Teds Utrecht (geborgd)
Teds Utrecht (geborgd)
| Project nr.: | 731 | Financieringsbedrag: | € 70.000,00 |
|---|---|---|---|
| Bedrijfstype: | Lunchroom | Geïnvesteerd: | € 70.000,00 |
| Kenmerk financiering: | Uitbreiding formule | Rente per jaar: | 5% |
| Zekerheden: |
|
Looptijd annuiteit: | 48 mnd |
| Aflossingsvrij: | Ja | Looptijd aflossingsvrij: | 1 mnd |
| Borgsteller: | Leverancier | Borg: | 100% |
€ 70.000,00
geïnvesteerd
100%
gefinancierd
23
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 | €8,33 | €0,00 | €8,33 | €8,33 |
| 2 | 06-10-2026 | €2.000,00 | €46,06 * | €37,73 | €8,33 | €54,39 |
| 3 | 06-11-2026 | €1.962,27 | €46,06 | €37,88 | €8,18 | €100,45 |
| 4 | 06-12-2026 | €1.924,39 | €46,06 | €38,04 | €8,02 | €146,51 |
| 5 | 06-01-2027 | €1.886,35 | €46,06 | €38,20 | €7,86 | €192,57 |
| 6 | 06-02-2027 | €1.848,15 | €46,06 | €38,36 | €7,70 | €238,63 |
| 7 | 06-03-2027 | €1.809,80 | €46,06 | €38,52 | €7,54 | €284,69 |
| 8 | 06-04-2027 | €1.771,28 | €46,06 | €38,68 | €7,38 | €330,75 |
| 9 | 06-05-2027 | €1.732,60 | €46,06 | €38,84 | €7,22 | €376,81 |
| 10 | 06-06-2027 | €1.693,76 | €46,06 | €39,00 | €7,06 | €422,87 |
| 11 | 06-07-2027 | €1.654,76 | €46,06 | €39,16 | €6,90 | €468,93 |
| 12 | 06-08-2027 | €1.615,59 | €46,06 | €39,33 | €6,73 | €514,99 |
| 13 | 06-09-2027 | €1.576,27 | €46,06 | €39,49 | €6,57 | €561,05 |
| 14 | 06-10-2027 | €1.536,78 | €46,06 | €39,66 | €6,40 | €607,11 |
| 15 | 06-11-2027 | €1.497,12 | €46,06 | €39,82 | €6,24 | €653,17 |
| 16 | 06-12-2027 | €1.457,30 | €46,06 | €39,99 | €6,07 | €699,23 |
| 17 | 06-01-2028 | €1.417,31 | €46,06 | €40,15 | €5,91 | €745,29 |
| 18 | 06-02-2028 | €1.377,16 | €46,06 | €40,32 | €5,74 | €791,35 |
| 19 | 06-03-2028 | €1.336,84 | €46,06 | €40,49 | €5,57 | €837,41 |
| 20 | 06-04-2028 | €1.296,35 | €46,06 | €40,66 | €5,40 | €883,47 |
| 21 | 06-05-2028 | €1.255,70 | €46,06 | €40,83 | €5,23 | €929,53 |
| 22 | 06-06-2028 | €1.214,87 | €46,06 | €41,00 | €5,06 | €975,59 |
| 23 | 06-07-2028 | €1.173,87 | €46,06 | €41,17 | €4,89 | €1.021,65 |
| 24 | 06-08-2028 | €1.132,70 | €46,06 | €41,34 | €4,72 | €1.067,71 |
| 25 | 06-09-2028 | €1.091,37 | €46,06 | €41,51 | €4,55 | €1.113,77 |
| 26 | 06-10-2028 | €1.049,85 | €46,06 | €41,68 | €4,38 | €1.159,83 |
| 27 | 06-11-2028 | €1.008,17 | €46,06 | €41,86 | €4,20 | €1.205,89 |
| 28 | 06-12-2028 | €966,31 | €46,06 | €42,03 | €4,03 | €1.251,95 |
| 29 | 06-01-2029 | €924,28 | €46,06 | €42,21 | €3,85 | €1.298,01 |
| 30 | 06-02-2029 | €882,07 | €46,06 | €42,38 | €3,68 | €1.344,07 |
| 31 | 06-03-2029 | €839,69 | €46,06 | €42,56 | €3,50 | €1.390,13 |
| 32 | 06-04-2029 | €797,13 | €46,06 | €42,74 | €3,32 | €1.436,19 |
| 33 | 06-05-2029 | €754,39 | €46,06 | €42,92 | €3,14 | €1.482,25 |
| 34 | 06-06-2029 | €711,48 | €46,06 | €43,09 | €2,97 | €1.528,31 |
| 35 | 06-07-2029 | €668,38 | €46,06 | €43,27 | €2,79 | €1.574,37 |
| 36 | 06-08-2029 | €625,11 | €46,06 | €43,45 | €2,61 | €1.620,43 |
| 37 | 06-09-2029 | €581,66 | €46,06 | €43,64 | €2,42 | €1.666,49 |
| 38 | 06-10-2029 | €538,02 | €46,06 | €43,82 | €2,24 | €1.712,55 |
| 39 | 06-11-2029 | €494,20 | €46,06 | €44,00 | €2,06 | €1.758,61 |
| 40 | 06-12-2029 | €450,20 | €46,06 | €44,18 | €1,88 | €1.804,67 |
| 41 | 06-01-2030 | €406,02 | €46,06 | €44,37 | €1,69 | €1.850,73 |
| 42 | 06-02-2030 | €361,65 | €46,06 | €44,55 | €1,51 | €1.896,79 |
| 43 | 06-03-2030 | €317,10 | €46,06 | €44,74 | €1,32 | €1.942,85 |
| 44 | 06-04-2030 | €272,37 | €46,06 | €44,92 | €1,14 | €1.988,91 |
| 45 | 06-05-2030 | €227,44 | €46,06 | €45,11 | €0,95 | €2.034,97 |
| 46 | 06-06-2030 | €182,33 | €46,06 | €45,30 | €0,76 | €2.081,03 |
| 47 | 06-07-2030 | €137,03 | €46,06 | €45,49 | €0,57 | €2.127,09 |
| 48 | 06-08-2030 | €91,54 | €46,06 | €45,68 | €0,38 | €2.173,15 |
| 49 | 06-09-2030 | €45,87 | €46,06 | €45,83 | €0,23 | €2.219,21 |
| Totaal | €0,00 | €2.219,21 | €2.000,00 | €219,21 | €54,39 | |
|
* Bij de eerste aflossing is € 20,00 (1%) bemiddelingsfee ingehouden.
Afrondingsverschillen voorbehouden |
||||||
| Datum | Geïnvesteerd bedrag |
|---|---|
| 6 december 2022 | € 7.500,00 |
| 6 december 2022 | € 5.000,00 |
| 6 december 2022 | € 5.000,00 |
| 6 december 2022 | € 5.000,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |
| 6 december 2022 | € 2.500,00 |