Escolar Documentos
Profissional Documentos
Cultura Documentos
Carro
Opcionais Instalados
Motorizao
1
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.5
1.6
1.6
1.8
1.4
1.4
1.4
1.6
1.6
1.5
1.5
1.6
1.6
1.8
1.5
1.5
1.6
1.6
1.6
Critrios de avaliao
+ Melhor
0l = 0,5 pto
Nota 0l = 1 pto
Limite 1
0
Limite 2
0
Nota Input
Funo Ajuste
Nota Ajustada (cc-inf.)/(2*(sup.-inf.))+0,5
#DIV/0!
Pgina 1
Planilha1
Pgina 2
Planilha1
Preo
28
IPVA FLN
26
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
IPVA POA
25
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
1a Reviso
15000Km
2a Reviso
30000Km
3a Reviso
45000Km
4a Reviso
60000Km
16
15
14
13
- Melhor
- Melhor
- Melhor
- Melhor
- Melhor
- Melhor
- Melhor
0mil = 1 pto
0mil = 1 pto 0mil = 1 pto 0 = 1 pto
0 = 1 pto
0 = 1 pto
0 = 1 pto
0mil = 0,2 pto
0mil = 0,1 pto 0mil = 0,1 pto 0 = 0,5 pto
0 = 0,5 pto
0 = 0,5 pto
0 = 0,5 pto
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
R$ 0.00
0mil = 1 pto
0mil = 1 pto 0mil = 1 pto 0 = 1 pto
0 = 1 pto
0 = 1 pto
0 = 1 pto
0mil = 0 pts
0mil = 0 pts 0mil = 0 pts 0 = 0 pts
0 = 0 pts
0 = 0 pts
0 = 0 pts
1/exp(1,6x)
1/exp(2,3x) 1/exp(2,3x) 1/exp(0,7x) 1/exp(0,7x) 1/exp(0,7x) 1/exp(0,7x)
1/exp(1,6*(preo-inf)/(sup-inf))
1/exp(2,3*(preo-inf)/(sup-inf))
1/exp(2,3*(preo-inf)/(sup-inf))
1/exp(0,7*(preo-inf)/(sup-inf))
1/exp(0,7*(preo-inf)/(sup-inf))
1/exp(0,7*(preo-inf)/(sup-inf))
1/exp(0,7*(preo-inf)/(sup-inf))
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Pgina 3
#DIV/0!
#DIV/0!
#DIV/0!
Planilha1
Pgina 4
Planilha1
5a Reviso
75000Km
Tempo de
Garantia
12
11
Depreciao
Sada da
Primeiro ano
Revenda
10
9
8.84%
4.07%
14.52%
7.14%
12.20%
11.07%
9.59%
6.97%
9.66%
8.30%
13.38%
8.54%
9.09%
8.03%
9.35%
4.53%
7.91%
7.47%
9.82%
3.33%
9.08%
5.73%
8.22%
4.34%
8.65%
4.13%
9.11%
3.42%
10.07%
3.65%
7.66%
5.99%
9.25%
5.04%
8.36%
6.21%
7.96%
5.91%
9.52%
6.24%
12.14%
4.15%
11.83%
8.06%
8.50%
3.96%
10.23%
5.52%
8.08%
7.23%
9.33%
6.74%
8.87%
7.14%
8.45%
3.94%
9.52%
5.91%
7.93%
7.08%
8.96%
3.96%
8.06%
5.91%
#DIV/0!
#DIV/0!
Ford 3 anos
total,Fiat no Tabela FIPE
informado
Seguro
Total
8
12.55%
20.62%
21.92%
15.89%
17.16%
20.78%
16.39%
13.45%
14.79%
12.82%
14.29%
12.21%
12.42%
12.22%
13.36%
13.19%
13.82%
14.05%
13.40%
15.17%
15.78%
18.94%
12.13%
15.19%
14.72%
15.45%
15.38%
12.06%
14.87%
14.45%
12.57%
13.49%
#DIV/0!
Franquia Reduzida
Prmio
Franquia
24
5
- Melhor
+ Melhor
- Melhor
- Melhor
- Melhor
- Melhor
- Melhor
1/3 pto por
0 = 1 pto
#DIV/0!
#DIV/0!
#DIV/0!
0mil = 1 pto 0mil = 1 pto
0 = 0,5 pto
ano
#DIV/0!
