Producto: VIVIENDA Tipo de Vivienda: MAYOR A VIS

Valor del inmueble: 175,000,000 Tasa 17.55%

Valor del Credito: 140,000,000 Valor seguro de vida, ITP: 32,143
Plazo: 20 años Valor seguro de incendio y terremoto: 60,112
Moneda: PESOS Valor 1ra cuota antes de seguros: 1,978,000
Edad: 35 años Valor 1ra cuota con seguros: 2,070,000
Cobertura: NO
Fecha de Simulación: 23/08/2023

Cuota Saldo en Pesos Abono Intereses Pesos Cuota Pesos Cuota con seguros
0 140,000,000 0 0 0 0

1 139,921,439 78,560 1,899,184 1,978,000 2,070,000

2 139,841,795 79,644 1,898,118 1,978,000 2,070,000

3 139,761,052 80,742 1,897,037 1,978,000 2,070,000

4 139,679,195 81,856 1,895,942 1,978,000 2,070,000

5 139,596,209 82,986 1,894,832 1,978,000 2,070,000

6 139,512,078 84,130 1,893,706 1,978,000 2,070,000

7 139,426,787 85,291 1,892,565 1,978,000 2,070,000

8 139,340,318 86,468 1,891,408 1,978,000 2,070,000

9 139,252,658 87,660 1,890,235 1,978,000 2,070,000

10 139,163,787 88,870 1,889,045 1,978,000 2,070,000

11 139,073,691 90,096 1,887,840 1,978,000 2,070,000

12 138,982,352 91,339 1,886,618 1,978,000 2,070,000

Página 1 de 6 del 23/08/2023

13 138,889,753 92,599 1,885,379 1,978,000 2,070,000

14 138,795,876 93,876 1,884,122 1,978,000 2,070,000

15 138,700,705 95,171 1,882,849 1,978,000 2,070,000

16 138,604,220 96,484 1,881,558 1,978,000 2,070,000

17 138,506,405 97,815 1,880,249 1,978,000 2,070,000

18 138,407,240 99,164 1,878,922 1,978,000 2,070,000

19 138,307,707 99,532 1,877,577 1,978,000 2,069,000

20 138,206,801 100,906 1,876,227 1,978,000 2,069,000

21 138,104,503 102,298 1,874,858 1,978,000 2,069,000

22 138,000,794 103,709 1,873,470 1,978,000 2,069,000

23 137,895,654 105,139 1,872,063 1,978,000 2,069,000

24 137,789,063 106,590 1,870,637 1,978,000 2,069,000

25 137,681,002 108,060 1,869,191 1,978,000 2,069,000

26 137,571,451 109,551 1,867,725 1,978,000 2,069,000

27 137,460,388 111,062 1,866,239 1,978,000 2,069,000

28 137,347,793 112,594 1,864,732 1,978,000 2,069,000

29 137,233,645 114,148 1,863,205 1,978,000 2,069,000

30 137,117,922 115,722 1,861,656 1,978,000 2,069,000

31 137,000,603 117,319 1,860,086 1,978,000 2,069,000

32 136,881,665 118,937 1,858,495 1,978,000 2,069,000

33 136,761,087 120,578 1,856,881 1,978,000 2,069,000

34 136,638,845 122,241 1,855,246 1,978,000 2,069,000

35 136,514,916 123,928 1,853,587 1,978,000 2,069,000

36 136,389,279 125,637 1,851,906 1,978,000 2,069,000

37 136,261,907 127,371 1,850,202 1,978,000 2,069,000

38 136,132,779 129,128 1,848,474 1,978,000 2,069,000

39 136,001,870 130,909 1,846,722 1,978,000 2,069,000

40 135,869,154 132,715 1,844,946 1,978,000 2,069,000

41 135,734,608 134,546 1,843,146 1,978,000 2,069,000

42 135,598,205 136,402 1,841,321 1,978,000 2,069,000

43 135,459,921 138,284 1,839,471 1,978,000 2,069,000

44 135,319,730 140,191 1,837,595 1,978,000 2,069,000

45 135,177,604 142,125 1,835,693 1,978,000 2,069,000

46 135,033,518 144,086 1,833,765 1,978,000 2,069,000

47 134,887,443 146,074 1,831,810 1,978,000 2,069,000

48 134,739,354 148,089 1,829,829 1,978,000 2,069,000

49 134,589,222 150,132 1,827,820 1,978,000 2,069,000

50 134,437,019 152,203 1,825,783 1,978,000 2,069,000

51 134,282,716 154,302 1,823,718 1,978,000 2,069,000

52 134,126,285 156,431 1,821,625 1,978,000 2,069,000

53 133,968,695 157,589 1,819,503 1,978,000 2,068,000

54 133,808,932 159,763 1,817,365 1,978,000 2,068,000

