Profundización excel jeisson murillo

Post on 05-Jul-2015

267 views 5 download

Transcript of Profundización excel jeisson murillo

COTIZACION

MICARRO.COM

MARCA TIPO MODELO TRACCION VALOR INTERESES (12%) CUOTAS A 12 MESES

toyota Hilux 2011 4x4 $ 75,000,000 $ 9,000,000 $ 15,250,000

mazda allegro 2010 4x2 $ 90,000,000 $ 10,800,000 $ 18,300,000

mitsubishi lancer 2008 4x2 $ 100,000,000 $ 12,000,000 $ 20,333,333

chevrolet camaro 2007 4x2 $ 140,000,000 $ 16,800,000 $ 28,466,667

ford fiesta 2006 4x2 $ 80,000,000 $ 9,600,000 $ 16,266,667

jeep rubicon 2010 4x4 $ 90,000,000 $ 10,800,000 $ 18,300,000

audi r8 2011 4x2 $ 85,000,000 $ 10,200,000 $ 17,283,333

BMW z4 2008 4x2 $ 100,000,000 $ 12,000,000 $ 20,333,333

mercedes-benz scl600 2011 4x2 $ 120,000,000 $ 14,400,000 $ 24,400,000

nissan sentra 2005 4x2 $ 110,000,000 $ 13,200,000 $ 22,366,667

bugati veyron 2010 4x2 $ 120,000,000 $ 14,400,000 $ 24,400,000

fiat palio 2007 4x4 $ 80,000,000 $ 9,600,000 $ 16,266,667

peugeot rcz 2011 4x2 $ 78,000,000 $ 9,360,000 $ 15,860,000

renault clio 2008 4x2 $ 80,000,000 $ 9,600,000 $ 16,266,667

mazda sedan 2011 4x2 $ 90,000,000 $ 10,800,000 $ 18,300,000

chevrolet cruze 2011 4x2 $ 100,000,000 $ 12,000,000 $ 20,333,333

nissan tiida 2009 4x4 $ 80,000,000 $ 9,600,000 $ 16,266,667

BMW m3 2009 4x2 $ 140,000,000 $ 16,800,000 $ 28,466,667

audi tt 2008 4x2 $ 105,000,000 $ 12,600,000 $ 21,350,000

ford gt 2006 4x2 $ 100,000,000 $ 12,000,000 $ 20,333,333

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 12,125,000 $ 11,083,333 $ 10,562,500 $ 183,000,000

$ 14,550,000 $ 13,300,000 $ 12,675,000 $ 219,600,000

$ 16,166,667 $ 14,777,778 $ 14,083,333 $ 244,000,000

$ 22,633,333 $ 20,688,889 $ 19,716,667 $ 341,600,000

$ 12,933,333 $ 11,822,222 $ 11,266,667 $ 195,200,000

$ 14,550,000 $ 13,300,000 $ 12,675,000 $ 219,600,000

$ 13,741,667 $ 12,561,111 $ 11,970,833 $ 207,400,000

$ 16,166,667 $ 14,777,778 $ 14,083,333 $ 244,000,000

$ 19,400,000 $ 17,733,333 $ 16,900,000 $ 292,800,000

$ 17,783,333 $ 16,255,556 $ 15,491,667 $ 268,400,000

$ 19,400,000 $ 17,733,333 $ 16,900,000 $ 292,800,000

$ 12,933,333 $ 11,822,222 $ 11,266,667 $ 195,200,000

$ 12,610,000 $ 11,526,667 $ 10,985,000 $ 190,320,000

$ 12,933,333 $ 11,822,222 $ 11,266,667 $ 195,200,000

$ 14,550,000 $ 13,300,000 $ 12,675,000 $ 219,600,000

$ 16,166,667 $ 14,777,778 $ 14,083,333 $ 244,000,000

$ 12,933,333 $ 11,822,222 $ 11,266,667 $ 195,200,000

$ 22,633,333 $ 20,688,889 $ 19,716,667 $ 341,600,000

$ 16,975,000 $ 15,516,667 $ 14,787,500 $ 256,200,000

$ 16,166,667 $ 14,777,778 $ 14,083,333 $ 244,000,000

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 291,000,000 $ 399,000,000 $ 507,000,000

