Ressources and use of the project
|
COLUMN |
YEAR 1 |
YEAR 2 |
|
Turn
over Construction Land
Architect Land surveyor Studies for roads, telephone,
networks…. Conduct of the work Running fees Adversiting Land fees Other
commissions Commission on sales Allowance
Total expenses Result of exploitation Financial fees Paying off Result before fisc Fisc
(35 %) Net
result |
10,086,400 6,725,333.33 1,666,666.67 121,280 10,000 26,666.67 31,973.33 1,133,333.33 46,666.66 106,933.33 32,000 69,746.66 106,666.66 362,013.31 9,724,386.69 53,333.33 34,666.66 -78,866.66 -27,600 -51,266.66 |
10,844,000 3,200,068 0,00 60,640 0,00 13,333.33 15,986.66 1,080,000 00 119,760 34,666.66 139,506.66 120,000 4,783,960 6,060,040 106,666.66 45,333.33 5,908,040 2,067,813.33 3,840,226.67 |