The Oyster Club Rotterdam
The Oyster Club Rotterdam
| Project nr.: | 109 | Financieringsbedrag: | € 300.000,00 |
|---|---|---|---|
| Bedrijfstype: | Club Restaurant | Geïnvesteerd: | € 300.000,00 |
| Kenmerk financiering: | Opstarten bedrijf | Rente per jaar: | 8.5% |
| Categorie: | Looptijd annuiteit: | 60 mnd |
€ 300.000,00
geïnvesteerd
100%
gefinancierd
234
investeerders
8jaar geleden
Deel dit project:
Dit project is volledig afgelost
| Termijn | Betaaldatum | Beginsaldo | Betaling | Hoofdsom | Rente | Ontvangen |
|---|---|---|---|---|---|---|
| 1 | 06-09-2026 | €2.000,00 | €41,03 * | €26,87 | €14,16 | €41,03 |
| 2 | 06-10-2026 | €1.973,13 | €41,03 | €27,06 | €13,97 | €82,06 |
| 3 | 06-11-2026 | €1.946,08 | €41,03 | €27,25 | €13,78 | €123,09 |
| 4 | 06-12-2026 | €1.918,83 | €41,03 | €27,44 | €13,59 | €164,12 |
| 5 | 06-01-2027 | €1.891,39 | €41,03 | €27,64 | €13,39 | €205,15 |
| 6 | 06-02-2027 | €1.863,75 | €41,03 | €27,83 | €13,20 | €246,18 |
| 7 | 06-03-2027 | €1.835,92 | €41,03 | €28,03 | €13,00 | €287,21 |
| 8 | 06-04-2027 | €1.807,89 | €41,03 | €28,23 | €12,80 | €328,24 |
| 9 | 06-05-2027 | €1.779,66 | €41,03 | €28,43 | €12,60 | €369,27 |
| 10 | 06-06-2027 | €1.751,24 | €41,03 | €28,63 | €12,40 | €410,30 |
| 11 | 06-07-2027 | €1.722,61 | €41,03 | €28,83 | €12,20 | €451,33 |
| 12 | 06-08-2027 | €1.693,78 | €41,03 | €29,04 | €11,99 | €492,36 |
| 13 | 06-09-2027 | €1.664,74 | €41,03 | €29,24 | €11,79 | €533,39 |
| 14 | 06-10-2027 | €1.635,50 | €41,03 | €29,45 | €11,58 | €574,42 |
| 15 | 06-11-2027 | €1.606,05 | €41,03 | €29,66 | €11,37 | €615,45 |
| 16 | 06-12-2027 | €1.576,40 | €41,03 | €29,87 | €11,16 | €656,48 |
| 17 | 06-01-2028 | €1.546,53 | €41,03 | €30,08 | €10,95 | €697,51 |
| 18 | 06-02-2028 | €1.516,45 | €41,03 | €30,29 | €10,74 | €738,54 |
| 19 | 06-03-2028 | €1.486,16 | €41,03 | €30,51 | €10,52 | €779,57 |
| 20 | 06-04-2028 | €1.455,65 | €41,03 | €30,72 | €10,31 | €820,60 |
| 21 | 06-05-2028 | €1.424,93 | €41,03 | €30,94 | €10,09 | €861,63 |
| 22 | 06-06-2028 | €1.393,99 | €41,03 | €31,16 | €9,87 | €902,66 |
| 23 | 06-07-2028 | €1.362,83 | €41,03 | €31,38 | €9,65 | €943,69 |
| 24 | 06-08-2028 | €1.331,45 | €41,03 | €31,60 | €9,43 | €984,72 |
| 25 | 06-09-2028 | €1.299,85 | €41,03 | €31,83 | €9,20 | €1.025,75 |
| 26 | 06-10-2028 | €1.268,02 | €41,03 | €32,05 | €8,98 | €1.066,78 |
| 27 | 06-11-2028 | €1.235,97 | €41,03 | €32,28 | €8,75 | €1.107,81 |