55 133,646,964 161,967 1,815,198 1,978,000 2,068,000

56 133,482,762 164,201 1,813,001 1,978,000 2,068,000

57 133,316,295 166,467 1,810,773 1,978,000 2,068,000

58 133,147,532 168,763 1,808,515 1,978,000 2,068,000

59 132,976,440 171,091 1,806,226 1,978,000 2,068,000

60 132,802,988 173,451 1,803,905 1,978,000 2,068,000

61 132,627,144 175,844 1,801,552 1,978,000 2,068,000

62 132,448,873 178,270 1,799,166 1,978,000 2,068,000

63 132,268,143 180,729 1,796,748 1,978,000 2,068,000

Página 2 de 6 del 23/08/2023

64 132,084,920 183,222 1,794,296 1,978,000 2,068,000

65 131,899,170 185,750 1,791,811 1,978,000 2,068,000

66 131,710,857 188,313 1,789,291 1,978,000 2,068,000

67 131,519,946 190,910 1,786,736 1,978,000 2,068,000

68 131,326,402 193,544 1,784,146 1,978,000 2,068,000

69 131,130,187 196,214 1,781,521 1,978,000 2,068,000

70 130,931,266 198,921 1,778,859 1,978,000 2,068,000

71 130,729,600 201,665 1,776,161 1,978,000 2,068,000

72 130,525,153 204,447 1,773,425 1,978,000 2,068,000

73 130,317,885 207,267 1,770,652 1,978,000 2,068,000

74 130,107,758 210,127 1,767,840 1,978,000 2,068,000

75 129,894,732 213,025 1,764,989 1,978,000 2,068,000

76 129,678,768 215,964 1,762,099 1,978,000 2,068,000

77 129,460,824 217,943 1,759,170 1,978,000 2,067,000

78 129,239,873 220,950 1,756,213 1,978,000 2,067,000

79 129,015,875 223,998 1,753,216 1,978,000 2,067,000

80 128,788,786 227,088 1,750,177 1,978,000 2,067,000

81 128,558,565 230,221 1,747,097 1,978,000 2,067,000

82 128,325,167 233,397 1,743,974 1,978,000 2,067,000

83 128,088,550 236,617 1,740,807 1,978,000 2,067,000

84 127,848,669 239,881 1,737,598 1,978,000 2,067,000

85 127,605,479 243,190 1,734,343 1,978,000 2,067,000

86 127,358,933 246,545 1,731,044 1,978,000 2,067,000

87 127,108,987 249,946 1,727,700 1,978,000 2,067,000

88 126,855,592 253,394 1,724,309 1,978,000 2,067,000

89 126,598,702 256,890 1,720,872 1,978,000 2,067,000

90 126,338,268 260,433 1,717,387 1,978,000 2,067,000

91 126,074,242 264,026 1,713,854 1,978,000 2,067,000

92 125,806,573 267,669 1,710,272 1,978,000 2,067,000

93 125,535,211 271,361 1,706,641 1,978,000 2,067,000

94 125,260,106 275,105 1,702,960 1,978,000 2,067,000

95 124,982,206 277,900 1,699,228 1,978,000 2,066,000

96 124,700,472 281,733 1,695,458 1,978,000 2,066,000

97 124,414,852 285,620 1,691,636 1,978,000 2,066,000

98 124,125,291 289,560 1,687,762 1,978,000 2,066,000

99 123,831,736 293,555 1,683,834 1,978,000 2,066,000

100 123,534,131 297,604 1,679,851 1,978,000 2,066,000

101 123,232,421 301,710 1,675,814 1,978,000 2,066,000

102 122,926,548 305,872 1,671,721 1,978,000 2,066,000

103 122,616,456 310,092 1,667,572 1,978,000 2,066,000

104 122,302,086 314,369 1,663,365 1,978,000 2,066,000

105 121,983,380 318,706 1,659,101 1,978,000 2,066,000

106 121,660,276 323,103 1,654,777 1,978,000 2,066,000

107 121,332,716 327,560 1,650,394 1,978,000 2,066,000

108 121,000,637 332,079 1,645,951 1,978,000 2,066,000

109 120,664,976 335,660 1,641,446 1,978,000 2,065,000

110 120,324,685 340,290 1,636,892 1,978,000 2,065,000

111 119,979,700 344,985 1,632,276 1,978,000 2,065,000

112 119,629,956 349,744 1,627,596 1,978,000 2,065,000

113 119,275,386 354,569 1,622,852 1,978,000 2,065,000

114 118,915,926 359,460 1,618,042 1,978,000 2,065,000

Página 3 de 6 del 23/08/2023

115 118,551,507 364,419 1,613,165 1,978,000 2,065,000

116 118,182,060 369,446 1,608,222 1,978,000 2,065,000

