Producto: VIVIENDA Tipo de Vivienda: MAYOR A VIS

Valor del inmueble: 172,000,000 Tasa 7%

Valor del Credito: 122,000,000 Valor seguro de vida, ITP: 35,090
Plazo: 15 años Valor seguro de incendio y terremoto: 73,409
Moneda: UVR Valor 1ra cuota antes de seguros: 1,095,000
Edad: 51 años Valor 1ra cuota con seguros: 1,200,000
Cobertura: NO
Fecha de Simulación: 31/08/2022

Cuota Saldo en Pesos Abono Intereses Pesos Cuota Pesos Cuota con seguros
0 122,000,000 0 0 0 0

1 122,592,088 396,111 695,387 1,095,000 1,200,000

2 123,182,517 402,566 698,762 1,100,000 1,210,000

3 123,771,263 409,031 702,127 1,110,000 1,220,000

4 124,358,304 415,506 705,483 1,120,000 1,230,000

5 124,943,615 421,991 708,829 1,130,000 1,240,000

6 125,532,171 423,486 712,165 1,140,000 1,245,000

7 126,119,019 429,962 715,520 1,145,000 1,255,000

8 126,704,134 436,449 718,865 1,155,000 1,265,000

9 127,287,491 442,945 722,200 1,165,000 1,275,000

10 127,869,067 449,452 725,525 1,175,000 1,285,000

11 128,448,836 455,970 728,840 1,185,000 1,295,000

12 129,026,772 462,499 732,145 1,195,000 1,305,000

Página 1 de 5 del 31/08/2022

13 129,602,850 469,038 735,439 1,205,000 1,315,000

14 130,177,043 475,589 738,723 1,215,000 1,325,000

15 130,749,326 482,151 741,995 1,225,000 1,335,000

16 131,319,670 488,725 745,257 1,235,000 1,345,000

17 131,888,049 495,310 748,508 1,245,000 1,355,000

18 132,454,435 501,906 751,748 1,255,000 1,365,000

19 133,018,801 508,515 754,976 1,265,000 1,375,000

20 133,581,116 515,136 758,193 1,275,000 1,385,000

21 134,141,354 521,769 761,398 1,285,000 1,395,000

22 134,699,483 528,415 764,592 1,295,000 1,405,000

23 135,255,476 535,073 767,773 1,305,000 1,415,000

24 135,804,301 546,744 770,942 1,315,000 1,430,000

25 136,350,857 553,458 774,070 1,325,000 1,440,000

26 136,895,113 560,185 777,186 1,335,000 1,450,000

27 137,437,037 566,927 780,288 1,350,000 1,460,000

28 137,976,595 573,682 783,377 1,360,000 1,470,000

29 138,508,753 585,451 786,452 1,370,000 1,485,000

30 139,038,409 592,265 789,485 1,380,000 1,495,000

31 139,565,526 599,093 792,504 1,390,000 1,505,000

32 140,090,069 605,937 795,509 1,405,000 1,515,000

33 140,607,001 617,797 798,499 1,415,000 1,530,000

34 141,121,216 624,701 801,445 1,425,000 1,540,000

35 141,632,675 631,623 804,376 1,435,000 1,550,000

36 142,136,339 643,560 807,291 1,450,000 1,565,000

37 142,637,098 650,545 810,162 1,460,000 1,575,000

38 143,134,912 657,546 813,016 1,475,000 1,585,000

39 143,624,738 669,566 815,854 1,485,000 1,600,000

40 144,111,466 676,633 818,646 1,495,000 1,610,000

41 144,590,050 688,718 821,420 1,510,000 1,625,000

42 145,065,376 695,853 824,148 1,520,000 1,635,000

43 145,532,398 708,007 826,857 1,535,000 1,650,000

44 145,995,999 715,211 829,519 1,545,000 1,660,000

45 146,451,132 727,435 832,162 1,560,000 1,675,000

46 146,902,676 734,710 834,756 1,570,000 1,685,000

47 147,345,581 747,006 837,330 1,585,000 1,700,000

48 147,784,725 754,354 839,854 1,595,000 1,710,000

49 148,215,057 766,725 842,357 1,610,000 1,725,000

50 148,636,450 779,148 844,810 1,620,000 1,740,000

51 149,053,780 786,625 847,212 1,635,000 1,750,000

52 149,461,989 799,126 849,591 1,650,000 1,765,000

53 149,860,948 811,682 851,918 1,660,000 1,780,000

54 150,255,528 819,293 854,192 1,675,000 1,790,000

55 150,640,667 831,931 856,441 1,690,000 1,805,000

56 151,016,231 844,625 858,636 1,700,000 1,820,000

