Académique Documents
Professionnel Documents
Culture Documents
Simulation Tontine
Simulation Tontine
30,000
Nombre de mois
12
Juin
Juil
Aot
Sept
Oct
Nov
Dc
XXXX
XXXX
XXXX
XXXX
XXXX
XXX
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
Total Cotisation
180,000
180,000
180,000
180,000
180,000
180,000
180,000
18,000
18,000
18,000
18,000
18,000
18,000
18,000
27,000
27,000
27,000
27,000
27,000
27,000
27,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
Retenue Cotisation
10%
Retenue Fond d'aide
15%
Montant beneficier
390,000
Montant
Benefici /
pers.
Total cotis
Membre
Total Fond
d'aide
292,500
2,340,000
351,000
REPORT
SOLDE
ANNEE +1
5%
Fv
Mars
Avril
Mai
Juin
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
180,000
180,000
180,000
180,000
180,000
180,000
TOTAL AN.
390,000
390,000
390,000
390,000
390,000
390,000
0
2,340,000
18,000
18,000
18,000
18,000
18,000
18,000
234,000
27,000
27,000
27,000
27,000
27,000
27,000
351,000
135,000
135,000
135,000
135,000
135,000
135,000
1,755,000
1,755,000
634,873
Retenu
pour projet
234,000
Tot. Int.
vente
Projet
49,873