Installation de Chantier Général

N° prix Unité Quantité nb de site
Installation de chantier Général fft 1 durée installation
install
delai approbation D
prepa DE
Désignation u Coût unitaire Quantité
MATÉRIEL
honoraire labo fft 127,183,620.81 1.000
transport par route (Tanà-Moramanga) voyage 268,288.75 2.000
transport MADARAIL MATERIEL WAGON 5,470,000.00 2.000
groupe electrogene (electricité)pour installation centrale ( jour 49,000.00 0.000
liaison (knternet, telephone) jour 52,000.00 130.000
0.000
1.000
MATÉRIAUX
bureau,reunion,hebergement maitre d'ouvrage et œuvre,bur labo;abri groupe au PK 153+300 7,295,964.34 1.000

1.000
implantation
topographe jour 1,200,000.00
panneau de signalisation m2 20,000.00
amené personnels u 10,000.00
panneau de chantier m2 20,000.00
paiement agent madarail mois 600,000.00
Diplori u 1,000,000.00
plan d'execution fft 1,000,000.00 6.000
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00
Ouvriers P h 2,328.78
Manœuvre local h 1,453.78 0.000
gardien jour 13,630.24
N° prix Unité Quantité

Repli de chantier comprenant : fft 1 durée repli
MATÉRIEL
transport MADARAIL MATERIEL WAGON 5,470,000.00 2.000
Plans de recollement fft 500,000.00 6.00

repli personnels u 10,000.00 -
MATÉRIAUX
transport par route (Tanà-Moramanga) km 268,288.75 2.000
MAIN D'ŒUVRE
Manœuvre local h 1,453.78
Machiniste h 1,730.00
Etude et essai LABORATOIRE fft 1 1
MATÉRIEL
MATÉRIAUX
fft
honoraire labo 220,717,662.65 1
MAIN D'ŒUVRE

Installation et repli de chantier annexe PK 0+600 fft 1 durée installation
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 184.000
Ouvriers P h 2,328.78 3,680.000
Manœuvre local h 1,453.78 7,360.000
N° prix Unité Quantité PK 1+300

OUVRAGE PROVISOIRE fft 1 volume
MATÉRIEL
rail de 8,00m u 63.000
gabion semelle u 175,000.00 31.500
gabion 2x1x1 u 250,000.00 40.000
fil galva ml 375.00 715.000
moellon u - 19,118.656
transport préfa de Moramanga au site wagon 2,770,000.00 1.000
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 324.729
Ouvriers P h 2,328.78 1,298.917
Démolition de l'ensemble de l'ouvrage provisoire existant - avec

enlèvement des produits de démolition, et restitution des éléments
fft 1 volume à déposer=
d'ouvrage et/ou équipements réutilisables ou non réutilisables à
MADARAIL
MATÉRIEL
transport préfa de Moramanga au site wagon 2,770,000.00 1.000
MATÉRIAUX
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 135.393
Ouvriers P h 2,328.78 270.786

Fouillle m3 1 MANUELLE
MATÉRIEL
motopompe jour 24,500.00 0.500
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 1.333
Ouvriers P h 2,328.78 5.333

Geotextile m2 1
MATÉRIEL
MATÉRIAUX
geotextile m2 14,234.48 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.050

Matelas de substitution en GCNT 0/31,5 m3 1
MATÉRIEL
MATÉRIAUX
GCNT 0/31,5 m3 105,698.21 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.583

Film de polyane de 120 µm m2 1
MATÉRIEL
MATÉRIAUX
polyane m2 3,000.00 1.050
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.002

Béton Q350 , y compris coffrages m3 1
MATÉRIEL
betonnière jour 49,000.00 0.250
MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
adjuvant SIKA 4A: accelerateur de prise litre 40,000.00 43.333
madrier u 50,410.19 8.000
panneau bakelisé(plaque 2,5x1,25 u 295,000.00 2.560
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 10.667

Aciers à HA kg 1 uniquement pour 0+600 pour les prix de ciment,sable e
MATÉRIEL
MATÉRIAUX
acier kg 6,400.78 1.050
fil recuit kg 8,490.08 0.018
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.114

Remblai d'accès m3 1
MATÉRIEL
dame sauteuse jour 29,400.00 0.002
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 12.283

Protection biologique du talus (vétiver) m2 1
MATÉRIEL
MATÉRIAUX
vetiver (11 tiges /m2) m2 1,100.00 1.000
engrais m2 4,700.00 0.250
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.558

Gestion des aspects HSSE - Mise en place du PGES fft 1
MATÉRIEL
MATÉRIAUX
EPI u 85,000 19.000

panneaux u 3,600 20.000
trousse de 1 secours u 200,000 1.000
extincteur u 125,000 1.000
MAIN D'ŒUVRE


Travaux de remise en état de la voie ferrée par SOMATRAFER fft 1
MATÉRIEL
MATÉRIAUX
u 20,000.00 40.000
MAIN D'ŒUVRE
Déblai meuble y compris évacuation des produits et toutes autres sujétions m3 1 PK 124+200
MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.003
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

Remblai compacté provenant du gîte d'emprunt m3 1 PK 124+200
MATÉRIEL
compacteur jour 744,000.00 0.003
pelle jour 1,212,000.00 0.003
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.117

Béton de propreté - pour radiers des caniveaux, y compris toutes sujétions
m3 1
de mise en œuvre
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 5.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 10.667
Béton Q350 pour le radier et les parois verticales d'un caniveau de

dimensions intérieures 50cm x 50cm, épaisseur paroi = 15cm, longueur = m3 1
50m, y compris coffrages et toutes sujétions de mise en œuvre
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 5.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
madrier u 50,410.19 13.333
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 10.667

Protection biologique du talus (vétiver) m2 1,366 PK 124+200

MATÉRIEL
MATÉRIAUX
vetiver (11 tiges /m2) m2 1,100.00 1.000
engrais m2 4,700.00 0.250
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.558

Fouillle m3 1 MECANIQUE pour PK 124+200
MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.00
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.000

Maçonnerie de moellons m3 1 PK 124+200

MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 2.475
SABLE m3 50,279.29 0.300
moellon u 588.47 75.000
blocage m3 83,128.39 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.000

Protection biologique du talus (vétiver) m2 2,140 PK 124+200
MATÉRIEL
MATÉRIAUX
vetiver (11 tiges /m2) m2 1,100.00 1.000
engrais m2 4,700.00 0.250
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.558

Remise à l’axe de la voie ferrée au-dessus du talus en aval y compris
fft 53 PK 124+200
toutes sujétions de mise en œuvre

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.420
6 ENGINS: compacteur 2 1
50 betonniere 6 1
20 pelle 1 1
15 autres (7groupes;7 p 18 1
15 transport 6 bétonnières+6 dame- sauteu 4
Main d'œuvre
Qtté relle Matériel Matériaux Prix unitaire sec
Montant Heures Cumul d'heures
1.000 127,183,620.81
536,577.50
2.000 10,940,000.00
0.000 0.00
6,760,000.00
0.000 0.00
1.000 0.00
0.000 0.00
7,295,964.34
1.000 0.00
0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
6.000 6,000,000.00
0.000 0.00 0.000 0.000

0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.00
145,420,198.31 13,295,964.34 0.00 0.000 0.000 158,716,162.66
20 jours 0.17636684303351
Main d'œuvre
Matériel Matériaux Prix unitaire sec
Qtté réelle Montant Heures Cumul d'heures
2.000 10,940,000.00
6.000 3,000,000.00
0.000 0.00
2.000 536,577.50
0.000 0.00
0.000 0.00
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000

0.000 0.00 0.000 0.000
0.00 0.000 0.000
13,940,000.00 536,577.50 0.00 0.000 0.000 14,476,577.50
m3
Main d'œuvre
Qtté réelle
0.000 0.00
1.000 220,717,662.65
0.000 0.00
0.000 0.00 0.000 0.000

0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000

0.00 220,717,662.65 0.00 0.000 0.000 220,717,662.65
1
23
Main d'œuvre
0.00
0.000 0.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
184.000 515,200.00 184.000 184.000

3,680.000 8,569,909.52 3,680.000 3,864.000
7,360.000 10,699,819.05 7,360.000 11,224.000
0.00 0.00 19,784,928.57 11,224.000 11,224.000 19,784,928.57
112
Main d'œuvre
0.00
31.500 5,512,500.00
40.000 10,000,000.00
268,125.00
0.00
2,770,000.00
0.00
0.00
0.00
0.00
0.00
0.00
324.729 909,241.67 324.729 324.729

1,298.917 3,024,890.85 1,298.917 1,623.646
2,597.833 3,776,677.52 2,597.833 4,221.479
0.00
15,512,500.00 3,038,125.00 7,710,810.04 4,221.479 4,221.479 26,261,435.04
112 m3
Main d'œuvre
1.000 2,770,000.00
0.000 0.00
0.000 0.00
0.000
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
135.393 379,100.00 135.393 4,356.872

270.786 630,600.29 270.786 4,627.658
541.571 787,325.58 541.571 5,169.229
0.000 0.00 0.000 5,169.229
2,770,000.00 0.00 1,797,025.87 947.750 5,169.229 4,567,025.87
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 5,170.563

5.333 12,420.16 5.333 5,175.896
10.667 15,506.98 10.667 5,186.563
0.000 0.00 0.000 5,186.563
19,019.86 0.00 31,660.48 17.333 5,186.563 50,680.34
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 15,657.93
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.013 35.00 0.013 5,186.575

0.050 116.44 0.050 5,186.625
0.100 145.38 0.100 5,186.725
0.000 0.00 0.000 5,186.725
0.00 15,657.93 296.82 0.163 5,186.725 15,954.75
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 116,268.04
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.146 3,208.33 1.146 5,187.871

4.583 10,673.57 4.583 5,192.454
9.167 13,326.31 9.167 5,201.621
0.000 0.00 0.000 5,201.621
0.00 116,268.04 27,208.22 14.896 5,201.621 143,476.26
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 3,150.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 1.17 0.000 5,201.621

0.002 3.88 0.002 5,201.623
0.003 4.85 0.003 5,201.626
0.000 0.00 0.000 5,201.626
0.00 3,150.00 9.89 0.005 5,201.626 3,159.89
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
43.333
8.000 403,281.50
2.560 755,200.00
2.667 7,466.67 2.667 5,204.293

10.667 24,840.32 10.667 5,214.960
21.333 31,013.97 21.333 5,236.293
0.000 0.00 0.000 5,236.293
12,250.00 1,583,584.15 63,320.95 34.667 5,236.293 1,659,155.10
iquement pour 0+600 pour les prix de ciment,sable et gravillon
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 6,720.82
0.018 148.58
0.000 0.00
0.000
0.000 0.00
0.000 0.00
0.029 80.00 0.029 5,236.321

0.114 266.15 0.114 5,236.436
0.229 332.29 0.229 5,236.664
0.000 0.00 0.000 5,236.664
0.00 6,869.40 678.44 0.371 5,236.664 7,547.84
10
Main d'œuvre
0.002 65.33
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
3.071 8,598.33 3.071 5,239.735

12.283 28,605.18 12.283 5,252.019
24.567 35,714.52 24.567 5,276.585
0.000 0.00 0.000 5,276.585
65.33 0.00 72,918.03 39.921 5,276.585 72,983.37
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 1,100.00
0.250 1,175.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.140 390.83 0.140 5,276.725

0.558 1,300.24 0.558 5,277.283
1.117 1,623.39 1.117 5,278.400
0.000 0.00 0.000 5,278.400
0.00 2,275.00 3,314.46 1.815 5,278.400 5,589.46
Main d'œuvre
0.000 0.00
0.000
0.000 0.00
19.000 1,615,000.00
20.000 72,000.00
1.000 200,000.00
1.000 125,000.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00 0.000 0.000

0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.00 0.000 0.000
0.00 2,012,000.00 0.00 0.000 0.000 2,012,000.00
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
40.000 800,000.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00 0.000 0.000

0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.00 800,000.00 0.00 0.000 0.000 800,000.00
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 1.333

5.333 12,420.16 5.333 6.667
10.667 15,506.98 10.667 17.333
0.000 0.00 0.000 17.333
22,482.72 3,462.86 31,660.48 17.333 17.333 57,606.05
10
Main d'œuvre
0.003 2,125.71
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.029 2,881.67 1.029 18.363

4.117 9,586.81 4.117 22.479
8.233 11,969.45 8.233 30.713
0.000 0.00 0.000 30.713
5,588.57 0.00 24,437.93 13.379 30.713 30,026.50
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
5.250 228,396.31
0.500 25,139.64
0.800 84,558.57
0.000 0.00
0.000 0.00
0.000 0.00
2.667 7,466.67 2.667 33.379

10.667 24,840.32 10.667 44.046
21.333 31,013.97 21.333 65.379
0.000 0.00 0.000 65.379
12,250.00 338,094.53 63,320.95 34.667 65.379 413,665.48
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
5.250 228,396.31
0.500 25,139.64
0.800 84,558.57
4.333 173,333.33
13.333 672,135.83
4.267 1,258,666.67
2.667 7,466.67 2.667 68.046

10.667 24,840.32 10.667 78.713
21.333 31,013.97 21.333 100.046
0.000 0.00 0.000 100.046
12,250.00 2,442,230.36 63,320.95 34.667 100.046 2,517,801.31
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1,365.877 1,100.00
341.469 1,175.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
190.654 390.83 190.654 290.700

762.615 1,300.24 762.615 1,053.314
1,525.229 1,623.39 1,525.229 2,578.544
0.000 0.00 0.000 2,578.544
0.00 2,275.00 3,314.46 2,478.498 2,578.544 5,589.46
ECANIQUE pour PK 124+200
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.500 1,400.00 0.500 2,579.044

2.000 4,657.56 2.000 2,581.044
4.000 5,815.12 4.000 2,585.044
0.000 0.00 0.000 2,585.044
19,019.86 3,462.86 11,872.68 6.500 2,585.044 34,355.40
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
2.475 107,672.55
0.300 15,083.79
75.000 44,134.96
0.100 8,312.84
0.000 0.00
0.000 0.00
2.000 5,600.00 2.000 2,587.044

8.000 18,630.24 8.000 2,595.044
16.000 23,260.48 16.000 2,611.044
0.000 0.00 0.000 2,611.044
0.00 175,204.13 47,490.71 26.000 2,611.044 222,694.84
talus aval
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
2,139.619 1,100.00
534.905 1,175.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
298.655 390.83 298.655 2,909.699

1,194.621 1,300.24 1,194.621 4,104.319
2,389.241 1,623.39 2,389.241 6,493.560
0.000 0.00 0.000 6,493.560
0.00 2,275.00 3,314.46 3,882.517 6,493.560 5,589.46
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
111.860 5,894.00 111.860 6,605.420

447.439 19,608.33 447.439 7,052.859
894.878 24,481.65 894.878 7,947.737
0.000 0.00 0.000 7,947.737
0.00 0.00 49,983.98 1,454.176 7,947.737 49,983.98
833 5 666.67 INSTALLATION DE CHANTIE
4.00 7 BARAQUES
13.00 2 9 durée chantier(jour) 130 depôt : 7,00x2,50
52.00 0 22 tôle de 3,00

96.15 1,148,700,000.00 2,912,000.00 tôle de 2,00
Montant sec
43.2692307692308 46.667 madrier
7.21153846153846 485,240.00 27.27 planche pin
frais via Moramanga embarquemt-decharengagemt voie pointe
nb de site= 6.000
WAGON MADARAIL 5,470,000.000 1,440,000.00 250,000.00 3,780,000.00 serrure
nb de site= 1.000 bois rond
WAGON MADARAIL po 2,770,000.000 1,440,000.00 250,000.00 1,080,000.00
bureaux: 4ux2,00x5,00
6.3953488372093 tôle de 2,50
SALAIRE OUVRIER bois rond
salaire 15,000.00 1.000 15,000.00 2328.7797619048 planche pin

vary 1,052.10 2.500 2,630.24 pointe
laoka 2,000.00 0.500 1,000.00 serrure
105000 52.10 18,630.24
SALAIRE MANŒUVRE 8.1395348837209 salle de reunion: 2,5x6,00
salaire 8,000.00 1.000 8,000.00 1453.7797619048 tôle de 3,00
vary 1,052.10 2.500 2,630.24 48 bois rond
laoka 2,000.00 0.500 1,000.00 planche pin
11,630.24 pointe
SALAIRE GARDIEN serrure
salaire 10,000.00 1 10,000.00
vary 1,052.10 2.5 2,630.24 dortoir
laoka 2,000.00 0.5 1,000.00 8 refectoire:12,00x4,00
13,630.24 2.6666666666667 polyane
34.6666666666667 bois rond
9.091 1.7441860465116
714.285714285714 35.2 10.00 atelier armature
13.7362637362637 80 27.273 18.75 2.3255813953488 polyane
6.18131868131868 7 20.00 8 bois rond
158,716,162.66 12 15.9090909090909
171,413,455.67 2 2.5 8.750 11.25 2 wc+douche
0.080 14.00 - polyane
31.82 tôle de 1,50
CE 0.000 - bois rond

Ouvriers 0.000 - planche pin
Manœuvre 0.000 - pointe
Montant sec
Machiniste 0.000
1,389 poteau 20 abri materiel
22,400 panne 18.181818181818 abri labo
18,630 arbaletrier 9.3506493506494 ATELIER de préfabrication

11630.2380952381 travers inferieur et 16.623376623377 tole de 6,00
madrier
64.155844155844 pointe
22400 Abri groupe electrogene 2,

672000 10 tôle de 2,50
CE 0.000 bois rond
10.6666666666667 Ouvriers 0.000 10.526315789474 planche pin

Manœuvre 0.000 pointe
MACHINISTE 0.000 serrure
14,476,577.50 #REF! 02 logements représentant

15,634,703.70 6.875 tôle de 3,00
23.170731707317 tole de 2,00
bois rond
planche
serrure
Montant sec
ELECTRICITE
etude de formulation 6.969 2,421,660.000 16,876,548.54 groupe électrogène
epreuve de convena 6.969 2,839,319.000 19,787,214.11 GO
EAU
etude et agréement
de gisemement
meuble et carriere
rocheux 25 3,291,204.000 82,280,100.00 camion
- chauffeur
etude geotechnique (sol) 8 8,918,412.000 71,347,296.00 GO
contrôle geotechniqu 1 30,426,504.000 30,426,504.00
220,717,662.65 TRANSPORT CAMION: 01 v
-
qté agregats qté remblais qté BA 350 TCE chauffeur

