White Nike Wrestling Shoes

Financing plan: Draft numbers

Amounts expressed in euro

COST
purchase 300,000
administrative expenses: Interest 69,636
: 38,515
work:
539,467 Total: 947,618

FINANCING
Lotto: 75.0000
premiums renovation: 125,226
PGV Subs: 217,892
Bruocsella Price: 15,000
various bonuses: 14,500
Subtotal: 447,618

Triodos Investment loan 20 years (4.95%)
total: 947,618

CHARGES monthly maintenance
10% rental apartments: 275
insurance and prepayment: 266
refund: 3285
monthly credit reserves: 426
total: 4252

CASH RENTAL Monthly
2 apartments 1 bedroom: 774
3 apartments 2 bedrooms: 1,338
1 apartments 4 rooms: 640
subtotal: 2752
offices (and C.RU. ULAC): 1,500
total: 4252