Location Gallons Location

Santa Ana 22418 Santa Ana

El Pasp 6800 El Pasp
Pendleton 80290 Pendleton
Houston 100447 Houston
Kansas City 24570 Kansas City
Los Angeles 64761 Los Angeles
Glendale 33689 Glendale
Jacksonville 68486 Jacksonville
Little Rock 148586 Little Rock
Bridgeport 111475 Bridgeport
Sacramento 112000 Sacramento
773522

Cost
1.2 500000 Cost 1322289.79698768
1.65 517993.1225112

Location Gallons Cincinnati Cincinnati Production Oakland Production

Santa Ana 22418 9999999999 0.00 22418.00
El Pasp 6800 0.84 246.45 6553.55
Pendleton 80290 0.83 46189.55 34100.45
Houston 100447 0.45 100447.00 0.00
Kansas City 24570 0.36 24570.00 0.00
Los Angeles 64761 9999999999 0.00 64761.00
Glendale 33689 9999999999 0.00 33689.00
Jacksonville 68486 0.34 68486.00 0.00
Little Rock 148586 0.34 148586.00 0.00
Bridgeport 111475 0.34 111475.00 0.00
Sacramento 112000 9999999999 0.00 112000.00
500000 273522.000000264

Answer
Location From Cincinnati From Oakland Total Production
Santa Ana 0.00 22418.00 22418.00
El Paso 246.45 6553.55 6800.00
Pendleton 46189.55 34100.45 80290.00
Houston 100447.00 0.00 100447.00
Kansas City 24570.00 0.00 24570.00
Los Angeles 0.00 64761.00 64761.00
Glendale 0.00 33689.00 33689.00
Jacksonville 68486.00 0.00 68486.00
Little Rock 148586.00 0.00 148586.00
Bridgeport 111475.00 0.00 111475.00
Sacramento 0.00 112000.00 112000.00
Totals 500000.00 273522.00 773522.00
 Cincinnati Oakland
- 0.22
0.84 0.74
0.83 0.49
0.45 -
0.36 -
- 0.22
- 0.22
0.34 -
0.34 -
0.34 -
- 0.15

Total Production Cincinnati Cost Oakland Oakland Cost

22418 0 0.22 41921.66
6800 502.753221167222 0.74 15662.9900987306
80290 93764.7912552225 0.49 72974.9579871053
100447 165737.549999831 1E+10 1022.96326083261
24570 38329.2 1E+10 0
64761 0 0.22 121103.07
33689 0 0.22 62998.43
68486 105468.44 1E+10 0
148586.000000264 228822.440000407 1E+10 0
111475 171671.499999891 1E+10 709.051164495281
112000 0 0.15 201600
773522.000000264 804296.674476518 517993.122511164
 Answer
Total Cost (Breakeven) 1322290
 Answer
Solution Plus with Markup 1520633
Location Gallons
Santa Ana 22418
El Pasp 6800
Pendleton 80290
Houston 100447
Kansas City 24570
Los Angeles 64761
Glendale 33689
Jacksonville 68486
Little Rock 148586
Bridgeport 111475
Sacramento 112000
773522

Cost
1.2 500000 Cost
1.65 517993.12251116

Location Gallons Cincinnati Low Cincinnati High Cincinnati

Santa Ana 22418 9999999999 4999999999.5 19999999998
El Pasp 6800 0.84 0.42 1.68
Pendleton 80290 0.83 0.415 1.66
Houston 100447 0.45 0.225 0.9
Kansas City 24570 0.36 0.18 0.72
Los Angeles 64761 9999999999 4999999999.5 19999999998
Glendale 33689 9999999999 4999999999.5 19999999998
Jacksonville 68486 0.34 0.17 0.68
Little Rock 148586 0.34 0.17 0.68
Bridgeport 111475 0.34 0.17 0.68
Sacramento 112000 9999999999 4999999999.5 19999999998

Answer Change in Costs

Scenario 1 Oil Price half -10%
Scenario 2 Oil Price Double 20%
Location
Santa Ana
El Pasp
Pendleton
Houston
Kansas City
Los Angeles
Glendale
Jacksonville
Little Rock
Bridgeport
Sacramento

1322289.79698768 Cost Low 1186800.54849406 Cost High

Cincinnati Production Oakland Production Total Production Cincinnati Cost

0.00 22418.00 22418 0
246.45 6553.55 6800 502.753221167222
46189.55 34100.45 80290 93764.7912552225
100447.00 0.00 100447 165737.549999831
24570.00 0.00 24570 38329.2
0.00 64761.00 64761 0
0.00 33689.00 33689 0
68486.00 0.00 68486 105468.44
148586.00 0.00 148586.000000264 228822.440000407
111475.00 0.00 111475 171671.499999891
0.00 112000.00 112000 0
500000 273522.000000264 773522.000000264 804296.674476518
 Cincinnati
-
0.84
0.83
0.45
0.36
-
-
0.34
0.34
0.34
-

1593268.29397493

Cincinnati Cost Low Cincinnati Cost high Oakland Low Oakland High Oakland
0 0 0.22 0.11 0.44
399.245205044559 709.769253412549 0.74 0.37 1.48
74596.1270330957 132102.119699476 0.49 0.245 0.98
143136.974999854 210938.699999785 9999999999 4999999999.5 19999999998
33906.6 47174.4 9999999999 4999999999.5 19999999998
0 0 0.22 0.11 0.44
0 0 0.22 0.11 0.44
93825.82 128753.68 9999999999 4999999999.5 19999999998
203562.820000362 279341.680000497 9999999999 4999999999.5 19999999998
152720.749999903 209572.999999867 9999999999 4999999999.5 19999999998
0 0 0.15 0.075 0.3
702148.337238259 1008593.34895304
Oakland
0.22
0.74
0.49
-
-
0.22
0.22
-
-
-
0.15

Oakland Cost Oakland Cost Low Oakland Cost High

41921.66 39455.68 46853.62
15662.9900987306 13238.175731982 20512.618832229
72974.9579871053 64620.348311012 89684.177339293
1022.96326083261 511.4816305007 2045.9265214964
0 0 0
121103.07 113979.36 135350.49
62998.43 59292.64 70410.01
0 0 0
0 0 0
709.051164495281 354.52558230614 1418.1023288736
201600 193200 218400
517993.122511164 484652.2112558 584674.94502189