Producto: VIVIENDA Tipo de Vivienda: MAYOR A VIS

Valor del inmueble: 292,700,000 Tasa 11%

Valor del Credito: 180,000,000 Valor seguro de vida, ITP: 42,567
Plazo: 15 años Valor seguro de incendio y terremoto: 48,474
Moneda: PESOS Valor 1ra cuota antes de seguros: 1,988,000
Edad: 37 años Valor 1ra cuota con seguros: 2,079,000
Cobertura: NO
Fecha de Simulación: 31/08/2020

Cuota Saldo en Pesos Abono Intereses Pesos Cuota Pesos Cuota con seguros
0 180,000,000 0 0 0 0

1 179,584,251 415,748 1,572,210 1,988,000 2,079,000

2 179,164,773 419,477 1,568,578 1,988,000 2,079,000

3 178,741,533 423,240 1,564,914 1,988,000 2,079,000

4 178,314,495 427,037 1,561,217 1,988,000 2,079,000

5 177,883,626 430,868 1,557,487 1,988,000 2,079,000

6 177,448,892 434,734 1,553,724 1,988,000 2,079,000

7 177,010,258 438,634 1,549,927 1,988,000 2,079,000

8 176,568,689 441,569 1,546,096 1,988,000 2,078,000

9 176,123,158 445,530 1,542,239 1,988,000 2,078,000

10 175,673,631 449,527 1,538,347 1,988,000 2,078,000

11 175,220,071 453,559 1,534,421 1,988,000 2,078,000

12 174,762,442 457,628 1,530,459 1,988,000 2,078,000

Página 1 de 5 del 31/08/2020

13 174,300,708 461,734 1,526,462 1,988,000 2,078,000

14 173,834,831 465,876 1,522,429 1,988,000 2,078,000

15 173,364,776 470,055 1,518,360 1,988,000 2,078,000

16 172,890,503 474,272 1,514,254 1,988,000 2,078,000

17 172,411,976 478,527 1,510,112 1,988,000 2,078,000

18 171,930,155 481,820 1,505,932 1,988,000 2,077,000

19 171,444,013 486,142 1,501,723 1,988,000 2,077,000

20 170,953,509 490,503 1,497,477 1,988,000 2,077,000

21 170,458,605 494,904 1,493,193 1,988,000 2,077,000

22 169,959,261 499,343 1,488,870 1,988,000 2,077,000

23 169,455,437 503,823 1,484,509 1,988,000 2,077,000

24 168,947,094 508,343 1,480,108 1,988,000 2,077,000

25 168,434,190 512,903 1,475,668 1,988,000 2,077,000

26 167,917,685 516,504 1,471,188 1,988,000 2,076,000

27 167,396,547 521,138 1,466,677 1,988,000 2,076,000

28 166,870,733 525,813 1,462,125 1,988,000 2,076,000

29 166,340,203 530,530 1,457,532 1,988,000 2,076,000

30 165,804,913 535,290 1,452,898 1,988,000 2,076,000

31 165,264,821 540,092 1,448,223 1,988,000 2,076,000

32 164,719,883 544,937 1,443,505 1,988,000 2,076,000

33 164,170,057 549,825 1,438,745 1,988,000 2,076,000

34 163,616,299 553,758 1,433,943 1,988,000 2,075,000

35 163,057,573 558,726 1,429,106 1,988,000 2,075,000

36 162,493,834 563,738 1,424,226 1,988,000 2,075,000

37 161,925,039 568,795 1,419,302 1,988,000 2,075,000

38 161,351,140 573,898 1,414,334 1,988,000 2,075,000

39 160,772,093 579,046 1,409,321 1,988,000 2,075,000

40 160,187,852 584,241 1,404,263 1,988,000 2,075,000

41 159,599,369 588,482 1,399,160 1,988,000 2,074,000

42 159,005,607 593,761 1,394,020 1,988,000 2,074,000

43 158,406,519 599,088 1,388,834 1,988,000 2,074,000

44 157,802,056 604,463 1,383,601 1,988,000 2,074,000

45 157,192,170 609,885 1,378,322 1,988,000 2,074,000

