Producto: VIVIENDA Tipo de Vivienda: MAYOR A VIS

Valor del inmueble: 292,700,000 Tasa 7%

Valor del Credito: 180,000,000 Valor seguro de vida, ITP: 42,437
Plazo: 15 años Valor seguro de incendio y terremoto: 48,474
Moneda: UVR Valor 1ra cuota antes de seguros: 1,600,000
Edad: 37 años Valor 1ra cuota con seguros: 1,690,000
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

1 179,418,649 581,350 1,017,737 1,600,000 1,690,000

2 178,833,875 584,774 1,014,450 1,600,000 1,690,000

3 178,245,657 588,218 1,011,144 1,600,000 1,690,000

4 177,653,974 591,682 1,007,818 1,600,000 1,690,000

5 177,058,806 595,167 1,004,473 1,600,000 1,690,000

6 176,460,132 598,673 1,001,108 1,600,000 1,690,000

7 175,857,933 602,199 997,723 1,600,000 1,690,000

8 175,252,186 605,746 994,318 1,600,000 1,690,000

9 174,642,872 609,314 990,893 1,600,000 1,690,000

10 174,029,969 612,902 987,448 1,600,000 1,690,000

11 173,413,457 616,512 983,982 1,600,000 1,690,000

12 172,793,313 620,144 980,497 1,600,000 1,690,000

Página 1 de 5 del 31/08/2020

13 172,169,516 623,796 976,990 1,600,000 1,690,000

14 171,542,045 627,470 973,463 1,600,000 1,690,000

15 170,910,879 631,166 969,915 1,600,000 1,690,000

16 170,275,995 634,883 966,347 1,600,000 1,690,000

17 169,642,372 633,623 962,757 1,600,000 1,685,000

18 169,005,017 637,355 959,174 1,600,000 1,685,000

19 168,363,908 641,109 955,571 1,600,000 1,685,000

20 167,719,022 644,885 951,946 1,600,000 1,685,000

21 167,070,339 648,683 948,300 1,600,000 1,685,000

22 166,417,835 652,504 944,632 1,600,000 1,685,000

23 165,761,488 656,347 940,943 1,600,000 1,685,000

24 165,101,274 660,213 937,232 1,600,000 1,685,000

25 164,437,173 664,101 933,499 1,600,000 1,685,000

26 163,769,160 668,013 929,744 1,600,000 1,685,000

27 163,097,212 671,947 925,967 1,600,000 1,685,000

28 162,421,307 675,905 922,167 1,600,000 1,685,000

29 161,741,421 679,886 918,346 1,600,000 1,685,000

30 161,057,530 683,890 914,502 1,600,000 1,685,000

31 160,369,611 687,918 910,635 1,600,000 1,685,000

32 159,677,641 691,970 906,745 1,600,000 1,685,000

33 158,981,594 696,046 902,833 1,600,000 1,685,000

34 158,281,449 700,145 898,897 1,600,000 1,685,000

35 157,577,179 704,269 894,939 1,600,000 1,685,000

36 156,868,762 708,417 890,957 1,600,000 1,685,000

37 156,156,172 712,590 886,951 1,600,000 1,685,000

38 155,439,385 716,787 882,922 1,600,000 1,685,000

39 154,718,376 721,008 878,869 1,600,000 1,685,000

40 153,993,120 725,255 874,793 1,600,000 1,685,000

41 153,263,593 729,527 870,692 1,600,000 1,685,000

42 152,529,769 733,823 866,567 1,600,000 1,685,000

43 151,791,623 738,146 862,418 1,600,000 1,685,000

44 151,049,129 742,493 858,245 1,600,000 1,685,000

45 150,302,262 746,866 854,046 1,600,000 1,685,000

46 149,550,996 751,265 849,824 1,600,000 1,685,000

47 148,795,306 755,690 845,576 1,600,000 1,685,000

48 148,040,164 755,141 841,303 1,600,000 1,680,000

49 147,280,575 759,589 837,033 1,600,000 1,680,000

50 146,516,512 764,063 832,739 1,600,000 1,680,000

51 145,747,948 768,563 828,419 1,600,000 1,680,000

52 144,974,858 773,090 824,073 1,600,000 1,680,000

53 144,197,215 777,643 819,702 1,600,000 1,680,000

54 143,414,991 782,223 815,305 1,600,000 1,680,000

55 142,628,160 786,830 810,882 1,600,000 1,680,000

56 141,836,695 791,465 806,433 1,600,000 1,680,000

