Documente Academic
Documente Profesional
Documente Cultură
QUANTITES
dordre
Totales
%
INDICATION DES OUVRAGES
SOUS-DETAIL
%
% RESTE A
REAL
REAL
GROS UVRES
100
100
ETANCHEITE
100
100
MENUISERIE ALUMINIUM
100
100
VITRERIE MIROITERIE
100
100
SERRURERIE
100
100
PLOMBERIE SANITAIRE
100
100
PROTECTION INCENDIE
100
100
10
ELECTRICITE
100
100
11
SONORISATION
100
100
13
CLIMATISATION
Sous sol
100
100
Rez-de-chausse
100
100
Etage
TOTAL CLIMATISATION
100
100
..
14
100
100
16
MENUISERIE BOIS
100
100
17
FAUX PLAFOND
100
100
18
PEINTURE
100
100
19
CHARPENTE METALLIQUE
100
100
20
COUVERTURE
100
100
21
MOBILIERS
100
23.26
76.74
..
..
..
..
..
..
TVA 18% (2
Amphithtres)
..
..
..
..
..
..
..
..
..
..
..
..
..
NET A PAYER
DEPENSE
par ouvrage
totale
196,825,075
19 818 205
19,818,205
12 859 000
12,859,000
6 302 400
6,302,400
11 263 560
11,263,560
16 711 032
16,711,032
2 055 000
2,055,000
40 819 000
40,819,000
13 435 000
13,435,000
2 840 000
2,840,000
101,865,000
4 160 000
4,160,000
108,865,000
26 441 444
26,441,444
7 525 000
7,525,000
24 123 210
24,123,210
26 964 601
26,964,601
27 444 199
27,444,199
17 935 050
17,935,050
58 949 000
13,709,000
108,865,000
..
..
..
QUANTITES
dordre
Totales
%
INDICATION DES OUVRAGES
SOUS-DETAIL
%
% RESTE A
REAL
REAL
Terrassements generaux
100
100
GROS UVRES
100
100
ETANCHEITE
100
100
MENUISERIE ALUMINIUM
100
100
VITRERIE MIROITERIE
100
100
SERRURERIE
100
100
PLOMBERIE SANITAIRE
100
100
PROTECTION INCENDIE
100
100
10
ELECTRICITE
100
100
11
SONORISATION
100
100
13
CLIMATISATION
14
100
100
16
MENUISERIE BOIS
100
100
17
FAUX PLAFOND
100
100
18
PEINTURE
100
100
19
CHARPENTE METALLIQUE
100
100
20
COUVERTURE
100
100
21
MOBILIERS
100
23.26%
76.74
..
..
..
..
..
..
TVA 18% (2
Amphithtres)
..
..
..
..
..
..
..
..
..
..
..
..
..
NET A PAYER
DEPENSE
par ouvrage
totale
49534567
49534567
196,825,075
19 818 205
19,818,205
12 859 000
12,859,000
6 302 400
6,302,400
11 263 560
11,263,560
16 711 032
16,711,032
2 055 000
2,055,000
40 819 000
40,819,000
13 435 000
13,435,000
108,865,000
26 441 444
26,441,444
7 525 000
7,525,000
24 123 210
24,123,210
26 964 601
26,964,601
27 444 199
27,444,199
17 935 050
17,935,050
58949000
13,709,000
622,630,343
13711537.4
0.232556956
..
..
..
Selon Marche
DESCRIPTIFS
Qtes
1Amphi
100%
GROS UVRES
100%
196825075
ETANCHEITE
100%
19818205
MENUISERIE ALUMINIUM
100%
12859000
VITRERIE MIROITERIE
100%
6302400
SERRURERIE
100%
11263560
PLOMBERIE SANITAIRE
100%
16711032
PROTECTION INCENDIE
100%
2055000
10
ELECTRICITE
100%
40819000
11
SONORISATION
100%
13435000
13
CLIMATISATION
100%
14
100%
26441444
16
MENUISERIE BOIS
100%
7525000
17
FAUX PLAFOND
100%
24123210
18
PEINTURE
100%
26964601
19
CHARPENTE METALLIQUE
100%
27444199
20
COUVERTURE
100%
17935050
21
MOBILIERS
100%
58949000
Montant Total
100%
49,534,567
108,865,000
667,870,343
%
Montant
90,480,000
Selon Paiement
Amph TT
Amphi A+B
Montant
Amphi B
Selon Travaux
Qtes travaux
Amphi A amphi B Total Amphi
99,069,134
100%
49,534,567
99,069,134
100%
100%
393,650,150
100%
196,825,075
393,650,150
98.00%
80.00%
39,636,410
100%
19,818,205
39,636,410
20.00%
80.00%
25,718,000
100%
12,859,000
25,718,000
50.00%
50.00%
12,604,800
