PpalFIJA$VARIABLESistema de AmortizacinEl presente cotizador permite simular la liquidacin y clculo de los cnones de arrendamiento para las operaciones deleasing habitacional. No obstante , se deja expresa constancia que el producto o resultado de la liquidacin calculadacon dicho cotizador, no constituye acuerdo o convencin sobre el valor de los cnones.Diligenciar todos los campos en amarrillo para que el cotizador le realice el clculo de la cuota automticamenteRecuerde actualizar la Tasa de Inters Fija, al momento de realizar la simulacin.VR INMUEBLE $70,000,000.00VR CANON EXTRA. $0.0VR LEASING $70,000,000.00OPCION COMPRA0.00%100$ 780,873VR LEASING70,000,000.00OPCION COMPRA0.00PLAZO (meses)180180TIPO TASA1D.T.F. (T.A.)100.00%D.T.F. +8.00%TASA E.A.0.00%TASA M.V.N.A.TASA FIJA11.20%E.A.TASA0.89%M.V.

CUOTA CONSTANTE EN $

5.1.1.CUOTA CONSTANTE EN $$CUOTAINTSAMORTSALDOEN $$$$070,000,000.001$ 780,872.95622,015.1376$ 158,857.8169,841,142.192780,872.95620,603.5381160,269.4169,680,872.783780,872.95619,179.3953161,693.5569,519,179.234780,872.95617,742.5977163,130.3569,356,048.885780,872.95616,293.0327164,579.9169,191,468.976780,872.95614,830.5870166,042.3669,025,426.617780,872.95613,355.1462167,517.8068,857,908.818780,872.95611,866.5946169,006.3568,688,902.469780,872.95610,364.8159170,508.1368,518,394.3310780,872.95608,849.6925172,023.2568,346,371.0711780,872.95607,321.1058173,551.8468,172,819.2312780,872.95605,778.9362175,094.0167,997,725.2213780,872.95604,223.0630176,649.8867,821,075.3414780,872.95602,653.3644178,219.5867,642,855.7615780,872.95601,069.7176179,803.2367,463,052.5316780,872.95599,471.9986181,400.9567,281,651.5817780,872.95597,860.0824183,012.8667,098,638.7118780,872.95596,233.8428184,639.1066,913,999.6119780,872.95594,593.1525186,279.7966,727,719.8220780,872.95592,937.8832187,935.0666,539,784.7521780,872.95591,267.9053189,605.0466,350,179.7122780,872.95589,583.0881191,289.8666,158,889.8523780,872.95587,883.2997192,989.6565,965,900.2124780,872.95586,168.4071194,704.5465,771,195.6725780,872.95584,438.2761196,434.6765,574,761.0026780,872.95582,692.7712198,180.1865,376,580.8227780,872.95580,931.7559199,941.1965,176,639.6328780,872.95579,155.0924201,717.8564,974,921.7829780,872.95577,362.6416203,510.3064,771,411.4730780,872.95575,554.2631205,318.6864,566,092.7931780,872.95573,729.8156207,143.1364,358,949.6632780,872.95571,889.1561208,983.7964,149,965.8733780,872.95570,032.1407210,840.8163,939,125.0634780,872.95568,158.6239212,714.3263,726,410.7435780,872.95566,268.4592214,604.4963,511,806.2536780,872.95564,361.4986216,511.4563,295,294.8037780,872.95562,437.5930218,435.3563,076,859.4538780,872.95560,496.5916220,376.3562,856,483.1039780,872.95558,538.3426222,334.6062,634,148.4940780,872.95556,562.6928224,310.2562,409,838.2441780,872.95554,569.4874226,303.4662,183,534.7842780,872.95552,558.5706228,314.3861,955,220.4043780,872.95550,529.7849230,343.1661,724,877.2444780,872.95548,482.9716232,389.9761,492,487.2745780,872.95546,417.9704234,454.9861,258,032.2946780,872.95544,334.6198236,538.3361,021,493.9647780,872.95542,232.7566238,640.1960,782,853.7748780,872.95540,112.2165240,760.7360,542,093.0449780,872.95537