279.64 370.79 48.830 119.60 GO
220,717,662.65 1,024.16 10000 109.770 124.20 manutention
238,375,075.66 333.28 3735.84 216.75 128.10
TRANSPORT CAMION: 01 v
chauffeur
Montant sec
GO
manutention
19,784,928.57
21,367,722.86
196 97 28 128.50 transport camion pour ma

MLA TRANSPORT CAMION: 01 v
222 286 41 0.60
424 579 56 1.30 chauffeur
424.11 342.67 58.890 3.70 GO
Montant sec
2903.39 15411.86 559.260 manutention
36.292375 15.41186 22.3704
200 1000 25
transport camion pour agr
mn HEURE TRANSPORT CAMION: 01 v
confection 15 0.25
montage moe 120 2 chauffeur
fermeture 10 0.16666666666667 GO
pose rail 945.000 15.75 15.00 mn manutention
0
18.1666666666667
transport camion TANA-M
TRANSPORT CAMION: 01 v
chauffeur
CE 30,426,828.729 GO
Ouvriers 1,298.917 manutention
Manœuvre 2,597.833
Machiniste #VALUE!
26,261,435.04 26,262,459.20
28,362,349.84
2,770,000.00
- 0.000 -
Montant sec
depose 1m3
mn HEURE
depose cage 5 0.08333333333333
demontage m 10 0.16666666666667
evacuation 125.00 2.08333333333333 0.04 5
depose rail 5.714 0.0952380952381 125.00
0 105.00 40
2.42857142857143 1.00 0.38
39.35% CE 30,426,964.122
Ouvriers 1,569.702
Manœuvre 3,139.405
Machiniste #VALUE!
4,567,025.87 30,829,485.07
4,932,387.94
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
62.47% CE 30,426,965.455
Ouvriers 1,575.036
Manœuvre 3,150.071
Machiniste #VALUE!
50,680.34 30,880,165.41
54,734.77
Montant sec
min h
pose 3.00 0.05
15,954.75
17,231.13
10.00
0.200 0.04
Montant sec
pose GCNT
mn h
mise en place de 0, 50.00 0.833
etalage 5 0.083 5.00
0.917 0.200 0.04
pour 1m3= 4.583
143,476.26
154,954.36
Montant sec
pose de 100m2 10
mn h
0.1 0.002
2,222.22
2,333.33 -
3,159.89
3,412.69
Montant sec
1m3 jour
1.00 0.75
1.33 1
1.00 u pour 1m2
8.00 m2 de coffrage par m3
1,659,155.10
1,791,887.51
Montant sec
2.62 18,900.00 28.65 18,928.65

4.66 25,200.00 419.87 25,619.87
7.28 44,548.52
6,118.80
7,547.84
8,151.67
Montant sec
mn h
debroussailla 2 0.03333333
extraction 240 4
transport 375 6.25 15 mn pour une brouette
elagage 120 2
12.2833333
0.78125
1.28
72,983.37
78,822.04
Montant sec
mn h
terrassement 5 0.08333333
extraction 1 0.01666667
transport 0.125
plantation 0.33333333
0.55833333
3.3333333333
11.111111111
5,589.46
6,036.61
Montant sec
beton 0.25
coffrage 0.6
0.85
2,012,000.00
2,172,960.00
Montant sec
1m3 jour
1.00 0.75
1.33 1
nb gony 0.65 0.15 0.50

0.05 1
1.00 20.5128205128205 15.00 0.02
jours/m3 0.25 0.3333333333333
excavation 0.5 32.00 0.64
enrochement 0.625 0.5 volume enrochement= 0.4
1.125
2.5 30
prix enrochement
transport madarail 5,470,000.000 0.08333333 455,833.33
enrochement 60,000.00 1 60,000.00
800,000.00 515,833.33
864,000.00
702.17 0.151 0.02

Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
0.4
54.96% CE 1.333
Ouvriers 5.333
Manœuvre 10.750
Machiniste 1.000
57,606.05 57,606.05
62,214.54
Montant sec
mn h
debroussailla 2 0.03333333
extraction 240
elagage 120 2
4.11666667
2 0.0333333333
240 4 0.26041667
125 2.0833333333 3.84
120 2
8.1166666667
30,026.50
32,428.62
Montant sec
1m3 jour h
1.00 0.75 0.0125
1.33 1
0 5 mn pour une brouette
0
0.0125
0
1.00 u pour 1m2 #DIV/0!
413,665.48
446,758.72
Montant sec
1m3 jour h
1.00 0.75 0.0125
1.33 1
0
0.0125
0
1.00 u pour 1m2 #DIV/0!
epaisseur parois= 0.15 0.25 2

1
2,517,801.31
2,719,225.42 TALUS 1 talus 1
P1 long= 22.226
P2 long= 21.64
P3 long= 20.7
P4 long=
P5 long=
Montant sec
Montant sec
mn h
terrassement 5 0.08333333 0
extraction 1 0.01666667 0
transport 0.125 0
0.55833333
3.3333333333
11.111111111
7,634,509.68
8,245,270.45
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
34.56% CE 0.500
Ouvriers 2.000
Manœuvre 4.000
Machiniste 0.000
34,355.40 34,355.40
37,103.83
Montant sec
Montant sec
CE #VALUE!
Ouvriers #VALUE!
Manœuvre 0.000
MACHINISTE 0.000
0.00
222,694.84
240,510.43 0.20
485.00
32.33
3.56
Montant sec
mn h
transport 0.125 0.25
0.55833333
3.3333333333
11.111111111
11,959,306.46
12,916,050.98
Montant sec
Montant sec
POUR 1ml
mn h
déplacement rail 240 4.000 1.00 480
deoacement taverse 150 2.500 0.24 115.2
deplacement balast 115.2 1.920
0.000
8.420
2,656,148.53
2,868,640.41
NSTALLATION DE CHANTIER Situation chantiers
17.5 40.00
epôt : 7,00x2,50 300 sacs au site PK 0+600 dist/153 dist/242,3 site dist/2sites
89.00 153.30
9 35,100.00 315,900.00 29.08 59.92 182.38 29.08
22 23,400.00 514,800.00 32.50 56.50 185.80 3.42
- 47.20 41.80 200.50 14.7
50 6,189.17 309,458.53 53.90 35.10 207.20 6.7
11.9 8,090.08 96,271.97 89.00 242.30 35.1
1 10,000.00 10,000.00
38 400.00 15,200.00
1,261,630.49
ureaux: 4ux2,00x5,00
26 29,250.00 760,500.00 12.00
104 400.00 41,600.00 2.50 2.00 5.00 5.00
140.00 6,189.17 866,483.87 1.43 - 6.20

27.00 8,090.08 218,432.19 -
4 10,000.00 40,000.00 -
1,927,016.06
alle de reunion: 2,5x6,00 -
8 35,100.00 280,800.00
38 400.00 15,200.00
60 6,189.17 371,350.23
10.6 8,090.08 85,754.86
1 10,000.00 10,000.00
763,105.09
1 1,872,321.55 1,872,321.55
efectoire:12,00x4,00 -
65 2,250.00 146,250.00
46 400.00 18,400.00
164,650.00
telier armature -
65 2,250.00 146,250.00
46 400.00 18,400.00
164,650.00
wc+douche -
20.4 2,250.00 45,900.00
8 17,550.00 140,400.00
16 400.00 6,400.00
32 6,189.17 198,053.46
5.6 8,090.08 45,304.45
436,057.91
1 1,261,630.49 1,261,630.49
1 1,261,630.49 1,261,630.49
TELIER de préfabrication à Moramanga: 10,00x6,00

13 90,000.00 1,170,000.00
65 50,000.00 3,250,000.00
4,420,000.00
bri groupe electrogene 2,00x2,00

13 29250 380,250.00
11 400 4,400.00
11 6189.1705 68,080.88
2.75 8090.081190476 22,247.72
1 10000 10,000.00
484,978.60
2 logements représentants -
7 35,100.00 491,400.00 20.26 16.00
23 23,400.00 1,076,400.00 5.26 6.00
42 400.00 33,600.00 3.16 13.75

100 6,189.17 1,237,834.10 2.25
1 10,000.00 20,000.00 100.00 38.00
2,859,234.10
roupe électrogène -
650 4,900.00 3,185,000.00
3,185,000.00
-
-
0.25 15,000.00 3,750.00
650 4,900.00 3,185,000.00
3,188,750.00
RANSPORT CAMION: 01 voyage 20.00
-
0.25 15,000.00 3,750.00

8.00 4,900.00 39,200.00
4 7,000.00 28,000.00
70,950.00

-
2 15,000.00 30,000.00
8.00 4,900.00 39,200.00
4 7,000.00 28,000.00
97,200.00
ansport camion pour matériaux de quincailleries

-
0.125 15,000.00 1,875.00
0.60 4,900.00 2,940.00
4 7,000.00 28,000.00
32,815.00
ansport camion pour agrègats

RANSPORT CAMION: 01 voyage 20.00 0.50 19.00
-
0.25 15,000.00 3,750.00
8.00 4,900.00 39,200.00
4 7,000.00 28,000.00
70,950.00
ansport camion TANA-MORAMANGA

RANSPORT CAMION: 01 voyage 117.00 2.93
-
0.73 15,000.00 10,968.75
46.80 4,900.00 229,320.00
4 7,000.00 28,000.00
268,288.75
Travaux de batardeau
m3 1
MATÉRIEL
1.125
MATÉRIAUX
gony u 1,000.00 20.513
enrochement m3 515,833.33 0.400
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 7.111

Travaux d'enlevement de batm3 1
Désignation u Coût unitaire Quantité Matériel

Qtté réelle
MATÉRIEL
motopompe jour 29,500.00 1.125 1.125 33,187.50
1.125 1.125 0.00
0.000 0.00
MATÉRIAUX
0.000
0.000
0.000
0.000
0.000
0.000
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 1.778 1.778
Ouvriers P h 2,328.78 7.111 7.111
Manœuvre local h 1,453.78 14.222 14.222
0.000
33,187.50
5.00
15.00 6.00
1.00 0.40
logueur= 53.14
talus 2
29.746 969.82 956.91 12.91 956.61 939.78 16.83
28.680 970.48 957.6 12.88 956.67 940.28 16.39
36.55 971.14 957.7 13.44 957.61 940.72 16.89
- -
- -
25.70336896206 34.1770891 surface amo 1,365.88
25.18301014573 33.0329305 surface aval 2,139.62
24.68042949383 40.2638125
0 0
0 0
PRIX DE MATERIAUX TTC
bétonnièr
n° DESIGNATION Unité PRIX UNITAIRE (TTC)
OBSERVATION
ciment durée BA 1 MACONNERIE-BETON
nb
e
393.39 8.25 1
1,025.02 18.75 1 1.1 CIMENT
51.19 0.83 1 1.1.01 Ciment CPA 45 sac de 50kg 39,000.00
1,834.63 25.90 1 1.1.02 Ciment CPJ 35 sac de 50kg 35,000.00 lova
383.68 3.50 1 1.1.03 Ciment colle sac de 25kg 28,000.00 somalaval(san
783.39 16.00 1 1.2 ADJUVANT
4,471.29
1.2.01 Sikalite kg 10,000.00
1.3 AGREGAT et PIERRE
1.3.01 Sable de rivièr m3 40,000.00

1.3.02 Gravillon 5/15 m3 80,000.00
1.3.04 Caillasse (bloc m3 60,000.00
moellon u
500.00
1.3.07 Pierre taillée m2 10,000.00
1.3.08 Tout venant 0, m3 70,000.00
1.4 BRIQUETTERIE
1.4.01 Brique cuite a unité 150.00
1.4.02 Parpaing de 1 unité 1,200.00
1.5 ACIER A BETON

1.5.01 Fer TOR 6 barre 11,80 18,900.00
1.5.02 Fer TOR 8 barre 11,80 25,200.00

1.5.03 Fer TOR 10 barre 11,80 46,750.00
1.5.04 Fer TOR 12 barre 11,80 63,400.00
1.5.05 Fer TOR 14 barre 11,80 81,600.00
1.5.06 Fer TOR 16 barre 11,80 93,000.00
1.5.07 Fer TOR 20 barre 11,80 -
1.5.08 Fil recuit kg 8,400.00
OBSERVATION
1.6 ETANCHEITE
1.6.01 Film polyane 150µ m2 1,945.33
Etancheité
monocouche
1.6.02 pour terrasse m2
non
accessible
1.6 BOISERIE
1.6.01 Planche pin de unité 6,000.00
1.6.02 Bois rond;4,0 unité 4,500.00
1.6.03 Bois carré pin unité 8,000.00
feuille
1.6.05 Contreplaqué
1,22x2,44 98,400.00
1.6.06 Madrier "hazo unité 50,000.00
1.6.07 Madrier "pin" unité 40,000.00
1.7 POINTE/VISSERIE/BOULON
1.7.01 Pointe TP kg 8,000.00
1.7.02 Pointe à béton kg 55,000.00
1.8 COUVERTURE
Couverture
TOG
1.8.01 nonlaquée ml
30/100
Couverture
TOG
1.8.02 prélaquée ml
60/100 40,000.00
1.9 PLAFONNAGE EN PLACO
Placo BA13
1.9.01 standard;pan feuille
neau de 2x1 52,800.00
1.9.02 Fourrure de 5 u 28,600.00
1.9.03 bande à joint u 19,000.00
1.9.04 suspente de 0 u -
1.9.05 enduit pour pl kg 4,320.00
boite de 1000
1.9.06 vis placo 3,5/3 pcs 45,000.00

OBSERVATION
1.10 PIECE PVC
barre de
1.10.01 Tuyau PVCØ100 2mm
5,80m 59,000.00
km 1.10.02 coude 90° PVC Ø100 u 13,000.00
1.10.03 collier métallique pour
u PVC Ø 100 1,920.00
1.10.04 patte à vis 8 u 350.00
collier PVC Ø 100 1,920.00
1.10.05 crapaudine en PVCØ100

u
9,000.00
1.10.06 joint de sol en u
1.11 CARREAU
km 1.11.01 carreau grés m2
1.11.02 carreau grés m2
1.12 PEINTURE
Peinture à l'u
plastique
1.12.01 ( spéciale
intérieure) kg
Peinture à l'u
plastique
1.12.02 ( spéciale
extérieure) kg
1.12.03 Peinture pour kg
9/9/2020
245,400
Main d'œuvre
Matériel Matériaux Prix unitaire sec Montant sec
1.125 33,187.50
1.125 0.00
0.000 0.00
20.513 20,512.82
0.400 ###
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.778 4,977.78 1.778 5,238.071

7.111 16,560.21 7.111 5,245.182
14.222 20,675.98 14.222 5,259.404
0.000 0.00 0.000 5,259.404
33,187.50 ### 42,213.97 23.111 5,259.404 302,247.62 302,247.62
Main d'œuvre
Matériaux Prix unitaire sec Montant sec
Montant Heures Cumul d'heures 1m3 jour
1.00 0.75
1.33 1
nb gony 0.65
0.00 0.05 1
0.00 1.00 20.5128205128205
0.00 jours/m3
0.00 excavation 0.5
0.00 enrochement 0.625
0.00 1.125
2.5
4,977.78 1.778 5,261.182
16,560.21 7.111 5,268.293 prix enrochement
20,675.98 14.222 5,282.515 transport madarail 5,470,000.000
0.00 0.000 5,282.515 enrochement 60,000.00
0.00 42,213.97 23.111 5,282.515 75,401.47 75,401.47
TRANSPORT PRIX LIVRE carrière Ambatomaro ABC SANIFER
lafarge lucky
4504.05952381 43,504.06 30,000.00 30,000.00 31,000.00
4504.05952381 39,504.06 22,500.00
591.25 28,591.25 28,800.00
2.4814814814815
92.307692307692 16 700.00 sacs de ciment/wagon madarail
90.08 10,090.08 6,950.00 12,000.00
-
72,000.00
10,279.29 50,279.29 45,000.00
25,698.21 105,698.21 68,000.00 13,636.36
23,128.39 83,128.39 60,000.00 18,140.42
176.93 676.93 550.00

10,000.00
23,128.39 93,128.39 70,000.00
- Prix transport quincaillerie Prix transport agregats
150.00 2,770,000.00 79.14 2,770,000.00 9.89
1,200.00 32,815.00 10.94 70,950.00 2.96
1,400.00 90.08 12.85
-
235.98 19,135.98 2.62 13,100.00 13,000.00
0
0
0
419.8684288095 25,619.87 4.66 21900 21,500.00
654.7821573333 47,404.78 7.27 37,500.00 37,500.00
943.9067462857 64,343.91 10.48 47,880.00
1278.738531286 82,878.74 14.20 68,800.00
0 93,000.00 90,900.00
-
90.08 8,490.08 1,621.11 6,432.00 5,220.00
BSERVATION
-
1,945.33 1,945.33 -
-
-
189.17 6,189.17 4.00 10.00
149.16 4,649.16 280.00 40.00
149.16 8,149.16 0.01
149.16 20,149.16 0.85
98,400.00 108.28 98,400.00 145,000.00

410.19 50,410.19
410.19 40,410.19
-
90.08 8,090.08 4,920.00 4,600.00
55,000.00 59,000.00
-
- 10,524.00 11,760.00
40,000.00 30,000.00 32,400.00

-
52,800.00 52,800.00
28,600.00 28,600.00 24,000.00
19,000.00 19,000.00
-
4,320.00 4,320.00
45,000.00 45,000.00 17,000.00

-
BSERVATION
-
59,000.00 sanifer 61,500.00 55,000.00

13,000.00 sanifer 9,766.00 13,000.00
1,920.00 sanifer 1,920.00 3,500.00
350.00 abc 350.00
1,920.00 abc 1,920.00
9,000.00 abc 10,184.00 9,000.00

-
-
-
-
-
-
- abc
- abc
1m3 jour
1.00 0.75
1.33 1
nb gony 0.65 0.15 0.50

0.05 1
1.00 20.5128205128205 15.00 0.02
jours/m3 0.25 0.333333333333
1.125
2.5 30
prix enrochement
enrochement 60,000.00 1 60,000.00
515,833.33
0.15 0.50
15.00 0.02
0.25 0.3333333333333
32.00 0.64
0.5 volume enrochement= 0.4
30
0.08333333333 455,833.33
1 60,000.00
515,833.33
23.53
acs de ciment/wagon madarail
3,957.14
546.92
4,504.06
Prix transport agregats

2,770,000.00 79.14
70,950.00 23.65
102.79
PRIX ACIER
19,135.98 0.38173767 7,304.92
25,619.87 0.21454623 5,496.65
6400.78473
SANIFER
polyane 40µ 55000
polyane 150µ 295000
ABC
polyane 150µ 525240.012