57 151,382,086 857,376 860,777 1,715,000 1,835,000

58 151,743,095 865,185 862,862 1,730,000 1,845,000

59 152,094,190 878,024 864,920 1,745,000 1,860,000

60 152,435,231 890,922 866,921 1,760,000 1,875,000

61 152,766,076 903,880 868,865 1,770,000 1,890,000

62 153,086,582 916,899 870,751 1,785,000 1,905,000

63 153,396,603 929,980 872,577 1,800,000 1,920,000

Página 2 de 5 del 31/08/2022

64 153,695,992 943,123 874,345 1,815,000 1,935,000

65 153,984,598 956,331 876,051 1,830,000 1,950,000

66 154,262,270 969,603 877,696 1,845,000 1,965,000

67 154,528,854 982,940 879,279 1,860,000 1,980,000

68 154,784,193 996,344 880,798 1,875,000 1,995,000

69 155,028,129 1,009,815 882,254 1,890,000 2,010,000

70 155,260,502 1,023,355 883,644 1,905,000 2,025,000

71 155,481,148 1,036,963 884,969 1,920,000 2,040,000

72 155,689,903 1,050,642 886,226 1,935,000 2,055,000

73 155,886,598 1,064,392 887,416 1,950,000 2,070,000

74 156,071,065 1,078,214 888,537 1,970,000 2,085,000

75 156,243,130 1,092,110 889,589 1,985,000 2,100,000

76 156,397,619 1,111,080 890,569 2,000,000 2,120,000

77 156,539,285 1,125,155 891,450 2,015,000 2,135,000

78 156,667,946 1,139,306 892,257 2,030,000 2,150,000

79 156,783,420 1,153,536 892,991 2,050,000 2,165,000

80 156,880,520 1,172,845 893,649 2,065,000 2,185,000

81 156,963,988 1,187,263 894,202 2,080,000 2,200,000

82 157,028,633 1,206,764 894,678 2,100,000 2,220,000

83 157,079,188 1,221,377 895,047 2,115,000 2,235,000

84 157,115,455 1,236,074 895,335 2,135,000 2,250,000

85 157,132,233 1,255,857 895,542 2,150,000 2,270,000

86 157,134,247 1,270,756 895,637 2,170,000 2,285,000

87 157,116,290 1,290,744 895,649 2,185,000 2,305,000

88 157,083,080 1,305,852 895,546 2,205,000 2,320,000

89 157,029,402 1,326,050 895,357 2,220,000 2,340,000

90 156,959,967 1,341,372 895,051 2,240,000 2,355,000

91 156,869,555 1,361,788 894,655 2,255,000 2,375,000

92 156,757,869 1,382,329 894,140 2,275,000 2,395,000

93 156,629,609 1,397,998 893,503 2,295,000 2,410,000

94 156,479,543 1,418,766 892,772 2,310,000 2,430,000

95 156,307,363 1,439,664 891,917 2,330,000 2,450,000

96 156,112,757 1,460,695 890,936 2,350,000 2,470,000

97 155,900,409 1,476,860 889,826 2,370,000 2,485,000

98 155,665,070 1,498,132 888,616 2,390,000 2,505,000

99 155,406,416 1,519,541 887,275 2,405,000 2,525,000

100 155,124,118 1,541,090 885,800 2,425,000 2,545,000

101 154,817,843 1,562,780 884,191 2,445,000 2,565,000

102 154,487,253 1,584,614 882,445 2,465,000 2,585,000

103 154,132,006 1,606,593 880,561 2,485,000 2,605,000

104 153,751,755 1,628,720 878,536 2,505,000 2,625,000

105 153,346,147 1,650,997 876,369 2,525,000 2,645,000

106 152,914,824 1,673,425 874,057 2,545,000 2,665,000

107 152,457,426 1,696,008 871,598 2,570,000 2,685,000

108 151,973,584 1,718,747 868,991 2,590,000 2,705,000

109 151,462,926 1,741,644 866,233 2,610,000 2,725,000

110 150,925,074 1,764,701 863,323 2,630,000 2,745,000

111 150,354,644 1,792,922 860,257 2,650,000 2,770,000

112 149,756,179 1,816,337 857,006 2,675,000 2,790,000

113 149,129,283 1,839,921 853,594 2,695,000 2,810,000

114 148,468,556 1,868,674 850,021 2,715,000 2,835,000

Página 3 de 5 del 31/08/2022

115 147,778,521 1,892,630 846,255 2,740,000 2,855,000

116 147,058,764 1,916,762 842,322 2,760,000 2,875,000

117 146,303,868 1,946,071 838,219 2,785,000 2,900,000

118 145,518,338 1,970,591 833,917 2,805,000 2,920,000

119 144,696,741 2,000,295 829,439 2,830,000 2,945,000