| 28 | 06-12-2028 | €1.203,69 | €41,03 | €32,51 | €8,52 | €1.148,84 |
| 29 | 06-01-2029 | €1.171,19 | €41,03 | €32,74 | €8,29 | €1.189,87 |
| 30 | 06-02-2029 | €1.138,45 | €41,03 | €32,97 | €8,06 | €1.230,90 |
| 31 | 06-03-2029 | €1.105,48 | €41,03 | €33,20 | €7,83 | €1.271,93 |
| 32 | 06-04-2029 | €1.072,28 | €41,03 | €33,44 | €7,59 | €1.312,96 |
| 33 | 06-05-2029 | €1.038,84 | €41,03 | €33,67 | €7,36 | €1.353,99 |
| 34 | 06-06-2029 | €1.005,17 | €41,03 | €33,91 | €7,12 | €1.395,02 |
| 35 | 06-07-2029 | €971,25 | €41,03 | €34,15 | €6,88 | €1.436,05 |
| 36 | 06-08-2029 | €937,10 | €41,03 | €34,40 | €6,63 | €1.477,08 |
| 37 | 06-09-2029 | €902,70 | €41,03 | €34,64 | €6,39 | €1.518,11 |
| 38 | 06-10-2029 | €868,07 | €41,03 | €34,88 | €6,15 | €1.559,14 |
| 39 | 06-11-2029 | €833,18 | €41,03 | €35,13 | €5,90 | €1.600,17 |
| 40 | 06-12-2029 | €798,05 | €41,03 | €35,38 | €5,65 | €1.641,20 |
| 41 | 06-01-2030 | €762,67 | €41,03 | €35,63 | €5,40 | €1.682,23 |
| 42 | 06-02-2030 | €727,04 | €41,03 | €35,88 | €5,15 | €1.723,26 |
| 43 | 06-03-2030 | €691,16 | €41,03 | €36,14 | €4,89 | €1.764,29 |
| 44 | 06-04-2030 | €655,02 | €41,03 | €36,39 | €4,64 | €1.805,32 |
| 45 | 06-05-2030 | €618,63 | €41,03 | €36,65 | €4,38 | €1.846,35 |
| 46 | 06-06-2030 | €581,97 | €41,03 | €36,91 | €4,12 | €1.887,38 |
| 47 | 06-07-2030 | €545,06 | €41,03 | €37,17 | €3,86 | €1.928,41 |
| 48 | 06-08-2030 | €507,89 | €41,03 | €37,44 | €3,59 | €1.969,44 |
| 49 | 06-09-2030 | €470,46 | €41,03 | €37,70 | €3,33 | €2.010,47 |
| 50 | 06-10-2030 | €432,76 | €41,03 | €37,97 | €3,06 | €2.051,50 |
| 51 | 06-11-2030 | €394,79 | €41,03 | €38,24 | €2,79 | €2.092,53 |
| 52 | 06-12-2030 | €356,55 | €41,03 | €38,51 | €2,52 | €2.133,56 |
| 53 | 06-01-2031 | €318,04 | €41,03 | €38,78 | €2,25 | €2.174,59 |
| 54 | 06-02-2031 | €279,26 | €41,03 | €39,05 | €1,98 | €2.215,62 |
| 55 | 06-03-2031 | €240,21 | €41,03 | €39,33 | €1,70 | €2.256,65 |
| 56 | 06-04-2031 | €200,88 | €41,03 | €39,61 | €1,42 | €2.297,68 |
| 57 | 06-05-2031 | €161,27 | €41,03 | €39,89 | €1,14 | €2.338,71 |
| 58 | 06-06-2031 | €121,38 | €41,03 | €40,17 | €0,86 | €2.379,74 |
| 59 | 06-07-2031 | €81,20 | €41,03 | €40,46 | €0,57 | €2.420,77 |
| 60 | 06-08-2031 | €40,74 | €41,03 | €40,72 | €0,31 | €2.461,80 |
| Totaal | €0,00 | €2.461,80 | €2.000,00 | €461,80 | €82,06 | |
|
* Bij de eerste aflossing is € 20,00 (1%) bemiddelingsfee ingehouden.