#DIV/0!
#DIV/0!
0mil = 0,1 pto 0mil = 0,1 pto
R$ 0.00
R$ 0.00
R$ 0.00
#DIV/0!
#DIV/0!
#DIV/0!
R$ 0.00
R$ 0.00
R$ 0.00
#DIV/0!
#DIV/0!
#DIV/0!
0 = 1 pto
0mil = 1 pto 0mil = 1 pto
0 = 0 pts
0mil = 0 pts 0mil = 0 pts
1/exp(0,7x)
1/exp(2,3x) 1/exp(2,3x)
1/exp(0,7*(preo-inf)/(sup-inf))
Tempo/3
(sup.-depr%)/(sup.-inf.)
(sup.-depr%)/(sup.-inf.)
(sup.-depr%)/(sup.-inf.)
1/exp(2,3*(preo-inf)/(sup-inf))
1/exp(2,3*(preo-inf)/(sup-inf))
#DIV/0!
#DIV/0!
#DIV/0!
Pgina 5
#DIV/0!
#DIV/0!
#DIV/0!
Planilha1
R$ 1,529.16 R$ 2,240.00
Pgina 6
Planilha1
Dados
Tcnicos
Seguro
Franquia Normal
Relao
Relao
Seguro/Pre Seguro/Pre
Prmio
Franquia
4
3
23
2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Dimenses
Larg.
22
21
3.899m
1.656m
3.899m
1.656m
3.899m
1.656m
3.899m
1.656m
4.230m
1.656m
4.230m
1.656m
4.230m
1.656m
3.875m
1.671m
3.875m
1.671m
3.875m
1.671m
3.875m
1.671m
4.845m
1.675m
4.845m
1.675m
3.969m
1.978m
3.969m
1.978m
3.935m
1.905m
4.479m
2.005m
4.479m
2.005m
3.930m
1.705m
4.275m
1.705m
4.021m
1.746m
4.091m
1.751m
3.777m
1.695m
4.265m
1.695m
3.780m
1.665m
4.180m
1.690m
4.180m
1.690m
3.944m
1.708m
3.966m
1.702m
3.900m
1.680m
3.900m
1.700m
4.230m
1.680m
Compr.
Reduzida
Normal
FR+PR /
FR+PR /
valor de nota valor de nota
Alt.
20
1.464m
1.464m
1.464m
1.464m
1.464m
1.464m
1.464m
1.513m
1.513m
1.513m
1.513m
1.455m
1.455m
1.464m
1.464m
1.487m
1.514m
1.514m
1.484m
1.484m
1.528m
1.578m
1.510m
1.510m
1.528m
1.570m
1.570m
1.521m
1.472m
1.470m
1.500m
1.470m
- Melhor
- Melhor
- Melhor
- Melhor
- Melhor
+ Melhor
+ Melhor
0mil = 1 pto 0mil = 1 pto
#DIV/0!
#DIV/0!
3.777m = 1 pto1.656m = 0,5 pto
1.455m = 0,5 pto
0mil = 0,1 pto 0mil = 0,1 pto
#DIV/0!
#DIV/0!
4.845m = 0 pts2.005m = 1 pto1.578m = 1 pto
R$ 0.00
R$ 0.00
#DIV/0!
#DIV/0!
3.777m
1.656m
1.455m
R$ 0.00
R$ 0.00
#DIV/0!
#DIV/0!
4.845m
2.005m
1.578m
0mil = 1 pto 0mil = 1 pto
0mil = 0 pts 0mil = 0 pts
1/exp(2,3x) 1/exp(2,3x)
1/exp(2,3*(preo-inf)/(sup-inf))
1/exp(2,3*(preo-inf)/(sup-inf))
(sup.-rel%)/(sup.-inf.)
(sup.-rel%)/(sup.-inf.)
(sup.-compr.)/(sup.-inf.)