117 117,807,517 374,543 1,603,210 1,978,000 2,065,000

118 117,427,807 379,710 1,598,129 1,978,000 2,065,000

119 117,042,859 384,948 1,592,978 1,978,000 2,065,000

120 116,652,600 390,258 1,587,756 1,978,000 2,065,000

121 116,257,957 394,642 1,582,462 1,978,000 2,064,000

122 115,857,871 400,086 1,577,108 1,978,000 2,064,000

123 115,452,265 405,605 1,571,681 1,978,000 2,064,000

124 115,041,064 411,201 1,566,179 1,978,000 2,064,000

125 114,624,190 416,873 1,560,601 1,978,000 2,064,000

126 114,201,565 422,624 1,554,945 1,978,000 2,064,000

127 113,773,110 428,454 1,549,212 1,978,000 2,064,000

128 113,338,745 434,365 1,543,400 1,978,000 2,064,000

129 112,898,387 440,357 1,537,508 1,978,000 2,064,000

130 112,451,955 446,432 1,531,534 1,978,000 2,064,000

131 111,999,364 452,591 1,525,478 1,978,000 2,064,000

132 111,541,529 457,834 1,519,338 1,978,000 2,063,000

133 111,077,379 464,150 1,513,127 1,978,000 2,063,000

134 110,606,825 470,553 1,506,831 1,978,000 2,063,000

135 110,129,780 477,045 1,500,447 1,978,000 2,063,000

136 109,646,154 483,625 1,493,976 1,978,000 2,063,000

137 109,155,856 490,297 1,487,415 1,978,000 2,063,000

138 108,658,795 497,061 1,480,764 1,978,000 2,063,000

139 108,154,876 503,918 1,474,021 1,978,000 2,063,000

140 107,644,006 510,870 1,467,185 1,978,000 2,063,000

141 107,127,089 516,917 1,460,255 1,978,000 2,062,000

142 106,603,040 524,048 1,453,243 1,978,000 2,062,000

143 106,071,762 531,277 1,446,134 1,978,000 2,062,000

144 105,533,155 538,607 1,438,927 1,978,000 2,062,000

145 104,987,118 546,037 1,431,620 1,978,000 2,062,000

146 104,433,548 553,569 1,424,213 1,978,000 2,062,000

147 103,872,341 561,206 1,416,703 1,978,000 2,062,000

148 103,303,393 568,948 1,409,090 1,978,000 2,062,000

149 102,727,595 575,797 1,401,372 1,978,000 2,061,000

150 102,143,855 583,740 1,393,561 1,978,000 2,061,000

151 101,552,062 591,793 1,385,642 1,978,000 2,061,000

152 100,952,104 599,957 1,377,614 1,978,000 2,061,000

153 100,343,871 608,233 1,369,475 1,978,000 2,061,000

154 99,727,246 616,624 1,361,224 1,978,000 2,061,000

155 99,102,115 625,130 1,352,859 1,978,000 2,061,000

156 98,469,361 632,754 1,344,379 1,978,000 2,060,000

157 97,827,877 641,483 1,335,795 1,978,000 2,060,000

158 97,177,544 650,333 1,327,093 1,978,000 2,060,000

159 96,518,239 659,304 1,318,271 1,978,000 2,060,000

160 95,849,840 668,399 1,309,327 1,978,000 2,060,000

161 95,172,219 677,620 1,300,260 1,978,000 2,060,000

162 94,485,251 686,968 1,291,068 1,978,000 2,060,000

163 93,789,805 695,445 1,281,749 1,978,000 2,059,000

164 93,084,766 705,039 1,272,314 1,978,000 2,059,000

165 92,370,001 714,765 1,262,750 1,978,000 2,059,000

Página 4 de 6 del 23/08/2023

166 91,645,376 724,625 1,253,054 1,978,000 2,059,000

167 90,910,754 734,621 1,243,224 1,978,000 2,059,000

168 90,165,998 744,756 1,233,258 1,978,000 2,059,000

169 89,411,968 754,030 1,223,155 1,978,000 2,058,000

170 88,647,535 764,432 1,212,926 1,978,000 2,058,000

171 87,872,558 774,977 1,202,557 1,978,000 2,058,000

172 87,086,889 785,668 1,192,043 1,978,000 2,058,000

173 86,290,382 796,507 1,181,385 1,978,000 2,058,000

174 85,482,887 807,495 1,170,580 1,978,000 2,058,000

175 84,665,253 817,634 1,159,626 1,978,000 2,057,000

176 83,836,339 828,914 1,148,534 1,978,000 2,057,000

177 82,995,990 840,349 1,137,290 1,978,000 2,057,000

178 82,144,048 851,941 1,125,890 1,978,000 2,057,000