46 156,576,813 615,356 1,372,995 1,988,000 2,074,000

47 155,955,936 620,877 1,367,620 1,988,000 2,074,000

48 155,330,489 625,447 1,362,197 1,988,000 2,073,000

49 154,699,431 631,058 1,356,734 1,988,000 2,073,000

50 154,062,711 636,719 1,351,222 1,988,000 2,073,000

51 153,420,280 642,431 1,345,660 1,988,000 2,073,000

52 152,772,086 648,194 1,340,049 1,988,000 2,073,000

53 152,118,076 654,009 1,334,387 1,988,000 2,073,000

54 151,458,200 659,876 1,328,675 1,988,000 2,073,000

55 150,793,403 664,796 1,322,911 1,988,000 2,072,000

56 150,122,643 670,760 1,317,104 1,988,000 2,072,000

57 149,445,866 676,777 1,311,246 1,988,000 2,072,000

58 148,763,017 682,848 1,305,334 1,988,000 2,072,000

59 148,074,042 688,974 1,299,370 1,988,000 2,072,000

60 147,378,886 695,155 1,293,352 1,988,000 2,072,000

61 146,678,495 700,391 1,287,280 1,988,000 2,071,000

62 145,971,820 706,674 1,281,163 1,988,000 2,071,000

63 145,258,805 713,014 1,274,990 1,988,000 2,071,000

Página 2 de 5 del 31/08/2020

64 144,539,394 719,410 1,268,763 1,988,000 2,071,000

65 143,813,529 725,864 1,262,479 1,988,000 2,071,000

66 143,081,153 732,376 1,256,139 1,988,000 2,071,000

67 142,343,206 737,946 1,249,742 1,988,000 2,070,000

68 141,598,639 744,566 1,243,296 1,988,000 2,070,000

69 140,847,393 751,246 1,236,793 1,988,000 2,070,000

70 140,089,407 757,985 1,230,231 1,988,000 2,070,000

71 139,324,622 764,785 1,223,610 1,988,000 2,070,000

72 138,552,975 771,646 1,216,930 1,988,000 2,070,000

73 137,775,406 777,568 1,210,190 1,988,000 2,069,000

74 136,990,862 784,544 1,203,399 1,988,000 2,069,000

75 136,199,279 791,582 1,196,546 1,988,000 2,069,000

76 135,400,595 798,683 1,189,632 1,988,000 2,069,000

77 134,594,746 805,848 1,182,656 1,988,000 2,069,000

78 133,782,668 812,078 1,175,617 1,988,000 2,068,000

79 132,963,305 819,363 1,168,524 1,988,000 2,068,000

80 132,136,591 826,713 1,161,367 1,988,000 2,068,000

81 131,302,461 834,130 1,154,147 1,988,000 2,068,000

82 130,460,848 841,613 1,146,861 1,988,000 2,068,000

83 129,612,685 848,163 1,139,510 1,988,000 2,067,000

84 128,756,912 855,772 1,132,101 1,988,000 2,067,000

85 127,893,463 863,449 1,124,627 1,988,000 2,067,000

86 127,022,268 871,195 1,117,085 1,988,000 2,067,000

87 126,143,257 879,010 1,109,476 1,988,000 2,067,000

88 125,257,361 885,896 1,101,798 1,988,000 2,066,000

89 124,363,517 893,843 1,094,060 1,988,000 2,066,000

90 123,461,655 901,862 1,086,253 1,988,000 2,066,000

91 122,551,702 909,952 1,078,375 1,988,000 2,066,000

92 121,633,586 918,116 1,070,427 1,988,000 2,066,000

93 120,708,233 925,352 1,062,408 1,988,000 2,065,000

94 119,774,579 933,653 1,054,326 1,988,000 2,065,000

95 118,832,550 942,029 1,046,171 1,988,000 2,065,000

96 117,882,069 950,480 1,037,942 1,988,000 2,065,000

97 116,924,062 958,007 1,029,640 1,988,000 2,064,000

98 115,957,460 966,601 1,021,273 1,988,000 2,064,000