(larg.-inf.)/(2*(sup.-inf.))+0,5
(alt.-inf.)/(2*(sup.-inf.))+0,5
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Pgina 7
19.4868914
10.5 10.73171
Planilha1
Pgina 8
Planilha1
Capacidade Capacidade
Porta Malas
Tanque
19
18
285 l
55 l
285 l
55 l
285 l
55 l
285 l
55 l
480 l
55 l
480 l
55 l
480 l
55 l
280 l
48 l
280 l
48 l
280 l
48 l
280 l
48 l
520 l
48 l
520 l
48 l
281 l
51 l
281 l
51 l
270 l
54 l
563 l
58 l
563 l
58 l
280 l
54 l
500 l
54 l
320 l
50 l
320 l
50 l
270 l
45 l
562 l
45 l
265 l
41 l
449 l
50 l
449 l
50 l
300 l
55 l
285 l
55 l
300 l
300 l
450 l
50 l
Potncia
6
104cv
104cv
104cv
104cv
104cv
104cv
104cv
115cv
115cv
117cv
117cv
115cv
115cv
111cv
130cv
106cv
108cv
102cv
106cv
106cv
112cv
112cv
97cv
97cv
82cv
108cv
126cv
93cv
93cv
128cv
128cv
128cv
Consumo
Cidade
27
Relao
medidas /
malas
Consumo
Estrada
7
17
3.02%
3.02%
3.02%
3.02%
4.68%
4.68%
4.68%
2.86%
2.86%
2.86%
2.86%
4.40%
4.40%
2.44%
2.44%
2.42%
4.14%
4.14%
2.82%
4.62%
2.98%
2.83%
2.79%
5.15%
2.76%
4.05%
4.05%
2.93%
2.87%
3.11%
3.02%
4.31%
#DIV/0!
+ Melhor
+ Melhor
+ Melhor
+ Melhor
+ Melhor
+ Melhor
265l = 0,5 pto 41l = 0,5 pto 82cv = 0,5 pto11km/l = 0,5 pto
13km/l = 0,5 pto 0% = 0 pto
563l = 1 pto 58l = 1 pto
130cv = 1 pto 14km/l = 1 pto17km/l = 1 pto 10% = 1 pts
265 l
41 l
82cv
11.0 Km/l
13.0 Km/l
0.00%
563 l
58 l
130cv
14.0 Km/l
17.0 Km/l
10.00%
(vol.-inf.)/(2*(sup.-inf.))+0,5
(vol.-inf.)/(2*(sup.-inf.))+0,5
(cv-inf.)/(2*(sup.-inf.))+0,5
(rend.-inf.)/(2*(sup.-inf.))+0,5
(rend.-inf.)/(2*(sup.-inf.))+0,5
rel.-inf.)/(sup.-inf.)
10.1375839
16.4117647
4.375
-36
Pgina 9
-7.875
5.12553422
SANDERO PRIVILGE
Planilha1
Pgina 10
Planilha1
Pontuao
Com Pesos
Coeficiente
de Ajuste
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
Pontuao
Final
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
SOMATRIO DE NOTAS
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-2.74946578
-2.74946578
-2.74946578
-2.74946578
0.08198212
0.08198212
0.08198212
-3.01630242
-3.01630242
-3.01630242
-3.01630242
-0.38846811
-0.38846811
-3.71870104
-3.71870104
-3.75723081
-0.8355942
-0.8355942
-3.08808057
-0.01677386
-2.8039577
-3.06243869
-3.12690881
0.87724672
-3.1904767
-0.99271547
-0.99271547
-2.8974436
-2.99888763
-2.57984164
-2.74679487
-0.55190866
#DIV/0!
HB20 CONFORT
208 ALLURE
LIVINA AT
MARCH
ETIOS HATCH
SANDERO PRIVILGE
ONIX LTZ
COBALT LT
NEW FIESTA SE
GRAND SIENA
PALIO SPORTING
PALIO ESSENCE
Pontuao Final
Pgina 11
#DIV/0!
#REF!
#DIV/0!
