M.J. Café Lelystad (geborgd deel 2)
M.J. Café Lelystad (geborgd deel 2)
| Project nr.: | 674 | Financieringsbedrag: | € 50.000,00 |
|---|---|---|---|
| Bedrijfstype: | Café restaurant | Geïnvesteerd: | € 50.000,00 |
| Kenmerk financiering: | Geborgde lening (100%) | Rente per jaar: | 5% |
| Zekerheden: |
|
Looptijd annuiteit: | 60 mnd |
| Borgsteller: | Leverancier | Borg: | 100% |
€ 50.000,00
geïnvesteerd
100%
gefinancierd
10
investeerders
4jaar geleden
Deel dit project:
Dit project is volledig afgelost
| Termijn | Betaaldatum | Beginsaldo | Betaling | Hoofdsom | Rente | Ontvangen |
|---|---|---|---|---|---|---|
| 1 | 06-09-2026 | €2.000,00 | €37,74 * | €29,41 | €8,33 | €37,74 |
| 2 | 06-10-2026 | €1.970,59 | €37,74 | €29,53 | €8,21 | €75,48 |
| 3 | 06-11-2026 | €1.941,06 | €37,74 | €29,65 | €8,09 | €113,22 |
| 4 | 06-12-2026 | €1.911,40 | €37,74 | €29,78 | €7,96 | €150,96 |
| 5 | 06-01-2027 | €1.881,63 | €37,74 | €29,90 | €7,84 | €188,70 |
| 6 | 06-02-2027 | €1.851,72 | €37,74 | €30,03 | €7,71 | €226,44 |
| 7 | 06-03-2027 | €1.821,70 | €37,74 | €30,15 | €7,59 | €264,18 |
| 8 | 06-04-2027 | €1.791,54 | €37,74 | €30,28 | €7,46 | €301,92 |
| 9 | 06-05-2027 | €1.761,27 | €37,74 | €30,40 | €7,34 | €339,66 |
| 10 | 06-06-2027 | €1.730,86 | €37,74 | €30,53 | €7,21 | €377,40 |
| 11 | 06-07-2027 | €1.700,33 | €37,74 | €30,66 | €7,08 | €415,14 |
| 12 | 06-08-2027 | €1.669,67 | €37,74 | €30,79 | €6,95 | €452,88 |
| 13 | 06-09-2027 | €1.638,89 | €37,74 | €30,91 | €6,83 | €490,62 |
| 14 | 06-10-2027 | €1.607,98 | €37,74 | €31,04 | €6,70 | €528,36 |
| 15 | 06-11-2027 | €1.576,93 | €37,74 | €31,17 | €6,57 | €566,10 |
| 16 | 06-12-2027 | €1.545,76 | €37,74 | €31,30 | €6,44 | €603,84 |
| 17 | 06-01-2028 | €1.514,46 | €37,74 | €31,43 | €6,31 | €641,58 |
| 18 | 06-02-2028 | €1.483,03 | €37,74 | €31,56 | €6,18 | €679,32 |
| 19 | 06-03-2028 | €1.451,46 | €37,74 | €31,69 | €6,05 | €717,06 |
| 20 | 06-04-2028 | €1.419,77 | €37,74 | €31,83 | €5,91 | €754,80 |
| 21 | 06-05-2028 | €1.387,94 | €37,74 | €31,96 | €5,78 | €792,54 |
| 22 | 06-06-2028 | €1.355,98 | €37,74 | €32,09 | €5,65 | €830,28 |
| 23 | 06-07-2028 | €1.323,89 | €37,74 | €32,23 | €5,51 | €868,02 |
| 24 | 06-08-2028 | €1.291,66 | €37,74 | €32,36 | €5,38 | €905,76 |
| 25 | 06-09-2028 | €1.259,30 | €37,74 | €32,50 | €5,24 | €943,50 |
| 26 | 06-10-2028 | €1.226,81 | €37,74 | €32,63 | €5,11 | €981,24 |
| 27 | 06-11-2028 | €1.194,18 | €37,74 | €32,77 | €4,97 | €1.018,98 |
| 28 | 06-12-2028 | €1.161,41 | €37,74 | €32,90 | €4,84 | €1.056,72 |
| 29 | 06-01-2029 | €1.128,51 | €37,74 | €33,04 | €4,70 | €1.094,46 |
