Producto: VIVIENDA Tipo de Vivienda: MAYOR A VIS

Valor del inmueble: 130,000,000 Tasa 7%

Valor del Credito: 91,000,000 Valor seguro de vida, ITP: 22,656
Plazo: 20 años Valor seguro de incendio y terremoto: 34,034
Moneda: UVR Valor 1ra cuota antes de seguros: 700,000
Edad: 40 años Valor 1ra cuota con seguros: 755,000
Cobertura: NO
Fecha de Simulación: 22/01/2020

Cuota Saldo en Pesos Abono Intereses Pesos Cuota Pesos Cuota con seguros
0 91,000,000 0 0 0 0

1 91,054,151 182,448 515,860 700,000 755,000

2 91,108,764 182,128 516,167 700,000 755,000

3 91,158,841 186,804 516,477 700,000 760,000

4 91,209,346 186,508 516,761 705,000 760,000

5 91,260,280 186,209 517,047 705,000 760,000

6 91,306,649 190,908 517,336 705,000 765,000

7 91,353,412 190,633 517,599 710,000 765,000

8 91,395,574 195,357 517,864 710,000 770,000

9 91,438,095 195,107 518,103 715,000 770,000

10 91,480,978 194,856 518,344 715,000 770,000

11 91,519,226 199,602 518,587 715,000 775,000

12 91,557,800 199,375 518,804 720,000 775,000

Página 1 de 6 del 22/01/2020

13 91,596,703 199,147 519,022 720,000 775,000

14 91,630,937 203,917 519,243 720,000 780,000

15 91,665,462 203,714 519,437 725,000 780,000

16 91,695,282 208,510 519,633 725,000 785,000

17 91,725,356 208,334 519,802 730,000 785,000

18 91,755,686 208,156 519,972 730,000 785,000

19 91,781,274 212,976 520,144 730,000 790,000

20 91,807,080 212,825 520,289 735,000 790,000

21 91,833,106 212,672 520,436 735,000 790,000

22 91,854,354 217,518 520,583 735,000 795,000

23 91,875,782 217,392 520,704 740,000 795,000

24 91,892,393 222,265 520,825 740,000 800,000

25 91,909,146 222,167 520,919 745,000 800,000

26 91,926,041 222,068 521,014 745,000 800,000

27 91,938,081 226,968 521,110 745,000 805,000

28 91,950,222 226,897 521,178 750,000 805,000

29 91,957,468 231,825 521,247 750,000 810,000

30 91,964,775 231,782 521,288 755,000 810,000

31 91,972,144 231,739 521,329 755,000 810,000

32 91,974,576 236,695 521,371 755,000 815,000

33 91,977,028 236,681 521,385 760,000 815,000

34 91,979,502 236,666 521,399 760,000 815,000

35 91,976,996 241,652 521,413 760,000 820,000

36 91,974,470 241,666 521,399 765,000 820,000

37 91,966,921 246,681 521,384 765,000 825,000

38 91,959,309 246,726 521,342 770,000 825,000

39 91,951,631 246,771 521,298 770,000 825,000

40 91,938,889 251,817 521,255 770,000 830,000

41 91,926,037 251,892 521,183 775,000 830,000

42 91,908,077 256,968 521,110 775,000 835,000

43 91,889,963 257,074 521,008 780,000 835,000

44 91,871,695 257,181 520,905 780,000 835,000

45 91,848,271 262,290 520,802 780,000 840,000

46 91,824,648 262,428 520,669 785,000 840,000

47 91,795,823 267,568 520,535 785,000 845,000

48 91,766,754 267,739 520,372 790,000 845,000

49 91,737,436 267,911 520,207 790,000 845,000

50 91,702,869 273,084 520,041 795,000 850,000

51 91,668,007 273,289 519,845 795,000 850,000

52 91,627,848 278,495 519,647 795,000 855,000

53 91,587,348 278,733 519,420 800,000 855,000

54 91,541,502 283,972 519,190 800,000 860,000

55 91,495,266 284,244 518,930 805,000 860,000

56 91,448,636 284,517 518,668 805,000 860,000