100%
6,302,400
12,604,800
0.00%
0.00%
22,527,120
100%
11,263,560
22,527,120
0.00%
0.00%
33,422,064
100%
16,711,032
33,422,064
60.00%
50.00%
4,110,000
100%
2,055,000
4,110,000
60.00%
20.00%
81,638,000
100%
40,819,000
81,638,000
60.00%
50.00%
26,870,000
100%
13,435,000
26,870,000
60.00%
20.00%
217,730,000
100%
108,865,000
217,730,000
60.00%
0.00%
52,882,888
100%
26,441,444
52,882,888
20.00%
10.00%
15,050,000
100%
7,525,000
15,050,000
0.00%
0.00%
48,246,420
100%
24,123,210
48,246,420
60.00%
0.00%
53,929,202
100%
26,964,601
53,929,202
0.00%
0.00%
54,888,398
100%
27,444,199
54,888,398
95.00%
80.00%
35,870,100
100%
17,935,050
35,870,100
100.00%
0.00%
117,898,000
23.26%
13,709,000
27,418,000
0.00%
0.00%
1,335,740,686
53.26%
624,282,921
93.23%
622,630,343
1,245,260,686
57.13%
-
533,802,921
100.00%
89.00%
50.00%
50.00%
0.00%
0.00%
55.00%
40.00%
55.00%
40.00%
30.00%
15.00%
0.00%
30.00%
0.00%
87.50%
50.00%
0.00%
53.26%
n Travaux
Montant
Montant
99,069,134
350,348,634
19,818,205
12,859,000
18,382,135
1,644,000
44,900,900
10,748,000
65,319,000
7,932,433
14,473,926
48,027,348
17,935,050
711,457,765
Selon Marche
DESCRIPTIFS
Qtes
1Amphi
Amph TT
100%
GROS UVRES
100%
196825075
393,650,150
ETANCHEITE
100%
19818205
39,636,410
MENUISERIE ALUMINIUM
100%
12859000
25,718,000
VITRERIE MIROITERIE
100%
6302400
12,604,800
SERRURERIE
100%
11263560
22,527,120
PLOMBERIE SANITAIRE
100%
16711032
33,422,064
PROTECTION INCENDIE
100%
2055000
4,110,000
10
ELECTRICITE
100%
40819000
81,638,000
11
SONORISATION
100%
13435000
26,870,000
13
CLIMATISATION
100%
108,865,000
217,730,000
14
100%
26441444
52,882,888
16
MENUISERIE BOIS
100%
7525000
15,050,000
17
FAUX PLAFOND
100%
24123210
48,246,420
18
PEINTURE
100%
26964601
53,929,202
19
CHARPENTE METALLIQUE
100%
27444199
54,888,398
20
COUVERTURE
100%
17935050
35,870,100
21
MOBILIERS
100%
58949000
117,898,000
100%
667,870,343
1,335,740,686
52.37%
Montant Total
49,534,567
%
Montant
99,069,134
636,173,844
90,480,000
Amphi A+B
Montant
1 Amphi
Selon Travaux
Qtes travaux
Amphi A
100%
49,534,567
99,069,134
100%
100%
100%
196,825,075
393,650,150
98.00%
100%
19,818,205
39,636,410
100%
12,859,000
25,718,000
100%
6,302,400
12,604,800
100%
11,263,560
22,527,120
100%
16,711,032
33,422,064
100%
2,055,000
4,110,000
100%
40,819,000
100%
13,435,000
100%
100%
100%
100.00%
99,069,134
80.00%
89.00%
350,348,634
98.00%
20.00%
20.00%
20.00%
7,927,282
40.00%
50.00%
50.00%
50.00%
12,859,000
50.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
60.00%
50.00%
55.00%
18,382,135
70.00%
60.00%
20.00%
40.00%
1,644,000
60.00%
81,638,000
60.00%
50.00%
55.00%
44,900,900
60.00%
26,870,000
60.00%
20.00%
40.00%
10,748,000
60.00%
108,865,000
217,730,000
60.00%
0.00%
30.00%
65,319,000
26,441,444
52,882,888
20.00%
10.00%
15.00%
7,932,433
60.00%
60.00%
100%
7,525,000
15,050,000
0.00%
0.00%
0.00%
100%
24,123,210
48,246,420
60.00%
0.00%
30.00%
100%
26,964,601
53,929,202
0.00%
0.00%
0.00%
100%
27,444,199
54,888,398
95.00%
80.00%
87.50%
48,027,348
98.00%
100%
17,935,050
35,870,100
100.00%
0.00%
50.00%
17,935,050
100.00%
23.26%
13,709,000
27,418,000
0.00%
0.00%
0.00%
93.23%
622,630,343
1,245,260,686
56.18%
-
