Tableau des flux de trésorerie pour la société de location de voitu

Information clé

Unité devise

Conversion :- @ 07/01/2022

Détails de la voiture

Prix ​d'achat
Valeur locative

Acquisition d'actifs prévue

Année 01
Année 02
Année 03

Acquisition de ressources humaines projetée - Chauffeur

Année 01
Année 02
Année 03

Dépenses prévues

Salaire du chauffeur (Par chauffeur)

Location place de parking (Par chauffeur)
Utilitaires
Maintenance
Frais généraux
Activités imprévues

Taux de dépréciation des actifs

Taux d'imposition

Financement
Emprunt (Consulter le calendrier de prêt)
Période
Taux d'intérêt
e pour la société de location de voitures

Assomptions
Franc CFA
Les voitures sont acq
1 USD ~ 577.42 CFA
Les chauffeurs sont e

$ 20,000.00 et $ 30,000.00
$ 2,000.00 pour un mois

5 voitures
10 voitures
15 voitures

Chauffeur

3 Chauffeurs
5 Chauffeurs
7 Chauffeurs

$ 200.00 @01 mois

$ 50.00 @01 mois
$ 200.00
$ 600.00 @01 mois
$ 650.00 @01 mois
$ 550.00 @01 mois

10% @ 01 année
28% @ 01 année

e calendrier de prêt)
Assomptions

Les voitures sont acquises au 1er janvier de chaque année, partant de 01/01/2022

Les chauffeurs sont embauchés et mis en service actif à partir du 1er janvier de chaque année, partant de 01/01/2022
ant de 01/01/2022
 Calendrier d'amortissement du prêt
Entrer des valeurs Résumé du prêt
Montant du prêt $100,000.00 Paiement programmé $1,239.86
Taux d'intérêt annuel 8.50% Nombre prévu de paiements 120
Durée du prêt en années 10 Nombre réel de paiements 120
Nombre de paiements par an 12 Total des paiements anticipés $0.00
Date de début du prêt 1/1/2022 Intérêt total $48,782.83

Paiements supplémentaires en option $0.00 Nom du prêteur Banque XYZ

Paiement
Paiement Date de Balance Paiement supplémenta Paiement total Principal L'intérêt Solde de Intérêts
# paiement initiale programmé clôture cumulés
ire
1 1/1/2022 $100,000.00 $1,239.86 $0.00 $1,239.86 $531.52 $708.33 $99,468.48 $708.33
2 2/1/2022 $99,468.48 $1,239.86 $0.00 $1,239.86 $535.29 $704.57 $98,933.19 $1,412.90
3 3/1/2022 $98,933.19 $1,239.86 $0.00 $1,239.86 $539.08 $700.78 $98,394.11 $2,113.68
4 4/1/2022 $98,394.11 $1,239.86 $0.00 $1,239.86 $542.90 $696.96 $97,851.21 $2,810.64
5 5/1/2022 $97,851.21 $1,239.86 $0.00 $1,239.86 $546.74 $693.11 $97,304.47 $3,503.75
6 6/1/2022 $97,304.47 $1,239.86 $0.00 $1,239.86 $550.62 $689.24 $96,753.85 $4,192.99
7 7/1/2022 $96,753.85 $1,239.86 $0.00 $1,239.86 $554.52 $685.34 $96,199.33 $4,878.33
8 8/1/2022 $96,199.33 $1,239.86 $0.00 $1,239.86 $558.44 $681.41 $95,640.89 $5,559.74
9 9/1/2022 $95,640.89 $1,239.86 $0.00 $1,239.86 $562.40 $677.46 $95,078.49 $6,237.20
10 10/1/2022 $95,078.49 $1,239.86 $0.00 $1,239.86 $566.38 $673.47 $94,512.10 $6,910.67
11 11/1/2022 $94,512.10 $1,239.86 $0.00 $1,239.86 $570.40 $669.46 $93,941.70 $7,580.13
12 12/1/2022 $93,941.70 $1,239.86 $0.00 $1,239.86 $574.44 $665.42 $93,367.27 $8,245.55
13 1/1/2023 $93,367.27 $1,239.86 $0.00 $1,239.86 $578.51 $661.35 $92,788.76 $8,906.90
14 2/1/2023 $92,788.76 $1,239.86 $0.00 $1,239.86 $582.60 $657.25 $92,206.16 $9,564.16
15 3/1/2023 $92,206.16 $1,239.86 $0.00 $1,239.86 $586.73 $653.13 $91,619.43 $10,217.28
16 4/1/2023 $91,619.43 $1,239.86 $0.00 $1,239.86 $590.89 $648.97 $91,028.54 $10,866.25
17 5/1/2023 $91,028.54 $1,239.86 $0.00 $1,239.86 $595.07 $644.79 $90,433.47 $11,511.04
18 6/1/2023 $90,433.47 $1,239.86 $0.00 $1,239.86 $599.29 $640.57 $89,834.19 $12,151.61
19 7/1/2023 $89,834.19 $1,239.86 $0.00 $1,239.86 $603.53 $636.33 $89,230.65 $12,787.94
20 8/1/2023 $89,230.65 $1,239.86 $0.00 $1,239.86 $607.81 $632.05 $88,622.85 $13,419.99
21 9/1/2023 $88,622.85 $1,239.86 $0.00 $1,239.86 $612.11 $627.75 $88,010.74 $14,047.73
22 10/1/2023 $88,010.74 $1,239.86 $0.00 $1,239.86 $616.45 $623.41 $87,394.29 $14,671.14
23 11/1/2023 $87,394.29 $1,239.86 $0.00 $1,239.86 $620.81 $619.04 $86,773.48 $15,290.18
24 12/1/2023 $86,773.48 $1,239.86 $0.00 $1,239.86 $625.21 $614.65 $86,148.26 $15,904.83
25 1/1/2024 $86,148.26 $1,239.86 $0.00 $1,239.86 $629.64 $610.22 $85,518.62 $16,515.05