57 141,040,568 796,126 801,958 1,600,000 1,680,000

58 140,239,752 800,815 797,457 1,600,000 1,680,000

59 139,434,219 805,532 792,929 1,600,000 1,680,000

60 138,623,942 810,277 788,375 1,600,000 1,680,000

61 137,808,892 815,049 783,793 1,600,000 1,680,000

62 136,989,042 819,850 779,185 1,600,000 1,680,000

63 136,164,363 824,678 774,549 1,600,000 1,680,000

Página 2 de 5 del 31/08/2020

64 135,334,827 829,536 769,886 1,600,000 1,680,000

65 134,500,405 834,422 765,196 1,600,000 1,680,000

66 133,661,069 839,336 760,478 1,600,000 1,680,000

67 132,816,788 844,280 755,733 1,600,000 1,680,000

68 131,967,535 849,252 750,959 1,600,000 1,680,000

69 131,113,281 854,254 746,157 1,600,000 1,680,000

70 130,253,994 859,286 741,327 1,600,000 1,680,000

71 129,389,647 864,347 736,469 1,600,000 1,680,000

72 128,520,208 869,438 731,582 1,600,000 1,680,000

73 127,645,649 874,559 726,666 1,600,000 1,680,000

74 126,770,939 874,710 721,721 1,600,000 1,675,000

75 125,891,077 879,862 716,775 1,600,000 1,675,000

76 125,006,032 885,044 711,800 1,600,000 1,675,000

77 124,115,775 890,257 706,796 1,600,000 1,675,000

78 123,220,274 895,500 701,763 1,600,000 1,675,000

79 122,319,499 900,775 696,699 1,600,000 1,675,000

80 121,413,419 906,080 691,606 1,600,000 1,675,000

81 120,502,002 911,417 686,483 1,600,000 1,675,000

82 119,585,216 916,785 681,330 1,600,000 1,675,000

83 118,663,031 922,185 676,146 1,600,000 1,675,000

84 117,735,414 927,616 670,932 1,600,000 1,675,000

85 116,802,334 933,080 665,687 1,600,000 1,675,000

86 115,863,758 938,575 660,412 1,600,000 1,675,000

87 114,919,654 944,103 655,105 1,600,000 1,675,000

88 113,969,990 949,664 649,767 1,600,000 1,675,000

89 113,014,732 955,258 644,397 1,600,000 1,675,000

90 112,053,847 960,884 638,996 1,600,000 1,675,000

91 111,087,303 966,543 633,563 1,600,000 1,675,000

92 110,115,067 972,236 628,098 1,600,000 1,675,000

93 109,137,104 977,963 622,601 1,600,000 1,675,000

94 108,153,381 983,723 617,072 1,600,000 1,675,000

95 107,163,864 989,517 611,510 1,600,000 1,675,000

96 106,168,518 995,345 605,915 1,600,000 1,675,000

97 105,172,311 996,207 600,287 1,600,000 1,670,000

98 104,170,236 1,002,075 594,654 1,600,000 1,670,000

99 103,162,258 1,007,977 588,988 1,600,000 1,670,000

100 102,148,344 1,013,914 583,289 1,600,000 1,670,000

101 101,128,458 1,019,885 577,556 1,600,000 1,670,000

102 100,102,565 1,025,892 571,790 1,600,000 1,670,000

103 99,070,630 1,031,935 565,989 1,600,000 1,670,000

104 98,032,617 1,038,013 560,155 1,600,000 1,670,000

105 96,988,490 1,044,127 554,286 1,600,000 1,670,000

106 95,938,213 1,050,276 548,382 1,600,000 1,670,000

107 94,881,750 1,056,462 542,444 1,600,000 1,670,000

108 93,819,065 1,062,685 536,470 1,600,000 1,670,000

109 92,750,121 1,068,944 530,462 1,600,000 1,670,000

110 91,674,880 1,075,240 524,418 1,600,000 1,670,000

111 90,593,307 1,081,573 518,338 1,600,000 1,670,000

112 89,505,364 1,087,943 512,223 1,600,000 1,670,000

113 88,411,012 1,094,351 506,072 1,600,000 1,670,000

114 87,310,215 1,100,796 499,884 1,600,000 1,670,000

Página 3 de 5 del 31/08/2020

115 86,202,935 1,107,280 493,660 1,600,000 1,670,000

116 85,089,133 1,113,802 487,400 1,600,000 1,670,000

117 83,973,770 1,115,362 481,102 1,600,000 1,665,000

118 82,851,838 1,121,931 474,796 1,600,000 1,665,000

119 81,723,299 1,128,539 468,452 1,600,000 1,665,000