545,693,844
52.37%
14,473,926
-
699,566,842
10.00%
0.00%
0.00%
100.00%
10.00%
0.00%
Montant
amphi B
100%
100.00%
99,069,134
80.00%
89.00%
350,348,634
20.00%
30.00%
11,890,923
50.00%
50.00%
12,859,000
0.00%
5.00%
630,240
0.00%
0.00%
50.00%
60.00%
20.00%
40.00%
1,644,000
50.00%
55.00%
44,900,900
20.00%
40.00%
10,748,000
10.00%
40.00%
35.00%
76,205,500
50.00%
26,441,444
20,053,238
0.00%
0.00%
0.00%
50.00%
24,123,210
0.00%
5.00%
2,696,460
98.00%
98.00%
53,790,630
100.00%
100.00%
35,870,100
0.00%
0.00%
57.74%
771,271,413
-
564,469,273
J
1
GROS UVRES
49,534,567
99,069,134
196825075
393,650,150
0.778
306,172,339
ETANCHEITE
19818205
39,636,410
0.704
27,892,289
MENUISERIE ALUMINIUM
12859000
25,718,000
0.704
18,097,852
VITRERIE MIROITERIE
6302400
12,604,800
0.926
11,671,111
SERRURERIE
11263560
22,527,120
0.000
7
PLOMBERIE SANITAIRE
16711032
33,422,064
PROTECTION INCENDIE
2055000
4,110,000
0.889
29,708,501
10
ELECTRICITE
40819000
81,638,000
11
SONORISATION
13435000
26,870,000
0.667
54,425,333
0
13
CLIMATISATION
14
16
MENUISERIE BOIS
17
FAUX PLAFOND
217,730,000
0.741
161,281,481
26441444
52,882,888
0.778
41,131,135
7525000
15,050,000
0.593
8,918,519
24123210
48,246,420
108,865,000
0.000
18
PEINTURE
26964601
53,929,202
0
19
CHARPENTE METALLIQUE
27444199
54,888,398
20
COUVERTURE
17935050
35,870,100
0.667
36,592,265
0
21
MOBILIERS
58949000
117,898,000
695,890,825
0.22988079
695890832.9
J
F
M
A
0.229880789
0.26767686
0.309984435
0.192457915
0.926
364,490,880
1.000
393,650,150
0.778
30,828,319
0.889
35,232,364
0.852
21,907,926
1.000
25,718,000
0.926
11,671,111
1.000
12,604,800
0.889
29,708,501
1.000
33,422,064
1.000
4,110,000
0.778
63,496,222
1.000
39,636,410
0.926
75,590,741
1.000
81,638,000
1.000
26,870,000
0.815
177,409,630
0.963
209,665,926
1.000
217,730,000
0.778
41,131,135
0.963
50,924,263
1.000
52,882,888
0.704
10,590,741
0.852
12,820,370
1.000
15,050,000
0.200
10,785,840
1.000
53,929,202
0.815
44,723,880
0.963
52,855,494
1.000
54,888,398
0.400
14,348,040
0.700
25,109,070
1.000
35,870,100
810,306,384
810306393.1
travo prev
0.49755765
0.807542085
1
938,379,083
582,604,998
938379093.2
travo exec
0.53263165
582605008
reglem
0.932262301
3,027,181,291
3.03E+09
Montant du marche
Decompte
N
Facture
1
2
3
4/3
199,999,998
803,000,000
193,356,999
273,050,612
100,000,000
680,000,000
74,827,605
Montant facture
Montant paye
QUANTITES
dordre
Totales
INDICATION DES
OUVRAGES
GROS UVRES
Rez -de-chausse
er
1 etage
me
2
Etage
TOTAL GROS
OEUVRES
3
ETANCHEITE
MENUISERIE
ALUMINIUM
Rez -de-chausse
er
1 etage
2me Etage
TOTAL MENUISERIE
ALUMINIUM
VITRERIE
MIROITERIE
Rez -de-chausse
er
1 etage
2me Etage
TOTAL VITRERIE
MIROITERIE
7
SOUS-DETAIL
DEPENSE
% RESTE A
REAL
REAL
par ouvrage
100
100
100
100
100
100
0
0
0
100
100
39 330 930
100
100
100
100
100
100
0
0
0
5 070 000
5 150 000
5 150 000
.
100
100
100
100
100
100
0
0
0
4 335 600
4 335 600
4 335 600
..
100
100
100
100
0
0
17 784 500
18 114 500
PLOMBERIE
SANITAIRE
PROTECTION
CONTRE
LINCENDIE
Rez -de-chausse
1er etage
2me Etage
TOTAL PLOMBERIE
SANITAIRE
PROTECTION
CONTRE
LINCENDIE
100
100
17 574 500
53 473 500
MONTANT TOTAL
H.T.
MONTANT TVA 18%
MONTANT TOTAL
T.T.C.