Page 7 of 15
 Paiement
Paiement Date de Balance Paiement supplémenta Paiement total Principal L'intérêt Solde de Intérêts
# paiement initiale programmé ire clôture cumulés
26 2/1/2024 $85,518.62 $1,239.86 $0.00 $1,239.86 $634.10 $605.76 $84,884.52 $17,120.80
27 3/1/2024 $84,884.52 $1,239.86 $0.00 $1,239.86 $638.59 $601.27 $84,245.93 $17,722.07
28 4/1/2024 $84,245.93 $1,239.86 $0.00 $1,239.86 $643.11 $596.74 $83,602.82 $18,318.81
29 5/1/2024 $83,602.82 $1,239.86 $0.00 $1,239.86 $647.67 $592.19 $82,955.15 $18,911.00
30 6/1/2024 $82,955.15 $1,239.86 $0.00 $1,239.86 $652.26 $587.60 $82,302.89 $19,498.60
31 7/1/2024 $82,302.89 $1,239.86 $0.00 $1,239.86 $656.88 $582.98 $81,646.01 $20,081.57
32 8/1/2024 $81,646.01 $1,239.86 $0.00 $1,239.86 $661.53 $578.33 $80,984.48 $20,659.90
33 9/1/2024 $80,984.48 $1,239.86 $0.00 $1,239.86 $666.22 $573.64 $80,318.26 $21,233.54
34 10/1/2024 $80,318.26 $1,239.86 $0.00 $1,239.86 $670.94 $568.92 $79,647.33 $21,802.46
35 11/1/2024 $79,647.33 $1,239.86 $0.00 $1,239.86 $675.69 $564.17 $78,971.64 $22,366.63
36 12/1/2024 $78,971.64 $1,239.86 $0.00 $1,239.86 $680.47 $559.38 $78,291.16 $22,926.01
37 1/1/2025 $78,291.16 $1,239.86 $0.00 $1,239.86 $685.29 $554.56 $77,605.87 $23,480.58
38 2/1/2025 $77,605.87 $1,239.86 $0.00 $1,239.86 $690.15 $549.71 $76,915.72 $24,030.28
39 3/1/2025 $76,915.72 $1,239.86 $0.00 $1,239.86 $695.04 $544.82 $76,220.68 $24,575.10
40 4/1/2025 $76,220.68 $1,239.86 $0.00 $1,239.86 $699.96 $539.90 $75,520.72 $25,115.00
41 5/1/2025 $75,520.72 $1,239.86 $0.00 $1,239.86 $704.92 $534.94 $74,815.81 $25,649.94
42 6/1/2025 $74,815.81 $1,239.86 $0.00 $1,239.86 $709.91 $529.95 $74,105.89 $26,179.88
43 7/1/2025 $74,105.89 $1,239.86 $0.00 $1,239.86 $714.94 $524.92 $73,390.95 $26,704.80
44 8/1/2025 $73,390.95 $1,239.86 $0.00 $1,239.86 $720.00 $519.85 $72,670.95 $27,224.65
45 9/1/2025 $72,670.95 $1,239.86 $0.00 $1,239.86 $725.10 $514.75 $71,945.85 $27,739.41
46 10/1/2025 $71,945.85 $1,239.86 $0.00 $1,239.86 $730.24 $509.62 $71,215.60 $28,249.02
47 11/1/2025 $71,215.60 $1,239.86 $0.00 $1,239.86 $735.41 $504.44 $70,480.19 $28,753.47
48 12/1/2025 $70,480.19 $1,239.86 $0.00 $1,239.86 $740.62 $499.23 $69,739.57 $29,252.70
49 1/1/2026 $69,739.57 $1,239.86 $0.00 $1,239.86 $745.87 $493.99 $68,993.70 $29,746.69
50 2/1/2026 $68,993.70 $1,239.86 $0.00 $1,239.86 $751.15 $488.71 $68,242.55 $30,235.39
51 3/1/2026 $68,242.55 $1,239.86 $0.00 $1,239.86 $756.47 $483.38 $67,486.08 $30,718.78
52 4/1/2026 $67,486.08 $1,239.86 $0.00 $1,239.86 $761.83 $478.03 $66,724.25 $31,196.81
53 5/1/2026 $66,724.25 $1,239.86 $0.00 $1,239.86 $767.23 $472.63 $65,957.02 $31,669.44
54 6/1/2026 $65,957.02 $1,239.86 $0.00 $1,239.86 $772.66 $467.20 $65,184.36 $32,136.63
55 7/1/2026 $65,184.36 $1,239.86 $0.00 $1,239.86 $778.13 $461.72 $64,406.22 $32,598.35
56 8/1/2026 $64,406.22 $1,239.86 $0.00 $1,239.86 $783.65 $456.21 $63,622.58 $33,054.56
57 9/1/2026 $63,622.58 $1,239.86 $0.00 $1,239.86 $789.20 $450.66 $62,833.38 $33,505.22
58 10/1/2026 $62,833.38 $1,239.86 $0.00 $1,239.86 $794.79 $445.07 $62,038.59 $33,950.29
59 11/1/2026 $62,038.59 $1,239.86 $0.00 $1,239.86 $800.42 $439.44 $61,238.18 $34,389.73
60 12/1/2026 $61,238.18 $1,239.86 $0.00 $1,239.86 $806.09 $433.77 $60,432.09 $34,823.50
61 1/1/2027 $60,432.09 $1,239.86 $0.00 $1,239.86 $811.80 $428.06 $59,620.29 $35,251.56
62 2/1/2027 $59,620.29 $1,239.86 $0.00 $1,239.86 $817.55 $422.31 $58,802.75 $35,673.88
63 3/1/2027 $58,802.75 $1,239.86 $0.00 $1,239.86 $823.34 $416.52 $57,979.41 $36,090.39
64 4/1/2027 $57,979.41 $1,239.86 $0.00 $1,239.86 $829.17 $410.69 $57,150.24 $36,501.08
65 5/1/2027 $57,150.24 $1,239.86 $0.00 $1,239.86 $835.04 $404.81 $56,315.20 $36,905.90
66 6/1/2027 $56,315.20 $1,239.86 $0.00 $1,239.86 $840.96 $398.90 $55,474.24 $37,304.80
67 7/1/2027 $55,474.24 $1,239.86 $0.00 $1,239.86 $846.91 $392.94 $54,627.33 $37,697.74
68 8/1/2027 $54,627.33 $1,239.86 $0.00 $1,239.86 $852.91 $386.94 $53,774.41 $38,084.68
69 9/1/2027 $53,774.41 $1,239.86 $0.00 $1,239.86 $858.95 $380.90 $52,915.46 $38,465.58
70 10/1/2027 $52,915.46 $1,239.86 $0.00 $1,239.86 $865.04 $374.82 $52,050.42 $38,840.40

