Bijlage 3. NHC's in euro's op jaarbasis
Kenmerk

ANOR/TBEG/2010/034

In onderstaande tabel is de vergoeding voor kapitaallasten per ZZP
opgenomen.

ZZP

Prijspeil 2008

Prijspeil 2010_1

prijspeil 2010_2

PR1

ADV3

ADV5

PR1

ADV3

ADV5

PR1

ADV3

ADV5

1VG
2VG
3VG
4VG
5VG
6VG
7VG
1LVG
2LVG
3LVG
4LVG
5LVG
1SGLVG
1LG
2LG
3LG
4LG
5LG
6LG
7LG
1ZGA
2ZGA
3ZGA
4ZGA
1ZGV
2ZGV
3ZGV
4ZGV
5ZGV

9.561
9.561
9.561
9.561
11.189
10.613
10.613
9.561
9.561
12.627
12.627
12.627
12.627
9.561
9.561
9.561
9.561
11.189
13.406
13.406
9.561
9.561
10.830
9.561
9.561
9.561
9.561
11.426
13.670

10.944
10.944
12.242
12.242
16.362
13.319
15.804
12.242
13.319
15.804
15.804
15.804
15.804
10.944
10.944
13.262
13.262
16.362
16.362
16.362
11.337
12.552
12.552
12.552
11.337
11.337
12.552
13.592
16.362

11.197
11.197
12.523
12.523
16.737
13.624
16.167
12.523
13.624
16.167
16.167
16.167
16.167
11.197
11.197
13.566
13.566
16.737
16.737
16.737
11.599
12.839
12.839
12.839
11.599
11.599
12.839
13.903
16.737

9.852
9.852
9.852
9.852
11.475
10.875
10.875
9.852
9.852
12.972
12.972
12.972
12.972
9.852
9.852
9.852
9.852
11.475
13.725
13.725
9.852
9.852
11.092
9.852
9.852
9.852
9.852
11.711
13.990

11.319
11.319
12.673
12.673
16.960
13.787
16.375
12.673
13.787
16.375
16.375
16.375
16.375
11.319
11.319
13.736
13.736
16.960
16.960
16.960
11.737
13.001
13.001
13.001
11.737
11.737
13.001
14.085
16.960

11.581
11.581
12.963
12.963
17.348
14.103
16.750
12.963
14.103
16.750
16.750
16.750
16.750
11.581
11.581
14.050
14.050
17.348
17.348
17.348
12.007
13.299
13.299
13.299
12.007
12.007
13.299
14.407
17.348

9.270
9.270
9.270
9.270
10.900
10.348
10.348
9.270
9.270
12.278
12.278
12.278
12.278
9.270
9.270
9.270
9.270
10.900
13.082
13.082
9.270
9.270
10.565
9.270
9.270
9.270
9.270
11.137
13.347

10.635
10.635
11.887
11.887
15.879
12.933
15.331
11.887
12.933
15.331
15.331
15.331
15.331
10.635
10.635
12.879
12.879
15.879
15.879
15.879
11.016
12.187
12.187
12.187
11.016
11.016
12.187
13.198
15.879

10.881
10.881
12.160
12.160
16.243
13.230
15.683
12.160
13.230
15.683
15.683
15.683
15.683
10.881
10.881
13.174
13.174
16.243
16.243
16.243
11.271
12.467
12.467
12.467
11.271
11.271
12.467
13.500
16.243

1GGZ B
2GGZ B
3GGZ B
4GGZ B
5GGZ B
6GGZ B
7GGZ B
1GGZ C
2GGZ C
3GGZ C
4GGZ C
5GGZ C
6GGZ C

10.366
10.366
10.366
10.366
10.683
10.476
12.815
9.561
9.561
9.561
10.453
10.483
10.725

11.225
11.730
12.145
13.692
15.628
13.692
17.296
11.117
11.117
11.117
12.149
12.009
12.420

11.485
11.999
12.423
14.005
15.987
14.005
17.696
11.374
11.374
11.374
12.430
12.287
12.707

10.628
10.628
10.628
10.628
10.956
10.741
13.126
9.852
9.852
9.852
10.762
10.804
11.033

11.611
12.143
12.573
14.183
16.196
14.183
17.924
11.500
11.500
11.500
12.567
12.427
12.849

11.879
12.421
12.861
14.507
16.567
14.507
18.337
11.765
11.765
11.765
12.857
12.715
13.146

10.099
10.099
10.099
10.099
10.406
10.208
12.500
9.270
9.270
9.270
10.144
10.163
10.416

10.907
11.388
11.791
13.293
15.156
13.293
16.763
10.800
10.800
10.800
11.803
11.655
12.063

11.160
11.650
12.062
13.597
15.504
13.597
17.151
11.051
11.051
11.051
12.077
11.925
12.343

Kenmerk

ANOR/TBEG/201/034
Pagina

2 van 2

ZZP

Prijspeil 2008

Prijspeil 2010_1

prijspeil 2010_2

1VV
2VV
3VV
4VV
5VV
6VV
7VV
8VV
9VV
10VV

PR1
ADV3 ADV5
8.334
9.710
9.934
8.744 10.161 10.396
9.499 10.497 10.740
9.229 10.200 10.435
9.646 10.638 10.882
9.844 10.871 11.120
10.150 11.206 11.463
10.443 11.526 11.791
12.255 13.624 13.936
10.443 11.526 11.791

PR1
ADV3 ADV5
8.601 10.049 10.281
9.027 10.517 10.760
9.807 10.865 11.115
9.526 10.557 10.800
9.937 11.026 11.279
10.130 11.268 11.526
10.448 11.615 11.881
10.752 11.947 12.221
12.541 14.121 14.444
10.752 11.947 12.221

PR1
ADV3 ADV5
8.067
9.427
9.645
8.460
9.865 10.093
9.192 10.190 10.426
8.932
9.902 10.131
9.351 10.313 10.549
9.555 10.539 10.781
9.849 10.864 11.113
10.130 11.174 11.431
11.966 13.208 13.511
10.130 11.174 11.431

Uitgangspunten en parameters bij berekeningen NHC’s
-Model 21 obv levensduur bouw 30 jaar;
-Jaarlijkse instandhouding 0,8%;
-Bouwtijd 18 maanden.

Variant Rente Grond

Bouwnorm Bezetting
rapport

PR1

5,5% 12% vd investering

nov 2009

97%

ADV3

5,8% gem.grondprijs+10% juni 2010

93%

ADV5

6,0% gem.grondprijs+10% juni 2010

93%

De NHC’s zijn berekend zijn gemaakt op basis van de drie prijspeilen:
1) 2008: prijspeil januari 2008 (=100);
2) 2010_1: prijspeil januari 2010(=104,1);
3) 2010_2: prijspeil januari 2010 gecorrigeerd voor de huidige
marktomstandigheden (=95,8).

1

Obv Quick Scan in de bouw van CTG, Prismant, College bouw zorginstellingen. April
2006