33055.6302 47,540.98
4,920.00
5.00
15.00 6.00
1.00 0.40
15.30
1,378.24
10.80
370.37
install
33,958,059 delai approbation D

prepa DE
MATÉRIEL
transport porte char MATERIEL km 15,000.00

130.000
130.000
1.000
MATÉRIAUX

WC turc u 265,000.00 3.000
mobilier u 70,000.00 21.000
installation electrique ml 7,500.00 50.000
installation en eau ml 11,250.00 25.000
ml 22,500.00 25.000
implantation
topographe jour 1,200,000.00 1.000
panneau de signalisation m2 20,000.00 1.000
amené personnels u 15,000.00 8.000
panneau de chantier m2 20,000.00 6.600
paiement agent madarail mois 600,000.00 5.000
Diplori u 1,000,000.00 0.000
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 480.000
Ouvriers P h 2,328.78 960.000
gardien jour 13,630.24 260.000

MATÉRIEL
transport MADARAIL MATERIEL WAGON - 0.000
Plans de recollement fft 2,000,000.00 -

repli personnels u 15,000.00 8.00
MATÉRIAUX
porte char km 15,000.00 -
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 320.000
Ouvriers P h 2,328.78 640.000

Défrichement et nettoyage des emprises m2 1 1
MATÉRIEL
MATÉRIAUX
fft
1
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.292

Déblai ordinaire m3 1
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.742
Déblai rocheux rippable m3 1
explosif m3 15,000.00 0.500
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.389

Déroctage m3 1
explosif m3 15,000.00 0.500

marteau piqueur jour 24,500.00 0.250
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.389
MAIN D'ŒUVRE
Chef d'équipe h Quantité 0.000
Ouvriers P h 1.00 0.000
Manœuvre local h 0.00 0.000

MATÉRIEL
bois rond u 400.00 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.571

Geotextile m2 1
MATÉRIEL
MATÉRIAUX
geotextile m2 14,234.48 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.050

Matelas de substitution en GCNT 0/31,5 m3 1
MATÉRIEL
MATÉRIAUX
GCNT 0/31,5 m3 105,698.21 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.583

Film de polyane de 120 µm m2 1
MATÉRIEL
MATÉRIAUX
polyane m2 3,000.00 1.050
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.002

MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
pointe kg 8,090.08 0.301
planche u 6,189.17 3.008
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.000
Aciers pour armatures de béton kg 1
MATÉRIEL
MATÉRIAUX
acier kg 6,400.78 1.050
fil recuit kg 8,490.08 0.018
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.100

Remblai compacté m3 1
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 6.142
Engazonnement m2 1
MATÉRIEL
MATÉRIAUX
gazon m2 600.00 1.000
engrais m2 4,700.00 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.576

MATÉRIEL
MATÉRIAUX
vetiver (11 tiges /m2) m2 1,100.00 1.000
engrais m2 1,292.50 0.250
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.279

Démontage de gabions m3 1
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.686
Déblai meuble y compris évacuation des produits et toutes autres sujétions m3 1
MATÉRIEL
bois rond u 400.00 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.003
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

MATÉRIEL
pelle jour 1,212,000.00 0.003
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.117
Béton de propreté B1 dosé à 150kg/m3 m3 1 PK 153+300
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 3.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.000
Démolition d'ouvrages en maçonnerie m3 1
MATÉRIEL
49,000.00
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.083
Chape hourdé en mortier dosé 400Kg m2 1
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 0.45375
SABLE m3 50,279.29 0.055
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.600

MATÉRIEL
bois rond u 400.00 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.00
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.000

MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 2.475
sable m3 50,279.29 0.300
moellon u 649.30 75.000
blocage m3 83,128.39 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.000
Canne d'ancrage diam 15cm prof 25cm u 1
MATÉRIEL
foreuse(groupe) trous 765.63 1.000
MATÉRIAUX
TOR 14 barre 82,878.74 0.048
CPA sac 43,504.06 0.03642890625
sable m3 50,279.29 0.004415625
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.451
Piquage assise pour semelle en béton m2 1
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.813
Dégagement de Big bag m3 1
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.083
6 CPA 393 19,670 0.5620
45 granulats 95 237,500 6.786
15 1 bétonnière,1 groupe, 1 dame sauteuse, 1 marteau piqueur 0.250
15 7.598
15 0.333
Main d'œuvre
0.000 0.00
0.00
0.000 0.00
130.000 6,370,000.00
0.00
130.000 0.00
1.000 0.00
0.000 0.00
5,160,940.44
3.000 795,000.00
21.000 1,470,000.00
50.000 375,000.00
25.000 281,250.00
25.000 562,500.00
0.000 0.00
1.000 1,200,000.00
1.000 20,000.00
8.000 120,000.00
6.600 132,000.00
5.000 3,000,000.00
0.000 0.00
0.000 0.00
480.000 1,344,000.00 480.000 480.000

960.000 2,235,628.57 960.000 1,440.000
960.000 1,395,628.57 960.000 2,400.000
3,543,861.90
6,370,000.00 13,116,690.44 8,519,119.05 2,400.000 2,400.000 28,005,809.49
10 jours 0.17636684303351
Main d'œuvre
0.000 0.00
0.000 0.00
8.000 120,000.00
0.000 0.00
0.000 0.00
0.000 0.00
320.000 896,000.00 320.000 2,720.000
640.000 1,490,419.05 640.000 3,360.000

640.000 930,419.05 640.000 4,000.000
0.00 0.000 4,000.000
120,000.00 0.00 3,316,838.10 1,600.000 4,000.000 3,436,838.10
m3
Main d'œuvre
Qtté réelle
0.000 0.00
1.000 0.00
0.000 0.00
0.073 204.17 0.073 4,000.073

0.292 679.23 0.292 4,000.365
0.292 424.02 0.292 4,000.656
0.00 0.00 1,307.41 0.656 4,000.656 1,307.41

Main d'œuvre
0.00
0.000 0.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.686 1,919.71 0.686 4,001.342

2.742 6,386.54 2.742 4,004.084
2.742 3,986.91 2.742 4,006.827
0.00 0.00 12,293.16 6.170 4,006.827 12,293.16
Main d'œuvre
0.00
0.500 7,500.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.597 1,672.22 0.597 0.597

2.389 5,563.20 2.389 2.986
2.389 3,472.92 2.389 5.375
7,500.00 0.00 10,708.34 5.375 5.375 18,208.34

Main d'œuvre
0.00
0.500 7,500.00
6,125.00
0.00
0.000 0.00
0.000 0.00
0.00
0.597 1,672.22 0.597 5.972

2.389 5,563.20 2.389 8.361
2.389 3,472.92 2.389 10.750
7,500.00 6,125.00 10,708.34 5.375 10.750 24,333.34
0.000 0.00
0.000 0.00
0.000 0.00
0.000 #VALUE! 0.000 0.000

0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
7,500.00 6,125.00 #VALUE! 0.000 0.000 #VALUE!
Main d'œuvre
0.500 12,250.00
0.151 60.41
0.142 1,147.90
4,919.79
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.143 3,200.00 1.143 1.143

4.571 10,645.85 4.571 5.714
4.571 6,645.85 4.571 10.286
0.000 0.00 0.000 10.286
18,378.11 0.00 20,491.70 10.286 10.286 38,869.81
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 15,657.93
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.013 35.00 0.013 10.298

0.050 116.44 0.050 10.348
0.050 72.69 0.050 10.398
0.000 0.00 0.000 10.398
0.00 15,657.93 224.13 0.113 10.398 15,882.06
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 116,268.04
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.146 3,208.33 1.146 11.544

4.583 10,673.57 4.583 16.127
9.167 13,326.31 9.167 25.294
0.000 0.00 0.000 25.294
0.00 116,268.04 27,208.22 14.896 25.294 143,476.26
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 3,150.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 1.17 0.000 25.294

0.002 3.88 0.002 25.296
0.003 4.85 0.003 25.299
0.000 0.00 0.000 25.299
0.00 3,150.00 9.89 0.005 25.299 3,159.89
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
17.333 693,333.33
0.301 2,433.11
3.008 18,614.05
0.500 1,400.00 0.500 25.799

2.000 4,657.56 2.000 27.799
2.000 2,907.56 2.000 29.799
0.000 0.00 0.000 29.799
12,250.00 1,139,483.13 8,965.12 4.500 29.799 1,160,698.25
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 6,720.82
0.018 148.58
0.000 0.00
0.000
0.000 0.00
0.000 0.00
0.025 70.00 0.025 29.824

0.100 232.88 0.100 29.924
0.100 145.38 0.100 30.024
0.000 0.00 0.000 30.024
0.00 6,869.40 448.26 0.225 30.024 7,317.66
10
Main d'œuvre
0.003 84.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.535 4,299.17 1.535 31.560

6.142 14,302.59 6.142 37.702
6.142 8,928.63 6.142 43.843
0.000 0.00 0.000 43.843
84.00 0.00 27,530.39 13.819 43.843 27,614.39
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 600.00
0.100 470.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.144 403.26 0.144 43.987

0.576 1,341.58 0.576 44.563
0.576 837.50 0.576 45.139
0.000 0.00 0.000 45.139
0.00 1,070.00 2,582.34 1.296 45.139 3,652.34
100
10 0.275000
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 1,100.00
0.250 323.13
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.070 195.42 0.070 45.209

0.279 650.12 0.279 45.488
0.558 811.69 0.558 46.047
0.000 0.00 0.000 46.047
0.00 1,423.13 1,657.23 0.907 46.047 3,080.35
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.00 0.000 0.000
0.00 2,846.25 3,314.46 0.907 0.000 6,160.71
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.171 480.08 0.171 0.171

0.686 1,597.15 0.686 0.857
0.686 997.05 0.686 1.543
0.000 0.00 0.000 1.543
0.00 0.00 3,074.29 1.543 1.543 3,074.29
Main d'œuvre
0.500 12,250.00
0.151 60.41
0.142 1,147.90
4,919.79
0.003 3,462.86 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 2.876

5.333 12,420.16 5.333 8.210
10.667 15,506.98 10.667 18.876
0.000 0.00 0.000 18.876
21,840.96 3,462.86 31,660.48 17.333 18.876 56,964.30
10
Main d'œuvre
0.003 2,125.71
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.029 2,881.67 1.029 19.906

4.117 9,586.81 4.117 24.022
8.233 11,969.45 8.233 32.256
0.000 0.00 0.000 32.256
5,588.57 0.00 24,437.93 13.379 32.256 30,026.50
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
3.250 141,388.19
0.500 25,139.64
0.800 84,558.57
0.000 0.00
0.000 0.00
0.000 0.00
0.500 1,400.00 0.500 32.756

2.000 4,657.56 2.000 34.756
2.000 2,907.56 2.000 36.756
0.000 0.00 0.000 36.756
12,250.00 251,086.41 8,965.12 4.500 36.756 272,301.53
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.521 1,458.33 0.521 37.276

2.083 4,851.62 2.083 39.360
2.083 3,028.71 2.083 41.443
0.000 0.00 0.000 41.443
0.00 0.00 9,338.67 4.688 41.443 9,338.67
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.454 19,739.97
0.055 2,765.36
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.400 1,120.00 0.400 41.843

1.600 3,726.05 1.600 43.443
1.600 2,326.05 1.600 45.043
0.000 0.00 0.000 45.043
0.00 22,505.33 7,172.10 3.600 45.043 29,677.42
Main d'œuvre
0.500 12,250.00
0.151 60.41
0.142 1,147.90
4,919.79
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.500 1,400.00 0.500 45.543

2.000 4,657.56 2.000 47.543
4.000 5,815.12 4.000 51.543
0.000 0.00 0.000 51.543
18,378.11 3,462.86 11,872.68 6.500 51.543 33,713.64
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
2.475 107,672.55
0.300 15,083.79
75.000 48,697.67
0.100 8,312.84
0.000 0.00
0.000 0.00
2.000 5,600.00 2.000 53.543

8.000 18,630.24 8.000 61.543
8.000 11,630.24 8.000 69.543
0.000 0.00 0.000 69.543
0.00 179,766.85 35,860.48 18.000 69.543 215,627.32
10
Main d'œuvre
1.000 765.63
0.000 0.00
0.000 0.00
0.048 3,963.77
0.036 1,584.81
0.004 222.01
0.000 0.00
0.000 0.00
0.000 0.00
0.113 315.43 0.113 69.656

0.451 1,049.39 0.451 70.106
0.451 655.10 0.451 70.557
0.000 0.00 0.000 70.557
765.63 5,770.59 2,019.92 1.014 70.557 8,556.13
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.203 568.75 0.203 70.760

0.813 1,892.13 0.813 71.573
0.813 1,181.20 0.813 72.385
0.000 0.00 0.000 72.385
0.00 0.00 3,642.08 1.828 72.385 3,642.08
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.521 1,458.33 0.521 72.906

2.083 4,851.62 2.083 74.989
2.083 3,028.71 2.083 77.073
0.000 0.00 0.000 77.073
0.00 0.00 9,338.67 4.688 77.073 9,338.67
0 833 5 666.67
1,823,333 4.00 7
10,940,000 13.00 0 9 durée chantier(jour) 130
0
0 52.00 0 22
96.15 - 2,912,000.00
Montant sec
43.2692307692308 46.667
7.21153846153846 485,240.00 27.27
frais via Moramanga embarquemt-decharengagemt voie
nb de site= 6.000
WAGON MADARAIL 5,470,000.000 1,200,000.00 1,800,000.00 5,400,000.00
nb de site= 1.000
WAGON MADARAIL pour 1 sit 2,770,000.000 1,200,000.00 300,000.00 900,000.00
6.3953488372093
SALAIRE OUVRIER
salaire 15,000.00 1.000 15,000.00 2328.7797619048

vary 1,052.10 2.500 2,630.24
laoka 2,000.00 0.500 1,000.00
105000 52.10 18,630.24
SALAIRE MANŒUVRE 8.1395348837209
salaire 8,000.00 1.000 8,000.00 1453.7797619048
vary 1,052.10 2.500 2,630.24 48
laoka 2,000.00 0.500 1,000.00
11,630.24
SALAIRE GARDIEN
salaire 10,000.00 1 10,000.00
vary 1,052.10 2.5 2,630.24
laoka 2,000.00 0.5 1,000.00 8
13,630.24 2.6666666666667
34.6666666666667
9.091 1.7441860465116
714.285714285714 35.2 10.00
13.7362637362637 80 27.273 18.75 2.3255813953488
6.18131868131868 7 20.00 8
28,005,809.49 12 15.9090909090909
30,246,274.24 2 2.5 8.750 11.25
0.080 14.00 -
31.82
CE 480.000 1,344,000.00
Ouvriers 960.000 2,235,628.57
Manœuvre 960.000 1,395,628.57
Montant sec
Machiniste 0.000
1,389 poteau 20
22,400 panne 18.181818181818
18,630 arbaletrier 9.3506493506494

11630.2380952381 travers inferieur et 16.623376623377
etude de formulation béton 6.969 2,421,660.000 16,876,548.54 64.155844155844

epreuve de convenance 6.969 2,839,319.000 19,787,214.11
10
etude et agréement de
gisemement meuble et
carriere rocheux 25 3,291,204.000 82,280,100.00
- 10.526315789474
etude geotechnique (sol) 8 8,918,412.000 71,347,296.00
contrôle geotechnique ( en 2 m 1 30,426,504.000 30,426,504.00

220,717,662.65
3,436,838.10 #REF!
3,711,785.14 6.875
23.170731707317
pour 1m2
mn h
Montant sec
debroussaillage 10 0.167
deracinage 12.5 0.208
evacuation 12.5 0.208 0.04 5
0.000 0.1 12.5
0.000
0.000
27.428571429 0.292
qté agregats qté remblais qté BA 350 TCE
279.64 370.79 48.830 119.60

1,307.41 1,024.16 10000 109.770 124.20
1,412.01 333.28 3735.84 216.75 128.10
Montant sec
8.00 2
mn h
evac 83.33 1.38888889
reglage talus 21.213203436 0.35355339 15
0
0 1.4142135623731
2.9171078859 2.74244228
12,293.16
13,276.61
Montant sec
8.00 2
mn h
extraction par explo 1 0.06 10
evac 83.33 1.39
0
0 1.4142135623731
3.3488372093 2.38888889
18,208.34
19,665.00
Montant sec
8.00 2
mn h
evac 83.33 1.38888889
15
0
0 1.4142135623731
2.38888889
24,333.34
26,280.00
#VALUE! CE 0.000
Ouvriers 0.000
Manœuvre 0.000
Machiniste 0.000
#VALUE! #VALUE!
#VALUE!
12,250.00
60.41 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
52.72% CE 1.143
Ouvriers 4.571
Manœuvre 4.571
Machiniste 0.000
38,869.81 #VALUE!
41,979.39
Montant sec
min h
pose 3.00 0.05
15,882.06
17,152.62
10.00
0.200 0.04
Montant sec
pose GCNT
mn h
mise en place de 0,2m3 50.00 0.833
etalage 5 0.083 5.00
0.917 0.200 0.04
pour 1m3= 4.583
143,476.26
154,954.36
Montant sec
pose de 100m2 10
mn h
0.1 0.002
2,222.22
2,333.33 -
3,159.89
3,412.69
Montant sec
1m3 jour
1.00 0.75
1.33 1
10 cm de béton à adjuvant pour 25 cm en tout

1.00 u pour 1m2
0.475 0.5
1,160,698.25
1,253,554.11
Montant sec
2.62 18,900.00 28.65 18,928.65

4.66 25,200.00 419.87 25,619.87
7.28 44,548.52
6,118.80
7,317.66
7,903.07
Montant sec
mn h
extraction 240 4
elagage 120 2
1.302578019 6.14166667
0.78125
1.28
27,614.39
29,823.54
pour 1 m2 = 30 gazons
Montant sec
mn h
decoupe 15 0.25 0.5
extraction 0 0
transport 39.130434783 0.65217391 3.57142857 30
plantation 15 0.25 6.5 0.5
13.886792453 0.57608696 23.2142857
3.3333333333
11.111111111
3,652.34
3,944.53
Montant sec
mn h
transport 0.125
28.656716418 0.27916667
3.3333333333
11.111111111
3,080.35
3,326.78
6,160.71
6,653.56
0.02
pour 2m3
Montant sec
mn h
depose moellon 20 0.33333333 0.13 160.00
depose cage 10 0.16666667
evacuation 129.6 2.16 5.00 6.1728395061728
evacuation cage 5 0.08333333
2.91616038882139 2.74333333
11.66 pr 1m3= 0.68583333
0.02
0.3333333333333
0
3,074.29
3,320.23
60.41 0.151 0.02

Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
55.58% CE 1.333
Ouvriers 5.333
Manœuvre 10.667
Machiniste 0.000
56,964.30 56,964.30
61,521.44
Montant sec
mn h
extraction 240
elagage 120 2
4.11666667
2 0.0333333333
240 4 0.26041667
125 2.0833333333 3.84
120 2
8.1166666667
30,026.50
32,428.62
Montant sec
1m3 jour h
1.00 0.75 0.0125
1.33 1
0
0.0125
0
1.00 u pour 1m2 #DIV/0!
272,301.53
294,085.65
mn h
demolition 125 2.08333333 1 125
Montant sec
0
0
0
0
0
3.84 2.08333333
9,338.67
10,085.76 TALUS 1
P1 long=
P2 long=
P3 long=
P4 long=
P5 long=
Montant sec
mn h
transport 0.125 0
14.328358209 0.55833333
3.3333333333
11.111111111
29,677.42
32,051.62
12,250.00
60.41 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
35.22% CE 0.500
Ouvriers 2.000
Manœuvre 4.000
Machiniste 0.000
33,713.64 33,713.64
36,410.73
Montant sec
CE #VALUE!
Ouvriers #VALUE!
Manœuvre 0.000
MACHINISTE 0.000
0.00
215,627.32
232,877.51 0.20
485.00
32.33
3.56
Montant sec
mn h
forage 45 0.375
façonnage 0.08 1.20
0.25
17.753430216 0.45061714
3.3333333333
11.111111111
nb de trous par jours= 32.00
15.00 mn
0.03 j
8,556.13
9,240.62
Montant sec
POUR 1m2
mn h
perçage 60 1.000
evac 37.50 0.625 0.04 10
0.000 0.15 37.50
0.000
9.84615384615385 0.813
3,642.08
3,933.45
Montant sec
POUR 1m3
mn h
0.000
evac 250.00 4.167 0.04 10
0.000 1.00 250.00
0.000
3.84 2.083
9,338.67
10,085.76
INSTALLATION DE CHANTIER Situation chantiers
BARAQUES 17.5 40.00
depôt : 7,00x2,50 300 sacs au site PK 0+600 dist/153 dist/242,3 site
89.00 153.30
tôle de 3,00 9 35,100.00 315,900.00 29.08 59.92 182.38
tôle de 2,00 22 23,400.00 514,800.00 32.50 56.50 185.80
madrier - 47.20 41.80 200.50
planche pin 50 6,189.17 309,458.53 53.90 35.10 207.20
pointe 11.9 8,090.08 96,271.97 89.00 242.30
serrure 1 10,000.00 10,000.00

bois rond 38 400.00 15,200.00 19.00 2.00 38.00
1,261,630.49 7.00 2.50 17.50
bureaux: 4ux2,00x5,00 55.50
tôle de 2,50 26 29,250.00 760,500.00
bois rond 104 400.00 41,600.00 2.50 2.00 5.00
planche pin 140.00 6,189.17 866,483.87 1.43 -

pointe 27.00 8,090.08 218,432.19 -
serrure 4 10,000.00 40,000.00 -
1,927,016.06 928,375.58
salle de reunion: 2,5x6,00 - 315,900.00
tôle de 3,00 8 35,100.00 280,800.00 96,271.97
bois rond 38 400.00 15,200.00 10,000.00
planche pin 60 6,189.17 371,350.23 15,200.00
pointe 10.6 8,090.08 85,754.86 1,365,747.54
serrure 1 10,000.00 10,000.00
763,105.09
dortoir 1 1,872,321.55 1,872,321.55
refectoire:12,00x4,00 -
polyane 65 2,250.00 146,250.00
bois rond 46 400.00 18,400.00
164,650.00
atelier armature -
polyane 65 2,250.00 146,250.00
bois rond 46 400.00 18,400.00
164,650.00
2 wc+douche -
polyane 20.4 2,250.00 45,900.00
tôle de 1,50 8 17,550.00 140,400.00
bois rond 16 400.00 6,400.00

planche pin 32 6,189.17 198,053.46
pointe 5.6 8,090.08 45,304.45
436,057.91
abri materiel 1 1,261,630.49 1,261,630.49
abri labo 1 1,261,630.49 1,261,630.49
ATELIER de préfabrication à Moramanga: 10,00x6,00

tole de 6,00 13 90,000.00 1,170,000.00
madrier 65 50,000.00 3,250,000.00
pointe 4,420,000.00
Abri groupe electrogene 2,00x2,00

tôle de 2,50 13 29250 380,250.00
bois rond 11 400 4,400.00
planche pin 11 6189.1705 68,080.88

pointe 2.75 8090.081190476 22,247.72
serrure 1 10000 10,000.00

484,978.60
tôle de 3,00 7 35,100.00 491,400.00 20.26 16.00
tole de 2,00 23 23,400.00 1,076,400.00 5.26 6.00
bois rond 42 400.00 33,600.00 3.16 13.75

planche 100 6,189.17 1,237,834.10 2.25
serrure 1 10,000.00 20,000.00 100.00 38.00
2,859,234.10
ELECTRICITE
groupe électrogène -
GO 650 4,900.00 3,185,000.00
3,185,000.00
EAU -
camion -
chauffeur 0.25 15,000.00 3,750.00
GO 650 4,900.00 3,185,000.00
3,188,750.00
TRANSPORT CAMION: 01 voyage 20.00
-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00

manutention 4 7,000.00 28,000.00
70,950.00
par m2
transport camion pour matériaux de quincailleries

-
chauffeur 0.125 15,000.00 1,875.00
GO 0.60 4,900.00 2,940.00
manutention 4 7,000.00 28,000.00
32,815.00
transport camion pour agrègats

TRANSPORT CAMION: 01 voyage 20.00 0.50
-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00
manutention 4 7,000.00 28,000.00
70,950.00
par m2
m3 1
Désignation u Coût unitaire
MATÉRIEL
motopompe jour 29,500.00
ur une brouette
MATÉRIAUX
gony u 1,000.00
enrochement m3 515,833.33
MAIN D'ŒUVRE


Qtté réelle
MATÉRIEL
motopompe jour 29,500.00 1.125 1.125
23 plaques/brouette 1.125 1.125
0.000
MATÉRIAUX
0.000
0.000
0.000
0.000
0.000
0.000
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 1.778 1.778
Ouvriers P h 2,328.78 7.111 7.111
Manœuvre local h 1,453.78 14.222 14.222
0.000

MATÉRIEL
motopompe jour 1.13
MATÉRIAUX
MAIN D'ŒUVRE
Chef d'équipe h 1.78
Ouvriers P h 7.11
Manœuvre local h 14.22
moellons
moellons/brouette
0.4
5.00
15.00 6.00
1.00 0.40
0.4
ur une brouette
ur une brouette
moellon/m3
ur une brouette
logueur= 53.14
talus 1 talus 2
22.226 29.746 969.82 956.91 12.91 956.61 939.78
21.64 28.680 970.48 957.6 12.88 956.67 940.28
20.7 36.55 971.14 957.7 13.44 957.61 940.72
-
-
25.70336896206 34.1770891 surface amont= 1,365.88

25.18301014573 33.0329305 surface aval= 2,139.62
24.68042949383 40.2638125
0 0
0 0
mn
mn
bétonnièr
dist/2sites ciment durée BA 1 MACONNERIE-BETON
nb
e
393.39 8.25 1
29.08 1,025.02 18.75 1 1.1 CIMENT
3.42 51.19 0.83 1 1.1.01 Ciment CPA 45 sac de 50kg 39,000.00
14.7 1,834.63 25.90 1 1.1.02 Ciment CPJ 35 sac de 50kg 35,000.00
6.7 383.68 3.50 1 1.1.03 Ciment colle sac de 25kg 28,000.00
35.1 783.39 16.00 1 1.2 ADJUVANT
4,471.29
1.2.01 Sikalite kg 10,000.00
150.00 1.3.01 Sable de rivièr m3 40,000.00

12.00 1.3.02 Gravillon 5/15 m3 80,000.00
5.00 1.3.04 Caillasse (bloc m3 60,000.00
moellon u
6.20 500.00
1.3.08 Tout venant 0, m3 70,000.00
1.4 BRIQUETTERIE
1.5 ACIER A BETON

1.5.01 Fer TOR 6 barre 11,80 18,900.00
1.5.02 Fer TOR 8 barre 11,80 25,200.00

1.5.03 Fer TOR 10 barre 11,80 46,750.00
1.5.04 Fer TOR 12 barre 11,80 63,400.00
1.5.05 Fer TOR 14 barre 11,80 81,600.00
1.5.06 Fer TOR 16 barre 11,80 93,000.00
1.5.07 Fer TOR 20 barre 11,80 -
1.5.08 Fil recuit kg 8,400.00
1.6 ETANCHEITE
1.6.01 Film polyane 150µ m2 1,945.33
Etancheité
monocouche
non
accessible
1.6 BOISERIE
1.6.02 Bois rond;4,0 unité 4,500.00
feuille
1,22x2,44 98,400.00
1.7.01 Pointe TP kg 8,000.00
1.8 COUVERTURE
Couverture
TOG
30/100
Couverture
TOG
60/100 40,000.00
Placo BA13
neau de 2x1 52,800.00
1.9.02 Fourrure de 5 u 28,600.00
1.9.03 bande à joint u 19,000.00
1.9.06 vis placo 3,5/3 boite de 1000
pcs 45,000.00

1.10 PIECE PVC
barre de
5,80m 59,000.00
km 1.10.02 coude 90° PVC Ø100 u 13,000.00
u PVC Ø 100 1,920.00
1.10.04 patte à vis 8 u 350.00

u
9,000.00
1.11 CARREAU
1.12 PEINTURE
Peinture à l'u
plastique
1.12.01 ( spéciale
intérieure) kg
Peinture à l'u
plastique
1.12.02 ( spéciale
extérieure) kg
18.00
245,400
Main d'œuvre
Quantité Matériel Matériaux Prix unitaire sec
1.125 1.125 33,187.50

1.125 1.125 0.00
0.000 0.00
20.513 20.513 20,512.82

0.400 0.400 ###
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.778 1.778 4,977.78 1.778 31.577

7.111 7.111 16,560.21 7.111 38.688
14.222 14.222 20,675.98 14.222 52.911
0.000 0.00 0.000 52.911
33,187.50 ### 42,213.97 23.111 52.911 302,247.62
Main d'œuvre
Montant Heures Cumul d'heures 1m3
1.00
33,187.50 1.33
0.00
0.00
nb gony
0.00 0.05
0.00 1.00
0.00
0.00 excavation
0.00 enrochement
0.00
4,977.78 1.778 54.688

16,560.21 7.111 61.799 prix enrochement
20,675.98 14.222 76.022 transport madarail
0.00 0.000 76.022 enrochement
33,187.50 0.00 42,213.97 23.111 76.022 75,401.47 75,401.47
16.83
16.39
16.89
-
-
ERIAUX TTC
OBSERVATION TRANSPORT PRIX LIVRE carrière Ambatomaro ABC
lafarge
4504.05952381 43,504.06 30,000.00 30,000.00
lova 4504.05952381 39,504.06 22,500.00
somalaval(san 591.25 28,591.25 28,800.00
2.48148148148148
92.3076923076923 16 700.00
90.08 10,090.08 1,476.92 6,950.00
-
10,279.29 50,279.29 45,000.00

25,698.21 105,698.21 0.09 68,000.00 13,636.36
23,128.39 83,128.39 60,000.00 18,140.42
176.93 676.93 550.00

10,000.00
23,128.39 93,128.39 70,000.00
150.00 2,770,000.00 79.14 2,770,000.00
1,200.00 32,815.00 10.94 70,950.00
1,400.00 90.08
-
235.98 19,135.98 2.62 13,100.00
0
0
0
419.86842880952 25,619.87 4.66 21900
654.78215733333 47,404.78 7.27 37,500.00
943.90674628572 64,343.91 10.48 47,880.00
1278.7385312857 82,878.74 14.20 68,800.00
0 93,000.00 90,900.00
-
90.08 8,490.08 1,621.11 6,432.00
OBSERVATION
-
1,945.33 1,945.33
-
-
189.17 6,189.17 4.00 10.00
149.16 4,649.16 280.00 40.00
149.16 8,149.16 0.01
149.16 20,149.16 0.85
98,400.00 108.28 98,400.00

410.19 50,410.19
410.19 40,410.19
-
90.08 8,090.08 4,920.00
55,000.00
-
- 10,524.00
40,000.00 30,000.00
-
52,800.00 52,800.00
28,600.00 28,600.00
19,000.00 19,000.00
-
4,320.00 4,320.00
45,000.00 45,000.00
-
OBSERVATION
-
59,000.00 sanifer 61,500.00

13,000.00 sanifer 9,766.00
1,920.00 sanifer 1,920.00
350.00 abc
1,920.00 abc 1,920.00
9,000.00 abc 10,184.00

-
-
-
-
-
- abc
- abc
9/9/2020
Montant sec
1m3 jour
1.00 0.75
1.33 1
nb gony 0.65 0.15 0.50

0.05 1
1.00 20.5128205128205 15.00 0.02
jours/m3 0.25 0.3333333333333
enrochement 0.625 0.5 volume enrochement=
1.125
2.5 30
prix enrochement
enrochement 60,000.00 1 60,000.00
302,247.62 515,833.33
jour
0.75
1
0.65 0.15 0.50

1
20.5128205128205 15.00 0.02
jours/m3 0.25 0.33333333333333
0.5 32.00 0.64
0.625 0.5 volume enrochement= 0.4
1.125
2.5 30
5,470,000.000 0.083333333333 455,833.33

60,000.00 1 60,000.00
515,833.33
SANIFER
lucky 23.53
31,000.00
sacs de ciment/wagon madarail

12,000.00
72,000.00
3,957.14
546.92
4,504.06
15.30
ansport agregats 1,378.24

9.89 8 10.80
2.96 370.37
12.85
13,000.00
21,500.00 PRIX ACIER

37,500.00 19,135.98 0.38173767 7,304.92
25,619.87 0.21454623 5,496.65
6400.78473
SANIFER
5,220.00 polyane 40µ 55000
- ABC
polyane 150µ 525240.012

145,000.00 33055.6302 47,540.98
4,600.00
59,000.00
11,760.00 4,920.00
32,400.00
24,000.00
17,000.00
55,000.00
13,000.00
3,500.00
350.00
9,000.00
0.4
5.00
15.00 6.00
1.00 0.40
install
prepa DE
MATÉRIEL
honoraire labo fft 220,717,662.65

liaison (knternet, telephone) jour 130.000
130.000
1.000
MATÉRIAUX

1.000
mobilier u 70,000.00 21.000
ml 22,500.00 25.000
implantation
panneau de signalisation m2 20,000.00 1.000
Diplori u 1,000,000.00 1.000
plan d'execution fft 2,000,000.00
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 1,980.000
Ouvriers P h 2,328.78 3,960.000
gardien jour 13,630.24 300.000

MATÉRIEL

MATÉRIAUX
MAIN D'ŒUVRE
MATÉRIEL
MATÉRIAUX
fft
1
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.583

MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.687
explosif m3 15,000.00 0.500
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 3.083

Déroctage m3 1
explosif m3 15,000.00 0.500

MAIN D'ŒUVRE
Ouvriers P h 2,328.78 3.083
MAIN D'ŒUVRE

MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

Geotextile m2 1
MATÉRIEL
MATÉRIAUX
geotextile m2 14,234.48 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.025
Enrochements m3 1
MATÉRIEL
MATÉRIAUX
blocage m3 83,128.39 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 7.407
Démontage de poitrail m2 1
MATÉRIEL
MATÉRIAUX
SOMATRAFER jour 15,000.00 0.750
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.083
Béton armé B3 dosé à 350kg/m3 m3 1 PK 182+380
MATÉRIEL
MADRIER u 50,410.19 4.000

MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
pointe kg 8,090.08 0.128
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.000
MATÉRIEL
MATÉRIAUX
acier kg 6,400.78 1.050
fil recuit kg 8,490.08 0.018
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.114

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 12.283
Engazonnement m2 1
MATÉRIEL
MATÉRIAUX
gazon m2 600.00 1.000
engrais m2 4,700.00 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.152

MATÉRIEL
MATÉRIAUX
vetiver (11 tiges /m2) m2 1,100.00 1.000
engrais m2 4,700.00 0.250
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.558

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.372
MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.003
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

MATÉRIEL
pelle jour 1,212,000.00 0.003
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.117
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 3.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 10.667
MATÉRIEL
49,000.00
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.167
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 0.45375
SABLE m3 50,279.29 0.055
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.600

MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.00
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.000

MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 2.475
sable m3 50,279.29 0.300
moellon u 590.68 75.000
blocage m3 83,128.39 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.000
MATÉRIEL
MATÉRIAUX
TOR 14 barre 82,878.74 0.048
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.201
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.813
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.083
Rejointoiement de maçonnerie dosé 400Kg m2 1
MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 0.28875
sable m3 50,279.29 0.035
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.800
N° prix Unité Quantité long ouvrage provi=
Blindage fft 1 larg ouvrage provi=
haut ouvrage provi=
MATÉRIEL
poste soudure (groupe electrogene) jour 49,000.00 6.000
MATÉRIAUX
IPE 160 barre 2,075,255.81 13.2033898305085
boulon 16/60 u 2,120.00 160
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 36.000
Mise en œuvre de batardeau PK 182+380 fft 1
MATÉRIEL
MATÉRIAUX
gony u 1,500.00 4686.66666666671
- 0.035
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 144.506
Ouvriers P h 2,328.78 578.022
6 CPA 1,025 51,251 1.4643
45 granulats 841 2,101,970 60.056 60.06
15 61.771
15 0.333
Main d'œuvre
0.000 0.00
0.000 0.00
130.000 6,370,000.00
0.00
130.000 0.00
1.000 0.00
0.000 0.00
15,316,138.88
1.000 0.00
21.000 1,470,000.00
50.000 375,000.00
25.000 281,250.00
25.000 562,500.00
0.000 0.00
1.000 1,200,000.00
1.000 20,000.00
33.000 495,000.00
6.600 132,000.00
5.000 3,000,000.00
1.000 1,000,000.00
0.000 0.00
1,980.000 5,544,000.00 1,980.000 1,980.000