Page 8 of 15
 Paiement
Paiement Date de Balance Paiement supplémenta Paiement total Principal L'intérêt Solde de Intérêts
# paiement initiale programmé ire clôture cumulés
71 11/1/2027 $52,050.42 $1,239.86 $0.00 $1,239.86 $871.17 $368.69 $51,179.25 $39,209.09
72 12/1/2027 $51,179.25 $1,239.86 $0.00 $1,239.86 $877.34 $362.52 $50,301.92 $39,571.61
73 1/1/2028 $50,301.92 $1,239.86 $0.00 $1,239.86 $883.55 $356.31 $49,418.36 $39,927.92
74 2/1/2028 $49,418.36 $1,239.86 $0.00 $1,239.86 $889.81 $350.05 $48,528.55 $40,277.96
75 3/1/2028 $48,528.55 $1,239.86 $0.00 $1,239.86 $896.11 $343.74 $47,632.44 $40,621.71
76 4/1/2028 $47,632.44 $1,239.86 $0.00 $1,239.86 $902.46 $337.40 $46,729.98 $40,959.10
77 5/1/2028 $46,729.98 $1,239.86 $0.00 $1,239.86 $908.85 $331.00 $45,821.13 $41,290.11
78 6/1/2028 $45,821.13 $1,239.86 $0.00 $1,239.86 $915.29 $324.57 $44,905.84 $41,614.67
79 7/1/2028 $44,905.84 $1,239.86 $0.00 $1,239.86 $921.77 $318.08 $43,984.06 $41,932.76
80 8/1/2028 $43,984.06 $1,239.86 $0.00 $1,239.86 $928.30 $311.55 $43,055.76 $42,244.31
81 9/1/2028 $43,055.76 $1,239.86 $0.00 $1,239.86 $934.88 $304.98 $42,120.88 $42,549.29
82 10/1/2028 $42,120.88 $1,239.86 $0.00 $1,239.86 $941.50 $298.36 $41,179.38 $42,847.65
83 11/1/2028 $41,179.38 $1,239.86 $0.00 $1,239.86 $948.17 $291.69 $40,231.21 $43,139.33
84 12/1/2028 $40,231.21 $1,239.86 $0.00 $1,239.86 $954.89 $284.97 $39,276.33 $43,424.30
85 1/1/2029 $39,276.33 $1,239.86 $0.00 $1,239.86 $961.65 $278.21 $38,314.68 $43,702.51
86 2/1/2029 $38,314.68 $1,239.86 $0.00 $1,239.86 $968.46 $271.40 $37,346.22 $43,973.91
87 3/1/2029 $37,346.22 $1,239.86 $0.00 $1,239.86 $975.32 $264.54 $36,370.89 $44,238.44
88 4/1/2029 $36,370.89 $1,239.86 $0.00 $1,239.86 $982.23 $257.63 $35,388.66 $44,496.07
89 5/1/2029 $35,388.66 $1,239.86 $0.00 $1,239.86 $989.19 $250.67 $34,399.48 $44,746.74
90 6/1/2029 $34,399.48 $1,239.86 $0.00 $1,239.86 $996.19 $243.66 $33,403.28 $44,990.40
91 7/1/2029 $33,403.28 $1,239.86 $0.00 $1,239.86 $1,003.25 $236.61 $32,400.03 $45,227.01
92 8/1/2029 $32,400.03 $1,239.86 $0.00 $1,239.86 $1,010.36 $229.50 $31,389.68 $45,456.51
