ESTIMATION PREVISIONNELLE COUT DE CONSTRUCTION ET EQUIPEMENTS SOMAPROC (2020)

INVESTISSEMENT CONSTRUCTION COUT PREVISIONNEL GENERAL SURFACE NETTE SURFACE BRUTE INVESTISSEMENT EQUIPEMENT COUT PREVISIONNEL GENERAL DESIGNATION
TOTAL GENERAL 1 3,829,650.000 2137 2671.25 TOTAL GENERAL 1 1,496,000.000 ADMINISTRATION
CENTRE D'APPUI A L'INNOVATION
TOTAL GENERAL 2 1,497,375.000 TOTAL GENERAL 2 1,725,000.000 TECHNOLOGIQUE ET
825 1031.25 ORGANISATIONNELLE
TOTAL GENERAL 3 1,429,312.500 945 1181.25 TOTAL GENERAL 3 1,120,000.000 ESPACES DE VIE
TOTAL GENERAL 4 7,556,450.000 4996 6245 TOTAL GENERAL 4 905,000.000 PLATE FORME LOGISTIQUE
TOTAL GENERAL 5 56,378,437.500 37275 46593.75 TOTAL GENERAL 5 11,679,000.000 MARCHES OFFRE ET DEMANDE
TOTAL GENERAL 6 3,554,375.000 2350 2937.5 TOTAL GENERAL 6 7,466,000.000 COMPLEXE VIANDE ROUGE
TOTAL GENERAL 7 2,370,087.500 3134 3917.5 TOTAL GENERAL 7 797,000.000 MARCHE AUX BESTIAUX
TOTAL GENERAL 8 10,890,000.000 TOTAL GENERAL 8 2,000,000.000 VRD AM.EX.
TOTAL GENERAL CONSTRUCTION 87,505,687.500 51662 64577.5 TOTAL GENERAL EQUIPEMENT 27,188,000.000

COUT CONSTRUCTION + EQUPEMENT 114,693,687.500

ESTIMATION PREVISIONNELLE COUT DE CONSTRUCTION ET EQUIPEMENTS SOMAPROC ( OCTOBRE 2022) SCENARIO 2

INVESTISSEMENT CONSTRUCTION COUT PREVISIONNEL GENERAL SURFACE NETTE SURFACE BRUTE INVESTISSEMENT EQUIPEMENT COUT PREVISIONNEL GENERAL DESIGNATION RECTIFICATIONS
TOTAL GENERAL 1 900,000.000 600 750 TOTAL GENERAL 1 1,496,000.000 ADMINISTRATION TRANCHE 1
CENTRE D'APPUI A L'INNOVATION
TECHNOLOGIQUE ET PROGRAMME REPORTE
TOTAL GENERAL 2 0.000 0 0 TOTAL GENERAL 2 0.000
ORGANISATIONNELLE POUR TRANCHE 2

TOTAL GENERAL 3 1,429,312.500 TOTAL GENERAL 3 1,120,000.000 ESPACES DE VIE PROGRAMME INITIAL
945 1181.25
TOTAL GENERAL 4 7,556,450.000 4996 6245 TOTAL GENERAL 4 905,000.000 PLATE FORME LOGISTIQUE PROGRAMME INITIAL

2 HALLS FRUIT ET LEGUMES

TOTAL GENERAL 5 28,189,218.750 6212.5 7765.625 TOTAL GENERAL 5 1,946,500.000 MARCHES OFFRE ET DEMANDE ET 1 HALL PRODUITS
CONDITIONNES

TOTAL GENERAL 6 3,554,375.000 TOTAL GENERAL 6 7,466,000.000 COMPLEXE VIANDE ROUGE PROGRAMME INITIAL
2350 2937.5
TOTAL GENERAL 7 2,370,087.500 3134 3917.5 TOTAL GENERAL 7 797,000.000 MARCHE AUX BESTIAUX PROGRAMME INITIAL
TOTAL GENERAL 8 5,445,000.000 TOTAL GENERAL 8 1,000,000.000 VRD AM.EX. PROGRAMME INITIAL
TOTAL GENERAL CONSTRUCTION 49,444,443.750 18237.5 22796.875 TOTAL GENERAL EQUIPEMENT 14,730,500.000

COUT CONSTRUCTION + EQUIPEMENT 64,174,943.750

REVISION DES PRIX ET DIVERS (9%) 5,775,744.938
TOTAL 69,950,688.688
TOTAL ARRONDI 70,000,000.000