120 143,843,570 2,025,214 824,756 2,850,000 2,965,000

121 142,953,380 2,055,322 819,893 2,875,000 2,990,000

122 142,030,650 2,080,652 814,819 2,900,000 3,010,000

123 141,069,920 2,111,177 809,560 2,920,000 3,035,000

124 140,070,656 2,141,930 804,084 2,945,000 3,060,000

125 139,037,315 2,167,913 798,388 2,970,000 3,080,000

126 137,964,417 2,199,100 792,498 2,990,000 3,105,000

127 136,851,404 2,230,524 786,383 3,015,000 3,130,000

128 135,697,712 2,262,188 780,039 3,040,000 3,155,000

129 134,502,767 2,294,096 773,463 3,065,000 3,180,000

130 133,265,988 2,326,251 766,652 3,090,000 3,205,000

131 131,991,786 2,353,656 759,602 3,115,000 3,225,000

132 130,674,633 2,386,285 752,339 3,140,000 3,250,000

133 129,313,926 2,419,172 744,832 3,165,000 3,275,000

134 127,909,049 2,452,319 737,076 3,190,000 3,300,000

135 126,454,381 2,490,731 729,068 3,220,000 3,330,000

136 124,954,220 2,524,441 720,777 3,245,000 3,355,000

137 123,407,926 2,558,423 712,226 3,270,000 3,380,000

138 121,814,848 2,592,681 703,412 3,295,000 3,405,000

139 120,174,328 2,627,220 694,332 3,325,000 3,430,000

140 118,480,697 2,667,043 684,981 3,350,000 3,460,000

141 116,738,206 2,702,183 675,327 3,375,000 3,485,000

142 114,946,169 2,737,617 665,395 3,405,000 3,510,000

143 113,098,886 2,778,346 655,181 3,430,000 3,540,000

144 111,200,579 2,814,407 644,652 3,460,000 3,565,000

145 109,245,530 2,855,773 633,831 3,490,000 3,595,000

146 107,237,939 2,892,479 622,688 3,515,000 3,620,000

147 105,172,066 2,934,500 611,245 3,545,000 3,650,000

148 103,052,090 2,971,869 599,470 3,575,000 3,675,000

149 100,872,249 3,014,563 587,386 3,600,000 3,705,000

150 98,631,699 3,057,614 574,961 3,630,000 3,735,000

151 96,334,586 3,096,030 562,190 3,660,000 3,760,000

152 93,975,112 3,139,784 549,097 3,690,000 3,790,000

153 91,552,398 3,183,911 535,648 3,720,000 3,820,000

154 89,065,555 3,228,417 521,839 3,750,000 3,850,000

155 86,513,678 3,273,307 507,664 3,780,000 3,880,000

156 83,895,852 3,318,587 493,119 3,810,000 3,910,000

157 81,211,146 3,364,261 478,197 3,840,000 3,940,000

158 78,458,620 3,410,336 462,895 3,875,000 3,970,000

159 75,637,318 3,456,817 447,206 3,905,000 4,000,000

160 72,746,271 3,503,709 431,125 3,935,000 4,030,000

161 69,784,495 3,551,020 414,646 3,970,000 4,060,000

162 66,745,996 3,603,753 397,764 4,000,000 4,095,000

163 63,634,692 3,651,946 380,445 4,030,000 4,125,000

164 60,449,557 3,700,575 362,711 4,065,000 4,155,000

165 57,184,551 3,754,646 344,556 4,100,000 4,190,000

Página 4 de 5 del 31/08/2022

 166 53,843,550 3,804,196 325,946 4,130,000 4,220,000

167 50,420,482 3,859,200 306,902 4,165,000 4,255,000

168 46,919,192 3,909,696 287,391 4,200,000 4,285,000

169 43,333,577 3,965,660 267,434 4,230,000 4,320,000

170 39,667,449 4,017,129 246,996 4,265,000 4,350,000

171 35,914,675 4,074,080 226,100 4,300,000 4,385,000

172 32,074,034 4,131,550 204,709 4,335,000 4,420,000

173 28,144,287 4,189,546 182,818 4,370,000 4,455,000

174 24,124,180 4,248,075 160,419 4,405,000 4,490,000

175 20,017,440 4,302,146 137,505 4,440,000 4,520,000

176 15,817,846 4,361,735 114,097 4,480,000 4,555,000

177 11,524,090 4,421,880 90,160 4,515,000 4,590,000

178 7,129,845 4,487,589 65,686 4,550,000 4,630,000

179 2,638,697 4,548,900 40,639 4,590,000 4,665,000

180 0 2,660,070 15,040 2,675,111 2,749,279

*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 31/08/2022