Afrondingsverschillen voorbehouden |
||||||
| Datum | Geïnvesteerd bedrag |
|---|---|
| 19 december 2017 | € 15.000,00 |
| 6 december 2017 | € 10.000,00 |
| 6 december 2017 | € 8.000,00 |
| 6 december 2017 | € 7.500,00 |
| 6 december 2017 | € 7.250,00 |
| 6 december 2017 | € 6.000,00 |
| 6 december 2017 | € 6.000,00 |
| 6 december 2017 | € 5.000,00 |
| 6 december 2017 | € 5.000,00 |
| 6 december 2017 | € 5.000,00 |
| 6 december 2017 | € 5.000,00 |
| 6 december 2017 | € 5.000,00 |
| 6 december 2017 | € 5.000,00 |
| 14 december 2017 | € 5.000,00 |
| 20 december 2017 | € 5.000,00 |
| 6 december 2017 | € 4.000,00 |
| 6 december 2017 | € 3.000,00 |
| 6 december 2017 | € 3.000,00 |
| 6 december 2017 | € 3.000,00 |
| 12 december 2017 | € 3.000,00 |
| 15 december 2017 | € 3.000,00 |
| 20 december 2017 | € 3.000,00 |
| 6 december 2017 | € 2.500,00 |
| 6 december 2017 | € 2.500,00 |
| 6 december 2017 | € 2.500,00 |
| 6 december 2017 | € 2.500,00 |
| 6 december 2017 | € 2.500,00 |
| 6 december 2017 | € 2.500,00 |
| 6 december 2017 | € 2.500,00 |
| 6 december 2017 | € 2.500,00 |
| 6 december 2017 | € 2.500,00 |
| 7 december 2017 | € 2.500,00 |
| 9 december 2017 | € 2.500,00 |
| 9 december 2017 | € 2.500,00 |
| 9 december 2017 | € 2.500,00 |
| 14 december 2017 | € 2.500,00 |
| 17 december 2017 | € 2.500,00 |
| 6 december 2017 | € 2.500,00 |
| 6 december 2017 | € 2.000,00 |
| 9 december 2017 | € 2.000,00 |
| 10 december 2017 | € 2.000,00 |
| 12 december 2017 | € 2.000,00 |
| 16 december 2017 | € 2.000,00 |
| 17 december 2017 | € 2.000,00 |
| 19 december 2017 | € 2.000,00 |
| 6 december 2017 | € 1.500,00 |
| 6 december 2017 | € 1.500,00 |
| 13 december 2017 | € 1.500,00 |
| 6 december 2017 | € 1.250,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 6 december 2017 | € 1.000,00 |
| 7 december 2017 | € 1.000,00 |
| 7 december 2017 | € 1.000,00 |
| 7 december 2017 | € 1.000,00 |
| 8 december 2017 | € 1.000,00 |
| 8 december 2017 | € 1.000,00 |
| 8 december 2017 | € 1.000,00 |
| 9 december 2017 | € 1.000,00 |
| 9 december 2017 | € 1.000,00 |
| 9 december 2017 | € 1.000,00 |
| 10 december 2017 | € 1.000,00 |
| 10 december 2017 | € 1.000,00 |
| 11 december 2017 | € 1.000,00 |
| 11 december 2017 | € 1.000,00 |
| 12 december 2017 | € 1.000,00 |
| 13 december 2017 | € 1.000,00 |
| 13 december 2017 | € 1.000,00 |
| 13 december 2017 | € 1.000,00 |
| 13 december 2017 | € 1.000,00 |
| 13 december 2017 | € 1.000,00 |
| 14 december 2017 | € 1.000,00 |
| 18 december 2017 | € 1.000,00 |
| 19 december 2017 | € 1.000,00 |
| 19 december 2017 | € 1.000,00 |
| 20 december 2017 | € 1.000,00 |
| 20 december 2017 | € 1.000,00 |
| 6 december 2017 | € 750,00 |
| 20 december 2017 | € 750,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 6 december 2017 | € 500,00 |
| 7 december 2017 | € 500,00 |
| 9 december 2017 | € 500,00 |
| 9 december 2017 | € 500,00 |
| 9 december 2017 | € 500,00 |
| 11 december 2017 | € 500,00 |
| 11 december 2017 | € 500,00 |
| 14 december 2017 | € 500,00 |
| 15 december 2017 | € 500,00 |
| 18 december 2017 | € 500,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 6 december 2017 | € 250,00 |
| 7 december 2017 | € 250,00 |
| 7 december 2017 | € 250,00 |
| 7 december 2017 | € 250,00 |
| 8 december 2017 | € 250,00 |
| 9 december 2017 | € 250,00 |
| 9 december 2017 | € 250,00 |
| 9 december 2017 | € 250,00 |
| 9 december 2017 | € 250,00 |
| 9 december 2017 | € 250,00 |
| 10 december 2017 | € 250,00 |
| 10 december 2017 | € 250,00 |
| 10 december 2017 | € 250,00 |
| 10 december 2017 | € 250,00 |
| 10 december 2017 | € 250,00 |
| 10 december 2017 | € 250,00 |
| 11 december 2017 | € 250,00 |
| 13 december 2017 | € 250,00 |
| 18 december 2017 | € 250,00 |
| 19 december 2017 | € 250,00 |
| 19 december 2017 | € 250,00 |
| 19 december 2017 | € 250,00 |