99 114,982,187 975,273 1,012,830 1,988,000 2,064,000

100 113,998,165 984,022 1,004,311 1,988,000 2,064,000

101 113,005,315 992,849 995,716 1,988,000 2,064,000

102 112,004,558 1,000,756 987,044 1,988,000 2,063,000

103 110,994,824 1,009,734 978,303 1,988,000 2,063,000

104 109,976,031 1,018,792 969,484 1,988,000 2,063,000

105 108,948,099 1,027,932 960,585 1,988,000 2,063,000

106 107,911,945 1,036,153 951,607 1,988,000 2,062,000

107 106,866,496 1,045,449 942,556 1,988,000 2,062,000

108 105,811,668 1,054,827 933,425 1,988,000 2,062,000

109 104,747,377 1,064,290 924,212 1,988,000 2,062,000

110 103,674,538 1,072,838 914,915 1,988,000 2,061,000

111 102,592,076 1,082,462 905,545 1,988,000 2,061,000

112 101,499,902 1,092,173 896,090 1,988,000 2,061,000

113 100,397,930 1,101,971 886,550 1,988,000 2,061,000

114 99,287,073 1,110,857 876,925 1,988,000 2,060,000

Página 3 de 5 del 31/08/2020

115 98,166,250 1,120,822 867,222 1,988,000 2,060,000

116 97,035,372 1,130,877 857,433 1,988,000 2,060,000

117 95,894,350 1,141,022 847,555 1,988,000 2,060,000

118 94,744,091 1,150,258 837,589 1,988,000 2,059,000

119 93,583,513 1,160,577 827,542 1,988,000 2,059,000

120 92,412,523 1,170,989 817,405 1,988,000 2,059,000

121 91,232,029 1,180,494 807,177 1,988,000 2,058,000

122 90,040,944 1,191,084 796,866 1,988,000 2,058,000

123 88,839,175 1,201,769 786,462 1,988,000 2,058,000

124 87,626,624 1,212,550 775,965 1,988,000 2,058,000

125 86,404,195 1,222,428 765,374 1,988,000 2,057,000

126 85,170,800 1,233,394 754,697 1,988,000 2,057,000

127 83,926,341 1,244,459 743,924 1,988,000 2,057,000

128 82,671,717 1,254,623 733,054 1,988,000 2,056,000

129 81,405,838 1,265,878 722,096 1,988,000 2,056,000

130 80,128,603 1,277,235 711,039 1,988,000 2,056,000

131 78,839,909 1,288,693 699,883 1,988,000 2,056,000

132 77,540,655 1,299,254 688,627 1,988,000 2,055,000

133 76,229,746 1,310,909 677,278 1,988,000 2,055,000

134 74,907,076 1,322,669 665,828 1,988,000 2,055,000

135 73,573,540 1,333,535 654,275 1,988,000 2,054,000

136 72,228,042 1,345,498 642,628 1,988,000 2,054,000

137 70,870,473 1,357,569 630,875 1,988,000 2,054,000

138 69,501,725 1,368,747 619,018 1,988,000 2,053,000

139 68,120,698 1,381,026 607,062 1,988,000 2,053,000

140 66,727,282 1,393,416 595,000 1,988,000 2,053,000

141 65,322,366 1,404,916 582,829 1,988,000 2,052,000

142 63,904,846 1,417,519 570,558 1,988,000 2,052,000

143 62,474,609 1,430,236 558,176 1,988,000 2,052,000

144 61,032,542 1,442,066 545,684 1,988,000 2,051,000

145 59,577,539 1,455,003 533,088 1,988,000 2,051,000

146 58,109,482 1,468,056 520,380 1,988,000 2,051,000

147 56,629,256 1,480,226 507,557 1,988,000 2,050,000

148 55,135,750 1,493,505 494,628 1,988,000 2,050,000

149 53,628,846 1,506,903 481,583 1,988,000 2,050,000

150 52,109,424 1,519,422 468,421 1,988,000 2,049,000

151 50,576,371 1,533,052 455,149 1,988,000 2,049,000