93 9/1/2029 $31,389.68 $1,239.86 $0.00 $1,239.86 $1,017.51 $222.34 $30,372.16 $45,678.85
94 10/1/2029 $30,372.16 $1,239.86 $0.00 $1,239.86 $1,024.72 $215.14 $29,347.44 $45,893.99
95 11/1/2029 $29,347.44 $1,239.86 $0.00 $1,239.86 $1,031.98 $207.88 $28,315.46 $46,101.87
96 12/1/2029 $28,315.46 $1,239.86 $0.00 $1,239.86 $1,039.29 $200.57 $27,276.17 $46,302.44
97 1/1/2030 $27,276.17 $1,239.86 $0.00 $1,239.86 $1,046.65 $193.21 $26,229.52 $46,495.64
98 2/1/2030 $26,229.52 $1,239.86 $0.00 $1,239.86 $1,054.06 $185.79 $25,175.46 $46,681.43
99 3/1/2030 $25,175.46 $1,239.86 $0.00 $1,239.86 $1,061.53 $178.33 $24,113.93 $46,859.76
100 4/1/2030 $24,113.93 $1,239.86 $0.00 $1,239.86 $1,069.05 $170.81 $23,044.88 $47,030.57
101 5/1/2030 $23,044.88 $1,239.86 $0.00 $1,239.86 $1,076.62 $163.23 $21,968.26 $47,193.80
102 6/1/2030 $21,968.26 $1,239.86 $0.00 $1,239.86 $1,084.25 $155.61 $20,884.01 $47,349.41
103 7/1/2030 $20,884.01 $1,239.86 $0.00 $1,239.86 $1,091.93 $147.93 $19,792.08 $47,497.34
104 8/1/2030 $19,792.08 $1,239.86 $0.00 $1,239.86 $1,099.66 $140.19 $18,692.42 $47,637.53
105 9/1/2030 $18,692.42 $1,239.86 $0.00 $1,239.86 $1,107.45 $132.40 $17,584.96 $47,769.94
106 10/1/2030 $17,584.96 $1,239.86 $0.00 $1,239.86 $1,115.30 $124.56 $16,469.67 $47,894.50
107 11/1/2030 $16,469.67 $1,239.86 $0.00 $1,239.86 $1,123.20 $116.66 $15,346.47 $48,011.16
108 12/1/2030 $15,346.47 $1,239.86 $0.00 $1,239.86 $1,131.15 $108.70 $14,215.32 $48,119.86
109 1/1/2031 $14,215.32 $1,239.86 $0.00 $1,239.86 $1,139.17 $100.69 $13,076.15 $48,220.55
110 2/1/2031 $13,076.15 $1,239.86 $0.00 $1,239.86 $1,147.23 $92.62 $11,928.92 $48,313.18
111 3/1/2031 $11,928.92 $1,239.86 $0.00 $1,239.86 $1,155.36 $84.50 $10,773.56 $48,397.67
112 4/1/2031 $10,773.56 $1,239.86 $0.00 $1,239.86 $1,163.54 $76.31 $9,610.01 $48,473.99
113 5/1/2031 $9,610.01 $1,239.86 $0.00 $1,239.86 $1,171.79 $68.07 $8,438.23 $48,542.06
114 6/1/2031 $8,438.23 $1,239.86 $0.00 $1,239.86 $1,180.09 $59.77 $7,258.14 $48,601.83
115 7/1/2031 $7,258.14 $1,239.86 $0.00 $1,239.86 $1,188.45 $51.41 $6,069.70 $48,653.24

