MARCA

1 Chevrolet Corsa City

2 Citroen C4
3 Fiat Palio weekend
4 Honda Accord
5 Toyota celica
6 Ford Ranger XLT 4x4
7 Peugot 363
8 Renault Laguna
9 Susuki Fun
10 Mitsubishi Lancer
11 volkswagen suran
Totales

$
$
$
$
$
$
$
$
$
$
$

COMPRA VENTA DE AUTOMOVILES

PRECIO
PRECIO
IVA 21%
CONTADO
39,450,000
$ 8,284,500 $ 47,734,500
63,000,000 $ 13,230,000 $ 76,230,000
54,400,000 $ 11,424,000 $ 65,824,000
37,200,000
$ 7,812,000 $ 45,012,000
62,900,000 $ 13,209,000 $ 76,109,000
66,600,000 $ 13,986,000 $ 80,586,000
45,000,000
$ 9,450,000 $ 54,450,000
39,500,000
$ 8,295,000 $ 47,795,000
32,590,000
$ 6,843,900 $ 39,433,900
39,800,000
$ 8,358,000 $ 48,158,000
29,500,000
$ 6,195,000 $ 35,695,000
### $ 107,087,400
###

Mayor Precio Con

Interes

$ 88,644,600

Menor Precio Con

interes

$ 39,264,500

Promedio valor en
24 cuotas

2,570,948

Promedio valor en
36 cuotas

1,713,965

NTA DE AUTOMOVILES
INTERES 10%
$ 4,773,450
$ 7,623,000
$ 6,582,400
$ 4,501,200
$ 7,610,900
$ 8,058,600
$ 5,445,000
$ 4,779,500
$ 3,943,390
$ 4,815,800
$ 3,569,500
$ 61,702,740

PRECIO CON
INTERES
$ 52,507,950
$ 83,853,000
$ 72,406,400
$ 49,513,200
$ 83,719,900
$ 88,644,600
$ 59,895,000
$ 52,574,500
$ 43,377,290
$ 52,973,800
$ 39,264,500
###

VALOR A 24
CUOTAS
$
2,187,831
$
3,493,875
$
3,016,933
$
2,063,050
$
3,488,329
$
3,693,525
$
2,495,625
$
2,190,604
$
1,807,387
$
2,207,242
$
1,636,021
$
28,280,423

VALOR A 36
CUOTA
$
1,458,554
$
2,329,250
$
2,011,289
$
1,375,367
$
2,325,553
$
2,462,350
$
1,663,750
$
1,460,403
$
1,204,925
$
1,471,494
$
1,090,681
$
18,853,615

21%
10%
24
36

Proyeccion de aumento de precios

2010
15000
16550
17000
19900
23275
23700
25050
26950
31750
39800
43600
45200
51100
62300
63400

Diferencia en
pesos
450
496.5
510
597
698.25
711
751.5
808.5
952.5
1194
1308
1356
1533
1869
1902

2011
15450
17046.5
17510
20497
23973.25
24411
25801.5
27758.5
32702.5
40994
44908
46556
52633
64169
65302

Diferencia en
pesos
772.5
852.325
875.5
1024.85
1198.6625
1220.55
1290.075
1387.925
1635.125
2049.7
2245.4
2327.8
2631.65
3208.45
3265.1

2012
16222.5
17898.825
18385.5
21521.85
25171.9125
25631.55
27091.575
29146.425
34337.625
43043.7
47153.4
48883.8
55264.65
67377.45
68567.1

cios

Diferencia en
pesos
324.45
357.9765
367.71
430.437
503.43825
512.631
541.8315
582.9285
686.7525
860.874
943.068
977.676
1105.293
1347.549
1371.342

2013
16546.95
18256.8015
18753.21
21952.287
25675.35075
26144.181
27633.4065
29729.3535
35024.3775
43904.574
48096.468
49861.476
56369.943
68724.999
69938.442

3%
2%
5%