3,960.000 9,221,967.86 3,960.000 5,940.000
3,960.000 5,756,967.86 3,960.000 9,900.000
4,089,071.43
6,370,000.00 23,851,888.88 24,612,007.14 9,900.000 9,900.000 54,833,896.02
10 jours 0.17636684303351
Main d'œuvre
0.000 0.00
0.000 0.00
33.000 495,000.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00 0.000 9,900.000
0.000 0.00 0.000 9,900.000

0.000 0.00 0.000 9,900.000
0.00 0.000 9,900.000
495,000.00 0.00 0.00 0.000 9,900.000 495,000.00
m3
Main d'œuvre
Qtté réelle
0.000 0.00
1.000 0.00
0.000 0.00
0.146 408.33 0.146 9,900.146

0.583 1,358.45 0.583 9,900.729
1.167 1,696.08 1.167 9,901.896
0.00 0.00 3,462.86 1.896 9,901.896 3,462.86

Main d'œuvre
0.00
0.000 0.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.672 1,880.82 0.672 9,902.568

2.687 6,257.17 2.687 9,905.254
5.374 7,812.28 5.374 9,910.628
0.00 0.00 15,950.27 8.732 9,910.628 15,950.27
Main d'œuvre
0.00
0.500 7,500.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.771 2,158.33 0.771 0.771

3.083 7,180.40 3.083 3.854
6.167 8,964.98 6.167 10.021
7,500.00 0.00 18,303.71 10.021 10.021 25,803.71

Main d'œuvre
0.00
0.500 7,500.00
6,125.00
0.00
0.000 0.00
0.000 0.00
0.00
0.771 2,158.33 0.771 10.792

3.083 7,180.40 3.083 13.875
6.167 8,964.98 6.167 20.042
7,500.00 6,125.00 18,303.71 10.021 20.042 31,928.71
0.000 0.00
0.000 0.00
0.000 0.00
0.000 #VALUE! 0.000 0.000

0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
7,500.00 6,125.00 #VALUE! 0.000 0.000 #VALUE!
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 1.333

5.333 12,420.16 5.333 6.667
5.333 7,753.49 5.333 12.000
0.000 0.00 0.000 12.000
19,019.86 0.00 23,906.98 12.000 12.000 42,926.85
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 15,657.93
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.006 17.50 0.006 12.006

0.025 58.22 0.025 12.031
0.025 36.34 0.025 12.056
0.000 0.00 0.000 12.056
0.00 15,657.93 112.06 0.056 12.056 15,770.00
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 91,441.23
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.852 5,185.19 1.852 13.908

7.407 17,250.22 7.407 21.316
7.407 10,768.74 7.407 28.723
0.000 0.00 0.000 28.723
0.00 91,441.23 33,204.14 16.667 28.723 124,645.38
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.750
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.021 58.33 0.021 28.744

0.083 194.06 0.083 28.827
0.167 242.30 0.167 28.994
0.000 0.00 0.000 28.994
0.00 0.00 494.69 0.271 28.994 494.69
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
4.000 201,640.75
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
17.333 693,333.33
0.128 1,035.53
1.280 377,600.00
0.500 1,400.00 0.500 29.494

2.000 4,657.56 2.000 31.494
2.000 2,907.56 2.000 33.494
0.000 0.00 0.000 33.494
213,890.75 1,497,071.51 8,965.12 4.500 33.494 1,719,927.38
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 6,720.82
0.018 148.58
0.000 0.00
0.000
0.000 0.00
0.000 0.00
0.029 80.00 0.029 33.522

0.114 266.15 0.114 33.637
0.114 166.15 0.114 33.751
0.000 0.00 0.000 33.751
0.00 6,869.40 512.29 0.257 33.751 7,381.69
10
Main d'œuvre
0.003 84.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
3.071 8,598.33 3.071 36.822

12.283 28,605.18 12.283 49.105
12.283 17,857.26 12.283 61.388
0.000 0.00 0.000 61.388
84.00 0.00 55,060.77 27.638 61.388 55,144.77
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 600.00
0.100 470.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.288 806.52 0.288 61.676

1.152 2,683.16 1.152 62.829
1.152 1,675.01 1.152 63.981
0.000 0.00 0.000 63.981
0.00 1,070.00 5,164.69 2.592 63.981 6,234.69
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 1,100.00
0.250 1,175.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.140 390.83 0.140 64.120

0.558 1,300.24 0.558 64.679
1.117 1,623.39 1.117 65.795
0.000 0.00 0.000 65.795
0.00 2,275.00 3,314.46 1.815 65.795 5,589.46
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.00 0.000 0.000
0.00 4,550.00 6,628.91 1.815 0.000 11,178.91
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.343 960.17 0.343 0.343

1.372 3,194.31 1.372 1.715
1.372 1,994.10 1.372 3.086
0.000 0.00 0.000 3.086
0.00 0.00 6,148.58 3.086 3.086 6,148.58
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 4.420

5.333 12,420.16 5.333 9.753
10.667 15,506.98 10.667 20.420
0.000 0.00 0.000 20.420
22,482.72 3,462.86 31,660.48 17.333 20.420 57,606.05
10
Main d'œuvre
0.003 2,125.71
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.029 2,881.67 1.029 21.449

4.117 9,586.81 4.117 25.565
8.233 11,969.45 8.233 33.799
0.000 0.00 0.000 33.799
5,588.57 0.00 24,437.93 13.379 33.799 30,026.50
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
3.250 141,388.19
0.500 25,139.64
0.800 84,558.57
0.000 0.00
0.000 0.00
0.000 0.00
2.667 7,466.67 2.667 36.465

10.667 24,840.32 10.667 47.132
10.667 15,506.98 10.667 57.799
0.000 0.00 0.000 57.799
12,250.00 251,086.41 47,813.97 24.000 57.799 311,150.38
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.042 2,916.67 1.042 58.840

4.167 9,703.25 4.167 63.007
4.167 6,057.42 4.167 67.174
0.000 0.00 0.000 67.174
0.00 0.00 18,677.33 9.375 67.174 18,677.33
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.454 19,739.97
0.055 2,765.36
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.400 1,120.00 0.400 67.574

1.600 3,726.05 1.600 69.174
1.600 2,326.05 1.600 70.774
0.000 0.00 0.000 70.774
0.00 22,505.33 7,172.10 3.600 70.774 29,677.42
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.500 1,400.00 0.500 71.274

2.000 4,657.56 2.000 73.274
4.000 5,815.12 4.000 77.274
0.000 0.00 0.000 77.274
19,019.86 3,462.86 11,872.68 6.500 77.274 34,355.40
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
2.475 107,672.55
0.300 15,083.79
75.000 44,301.16
0.100 8,312.84
0.000 0.00
0.000 0.00
2.000 5,600.00 2.000 79.274

8.000 18,630.24 8.000 87.274
8.000 11,630.24 8.000 95.274
0.000 0.00 0.000 95.274
0.00 175,370.33 35,860.48 18.000 95.274 211,230.81
10
Main d'œuvre
1.000 765.63
0.000 0.00
0.000 0.00
0.048 3,963.77
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.050 140.43 0.050 95.324

0.201 467.19 0.201 95.525
0.201 291.65 0.201 95.725
0.000 0.00 0.000 95.725
765.63 3,963.77 899.28 0.451 95.725 5,628.67
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.203 568.75 0.203 95.928

0.813 1,892.13 0.813 96.741
0.813 1,181.20 0.813 97.553
0.000 0.00 0.000 97.553
0.00 0.00 3,642.08 1.828 97.553 3,642.08
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.521 1,458.33 0.521 98.074

2.083 4,851.62 2.083 100.157
2.083 3,028.71 2.083 102.241
0.000 0.00 0.000 102.241
0.00 0.00 9,338.67 4.688 102.241 9,338.67
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.289 12,561.80
0.035 1,759.78
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.200 560.00 0.200 102.441

0.800 1,863.02 0.800 103.241
0.800 1,163.02 0.800 104.041
0.000 0.00 0.000 104.041
0.00 14,321.57 3,586.05 1.800 104.041 17,907.62
11.0
2.3
2 10
Matériel Matériaux Main d'œuvre Prix unitaire sec

6.000 294,000.00
0.000 0.00
0.000 0.00
13.203 27,400,411.43
160.000 339,200.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
9.000 25,200.00 9.000 113.041

36.000 83,836.07 36.000 149.041
36.000 52,336.07 36.000 185.041
0.000 0.00 0.000 185.041
294,000.00 27,739,611.43 161,372.14 81.000 185.041 28,194,983.57
10
Main d'œuvre
14.451 708,077.22
0.000 0.00
0.000 0.00
4,686.667 7,030,000.00
0.035 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
144.506 404,615.56 144.506 329.546

578.022 1,346,086.45 578.022 907.569
578.022 840,317.01 578.022 1,485.591
0.000 0.00 0.000 1,485.591
708,077.22 7,030,000.00 2,591,019.02 1,300.550 1,485.591 10,329,096.24
833 5 666.67
voyage en tonne 12.55 voyage au m3 150

13.00 9 durée chantier(jour) 130
163.14 0 22
30.65 - 2,912,000.00
Montant sec
13.7920068390056 46.667
2.29866780650093 485,240.00 27.27
frais via Moramanga embarquemt-dechargmnt engagemt voie
nb de site= 6.000
WAGON MADARAIL 5,470,000.000 1,200,000.00 1,800,000.00 5,400,000.00
nb de site= 1.000
6.39534883721
SALAIRE OUVRIER
salaire 15,000.00 1.000 15,000.00 2328.7797619

vary 1,052.10 2.500 2,630.24
laoka 2,000.00 0.500 1,000.00
105000 52.10 18,630.24
salaire 8,000.00 1.000 8,000.00 1453.7797619
vary 1,052.10 2.500 2,630.24 48
laoka 2,000.00 0.500 1,000.00
11,630.24
SALAIRE GARDIEN
salaire 10,000.00 1 10,000.00
vary 1,052.10 2.5 2,630.24
laoka 2,000.00 0.5 1,000.00 8
13,630.24 2.66666666667
34.6666666666667
9.091 1.74418604651
714.285714285714 35.2 10.00
4.37841486952559 80 27.273 18.75 2.32558139535
1.97028669128652 7 20.00 8
54,833,896.02 12 15.9090909090909
59,220,607.71 2 2.5 8.750 11.25
0.080 14.00 -
31.82
CE 1,980.000 5,544,000.00
Ouvriers 3,960.000 9,221,967.86
Manœuvre 3,960.000 5,756,967.86
Montant sec
Machiniste 0.000
1,389 poteau 20
22,400 panne 18.1818181818
18,630 arbaletrier 9.35064935065

11630.2380952381 travers inferieur et superieur 16.6233766234

10
- 10.5263157895

220,717,662.65
495,000.00 #REF!
534,600.00 6.875
23.1707317073
pour 1m2
mn h
Montant sec
evacuation 12.5 0.208 0.04 5
0.000 0.1 12.5
0.000
0.000
13.714285714 0.583
279.64 370.79 48.830 119.60

3,462.86 1,024.16 10000 109.770 124.20
3,739.89 333.28 3735.84 216.75 128.10
Montant sec
8.00 2
mn h
extraction 0.25 0.04 15
evac 125.00 2.08333333
reglage talus 21.213203436 0.35355339 15
0
0 1.41421356237
2.68688672
15,950.27
17,226.29
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
15
0
0 1.41421356237
3.08333333
25,803.71
27,868.01
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
15
0
0 1.41421356237
3.08333333
31,928.71
34,483.01
#VALUE! CE 0.000
Ouvriers 0.000
Manœuvre 0.000
Machiniste 0.000
#VALUE! #VALUE!
#VALUE!
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
55.69% CE 1.333
Ouvriers 5.333
Manœuvre 5.333
Machiniste 0.000
42,926.85 #VALUE!
46,361.00
Montant sec
min h
pose 3.00 0.05
160
15,770.00
17,031.59
blocage de 0,30x0,30x0,25= 0.027

Montant sec
pour 1m3 nb de blocs/m3= 37.037037037
mn h
transport 370.37 6.173 10.00
pose 74.0740740740741 1.235 2.000
7.407
1.080
124,645.38
134,617.01
Montant sec
mn h
nettoyage 5 0.083
MADARAIL/M2 mn jourd
depose rails 240.00 0.500 120.00
repose rails 120.00 0.250 60.00
0.750
494.69
534.27
Montant sec
1m3 jour
1.00 0.75
1.33 1

1.00 u pour 1m2
0.25 1
1,719,927.38
1,857,521.57
Montant sec
2.62 18,900.00 28.65 18,928.65

4.66 25,200.00 419.87 25,619.87
7.28 44,548.52
6,118.80
7,381.69
7,972.23
Montant sec
mn h
extraction 240 4
elagage 120 2
12.2833333
0.78125
1.28
55,144.77
59,556.35
Montant sec
mn h
decoupe 15 0.25 0.5
extraction 0 0
transport 39.130434783 0.65217391 3.57142857142857 30
plantation 15 0.25 6.5 0.5
1.15217391 23.2142857142857
3.3333333333
11.111111111
6,234.69
6,733.46
Montant sec
mn h
transport 0.125
0.55833333
3.3333333333
11.111111111
5,589.46
6,036.61
11,178.91
12,073.23
0.02
pour 2m3
Montant sec
mn h
depose moellon 20 0.33333333 0.13 160.00
evacuation 129.6 2.16 5.00 6.17283950617
2.74333333
pr 1m3= 1.37166667
0.02
0.33333333333
0
6,148.58
6,640.46
702.17 0.151 0.02

Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
54.96% CE 1.333
Ouvriers 5.333
Manœuvre 10.667
Machiniste 0.000
57,606.05 57,606.05
62,214.54
Montant sec
mn h
extraction 240
elagage 120 2
4.11666667
2 0.0333333333
240 4 0.260416666666667
125 2.0833333333 3.84
120 2
8.1166666667
30,026.50
32,428.62
Montant sec
1m3 jour h
1.00 0.75 0.0125
1.33 1
0
0.0125
0
1.00 u pour 1m2 #DIV/0!
311,150.38
336,042.41
mn h
demolition 125 2.08333333 1 125
Montant sec
0
0
0
0
0
4.16666667
18,677.33
20,171.52 TALUS 1
P1 long=
P2 long=
P3 long=
P4 long=
P5 long=
Montant sec
mn h
transport 0.125 0
0.55833333
3.3333333333
11.111111111
29,677.42
32,051.62
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
34.56% CE 0.500
Ouvriers 2.000
Manœuvre 4.000
Machiniste 0.000
34,355.40 34,355.40
37,103.83
Montant sec
CE #VALUE!
Ouvriers #VALUE!
Manœuvre 0.000
MACHINISTE 0.000
0.00
211,230.81
228,129.28 0.20
485.00
32.33
3.56
Montant sec
mn h
forage 15 0.125
0.25
0.20061714
3.3333333333
11.111111111
15.00 mn
0.03 j
5,628.67
6,078.96
Montant sec
POUR 1m2
mn h
perçage 60 1.000
evac 37.50 0.625 0.04 10
0.000 0.15 37.50
0.000
0.813
3,642.08
3,933.45
Montant sec
POUR 1m3
mn h
0.000
evac 250.00 4.167 0.04 10
0.000 1.00 250.00
0.000
2.083
9,338.67
10,085.76
Montant sec
POUR 1m3
mn h
0.000
evac - 0.000
0.000
0.000
0.000
17,907.62
19,340.23
largeur= 2.3
longueurr= 5
MONTAGE DE PORTIQUE en IPN 100 posé sur
Montant sec radier du dalot; construit pré alablement hauteur= 2.2
nb nb barre
poteau de 2,95m 10 2.500 2.95
traverses haut et bas 8 1.559 2.3
traverses haut et bas 6 2.542 5
24 6.602
13.2033898
mn h
montage portiques 2880 48.000 60
demontage portiques 1440 24.000 30
0.000
0.000
0.222222222222222 36.000
Transport profilés par MADARAIL TRANSPORT CAMION: 01 voyage
poids profil= 189.626
prix profil= 2040000 chauffeur 0.25
prix total profil= 2,075,256 GO 48.00
28,194,983.57 manutention 4
30,450,582.26
Montant sec
par gony
mn h
remplissage 9.6 0.160 9.6
empilage 5 0.083
0.000
0.247
1,156.044 72.2527777777784
volume batardeau gony
12 6 70 27.1111111111111 38
17 2 36 38 14
105 m3
10,329,096.24
11,155,423.94
BARAQUES 17.5 40.00
89.00 153.30
tôle de 3,00 9 35,100.00 315,900.00 29.08 59.92 182.38
tôle de 2,00 22 23,400.00 514,800.00 32.50 56.50 185.80
madrier - 47.20 41.80 200.50
planche pin 50 6,189.17 309,458.53 53.90 35.10 207.20
pointe 11.9 8,090.08 96,271.97 89.00 242.30
serrure 1 10,000.00 10,000.00

bois rond 38 400.00 15,200.00 19.00 2.00 38.00
1,261,630.49 7.00 2.50 17.50
bureaux: 4ux2,00x5,00 55.50
tôle de 2,50 26 29,250.00 760,500.00
bois rond 104 400.00 41,600.00 2.50 2.00 5.00
planche pin 140.00 6,189.17 866,483.87 1.43 -

pointe 27.00 8,090.08 218,432.19 -
serrure 4 10,000.00 40,000.00 -
1,927,016.06 928,375.58
tôle de 3,00 8 35,100.00 280,800.00 96,271.97
bois rond 38 400.00 15,200.00 10,000.00
planche pin 60 6,189.17 371,350.23 15,200.00
pointe 10.6 8,090.08 85,754.86 1,365,747.54
serrure 1 10,000.00 10,000.00
763,105.09
dortoir 1 1,872,321.55 1,872,321.55
polyane 65 2,250.00 146,250.00
bois rond 46 400.00 18,400.00
164,650.00
atelier armature -
polyane 65 2,250.00 146,250.00
bois rond 46 400.00 18,400.00
164,650.00
2 wc+douche -
polyane 20.4 2,250.00 45,900.00
tôle de 1,50 8 17,550.00 140,400.00
bois rond 16 400.00 6,400.00

planche pin 32 6,189.17 198,053.46
pointe 5.6 8,090.08 45,304.45
436,057.91
abri materiel 1 1,261,630.49 1,261,630.49
abri labo 1 1,261,630.49 1,261,630.49

tole de 6,00 13 90,000.00 1,170,000.00
madrier 65 50,000.00 3,250,000.00
pointe 4,420,000.00

tôle de 2,50 13 29250 380,250.00
bois rond 11 400 4,400.00
planche pin 11 6189.1705 68,080.88

pointe 2.75 8090.081190476 22,247.72
serrure 1 10000 10,000.00

484,978.60
tôle de 3,00 7 35,100.00 491,400.00 20.26 16.00
tole de 2,00 23 23,400.00 1,076,400.00 5.26 6.00
bois rond 42 400.00 33,600.00 3.16 13.75

planche 100 6,189.17 1,237,834.10 2.25
serrure 1 10,000.00 20,000.00 100.00 38.00
2,859,234.10
ELECTRICITE
GO 650 4,900.00 3,185,000.00
3,185,000.00
EAU -
camion -
chauffeur 0.25 15,000.00 3,750.00
GO 650 4,900.00 3,185,000.00
3,188,750.00
-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00

manutention 4 7,000.00 28,000.00
70,950.00
par m2

-
chauffeur 0.125 15,000.00 1,875.00
GO 0.60 4,900.00 2,940.00
manutention 4 7,000.00 28,000.00
32,815.00