#REF!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
PALIO SPORTING
PALIO ESSENCE
VOYAGE TREND I-
VOYAGE TREND
GOL RALLYE
GOL TREND
0.000
Planilha1
0.500
1.000
Pgina 12
Planilha1
Dados Fipe
Modelo
Avaliado
005276-0
005277-9
005210-8
005350-3
005281-7
005280-9
005312-0
001324-2
001325-0
001370-6
001371-4
001379-0
001380-3
003386-3
003387-1
003382-0
004418-0
004385-0
004439-3
004434-2
025145-3
025156-9
002124-5
002127-0
023110-0
023093-6
023094-4
011117-1
024195-4
015091-6
015090-8
015100-9
0Km
2014
2013
R$ 35,815.00
R$ 42,890.00
R$ 45,464.00
R$ 36,131.00
R$ 39,004.00
R$ 46,665.00
R$ 41,622.00
R$ 38,020.00
R$ 40,385.00
R$ 40,493.00
R$ 43,215.00
R$ 42,400.00
R$ 44,457.00
R$ 40,816.00
R$ 46,489.00
R$ 34,015.00
R$ 44,226.00
R$ 45,400.00
R$ 47,676.00
R$ 47,640.00
R$ 41,286.00
R$ 44,481.00
R$ 41,555.00
R$ 43,601.00
R$ 40,748.00
R$ 45,905.00
R$ 48,727.00
R$ 46,054.00
R$ 46,378.00
R$ 47,070.00
R$ 47,915.00
R$ 44,632.00
R$ 32,650.00
R$ 36,664.00
R$ 39,918.00
R$ 32,667.00
R$ 35,237.00
R$ 40,421.00
R$ 37,838.00
R$ 34,467.00
R$ 37,191.00
R$ 36,518.00
R$ 39,290.00
R$ 38,915.00
R$ 40,612.00
R$ 37,096.00
R$ 41,808.00
R$ 31,410.00
R$ 40,137.00
R$ 41,603.00
R$ 43,882.00
R$ 43,103.00
R$ 36,275.00
R$ 39,220.00
R$ 38,022.00
R$ 39,142.00
R$ 37,456.00
R$ 41,620.00
R$ 44,403.00
R$ 42,161.00
R$ 41,962.00
R$ 43,338.00
R$ 43,620.00
R$ 41,035.00
R$ 31,322.00
R$ 34,045.00
R$ 35,500.00
R$ 30,391.00
R$ 32,311.00
R$ 36,970.00
R$ 34,801.00
R$ 32,906.00
R$ 34,414.00
R$ 35,303.00
R$ 37,040.00
R$ 37,225.00
R$ 38,936.00
R$ 35,827.00
R$ 40,280.00
R$ 29,527.00
R$ 38,113.00
R$ 39,020.00
R$ 41,288.57
R$ 40,413.00
R$ 34,771.00
R$ 36,058.00
R$ 36,516.00
R$ 36,980.00
R$ 34,748.00
R$ 38,814.00
R$ 41,231.00
R$ 40,500.00
R$ 39,482.05
R$ 40,269.00
R$ 41,892.00
R$ 38,609.83
Pgina 13
2011
Referncia
2010
Referncia
Planilha1
Pgina 14
Planilha1
Modelo de
Referncia
Pgina 15
Planilha1
Pgina 16
Planilha1
Pgina 17
Planilha1
Pgina 18
Planilha1
Pgina 19
Planilha1
Pgina 20
Planilha1
Pgina 21
Planilha1
Pgina 22
Planilha1
Pgina 23
Planilha1
Pgina 24
Planilha1
Pgina 25
Planilha1
Pgina 26
Planilha1
Pgina 27
Planilha1
Pgina 28
Planilha1
Pgina 29
Planilha1
Pgina 30
Planilha1
Pgina 31
Planilha1
Pgina 32
Planilha1
Pgina 33
Planilha1
Pgina 34
Planilha1
Pgina 35
Planilha1
Pgina 36
Planilha1
Pgina 37
Planilha1
Pgina 38
Planilha1
Pgina 39
Planilha1
Pgina 40
Planilha1
Pgina 41
Planilha1
Pgina 42
Planilha1
Pgina 43
Planilha1
Pgina 44
Planilha1
Pgina 45
Planilha1
Pgina 46
Planilha1
Pgina 47
Planilha1
Pgina 48
Planilha1
Pgina 49
Planilha1
Pgina 50
Planilha1
Pgina 51
Planilha1
Pgina 52
Planilha1
Pgina 53
Planilha1
Pgina 54
Planilha1
Pgina 55
Planilha1
Pgina 56
Planilha1
Pgina 57
Planilha1
Pgina 58
Planilha1
Pgina 59
Planilha1
Pgina 60
Planilha1
Pgina 61
Planilha1
Pgina 62
Planilha1
Pgina 63
Planilha1
Pgina 64
Planilha1
Pgina 65
Planilha1
Pgina 66
Planilha1
Pgina 67
Planilha1
Pgina 68
Planilha1
Pgina 69
Planilha1
Pgina 70
Planilha1
Pgina 71
Planilha1
Pgina 72
Planilha1
Pgina 73