Académique Documents
Professionnel Documents
Culture Documents
28-Nov-05
HT TVA TTC
Programme
Dation M2 SHA - - -
Logements accession 1,360 M2 SHA 5,160 € 5,867,559 1,150,041 7,017,600
Balcons et terrasses 460 M2 utiles 1,550 € 596,154 116,846 713,000
Commerces M2 utiles - - -
Bureaux M2 utiles 4,000 € - - -
Parkings 30 U 24,000 € 602,007 117,993 720,000
HT TVA TTC
Charge foncière
Terrain 9 11 rue Michelet 1620 M2 SHON 1,420 € 2,300,000 126,500 2,426,500
Total SHON 1620 M2 SHON -
Apport d'affaire 4.00% Terr HT 80,000 15,680 95,680
TLE Logements 1620 M2 SHON 21 € 34,000 34,000
TLE Bureaux M2 SHON 47 € -
Taxe bureaux M2 SU 244 € -
Notaires 1.50% Terr TTC 36,000 36,000
Sondages 10,000 1,960 11,960
Géomètre 10,000 1,960 11,960
Taxes de raccordement 10 € 16,200 3,175 19,375
HT TVA TTC
Construction
Démolitions 1000 M2 SHO 30 € 30,000 5,880 35,880
Aménagements extérieurs 360 M2 100 € 36,000 7,056 43,056
Fondations spéciales 30,000 5,880 35,880
Parkings 30 U 9,000 € 270,000 52,920 322,920
Bureaux M2 SHO 1,500 € - - -
Logements acession 1620 M2 SHO 1,300 € 2,106,000 412,776 2,518,776
Divers - -
Total travaux 1,825 € TTC/m2 SHO 2,472,000 484,512 2,956,512
HT TVA TTC
Maitrise d'ouvrage
Honoraires de gestion 5.00% CA TTC 423,000 82,908 505,908
Publicité 1.00% PV TTC 85,000 16,660 101,660
Honoraires de ventes 4.00% PV TTC 338,000 66,248 404,248
HT TVA TTC
Frais financiers
Aggios de portage 1.50% CA TTC 127,000 127,000
Cautions 1.00% CA TTC 85,000 85,000