ANALYSE OFFRE FINANCIERE

BLOC LOGEMENT 
N°ART DESIGNATIONS DES OUVRAGES U QUANTITES PU Montant PU Montant PU Montant
1/00 LOT 01 : TERRASSEMENT - -
1/01 Fouilles en tranchées M3 82.600 250.00 20,650.00 320.00 26,432.00 340.00 28,084.00
1/02 Fouilles en puits M3 120.000 300.00 36,000.00 320.00 38,400.00 340.00 40,800.00
1/03 Remblais des terres M3 145.600 180.00 26,208.00 200.00 29,120.00 300.00 43,680.00
1/04 transport des terres M3 85.000 230.00 19,550.00 350.00 29,750.00 550.00 46,750.00
total / lot 01 102,408.00 123,702.00 159,314.00
LOT 02 : GROS ŒUVRES - - -
2/00 I - INFRASTRUCTURES - - -
2/01 Béton de propreté dosé à 200 kg/m3 M3 12.500 4,500.00 56,250.00 5,500.00 68,750.00 5,500.00 68,750.00
Béton armé pour semelle dosé à 350
2/02 kg/m3 M3 30.000 23,000.00 690,000.00 23,500.00 705,000.00 23,000.00 690,000.00
B.A pour amorces poteaux dosé à
2/03 350kg/m3 M3 3.780 28,500.00 107,730.00 24,000.00 90,720.00 23,000.00 86,940.00
B,A pour amorces voiles dosé à
2/04 350kg/m3 M3 18.200 28,500.00 518,700.00 24,000.00 436,800.00 23,000.00 418,600.00
2/05 B.A pour longrines dosé à 350kg/m3 M3 14.200 23,500.00 333,700.00 23,500.00 333,700.00 23,000.00 326,600.00
Hérissonnages en pierres sèches
2/06 ép=0,20 cm M3 34.760 4,000.00 139,040.00 2,800.00 97,328.00 3,500.00 121,660.00
Béton armé pour dalle flottante ép=0,12
2/07 cm M3 20.840 12,200.00 254,248.00 15,000.00 312,600.00 15,000.00 312,600.00
II - BETON EN ELEVTION - - -
2/08 B.A pour poutres dosé à 350 kg/m3 M3 43.200 29,000.00 1,252,800.00 24,500.00 1,058,400.00 25,000.00 1,080,000.00
2/09 B.A poteaux dosé à 350 kg/m3 M3 16.500 29,000.00 478,500.00 24,500.00 404,250.00 25,000.00 412,500.00
2/10 B.A voiles dosé à 350 kg/m3 M3 22.200 28,500.00 632,700.00 25,000.00 555,000.00 25,000.00 555,000.00
2/11 B.A pour acrotère dosé à 350 kg/m3 M3 5.300 26,000.00 137,800.00 23,500.00 124,550.00 25,000.00 132,500.00
2/12 B.A pour escaliers dosé à 350 kg/m3 M3 5.500 28,500.00 156,750.00 25,000.00 137,500.00 25,000.00 137,500.00
Plancher semi préfabriqué y compris
2/13 dalle de compression M2  439.2 2,600.00 1,141,920.00 2,000.00 878,400.00 2,500.00 1,098,000.00
total / lot 02 5,900,138.00 5,202,998.00 5,440,650.00

