Teds Maarssen (geborgd)
Teds Maarssen (geborgd)
| Project nr.: | 831 | Financieringsbedrag: | € 50.000,00 |
|---|---|---|---|
| Bedrijfstype: | Restaurant | Geïnvesteerd: | € 50.000,00 |
| Kenmerk financiering: | Uitbreiding formule | Rente per jaar: | 5.5% |
| Zekerheden: |
|
Looptijd annuiteit: | 60 mnd |
| Aflossingsvrij: | Ja | Looptijd aflossingsvrij: | 2 mnd |
| Borgsteller: | Leverancier | Borg: | 100% |
€ 50.000,00
geïnvesteerd
100%
gefinancierd
18
investeerders
3jaar geleden
Deel dit project:
Dit project is volledig afgelost
| Termijn | Betaaldatum | Beginsaldo | Betaling | Hoofdsom | Rente | Ontvangen |
|---|---|---|---|---|---|---|
| 1 | 06-09-2026 | €2.000,00 | €9,16 | €0,00 | €9,16 | €9,16 |
| 2 | 06-10-2026 | €2.000,00 | €9,16 | €0,00 | €9,16 | €18,33 |
| 3 | 06-11-2026 | €2.000,00 | €38,20 * | €29,04 | €9,16 | €56,53 |
| 4 | 06-12-2026 | €1.970,96 | €38,20 | €29,17 | €9,03 | €94,73 |
| 5 | 06-01-2027 | €1.941,80 | €38,20 | €29,30 | €8,90 | €132,93 |
| 6 | 06-02-2027 | €1.912,49 | €38,20 | €29,44 | €8,76 | €171,13 |
| 7 | 06-03-2027 | €1.883,06 | €38,20 | €29,57 | €8,63 | €209,33 |
| 8 | 06-04-2027 | €1.853,48 | €38,20 | €29,71 | €8,49 | €247,53 |
| 9 | 06-05-2027 | €1.823,78 | €38,20 | €29,84 | €8,36 | €285,73 |
| 10 | 06-06-2027 | €1.793,93 | €38,20 | €29,98 | €8,22 | €323,93 |
| 11 | 06-07-2027 | €1.763,95 | €38,20 | €30,12 | €8,08 | €362,13 |
| 12 | 06-08-2027 | €1.733,84 | €38,20 | €30,26 | €7,94 | €400,33 |
| 13 | 06-09-2027 | €1.703,58 | €38,20 | €30,39 | €7,81 | €438,53 |
| 14 | 06-10-2027 | €1.673,19 | €38,20 | €30,53 | €7,67 | €476,73 |
| 15 | 06-11-2027 | €1.642,65 | €38,20 | €30,67 | €7,53 | €514,93 |
| 16 | 06-12-2027 | €1.611,98 | €38,20 | €30,81 | €7,39 | €553,13 |
| 17 | 06-01-2028 | €1.581,17 | €38,20 | €30,96 | €7,24 | €591,33 |
| 18 | 06-02-2028 | €1.550,21 | €38,20 | €31,10 | €7,10 | €629,53 |
| 19 | 06-03-2028 | €1.519,11 | €38,20 | €31,24 | €6,96 | €667,73 |
| 20 | 06-04-2028 | €1.487,87 | €38,20 | €31,38 | €6,82 | €705,93 |
| 21 | 06-05-2028 | €1.456,49 | €38,20 | €31,53 | €6,67 | €744,13 |
| 22 | 06-06-2028 | €1.424,96 | €38,20 | €31,67 | €6,53 | €782,33 |
| 23 | 06-07-2028 | €1.393,29 | €38,20 | €31,82 | €6,38 | €820,53 |
| 24 | 06-08-2028 | €1.361,48 | €38,20 | €31,96 | €6,24 | €858,73 |
| 25 | 06-09-2028 | €1.329,51 | €38,20 | €32,11 | €6,09 | €896,93 |
| 26 | 06-10-2028 | €1.297,41 | €38,20 | €32,26 | €5,94 | €935,13 |
| 27 | 06-11-2028 | €1.265,15 | €38,20 | €32,40 | €5,80 | €973,33 |
| 28 | 06-12-2028 | €1.232,75 | €38,20 | €32,55 | €5,65 | €1.011,53 |
| 29 | 06-01-2029 | €1.200,19 | €38,20 | €32,70 | €5,50 | €1.049,73 |