120 80,588,112 1,135,186 462,071 1,600,000 1,665,000

121 79,446,239 1,141,872 455,653 1,600,000 1,665,000

122 78,297,641 1,148,598 449,196 1,600,000 1,665,000

123 77,142,277 1,155,363 442,702 1,600,000 1,665,000

124 75,980,109 1,162,168 436,170 1,600,000 1,665,000

125 74,811,096 1,169,013 429,599 1,600,000 1,665,000

126 73,635,197 1,175,898 422,989 1,600,000 1,665,000

127 72,452,373 1,182,824 416,340 1,600,000 1,665,000

128 71,262,581 1,189,791 409,652 1,600,000 1,665,000

129 70,065,782 1,196,798 402,925 1,600,000 1,665,000

130 68,861,935 1,203,847 396,158 1,600,000 1,665,000

131 67,650,996 1,210,938 389,352 1,600,000 1,665,000

132 66,432,925 1,218,070 382,505 1,600,000 1,665,000

133 65,207,681 1,225,244 375,618 1,600,000 1,665,000

134 63,975,219 1,232,461 368,690 1,600,000 1,665,000

135 62,740,499 1,234,720 361,722 1,600,000 1,660,000

136 61,498,506 1,241,992 354,741 1,600,000 1,660,000

137 60,249,198 1,249,308 347,718 1,600,000 1,660,000

138 58,992,531 1,256,666 340,654 1,600,000 1,660,000

139 57,728,464 1,264,067 333,549 1,600,000 1,660,000

140 56,456,950 1,271,513 326,402 1,600,000 1,660,000

141 55,177,948 1,279,002 319,213 1,600,000 1,660,000

142 53,891,413 1,286,535 311,981 1,600,000 1,660,000

143 52,597,300 1,294,112 304,707 1,600,000 1,660,000

144 51,295,565 1,301,734 297,390 1,600,000 1,660,000

145 49,986,163 1,309,401 290,030 1,600,000 1,660,000

146 48,669,049 1,317,114 282,626 1,600,000 1,660,000

147 47,344,177 1,324,871 275,179 1,600,000 1,660,000

148 46,011,502 1,332,675 267,688 1,600,000 1,660,000

149 44,670,978 1,340,524 260,153 1,600,000 1,660,000

150 43,322,558 1,348,419 252,574 1,600,000 1,660,000

151 41,966,196 1,356,361 244,950 1,600,000 1,660,000

152 40,606,845 1,359,350 237,281 1,600,000 1,655,000

153 39,239,488 1,367,357 229,595 1,600,000 1,655,000

154 37,864,078 1,375,410 221,863 1,600,000 1,655,000

155 36,480,566 1,383,511 214,087 1,600,000 1,655,000

156 35,088,906 1,391,660 206,264 1,600,000 1,655,000

157 33,689,049 1,399,857 198,396 1,600,000 1,655,000

158 32,280,947 1,408,101 190,481 1,600,000 1,655,000

159 30,864,551 1,416,395 182,519 1,600,000 1,655,000

160 29,439,813 1,424,737 174,511 1,600,000 1,655,000

161 28,006,684 1,433,129 166,455 1,600,000 1,655,000

162 26,565,114 1,441,570 158,352 1,600,000 1,655,000

163 25,115,053 1,450,061 150,201 1,600,000 1,655,000

164 23,656,451 1,458,601 142,003 1,600,000 1,655,000

165 22,189,258 1,467,192 133,755 1,600,000 1,655,000

Página 4 de 5 del 31/08/2020

 166 20,713,424 1,475,834 125,460 1,600,000 1,655,000

167 19,233,897 1,479,526 117,115 1,600,000 1,650,000

168 17,745,657 1,488,240 108,750 1,600,000 1,650,000

169 16,248,650 1,497,006 100,335 1,600,000 1,650,000

170 14,742,827 1,505,823 91,871 1,600,000 1,650,000

171 13,228,134 1,514,692 83,357 1,600,000 1,650,000

172 11,704,520 1,523,614 74,793 1,600,000 1,650,000

173 10,171,932 1,532,587 66,178 1,600,000 1,650,000

174 8,630,317 1,541,614 57,513 1,600,000 1,650,000

175 7,079,623 1,550,694 48,796 1,600,000 1,650,000

176 5,519,795 1,559,827 40,028 1,600,000 1,650,000

177 3,950,780 1,569,015 31,209 1,600,000 1,650,000

178 2,372,523 1,578,256 22,338 1,600,000 1,650,000

179 784,971 1,587,552 13,414 1,600,000 1,650,000

180 0 784,971 4,438 789,410 838,069

*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