602401661.xls 1/8
 3/00 LOT 03 : MACONNERIER - - -
3/01 Maçonnerie double cloison ép.30 cm M2 395.40 1,500.00 593,100.00 1,400.00 553,560.00 1,400.00 553,560.00
3/02 Maçonnerie simple cloison ép.10 cm M2 560.00 750.00 420,000.00 700.00 392,000.00 750.00 420,000.00
3/03 Maçonnerie simple cloison ép.05 cm M2 30.00 750.00 22,500.00 700.00 21,000.00 750.00 22,500.00
3/04 Conduite de ventilation type shunt ML 27.0 2,000.00 54,000.00 1,400.00 37,800.00 1,900.00 51,300.00
3/05 Souche pour conduit de ventilation U 3 8,000.00 24,000.00 3,000.00 9,000.00 1,600.00 4,800.00
total / lot 03 1,113,600.00 1,013,360.00 1,052,160.00
4/00 LOT 04 : ENDUIT - - -
4/01 Enduit extérieure en ciment tyrolienne M2 650.00 350.00 227,500.00 450.00 292,500.00 450.00 292,500.00
4/02 Enduit intérieur en ciment sur murs M2 315.00 320.00 100,800.00 320.00 100,800.00 350.00 110,250.00
4/03 Enduit intérieur en ciment sous plafonds M2 128.00 300.00 38,400.00 320.00 40,960.00 360.00 46,080.00
4/04 Enduit au plâtre sur murs M2 840.00 300.00 252,000.00 280.00 235,200.00 330.00 277,200.00
4/05 Enduit au plâtre sur plafonds M2 330.00 325.00 107,250.00 280.00 92,400.00 340.00 112,200.00
4/06 Linteaux et appuis de fenêtre M3 3.200 12,000.00 38,400.00 12,000.00 38,400.00 15,000.00 48,000.00
total / lot 04 764,350.00 800,260.00 886,230.00
5/00 LOT 05 : REVETEMENT - - -
5/01 Carreaux granito (25x25) M2 465.00 1,000.00 465,000.00 1,100.00 511,500.00 1,400.00 651,000.00
5/02 Faïence blanche (15x15) M2 152.00 1,200.00 182,400.00 1,000.00 152,000.00 1,600.00 243,200.00
5/03 Plinthes vernissée ML 435.0 150.00 65,250.00 200.00 87,000.00 250.00 108,750.00
5/04 Dalle granito pour marches c/ marches M2 20.30 1,500.00 30,450.00 2,200.00 44,660.00 1,600.00 32,480.00
total / lot 05 743,100.00 795,160.00 1,035,430.00
6/00 LOT 06 / ETANCHEITE - - -
6/01 Isolation thermique en liége M2 198.00 900.00 178,200.00 750.00 148,500.00 800.00 158,400.00
6/02 Étanchéités multicouches en 3x36 s M2 198.00 950.00 188,100.00 780.00 154,440.00 850.00 168,300.00
6/03 Relevé d'étanchéité en paxalumin ML 96.0 700.00 67,200.00 500.00 48,000.00 500.00 48,000.00
6/04 Papier kraft M2 198.00 90.00 17,820.00 70.00 13,860.00 100.00 19,800.00
6/05 Bande de pontage L=0,20 ML 125.0 400.00 50,000.00 50.00 6,250.00 120.00 15,000.00
6/06 Pare vapeur (polyane) M2 396.00 90.00 35,640.00 600.00 237,600.00 120.00 47,520.00
6/07 Forme de pente en béton / à 250 kg/m3 M2 198.00 600.00 118,800.00 800.00 158,400.00 750.00 148,500.00
6/08 Protection en gravier roulé M2 198.00 200.00 39,600.00 220.00 43,560.00 320.00 63,360.00
6/09 Gargouille plomb y compris crapaudine U 4 2,500.00 10,000.00 2,100.00 8,400.00 1,800.00 7,200.00
total / lot 06 705,360.00 819,010.00 676,080.00