57 91,396,609 289,793 518,404 805,000 865,000

58 91,344,138 290,101 518,109 810,000 865,000

59 91,286,221 295,412 517,811 810,000 870,000

60 91,227,810 295,754 517,483 815,000 870,000

61 91,168,902 296,100 517,152 815,000 870,000

62 91,104,492 301,449 516,818 820,000 875,000

63 91,039,534 301,830 516,453 820,000 875,000

Página 2 de 6 del 22/01/2020

64 90,969,022 307,214 516,084 820,000 880,000

65 90,897,910 307,631 515,685 825,000 880,000

66 90,821,192 313,052 515,282 825,000 885,000

67 90,743,820 313,506 514,847 830,000 885,000

68 90,665,789 313,964 514,408 830,000 885,000

69 90,582,094 319,426 513,966 830,000 890,000

70 90,497,686 319,921 513,491 835,000 890,000

71 90,407,559 325,421 513,013 835,000 895,000

72 90,316,664 325,954 512,502 840,000 895,000

73 90,219,995 331,492 511,987 840,000 900,000

74 90,122,502 332,064 511,439 845,000 900,000

75 90,024,179 332,641 510,886 845,000 900,000

76 89,920,019 338,223 510,329 850,000 905,000

77 89,814,971 338,839 509,738 850,000 905,000

78 89,704,029 344,461 509,143 850,000 910,000

79 89,592,142 345,117 508,514 855,000 910,000

80 89,474,301 350,779 507,879 855,000 915,000

81 89,355,457 351,477 507,211 860,000 915,000

82 89,235,601 352,180 506,538 860,000 915,000

83 89,109,723 357,889 505,858 865,000 920,000

84 88,982,774 358,634 505,145 865,000 920,000

85 88,849,743 364,386 504,425 870,000 925,000

86 88,715,579 365,173 503,671 870,000 925,000

87 88,575,272 370,967 502,910 870,000 930,000

88 88,433,770 371,797 502,115 875,000 930,000

89 88,286,063 377,634 501,313 875,000 935,000

90 88,137,098 378,509 500,476 880,000 935,000

91 87,986,864 379,390 499,631 880,000 935,000

92 87,830,350 385,279 498,779 885,000 940,000

93 87,672,503 386,205 497,892 885,000 940,000

94 87,508,312 392,139 496,997 890,000 945,000

95 87,342,722 393,111 496,067 890,000 945,000

96 87,170,721 399,091 495,128 895,000 950,000

97 86,997,256 400,109 494,153 895,000 950,000

98 86,817,313 406,135 493,170 895,000 955,000

99 86,635,837 407,200 492,150 900,000 955,000

100 86,447,815 413,274 491,121 900,000 960,000

101 86,258,192 414,387 490,055 905,000 960,000

102 86,066,954 415,509 488,980 905,000 960,000

103 85,869,087 421,641 487,896 910,000 965,000

104 85,669,534 422,812 486,774 910,000 965,000

105 85,463,282 428,993 485,643 915,000 970,000

106 85,255,273 430,213 484,474 915,000 970,000

107 85,040,492 436,444 483,295 920,000 975,000

108 84,823,882 437,715 482,077 920,000 975,000

109 84,600,427 443,997 480,849 925,000 980,000

110 84,375,068 445,319 479,582 925,000 980,000

111 84,142,790 451,653 478,305 930,000 985,000

112 83,908,533 453,027 476,988 930,000 985,000

113 83,667,281 459,414 475,660 935,000 990,000

114 83,423,974 460,841 474,293 935,000 990,000

Página 3 de 6 del 22/01/2020

115 83,173,594 467,281 472,913 940,000 995,000

116 82,921,082 468,763 471,494 940,000 995,000

117 82,666,419 470,257 470,063 945,000 995,000

118 82,404,587 476,764 468,619 945,000 1,000,000

119 82,140,525 478,314 467,135 950,000 1,000,000

120 81,869,213 484,876 465,638 950,000 1,005,000

121 81,595,591 486,482 464,100 950,000 1,005,000

