1.805
bewerkingen
| Regel 1: | Regel 1: | ||
In onderstaand overzicht is rekening gehouden met correcties gedurende de looptijd van de schuldenregeling: | In onderstaand overzicht is rekening gehouden met correcties gedurende de looptijd van de schuldenregeling: | ||
* In Jan, April, Juli en Oktober uitbetaling kinderbijslag, | |||
* Een extra uitgave in juni (evt. kan worden overwogen om hiervoor de reservering onvoorzien te gebruiken evenals een deel van het vakantiegeld in mei niet te besteden aan aflossing) | |||
* In maart avn het volgend jaar een korting op een schuld i.v.m. het netjes nakomen van de betalingsregeling | |||
{| class="wikitable" | |||
{| class="wikitable" style="width: 1273px;" data-mce-style="width: 1273px;" | |||
|- | |||
| style="width: 225px;" data-mce-style="width: 225px;"| | |||
| style="width: 73px;" data-mce-style="width: 73px;"|Jan | |||
| style="width: 70px;" data-mce-style="width: 70px;"|Feb | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Mrt | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Apr | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Mei | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Jun | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Jul | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Aug | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Sep | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Okt | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Nov | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Dec | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Jan | |||
| style="width: 49px;" data-mce-style="width: 49px;"|Feb | |||
| style="width: 58px;" data-mce-style="width: 58px;"|Mrt | |||
| style="width: 40px;" data-mce-style="width: 40px;"|Apr | |||
|- | |||
| style="width: 225px;" data-mce-style="width: 225px;"|Correctie niet maandelijkse inkomsten | |||
| style="width: 73px; text-align: right;" data-mce-style="width: 73px; text-align: right;"|€200 | |||
| style="width: 70px; text-align: right;" data-mce-style="width: 70px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€200 | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€200 | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€200 | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 58px; text-align: right;" data-mce-style="width: 58px; text-align: right;"| | |||
| style="width: 40px; text-align: right;" data-mce-style="width: 40px; text-align: right;"| | |||
|- | |||
| style="width: 225px;" data-mce-style="width: 225px;"|Correctie niet maandelijkse uitgaven | |||
| style="width: 73px; text-align: right;" data-mce-style="width: 73px; text-align: right;"| | |||
| style="width: 70px; text-align: right;" data-mce-style="width: 70px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€800 | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 58px; text-align: right;" data-mce-style="width: 58px; text-align: right;"| | |||
| style="width: 40px; text-align: right;" data-mce-style="width: 40px; text-align: right;"| | |||
|- | |- | ||
|| | | style="width: 225px;" data-mce-style="width: 225px;"|Correctie schulden | ||
|| | | style="width: 73px; text-align: right;" data-mce-style="width: 73px; text-align: right;"| | ||
|| | | style="width: 70px; text-align: right;" data-mce-style="width: 70px; text-align: right;"| | ||
|| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | ||
|| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | ||
|| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | ||
|| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | ||
|| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | ||
|| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | ||
|| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | ||
|| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | ||
|| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | ||
|| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | ||
|| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | ||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"| | |||
| style="width: 58px; text-align: right;" data-mce-style="width: 58px; text-align: right;"|-€ 100 | |||
| style="width: 40px; text-align: right;" data-mce-style="width: 40px; text-align: right;"| | |||
|- | |- | ||
||Inkomsten | | style="width: 225px;" data-mce-style="width: 225px;"|Inkomsten | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 73px; text-align: right;" data-mce-style="width: 73px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 70px; text-align: right;" data-mce-style="width: 70px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | ||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.650 | |||
| style="width: 58px; text-align: right;" data-mce-style="width: 58px; text-align: right;"|€2.650 | |||
| style="width: 40px; text-align: right;" data-mce-style="width: 40px; text-align: right;"|€2.650 | |||
|- | |- | ||
||Uitgaven | | style="width: 225px;" data-mce-style="width: 225px;"|Uitgaven | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 73px; text-align: right;" data-mce-style="width: 73px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 70px; text-align: right;" data-mce-style="width: 70px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | ||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.445 | |||
| style="width: 58px; text-align: right;" data-mce-style="width: 58px; text-align: right;"|€2.445 | |||
| style="width: 40px; text-align: right;" data-mce-style="width: 40px; text-align: right;"|€2.445 | |||
|- | |- | ||
||Afloscapaciteit | | style="width: 225px;" data-mce-style="width: 225px;"|Afloscapaciteit | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 73px; text-align: right;" data-mce-style="width: 73px; text-align: right;"|€405 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 70px; text-align: right;" data-mce-style="width: 70px; text-align: right;"|€205 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€205 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€405 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.855 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|<span style="color: rgb(255, 0, 0);" data-mce-style="color: #ff0000;">-€595</span> | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€405 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€205 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€205 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€405 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€205 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€205 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€205 | ||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€205 | |||
| style="width: 58px; text-align: right;" data-mce-style="width: 58px; text-align: right;"|€205 | |||
| style="width: 40px; text-align: right;" data-mce-style="width: 40px; text-align: right;"|€205 | |||
|- | |- | ||
||Schuldsaldo | | style="width: 225px;" data-mce-style="width: 225px;"|Schuldsaldo | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 73px; text-align: right;" data-mce-style="width: 73px; text-align: right;"|€5.500 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 70px; text-align: right;" data-mce-style="width: 70px; text-align: right;"|€5.295 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€5.090 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€4.685 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€1.830 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.425 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€2.020 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€1.815 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€1.610 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€1.205 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€1.000 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€795 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€590 | ||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€385 | |||
| style="width: 58px; text-align: right;" data-mce-style="width: 58px; text-align: right;"|€80 | |||
| style="width: 40px; text-align: right;" data-mce-style="width: 40px; text-align: right;"|€0 | |||
|- | |- | ||
||Reservering onvoorzien | | style="width: 225px;" data-mce-style="width: 225px;"|Reservering onvoorzien | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 73px; text-align: right;" data-mce-style="width: 73px; text-align: right;"|€100 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 70px; text-align: right;" data-mce-style="width: 70px; text-align: right;"|€200 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€300 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€400 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€500 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€600 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€700 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€800 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€900 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€1.000 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€1.100 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€1.200 | ||
| style="text-align: right;" data-mce-style="text-align: right;"| | | style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€1.300 | ||
| style="width: 49px; text-align: right;" data-mce-style="width: 49px; text-align: right;"|€1.400 | |||
| style="width: 58px; text-align: right;" data-mce-style="width: 58px; text-align: right;"|€1.500 | |||
| style="width: 40px; text-align: right;" data-mce-style="width: 40px; text-align: right;"|€1.725 | |||
|} | |} | ||