 452.964 274.70992 50.513 204.716
-1.83 0 0

0.984 37024.15703 13431.44703 4140.67637

PROFIT CASH + CC GAL PROFIT PROFIT C+ CC 34.97522124 CC SALE
SUPER DIESEL DIESEL R+S+D R+S+D
9.30291 197.043 199.01343 855.60146 2004.762 2884.61
14.83768 15.281 15.43381 540.64421 1492.511 2198.74
13.48424 160.916 162.52516 792.59758 1890.407 2698.55
13.41736 138.979 140.36879 805.12203 2013.554 3093.26
42.24176 117.871 119.04971 742.89942 1781.714 2548.62
37.99136 17.367 17.54067 1164.44053 3144.259 2014.79
32.97448 48.629 49.11529 700.94131 1808.837 2595.1
74.0476 127.202 128.47402 862.90471 2052.443 2749.97
46.61536 101.918 102.93718 680.82536 1649.854 2225.16
3.88696 53.922 56.6181 424.12646 1069.406 1553.46
0 61.908 69.95604 680.48375 1625.624 2505.3
0 47.77 53.9801 408.98376 964.886 1219.2
0.314 0 0 443.62724 1135.448 1828.74
14.602 229.687 259.54631 864.32378 1756.219 2623.65
85.853 88.838 100.38694 764.71011 1664.767 2229.56
17.86 122.735 138.69055 622.44032 1337.076 1963.39
9.084 92.961 105.04593 531.88088 1227.994 1927.15
103.74886 239.065 270.14345 735.46377 1323.164 1549.27
1064.859 101.769 114.99897 1650.61958 2444.362 1619.23
31.861 0.001 0.00113 444.31883 1151.451 1704.41
164.22794 100.34 113.3842 618.5418 1183.999 1763.37
155.87866 173.846 196.44598 766.80498 1446.248 2180.04
121.94296 152.599 172.43687 574.11902 1032.432 1463.09
153.38773 47.37 53.5281 514.4861 1035.108 1461.72
196.29664 125.956 142.33028 511.17896 783.462 1252.01
181.37449 168.346 190.23098 682.82536 1189.315 1614.24
174.0939 89.675 101.33275 609.52443 1162.647 2059.29
261.37048 65.911 74.47943 610.55983 1067.2 1631.11
0 0 0 0

2887.905 2755.06137 $19,605 42439.149 57157.03

PROFIT : $20,332
$ SALE CASH SALE HOUSE ACC OUTSIDE CASH OPEN
R+S+D R+S+D SALE $ SALE REG SUPER
4174.43 1289.82 790.44 499.38 3127 1312
3330.83 1132.09 0 1132.09 1723 1125
3989.61 1291.06 431.34 859.72 6474 1957
4415.65 1322.39 490.53 831.86 5155 1754
3780.56 1231.94 352.85 879.09 3827 1467
3083.72 1068.93 0 1068.93 2574 1227
3996.98 1401.88 0 1401.88 1488 1003
4348.26 1598.29 467.31 1130.98 6093 736
3460.9 1235.74 371.61 864.13 4715 427
2338.97 785.51 196.93 588.58 3564 246
3601.77 1096.47 384.36 712.11 2646 246
2087.28 868.08 143.37 724.71 1217 246
2630.05 801.31 81.66 719.65 6334 1152
3732.83 1109.18 689.34 419.84 5312 1043
3608.09 1378.53 615.22 763.31 4250 899
2918.01 954.62 358.07 596.55 3114 697
2682.03 754.88 287.84 467.04 2231 546
3233.88 1684.61 929.5 755.11 1313 499
3075.78 1456.55 372.78 1083.77 6329 1391
1011.22 -693.19 0 -693.19 5326 1245
2855.6 1092.23 370.64 721.59 4470 1012
3488.86 1308.82 406.87 901.95 3545 850
2526.92 1063.83 462.4 601.43 2421 697
2478.36 1016.64 236.81 779.83 1657 578
2004.22 752.21 440.99 311.22 821 429
2935.51 1321.27 466.05 855.22 5756 1534
2815.86 756.57 0 756.57 4919 1357
2641.98 1010.87 312.56 698.31 4018 1188
0 0 0

