Overzicht kapitaalslasten en huuropbrengsten.pdf

Overzicht kapilaalasten en huuropbrengsten verplaatsing volkstuinencomplex

Jaar 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 2048 2049 2050 2051 2052 2053 2054 2055 2056 2057 2058 2059 2060 2061 2062 2063 2064 2065 2066 2067 2068 2069 2070

Huuropbrengsten Volkstuinen paardenweiden

tiny houses

€ 5,800.00 € 7,714.00 € 9,685.42 € 9,975.98 € 10,275.26 € 10,583.52 € 10,901.02 € 11,228.05 € 11,564.90 € 11,911.84 € 12,269.20 € 12,637.27 € 13,016.39 € 13,406.88 € 13,809.09 € 14,223.36 € 14,650.06 € 15,089.57 € 15,542.25 € 16,008.52 € 16,488.78 € 16,983.44 € 17,492.94 € 18,017.73 € 18,558.26 € 19,115.01 € 19,688.46 € 20,279.11 € 20,887.49 € 21,514.11 € 22,159.54 € 22,824.32 € 23,509.05 € 24,214.32 € 24,940.75 € 25,688.98 € 26,459.64 € 27,253.43 € 28,071.04 € 28,913.17 € 29,780.56 € 30,673.98 € 31,594.20

€ 3,736.00 € 3,848.08 € 3,963.52 € 4,082.43 € 4,204.90 € 4,331.05 € 4,460.98 € 4,594.81 € 4,732.65 € 4,874.63 € 5,020.87 € 5,171.50 € 5,326.64 € 5,486.44 € 5,651.04 € 5,820.57 € 5,995.18 € 6,175.04 € 6,360.29 € 6,551.10 € 6,747.63 € 6,950.06 € 7,158.56 € 7,373.32 € 7,594.52 € 7,822.35 € 8,057.02 € 8,298.74 € 8,547.70 € 8,804.13 € 9,068.25 € 9,340.30 € 9,620.51 € 9,909.12 € 10,206.40 € 10,512.59 € 10,827.97 € 11,152.81 € 11,487.39 € 11,832.01 € 12,186.97 € 12,552.58 € 12,929.16

€ € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € €

4,400.00 5,852.00 7,348.00 7,568.00 7,795.00 8,028.85 8,269.72 8,517.81 8,773.34 9,036.54 9,307.64 9,586.87 9,874.47 10,170.71 10,475.83 10,790.10 11,113.81 11,447.22 11,790.64 12,144.36 12,508.69 12,883.95 13,270.47 13,668.58 14,078.64 14,501.00 14,936.03 15,384.11 15,845.63 16,321.00 16,810.63 17,314.95 17,834.40 18,369.43 18,920.51 19,488.13 20,072.77 20,674.95 21,295.20 21,934.06 22,592.08 23,269.84 23,967.94

2071 2072 2073 2074 2075 2076 2077

€ € € € € € €

32,542.03 33,518.29 34,523.84 35,559.55 36,626.34 37,725.13 38,856.88

€ € € € € € €

24,686.98 25,427.58 26,190.41 26,976.12 27,785.41 28,618.97 29,477.54

€ 13,317.03 € 13,716.55 € 14,128.04 € 14,551.88 € 14,988.44 € 15,438.09 € 15,901.24

tuinencomplex

Totale huuropbrengst

Kapitaallasten Hoofdsom

afschrijving

€ € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € €

€ € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € €

€ € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € €

13,936.00 17,414.08 20,996.94 21,626.41 22,275.16 22,943.42 23,631.72 24,340.67 25,070.89 25,823.02 26,597.71 27,395.64 28,217.51 29,064.03 29,935.95 30,834.03 31,759.05 32,711.82 33,693.18 34,703.97 35,745.09 36,817.45 37,921.97 39,059.63 40,231.42 41,438.36 42,681.51 43,961.96 45,280.82 46,639.24 48,038.42 49,479.57 50,963.96 52,492.88 54,067.66 55,689.69 57,360.38 59,081.19 60,853.63 62,679.24 64,559.62 66,496.40 68,491.30

1,300,000.00 1,274,000.00 1,248,000.00 1,222,000.00 1,196,000.00 1,170,000.00 1,144,000.00 1,118,000.00 1,092,000.00 1,066,000.00 1,040,000.00 1,014,000.00 988,000.00 962,000.00 936,000.00 910,000.00 884,000.00 858,000.00 832,000.00 806,000.00 780,000.00 754,000.00 728,000.00 702,000.00 676,000.00 650,000.00 624,000.00 598,000.00 572,000.00 546,000.00 520,000.00 494,000.00 468,000.00 442,000.00 416,000.00 390,000.00 364,000.00 338,000.00 312,000.00 286,000.00 260,000.00 234,000.00 208,000.00

26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00

€ € € € € € €

70,546.04 72,662.42 74,842.29 77,087.56 79,400.18 81,782.19 84,235.66

€

2,223,558.92

€ € € € € € €

182,000.00 156,000.00 130,000.00 104,000.00 78,000.00 52,000.00 26,000.00

€ € € € € € €

26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00 26,000.00

€

1,300,000.00

rente € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € €

totaal 39,000.00 38,220.00 37,440.00 36,660.00 35,880.00 35,100.00 34,320.00 33,540.00 32,760.00 31,980.00 31,200.00 30,420.00 29,640.00 28,860.00 28,080.00 27,300.00 26,520.00 25,740.00 24,960.00 24,180.00 23,400.00 22,620.00 21,840.00 21,060.00 20,280.00 19,500.00 18,720.00 17,940.00 17,160.00 16,380.00 15,600.00 14,820.00 14,040.00 13,260.00 12,480.00 11,700.00 10,920.00 10,140.00 9,360.00 8,580.00 7,800.00 7,020.00 6,240.00

€ € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € € €

Verschil 65,000.00 64,220.00 63,440.00 62,660.00 61,880.00 61,100.00 60,320.00 59,540.00 58,760.00 57,980.00 57,200.00 56,420.00 55,640.00 54,860.00 54,080.00 53,300.00 52,520.00 51,740.00 50,960.00 50,180.00 49,400.00 48,620.00 47,840.00 47,060.00 46,280.00 45,500.00 44,720.00 43,940.00 43,160.00 42,380.00 41,600.00 40,820.00 40,040.00 39,260.00 38,480.00 37,700.00 36,920.00 36,140.00 35,360.00 34,580.00 33,800.00 33,020.00 32,240.00

-€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ -€ € € € € € € € € € € € € € € € €

51,064.00 46,805.92 42,443.06 41,033.59 39,604.84 38,156.58 36,688.28 35,199.33 33,689.11 32,156.98 30,602.29 29,024.36 27,422.49 25,795.97 24,144.05 22,465.97 20,760.95 19,028.18 17,266.82 15,476.03 13,654.91 11,802.55 9,918.03 8,000.37 6,048.58 4,061.64 2,038.49 21.96 2,120.82 4,259.24 6,438.42 8,659.57 10,923.96 13,232.88 15,587.66 17,989.69 20,440.38 22,941.19 25,493.63 28,099.24 30,759.62 33,476.40 36,251.30

€ € € € € € €

5,460.00 4,680.00 3,900.00 3,120.00 2,340.00 1,560.00 780.00

€ € € € € € €

31,460.00 30,680.00 29,900.00 29,120.00 28,340.00 27,560.00 26,780.00

€ € € € € € €

39,086.04 41,982.42 44,942.29 47,967.56 51,060.18 54,222.19 57,455.66

€ 2,294,500.00

-€

70,941.08