| 30 | 06-02-2029 | €1.095,47 | €37,74 | €33,18 | €4,56 | €1.132,20 |
| 31 | 06-03-2029 | €1.062,29 | €37,74 | €33,32 | €4,42 | €1.169,94 |
| 32 | 06-04-2029 | €1.028,97 | €37,74 | €33,46 | €4,28 | €1.207,68 |
| 33 | 06-05-2029 | €995,52 | €37,74 | €33,59 | €4,15 | €1.245,42 |
| 34 | 06-06-2029 | €961,92 | €37,74 | €33,73 | €4,01 | €1.283,16 |
| 35 | 06-07-2029 | €928,19 | €37,74 | €33,88 | €3,86 | €1.320,90 |
| 36 | 06-08-2029 | €894,31 | €37,74 | €34,02 | €3,72 | €1.358,64 |
| 37 | 06-09-2029 | €860,30 | €37,74 | €34,16 | €3,58 | €1.396,38 |
| 38 | 06-10-2029 | €826,14 | €37,74 | €34,30 | €3,44 | €1.434,12 |
| 39 | 06-11-2029 | €791,84 | €37,74 | €34,44 | €3,30 | €1.471,86 |
| 40 | 06-12-2029 | €757,40 | €37,74 | €34,59 | €3,15 | €1.509,60 |
| 41 | 06-01-2030 | €722,81 | €37,74 | €34,73 | €3,01 | €1.547,34 |
| 42 | 06-02-2030 | €688,08 | €37,74 | €34,88 | €2,86 | €1.585,08 |
| 43 | 06-03-2030 | €653,20 | €37,74 | €35,02 | €2,72 | €1.622,82 |
| 44 | 06-04-2030 | €618,18 | €37,74 | €35,17 | €2,57 | €1.660,56 |
| 45 | 06-05-2030 | €583,02 | €37,74 | €35,31 | €2,43 | €1.698,30 |
| 46 | 06-06-2030 | €547,70 | €37,74 | €35,46 | €2,28 | €1.736,04 |
| 47 | 06-07-2030 | €512,24 | €37,74 | €35,61 | €2,13 | €1.773,78 |
| 48 | 06-08-2030 | €476,63 | €37,74 | €35,76 | €1,98 | €1.811,52 |
| 49 | 06-09-2030 | €440,88 | €37,74 | €35,91 | €1,83 | €1.849,26 |
| 50 | 06-10-2030 | €404,97 | €37,74 | €36,06 | €1,68 | €1.887,00 |
| 51 | 06-11-2030 | €368,92 | €37,74 | €36,21 | €1,53 | €1.924,74 |
| 52 | 06-12-2030 | €332,71 | €37,74 | €36,36 | €1,38 | €1.962,48 |
| 53 | 06-01-2031 | €296,36 | €37,74 | €36,51 | €1,23 | €2.000,22 |
| 54 | 06-02-2031 | €259,85 | €37,74 | €36,66 | €1,08 | €2.037,96 |
| 55 | 06-03-2031 | €223,19 | €37,74 | €36,81 | €0,93 | €2.075,70 |
| 56 | 06-04-2031 | €186,38 | €37,74 | €36,97 | €0,77 | €2.113,44 |
| 57 | 06-05-2031 | €149,41 | €37,74 | €37,12 | €0,62 | €2.151,18 |
| 58 | 06-06-2031 | €112,29 | €37,74 | €37,27 | €0,47 | €2.188,92 |
| 59 | 06-07-2031 | €75,02 | €37,74 | €37,43 | €0,31 | €2.226,66 |
| 60 | 06-08-2031 | €37,59 | €37,74 | €37,56 | €0,18 | €2.264,40 |
| Totaal | €0,00 | €2.264,40 | €2.000,00 | €264,40 | €75,48 | |
|
* Bij de eerste aflossing is € 20,00 (1%) bemiddelingsfee ingehouden.
Afrondingsverschillen voorbehouden |
||||||
| Datum | Geïnvesteerd bedrag |
|---|---|
| 24 juni 2022 | € 10.000,00 |
| 24 juni 2022 | € 10.000,00 |
| 24 juni 2022 | € 5.000,00 |
| 24 juni 2022 | € 5.000,00 |
| 24 juni 2022 | € 5.000,00 |
| 24 juni 2022 | € 5.000,00 |
| 24 juni 2022 | € 2.500,00 |
| 24 juni 2022 | € 2.500,00 |
| 24 juni 2022 | € 2.500,00 |
| 24 juni 2022 | € 2.500,00 |