-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00
manutention 4 7,000.00 28,000.00
70,950.00
par m2
m3
m3 1
MATÉRIEL
our une brouette
MATÉRIAUX
gony u 1,000.00
MAIN D'ŒUVRE


Qtté réelle
MATÉRIEL
motopompe jour 29,500.00 1.125 1.125
0.000
MATÉRIAUX
0.000
0.000
0.000
0.000
0.000
0.000
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 1.778 1.778
Ouvriers P h 2,328.78 7.111 7.111
Manœuvre local h 1,453.78 14.222 14.222
0.000

MATÉRIEL
motopompe jour 1.13
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 7.11
moellons
moellons/brouette
0.4
5.00
15.00 6.00
1.00 0.40
0.4
our une brouette
our une brouette

moellon/m3
our une brouette
logueur= 53.14
talus 1 talus 2
22.226 29.746 969.82 956.91 12.91 956.61 939.78
21.64 28.680 970.48 957.6 12.88 956.67 940.28
20.7 36.55 971.14 957.7 13.44 957.61 940.72
-
-
25.70336896206 34.1770891 surface amont= 1,365.88

25.18301014573 33.0329305 surface aval= 2,139.62
24.68042949383 40.2638125
0 0
0 0
mn
mn
1.66666667
120.00
-
15,000.00 3,750.00
4,900.00 235,200.00
7,000.00 28,000.00
266,950.00
3090.66667
1596
4686.66667
bétonnièr
nb
e
393.39 8.25 1
29.08 1,025.02 18.75 1 1.1 CIMENT
35.1 783.39 16.00 1 1.2 ADJUVANT
4,471.29
1.2.01 Sikalite kg 10,000.00
150.00 1.3.01 Sable de rivièr m3 40,000.00

12.00 1.3.02 Gravillon 5/15 m3 80,000.00
5.00 1.3.04 Caillasse (bloc m3 60,000.00
moellon u
6.20 500.00
1.3.08 Tout venant 0, m3 70,000.00
1.4 BRIQUETTERIE
1.5 ACIER A BETON

1.5.01 Fer TOR 6 barre 11,80 18,900.00
1.5.02 Fer TOR 8 barre 11,80 25,200.00

1.5.03 Fer TOR 10 barre 11,80 46,750.00
1.5.04 Fer TOR 12 barre 11,80 63,400.00
1.5.05 Fer TOR 14 barre 11,80 81,600.00
1.5.06 Fer TOR 16 barre 11,80 93,000.00
1.5.07 Fer TOR 20 barre 11,80 -
1.5.08 Fil recuit kg 8,400.00
1.6 ETANCHEITE
1.6.01 Film polyane 150µ m2 1,945.33
Etancheité
monocouche
non
accessible
1.6 BOISERIE
1.6.02 Bois rond;4,0 unité 4,500.00
feuille
1,22x2,44 98,400.00
1.7.01 Pointe TP kg 8,000.00
1.8 COUVERTURE
Couverture
TOG
30/100
Couverture
TOG
60/100 40,000.00
Placo BA13
neau de 2x1 52,800.00
1.9.02 Fourrure de 5 u 28,600.00
1.9.03 bande à joint u 19,000.00
pcs 45,000.00

1.10 PIECE PVC
barre de
5,80m 59,000.00
km 1.10.02 coude 90° PVC Ø100 u 13,000.00
u PVC Ø 100 1,920.00
1.10.04 patte à vis 8 u 350.00

u
9,000.00
1.11 CARREAU
1.12 PEINTURE
Peinture à l'u
plastique
1.12.01 ( spéciale
intérieure) kg
Peinture à l'u
plastique
1.12.02 ( spéciale
extérieure) kg
18.00
245,400
Main d'œuvre
1.125 1.125 33,187.50

1.125 1.125 0.00
0.000 0.00
20.513 20.513 20,512.82

0.400 0.400 ###
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.778 1.778 4,977.78 1.778 35.272

7.111 7.111 16,560.21 7.111 42.383
14.222 14.222 20,675.98 14.222 56.605
0.000 0.00 0.000 56.605
33,187.50 ### 42,213.97 23.111 56.605 302,247.62
Main d'œuvre
1.00
33,187.50 1.33
0.00
0.00
nb gony
0.00 0.05
0.00 1.00
0.00
0.00 excavation
0.00 enrochement
0.00
4,977.78 1.778 58.383

0.00 0.000 79.716 enrochement
33,187.50 0.00 42,213.97 23.111 79.716 75,401.47 75,401.47
16.83
16.39
16.89
-
-
ERIAUX TTC
lafarge
4504.05952381 43,504.06 30,000.00 30,000.00
lova 4504.05952381 39,504.06 22,500.00
somalaval(san 591.25 28,591.25 28,800.00
2.48148148148148
92.3076923076923 16 700.00
90.08 10,090.08 6,950.00
-
10,279.29 50,279.29 45,000.00

25,698.21 105,698.21 68,000.00 13,636.36
23,128.39 83,128.39 60,000.00 18,140.42
176.93 676.93 550.00

10,000.00
23,128.39 93,128.39 70,000.00
150.00 2,770,000.00 79.14 2,770,000.00
1,200.00 32,815.00 10.94 70,950.00
1,400.00 90.08
-
235.98 19,135.98 2.62 13,100.00
0
0
0
419.86842880952 25,619.87 4.66 21900
654.78215733333 47,404.78 7.27 37,500.00
943.90674628572 64,343.91 10.48 47,880.00
1278.7385312857 82,878.74 14.20 68,800.00
0 93,000.00 90,900.00
-
90.08 8,490.08 1,621.11 6,432.00
OBSERVATION
-
1,945.33 1,945.33
-
-
189.17 6,189.17 4.00 10.00
149.16 4,649.16 280.00 40.00
149.16 8,149.16 0.01
149.16 20,149.16 0.85
98,400.00 108.28 98,400.00

410.19 50,410.19
410.19 40,410.19
-
90.08 8,090.08 4,920.00
55,000.00
-
- 10,524.00
40,000.00 30,000.00
-
52,800.00 52,800.00
28,600.00 28,600.00
19,000.00 19,000.00
-
4,320.00 4,320.00
45,000.00 45,000.00
-
OBSERVATION
-
59,000.00 sanifer 61,500.00

13,000.00 sanifer 9,766.00
1,920.00 sanifer 1,920.00
350.00 abc
1,920.00 abc 1,920.00
9,000.00 abc 10,184.00

-
-
-
-
-
- abc
- abc
9/9/2020
Montant sec
1m3 jour
1.00 0.75
1.33 1
nb gony 0.65 0.15 0.50

0.05 1
1.00 20.5128205128205 15.00 0.02
jours/m3 0.25 0.333333333333333
1.125
2.5 30
prix enrochement
enrochement 60,000.00 1 60,000.00
302,247.62 515,833.33
jour
0.75
1
0.65 0.15 0.50

1
20.5128205128205 15.00 0.02
jours/m3 0.25 0.33333333333333
0.5 32.00 0.64
1.125
2.5 30
5,470,000.000 0.083333333333 455,833.33

60,000.00 1 60,000.00
515,833.33
SANIFER
lucky 23.53
31,000.00

12,000.00
72,000.00
3,957.14
546.92
4,504.06
15.30
sport agregats 1,378.24

9.89 8 10.80
2.96 370.37
12.85
13,000.00

37,500.00 19,135.98 0.38173767 7,304.92
25,619.87 0.21454623 5,496.65
6400.78473
SANIFER
5,220.00 polyane 40µ 55000
- ABC
polyane 150µ 525240.012

145,000.00 33055.6302 47,540.98
4,600.00
59,000.00
11,760.00 4,920.00
32,400.00
24,000.00
17,000.00
55,000.00
13,000.00
3,500.00
350.00
9,000.00
0.4
5.00
15.00 6.00
1.00 0.40
install
prepa DE
MATÉRIEL

130.000
1.000
MATÉRIAUX

1.000
mobilier u 100,000.00 21.000
ml 22,500.00 25.000
implantation
Diplori u 1,000,000.00
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 420.000
Ouvriers P h 2,328.78 840.000
gardien jour 13,630.24 260.000

MATÉRIEL

MATÉRIAUX
MAIN D'ŒUVRE
MATÉRIEL
MATÉRIAUX
fft
1
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.583

MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.687
explosif m3 15,000.00 0.500
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 3.083

Déroctage m3 1
explosif m3 15,000.00 0.500

MAIN D'ŒUVRE
Ouvriers P h 2,328.78 3.083
MAIN D'ŒUVRE

MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

Geotextile m2 1
MATÉRIEL
MATÉRIAUX
geotextile m2 14,234.48 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.050
Enrochements m3 1
MATÉRIEL
MATÉRIAUX
blocage m3 83,128.39 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 37.037
MATÉRIEL
MATÉRIAUX
SOMATRAFER m2 1.050
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.083
MATÉRIEL
MADRIER u 50,410.19 4.000

MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
pointe kg 8,090.08 0.128
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.000
MATÉRIEL
MATÉRIAUX
acier kg 6,400.78 1.050
fil recuit kg 8,490.08 0.018
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.114

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 12.283
Engazonnement m2 1
MATÉRIEL
MATÉRIAUX
gazon m2 600.00 1.000
engrais m2 4,700.00 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.152

MATÉRIEL
MATÉRIAUX
vetiver (11 tiges /m2) m2 1,100.00 1.000
engrais m2 4,700.00 0.250
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.558

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.372
MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.003
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

MATÉRIEL
pelle jour 1,212,000.00 0.003
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.117
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 3.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 10.667
MATÉRIEL
49,000.00
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.167
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 0.45375
SABLE m3 50,279.29 0.055
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.600

MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.00
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.000

MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 2.475
sable m3 50,279.29 0.300
moellon u 386.82 75.000
blocage m3 83,128.39 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.000
MATÉRIEL
MATÉRIAUX
TOR 14 barre 82,878.74 0.048
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.201
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.813
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.083
MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 0.28875
sable m3 50,279.29 0.035
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.000
haut ouvrage provi=
MATÉRIEL
poste soudure (groupe electrogene) jour 49,000.00
MATÉRIAUX
IPN 100 barre - 13.2033898305085
boulon u - 160
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 36.000
Fossé maçonné de dim 40x40 ml 1
MATÉRIEL
BP m3 336,042.41 0.055
MATÉRIAUX
maçonnerie de moellon m3 232,877.51 0.44
chape Q.400 m2 32,051.62 1
fouille m3 41,979.39 0.77
pour joint bombé
CPA sac 43,504.06 0.02376
sable m3 50,279.29 0.00288
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.320
Curage de fossé maçonné existant ml 1
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.589

Curage de dalot existant ml 1
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 9.609
Pérré maçonné m2 1
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
6 CPA 75 3,738 0.1068
45 granulats 17 43,350 1.239 1.24
15 1.595
15
Main d'œuvre
0.000 0.00
0.000 0.00
130.000 6,370,000.00
0.00
130.000 0.00
1.000 0.00
0.000 0.00
15,316,138.88
1.000 0.00
21.000 2,100,000.00
50.000 375,000.00
25.000 281,250.00
25.000 562,500.00
0.000 0.00
1.000 1,200,000.00
0.000 0.00
7.000 105,000.00
6.600 132,000.00
5.000 3,000,000.00
0.000 0.00
0.000 0.00
420.000 1,176,000.00 420.000 420.000

840.000 1,956,175.00 840.000 1,260.000
840.000 1,221,175.00 840.000 2,100.000
3,543,861.90
6,370,000.00 23,071,888.88 7,897,211.90 2,100.000 2,100.000 37,339,100.79
20 jours 0.17636684303351
Main d'œuvre
0.000 0.00
0.000 0.00
7.000 105,000.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00 0.000 2,100.000
0.000 0.00 0.000 2,100.000

0.000 0.00 0.000 2,100.000
0.00 0.000 2,100.000
105,000.00 0.00 0.00 0.000 2,100.000 105,000.00
m3
Main d'œuvre
Qtté réelle
0.000 0.00
1.000 0.00
0.000 0.00
0.146 408.33 0.146 2,100.146

0.583 1,358.45 0.583 2,100.729
1.167 1,696.08 1.167 2,101.896
0.00 0.00 3,462.86 1.896 2,101.896 3,462.86

Main d'œuvre
0.00
0.000 0.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.672 1,880.82 0.672 2,102.568

2.687 6,257.17 2.687 2,105.254
5.374 7,812.28 5.374 2,110.628
0.00 0.00 15,950.27 8.732 2,110.628 15,950.27
Main d'œuvre
0.00
0.500 7,500.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.771 2,158.33 0.771 0.771

3.083 7,180.40 3.083 3.854
6.167 8,964.98 6.167 10.021
7,500.00 0.00 18,303.71 10.021 10.021 25,803.71

Main d'œuvre
0.00
0.500 7,500.00
6,125.00
0.00
0.000 0.00
0.000 0.00
0.00
0.771 2,158.33 0.771 10.792

3.083 7,180.40 3.083 13.875
6.167 8,964.98 6.167 20.042
7,500.00 6,125.00 18,303.71 10.021 20.042 31,928.71
0.000 0.00
0.000 0.00
0.000 0.00
0.000 #VALUE! 0.000 0.000

0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
7,500.00 6,125.00 #VALUE! 0.000 0.000 #VALUE!
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 1.333

5.333 12,420.16 5.333 6.667
5.333 7,753.49 5.333 12.000
0.000 0.00 0.000 12.000
19,019.86 0.00 23,906.98 12.000 12.000 42,926.85
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 15,657.93
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.013 35.00 0.013 12.013

0.050 116.44 0.050 12.063
0.050 72.69 0.050 12.113
0.000 0.00 0.000 12.113
0.00 15,657.93 224.13 0.113 12.113 15,882.06
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 91,441.23
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
9.259 25,925.93 9.259 21.372

37.037 86,251.10 37.037 58.409
37.037 53,843.69 37.037 95.446
0.000 0.00 0.000 95.446
0.00 91,441.23 166,020.72 83.333 95.446 257,461.96
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.021 58.33 0.021 95.467

0.083 194.06 0.083 95.550
0.167 242.30 0.167 95.717
0.000 0.00 0.000 95.717
0.00 0.00 494.69 0.271 95.717 494.69
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
4.000 201,640.75
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
17.333 693,333.33
0.128 1,035.53
1.280 377,600.00
1.000 2,800.00 1.000 96.717

4.000 9,315.12 4.000 100.717
4.000 5,815.12 4.000 104.717
0.000 0.00 0.000 104.717
213,890.75 1,497,071.51 17,930.24 9.000 104.717 1,728,892.50
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 6,720.82
0.018 148.58
0.000 0.00
0.000
0.000 0.00
0.000 0.00
0.029 80.00 0.029 104.745

0.114 266.15 0.114 104.860
0.114 166.15 0.114 104.974
0.000 0.00 0.000 104.974
0.00 6,869.40 512.29 0.257 104.974 7,381.69
10
Main d'œuvre
0.003 84.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
3.071 8,598.33 3.071 108.045

12.283 28,605.18 12.283 120.328
12.283 17,857.26 12.283 132.611
0.000 0.00 0.000 132.611
84.00 0.00 55,060.77 27.638 132.611 55,144.77
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 600.00
0.100 470.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.288 806.52 0.288 132.899

1.152 2,683.16 1.152 134.052
1.152 1,675.01 1.152 135.204
0.000 0.00 0.000 135.204
0.00 1,070.00 5,164.69 2.592 135.204 6,234.69
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 1,100.00
0.250 1,175.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.140 390.83 0.140 135.343

0.558 1,300.24 0.558 135.902
1.117 1,623.39 1.117 137.018
0.000 0.00 0.000 137.018
0.00 2,275.00 3,314.46 1.815 137.018 5,589.46
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.00 0.000 0.000
0.00 4,550.00 6,628.91 1.815 0.000 11,178.91
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.343 960.17 0.343 0.343

1.372 3,194.31 1.372 1.715
1.372 1,994.10 1.372 3.086
0.000 0.00 0.000 3.086
0.00 0.00 6,148.58 3.086 3.086 6,148.58
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 4.420

5.333 12,420.16 5.333 9.753
10.667 15,506.98 10.667 20.420
0.000 0.00 0.000 20.420
22,482.72 3,462.86 31,660.48 17.333 20.420 57,606.05
10
Main d'œuvre
0.003 2,125.71
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.029 2,881.67 1.029 21.449

4.117 9,586.81 4.117 25.565
8.233 11,969.45 8.233 33.799
0.000 0.00 0.000 33.799
5,588.57 0.00 24,437.93 13.379 33.799 30,026.50
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
3.250 141,388.19
0.500 25,139.64
0.800 84,558.57
0.000 0.00
0.000 0.00
0.000 0.00
2.667 7,466.67 2.667 36.465

10.667 24,840.32 10.667 47.132
10.667 15,506.98 10.667 57.799
0.000 0.00 0.000 57.799
12,250.00 251,086.41 47,813.97 24.000 57.799 311,150.38
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.042 2,916.67 1.042 58.840

4.167 9,703.25 4.167 63.007
4.167 6,057.42 4.167 67.174
0.000 0.00 0.000 67.174
0.00 0.00 18,677.33 9.375 67.174 18,677.33
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.454 19,739.97
0.055 2,765.36
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.400 1,120.00 0.400 67.574

1.600 3,726.05 1.600 69.174
1.600 2,326.05 1.600 70.774
0.000 0.00 0.000 70.774
0.00 22,505.33 7,172.10 3.600 70.774 29,677.42
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.500 1,400.00 0.500 71.274

2.000 4,657.56 2.000 73.274
4.000 5,815.12 4.000 77.274
0.000 0.00 0.000 77.274
19,019.86 3,462.86 11,872.68 6.500 77.274 34,355.40
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
2.475 107,672.55
0.300 15,083.79
75.000 29,011.38
0.100 8,312.84
0.000 0.00
0.000 0.00
2.000 5,600.00 2.000 79.274