A DEDUIRE
DECOMPTE N01
A DEDUIRE
DECOMPTE N02
NET A PAYER
DEPENSE
totale
39 330 930
5 070 000
5 150 000
5 150 000
15 370 000
4 335 600
4 335 600
4 335 600
13 006 800
17 784 500
18 114 500
17 574 500
53 473 500
Selon Marche
Qtes
Selon Paiement
Montant
Qtes
%
GROS UVRES
100%
603,248,944
100%
ETANCHEITE
100%
39,330,930
100%
MENUISERIE ALUMINIUM
100%
15,370,000
100%
VITRERIE MIROITERIE
100%
13,006,800
100%
PLOMBERIE SANITAIRE
100%
53,473,500
100%
10
ELECTRICITE
100%
87,313,340
14
CLIMATISATION
100%
35,645,000
16
100%
75,675,856
18
REVETEMENTS DE SOLS ET
MURS
MENUISERIE BOIS
100%
33,125,300
20
PEINTURE
100%
44,883,312
19
ESPACE VERT
100%
7,500,000
Montant Total
%
montant
1,008,572,982
81%
187,583,432
284,142,808
FEVRIER
Selon Paiement
Selon Travaux
Montant
Montant
Qtes
Montant
603,248,944
98.00%
591,183,965
39,330,930
20.00%
7,866,186
15,370,000
10.00%
1,537,000
13,006,800
0.00%
53,473,500
90.00%
48,126,150
90.00%
78,582,006
30.00%
10,693,500
0
70.00%
52,973,099
50.00%
16,562,650
30.00%
13,464,994
0.00%
724,430,174
113.33%
96,559,376
820,989,550
Selon Marche
Qtes
Selon Paiement
Montant
Qtes
%
GROS UVRES
100%
603,248,944
100%
ETANCHEITE
100%
39,330,930
100%
MENUISERIE ALUMINIUM
100%
15,370,000
100%
VITRERIE MIROITERIE
100%
13,006,800
100%
PLOMBERIE SANITAIRE
100%
53,473,500
100%
10
ELECTRICITE
100%
87,313,340
11
CLIMATISATION
100%
35,645,000
14
100%
75,675,856
16
REVETEMENTS DE SOLS ET
MURS
MENUISERIE BOIS
100%
33,125,300
18
PEINTURE
100%
44,883,312
19
ESPACE VERT
100%
7,500,000
Montant Total
%
montant
1,008,572,982
81%
Montant
Qtes
Montant
603,248,944
98.00%
591,183,965
39,330,930
20.00%
7,866,186
15,370,000
10.00%
1,537,000
13,006,800
0.00%
53,473,500
90.00%
48,126,150
90.00%
78,582,006
30.00%
10,693,500
98.00%
60%
90%
20%
90%
90%
50%
591,183,965
23,598,558
13,833,000
2,601,360
48,126,150
78,582,006
17,822,500
80%
70%
40%
0%
60,540,685
23,187,710
17,953,325
-
0
70.00%
52,973,099
50.00%
16,562,650
30.00%
13,464,994
0.00%
724,430,174
820,989,550
113.33%
284,142,808
96,559,376
877,429,259
121%
152,999,085
1 ESRACES VERTS
Gnralits
Engazonnement par semi de paspalum m2
Arbustes et fleurs
u
Entretien 1 an
ens
TOTAL 1.5
m3
Feutre bitumineux
m2
Enduit flinkote
m2
Jardinires en BA y compris tancht et
u plantation
socle des placards
m2
Socle pour appareils 'de climatisation pu20cm
2000
35
1
2600
4400
3000000
286.988
9100
292.8
252.8
2
4.81
12
9600
5400
540000
7800
20200
m2
m2
ml
465.94
465.94
417.67
15000
18000
4500
5 Brique de verres
Miroirs
m2
17.84
195000
6 Porte mettallique
grille de protection des fenetres
Echelle pour l'entretien
u
u
u
7
1
1
250000
120000
600000
ml
ml
13.5
53.5
10000
12000
u
u
1
1
3300000
1300000
u
u
u
3
1
2
445000
500000
550000
16 Placards
pl1 278x370
PL2 420x370
PL3 433x285
PL4 300x285
u
Porte isoplane 90x220
u
16 Ecran de projection en toile relevable deu 1,8x1,8
3
3
1
455000
115000
340000
m2
8.93
44.75
9000
4900
611.06
3700
5200000
154000
3000000
2611590.8
2810880
1365120
1080000
37518
242400
6989100
8386920
3478800
fenetre nacco
1750000
120000
600000
135000
642000
3300000
1300000
1335000
500000
1100000
m2
1365000
345000
340000
385710
600000
620000
80370
219275
2260922
