Test Horeca België
Test Horeca België
| Project nr.: | 6 | Financieringsbedrag: | € 200.000,00 |
|---|---|---|---|
| Bedrijfstype: | All you can eat restaurant | Geïnvesteerd: | € 4.000,00 |
| Kenmerk financiering: | Overname en verbouwing | Rente per jaar: | 8% |
| Categorie: | Looptijd annuiteit: | 60 mnd |
€ 4.000,00
geïnvesteerd
2%
gefinancierd
1
investeerder
2jaar geleden
Deel dit project:
| Termijn | Betaaldatum | Beginsaldo | Betaling | Hoofdsom | Rente | Investfee | Ontvangen | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 13-10-2026 | €2.000,00 | €39,85 | €27,22 | €13,33 | €0,70 | €39,85 | ||||
| 2 | 13-11-2026 | €1.972,78 | €39,85 | €27,40 | €13,15 | €0,70 | €79,70 | ||||
| 3 | 13-12-2026 | €1.945,38 | €39,85 | €27,58 | €12,97 | €0,70 | €119,55 | ||||
| 4 | 13-01-2027 | €1.917,80 | €39,85 | €27,77 | €12,78 | €0,70 | €159,40 | ||||
| 5 | 13-02-2027 | €1.890,03 | €39,85 | €27,95 | €12,60 | €0,70 | €199,25 | ||||
| 6 | 13-03-2027 | €1.862,08 | €39,85 | €28,14 | €12,41 | €0,70 | €239,10 | ||||
| 7 | 13-04-2027 | €1.833,94 | €39,85 | €28,33 | €12,22 | €0,70 | €278,95 | ||||
| 8 | 13-05-2027 | €1.805,61 | €39,85 | €28,52 | €12,03 | €0,70 | €318,80 | ||||
| 9 | 13-06-2027 | €1.777,10 | €39,85 | €28,71 | €11,84 | €0,70 | €358,65 | ||||
| 10 | 13-07-2027 | €1.748,39 | €39,85 | €28,90 | €11,65 | €0,70 | €398,50 | ||||
| 11 | 13-08-2027 | €1.719,49 | €39,85 | €29,09 | €11,46 | €0,70 | €438,35 | ||||
| 12 | 13-09-2027 | €1.690,40 | €39,85 | €29,28 | €11,27 | €0,70 | €478,20 | ||||
| 13 | 13-10-2027 | €1.661,12 | €39,85 | €29,48 | €11,07 | €0,70 | €518,05 | ||||
| 14 | 13-11-2027 | €1.631,64 | €39,85 | €29,68 | €10,87 | €0,70 | €557,90 | ||||
| 15 | 13-12-2027 | €1.601,97 | €39,85 | €29,87 | €10,68 | €0,70 | €597,75 | ||||
| 16 | 13-01-2028 | €1.572,09 | €39,85 | €30,07 | €10,48 | €0,70 | €637,60 | ||||
| 17 | 13-02-2028 | €1.542,02 | €39,85 | €30,27 | €10,28 | €0,70 | €677,45 | ||||
| 18 | 13-03-2028 | €1.511,75 | €39,85 | €30,47 | €10,08 | €0,70 | €717,30 | ||||
| 19 | 13-04-2028 | €1.481,27 | €39,85 | €30,68 | €9,87 | €0,70 | €757,15 | ||||
| 20 | 13-05-2028 | €1.450,60 | €39,85 | €30,88 | €9,67 | €0,70 | €797,00 | ||||
| 21 | 13-06-2028 | €1.419,71 | €39,85 | €31,09 | €9,46 | €0,70 | €836,85 | ||||
| 22 | 13-07-2028 | €1.388,63 | €39,85 | €31,30 | €9,25 | €0,70 | €876,70 | ||||
| 23 | 13-08-2028 | €1.357,33 | €39,85 | €31,50 | €9,05 | €0,70 | €916,55 | ||||
| 24 | 13-09-2028 | €1.325,83 | €39,85 | €31,71 | €8,84 | €0,70 | €956,40 | ||||
| 25 | 13-10-2028 | €1.294,11 | €39,85 | €31,93 | €8,62 | €0,70 | €996,25 | ||||
| 26 | 13-11-2028 | €1.262,19 | €39,85 | €32,14 | €8,41 | €0,70 | €1.036,10 | ||||
| 27 | 13-12-2028 | €1.230,05 | €39,85 | €32,35 | €8,20 | €0,70 | €1.075,95 | ||||
| 28 | 13-01-2029 | €1.197,70 | €39,85 | €32,57 | €7,98 | €0,70 | €1.115,80 | ||||