Page 9 of 15
 Paiement
Paiement Date de Balance Paiement supplémenta Paiement total Principal L'intérêt Solde de Intérêts
# paiement initiale programmé ire clôture cumulés
116 8/1/2031 $6,069.70 $1,239.86 $0.00 $1,239.86 $1,196.86 $42.99 $4,872.83 $48,696.23
117 9/1/2031 $4,872.83 $1,239.86 $0.00 $1,239.86 $1,205.34 $34.52 $3,667.49 $48,730.75
118 10/1/2031 $3,667.49 $1,239.86 $0.00 $1,239.86 $1,213.88 $25.98 $2,453.61 $48,756.73
119 11/1/2031 $2,453.61 $1,239.86 $0.00 $1,239.86 $1,222.48 $17.38 $1,231.14 $48,774.11
120 12/1/2031 $1,231.14 $1,239.86 $0.00 $1,231.14 $1,222.42 $8.72 $0.00 $48,782.83

Page 10 of 15
Tableau des flux de trésorerie - Base mensuelle (USD)

Revenus locatifs

Dépenses de fonctionnement

Salaire du chauffeur
Location place de parking
Utilitaires
Maintenance
Frais généraux
Activités imprévues

Dépenses de fonctionnement totales

EBITDA

Amortissement des actifs

EBIT

L'intérêt

EBT

Impô t

Revenu net

(+) Dépréciation
(-) Remboursement de prêt

Flux de trésorie ( Cash flow)

lle (USD)

2022 2023 2024 2025 2026

$120,000.00 $360,000.00 $720,000.00 $720,000.00 $720,000.00

$7,200.00 $19,200.00 $36,000.00 $36,000.00 $36,000.00

$3,000.00 $9,000.00 $18,000.00 $18,000.00 $18,000.00
$2,400.00 $2,400.00 $2,400.00 $2,400.00 $2,400.00
$7,200.00 $7,200.00 $7,200.00 $7,200.00 $7,200.00
$7,800.00 $7,800.00 $7,800.00 $7,800.00 $7,800.00
$6,600.00 $6,600.00 $6,600.00 $6,600.00 $6,600.00