$ 349,200,000 $ 478,800,000 $ 608,400,000

$ 388,000,000 $ 532,000,000 $ 676,000,000

$ 543,200,000 $ 744,800,000 $ 946,400,000

$ 310,400,000 $ 425,600,000 $ 540,800,000

$ 349,200,000 $ 478,800,000 $ 608,400,000

$ 329,800,000 $ 452,200,000 $ 574,600,000

$ 388,000,000 $ 532,000,000 $ 676,000,000

$ 465,600,000 $ 638,400,000 $ 811,200,000

$ 426,800,000 $ 585,200,000 $ 743,600,000

$ 465,600,000 $ 638,400,000 $ 811,200,000

$ 310,400,000 $ 425,600,000 $ 540,800,000

$ 302,640,000 $ 414,960,000 $ 527,280,000

$ 310,400,000 $ 425,600,000 $ 540,800,000

$ 349,200,000 $ 478,800,000 $ 608,400,000

$ 388,000,000 $ 532,000,000 $ 676,000,000

$ 310,400,000 $ 425,600,000 $ 540,800,000

$ 543,200,000 $ 744,800,000 $ 946,400,000

$ 407,400,000 $ 558,600,000 $ 709,800,000

$ 388,000,000 $ 532,000,000 $ 676,000,000

GRAFICAS

MARCA TIPO MODELO TRACCION

toyota Hilux 2011 4x4

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 12,125,000 $ 11,083,333 $ 10,562,500 $ 183,000,000

MARCA TIPO MODELO TRACCION

mazda allegro 2010 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 14,550,000 $ 13,300,000 $ 12,675,000 $ 219,600,000

MARCA TIPO MODELO TRACCION

mitsubishi lancer 2008 4x2

$ 0

$ 10,000,000

$ 20,000,000

$ 30,000,000

$ 40,000,000

$ 50,000,000

$ 60,000,000

$ 70,000,000

$ 80,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

toyota Hilux 2011 4x4

toyota Hilux 2011 4x4

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

mazda allegro 2010 4x2

mazda allegro 2010 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 16,166,667 $ 14,777,778 $ 14,083,333 $ 244,000,000

MARCA TIPO MODELO TRACCION

chevrolet camaro 2007 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 22,633,333 $ 20,688,889 $ 19,716,667 $ 341,600,000

MARCA TIPO MODELO TRACCION

ford fiesta 2006 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 12,933,333 $ 11,822,222 $ 11,266,667 $ 195,200,000

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

mitsubishi lancer 2008 4x2

mitsubishi lancer 2008 4x2

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

$ 120,000,000

$ 140,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

chevrolet camaro 2007 4x2

chevrolet camaro 2007 4x2

ford fiesta 2006 4x2

MARCA TIPO MODELO TRACCION

jeep rubicon 2010 4x4

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 14,550,000 $ 13,300,000 $ 12,675,000 $ 219,600,000

MARCA TIPO MODELO TRACCION

audi r8 2011 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 13,741,667 $ 12,561,111 $ 11,970,833 $ 207,400,000

$ 0

$ 10,000,000

$ 20,000,000

$ 30,000,000

$ 40,000,000

$ 50,000,000

$ 60,000,000

$ 70,000,000

$ 80,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

ford fiesta 2006 4x2

ford fiesta 2006 4x2

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

jeep rubicon 2010 4x4

jeep rubicon 2010 4x4

$ 80,000,000

$ 100,000,000

audi r8 2011 4x2

MARCA TIPO MODELO TRACCION

BMW z4 2008 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 16,166,667 $ 14,777,778 $ 14,083,333 $ 244,000,000

