Vous êtes sur la page 1sur 2

Elts 1 2 3

CA 600.00 1,800.00 2,700.00


CV 120.00 360.00 540.00
CF 360.00 390.00 420.00
Dot 360.00 360.00 360.00
RàI - 240.00 690.00 1,380.00
IS - 80.00 230.00 460.00
Résultat Net - 160.00 460.00 920.00
Dot 360.00 360.00 360.00
V° du BFR 120.00 90.00 -
Récup BFR - - -
VR
CF 80.00 730.00 1,280.00
CF actualisés 70.175438596 561.71129578 863.96354074
CF cumulés 70.175438596 631.88673438 1495.8502751
VAN -106.5577658606
4 5
2,700.00 1,200.00
540.00 240.00
450.00 450.00
360.00 360.00
1,350.00 150.00
450.00 50.00
900.00 100.00
360.00 360.00
- 150.00 -
- 120.00
1,832.08
1,410.00 2,412.08
834.83319109 1252.7587679
2330.6834662 3583.4422341
5577658606