52354605.8
porte pleine
PU
DESIGNATION
LOT
ETANCHEITE
3 Etancheite des salles d'eaux RDC
Etancheite des salles d'eaux 1etg
Etancheite multicouche
PLOMBERIE-PROTECTION INCENDIE
7 Distribution secondaire cuivre RDC+etages
diam 10x12
diam 12x14
diam 14x16
diam 16x18
vanne de sectionnement diam 12x17
robinet d'arret de puissage en laiton
Appareils Sanitaires
Lavabo sur console
Urinoir
10 ELECTRICITE
Distribution television
prise television encastre
10.9
Divers
Antenne RTI
10.6
m2
m2
m2
69.69
69.69
2007.52
ml
ml
ml
ml
525
450
450
255
12
66
u
u
42
0
ml
u
120
17
Distribution television
prise television encastre
Divers
Antenne RTI
ml
u
Distribution television
prise television encastre
Divers
Antenne RTI
ml
u
14 Plancher technique
Selon marche
qte
m2
3
120
17
3
120
17
3
192.94
16,4,1
16,4,2
ml
ml
Espace Vert
ft
84.54
84.54
55.5
55.5
55.5
1
Selon marche
PU
14000
14000
4500
Montant
Excut
Qte
PU
975660
975660
9033840
10985160
0
0
1700
10000
12000
14000
16000
22000
25000
5250000
5400000
6300000
4080000
264000
1650000
525
450
450
255
12
66
110000
0
4620000
0
9
36
3200
15000
384000
255000
0
0
380000
1140000
3200
15000
384000
255000
380000
1140000
3200
15000
384000
255000
380000
1140000
40000
7717600
14000
14000
4500
22000
25000
110000
a determiner
Montant
0
0
7650000
7650000
Montant
+/- value
Remplacement
Etancheite
de la 1ere
multicouche
couche deNouveaux
euroelasto pa
3335160
35000
35000
35000
35000
35000
2958900
2958900
1942500
1942500
1942500
75000000
75000000
149334220
multicouche Nouveaux
DESIGNATION
LOT
Selon marche
PU
qte
m2
ml
755
32
16,500
7,700
m2
u
ens
2,000
35
1
2,600
4,400
3,000,000
m3
m2
m2
u
m2
u
ens
286.988
292.8
252.8
2
4.81
12
1
9,100
9,600
5,400
540,000
7,800
20,200
17,000,000
Montant
5,200,000
154,000
3,000,000
8,354,000
2,611,591
2,810,880
1,365,120
37,518
242,400
17,000,000
24,067,509
Qte
Excut
PU
0
0
0
0
0
0
16,500
7,700
2,600
4,400
3,000,000
154.988
0
0
0
0
9,100
9,600
5,400
540,000
7,800
20,200
17,000,000
Montant
1,410,391
1,410,391
Montant +/value
- 8,354,000
- 22,657,118
ETANCHEITE
panneaux type ISOVER
m2
465.94
15,000
6,989,100
465.94
DET
m2
465.94
18,000
8,386,920
465.94
DET
en relev
ml
417.67
4,500
1,879,515
151
DET
Total
17,255,535
MENUISERIE ALUMINIUM
Precadre en acier galva F2 2,00 x 1.2
Ensembles fentres
u
u
13
13
18,000
480,000
234,000
6,240,000
15
15
18,000
480,000
270,000
7,200,000
chssis nacco
21,000
105,000
16
21,000
336,000
Total
6,579,000
Page 39 of 75
7,470,000
891,000
VITRERIE - MIROITERIE
Brique de verres
m2
17.84
195,000
3,478,800
195,000
m2
ml
67.2
12
34,000
5,400
2,284,800
64,800
0
12
34,000
5,400
64,800
Total
5,763,600
64,800
- 5,698,800
SERRURERIE
12
250,000
3,000,000
250,000
320,000
640,000
320,000
u
u
u
13
5
1
120,000
90,000
600,000
1,560,000
450,000
600,000
6,250,000
12
4
0
120,000
90,000
600,000
1,500,000
1,440,000
360,000
3,300,000
- 2,950,000
PLOMBERIE
Distribution secondaire cuivre
7
diam 10x12
ml
13.5
10,000
135,000
13.5
DET
#VALUE!
diam 12x14
Fosse septique pour 100usagers
Puits perdus pour 100 usager
ml
u
u
53.5
1
1
12,000
3,300,000
1,300,000
642,000
3,300,000
1,300,000
5,377,000
53.5
0
0
DET
3,300,000
1,300,000
#VALUE!
Total
0
0
#VALUE!