$34,200.00 $52,200.00 $78,000.00 $78,000.00 $78,000.00

$85,800.00 $307,800.00 $642,000.00 $642,000.00 $642,000.00

$3,000.00 $3,000.00 $3,000.00 $3,000.00 $3,000.00

$82,800.00 $304,800.00 $639,000.00 $639,000.00 $639,000.00

$8,245.55 $7,659.28 $7,021.18 $6,326.69 $5,570.80

$74,554.45 $297,140.72 $631,978.82 $632,673.31 $633,429.20

$1,739.60 $6,933.28 $14,746.17 $14,762.38 $14,780.01

$72,814.85 $290,207.44 $617,232.64 $617,910.94 $618,649.18

$3,000.00 $3,000.00 $3,000.00 $3,000.00 $3,000.00

$6,632.73 $7,219.00 $7,857.10 $8,551.60 $9,307.48

$69,182.11 $285,988.43 $612,375.54 $612,359.34 $612,341.70

 Tableau des flux de trésorerie - Base mensuelle (CFA)

Revenus locatifs

Dépenses de fonctionnement

Salaire du chauffeur
Location place de parking
Utilitaires
Maintenance
Frais généraux
Activités imprévues

Dépenses de fonctionnement totales

EBITDA

Amortissement des actifs

EBIT

L'intérêt

EBT

Impô t

Revenu net

(+) Dépréciation
(-) Remboursement de prêt

Flux de trésorie (Cashflow)

mensuelle (CFA)

2022 2023 2024 2025

69,290,400.00 CFA 207,871,200.00 CFA 415,742,400.00 CFA 415,742,400.00 CFA

4,157,424.00 CFA 11,086,464.00 CFA 20,787,120.00 CFA 20,787,120.00 CFA

1,732,260.00 CFA 5,196,780.00 CFA 10,393,560.00 CFA 10,393,560.00 CFA
1,385,808.00 CFA 1,385,808.00 CFA 1,385,808.00 CFA 1,385,808.00 CFA
4,157,424.00 CFA 4,157,424.00 CFA 4,157,424.00 CFA 4,157,424.00 CFA
4,503,876.00 CFA 4,503,876.00 CFA 4,503,876.00 CFA 4,503,876.00 CFA
3,810,972.00 CFA 3,810,972.00 CFA 3,810,972.00 CFA 3,810,972.00 CFA

19,747,764.00 CFA 30,141,324.00 CFA 45,038,760.00 CFA 45,038,760.00 CFA

49,542,636.00 CFA 177,729,876.00 CFA 370,703,640.00 CFA 370,703,640.00 CFA

1,732,260.00 CFA 1,732,260.00 CFA 1,732,260.00 CFA 1,732,260.00 CFA

47,810,376.00 CFA 175,997,616.00 CFA 368,971,380.00 CFA 368,971,380.00 CFA

4,761,146.12 CFA 4,422,620.27 CFA 4,054,171.83 CFA 3,653,155.88 CFA

43,049,229.88 CFA 171,574,995.73 CFA 364,917,208.17 CFA 365,318,224.12 CFA

1,004,482.03 CFA 4,003,416.57 CFA 8,514,734.86 CFA 8,524,091.90 CFA

42,044,747.85 CFA 167,571,579.16 CFA 356,402,473.32 CFA 356,794,132.22 CFA

1,732,260.00 CFA 1,732,260.00 CFA 1,732,260.00 CFA 1,732,260.00 CFA

3,829,871.86 CFA 4,168,397.70 CFA 4,536,846.15 CFA 4,937,862.09 CFA

39,947,135.99 CFA 165,135,441.46 CFA 353,597,887.17 CFA 353,588,530.13 CFA

 2026

415,742,400.00 CFA

20,787,120.00 CFA
10,393,560.00 CFA
1,385,808.00 CFA
4,157,424.00 CFA
4,503,876.00 CFA
3,810,972.00 CFA

45,038,760.00 CFA

370,703,640.00 CFA

1,732,260.00 CFA

368,971,380.00 CFA

3,216,693.78 CFA

365,754,686.22 CFA

8,534,276.01 CFA

357,220,410.21 CFA

1,732,260.00 CFA
5,374,324.20 CFA

353,578,346.01 CFA