602401661.xls 2/8
 7/00 LOT 07 : PLOMBERIE-SANITAIRES - - -
A- APPAREILLE SANITAIRES - - -
7/01 - WC siège a l’Anglaise U 5 9,800.00 49,000.00 8,000.00 40,000.00 9,000.00 45,000.00
7/02 - Evier de cuisine avec égouttoir U 5 6,000.00 30,000.00 8,500.00 42,500.00 9,000.00 45,000.00
7/03 - Lavabo sur colonne U 5 7,500.00 37,500.00 7,500.00 37,500.00 9,000.00 45,000.00
7/04 - Baignoire en acier émaillé U 5 13,500.00 67,500.00 7,000.00 35,000.00 18,000.00 90,000.00
B- ALIMENTATION E.F-E.C-GAZ - - -
7/05 - Tube cuivre Ø10/12 Ml 30.0 500.00 15,000.00 380.00 11,400.00 650.00 19,500.00
7/06 - Tube cuivre Ø12/14 Ml 50.0 600.00 30,000.00 450.00 22,500.00 650.00 32,500.00
7/07 - Tube cuivre Ø14/16 Ml 110.0 700.00 77,000.00 520.00 57,200.00 750.00 82,500.00
7/08 - Tube cuivre Ø16/18 Ml 30.0 950.00 28,500.00 600.00 18,000.00 850.00 25,500.00
7/09 - Tube cuivre Ø20/22 Ml 80.0 1,400.00 112,000.00 800.00 64,000.00 1,300.00 104,000.00
- Robinet d’arrêt sur gaz ¼ de tour 15
7/10 Ø14/16 U 975.00 14,625.00 500.00 7,500.00 1,200.00 18,000.00
7/11 - Robinet d’arrêt d’équerre Ø10/12 U 5 300.00 1,500.00 400.00 2,000.00 450.00 2,250.00
7/12 - Robinet de puisage EF Ø10/12 U 5 350.00 1,750.00 550.00 2,750.00 650.00 3,250.00
C- COLONNE MONTANTE E.F - - -
7/13 - Tube acier galvanisé Ø33/42 Ml 15.0 850.00 12,750.00 550.00 8,250.00 615.00 9,225.00
7/14 - Tube acier galvanise Ø26/34 Ml 4.0 700.00 2,800.00 500.00 2,000.00 600.00 2,400.00
7/15 - Robinet d’arrêt Ø20/27 Ml 5.0 500.00 2,500.00 520.00 2,600.00 850.00 4,250.00
7/16 - Anti-bélier Ø26/34 U 1 300.00 300.00 1,200.00 1,200.00 1,600.00 1,600.00
7/17 - Robinet d’arrêt général Ø33/42 U 1 900.00 900.00 1,200.00 1,200.00 1,200.00 1,200.00
7/18 - Robinet de vidange Ø33/42 U 1 900.00 900.00 1,200.00 1,200.00 1,400.00 1,400.00
D- COLONNE MONTANTE GAZ - - -
7/19 - Tube cuivre Ø32/34 Ml 4.0 1,800.00 7,200.00 950.00 3,800.00 1,450.00 5,800.00
7/20 - Tube cuivre Ø40/42 Ml 15.0 2,000.00 30,000.00 1,100.00 16,500.00 1,500.00 22,500.00
7/21 - Robinet d’arrêt ¼ de tour Ø20/22 Ml 5.0 1,500.00 7,500.00 500.00 2,500.00 850.00 4,250.00
7/22 - Robinet d’arret general Ø32/34 U 1 1,650.00 1,650.00 1,200.00 1,200.00 1,400.00 1,400.00
7/23 - Bouchon fin de colonne Ø32/34 U 1 1,800.00 1,800.00 500.00 500.00 550.00 550.00
7/24 - Robinet de purge Ø32/34 U 1 1,800.00 1,800.00 1,200.00 1,200.00 650.00 650.00