8.000 18,630.24 8.000 87.274
8.000 11,630.24 8.000 95.274
0.000 0.00 0.000 95.274
0.00 160,080.55 35,860.48 18.000 95.274 195,941.03
10
Main d'œuvre
1.000 765.63
0.000 0.00
0.000 0.00
0.048 3,963.77
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.050 140.43 0.050 95.324

0.201 467.19 0.201 95.525
0.201 291.65 0.201 95.725
0.000 0.00 0.000 95.725
765.63 3,963.77 899.28 0.451 95.725 5,628.67
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.203 568.75 0.203 95.928

0.813 1,892.13 0.813 96.741
0.813 1,181.20 0.813 97.553
0.000 0.00 0.000 97.553
0.00 0.00 3,642.08 1.828 97.553 3,642.08
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.521 1,458.33 0.521 98.074

2.083 4,851.62 2.083 100.157
2.083 3,028.71 2.083 102.241
0.000 0.00 0.000 102.241
0.00 0.00 9,338.67 4.688 102.241 9,338.67
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.289 12,561.80
0.035 1,759.78
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.250 700.00 0.250 102.491

1.000 2,328.78 1.000 103.491
1.000 1,453.78 1.000 104.491
0.000 0.00 0.000 104.491
0.00 14,321.57 4,482.56 2.250 104.491 18,804.13
11.0
2.3
2 10

0.000 0.00
0.000 0.00
0.000 0.00
13.203 0.00
160.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
9.000 25,200.00 9.000 113.491

36.000 83,836.07 36.000 149.491
36.000 52,336.07 36.000 185.491
0.000 0.00 0.000 185.491
0.00 0.00 161,372.14 81.000 185.491 161,372.14
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.055 18,482.33
0.440 102,466.10
1.000 32,051.62
0.770 32,324.13
0.000 0.00
0.024 1,033.66
0.003 144.80
0.00
0.080 224.00 0.080 185.571
0.320 745.21 0.320 185.891
0.320 465.21 0.320 186.211
0.000 0.00 0.000 186.211
18,482.33 168,020.31 1,434.42 0.720 186.211 187,937.06
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.147 412.53 0.147 186.358

0.589 1,372.43 0.589 186.947
0.589 856.76 0.589 187.537
0.000 0.00 0.000 187.537
0.00 0.00 2,641.72 1.326 187.537 2,641.72
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
2.402 6,726.56 2.402 189.939

9.609 22,378.12 9.609 199.548
9.609 13,969.91 9.609 209.158
0.000 0.00 0.000 209.158
0.00 0.00 43,074.60 21.621 209.158 43,074.60
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.370 86,250.93
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00 0.000 209.158

0.000 0.00 0.000 209.158
0.000 0.00 0.000 209.158
0.000 0.00 0.000 209.158
0.00 86,250.93 0.00 0.000 209.158 86,250.93
245.92 243.650 2.270
833 5 666.67
voyage en tonne 0.26 voyage au m3

3.36 0 22
1,486.11 - 2,912,000.00
Montant sec
668.751663561352 46.667
111.458610593559 485,240.00 27.27
nb de site= 6.000
WAGON MADARAIL 5,470,000.000 1,200,000.00 1,800,000.00 5,400,000.00
nb de site= 1.000
6.39534883721
SALAIRE OUVRIER
salaire 15,000.00 1.000 15,000.00 2328.7797619

vary 1,052.10 2.500 2,630.24
laoka 2,000.00 0.500 1,000.00
105000 52.10 18,630.24
salaire 8,000.00 1.000 8,000.00 1453.7797619
vary 1,052.10 2.500 2,630.24 48
laoka 2,000.00 0.500 1,000.00
11,630.24
SALAIRE GARDIEN
salaire 10,000.00 1 10,000.00
vary 1,052.10 2.5 2,630.24
laoka 2,000.00 0.5 1,000.00 8
13,630.24 2.66666666667
34.6666666666667
9.091 1.74418604651
714.285714285714 35.2 10.00
212.302115416302 80 27.273 18.75 2.32558139535
95.535951937336 7 20.00 8
37,339,100.79 12 15.9090909090909
40,326,228.85 2 2.5 8.750 11.25
0.080 14.00 -
31.82
CE 420.000 1,176,000.00
Ouvriers 840.000 1,956,175.00
Manœuvre 840.000 1,221,175.00
Montant sec
Machiniste 0.000
1,389 poteau 20
22,400 panne 18.1818181818
18,630 arbaletrier 9.35064935065


10
- 10.5263157895

220,717,662.65
105,000.00 #REF!
113,400.00 6.875
23.1707317073
pour 1m2
mn h
Montant sec
evacuation 12.5 0.208 0.04 5
0.000 0.1 12.5
0.000
0.000
13.714285714 0.583
279.64 370.79 48.830 119.60

3,462.86 1,024.16 10000 109.770 124.20
3,739.89 333.28 3735.84 216.75 128.10
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
reglage talus 21.213203436 0.35355339 15
0
0 1.41421356237
2.68688672
15,950.27
17,226.29
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
15
0
0 1.41421356237
3.08333333
25,803.71
27,868.01
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
15
0
0 1.41421356237
3.08333333
31,928.71
34,483.01
#VALUE! CE 0.000
Ouvriers 0.000
Manœuvre 0.000
Machiniste 0.000
#VALUE! #VALUE!
#VALUE!
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
55.69% CE 1.333
Ouvriers 5.333
Manœuvre 5.333
Machiniste 0.000
42,926.85 #VALUE!
46,361.00
Montant sec
min h
pose 3.00 0.05
15,882.06
17,152.62
blocage de 0,30x0,30x0,25= 0.027

Montant sec
mn h
transport 370.37 6.173 10.00
pose 74.0740740740741 1.235 2.000
finition 7.407
pour 1m3= 37.037
257,461.96
278,058.91
Montant sec
mn h
nettoyage 5 0.083
494.69
534.27
Montant sec
1m3 jour
1.00 0.75
1.33 1

1.00 u pour 1m2
0.25 1
1,728,892.50
1,867,203.90
Montant sec
2.62 18,900.00 28.65 18,928.65

4.66 25,200.00 419.87 25,619.87
7.28 44,548.52
6,118.80
7,381.69
7,972.23
Montant sec
mn h
extraction 240 4
elagage 120 2
12.2833333
0.78125
1.28
55,144.77
59,556.35
Montant sec
mn h
decoupe 15 0.25 0.5
extraction 0 0
transport 39.130434783 0.65217391 3.57142857142857 30
plantation 15 0.25 6.5 0.5
1.15217391 23.2142857142857
3.3333333333
11.111111111
6,234.69
6,733.46
Montant sec
mn h
transport 0.125
0.55833333
3.3333333333
11.111111111
5,589.46
6,036.61
11,178.91
12,073.23
0.02
pour 2m3
Montant sec
mn h
depose moellon 20 0.33333333 0.13 160.00
evacuation 129.6 2.16 5.00 6.17283950617
2.74333333
pr 1m3= 1.37166667
0.02
0.33333333333
0
6,148.58
6,640.46
702.17 0.151 0.02

Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
54.96% CE 1.333
Ouvriers 5.333
Manœuvre 10.667
Machiniste 0.000
57,606.05 57,606.05
62,214.54
Montant sec
mn h
extraction 240
elagage 120 2
4.11666667
2 0.0333333333
240 4 0.260416666666667
125 2.0833333333 3.84
120 2
8.1166666667
30,026.50
32,428.62
Montant sec
1m3 jour h
1.00 0.75 0.0125
1.33 1
0
0.0125
0
1.00 u pour 1m2 #DIV/0!
311,150.38
336,042.41
mn h
demolition 125 2.08333333 1 125
Montant sec
0
0
0
0
0
4.16666667
18,677.33
20,171.52 TALUS 1
P1 long=
P2 long=
P3 long=
P4 long=
P5 long=
Montant sec
mn h
transport 0.125 0
0.55833333
3.3333333333
11.111111111
29,677.42
32,051.62
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
34.56% CE 0.500
Ouvriers 2.000
Manœuvre 4.000
Machiniste 0.000
34,355.40 34,355.40
37,103.83
400.00% 1 4
3
Montant sec
CE #VALUE!
Ouvriers #VALUE!
Manœuvre 0.000
MACHINISTE 0.000
0.00
195,941.03
211,616.31 0.20
485.00
32.33
3.56
Montant sec
mn h
forage 15 0.125
0.25
0.20061714
3.3333333333
11.111111111
15.00 mn
0.03 j
5,628.67
6,078.96
Montant sec
POUR 1m2
mn h
perçage 60 1.000
evac 37.50 0.625 0.04 10
0.000 0.15 37.50
0.000
0.813
3,642.08
3,933.45
Montant sec
POUR 1m3
mn h
0.000
evac 250.00 4.167 0.04 10
0.000 1.00 250.00
0.000
2.083
9,338.67
10,085.76
Montant sec
POUR 1m3
mn h
0.000
evac - 0.000
0.000
0.000
0.000
18,804.13
20,308.46
largeur= 2.3
longueurr= 5
nb nb barre
poteau de 2,95m 10 2.500 2.95
24 6.602
13.2033898
mn h
0.000
0.000
36.000
poids profil=
prix profil= chauffeur 0.25
prix total profil= 0 GO 48.00
161,372.14 manutention 4
174,281.91
Montant sec
surface joint/ml= 0.8 0.08

joint 10 m2/j 38.4
mn h
joint 38.4 0.640
- 0.000
0.000
0.000
25 0.320
0.00015 0.72 0.000108

31
0.003333
187,937.06
187,937.06
Montant sec
POUR 1ml= 0.16 m3

mn h
curage 30.72 0.512
evac 40.00 0.667 10 mn
0.000
0.000
13.5746606334842 0.589
2,641.72
2,853.06
Montant sec
POUR 1ml= 1.875 m3

mn h
curage 450 7.500
evac 703.13 11.719 15 mn
0.000
0.000
0.832520325203252 9.609
43,074.60
46,520.56
blocage de 0,30x0,30x0,25= 0.027

Montant sec
mn h
transport 370.37 6.173 10.00
pose 74.0740740740741 1.235 2.000
7.407
pour 1m3= 37.037
86,250.93
93,151.00
BARAQUES 17.5 40.00
89.00 153.30
tôle de 3,00 9 35,100.00 315,900.00 29.08 59.92 182.38
tôle de 2,00 22 23,400.00 514,800.00 32.50 56.50 185.80
madrier - 47.20 41.80 200.50
planche pin 50 6,189.17 309,458.53 53.90 35.10 207.20
pointe 11.9 8,090.08 96,271.97 89.00 242.30
serrure 1 10,000.00 10,000.00

bois rond 38 400.00 15,200.00 19.00 2.00 38.00
1,261,630.49 7.00 2.50 17.50
bureaux: 4ux2,00x5,00 55.50
tôle de 2,50 26 29,250.00 760,500.00
bois rond 104 400.00 41,600.00 2.50 2.00 5.00
planche pin 140.00 6,189.17 866,483.87 1.43 -

pointe 27.00 8,090.08 218,432.19 -
serrure 4 10,000.00 40,000.00 -
1,927,016.06 ###
salle de reunion: 2,5x6,00 - ###
tôle de 3,00 8 35,100.00 280,800.00 96,271.97
bois rond 38 400.00 15,200.00 10,000.00
planche pin 60 6,189.17 371,350.23 15,200.00
pointe 10.6 8,090.08 85,754.86 ###
serrure 1 10,000.00 10,000.00
763,105.09
dortoir 1 1,872,321.55 1,872,321.55
polyane 65 2,250.00 146,250.00
bois rond 46 400.00 18,400.00
164,650.00
atelier armature -
polyane 65 2,250.00 146,250.00
bois rond 46 400.00 18,400.00
164,650.00
2 wc+douche -
polyane 20.4 2,250.00 45,900.00
tôle de 1,50 8 17,550.00 140,400.00
bois rond 16 400.00 6,400.00

planche pin 32 6,189.17 198,053.46
pointe 5.6 8,090.08 45,304.45
436,057.91
abri materiel 1 1,261,630.49 1,261,630.49
abri labo 1 1,261,630.49 1,261,630.49

tole de 6,00 13 90,000.00 1,170,000.00
madrier 65 50,000.00 3,250,000.00
pointe 4,420,000.00

tôle de 2,50 13 29250 380,250.00
bois rond 11 400 4,400.00
planche pin 11 6189.1705 68,080.88

pointe 2.75 8090.081190476 22,247.72
serrure 1 10000 10,000.00

484,978.60
tôle de 3,00 7 35,100.00 491,400.00 20.26 16.00
tole de 2,00 23 23,400.00 1,076,400.00 5.26 6.00
bois rond 42 400.00 33,600.00 3.16 13.75

planche 100 6,189.17 1,237,834.10 2.25
serrure 1 10,000.00 20,000.00 100.00 38.00
2,859,234.10
ELECTRICITE
GO 650 4,900.00 3,185,000.00
3,185,000.00
EAU -
camion -
chauffeur 0.25 15,000.00 3,750.00
GO 650 4,900.00 3,185,000.00
3,188,750.00
-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00

manutention 4 7,000.00 28,000.00
70,950.00
par m2

-
chauffeur 0.125 15,000.00 1,875.00
GO 0.60 4,900.00 2,940.00
manutention 4 7,000.00 28,000.00
32,815.00

-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00
manutention 4 7,000.00 28,000.00
70,950.00
par m2
m3
m3 1
MATÉRIEL
our une brouette
MATÉRIAUX
gony u 1,000.00
MAIN D'ŒUVRE


Qtté réelle
MATÉRIEL
motopompe jour 29,500.00 1.125 1.125
0.000
MATÉRIAUX
0.000
0.000
0.000
0.000
0.000
0.000
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 1.778 1.778
Ouvriers P h 2,328.78 7.111 7.111
Manœuvre local h 1,453.78 14.222 14.222
0.000

MATÉRIEL
motopompe jour 1.13
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 7.11
moellons
moellons/brouette
0.4
5.00
15.00 6.00
1.00 0.40
0.4
our une brouette
our une brouette

moellon/m3
our une brouette
logueur= 53.14
talus 1 talus 2
22.226 29.746 969.82 956.91 12.91 956.61 939.78
21.64 28.680 970.48 957.6 12.88 956.67 940.28
20.7 36.55 971.14 957.7 13.44 957.61 940.72
-
-
25.70336896206 34.1770891 surface amo 1,365.88

25.18301014573 33.0329305 surface aval 2,139.62
24.68042949383 40.2638125
0 0
0 0
mn
mn
120.00
-
15,000.00 3,750.00
4,900.00 235,200.00
7,000.00 28,000.00
266,950.00
m3
bétonnièr
nb
e
393.39 8.25 1
29.08 1,025.02 18.75 1 1.1 CIMENT
35.1 783.39 16.00 1 1.2 ADJUVANT
4,471.29
1.2.01 Sikalite kg 10,000.00
150.00 1.3.01 Sable de rivièr m3 40,000.00

12.00 1.3.02 Gravillon 5/15 m3 80,000.00
5.00 1.3.04 Caillasse (bloc m3 60,000.00
moellon u
6.20 500.00
1.3.08 Tout venant 0, m3 70,000.00
1.4 BRIQUETTERIE
1.5 ACIER A BETON

1.5.01 Fer TOR 6 barre 11,80 18,900.00
1.5.02 Fer TOR 8 barre 11,80 25,200.00

1.5.03 Fer TOR 10 barre 11,80 46,750.00
1.5.04 Fer TOR 12 barre 11,80 63,400.00
1.5.05 Fer TOR 14 barre 11,80 81,600.00
1.5.06 Fer TOR 16 barre 11,80 93,000.00
1.5.07 Fer TOR 20 barre 11,80 -
1.5.08 Fil recuit kg 8,400.00
1.6 ETANCHEITE
1.6.01 Film polyane 150µ m2 1,945.33
Etancheité
monocouche
non
accessible
1.6 BOISERIE
1.6.02 Bois rond;4,0 unité 4,500.00
feuille
1,22x2,44 98,400.00
1.7.01 Pointe TP kg 8,000.00
1.8 COUVERTURE
Couverture
TOG
30/100
Couverture
TOG
60/100 40,000.00
Placo BA13
neau de 2x1 52,800.00
1.9.02 Fourrure de 5 u 28,600.00
1.9.03 bande à joint u 19,000.00
pcs 45,000.00

1.10 PIECE PVC
barre de
5,80m 59,000.00
km 1.10.02 coude 90° PVC Ø100 u 13,000.00
u PVC Ø 100 1,920.00
1.10.04 patte à vis 8 u 350.00

u
9,000.00
1.11 CARREAU
1.12 PEINTURE
Peinture à l'u
plastique
1.12.01 ( spéciale
intérieure) kg
Peinture à l'u
plastique
1.12.02 ( spéciale
extérieure) kg
18.00
245,400
Main d'œuvre
1.125 1.125 33,187.50

1.125 1.125 0.00
0.000 0.00
20.513 20.513 20,512.82

0.400 0.400 ###
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.778 1.778 4,977.78 1.778 106.494

7.111 7.111 16,560.21 7.111 113.606
14.222 14.222 20,675.98 14.222 127.828
0.000 0.00 0.000 127.828
33,187.50 ### 42,213.97 23.111 127.828 302,247.62
Main d'œuvre
1.00
33,187.50 1.33
0.00
0.00
nb gony
0.00 0.05
0.00 1.00
0.00
0.00 excavation
0.00 enrochement
0.00
4,977.78 1.778 129.606

0.00 0.000 150.939 enrochement
33,187.50 0.00 42,213.97 23.111 150.939 75,401.47 75,401.47
16.83
16.39
16.89
-
-
ERIAUX TTC
lafarge
4504.05952381 43,504.06 30,000.00 30,000.00
lova 4504.05952381 39,504.06 22,500.00
somalaval(san 591.25 28,591.25 28,800.00
2.48148148148148
92.3076923076923 16 700.00
90.08 10,090.08 6,950.00
-
10,279.29 50,279.29 45,000.00

25,698.21 105,698.21 - 107,101.79 68,000.00 13,636.36
23,128.39 83,128.39 - 37,485,625.00 60,000.00 18,140.42
176.93 676.93 550.00

