Leasing Habitacional

6
FIJA VARIABLE Sist El presente cotizador permite simular la liquidación y cálculo de los cán leasing habitacional. No obstante , se deja expresa constancia que el pro con dicho cotizador, no constituye acuerdo o convención sobre el valor de Diligenciar todos los campos en amarrillo para que el cotizador le realic VR INMUEBLE $ 70,000,000.00 VR CANON EXTRA. $ - VR LEASING $ 70,000,000.00 OPCION COMPRA 0.00% 100 PLAZO (meses) 180 180 TIPO TASA TASA FIJA 11.20% E.A. TASA 0.89% M.V. Recuerde actualizar la Tasa de Interés Fija, al momento de realizar la

description

economia

Transcript of Leasing Habitacional

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