Выкуп у банка свой действующий бизнес

Описание проекта

Выкуп у банка свой действующий бизнес беру 17 000 000 рублей по 12% годовых на 10 лет, возврат денег каждый месяц %+долг в течение 10 лет, в итоге верну 30 000 000 рублей, чистая прибыль 13 000 000 рублей. Окупаемость за 5.5 лет

примерный график

№ Сумма латежа Осн.долг проценты

1246 167.6172 907.34173 260.272246 167.6173 650.39172 517.223246 167.6174 401.02171 766.594246 167.6175 159.30171 008.315246 167.6175 925.31170 242.306246 167.6176 699.12169 468.497246 167.6177 480.82168 686.798246 167.6178 270.49167 897.129246 167.6179 068.20167 099.4110246 167.6179 874.05166 293.5611246 167.6180 688.11165 479.5012246 167.6181 510.46164 657.1513246 167.6182 341.20163 826.4114246 167.6183 180.40162 987.2115246 167.6184 028.16162 139.4516246 167.6184 884.56161 283.0517246 167.6185 749.68160 417.9318246 167.6186 623.62159 543.9919246 167.6187 506.47158 661.1420246 167.6188 398.32157 769.2921246 167.6189 299.26156 868.3522246 167.6190 209.37155 958.2423246 167.6191 128.77155 038.8424246 167.6192 057.53154 110.0825246 167.6192 995.76153 171.8526246 167.6193 943.56152 224.0527246 167.6194 901.01151 266.6028246 167.6195 868.22150 299.3929246 167.6196 845.29149 322.3230246 167.6197 832.31148 335.3031246 167.6198 829.40147 338.2132246 167.6199 836.65146 330.9633246 167.61100 854.16145 313.4534246 167.61101 882.04144 285.5735246 167.61102 920.40143 247.2136246 167.61103 969.34142 198.2737246 167.61105 028.98141 138.6338246 167.61106 099.41140 068.2039246 167.61107 180.75138 986.8640246 167.61108 273.11137 894.5041246 167.61109 376.61136 791.0042246 167.61110 491.35135 676.2643246 167.61111 617.46134 550.1544246 167.61112 755.04133 412.5745246 167.61113 904.21132 263.4046246 167.61115 065.10131 102.5147246 167.61116 237.82129 929.7948246 167.61117 422.49128 745.1249246 167.61118 619.23127 548.3850246 167.61119 828.17126 339.4451246 167.61121 049.43125 118.1852246 167.61122 283.14123 884.4753246 167.61123 529.43122 638.1854246 167.61124 788.41121 379.2055246 167.61126 060.23120 107.3856246 167.61127 345.01118 822.6057246 167.61128 642.88117 524.7358246 167.61129 953.98116 213.6359246 167.61131 278.44114 889.1760246 167.61132 616.40113 551.2161246 167.61133 968.00112 199.6162246 167.61135 333.37110 834.2463246 167.61136 712.66109 454.9564246 167.61138 106.00108 061.6165246 167.61139 513.55106 654.0666246 167.61140 935.44105 232.1767246 167.61142 371.83103 795.7868246 167.61143 822.85102 344.7669246 167.61145 288.66100 878.9570246 167.61146 769.4199 398.2071246 167.61148 265.2597 902.3672246 167.61149 776.3496 391.2773246 167.61151 302.8394 864.7874246 167.61152 844.8793 322.7475246 167.61154 402.6391 764.9876246 167.61155 976.2790 191.3477246 167.61157 565.9588 601.6678246 167.61159 171.8286 995.7979246 167.61160 794.0785 373.5480246 167.61162 432.8583 734.7681246 167.61164 088.3382 079.2882246 167.61165 760.6880 406.9383246 167.61167 450.0778 717.5484246 167.61169 156.6977 010.9285246 167.61170 880.7075 286.9186246 167.61172 622.2873 545.3387246 167.61174 381.6071 786.0188246 167.61176 158.8670 008.7589246 167.61177 954.2468 213.3790246 167.61179 767.9166 399.7091246 167.61181 600.0664 567.5592246 167.61183 450.8962 716.7293246 167.61185 320.5860 847.0394246 167.61187 209.3358 958.2895246 167.61189 117.3257 050.2996246 167.61191 044.7755 122.8497246 167.61192 991.8553 175.7698246 167.61194 958.7851 208.8399246 167.61196 945.7649 221.85100246 167.61198 952.9947 214.62101246 167.61200 980.6745 186.94102246 167.61203 029.0243 138.59103246 167.61205 098.2541 069.36104246 167.61207 188.5738 979.04105246 167.61209 300.1936 867.42106246 167.61211 433.3334 734.28107246 167.61213 588.2132 579.40108246 167.61215 765.0630 402.55109246 167.61217 964.0928 203.52110246 167.61220 185.5325 982.08111246 167.61222 429.6123 738.00112246 167.61224 696.5721 471.04113246 167.61226 986.6219 180.99114246 167.61229 300.0216 867.59115246 167.61231 637.0014 530.61116246 167.61233 997.7912 169.82117246 167.61236 382.649 784.97118246 167.61238 791.807 375.81119246 167.61241 225.524 942.09120246 167.57243 684.002 483.57Итого:29 540 113.1617 000 000.0012 540 113.16