Producto: VIVIENDA Tipo de Vivienda: MAYOR A VIS

Valor del inmueble: 115,000,000 Tasa 10.3%

Valor del Credito: 75,000,000 Valor seguro de vida, ITP: 22,129
Plazo: 20 años Valor seguro de incendio y terremoto: 37,632
Moneda: PESOS Valor 1ra cuota antes de seguros: 717,000
Edad: 25 años Valor 1ra cuota con seguros: 776,000
Cobertura: NO
Fecha de Simulación: 01/03/2019

Cuota Saldo en Pesos Abono Intereses Pesos Cuota Pesos Cuota con seguros
0 75,000,000 0 0 0 0

1 74,898,979 101,020 615,217 717,000 776,000

2 74,797,100 101,878 614,388 717,000 776,000

3 74,694,356 102,744 613,553 717,000 776,000

4 74,590,738 103,617 612,710 717,000 776,000

5 74,486,240 104,498 611,860 717,000 776,000

6 74,380,854 105,386 611,003 717,000 776,000

7 74,274,572 106,281 610,138 717,000 776,000

8 74,167,387 107,185 609,266 717,000 776,000

9 74,059,291 108,095 608,387 717,000 776,000

10 73,950,276 109,014 607,500 717,000 776,000

11 73,840,336 109,940 606,606 717,000 776,000

12 73,729,460 110,875 605,704 717,000 776,000

Página 1 de 6 del 01/03/2019

13 73,617,643 111,817 604,795 717,000 776,000

14 73,504,876 112,767 603,878 717,000 776,000

15 73,391,150 113,725 602,953 717,000 776,000

16 73,276,457 114,692 602,020 717,000 776,000

17 73,160,790 115,666 601,079 717,000 776,000

18 73,044,141 116,649 600,130 717,000 776,000

19 72,926,499 117,641 599,173 717,000 776,000

20 72,807,859 118,640 598,208 717,000 776,000

21 72,688,209 119,649 597,235 717,000 776,000

22 72,567,544 120,665 596,254 717,000 776,000

23 72,445,852 121,691 595,264 717,000 776,000

24 72,323,127 122,725 594,266 717,000 776,000

25 72,200,359 122,768 593,259 717,000 775,000

26 72,076,547 123,811 592,252 717,000 775,000

27 71,951,683 124,863 591,236 717,000 775,000

28 71,825,758 125,924 590,212 717,000 775,000

29 71,698,764 126,994 589,179 717,000 775,000

30 71,570,689 128,074 588,137 717,000 775,000

31 71,441,527 129,162 587,087 717,000 775,000

32 71,311,267 130,260 586,027 717,000 775,000

33 71,179,900 131,367 584,959 717,000 775,000

34 71,047,416 132,483 583,881 717,000 775,000

35 70,913,807 133,609 582,794 717,000 775,000

36 70,779,062 134,744 581,698 717,000 775,000

37 70,643,173 135,889 580,593 717,000 775,000

38 70,506,128 137,044 579,478 717,000 775,000

39 70,367,919 138,209 578,354 717,000 775,000

40 70,228,536 139,383 577,221 717,000 775,000

41 70,087,968 140,568 576,077 717,000 775,000

42 69,946,205 141,762 574,924 717,000 775,000

43 69,803,238 142,967 573,761 717,000 775,000

44 69,659,055 144,182 572,588 717,000 775,000

45 69,513,648 145,407 571,406 717,000 775,000

46 69,367,005 146,643 570,213 717,000 775,000

47 69,219,115 147,889 569,010 717,000 775,000

48 69,069,969 149,146 567,797 717,000 775,000

49 68,919,556 150,413 566,574 717,000 775,000

50 68,768,864 150,691 565,340 717,000 774,000

51 68,616,892 151,972 564,104 717,000 774,000

52 68,463,628 153,263 562,857 717,000 774,000

53 68,309,062 154,566 561,600 717,000 774,000

54 68,153,182 155,879 560,332 717,000 774,000

55 67,995,978 157,204 559,053 717,000 774,000

56 67,837,438 158,540 557,764 717,000 774,000

57 67,677,550 159,887 556,463 717,000 774,000

58 67,516,304 161,246 555,152 717,000 774,000

59 67,353,687 162,616 553,829 717,000 774,000

60 67,189,689 163,998 552,495 717,000 774,000

61 67,024,297 165,392 551,150 717,000 774,000

62 66,857,499 166,797 549,793 717,000 774,000

63 66,689,284 168,214 548,425 717,000 774,000

Página 2 de 6 del 01/03/2019

64 66,519,640 169,644 547,045 717,000 774,000

65 66,348,554 171,086 545,653 717,000 774,000

66 66,176,014 172,539 544,250 717,000 774,000

67 66,002,008 174,006 542,835 717,000 774,000

68 65,826,523 175,484 541,407 717,000 774,000

69 65,649,546 176,976 539,968 717,000 774,000

70 65,471,066 178,480 538,516 717,000 774,000

71 65,292,069 178,996 537,052 717,000 773,000

72 65,111,551 180,517 535,584 717,000 773,000

73 64,929,499 182,051 534,103 717,000 773,000

74 64,745,900 183,599 532,610 717,000 773,000