602401661.xls 3/8
 E- EVACUATION E.U-E.V-E.P - - -
7/25 - Tube PVC Ø32 Ml 10.0 200.00 2,000.00 350.00 3,500.00 200.00 2,000.00
7/26 - Tube PVC Ø40 Ml 30.0 250.00 7,500.00 350.00 10,500.00 200.00 6,000.00
7/27 - Tube PVC Ø100 Ml 5.0 400.00 2,000.00 450.00 2,250.00 450.00 2,250.00
7/28 - Pied de biche en PVC Ø32 U 5 100.00 500.00 200.00 1,000.00 250.00 1,250.00
7/29 - Pied de biche en PVC Ø40 U 10 150.00 1,500.00 200.00 2,000.00 250.00 2,500.00
7/30 - Pipe WC en PVC Ø100 U 5 1,425.00 7,125.00 400.00 2,000.00 500.00 2,500.00
7/31 - Siphon du sol Ø40 U 10 800.00 8,000.00 500.00 5,000.00 750.00 7,500.00
7/32 - Regard sous dallage 50x50 U 6 5,000.00 30,000.00 8,000.00 48,000.00 12,000.00 72,000.00
7/33 - Buse de ciment Ø200 Ml 15.0 700.00 10,500.00 650.00 9,750.00 650.00 9,750.00
7/34 - Descente EP Ø110 Ml 24.0 460.00 11,040.00 550.00 13,200.00 550.00 13,200.00
7/35 - Descente EU -EV Ø100 Ml 24.0 400.00 9,600.00 550.00 13,200.00 650.00 15,600.00
7/36 - Descente EU Ø80 Ml 24.0 380.00 9,120.00 500.00 12,000.00 500.00 12,000.00
total / lot 07 633,360.00 504,900.00 714,275.00
8/00 LOT 08 : MENUISERIE - BOIS - - -
8/01 P2 Porte pleine à 1 vantail (0,94x2,17) U 5 14,000.00 70,000.00 16,000.00 80,000.00 14,000.00 70,000.00
8/02 P3 Porte en bois isoplane (0,94x2,17) U 31 7,500.00 232,500.00 8,000.00 248,000.00 12,000.00 372,000.00
P4 Porte isoplane avec oculus
8/03 (0,80x2,17) U 5 7,500.00 37,500.00 7,500.00 37,500.00 10,000.00 50,000.00
PF1 porte pleine vitre a 2 vantaux
8/04 ouvrant U 1 18,000.00 18,000.00 14,000.00 14,000.00 25,000.00 25,000.00
(1,20x2,40) - - -
8/05 PV Porte pleine vitre a 1 vantail ouvrant U 5 15,000.00 75,000.00 16,000.00 80,000.00 18,000.00 90,000.00
(0,94x2,17) - - -
8/06 PG Porte isoplane pour gaine a 1 vantail U 12 5,000.00 60,000.00 5,000.00 60,000.00 5,100.00 61,200.00
(0,60x2,17) - - -
F1 Fenêtre à 2 vantaux ouvrant à la
8/07 française U 27 9,800.00 264,600.00 12,000.00 324,000.00 9,500.00 256,500.00
avec persiennes (1,20x1,40) - - -
8/08 F2 châssis ouvrant a soufflet (0,50x0,60) U 6 3,500.00 21,000.00 4,500.00 27,000.00 3,000.00 18,000.00
8/09 F3 châssis ouvrant a soufflet (0,70x0,80) U 6 4,200.00 25,200.00 5,500.00 33,000.00 3,200.00 19,200.00
total / lot 08 803,800.00 903,500.00 961,900.00

