Montant d'etude d'un seu

Nombre de bloc con

 11,200,000.00 11,200,000.00
16,800,000.00 16,800,000.00
22,400,000.00 22,400,000.00

Nombre de blocs 11.50 11.00

4 et 06 4 et 06
Cout d'objectif
d'un seul bloc 11,200,000.00 28,000,000.00
Taux 2.90% 2.90%
Montant d'etude d'un seul bloc 324,800.00 1 812,000.00 487,200.00
Nombre de bloc concerné 11.50 9.00
- -
- -
324,800.00 812,000.00
50% 50%
11.50 7+2
324800.00*50% 162,400.00 162,400.00 4 243,600.00
1,867,600.00 1,624,000.00
2,192,400.00 2 2,436,000.00

2,517,200.00 1+2 3,248,000.00

401,905.88 518,588.24
2,115,294.12 2,729,411.76

140,000,000.00 140,000,000.00
5.70% 5.70%
7,980,000.00 7,980,000.00
1,274,117.65 1,274,117.65
6,705,882.35 6,705,882.35

2,517,200.00 3,248,000.00
 7,980,000.00 7,980,000.00
10,497,200.00 11,228,000.00
1,676,023.53 1,792,705.88
8,821,176.47 9,435,294.12
6
 65,000,000.00

54,621,848.74

(54621848.74*3.65%)= 1,993,697.48

20% 398,739.50
30% 598,109.24
45% 897,163.87
5% 99,684.87
1,993,697.48
378,802.52
2,372,500.00

65,000,000.00 5.80% 3,770,000.00

3,770,000.00
601,932.77
3,168,067.23
2,372,500.00
3,168,067.23
5,540,567.23
884,628.38
4,655,938.85