75 64,560,741 185,159 531,104 717,000 773,000

76 64,374,008 186,732 529,585 717,000 773,000

77 64,185,689 188,319 528,053 717,000 773,000

78 63,995,769 189,919 526,508 717,000 773,000

79 63,804,235 191,533 524,950 717,000 773,000

80 63,611,073 193,161 523,379 717,000 773,000

81 63,416,270 194,802 521,795 717,000 773,000

82 63,219,812 196,458 520,197 717,000 773,000

83 63,021,684 198,127 518,585 717,000 773,000

84 62,821,872 199,811 516,960 717,000 773,000

85 62,620,363 201,509 515,321 717,000 773,000

86 62,417,141 203,222 513,668 717,000 773,000

87 62,212,192 204,948 512,001 717,000 773,000

88 62,006,501 205,690 510,320 717,000 772,000

89 61,799,063 207,438 508,633 717,000 772,000

90 61,589,861 209,201 506,931 717,000 772,000

91 61,378,882 210,979 505,215 717,000 772,000

92 61,166,110 212,772 503,484 717,000 772,000

93 60,951,530 214,580 501,739 717,000 772,000

94 60,735,126 216,403 499,979 717,000 772,000

95 60,516,883 218,242 498,204 717,000 772,000

96 60,296,786 220,097 496,413 717,000 772,000

97 60,074,818 221,967 494,608 717,000 772,000

98 59,850,965 223,853 492,787 717,000 772,000

99 59,625,208 225,756 490,951 717,000 772,000

100 59,397,534 227,674 489,099 717,000 772,000

101 59,167,924 229,609 487,232 717,000 772,000

102 58,936,363 231,560 485,348 717,000 772,000

103 58,702,835 233,528 483,449 717,000 772,000

104 58,468,322 234,513 481,533 717,000 771,000

105 58,231,816 236,505 479,609 717,000 771,000

106 57,993,300 238,515 477,669 717,000 771,000

107 57,752,758 240,542 475,713 717,000 771,000

108 57,510,171 242,586 473,740 717,000 771,000

109 57,265,523 244,648 471,750 717,000 771,000

110 57,018,795 246,727 469,743 717,000 771,000

111 56,769,971 248,823 467,719 717,000 771,000

112 56,519,033 250,938 465,678 717,000 771,000

113 56,265,962 253,070 463,619 717,000 771,000

114 56,010,741 255,221 461,544 717,000 771,000

Página 3 de 6 del 01/03/2019

115 55,753,350 257,390 459,450 717,000 771,000

116 55,493,773 259,577 457,339 717,000 771,000

117 55,231,989 261,783 455,209 717,000 771,000

118 54,968,981 263,008 453,062 717,000 770,000

119 54,703,738 265,243 450,905 717,000 770,000

120 54,436,241 267,497 448,729 717,000 770,000

121 54,166,470 269,770 446,535 717,000 770,000

122 53,894,408 272,062 444,322 717,000 770,000

123 53,620,033 274,374 442,090 717,000 770,000

124 53,343,326 276,706 439,839 717,000 770,000

125 53,064,268 279,057 437,569 717,000 770,000

126 52,782,839 281,429 435,280 717,000 770,000

127 52,499,018 283,820 432,972 717,000 770,000

128 52,212,785 286,232 430,644 717,000 770,000

129 51,924,120 288,665 428,296 717,000 770,000

130 51,634,002 290,118 425,928 717,000 769,000

131 51,341,418 292,583 423,548 717,000 769,000

132 51,046,348 295,070 421,148 717,000 769,000

133 50,748,771 297,577 418,728 717,000 769,000

134 50,448,664 300,106 416,287 717,000 769,000

135 50,146,008 302,656 413,825 717,000 769,000

136 49,840,779 305,228 411,342 717,000 769,000

137 49,532,957 307,822 408,838 717,000 769,000

138 49,222,518 310,438 406,313 717,000 769,000

139 48,909,442 313,076 403,767 717,000 769,000

140 48,593,705 315,736 401,199 717,000 769,000

141 48,276,285 317,420 398,609 717,000 768,000

142 47,956,168 320,117 396,005 717,000 768,000

143 47,633,330 322,837 393,379 717,000 768,000

144 47,307,749 325,581 390,731 717,000 768,000

145 46,979,401 328,348 388,060 717,000 768,000

146 46,648,262 331,138 385,367 717,000 768,000

147 46,314,310 333,952 382,651 717,000 768,000

148 45,977,520 336,790 379,911 717,000 768,000

149 45,637,868 339,652 377,149 717,000 768,000

150 45,295,329 342,538 374,362 717,000 768,000

151 44,949,880 345,449 371,553 717,000 768,000

152 44,602,494 347,385 368,719 717,000 767,000

153 44,252,157 350,337 365,869 717,000 767,000

154 43,898,843 353,314 362,996 717,000 767,000

155 43,542,526 356,316 360,097 717,000 767,000

156 43,183,182 359,344 357,174 717,000 767,000

157 42,820,783 362,398 354,227 717,000 767,000

158 42,455,305 365,478 351,254 717,000 767,000