602401661.xls 4/8
 9/00 LOT 09 : MENUISERIE - METALLIQUE - - -
Porte metallique avec 2 vanteaux
9/01 (1,20x2,20) U 1 25,080.00 25,080.00 14,000.00 14,000.00 30,000.00 30,000.00
Garde corps métallique balcon H = 0,50
9/02 m ML 20.7 4,500.00 93,150.00 3,200.00 66,240.00 5,000.00 103,500.00
Garde corps métallique escaliers H=0,50
9/03 m ML 32.6 4,500.00 146,700.00 3,200.00 104,320.00 5,500.00 179,300.00
9/04 Trappe d'acce a la terrasse (1,15x1,15) U 1 8,625.00 8,625.00 5,000.00 5,000.00 5,500.00 5,500.00
total / lot 09 273,555.00 189,560.00 318,300.00
10/00 LOT10 : ELECTRICITE - - -
A-    APPAREILLAGE - - -
10/01 - Hublot rond étanche U 20 950.00 19,000.00 700.00 14,000.00 750.00 15,000.00
10/02 - Douille en bout de fil en PVC U 38 90.00 3,420.00 120.00 4,560.00 280.00 10,640.00
10/03 - Réglette linolithe 32w U 5 1,800.00 9,000.00 1,400.00 7,000.00 2,950.00 14,750.00
10/04 - Sonnette d’appartement U 5 1,200.00 6,000.00 750.00 3,750.00 650.00 3,250.00
10/05 - Interrupteur simple allumage U 44 180.00 7,920.00 220.00 9,680.00 250.00 11,000.00
10/06 - Interrupteur double allumage U 5 180.00 900.00 220.00 1,100.00 260.00 1,300.00
10/07 - Bouton poussoir U 5 180.00 900.00 280.00 1,400.00 290.00 1,450.00
10/08 - Boite de dérivation U 51 150.00 7,650.00 150.00 7,650.00 150.00 7,650.00
10/09 - Prise de courant 2P+T 10/16A U 75 180.00 13,500.00 240.00 18,000.00 250.00 18,750.00
10/10 - Prise de courant 2P+T 20A pour 180.00
machine à laver U 5 900.00 240.00 1,200.00 300.00 1,500.00
B- FILS ET CONDUITS - - - -
10/11 - Fil U500V 1.5mm2 Ml 1260.0 23.00 28,980.00 60.00 75,600.00 45.00 56,700.00
10/12 - Fil U500V 2.5mm2 Ml 1350.0 42.00 56,700.00 40.00 54,000.00 50.00 67,500.00
10/13 - Fil U500V 4mm2 Ml 90.0 60.00 5,400.00 70.00 6,300.00 65.00 5,850.00
10/14 - Conduit ICD6 O9 Ml 630.0 15.00 9,450.00 30.00 18,900.00 35.00 22,050.00
10/15 - Conduit ICD6 O11 Ml 450.0 20.00 9,000.00 32.00 14,400.00 40.00 18,000.00
10/16 - Conduit ICD6 O16 Ml 30.0 26.00 780.00 35.00 1,050.00 50.00 1,500.00
10/17 - Conduit ICD6 O21 Ml 30.0 32.00 960.00 38.00 1,140.00 60.00 1,800.00
10/18 - Câble U1000RO2V 3x 6mm2 Ml 5.0 400.00 2,000.00 350.00 1,750.00 650.00 3,250.00
10/19 - Câble U1000RO2V 3x10mm2 Ml 30.0 600.00 18,000.00 380.00 11,400.00 750.00 22,500.00

602401661.xls 5/8
 C- COLONNE MONTANTE - - -
10/20 - Répartiteur d’étage avec fusibles 40A U 3 18,000.00 54,000.00 18,000.00 54,000.00 2,800.00 8,400.00
10/21 - Grille pied de colonne avec fusibles
60A U 3 16,000.00 48,000.00 400.00 1,200.00 1,800.00 5,400.00
10/22 - Cosse de raccordement de terre U 5 1,200.00 6,000.00 600.00 3,000.00 800.00 4,000.00
10/23 - Barrette de coupure de terre U 1 1,200.00 1,200.00 600.00 600.00 1,400.00 1,400.00
10/24 - Câble U1000RO2V 4x10mm2 Ml 15.0 350.00 5,250.00 600.00 9,000.00 800.00 12,000.00
10/25 - Trolley de terre en câble cuivre nu 650.00
29mm2 Ml 15.0 9,750.00 600.00 9,000.00 1,200.00 18,000.00
10/26 -Boucle de fond de fouille en cuivre nu 650.00
29mm2 Ml 70.0 45,500.00 600.00 42,000.00 650.00 45,500.00
D- TABLEAU DE DISTRIBUTION - - -
10/27 -Tableau de distribution Logements à 7
départs comprenant : - - -
*01 Disjoncteur différentiel bipolaire
10/30A D=500Ma - - -
*02 Disjoncteur bipolaire 10A - - -
*03 Disjoncteur bipolaire 16A - - -
*01 Disjoncteur bipolaire 20A - - -
*02 Réserves ENS 5 22,950.00 114,750.00 15,000.00 75,000.00 18,000.00 90,000.00
10/28 * Tableau service généraux logements - - -
* Disjoncteur différentiel bipolaire 10/30A
D=500Ma - - -
*01 Disjoncteur bipolaire 10A avec
télé rupteur - - -
*02 Réserves - - -
ENS 1 12,750.00 12,750.00 18,000.00 18,000.00 18,000.00 18,000.00
total / lot 10 497,660.00 464,680.00 487,140.00