ELECTRICITES
Distribution secondaire
1 point lumineux sur simple allumage
2 point lumineux sur simple allumage
2 point lumineux sur double allumage
2 point lumineux sur simple allumage tanche
8 point lumineux sur va et vient
Alimentation de prise de courant 2P+T
prise de tlphone
Appareille d'clairage
luminaire fluo 2x36w
luminaire a grille 2x36w
rglette fluo 1x36w
luminaire fluo tanche 1x36w
Hublot rond tanche avec lampe compactes 2x9w
Applique lavabo
dismatic 20A
10
u
u
u
u
u
u
u
6
13
4
16
12
34
7
42,000
54,000
60,000
66,000
110,000
20,000
34,000
252,000
702,000
240,000
1,056,000
1,320,000
680,000
238,000
12
0
0
0
8
41
42,000
54,000
60,000
66,000
110,000
20,000
34,000
504,000
880,000
820,000
-
u
u
u
u
u
u
u
99
60
6
8
12
5
10
45,000
62,000
26,000
36,000
66,000
44,000
26,000
Page 40 of 75
4,455,000
3,720,000
156,000
288,000
792,000
220,000
260,000
91
35
17
45,000
62,000
26,000
36,000
66,000
44,000
26,000
4,095,000
2,170,000
442,000
792,000
390,000
12
0
15
10
11
Eclairage de scurit
bloc autonome d'clairage de scurit 60 lm-1h NP
bloc autonome d'clairage de scurit 300 lm-1h NP
Alarme Incendie
Tableau de signalisation
Dclencheurs manuels
Avertisseur sonore
canalisation
Paratonnerre
pointe ionisante type PREVECTRON S6 ou similaire
Mat rallonge et support
descente en ruban cuivre tame 30x2
Eclairage extrieur
Boule D400 SHP 70w sur mat 3,5m
canalisation
cble HFG 3x2,5 mm2
Tranche avec grillage avertisseur et lit de sable
TOTAL
SONORISATION
u
u
19
10
98,000
225,000
1,862,000
2,250,000
7
8
98,000
225,000
686,000
1,800,000
ens
u
u
ens
1
9
5
1
500,000
96,000
38,000
420,000
500,000
864,000
190,000
420,000
0
9
5
1
500,000
96,000
38,000
420,000
864,000
190,000
420,000
u
ens
ml
1
1
92
1,800,000
225,000
100,000
1,800,000
225,000
9,200,000
1
1
92
1,800,000
225,000
100,000
1,800,000
225,000
9,200,000
240,000
1,440,000
ml
ml
470
470
240,000
3,600
2,100
1,440,000
1,692,000
987,000
29,397,000
3,600
2,100
CLIMATISATION
split individuel pour bureaux a l'tage
460,000
30
120,000
ml
u
u
350
16
8
u
u
ens
m2
1,692,000
470
987,000
470
35,809,000
Attente de vrification
460,000
3,600,000
120,000
34,000
215,000
200,000
11,900,000
3,440,000
1,600,000
12.46
8.5
0
34,000
215,000
200,000
155,000
465,000
155,000
150,000
3,000,000
750,000
3,000,000
24,755,000
0
0
150,000
3,000,000
2,481,408
2,481,408
459.52
5,400
5,400
u
u
u
u
11
12
0
115,000
100,000
1,265,000
1,200,000
-
9
0
2
12
115,000
100,000
DET
DET
u
u
u
3
1
2
445,000
500,000
550,000
Page 41 of 75
1,335,000
500,000
1,100,000
0
0
0
445,000
500,000
550,000
- 6,412,000
460,000
423,640
1,827,500
2,711,140
1,035,000
-
- 22,043,860
- 2,481,408
PL4 300x285
Ecran de projection en toile relevable de 1,8x1,8
Total
u
u
FAUX PLAFOND
Faux plafond staff avec isolation de 30mm d'paisseur
m2
corniches inclines en staff isole
ml
17 Faux plafond contreplaque
m2
Staff cloisonnement dans combles pour coupe feu
u
Trappes d'accs en comble de 100x100 y compris paumelles d'ouverture
u
Total
PEINTURE
peinture sur ouvrages maonns
peinture sur murs enduit ciment, bton
peinture sur plafond enduit ciment
peinture de sol
peinture sur menuiserie bois
peinture sur portes isoplanes
peinture sur placards
18
peinture spciale sur tableau
peinture sur faux plafond contreplaque
peinture sur plafonds staffs
peinture sur portes mtalliques
Peinture Extrieur
peinture sur murs enduit ciment, bton
peinture sur plafond enduit ciment
Total
CHARPENTE METTALIQUE
fermes principales
contreventements
19 Pannes
Protection contre corrosion
peinture atelier
Total
3
1
759.66
352.6
33.54
4
4
455,000
340,000
25,000
10,000
11,500
150,000
155,000
1,365,000
340,000
7,105,000
0
0
18,991,500
3,526,000
385,710
600,000
620,000
24,123,210
465.81
113
0
0
0
455,000
340,000
25,000
10,000
11,500
150,000
155,000
1,035,000
- 6,070,000
11,645,250
1,130,000
12,775,250
- 11,347,960
m2
m2
2470.6
579.66
4,200
4,500
10,376,520
2,608,470
2470.6
396.68
4,200
4,500
10,376,520
1,785,060
m2
m2
m2
m2
m2
m2
112.2
100.51
8.93
44.75
816.93
40
4,900
4,900
9,000
4,900
4,900
4,900
549,780
492,499
80,370
219,275
4,002,957
196,000
39.38
0
8.93
0
550
11.88
4,900
4,900
9,000
4,900
4,900
4,900
m2
m2
1814.7
100.9
4,400
4,500
7,984,680
454,050
26,964,601
1814.7
100.9
4,400
4,500
192,962
80,370
2,695,000
58,212
7,984,680
454,050
23,626,854
- 3,337,747
7,763,286
550,320
8,248,781
16,562,387
- 8,132,042
kg
kg
kg
5988.18
927.2
5630.85
1,900
1,600
1,700
11,377,542
1,483,520
9,572,445
4,085.94
343.95
4,852.22
1,900
1,600
1,700
m2
611.06
3,700
2,260,922
24,694,429
3,700
valeur provisoire
Valeur en attente de vrification
Nouveau montant du prix unitaire a fixer
Page 42 of 75
- 98,593,935
remplacement du
Isover par fesco
1ere couche de
l'Eurohelasto
remplacer par
setraver 50
1ere couche de
l'Eurohelasto
remplacer par
setraver 50
Remplacement des
briques de verre par
du chassie nacco
Porte mtallique
remplace par des
portes isoplane a
me pleine
Remplace par des
portes en bois
remplacement du
cuivre par pexalu
raccordement sur le
rseau d'gout.