179 81,280,353 863,694 1,114,333 1,978,000 2,057,000

180 80,405,744 874,609 1,102,616 1,978,000 2,056,000

181 79,519,069 886,674 1,090,752 1,978,000 2,056,000

182 78,620,162 898,906 1,078,723 1,978,000 2,056,000

183 77,708,855 911,307 1,066,529 1,978,000 2,056,000

184 76,784,976 923,878 1,054,167 1,978,000 2,056,000

185 75,849,353 935,623 1,041,634 1,978,000 2,055,000

186 74,900,821 948,531 1,028,941 1,978,000 2,055,000

187 73,939,205 961,616 1,016,074 1,978,000 2,055,000

188 72,964,323 974,881 1,003,029 1,978,000 2,055,000

189 71,976,993 987,330 989,804 1,978,000 2,054,000

190 70,976,042 1,000,950 976,411 1,978,000 2,054,000

191 69,961,282 1,014,759 962,832 1,978,000 2,054,000

192 68,932,524 1,028,758 949,066 1,978,000 2,054,000

193 67,889,574 1,042,950 935,111 1,978,000 2,054,000

194 66,833,237 1,056,337 920,962 1,978,000 2,053,000

195 65,762,327 1,070,910 906,632 1,978,000 2,053,000

196 64,676,643 1,085,683 892,105 1,978,000 2,053,000

197 63,575,982 1,100,660 877,377 1,978,000 2,053,000

198 62,461,138 1,114,844 862,446 1,978,000 2,052,000

199 61,330,914 1,130,224 847,322 1,978,000 2,052,000

200 60,185,098 1,145,815 831,990 1,978,000 2,052,000

201 59,023,476 1,161,622 816,446 1,978,000 2,052,000

202 57,846,828 1,176,647 800,688 1,978,000 2,051,000

203 56,653,949 1,192,879 784,726 1,978,000 2,051,000

204 55,444,614 1,209,335 768,544 1,978,000 2,051,000

205 54,219,595 1,225,018 752,139 1,978,000 2,050,000

206 52,977,678 1,241,917 735,521 1,978,000 2,050,000

207 51,718,627 1,259,050 718,673 1,978,000 2,050,000

208 50,442,208 1,276,419 701,594 1,978,000 2,050,000

209 49,149,181 1,293,027 684,278 1,978,000 2,049,000

210 47,838,316 1,310,865 666,738 1,978,000 2,049,000

211 46,509,367 1,328,948 648,955 1,978,000 2,049,000

212 45,163,085 1,346,281 630,927 1,978,000 2,048,000

213 43,798,231 1,364,854 612,664 1,978,000 2,048,000

214 42,414,549 1,383,682 594,149 1,978,000 2,048,000

215 41,012,778 1,401,770 575,378 1,978,000 2,047,000

216 39,591,670 1,421,108 556,362 1,978,000 2,047,000

Página 5 de 6 del 23/08/2023

 217 38,150,957 1,440,712 537,084 1,978,000 2,047,000

218 36,691,369 1,459,587 517,540 1,978,000 2,046,000

219 35,211,646 1,479,722 497,740 1,978,000 2,046,000

220 33,711,510 1,500,136 477,667 1,978,000 2,046,000

221 32,191,680 1,519,830 457,316 1,978,000 2,045,000

222 30,650,883 1,540,797 436,699 1,978,000 2,045,000

223 29,088,830 1,562,052 415,797 1,978,000 2,045,000

224 27,506,228 1,582,601 394,607 1,978,000 2,044,000

225 25,901,795 1,604,433 373,138 1,978,000 2,044,000

226 24,275,227 1,626,567 351,373 1,978,000 2,044,000

227 22,627,221 1,648,006 329,308 1,978,000 2,043,000

228 20,956,481 1,670,740 306,951 1,978,000 2,043,000

229 19,262,692 1,693,788 284,287 1,978,000 2,043,000

230 17,546,537 1,716,154 261,309 1,978,000 2,042,000

231 15,806,707 1,739,829 238,029 1,978,000 2,042,000

232 14,043,876 1,762,830 214,427 1,978,000 2,041,000

233 12,256,727 1,787,149 190,513 1,978,000 2,041,000

234 10,444,923 1,811,803 166,269 1,978,000 2,041,000

235 8,609,126 1,835,797 141,691 1,978,000 2,040,000

236 6,748,003 1,861,122 116,787 1,978,000 2,040,000

237 4,862,205 1,885,797 91,540 1,978,000 2,039,000

238 2,950,393 1,911,812 65,958 1,978,000 2,039,000

239 1,013,206 1,937,186 40,023 1,978,000 2,038,000

240 0 1,013,206 13,744 1,026,951 1,087,296

*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 23/08/2023