,972.8334242,900.1160,299,192.9350780,872.95535,814.4398245,058.5160,054,134.4251780,872.95533,636.8670247,236.0859,806,898.3452780,872.95531,439.9443249,433.0059,557,465.3453780,872.95529,223.5000251,649.4559,305,815.9054780,872.95526,987.3605253,885.5959,051,930.3155780,872.95524,731.3508256,141.6058,795,788.7156780,872.95522,455.2944258,417.6558,537,371.0657780,872.95520,159.0131260,713.9358,276,657.1358780,872.95517,842.3272263,030.6258,013,626.5159780,872.95515,505.0554265,367.8957,748,258.6260780,872.95513,147.0147267,725.9357,480,532.6961780,872.95510,768.0207270,104.9357,210,427.7662780,872.95508,367.8871272,505.0656,937,922.7063780,872.95505,946.4261274,926.5256,662,996.1864780,872.95503,503.4481277,369.5056,385,626.6865780,872.95501,038.7620279,834.1856,105,792.5066780,872.95498,552.1749282,320.7755,823,471.7367780,872.95496,043.4921284,829.4555,538,642.2768780,872.95493,512.5174287,360.4355,251,281.8469780,872.95490,959.0525289,913.8954,961,367.9570780,872.95488,382.8978292,490.0554,668,877.9071780,872.95485,783.8516295,089.0954,373,788.8172780,872.95483,161.7104297,711.2454,076,077.5773780,872.95480,516.2690300,356.6853,775,720.8974780,872.95477,847.3204303,025.6353,472,695.2775780,872.95475,154.6558305,718.2953,166,976.9776780,872.95472,438.0643308,434.8852,858,542.0977780,872.95469,697.3333311,175.6152,547,366.4878780,872.95466,932.2484313,940.7052,233,425.7879780,872.95464,142.5932316,730.3551,916,695.4380780,872.95461,328.1493319,544.8051,597,150.6381780,872.95458,488.6964322,384.2551,274,766.3882780,872.95455,624.0124325,248.9350,949,517.4583780,872.95452,733.8729328,139.0750,621,378.3784780,872.95449,818.0519331,054.8950,290,323.4885780,872.95446,876.3211333,996.6349,956,326.8586780,872.95443,908.4503336,964.5049,619,362.3687780,872.95440,914.2072339,958.7449,279,403.6288780,872.95437,893.3575342,979.5948,936,424.0389780,872.95434,845.6647346,027.2848,590,396.7590780,872.95431,770.8903349,102.0648,241,294.6991780,872.95428,668.7936352,204.1547,889,090.5492780,872.95425,539.1320355,333.8147,533,756.7293780,872.95422,381.6604358,491.2947,175,265.4494780,872.95419,196.1317361,676.8146,813,588.6295780,872.95415,982.2967364,890.6546,448,697.9796780,872.95412,739.9037368,133.0446,080,564.9397780,872.95409,468.6991371,404.2545,709,160.6898780,872.95406,168.4267374,704.5245,334,456.1699780,872.95402,838.8284378,034.1244,956,422.04100780,872.95399,479.6435381,393.3044,575,028.74101780,872.95396,090.6091384,782.3444,190,246.40102780,872.95392,671.4600388,201.4943,802,044.92103780,872.95389,221.9285391,651.0243,410,393.90104780,872.95385,741.7448395,131.2043,015,262.70105780,872.95382,230.6364398,642.3142,616,620.39106780,872.95378,688.3285402,184.6242,214,435.77107780,872.95375,114.5439405,758.4041,808,677.37108780,872.95371,509.0029409,363.9441,399,313.42109780,872.95367,871.4234413,001.5240,986,311.90110780,872.95364,201.5205416,671.4340,569,640.47111780,872.95360,499.0072420,373.9440,149,266.53112780,872.95356,763.5936424,109.3539,725,157.18113780,872.95352,994.9873427,877.9639,297,279.22114780,872.95349,192.8935431,680.0538,865,599.17115780,872.95345,357.0145435,515.9338,430,083.24116780,872.95341