Académique Documents
Professionnel Documents
Culture Documents
1600000.00
1400000.00
1200000.00
CASH-FLOW CUMULE (MAD)
1000000.00
800000.00
600000.00
400000.00
200000.00
0.00
0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
-200000.00
-400000.00
ANNEE
Resultats (MAD) Cash-flow cumulé (MAD) Resultats actualisés (MAD)
-300000.00 -300000.00 -300000.00
86955.74 -213044.26 80514.57
86885.18 -126159.08 74490.04
86781.47 -39377.61 68889.93
86645.95 47268.34 63687.36
86479.94 133748.29 58856.79
86284.71 220033.00 54374.00
86061.50 306094.50 50216.06
85811.50 391906.00 46361.28
85535.88 477441.88 42789.24
85235.76 562677.64 39480.65
84912.23 647589.87 36417.40
84566.34 732156.21 33582.46
84199.13 816355.34 30959.85
83811.58 900166.92 28534.58
83404.65 983571.57 26292.62
82979.27 1066550.84 24220.86
82536.35 1149087.19 22307.01
82076.75 1231163.94 20539.63
81601.32 1312765.26 18908.01
81110.88 1393876.14 17402.19
6 17 18 19 20
Cash-flow actualisé cumulé (MAD)
-300000.00
-219485.43
-144995.39
-76105.46
-12418.10
46438.70
100812.70
151028.76
197390.05
240179.28
279659.93
316077.33
349659.79
380619.63
409154.21
435446.84
459667.69
481974.71
502514.33
521422.34
538824.54