MARCA TIPO MODELO TRACCION

mercedes-benz scl600 2011 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 19,400,000 $ 17,733,333 $ 16,900,000 $ 292,800,000

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

audi r8 2011 4x2

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

BMW z4 2008 4x2

BMW z4 2008 4x2

$ 0$ 20,000,000$ 40,000,000$ 60,000,000$ 80,000,000

$ 100,000,000$ 120,000,000

mercedes-benz scl600 2011 4x2

mercedes-benz scl600 2011 4x2

MARCA TIPO MODELO TRACCION

nissan sentra 2005 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 17,783,333 $ 16,255,556 $ 15,491,667 $ 268,400,000

MARCA TIPO MODELO TRACCION

bugati veyron 2010 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 19,400,000 $ 17,733,333 $ 16,900,000 $ 292,800,000

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

$ 120,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

nissan sentra 2005 4x2

nissan sentra 2005 4x2

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

$ 120,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

bugati veyron 2010 4x2

bugati veyron 2010 4x2

MARCA TIPO MODELO TRACCION

fiat palio 2007 4x4

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 12,933,333 $ 11,822,222 $ 11,266,667 $ 195,200,000

MARCA TIPO MODELO TRACCION

peugeot rcz 2011 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 12,610,000 $ 11,526,667 $ 10,985,000 $ 190,320,000

MARCA TIPO MODELO TRACCION

(12%) 12 MESES

$ 0

$ 10,000,000

$ 20,000,000

$ 30,000,000

$ 40,000,000

$ 50,000,000

$ 60,000,000

$ 70,000,000

$ 80,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

fiat palio 2007 4x4

fiat palio 2007 4x4

$ 0

$ 10,000,000

$ 20,000,000

$ 30,000,000

$ 40,000,000

$ 50,000,000

$ 60,000,000

$ 70,000,000

$ 80,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

peugeot rcz 2011 4x2

peugeot rcz 2011 4x2

renault clio 2008 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 12,933,333 $ 11,822,222 $ 11,266,667 $ 195,200,000

MARCA TIPO MODELO TRACCION

mazda sedan 2011 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 14,550,000 $ 13,300,000 $ 12,675,000 $ 219,600,000

MARCA TIPO MODELO TRACCION

chevrolet cruze 2011 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 16,166,667 $ 14,777,778 $ 14,083,333 $ 244,000,000

$ 0

$ 10,000,000

$ 20,000,000

$ 30,000,000

$ 40,000,000

$ 50,000,000

$ 60,000,000

$ 70,000,000

$ 80,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

renault clio 2008 4x2

renault clio 2008 4x2

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

mazda sedan 2011 4x2

mazda sedan 2011 4x2

chevrolet cruze 2011 4x2

MARCA TIPO MODELO TRACCION

nissan tiida 2009 4x4

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 12,933,333 $ 11,822,222 $ 11,266,667 $ 195,200,000

MARCA TIPO MODELO TRACCION

BMW m3 2009 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 22,633,333 $ 20,688,889 $ 19,716,667 $ 341,600,000

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

chevrolet cruze 2011 4x2

chevrolet cruze 2011 4x2

$ 0

$ 10,000,000

$ 20,000,000

$ 30,000,000

$ 40,000,000

$ 50,000,000

$ 60,000,000

$ 70,000,000

$ 80,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

nissan tiida 2009 4x4

nissan tiida 2009 4x4

$ 140,000,000

BMW m3 2009 4x2

MARCA TIPO MODELO TRACCION

audi tt 2008 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 16,975,000 $ 15,516,667 $ 14,787,500 $ 256,200,000