Montant du
Page 44 of 75
Variante en
monobloc adopte
Page 45 of 75
15.3
17.3
17.3
18.8
21.2
23
23
4.75
4.4
4.3
4.1
4.1
4.1
3
72.7
76.1
74.4
77.1
86.9
94.3
69.0
135.9
28.75
550.5
3907.125
4
3.65
3.55
3.35
3.35
3.35
3
61.2
63.145
61.415
62.98
71.02
77.05
69
465.81
40
269
40
205.5
0.6
554.5
40
320
40
178.5
1
578.5
90
53
40
323
40
327
35
165.5
2206.5
295.3
406
701.3
406
1.5
1073.5
3
4
2103.9
1624
5934.4
11868.8
0.9
2.2
0.7
2.6
1441.7
0.7
3.4
1966.9
0.7
4.4
620.88
4723.4
1.6
3366.24
2598.4
14096.64
1.98
11.88
Panne
IPE 120
4
6
3
2
8
Arbaletiere
corniere
100x100x10
1
2
2
2
4
Lierne
16.4
17.4
19.12
23.12
24.12
65.6
104.4
57.36
46.24
192.96
466.56
2
16.4
17.4
23.12
24.12
26.554
16.4
34.8
46.24
48.24
106.216
251.896
kg/ml
503.792
3.75
diam 12
60
12
Ventelle
corniere
poutre
4 oblique
1.341
0.639
80.46
7.668
88.128
35x35x3,5
droite
29
2
0.473
27.434
21
2
1.5
63
0
14
14
16
18
62
29.326
0
18
18
17
18
71
106.5
90.434
ferme
L1
L2
L3
L4
L5
contre ventement
corniere
2
2
2
2
135.826
362.086
271.652
50x50x5
4
4.92
3.75 kg/ml
19.68
4
4
4
poteaux
IPE 300
L1
L2
L4
L5
L6
L7
Gousset
34
34
30
30
49
boulon
23.36
26.68
22
91.72
42.2 kg/ml
4
3
3
6
3
4
23
8 mm
tole de diam
5.84
6.67
5.5
1.4
32.2
0.32
0.32
0.615
0.07
0.18
4
0.18
diam
12 mm
6 en moyene par gousset
cellement
Platine
TNP 5mm
TNP 15mm
Tige encrage diam 20
gabarie ecartement
fer plat 80x8
raidisseur
TNP 10mm
23
1.3248
56.58
9190
5,19
3,99
4852.224 kg
3.35
3.6 4.917571
1889.22
4.79
5.84522
79.74 kg
5.61 6.665741
4.18 5.516557
kg/ml
1.84
666.23824 kg
343.95 kg
1358.84 kg
9190.21224
1% 9282.11436
5,196.17
3,994.04
4,085.94
6.72
16.6
16.6
6.05
6.72
95.04
6.75
7.86
24.03
13.08
16.98
24.03
32.27
15.71
15.17
15.17
32.26
6.6
13.58
15.7
9.76
396.68
33.76
66.7
67.52
134.22
16
150.22
densite de l'acier
7.85
J
1
GROS UVRES
49,534,567
99,069,134
196825075
393,650,150
0.778
306,172,339
ETANCHEITE
19818205
39,636,410
0.704
27,892,289
MENUISERIE ALUMINIUM
12859000
25,718,000
0.704
18,097,852
VITRERIE MIROITERIE
6302400
12,604,800
0.926
11,671,111
SERRURERIE
11263560
22,527,120
0.000
7
PLOMBERIE SANITAIRE
16711032
33,422,064
PROTECTION INCENDIE
2055000
4,110,000
0.889
29,708,501
10
ELECTRICITE
40819000
81,638,000
11
SONORISATION
13435000
26,870,000
0.667
54,425,333
0
13
CLIMATISATION
14
16
MENUISERIE BOIS
17
FAUX PLAFOND
217,730,000
0.741
161,281,481
26441444
52,882,888
0.778
41,131,135
7525000
15,050,000
0.593
8,918,519
24123210
48,246,420
108,865,000
0.000
18
PEINTURE
26964601
53,929,202
0
19
CHARPENTE METALLIQUE
27444199
54,888,398
20
COUVERTURE
17935050
35,870,100
0.667
36,592,265
0
21
MOBILIERS
58949000
117,898,000
695,890,825
0.22988079
695890832.9
J
F
M
A
0.229880789
0.26767686
0.309984435
0.192457915
0.926
364,490,880
1.000
393,650,150
0.778
30,828,319
0.889
35,232,364