,487.0502439,385.9037,990,697.34117780,872.95337,582.6976443,290.2537,547,407.09118780,872.95333,643.6513447,229.3037,100,177.80119780,872.95329,669.6028451,203.3436,648,974.45120780,872.95325,660.2413455,212.7136,193,761.75121780,872.95321,615.2528459,257.6935,734,504.05122780,872.95317,534.3208463,338.6335,271,165.43123780,872.95313,417.1260467,455.8234,803,709.61124780,872.95309,263.3460471,609.6034,332,100.01125780,872.95305,072.6559475,800.2933,856,299.72126780,872.95300,844.7275480,028.2233,376,271.50127780,872.95296,579.2301484,293.7232,891,977.78128780,872.95292,275.8298488,597.1232,403,380.67129780,872.95287,934.1898492,938.7631,910,441.91130780,872.95283,553.9702497,318.9831,413,122.93131780,872.95279,134.8283501,738.1230,911,384.81132780,872.95274,676.4183506,196.5330,405,188.29133780,872.95270,178.3911510,694.5629,894,493.73134780,872.95265,640.3947515,232.5529,379,261.18135780,872.95261,062.0741519,810.8728,859,450.31136780,872.95256,443.0708524,429.8828,335,020.43137780,872.95251,783.0233529,089.9227,805,930.51138780,872.95247,081.5670533,791.3827,272,139.13139780,872.95242,338.3339538,534.6126,733,604.52140780,872.95237,552.9527543,319.9926,190,284.52141780,872.95232,725.0490548,147.9025,642,136.62142780,872.95227,854.2449553,018.7025,089,117.92143780,872.95222,940.1591557,932.7924,531,185.13144780,872.95217,982.4071562,890.5423,968,294.60145780,872.95212,980.6009567,892.3523,400,402.25146780,872.95207,934.3489572,938.6022,827,463.65147780,872.95202,843.2564578,029.6922,249,433.96148780,872.95197,706.9247583,166.0221,666,267.94149780,872.95192,524.9519588,347.9921,077,919.95150780,872.95187,296.9325593,576.0120,484,343.93151780,872.95182,022.4573598,850.4919,885,493.44152780,872.95176,701.1134604,171.8319,281,321.61153780,872.95171,332.4845609,540.4618,671,781.15154780,872.95165,916.1503614,956.8018,056,824.35155780,872.95160,451.6869620,421.2617,436,403.09156780,872.95154,938.6667625,934.2816,810,468.81157780,872.95149,376.6582631,496.2916,178,972.52158780,872.95143,765.2260637,107.7215,541,864.80159780,872.95138,103.9311642,769.0214,899,095.79160780,872.95132,392.3302648,480.6214,250,615.17161780,872.95126,629.9765654,242.9713,596,372.20162780,872.95120,816.4189660,056.5312,936,315.67163780,872.95114,951.2025665,921.7412,270,393.93164780,872.95109,033.8681671,839.0811,598,554.85165780,872.95103,063.9527677,808.9910,920,745.86166780,872.9597,040.9891683,831.9610,236,913.90167780,872.9590,964.5058689,908.449,547,005.46168780,872.9584,834.0274696,038.928,850,966.54169780,872.9578,649.0739702,223.878,148,742.67170780,872.9572,409.1613708,463.797,440,278.88171780,872.9566,113.8013714,759.156,725,519.74172780,872.9559,762.5012721,110.456,004,409.29173780,872.9553,354.7639727,518.185,276,891.11174780,872.9546,890.0879733,982.864,542,908.25175780,872.9540,367.9672740,504.983,802,403.27176780,872.9533,787.8913747,085.063,055,318.22177780,872.9527,149.3454753,723.602,301,594.61178780,872.9520,451.8099760,421.141,541,173.48179780,872.9513,694.7605767,178.19773,995.29180780,872.956,877.6684773,995.280.0100.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.0000.000.00000.000.00

VolverVolverVolver