MARCA TIPO MODELO TRACCION

ford gt 2006 4x2

CUOTAS A 24 MESES CUOTAS A 36 MESES CUOTAS A 48 MESES VALOR TOTAL A 12 MESES

$ 16,166,667 $ 14,777,778 $ 14,083,333 $ 244,000,000

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

$ 120,000,000

$ 140,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

BMW m3 2009 4x2

$ 0

$ 20,000,000

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

$ 120,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

audi tt 2008 4x2

audi tt 2008 4x2

$ 40,000,000

$ 60,000,000

$ 80,000,000

$ 100,000,000

ford gt 2006 4x2

ford gt 2006 4x2

$ 0

$ 20,000,000

$ 40,000,000

VALOR INTERESES (12%)

CUOTAS A 12 MESES

ford gt 2006 4x2

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 75,000,000 $ 9,000,000 $ 15,250,000

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 291,000,000 $ 399,000,000 $ 507,000,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 90,000,000 $ 10,800,000 $ 18,300,000

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 349,200,000 $ 478,800,000 $ 608,400,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 100,000,000 $ 12,000,000 $ 20,333,333

$ 0

$ 100,000,000

$ 200,000,000

$ 300,000,000

$ 400,000,000

$ 500,000,000

$ 600,000,000

CUOTAS A 24

MESES

CUOTAS A 36

MESES

CUOTAS A 48

MESES

VALOR TOTAL A

12 MESES

VALOR TOTAL A

24 MESES

VALOR TOTAL A

36 MESES

VALOR TOTAL A

48 MESES

$ 0

$ 100,000,000

$ 200,000,000

$ 300,000,000

$ 400,000,000

$ 500,000,000

$ 600,000,000

$ 700,000,000

CUOTAS A 24

MESES

CUOTAS A 36

MESES

CUOTAS A 48

MESES

VALOR TOTAL A

12 MESES

VALOR TOTAL A

24 MESES

VALOR TOTAL A

36 MESES

VALOR TOTAL A

48 MESES

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 388,000,000 $ 532,000,000 $ 676,000,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 140,000,000 $ 16,800,000 $ 28,466,667

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 543,200,000 $ 744,800,000 $ 946,400,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 80,000,000 $ 9,600,000 $ 16,266,667

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 310,400,000 $ 425,600,000 $ 540,800,000

$ 0

$ 100,000,000

$ 200,000,000

$ 300,000,000

$ 400,000,000

$ 500,000,000

$ 600,000,000

$ 700,000,000

CUOTAS A 24

MESES

CUOTAS A 36

MESES

CUOTAS A 48

MESES

VALOR TOTAL A

12 MESES

VALOR TOTAL A

24 MESES

VALOR TOTAL A

36 MESES

VALOR TOTAL A

48 MESES

$ 0$ 100,000,000$ 200,000,000$ 300,000,000$ 400,000,000$ 500,000,000$ 600,000,000$ 700,000,000$ 800,000,000$ 900,000,000

$ 1,000,000,000

CUOTAS A 24

MESES

CUOTAS A 36

MESES

CUOTAS A 48

MESES

VALOR TOTAL A

12 MESES

VALOR TOTAL A

24 MESES

VALOR TOTAL A

36 MESES

VALOR TOTAL A

48 MESES

$ 600,000,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 90,000,000 $ 10,800,000 $ 18,300,000

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 349,200,000 $ 478,800,000 $ 608,400,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 85,000,000 $ 10,200,000 $ 17,283,333

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 329,800,000 $ 452,200,000 $ 574,600,000

$ 0

$ 100,000,000

$ 200,000,000

$ 300,000,000

$ 400,000,000

$ 500,000,000

$ 600,000,000

CUOTAS A 24

MESES

CUOTAS A 36

MESES

CUOTAS A 48

MESES

VALOR TOTAL A

12 MESES

VALOR TOTAL A

24 MESES

VALOR TOTAL A

36 MESES

VALOR TOTAL A

48 MESES

$ 0$ 100,000,000$ 200,000,000$ 300,000,000$ 400,000,000$ 500,000,000$ 600,000,000$ 700,000,000

