Vous êtes sur la page 1sur 5

1 2 3 4 5

A -$ 30,000.00 $ 20,000.00 $ 15,000.00 $ 25,000.00 $ 20,000.00 $ 15,000.00


1.055 1.113025 1.174241375 1.238824651 1.306960006

-$ 30,000.00 $ 18,957.35 $ 13,476.79 $ 21,290.34 $ 16,144.33 $ 11,477.02

-$ 30,000.00 $ 99,476.97

$ 69,476.97

1 2 3 5
B -$ 45,000.00 $ 40,000.00 $ 30,000.00 $ 35,000.00 $ 30,000.00
1.055 1.113025 1.174241375 1.306960006

-$ 45,000.00 $ 37,914.69 $ 26,953.57 $ 29,806.48 $ 22,954.03

-$ 45,000.00 $ 146,638.61

$ 101,638.61

1 2 3 4 5
C -$ 50,000.00 -$ 35,000.00 $ 35,000.00 $ 35,000.00 $ 35,000.00 $ 35,000.00
1.055 1.113025 1.174241375 1.238824651 1.306960006

-$ 50,000.00 -$ 33,175.36 $ 31,445.83 $ 29,806.48 $ 28,252.59 $ 26,779.70

-$ 50,000.00 $ 115,745.31

$ 65,745.31

1 2 4 5
D -$ 60,000.00 $ 55,000.00 $ 50,000.00 -$ 45,000.00 $ 35,000.00
1.055 1.113025 1.238824651 1.306960006

-$ 60,000.00 $ 52,132.70 $ 44,922.62 -$ 36,324.75 $ 26,779.70

-$ 60,000.00 $ 87,510.27

$ 27,510.27

1 2 3 4 5
E -$ 70,000.00 $ 65,000.00 $ 55,000.00 $ 50,000.00 $ 40,000.00 $ 50,000.00
1.055 1.113025 1.174241375 1.238824651 1.306960006

-$ 70,000.00 $ 61,611.37 $ 49,414.88 $ 42,580.68 $ 32,288.67 $ 38,256.72

-$ 70,000.00 $ 267,667.08

$ 197,667.08

1 2 3 4
F -$ 80,000.00 -$ 50,000.00 $ 60,000.00 $ 70,000.00 -$ 75,000.00
1.055 1.113025 1.174241375 1.238824651

-$ 80,000.00 -$ 47,393.36 $ 53,907.14 $ 59,612.96 -$ 60,541.26

-$ 80,000.00 $ 49,100.23

-$ 30,899.77

1 2 4 5
G -$ 40,000.00 $ 30,000.00 $ 35,000.00 -$ 20,000.00 $ 15,000.00
1.055 1.113025 1.238824651 1.306960006

-$ 40,000.00 $ 28,436.02 $ 31,445.83 -$ 16,144.33 $ 11,477.02

-$ 40,000.00 $ 73,345.68

$ 33,345.68

1 2 3 4 5
H -$ 90,000.00 $ 40,000.00 $ 50,000.00 $ 80,000.00 $ 70,000.00 $ 85,000.00
1.055 1.113025 1.174241375 1.238824651 1.306960006

-$ 90,000.00 $ 37,914.69 $ 44,922.62 $ 68,129.09 $ 56,505.17 $ 65,036.42

-$ 90,000.00 $ 330,527.66

$ 240,527.66
6 $ 0.055
$ 25,000.00
1.378842807
1.055 2
$ 18,131.15 1.055 3
1.055 4
1.055 5
1.055 6

6
$ 40,000.00
1.378842807

$ 29,009.83

6
$ 45,000.00
1.378842807

$ 32,636.06

6
$ 60,000.00
1.378842807

$ 43,514.75

6
$ 60,000.00
1.378842807

$ 43,514.75

6
$ 25,000.00
1.378842807

$ 18,131.15

6
$ 80,000.00
1.378842807

$ 58,019.67
1.113025000
1.174241375
1.238824651
1.306960006
1.378842807