152 49,029,565 1,546,805 441,759 1,988,000 2,049,000

153 47,469,883 1,559,682 428,248 1,988,000 2,048,000

154 45,896,209 1,573,674 414,625 1,988,000 2,048,000

155 44,309,417 1,586,791 400,880 1,988,000 2,047,000

156 42,708,390 1,601,026 387,020 1,988,000 2,047,000

157 41,093,001 1,615,389 373,036 1,988,000 2,047,000

158 39,464,120 1,628,881 358,926 1,988,000 2,046,000

159 37,820,626 1,643,493 344,699 1,988,000 2,046,000

160 36,162,388 1,658,237 330,344 1,988,000 2,046,000

161 34,490,275 1,672,113 315,860 1,988,000 2,045,000

162 32,803,160 1,687,114 301,255 1,988,000 2,045,000

163 31,101,911 1,701,249 286,519 1,988,000 2,044,000

164 29,385,400 1,716,511 271,659 1,988,000 2,044,000

165 27,653,490 1,731,909 256,666 1,988,000 2,044,000

Página 4 de 5 del 31/08/2020

 166 25,907,043 1,746,446 241,539 1,988,000 2,043,000

167 24,144,929 1,762,114 226,285 1,988,000 2,043,000

168 22,368,007 1,776,922 210,893 1,988,000 2,042,000

169 20,575,144 1,792,862 195,373 1,988,000 2,042,000

170 18,767,198 1,807,946 179,713 1,988,000 2,041,000

171 16,943,032 1,824,165 163,922 1,988,000 2,041,000

172 15,102,502 1,840,530 147,988 1,988,000 2,041,000

173 13,246,460 1,856,041 131,912 1,988,000 2,040,000

174 11,373,768 1,872,692 115,701 1,988,000 2,040,000

175 9,485,276 1,888,492 99,344 1,988,000 2,039,000

176 7,579,843 1,905,433 82,849 1,988,000 2,039,000

177 5,658,315 1,921,527 66,206 1,988,000 2,038,000

178 3,719,550 1,938,765 49,422 1,988,000 2,038,000

179 1,764,392 1,955,157 32,488 1,988,000 2,037,000

180 0 1,764,392 15,411 1,779,803 1,828,695

*Estimado usuario, el presente cálculo es una simulación, sus valores son aproximados, pueden variar y no representa un compromiso para el Banco Davivienda. La tasa de interés remuneratoria
corresponderá a la que Davivienda esté cobrando al momento del desembolso. Los seguros, se calculan de acuerdo con la información ingresada al sistema calculado para una sola persona con
amparos para Vida, incapacidad total y permanente (ITP) e incendio y terremoto. El seguro de Desempleo es opcional y se calcula sobre la cuota total del crédito después de los seguros
obligatorios, con un máximo asegurable en su cuota de hasta $4.000.000 durante 120 meses, para mayor información consulte en www.davivienda.com . La tasa máxima definida por el Banco de
la Republica, de acuerdo con lo establecido en la Resolución externa 3 del 2012, son: VIS UVR + 10.7% E.A.; mayor a VIS UVR + 12.4% E.A. Las operaciones de leasing habitacional
denominadas en pesos corresponderá a los puntos porcentuales efectivos anuales más la variación de la UVR de los últimos 12 meses vigentes al perfeccionamiento del contrato. Las tasas
anteriormente descritas serán aplicables a operaciones de leasing habitacional para vivienda familiar en los términos previstos en el Decreto 2555 del 2010.

Página 5 de 5 del 31/08/2020