Series1

$ 200,000,000

$ 300,000,000

$ 400,000,000

$ 500,000,000

$ 600,000,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 100,000,000 $ 12,000,000 $ 20,333,333

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 388,000,000 $ 532,000,000 $ 676,000,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 120,000,000 $ 14,400,000 $ 24,400,000

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 465,600,000 $ 638,400,000 $ 811,200,000

$ 0

$ 100,000,000

$ 200,000,000

Series1

$ 0$ 100,000,000$ 200,000,000$ 300,000,000$ 400,000,000$ 500,000,000$ 600,000,000$ 700,000,000

Series1

$ 0$ 100,000,000$ 200,000,000$ 300,000,000$ 400,000,000$ 500,000,000$ 600,000,000$ 700,000,000$ 800,000,000$ 900,000,000

Series1

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 110,000,000 $ 13,200,000 $ 22,366,667

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 426,800,000 $ 585,200,000 $ 743,600,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 120,000,000 $ 14,400,000 $ 24,400,000

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 465,600,000 $ 638,400,000 $ 811,200,000

$ 0$ 100,000,000$ 200,000,000$ 300,000,000$ 400,000,000$ 500,000,000$ 600,000,000$ 700,000,000$ 800,000,000

Series1

$ 0$ 100,000,000$ 200,000,000$ 300,000,000$ 400,000,000$ 500,000,000$ 600,000,000$ 700,000,000$ 800,000,000$ 900,000,000

Series1

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 80,000,000 $ 9,600,000 $ 16,266,667

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 310,400,000 $ 425,600,000 $ 540,800,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 78,000,000 $ 9,360,000 $ 15,860,000

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 302,640,000 $ 414,960,000 $ 527,280,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 0

$ 100,000,000

$ 200,000,000

$ 300,000,000

$ 400,000,000

$ 500,000,000

$ 600,000,000

Series1

$ 0

$ 100,000,000

$ 200,000,000

$ 300,000,000

$ 400,000,000

$ 500,000,000

$ 600,000,000

Series1

$ 80,000,000 $ 9,600,000 $ 16,266,667

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 310,400,000 $ 425,600,000 $ 540,800,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 90,000,000 $ 10,800,000 $ 18,300,000

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 349,200,000 $ 478,800,000 $ 608,400,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 100,000,000 $ 12,000,000 $ 20,333,333

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 388,000,000 $ 532,000,000 $ 676,000,000

$ 0

$ 100,000,000

$ 200,000,000

$ 300,000,000

$ 400,000,000

$ 500,000,000

$ 600,000,000

Series1

$ 0$ 100,000,000$ 200,000,000$ 300,000,000$ 400,000,000$ 500,000,000$ 600,000,000$ 700,000,000

Series1

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 80,000,000 $ 9,600,000 $ 16,266,667

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 310,400,000 $ 425,600,000 $ 540,800,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 140,000,000 $ 16,800,000 $ 28,466,667

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 543,200,000 $ 744,800,000 $ 946,400,000

$ 0$ 100,000,000$ 200,000,000$ 300,000,000$ 400,000,000$ 500,000,000$ 600,000,000$ 700,000,000

Series1

$ 0

$ 100,000,000

$ 200,000,000

$ 300,000,000

$ 400,000,000

$ 500,000,000

$ 600,000,000

Series1

$ 400,000,000$ 500,000,000$ 600,000,000$ 700,000,000$ 800,000,000$ 900,000,000

$ 1,000,000,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 105,000,000 $ 12,600,000 $ 21,350,000

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 407,400,000 $ 558,600,000 $ 709,800,000