| 30 | 06-02-2029 | €1.167,49 | €38,20 | €32,85 | €5,35 | €1.087,93 |
| 31 | 06-03-2029 | €1.134,64 | €38,20 | €33,00 | €5,20 | €1.126,13 |
| 32 | 06-04-2029 | €1.101,64 | €38,20 | €33,15 | €5,05 | €1.164,33 |
| 33 | 06-05-2029 | €1.068,49 | €38,20 | €33,31 | €4,89 | €1.202,53 |
| 34 | 06-06-2029 | €1.035,18 | €38,20 | €33,46 | €4,74 | €1.240,73 |
| 35 | 06-07-2029 | €1.001,72 | €38,20 | €33,61 | €4,59 | €1.278,93 |
| 36 | 06-08-2029 | €968,11 | €38,20 | €33,77 | €4,43 | €1.317,13 |
| 37 | 06-09-2029 | €934,35 | €38,20 | €33,92 | €4,28 | €1.355,33 |
| 38 | 06-10-2029 | €900,43 | €38,20 | €34,08 | €4,12 | €1.393,53 |
| 39 | 06-11-2029 | €866,35 | €38,20 | €34,23 | €3,97 | €1.431,73 |
| 40 | 06-12-2029 | €832,12 | €38,20 | €34,39 | €3,81 | €1.469,93 |
| 41 | 06-01-2030 | €797,73 | €38,20 | €34,55 | €3,65 | €1.508,13 |
| 42 | 06-02-2030 | €763,19 | €38,20 | €34,70 | €3,50 | €1.546,33 |
| 43 | 06-03-2030 | €728,48 | €38,20 | €34,86 | €3,34 | €1.584,53 |
| 44 | 06-04-2030 | €693,62 | €38,20 | €35,02 | €3,18 | €1.622,73 |
| 45 | 06-05-2030 | €658,59 | €38,20 | €35,18 | €3,02 | €1.660,93 |
| 46 | 06-06-2030 | €623,41 | €38,20 | €35,35 | €2,85 | €1.699,13 |
| 47 | 06-07-2030 | €588,07 | €38,20 | €35,51 | €2,69 | €1.737,33 |
| 48 | 06-08-2030 | €552,56 | €38,20 | €35,67 | €2,53 | €1.775,53 |
| 49 | 06-09-2030 | €516,89 | €38,20 | €35,83 | €2,37 | €1.813,73 |
| 50 | 06-10-2030 | €481,06 | €38,20 | €36,00 | €2,20 | €1.851,93 |
| 51 | 06-11-2030 | €445,06 | €38,20 | €36,16 | €2,04 | €1.890,13 |
| 52 | 06-12-2030 | €408,90 | €38,20 | €36,33 | €1,87 | €1.928,33 |
| 53 | 06-01-2031 | €372,57 | €38,20 | €36,49 | €1,71 | €1.966,53 |
| 54 | 06-02-2031 | €336,07 | €38,20 | €36,66 | €1,54 | €2.004,73 |
| 55 | 06-03-2031 | €299,41 | €38,20 | €36,83 | €1,37 | €2.042,93 |
| 56 | 06-04-2031 | €262,58 | €38,20 | €37,00 | €1,20 | €2.081,13 |
| 57 | 06-05-2031 | €225,58 | €38,20 | €37,17 | €1,03 | €2.119,33 |
| 58 | 06-06-2031 | €188,41 | €38,20 | €37,34 | €0,86 | €2.157,53 |
| 59 | 06-07-2031 | €151,07 | €38,20 | €37,51 | €0,69 | €2.195,73 |
| 60 | 06-08-2031 | €113,56 | €38,20 | €37,68 | €0,52 | €2.233,93 |
| 61 | 06-09-2031 | €75,88 | €38,20 | €37,85 | €0,35 | €2.272,13 |
| 62 | 06-10-2031 | €38,03 | €38,20 | €38,02 | €0,18 | €2.310,33 |
| Totaal | €0,00 | €2.310,33 | €2.000,00 | €310,33 | €0,00 | |
|
* Bij de eerste aflossing is € 20,00 (1%) bemiddelingsfee ingehouden.
Afrondingsverschillen voorbehouden |
||||||
| Datum | Geïnvesteerd bedrag |
|---|---|
| 15 mei 2023 | € 5.000,00 |
| 15 mei 2023 | € 5.000,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |
| 15 mei 2023 | € 2.500,00 |