602401661.xls 6/8
 11/00 LOT 11 : PEINTURE-VITRERIE - - -
11/01 Peinture vinylique sur murs intérieurs M2 1010.00 180.00 181,800.00 170.00 171,700.00 190.00 191,900.00
11/02 Peinture vinylique sous plafonds M2 390.00 185.00 72,150.00 170.00 66,300.00 195.00 76,050.00
11/03 Peinture laquée sur murs M2 190.00 195.00 37,050.00 180.00 34,200.00 220.00 41,800.00
11/04 Peinture laquée sous plafonds M2 82.00 200.00 16,400.00 180.00 14,760.00 225.00 18,450.00
11/05 Peinture à l'huile sur boiserie M2 352.00 210.00 73,920.00 180.00 63,360.00 230.00 80,960.00
11/06 Peinture glycérophtalique / ferronnerie M2 132.00 210.00 27,720.00 200.00 26,400.00 230.00 30,360.00
11/07 Verre demi double M2 35.00 1,100.00 38,500.00 900.00 31,500.00 1,300.00 45,500.00
11/08 Pâte enduit sous murs M2 315.00 100.00 31,500.00 90.00 28,350.00 140.00 44,100.00
11/09 Pâte enduit sous plafonds M2 128.00 120.00 15,360.00 90.00 11,520.00 145.00 18,560.00
total / lot 11 494,400.00 448,090.00 547,680.00
TOTAL HT 12,031,731.00 11,265,220.00 12,279,159.00
TVA 17% 2,045,394.27 1,915,087.40 2,087,457.03
TOTAL TTC 14,077,125.27 13,180,307.40 14,366,616.03

602401661.xls 7/8
 RECAPITULATION
plis n°01: ETB LAHOUSSNIA HICHEM
O. ADM AIN BENIAN ALGER plis n°02: EURL GEREA DEB ALGER
N° LOT DESIGNATION DES LOTS MONTANT EN HT MONTANT EN HT ECART% MONTANT EN HT ECART%
1 LOT 01 / T LOT 01 :TERRRASSEMENT 102,408.00 123,702.00 20.79 159,314.00 55.57
2 LOT 02 : GROS-OEUVRES 5,900,138.00 5,202,998.00 -11.82 5,440,650.00 -7.79
3 LOT 03/ MACONNERIE 1,113,600.00 1,013,360.00 -9.00 1,052,160.00 -5.52
4 LOT 04 : ENDUITS 764,350.00 800,260.00 4.70 886,230.00 15.95
5 LOT 05: REVETEMENT 743,100.00 795,160.00 7.01 1,035,430.00 39.34
6 LOT 06 : ETANCHEITE 705,360.00 819,010.00 16.11 676,080.00 -4.15
7 LOT 07 : PLOMBRERIE - SANITAIRES 633,360.00 504,900.00 -20.28 714,275.00 12.78
8 LOT 08 : MENUISERIE- BOIS: 803,800.00 903,500.00 12.40 961,900.00 19.67
9 LOT 09 : MENUISERIE- METALLIQUE: 273,555.00 189,560.00 -30.70 318,300.00 16.36
10 LOT 10: ELECTRICITE: 497,660.00 464,680.00 -6.63 487,140.00 -2.11
11 LOT 11:PEINTURE -VITRERIE 494,400.00 448,090.00 -9.37 547,680.00 10.78
TOTAL HT 12,031,731.00 11,265,220.00 -6.37 12,279,159.00 2.06
TVA 17% 2,045,394.27 1,915,087.40 -6.37 2,087,457.03 2.06
TOTAL TTC 14,077,125.27 13,180,307.40 -6.37 14,366,616.03 2.06

MONTANT PROPOSE MONTANT CORRIGE

ENTREPRISES CLASSEMENT
EN TTC EN TTC

plis n°01: ETB LAHOUSSNIA HICHEM AIN

BENIAN ALGER 10,713,774.24 13,180,307.40 1
plis n°02: EURL GEREA DEB ALGER 14,377,700.61 14,366,616.03 2