| 29 | 13-02-2029 | €1.165,13 | €39,85 | €32,79 | €7,76 | €0,70 | €1.155,65 | ||||
| 30 | 13-03-2029 | €1.132,34 | €39,85 | €33,00 | €7,55 | €0,70 | €1.195,50 | ||||
| 31 | 13-04-2029 | €1.099,34 | €39,85 | €33,22 | €7,33 | €0,70 | €1.235,35 | ||||
| 32 | 13-05-2029 | €1.066,12 | €39,85 | €33,45 | €7,10 | €0,70 | €1.275,20 | ||||
| 33 | 13-06-2029 | €1.032,67 | €39,85 | €33,67 | €6,88 | €0,70 | €1.315,05 | ||||
| 34 | 13-07-2029 | €999,00 | €39,85 | €33,89 | €6,66 | €0,70 | €1.354,90 | ||||
| 35 | 13-08-2029 | €965,11 | €39,85 | €34,12 | €6,43 | €0,70 | €1.394,75 | ||||
| 36 | 13-09-2029 | €930,99 | €39,85 | €34,35 | €6,20 | €0,70 | €1.434,60 | ||||
| 37 | 13-10-2029 | €896,64 | €39,85 | €34,58 | €5,97 | €0,70 | €1.474,45 | ||||
| 38 | 13-11-2029 | €862,07 | €39,85 | €34,81 | €5,74 | €0,70 | €1.514,30 | ||||
| 39 | 13-12-2029 | €827,26 | €39,85 | €35,04 | €5,51 | €0,70 | €1.554,15 | ||||
| 40 | 13-01-2030 | €792,23 | €39,85 | €35,27 | €5,28 | €0,70 | €1.594,00 | ||||
| 41 | 13-02-2030 | €756,95 | €39,85 | €35,51 | €5,04 | €0,70 | €1.633,85 | ||||
| 42 | 13-03-2030 | €721,45 | €39,85 | €35,74 | €4,81 | €0,70 | €1.673,70 | ||||
| 43 | 13-04-2030 | €685,70 | €39,85 | €35,98 | €4,57 | €0,70 | €1.713,55 | ||||
| 44 | 13-05-2030 | €649,72 | €39,85 | €36,22 | €4,33 | €0,70 | €1.753,40 | ||||
| 45 | 13-06-2030 | €613,50 | €39,85 | €36,46 | €4,09 | €0,70 | €1.793,25 | ||||
| 46 | 13-07-2030 | €577,04 | €39,85 | €36,71 | €3,84 | €0,70 | €1.833,10 | ||||
| 47 | 13-08-2030 | €540,33 | €39,85 | €36,95 | €3,60 | €0,70 | €1.872,95 | ||||
| 48 | 13-09-2030 | €503,38 | €39,85 | €37,20 | €3,35 | €0,70 | €1.912,80 | ||||
| 49 | 13-10-2030 | €466,19 | €39,85 | €37,44 | €3,11 | €0,70 | €1.952,65 | ||||
| 50 | 13-11-2030 | €428,74 | €39,85 | €37,69 | €2,86 | €0,70 | €1.992,50 | ||||
| 51 | 13-12-2030 | €391,05 | €39,85 | €37,95 | €2,60 | €0,70 | €2.032,35 | ||||
| 52 | 13-01-2031 | €353,10 | €39,85 | €38,20 | €2,35 | €0,70 | €2.072,20 | ||||
| 53 | 13-02-2031 | €314,90 | €39,85 | €38,45 | €2,10 | €0,70 | €2.112,05 | ||||
| 54 | 13-03-2031 | €276,45 | €39,85 | €38,71 | €1,84 | €0,70 | €2.151,90 | ||||
| 55 | 13-04-2031 | €237,74 | €39,85 | €38,97 | €1,58 | €0,70 | €2.191,75 | ||||
| 56 | 13-05-2031 | €198,77 | €39,85 | €39,23 | €1,32 | €0,70 | €2.231,60 | ||||
| 57 | 13-06-2031 | €159,54 | €39,85 | €39,49 | €1,06 | €0,70 | €2.271,45 | ||||
| 58 | 13-07-2031 | €120,05 | €39,85 | €39,75 | €0,80 | €0,70 | €2.311,30 | ||||
| 59 | 13-08-2031 | €80,30 | €39,85 | €40,02 | €0,53 | €0,70 | €2.351,15 | ||||
| 60 | 13-09-2031 | €40,28 | €39,85 | €40,26 | €0,29 | €0,70 | €2.391,00 | ||||
| Totaal | €0,00 | €2.391,00 | €2.000,00 | €433,00 | €42,00 | €79,70 | |||||
| Afrondingsverschillen voorbehouden | |||||||||||
| Inclusief 21% BTW sinds 01-03-2026 | |||||||||||
| Datum | Geïnvesteerd bedrag |
|---|---|
| 21 mei 2024 | € 4.000,00 |