87248.16 30091.13 9659.47 20431.66

OPEN CLOSE
DIESEL REG SUPER DIESEL REG SUPER
1054 1724 1125 843
843 499 957 775 6000 1001
1791 5156 1771 1585
1585 3828 1467 1342
1342 2598 1227 1211
1211 1495 1021 1179
1179 6094 736 1130 6002
1130 4717 427 974
974 3565 246 870
870 2647 246 814
814 1217 246 676
676 403 246 621
1638 5312 1043 1638 6003 1001
1638 4251 899 1333
1333 3114 697 1178
1178 2231 546 1011
1011 1313 499 846
846 6328 1391 1618 6001 1001
1618 5326 1245 1486
1486 4471 1012 1454
1454 3546 850 1353
1352 2422 697 1176
1176 1657 578 1021
1021 821 429 972
972 403 247 844
2065 4918 1357 1897 5400 1301
1897 4018 1188 1807
1807 3273 933 1740
 SOLD TANK DIFFERENCE
DIESEL REG SUPER DIESEL REG SUP
1403 187 211 394.026 -176.307
999 7224 1169 1067 -5763.631 -1152.139
1318 186 206 396.168 -170.677
1327 287 243 532.328 -271.753
1229 240 131 386.841 -191.998
1079 206 32 2004.72 -162.828
1396 267 49 326.737 -229.529
1376 309 156 465.096 -224.855
1150 181 104 329.384 -112.448
917 0 56 94.067 4.417
1429 0 138 134.716 0
814 0 55 103.116 0
999 7025 1110 999 -5889.866 -1109.686
1061 144 305 450.93 -129.398
1136 202 155 354.076 -116.147
883 151 167 313.481 -133.14
918 47 165 207.949 -37.916
1001 986 109 229 -3.695 -7.206
1003 146 132 274.734 918.859
855 233 32 264.589 -201.139
924 162 101 -1.722 -0.619
1123 153 176 -3.965 0.367
764 119 155 -3.262 0.095
836 149 49 1.776 0.962
418 182 128 47.895 9.611
1201 6238 1478 1369 -5394.188 -1300.843
901 169 90 2.7 0.272
745 255 67 1.06 0.229
0 0 0 0 0

-9973.94 -4793.816
TOTAL DIFF + / - -16060.78767
DIFFERENCE HOUSE ACC HOUSE ACC
DIESEL GAL MARGIN PROFIT CREDIT PRICE
-13.957 349.752212389 0.1 34.97522124 2.26
-1051.719 0 0.1 34.97522124 2.25
-45.084 190.85840708 0.1 34.97522124 2.26
-104.021 218.013333333 0.1 34.97522124 2.25
-13.129 156.128318584 0.1 34.97522124 2.26
-14.633 0 0.1 34.97522124 2.26
-0.371 0 0.1 34.97522124 2.26
-28.798 206.774336283 0.1 34.97522124 2.26
-2.082 164.42920354 0.1 34.97522124 2.26
-2.078 87.1371681416 0.1 34.97522124 2.26
-76.092 167.84279476 0.1 34.97522124 2.29
-7.23 62.6069868996 0.1 34.97522124 2.29
-999 35.6593886463 0.1 34.97522124 2.29
-75.313 301.021834061 0.1 34.97522124 2.29
-66.162 268.655021834 0.1 34.97522124 2.29
-44.265 156.362445415 0.1 15.6362445415 2.29
-72.039 125.694323144 0.1 12.5694323144 2.29
10.065 405.895196507 0.1 40.5895196507 2.29
-30.231 162.786026201 0.1 16.2786026201 2.29
-31.999 0 0.1 0 2.29
-0.66 161.851528384 0.1 16.1851528384 2.29
-2.154 177.672489083 0.1 17.7672489083 2.29
-2.401 201.92139738 0.1 20.192139738 2.29
-1.63 103.410480349 0.1 10.3410480349 2.29
-2.044 192.572052402 0.1 19.2572052402 2.29
-1200.654 203.515283843 0.1 20.3515283843 2.29
-0.325 0 0.1 0 2.29
-1.089 136.489082969 0.1 13.6489082969 2.29
0 0 0.1 0 0.1

-3879.095 4237.04931123 727.4453492