VALOR INTERESES (12%) CUOTAS A 12 MESES

$ 100,000,000 $ 12,000,000 $ 20,333,333

VALOR TOTAL A 24 MESES VALOR TOTAL A 36 MESES VALOR TOTAL A 48 MESES

$ 388,000,000 $ 532,000,000 $ 676,000,000

$ 0$ 100,000,000$ 200,000,000$ 300,000,000$ 400,000,000$ 500,000,000

Series1

$ 0$ 100,000,000$ 200,000,000$ 300,000,000$ 400,000,000$ 500,000,000$ 600,000,000$ 700,000,000$ 800,000,000

Series1

$ 0$ 100,000,000$ 200,000,000$ 300,000,000$ 400,000,000$ 500,000,000$ 600,000,000$ 700,000,000

Series1

MARCA TIPO MODELO TRACCION VALOR

toyota Hilux 2011 4x4 $ 75,000,000

mazda allegro 2010 4x2 $ 90,000,000

mitsubishi lancer 2008 4x2 $ 100,000,000

chevrolet camaro 2007 4x2 $ 140,000,000

ford fiesta 2006 4x2 $ 80,000,000

jeep rubicon 2010 4x4 $ 90,000,000

audi r8 2011 4x2 $ 85,000,000

BMW z4 2008 4x2 $ 100,000,000

mercedes-benzscl600 2011 4x2 $ 120,000,000

nissan sentra 2005 4x2 $ 110,000,000

bugati veyron 2010 4x2 $ 120,000,000

fiat palio 2007 4x4 $ 80,000,000

peugeot rcz 2011 4x2 $ 78,000,000

renault clio 2008 4x2 $ 80,000,000

mazda sedan 2011 4x2 $ 90,000,000

chevrolet cruze 2011 4x2 $ 100,000,000

nissan tiida 2009 4x4 $ 80,000,000

BMW m3 2009 4x2 $ 140,000,000

audi tt 2008 4x2 $ 105,000,000

ford gt 2006 4x2 $ 100,000,000

PROMEDIO AÑO 2008.85 PROMEDIO VALOR $ 98,150,000 PROMEDIO INTERESES

SUMATORIA AÑO 40177 SUMATORIA VALOR $ 198,150,000 SUMATORIA INTERESES

SUMAS Y PROMEDIOS

INTERESES (12%) CUOTAS A 12 MESES

$ 9,000,000 $ 15,250,000

$ 10,800,000 $ 18,300,000

$ 12,000,000 $ 20,333,333

$ 16,800,000 $ 28,466,667

$ 9,600,000 $ 16,266,667

$ 10,800,000 $ 18,300,000

$ 10,200,000 $ 17,283,333

$ 12,000,000 $ 20,333,333

$ 14,400,000 $ 24,400,000

$ 13,200,000 $ 22,366,667

$ 14,400,000 $ 24,400,000

$ 9,600,000 $ 16,266,667

$ 9,360,000 $ 15,860,000

$ 9,600,000 $ 16,266,667

$ 10,800,000 $ 18,300,000

$ 12,000,000 $ 20,333,333

$ 9,600,000 $ 16,266,667

$ 16,800,000 $ 28,466,667

$ 12,600,000 $ 21,350,000

$ 12,000,000 $ 20,333,333

$ 11,778,000 PROMEDIO CUOTAS A 12 MESES $ 19,957,167 PROMEDIO CUOTAS A 24 MESES

$ 23,778,000 SUMATORIA CUOTAS A 12 MESES $ 40,290,500 SUMATORIA CUOTAS A 24 MESES

CUOTAS A 24 MESES CUOTAS A 36 MESES

$ 12,125,000 $ 11,083,333

$ 14,550,000 $ 13,300,000

$ 16,166,667 $ 14,777,778

$ 22,633,333 $ 20,688,889

$ 12,933,333 $ 11,822,222

$ 14,550,000 $ 13,300,000

$ 13,741,667 $ 12,561,111

$ 16,166,667 $ 14,777,778

$ 19,400,000 $ 17,733,333