122 81,314,638 493,101 462,549 955,000 1,010,000

123 81,031,291 494,764 460,956 955,000 1,010,000

124 80,740,532 501,441 459,350 960,000 1,015,000

125 80,447,295 503,161 457,701 960,000 1,015,000

126 80,146,561 509,897 456,039 965,000 1,020,000

127 79,843,265 511,676 454,334 965,000 1,020,000

128 79,532,386 518,471 452,615 970,000 1,025,000

129 79,218,859 520,311 450,853 970,000 1,025,000

130 78,897,662 527,166 449,075 975,000 1,030,000

131 78,573,728 529,067 447,255 975,000 1,030,000

132 78,242,035 535,984 445,418 980,000 1,035,000

133 77,907,517 537,947 443,538 985,000 1,035,000

134 77,565,150 544,926 441,642 985,000 1,040,000

135 77,219,866 546,952 439,701 990,000 1,040,000

136 76,866,642 553,996 437,744 990,000 1,045,000

137 76,510,408 556,086 435,741 995,000 1,045,000

138 76,146,141 563,194 433,722 995,000 1,050,000

139 75,778,770 565,350 431,657 1,000,000 1,050,000

140 75,403,271 572,524 429,574 1,000,000 1,055,000

141 75,024,573 574,746 427,446 1,005,000 1,055,000

142 74,637,649 581,987 425,299 1,005,000 1,060,000

143 74,247,430 584,277 423,105 1,010,000 1,060,000

144 73,848,887 591,586 420,893 1,010,000 1,065,000

145 73,446,949 593,944 418,634 1,015,000 1,065,000

146 73,036,587 601,323 416,356 1,015,000 1,070,000

147 72,622,730 603,751 414,029 1,020,000 1,070,000

148 72,200,348 611,201 411,683 1,020,000 1,075,000

149 71,774,369 613,700 409,289 1,025,000 1,075,000

150 71,339,760 621,221 406,874 1,025,000 1,080,000

151 70,901,450 623,793 404,410 1,030,000 1,080,000

152 70,454,407 631,387 401,926 1,030,000 1,085,000

153 70,003,556 634,032 399,391 1,035,000 1,085,000

154 69,543,864 641,700 396,836 1,035,000 1,090,000

155 69,080,257 644,421 394,230 1,040,000 1,090,000

156 68,607,701 652,164 391,602 1,045,000 1,095,000

157 68,131,120 654,961 388,923 1,045,000 1,095,000

158 67,645,479 662,781 386,221 1,050,000 1,100,000

159 67,155,702 665,655 383,468 1,050,000 1,100,000

160 66,656,753 673,553 380,692 1,055,000 1,105,000

161 66,153,555 676,506 377,863 1,055,000 1,105,000

162 65,641,070 684,484 375,011 1,060,000 1,110,000

163 65,124,219 687,516 372,106 1,060,000 1,110,000

164 64,597,967 695,575 369,176 1,065,000 1,115,000

165 64,062,232 703,689 366,192 1,065,000 1,120,000

Página 4 de 6 del 22/01/2020

166 63,521,933 706,860 363,156 1,070,000 1,120,000

167 62,972,033 715,057 360,093 1,075,000 1,125,000

168 62,417,448 718,311 356,975 1,075,000 1,125,000

169 61,853,140 726,593 353,832 1,080,000 1,130,000

170 61,284,025 729,933 350,633 1,080,000 1,130,000

171 60,705,063 738,300 347,406 1,085,000 1,135,000

172 60,121,169 741,727 344,124 1,085,000 1,135,000

173 59,527,301 750,182 340,814 1,090,000 1,140,000

174 58,928,375 753,696 337,448 1,095,000 1,140,000

175 58,319,348 762,241 334,053 1,095,000 1,145,000

176 57,705,133 765,845 330,600 1,100,000 1,145,000

177 57,080,686 774,480 327,118 1,100,000 1,150,000

178 56,450,921 778,175 323,579 1,105,000 1,150,000

179 55,810,791 786,902 320,009 1,105,000 1,155,000

180 55,160,208 795,690 316,380 1,110,000 1,160,000

181 54,504,085 799,540 312,692 1,115,000 1,160,000