0.852
21,907,926
1.000
25,718,000
0.926
11,671,111
1.000
12,604,800
0.889
29,708,501
1.000
33,422,064
1.000
4,110,000
0.778
63,496,222
1.000
39,636,410
0.926
75,590,741
1.000
81,638,000
1.000
26,870,000
0.815
177,409,630
0.963
209,665,926
1.000
217,730,000
0.778
41,131,135
0.963
50,924,263
1.000
52,882,888
0.704
10,590,741
0.852
12,820,370
1.000
15,050,000
0.200
10,785,840
1.000
53,929,202
0.815
44,723,880
0.963
52,855,494
1.000
54,888,398
0.400
14,348,040
0.700
25,109,070
1.000
35,870,100
810,306,384
810306393.1
938,379,083
938379093.2
582,604,998
582605008
3,027,181,291
3.03E+09
DISTRICT D'ABIDJAN
DELAI: 03 MOIS
S1
JANVIER 2012
S2
S3
S4
Recherche de financement
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
S1
FEVRIER 2012
S2
S3
S4
S1
MARS 2012
S2
S3
S4
S1
AVRIL 2012
S2
S3
S4
S1
MAI 2012
S2
S3
S4
Travaux excuts
DISTRICT D'ABIDJAN
DELAI: 03 MOIS
S1
JANVIER 2012
S2
S3
S4
S1
FEVRIER 2012
S2
S3
S4
S1
MARS 2012
S2
S3
S4
S1
AVRIL 2012
S2
S3
S4
Recherche de financement
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Temps d'excution
Travaux excuts
S1
MAI 2012
S2
S3
S4
DISTRICT D'ABIDJAN
DELAI: 03 MOIS
S1
JANVIER 2012
S2
S3
S4
S1
FEVRIER 2012
S2
S3
S4
S1
MARS 2012
S2
S3
S4
S1
AVRIL 2012
S2
S3
S4
Recherche de financement
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Temps d'excution
Travaux excuts
S1
MAI 2012
S2
S3
S4
DISTRICT D'ABIDJAN
DELAI: 03 MOIS
S1
JANVIER 2012
S2
S3
S4
S1
FEVRIER 2012
S2
S3
S4
S1
MARS 2012
S2
S3
S4
S1
AVRIL 2012
S2
S3
S4
Recherche de financement
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Temps d'excution
Travaux excuts
S1
MAI 2012
S2
S3
S4
DISTRICT D'ABIDJAN
PLA
COORDINATION DES SERVICES TECHNIQUES
S1
JANVIER 2012
S2
S3
Recherche de financement
Espaces verts
Construction d'un poste transfo de 630KVA
Extension du rseau d'eau potable
Travaux de terrassement
VRD
Nettoyage gnrale
LEGENDE:
Temps d'excution
FEVRIER
S4
S1
FEVRIER 2012
S2
S3
S4
S1
Travaux excuts
MARS 2012
S2
S3
S4
S1
DELAI: 03 MOIS
AVRIL 2012
S2
E COCODY
DELAI: 03 MOIS
AVRIL 2012
S3
S4
S1
MAI 2012
S2
S3
S4
DISTRICT D'ABIDJAN
PLA
COORDINATION DES SERVICES TECHNIQUES
S1
JANVIER 2012
S2
S3
Recherche de financement
Espaces verts
Construction d'un poste transfo de 630KVA
Extension du rseau d'eau potable
Travaux de terrassement
VRD
Nettoyage gnrale
LEGENDE:
Temps d'excution
FEVRIER
S4
S1
FEVRIER 2012
S2
S3
S4
S1
Travaux excuts
MARS 2012
S2
S3
S4
S1
DELAI: 03 MOIS
AVRIL 2012
S2
E COCODY
DELAI: 03 MOIS
AVRIL 2012
S3
S4
S1
MAI 2012
S2
S3
S4
DISTRICT D'ABIDJAN
DELAI: 03 MOIS
S1
JANVIER 2012
S2
S3
S4
S1
FEVRIER 2012
S2
S3
S4
S1
MARS 2012
S2
S3
S4
Recherche de financement
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
Temps d'excution
Travaux excuts
S1
AVRIL 2012
S2
S3
S4
S1
MAI 2012
S2
S3
S4