159 42,086,721 368,583 348,256 717,000 767,000

160 41,715,005 371,716 345,233 717,000 767,000

161 41,341,130 373,874 342,184 717,000 766,000

162 40,964,078 377,052 339,117 717,000 766,000

163 40,583,822 380,256 336,024 717,000 766,000

164 40,200,334 383,487 332,905 717,000 766,000

165 39,813,588 386,746 329,759 717,000 766,000

Página 4 de 6 del 01/03/2019

166 39,423,554 390,033 326,586 717,000 766,000

167 39,030,207 393,347 323,387 717,000 766,000

168 38,633,517 396,690 320,160 717,000 766,000

169 38,233,455 400,061 316,906 717,000 766,000

170 37,830,994 402,460 313,625 717,000 765,000

171 37,425,113 405,881 310,323 717,000 765,000

172 37,015,783 409,330 306,994 717,000 765,000

173 36,602,974 412,808 303,636 717,000 765,000

174 36,186,658 416,316 300,250 717,000 765,000

175 35,766,803 419,854 296,835 717,000 765,000

176 35,343,380 423,422 293,391 717,000 765,000

177 34,916,360 427,020 289,918 717,000 765,000

178 34,486,710 429,649 286,415 717,000 764,000

179 34,053,409 433,300 282,891 717,000 764,000

180 33,616,427 436,982 279,336 717,000 764,000

181 33,175,730 440,696 275,752 717,000 764,000

182 32,731,289 444,441 272,137 717,000 764,000

183 32,283,071 448,218 268,491 717,000 764,000

184 31,831,044 452,027 264,814 717,000 764,000

185 31,375,175 455,868 261,106 717,000 764,000

186 30,916,433 458,742 257,367 717,000 763,000

187 30,453,792 462,640 253,604 717,000 763,000

188 29,987,220 466,572 249,809 717,000 763,000

189 29,516,683 470,537 245,982 717,000 763,000

190 29,042,147 474,535 242,122 717,000 763,000

191 28,563,578 478,568 238,229 717,000 763,000

192 28,080,943 482,635 234,304 717,000 763,000

193 27,595,206 485,736 230,345 717,000 762,000

194 27,105,342 489,864 226,360 717,000 762,000

195 26,611,315 494,027 222,342 717,000 762,000

196 26,113,089 498,225 218,289 717,000 762,000

197 25,610,630 502,459 214,203 717,000 762,000

198 25,103,901 506,729 210,081 717,000 762,000

199 24,592,865 511,035 205,924 717,000 762,000

200 24,078,487 514,378 201,732 717,000 761,000

201 23,559,738 518,749 197,513 717,000 761,000

202 23,036,580 523,157 193,258 717,000 761,000

203 22,508,977 527,603 188,966 717,000 761,000

204 21,976,890 532,086 184,638 717,000 761,000

205 21,440,281 536,608 180,274 717,000 761,000

206 20,900,112 540,168 175,872 717,000 760,000

207 20,355,353 544,759 171,441 717,000 760,000

208 19,805,965 549,388 166,972 717,000 760,000

209 19,251,908 554,057 162,466 717,000 760,000

210 18,693,142 558,765 157,921 717,000 760,000

211 18,129,628 563,513 153,337 717,000 760,000

212 17,562,326 567,302 148,715 717,000 759,000

213 16,990,202 572,123 144,062 717,000 759,000

214 16,413,217 576,985 139,368 717,000 759,000

215 15,831,329 581,888 134,635 717,000 759,000

216 15,244,495 586,833 129,862 717,000 759,000

Página 5 de 6 del 01/03/2019

 217 14,652,675 591,820 125,049 717,000 759,000

218 14,056,825 595,849 120,194 717,000 758,000

219 13,455,912 600,913 115,306 717,000 758,000

220 12,849,893 606,019 110,377 717,000 758,000

221 12,238,723 611,169 105,406 717,000 758,000

222 11,622,360 616,363 100,393 717,000 758,000

223 11,000,759 621,601 95,337 717,000 758,000

224 10,374,876 625,883 90,238 717,000 757,000

225 9,743,673 631,202 85,104 717,000 757,000

226 9,107,107 636,566 79,926 717,000 757,000

227 8,465,132 641,975 74,704 717,000 757,000

228 7,817,701 647,431 69,438 717,000 757,000

229 7,165,768 651,932 64,127 717,000 756,000

230 6,508,295 657,472 58,780 717,000 756,000

231 5,845,235 663,060 53,386 717,000 756,000

232 5,176,540 668,694 47,947 717,000 756,000

233 4,502,163 674,377 42,462 717,000 756,000

234 3,823,054 679,108 36,930 717,000 755,000

235 3,138,175 684,879 31,360 717,000 755,000

236 2,447,476 690,699 25,742 717,000 755,000

237 1,750,907 696,568 20,076 717,000 755,000

238 1,048,419 702,488 14,362 717,000 755,000

239 340,961 707,457 8,600 717,000 754,000

240 0 340,961 2,796 343,758 381,491

*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 01/03/2019