$ 17,783,333 $ 16,255,556

$ 19,400,000 $ 17,733,333

$ 12,933,333 $ 11,822,222

$ 12,610,000 $ 11,526,667

$ 12,933,333 $ 11,822,222

$ 14,550,000 $ 13,300,000

$ 16,166,667 $ 14,777,778

$ 12,933,333 $ 11,822,222

$ 22,633,333 $ 20,688,889

$ 16,975,000 $ 15,516,667

$ 16,166,667 $ 14,777,778

$ 15,867,583 PROMEDIO CUOTAS A 36 MESES $ 14,504,389

$ 32,034,250 SUMATORIA CUOTAS A 36 MESES $ 29,282,167

CUOTAS A 48 MESES

$ 10,562,500

$ 12,675,000

$ 14,083,333

$ 19,716,667

$ 11,266,667

$ 12,675,000

$ 11,970,833

$ 14,083,333

$ 16,900,000

$ 15,491,667

$ 16,900,000

$ 11,266,667

$ 10,985,000

$ 11,266,667

$ 12,675,000

$ 14,083,333

$ 11,266,667

$ 19,716,667

$ 14,787,500

$ 14,083,333

PROMEDIO CUOTAS A 48 MESES $ 13,822,792 PROMEDIO VALOR TOTAL A 12 MESES

SUMATORIA CUOTAS A 48 MESES $ 27,906,125 SUMATORIA VALOR TOTAL A 12 MESES

VALOR TOTAL A 12 MESES VALOR TOTAL A 24 MESES

$ 183,000,000 $ 291,000,000

$ 219,600,000 $ 349,200,000

$ 244,000,000 $ 388,000,000

$ 341,600,000 $ 543,200,000

$ 195,200,000 $ 310,400,000

$ 219,600,000 $ 349,200,000

$ 207,400,000 $ 329,800,000

$ 244,000,000 $ 388,000,000

$ 292,800,000 $ 465,600,000

$ 268,400,000 $ 426,800,000

$ 292,800,000 $ 465,600,000

$ 195,200,000 $ 310,400,000

$ 190,320,000 $ 302,640,000

$ 195,200,000 $ 310,400,000

$ 219,600,000 $ 349,200,000

$ 244,000,000 $ 388,000,000

$ 195,200,000 $ 310,400,000

$ 341,600,000 $ 543,200,000

$ 256,200,000 $ 407,400,000

$ 244,000,000 $ 388,000,000

$ 239,486,000 PROMEDIO VALOR TOTAL A 24 MESES $ 380,822,000

$ 483,486,000 SUMATORIA VALOR TOTAL A 24 MESES $ 768,822,000

VALOR TOTAL A 36 MESES

$ 399,000,000

$ 478,800,000

$ 532,000,000

$ 744,800,000

$ 425,600,000

$ 478,800,000

$ 452,200,000

$ 532,000,000

$ 638,400,000

$ 585,200,000

$ 638,400,000

$ 425,600,000

$ 414,960,000

$ 425,600,000

$ 478,800,000

$ 532,000,000

$ 425,600,000

$ 744,800,000

$ 558,600,000

$ 532,000,000

PROMEDIO VALOR TOTAL A 24 MESES $ 522,158,000 PROMEDIO VALOR TOTAL A 24 MESES

SUMATORIA VALOR TOTAL A 24 MESES $ 1,054,158,000 SUMATORIA VALOR TOTAL A 24 MESES

VALOR TOTAL A 48 MESES

$ 507,000,000

$ 608,400,000

$ 676,000,000

$ 946,400,000

$ 540,800,000

$ 608,400,000

$ 574,600,000

$ 676,000,000

$ 811,200,000

$ 743,600,000

$ 811,200,000

$ 540,800,000

$ 527,280,000

$ 540,800,000

$ 608,400,000

$ 676,000,000

$ 540,800,000

$ 946,400,000

$ 709,800,000

$ 676,000,000

$ 663,494,000

$ 1,339,494,000