8/18/2019 Proyecto Venta Solar

1/8

8/18/2019 Proyecto Venta Solar

2/8

8/18/2019 Proyecto Venta Solar

3/8

DE SERVICIO DE DEUDAS

onto Solicitado 200,000.00 Soles

sa Efectiva Anual 9.00

Pla!o "cuotas# $0

a Desembolso 0%&0'&20%$

Dia de Pa(o %

onto Prestado 200,000.00

T)EA 9.*0

)+ - +AMA DE PA S P + / A

-1 FE) A PA SA3D )AP4TA3

203,090.89

1 ### 200,408.60 2,682.29

2 ### 197,706.34 2,702.26

3 ### 194,936.27 2,770.07

4 ### 192,146.24 2,790.03

5 ### 189,382.43 2,763.81

6 ### 186,598.04 2,784.39

7 ### 183,837.91 2,760.13

8 ### 180,967.89 2,870.02

9 ### 178,033.56 2,934.33

10 ### 175,207.58 2,825.98

11 ### 172,275.36 2,932.22

12 ### 169,238.95 3,036.41

13 ### 166,386.17 2,852.78

14 ### 163,350.26 3,035.91

15 ### 160,332.58 3,017.6816 ### 157,370.48 2,962.10

17 ### 154,271.76 3,098.72

8/18/2019 Proyecto Venta Solar

4/8

18 ### 151,225.85 3,045.91

19 ### 148,157.25 3,068.60

20 ### 145,065.79 3,091.46

21 ### 141,881.35 3,184.44

22 ### 138,777.37 3,103.98

23 ### 135,582.58 3,194.79

24 ### 132,299.40 3,283.18

25 ### 129,121.74 3,177.66

26 ### 125,857.36 3,264.38

27 ### 122,569.45 3,287.91

28 ### 119,287.40 3,282.05

29 ### 115,952.14 3,335.26

30 ### 112,676.75 3,275.39

31 ### 109,239.53 3,437.22

32 ### 105,884.54 3,354.99

33 ### 102,478.22 3,406.32

34 ### 99,021.81 3,456.41

35 ### 95,540.49 3,481.32

36 ### 91,988.02 3,552.47

37 ### 88,478.19 3,509.83

38 ### 84,942.22 3,535.97

39 ### 81,400.40 3,541.82

40 ### 77,752.84 3,647.56

41 ### 74,136.98 3,615.86

42 ### 70,512.07 3,624.91

43 ### 66,808.27 3,703.80

44 ### 63,159.24 3,649.03

45 ### 59,389.00 3,770.24

46 ### 55,636.36 3,752.64

47 ### 51,869.18 3,767.18

48 ### 48,023.01 3,846.17

49 ### 44,174.13 3,848.88

50 ### 40,329.47 3,844.66

51 ### 36,405.69 3,923.78

52 ### 32,473.08 3,932.61

53 ### 28,535.62 3,937.46

54 ### 24,539.41 3,996.21

55 ### 20,521.27 4,018.14

56 ### 16,484.07 4,037.20

57 ### 12,403.90 4,080.17

58 ### 8,310.27 4,093.63

59 ### 4,171.16 4,139.11

60 ### - 4,171.16

20',090.59

8/18/2019 Proyecto Venta Solar

5/8

S

4-TE+ESES )6 TA S4- 4TF 4TF

1,512.71 4,195.00 0.20

1,492.74 4,195.00 0.20

1,424.93 4,195.00 0.20

1,404.97 4,195.00 0.20

1,431.19 4,195.00 0.20

1,410.61 4,195.00 0.20

1,434.87 4,195.00 0.20

1,324.98 4,195.00 0.20

1,260.67 4,195.00 0.20

1,369.02 4,195.00 0.20

1,262.78 4,195.00 0.20

1,158.59 4,195.00 0.20

1,342.22 4,195.00 0.20

1,159.09 4,195.00 0.20

1,177.32 4,195.00 0.201,232.90 4,195.00 0.20

1,096.28 4,195.00 0.20

8/18/2019 Proyecto Venta Solar

6/8

8/18/2019 Proyecto Venta Solar

7/8

)6 TA

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.204,195.20

4,195.20

8/18/2019 Proyecto Venta Solar

8/8

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,195.20

4,199.41

2/%,*%$.2%