182 53,837,372 808,423 308,972 1,115,000 1,165,000

183 53,164,981 812,368 305,193 1,120,000 1,165,000

184 52,481,862 821,347 301,381 1,120,000 1,170,000

185 51,792,925 825,390 297,509 1,125,000 1,170,000

186 51,093,119 834,467 293,603 1,125,000 1,175,000

187 50,387,353 838,608 289,636 1,130,000 1,175,000

188 49,670,575 847,785 285,635 1,135,000 1,180,000

189 48,947,692 852,026 281,572 1,135,000 1,180,000

190 48,213,651 861,304 277,474 1,140,000 1,185,000

191 47,468,358 870,648 273,313 1,140,000 1,190,000

192 46,716,717 875,058 269,088 1,145,000 1,190,000

193 45,953,673 884,507 264,827 1,150,000 1,195,000

194 45,184,130 889,022 260,502 1,150,000 1,195,000

195 44,403,032 898,576 256,139 1,155,000 1,200,000

196 43,615,281 903,198 251,711 1,155,000 1,200,000

197 42,815,820 912,860 247,246 1,160,000 1,205,000

198 42,009,550 917,591 242,714 1,165,000 1,205,000

199 41,191,412 927,362 238,143 1,165,000 1,210,000

200 40,361,305 937,204 233,505 1,170,000 1,215,000

201 39,524,127 942,116 228,800 1,170,000 1,215,000

202 38,674,819 952,071 224,054 1,175,000 1,220,000

203 37,818,276 957,097 219,239 1,180,000 1,220,000

204 36,949,438 967,165 214,384 1,180,000 1,225,000

205 36,073,199 972,307 209,459 1,185,000 1,225,000

206 35,184,496 982,492 204,491 1,185,000 1,230,000

207 34,283,224 992,752 199,453 1,190,000 1,235,000

208 33,374,274 998,085 194,344 1,195,000 1,235,000

209 32,452,583 1,008,464 189,192 1,195,000 1,240,000

210 31,523,041 1,013,918 183,967 1,200,000 1,240,000

211 30,580,581 1,024,419 178,697 1,205,000 1,245,000

212 29,630,093 1,029,997 173,355 1,205,000 1,245,000

213 28,666,510 1,040,621 167,967 1,210,000 1,250,000

214 27,689,719 1,051,324 162,504 1,210,000 1,255,000

215 26,704,607 1,057,104 156,967 1,215,000 1,255,000

216 25,706,105 1,067,934 151,383 1,220,000 1,260,000

Página 5 de 6 del 22/01/2020

 217 24,699,098 1,073,843 145,722 1,220,000 1,260,000

218 23,678,513 1,084,802 140,014 1,225,000 1,265,000

219 22,644,236 1,095,841 134,228 1,230,000 1,270,000

220 21,601,148 1,101,962 128,365 1,230,000 1,270,000

221 20,544,176 1,113,135 122,452 1,235,000 1,275,000

222 19,478,200 1,119,390 116,460 1,235,000 1,275,000

223 18,398,145 1,130,698 110,418 1,240,000 1,280,000

224 17,308,891 1,137,089 104,295 1,245,000 1,280,000

225 16,205,358 1,148,535 98,120 1,245,000 1,285,000

226 15,087,425 1,160,066 91,864 1,250,000 1,290,000

227 13,959,971 1,166,682 85,527 1,255,000 1,290,000

228 12,817,913 1,178,354 79,136 1,255,000 1,295,000

229 11,666,127 1,185,112 72,662 1,260,000 1,295,000

230 10,499,530 1,196,928 66,132 1,265,000 1,300,000

231 9,317,997 1,208,832 59,519 1,265,000 1,305,000

232 8,126,399 1,215,824 52,821 1,270,000 1,305,000

233 6,919,652 1,227,875 46,066 1,275,000 1,310,000

234 5,702,626 1,235,017 39,226 1,275,000 1,310,000

235 4,470,234 1,247,219 32,327 1,280,000 1,315,000

236 3,222,344 1,259,512 25,340 1,285,000 1,320,000

237 1,963,826 1,266,896 18,266 1,285,000 1,320,000

238 689,587 1,279,344 11,132 1,290,000 1,325,000

239 0 691,380 3,909 695,289 729,495

*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 6 de 6 del 22/01/2020