Profundización excel jeisson murillo
30
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
-
Upload
jeisson-murillo -
Category
Education
-
view
267 -
download
5
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