10,000.00
23,128.39 93,128.39 70,000.00
150.00 2,770,000.00 79.14 ###
1,200.00 32,815.00 10.94 70,950.00
1,400.00 90.08
-
235.98 19,135.98 2.62 13,100.00
0
0
0
419.86842880952 25,619.87 4.66 21900
654.78215733333 47,404.78 7.27 37,500.00
943.90674628572 64,343.91 10.48 47,880.00
1278.7385312857 82,878.74 14.20 68,800.00
0 93,000.00 90,900.00
-
90.08 8,490.08 1,621.11 6,432.00
OBSERVATION
-
1,945.33 1,945.33
-
-
189.17 6,189.17 4.00 10.00
149.16 4,649.16 280.00 40.00
149.16 8,149.16 0.01
149.16 20,149.16 0.85
98,400.00 108.28 98,400.00

410.19 50,410.19
410.19 40,410.19
-
90.08 8,090.08 4,920.00
55,000.00
-
- 10,524.00
40,000.00 30,000.00
-
52,800.00 52,800.00
28,600.00 28,600.00
19,000.00 19,000.00
-
4,320.00 4,320.00
45,000.00 45,000.00
-
OBSERVATION
-
59,000.00 sanifer 61,500.00

13,000.00 sanifer 9,766.00
1,920.00 sanifer 1,920.00
350.00 abc
1,920.00 abc 1,920.00
9,000.00 abc 10,184.00

-
-
-
-
-
- abc
- abc
9/9/2020
Montant sec
1m3 jour
1.00 0.75
1.33 1
nb gony 0.65 0.15 0.50

0.05 1
1.00 20.5128205128205 15.00 0.02
jours/m3 0.25 0.33333333
1.125
2.5 30
prix enrochement
enrochement 60,000.00 1 60,000.00
302,247.62 515,833.33
jour
0.75
1
0.65 0.15 0.50

1
20.5128205128205 15.00 0.02
jours/m3 0.25 0.33333333333333
0.5 32.00 0.64
1.125
2.5 30
5,470,000.000 0.083333333333 455,833.33

60,000.00 1 60,000.00
515,833.33
SANIFER
lucky 23.53
31,000.00

12,000.00
72,000.00
3,957.14
546.92
4,504.06
15.30
Prix transport agregats 1,378.24

9.89 8 10.80
2.96 370.37
12.85
13,000.00

37,500.00 19,135.98 0.38173767 7,304.92
25,619.87 0.21454623 5,496.65
6400.78473
SANIFER
5,220.00 polyane 40µ 55000
- ABC
polyane 150µ 525240.012

145,000.00 33055.6302 47,540.98
4,600.00
59,000.00
11,760.00 4,920.00
32,400.00
24,000.00
17,000.00
55,000.00
13,000.00
3,500.00
350.00
9,000.00
0.4
5.00
15.00 6.00
1.00 0.40
install
prepa DE
MATÉRIEL

130.000
1.000
MATÉRIAUX

1.000
mobilier u 100,000.00 21.000
ml 22,500.00 25.000
implantation
Diplori u 1,000,000.00
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 1,680.000
Ouvriers P h 2,328.78 3,360.000
gardien jour 13,630.24 260.000

MATÉRIEL
Plans de recollement fft 2,000,000.00

MATÉRIAUX
MAIN D'ŒUVRE
MATÉRIEL
MATÉRIAUX
fft
1
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.583

MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.687
explosif m3 15,000.00 0.500
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 3.083

Déroctage m3 1
explosif m3 15,000.00 0.500

MAIN D'ŒUVRE
Ouvriers P h 2,328.78 3.083
MAIN D'ŒUVRE

MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

Geotextile m2 1
MATÉRIEL
MATÉRIAUX
geotextile m2 14,234.48 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.050
Enrochements m3 1
MATÉRIEL
MATÉRIAUX
blocage m3 83,128.39 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 37.037
MATÉRIEL
MATÉRIAUX
SOMATRAFER m2 1.050
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.083
MATÉRIEL
MADRIER u 50,410.19 4.000

MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
pointe kg 8,090.08 0.128
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.000
MATÉRIEL
MATÉRIAUX
acier kg 6,400.78 1.050
fil recuit kg 8,490.08 0.018
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.114

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 12.283
Engazonnement m2 1
MATÉRIEL
MATÉRIAUX
gazon m2 600.00 1.000
engrais m2 4,700.00 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.152

MATÉRIEL
MATÉRIAUX
vetiver (11 tiges /m2) m2 1,100.00 1.000
engrais m2 4,700.00 0.250
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.558

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.372
MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.003
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

MATÉRIEL
pelle jour 1,212,000.00 0.003
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.117
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 3.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 10.667
MATÉRIEL
49,000.00
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.167
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 0.45375
SABLE m3 50,279.29 0.055
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.600

MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.00
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.000
MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 2.475
sable m3 50,279.29 0.300
moellon u 676.93
blocage m3 83,128.39 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.000
MATÉRIEL
MATÉRIAUX
TOR 14 barre 82,878.74 0.048
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.201
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.813
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.083
MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 0.28875
sable m3 50,279.29 0.035
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.000
haut ouvrage provi=
MATÉRIEL
MATÉRIAUX
IPN 100 barre - 13.2033898305085
boulon u - 160
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 36.000
MATÉRIEL
BP m3 336,042.41 0.055
MATÉRIAUX
chape Q.400 m2 32,051.62 1
fouille m3 46,361.00 0.77
pour joint bombé
CPA sac 43,504.06 0.02376
sable m3 50,279.29 0.00288
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.000
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.589

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 9.609
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE

Réfection en maçonnerie m3 1 PK 200+500
MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 1.875
sable m3 50,279.29 0.300
moellon ( la moirié, en utilisant les pierres des gabions existant) u 676.93 37.500
blocage m3 83,128.39 0.100
Pour le joint bombé en face vue
CPA sac 43,504.06 0.06875
sable m3 50,279.29 0.00833333333333
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.000
Béton cyclopéen dosé à 300 kg m3 1
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
pointe kg 8,090.08 0.301

planche u 6,189.17 3.008
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.000
Démolition d'ouvrage en béton m3 1
MATÉRIEL
marteau piqueur (groupe electrogene) jour 24,500.00 0.521
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.167

MATÉRIEL
MATÉRIAUX
CIMENT sac - 7.250
SABLE m3 - 0.500
GRAVILLON m3 - 0.800
pointe kg - 0.301
planche u - 3.008
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.000
Mise en œuvre de batardeau PK 200+500 fft 1
MATÉRIEL
MATÉRIAUX
gony u 1,500.00 6533.3333333333
50,279.29 0.035
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 201.444
Ouvriers P h 2,328.78 805.778
6 CPA 1,835 91,731 2.6209
45 granulats 217 541,700 15.477 15.48
15 18.348
15
Main d'œuvre
0.000 0.00
0.000 0.00
130.000 6,370,000.00
0.00
130.000 0.00
1.000 0.00
0.000 0.00
15,316,138.88
1.000 0.00
21.000 2,100,000.00
50.000 375,000.00
25.000 281,250.00
25.000 562,500.00
0.000 0.00
1.000 1,200,000.00
0.000 0.00
28.000 420,000.00
6.600 132,000.00
5.000 3,000,000.00
0.000 0.00
0.000 0.00
1,680.000 4,704,000.00 1,680.000 1,680.000

3,360.000 7,824,700.00 3,360.000 5,040.000
3,360.000 4,884,700.00 3,360.000 8,400.000
3,543,861.90
6,370,000.00 23,386,888.88 20,957,261.90 8,400.000 8,400.000 50,714,150.79
20 jours 0.17636684303351
Main d'œuvre
0.000 0.00
0.000 0.00
28.000 420,000.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00 0.000 8,400.000
0.000 0.00 0.000 8,400.000

0.000 0.00 0.000 8,400.000
0.00 0.000 8,400.000
420,000.00 0.00 0.00 0.000 8,400.000 420,000.00
m3
Main d'œuvre
Qtté réelle
0.000 0.00
1.000 0.00
0.000 0.00
0.146 408.33 0.146 8,400.146

0.583 1,358.45 0.583 8,400.729
1.167 1,696.08 1.167 8,401.896
0.00 0.00 3,462.86 1.896 8,401.896 3,462.86

Main d'œuvre
0.00
0.000 0.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.672 1,880.82 0.672 8,402.568

2.687 6,257.17 2.687 8,405.254
5.374 7,812.28 5.374 8,410.628
0.00 0.00 15,950.27 8.732 8,410.628 15,950.27
Main d'œuvre
0.00
0.500 7,500.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.771 2,158.33 0.771 0.771

3.083 7,180.40 3.083 3.854
6.167 8,964.98 6.167 10.021
7,500.00 0.00 18,303.71 10.021 10.021 25,803.71

Main d'œuvre
0.00
0.500 7,500.00
6,125.00
0.00
0.000 0.00
0.000 0.00
0.00
0.771 2,158.33 0.771 10.792

3.083 7,180.40 3.083 13.875
6.167 8,964.98 6.167 20.042
7,500.00 6,125.00 18,303.71 10.021 20.042 31,928.71
0.000 0.00
0.000 0.00
0.000 0.00
0.000 #VALUE! 0.000 0.000

0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
7,500.00 6,125.00 #VALUE! 0.000 0.000 #VALUE!
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 1.333

5.333 12,420.16 5.333 6.667
5.333 7,753.49 5.333 12.000
0.000 0.00 0.000 12.000
19,019.86 0.00 23,906.98 12.000 12.000 42,926.85
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 15,657.93
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.013 35.00 0.013 12.013

0.050 116.44 0.050 12.063
0.050 72.69 0.050 12.113
0.000 0.00 0.000 12.113
0.00 15,657.93 224.13 0.113 12.113 15,882.06
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 91,441.23
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
9.259 25,925.93 9.259 21.372

37.037 86,251.10 37.037 58.409
37.037 53,843.69 37.037 95.446
0.000 0.00 0.000 95.446
0.00 91,441.23 166,020.72 83.333 95.446 257,461.96
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.021 58.33 0.021 95.467

0.083 194.06 0.083 95.550
0.167 242.30 0.167 95.717
0.000 0.00 0.000 95.717
0.00 0.00 494.69 0.271 95.717 494.69
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
4.000 201,640.75
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
17.333 693,333.33
0.128 1,035.53
1.280 377,600.00
1.000 2,800.00 1.000 96.717

4.000 9,315.12 4.000 100.717
4.000 5,815.12 4.000 104.717
0.000 0.00 0.000 104.717
213,890.75 1,497,071.51 17,930.24 9.000 104.717 1,728,892.50
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 6,720.82
0.018 148.58
0.000 0.00
0.000
0.000 0.00
0.000 0.00
0.029 80.00 0.029 104.745

0.114 266.15 0.114 104.860
0.114 166.15 0.114 104.974
0.000 0.00 0.000 104.974
0.00 6,869.40 512.29 0.257 104.974 7,381.69
10
Main d'œuvre
0.003 84.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
3.071 8,598.33 3.071 108.045

12.283 28,605.18 12.283 120.328
12.283 17,857.26 12.283 132.611
0.000 0.00 0.000 132.611
84.00 0.00 55,060.77 27.638 132.611 55,144.77
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 600.00
0.100 470.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.288 806.52 0.288 132.899

1.152 2,683.16 1.152 134.052
1.152 1,675.01 1.152 135.204
0.000 0.00 0.000 135.204
0.00 1,070.00 5,164.69 2.592 135.204 6,234.69
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 1,100.00
0.250 1,175.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.140 390.83 0.140 135.343

0.558 1,300.24 0.558 135.902
1.117 1,623.39 1.117 137.018
0.000 0.00 0.000 137.018
0.00 2,275.00 3,314.46 1.815 137.018 5,589.46
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.00 0.000 0.000
0.00 4,550.00 6,628.91 1.815 0.000 11,178.91
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.343 960.17 0.343 0.343

1.372 3,194.31 1.372 1.715
1.372 1,994.10 1.372 3.086
0.000 0.00 0.000 3.086
0.00 0.00 6,148.58 3.086 3.086 6,148.58
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 4.420

5.333 12,420.16 5.333 9.753
10.667 15,506.98 10.667 20.420
0.000 0.00 0.000 20.420
22,482.72 3,462.86 31,660.48 17.333 20.420 57,606.05
10
Main d'œuvre
0.003 2,125.71
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.029 2,881.67 1.029 21.449

4.117 9,586.81 4.117 25.565
8.233 11,969.45 8.233 33.799
0.000 0.00 0.000 33.799
5,588.57 0.00 24,437.93 13.379 33.799 30,026.50
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
3.250 141,388.19
0.500 25,139.64
0.800 84,558.57
0.000 0.00
0.000 0.00
0.000 0.00
2.667 7,466.67 2.667 36.465

10.667 24,840.32 10.667 47.132
10.667 15,506.98 10.667 57.799
0.000 0.00 0.000 57.799
12,250.00 251,086.41 47,813.97 24.000 57.799 311,150.38
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.042 2,916.67 1.042 58.840

4.167 9,703.25 4.167 63.007
4.167 6,057.42 4.167 67.174
0.000 0.00 0.000 67.174
0.00 0.00 18,677.33 9.375 67.174 18,677.33
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.454 19,739.97
0.055 2,765.36
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.400 1,120.00 0.400 67.574

1.600 3,726.05 1.600 69.174
1.600 2,326.05 1.600 70.774
0.000 0.00 0.000 70.774
0.00 22,505.33 7,172.10 3.600 70.774 29,677.42
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.500 1,400.00 0.500 71.274

2.000 4,657.56 2.000 73.274
4.000 5,815.12 4.000 77.274
0.000 0.00 0.000 77.274
19,019.86 3,462.86 11,872.68 6.500 77.274 34,355.40
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
2.475 107,672.55
0.300 15,083.79
0.000 0.00
0.100 8,312.84
0.000 0.00
0.000 0.00
2.000 5,600.00 2.000 79.274

8.000 18,630.24 8.000 87.274
8.000 11,630.24 8.000 95.274
0.000 0.00 0.000 95.274
0.00 131,069.17 35,860.48 18.000 95.274 166,929.65
10
Main d'œuvre
1.000 765.63
0.000 0.00
0.000 0.00
0.048 3,963.77
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.050 140.43 0.050 95.324

0.201 467.19 0.201 95.525
0.201 291.65 0.201 95.725
0.000 0.00 0.000 95.725
765.63 3,963.77 899.28 0.451 95.725 5,628.67
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.203 568.75 0.203 95.928

0.813 1,892.13 0.813 96.741
0.813 1,181.20 0.813 97.553
0.000 0.00 0.000 97.553
0.00 0.00 3,642.08 1.828 97.553 3,642.08
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.521 1,458.33 0.521 98.074

2.083 4,851.62 2.083 100.157
2.083 3,028.71 2.083 102.241
0.000 0.00 0.000 102.241
0.00 0.00 9,338.67 4.688 102.241 9,338.67
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.289 12,561.80
0.035 1,759.78
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.250 700.00 0.250 102.491

1.000 2,328.78 1.000 103.491
1.000 1,453.78 1.000 104.491
0.000 0.00 0.000 104.491
0.00 14,321.57 4,482.56 2.250 104.491 18,804.13
11.0
2.3
2 10

4.500 220,500.00
0.000 0.00
0.000 0.00
13.203 0.00
160.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
9.000 25,200.00 9.000 113.491

36.000 83,836.07 36.000 149.491
36.000 52,336.07 36.000 185.491
0.000 0.00 0.000 185.491
220,500.00 0.00 161,372.14 81.000 185.491 381,872.14
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.055 18,482.33
0.440 79,324.97
1.000 32,051.62
0.770 35,697.97
0.000 0.00
0.024 1,033.66
0.003 144.80
0.00
0.250 700.00 0.250 185.741
1.000 2,328.78 1.000 186.741
1.000 1,453.78 1.000 187.741
0.000 0.00 0.000 187.741
18,482.33 148,253.01 4,482.56 2.250 187.741 171,217.91
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.147 412.53 0.147 187.888

0.589 1,372.43 0.589 188.477
0.589 856.76 0.589 189.067
0.000 0.00 0.000 189.067
0.00 0.00 2,641.72 1.326 189.067 2,641.72
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
2.402 6,726.56 2.402 191.469

9.609 22,378.12 9.609 201.078
9.609 13,969.91 9.609 210.688
0.000 0.00 0.000 210.688
0.00 0.00 43,074.60 21.621 210.688 43,074.60
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.370 66,771.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00 0.000 210.688

0.000 0.00 0.000 210.688
0.000 0.00 0.000 210.688
0.000 0.00 0.000 210.688
0.00 66,771.86 0.00 0.000 210.688 66,771.86
245.92 243.650 2.270
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.875 81,570.11
0.300 15,083.79
37.500 25,384.96
0.100 8,312.84
0.069 2,990.90
0.008 418.99
2.000 5,600.00 2.000 212.688

8.000 18,630.24 8.000 220.688
8.000 11,630.24 8.000 228.688

0.00 133,761.59 35,860.48 18.000 169,622.07
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
0.000 0.00
0.301 2,433.11
3.008 18,614.05
0.500 1,400.00 0.500 0.500

2.000 4,657.56 2.000 2.500
2.000 2,907.56 2.000 4.500
0.000 0.00 0.000 4.500
12,250.00 446,149.80 8,965.12 4.500 4.500 467,364.92
10
Main d'œuvre
0.521 12,760.42
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.042 2,916.67 1.042 5.542

4.167 9,703.25 4.167 9.708
4.167 6,057.42 4.167 13.875
0.000 0.00 0.000 13.875
12,760.42 0.00 18,677.33 9.375 13.875 31,437.75
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
7.250 0.00
0.500 0.00
0.800 0.00
17.333 693,333.33
0.301 0.00
3.008 0.00
1.000 2,800.00 1.000 14.875

4.000 9,315.12 4.000 18.875
4.000 5,815.12 4.000 22.875
0.000 0.00 0.000 22.875
12,250.00 693,333.33 17,930.24 9.000 22.875 723,513.57
10
Main d'œuvre
20.144 987,077.78
0.000 0.00
0.000 0.00
6,533.333 9,800,000.00
0.035 1,759.78
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
201.444 564,044.44 201.444 224.319

805.778 1,876,478.98 805.778 1,030.097
805.778 1,171,423.43 805.778 1,835.875
0.000 0.00 0.000 1,835.875
987,077.78 9,801,759.77 3,611,946.85 1,813.000 1,835.875 14,400,784.40
833 5 666.67

42.04 0 22
118.93 - 2,912,000.00
Montant sec
53.5174166796836 46.667
8.91956944661394 485,240.00 27.27
nb de site= 6.000
WAGON MADARAIL 5,470,000.000 1,200,000.00 1,800,000.00 5,400,000.00
nb de site= 1.000
6.39534883721
SALAIRE OUVRIER
salaire 15,000.00 1.000 15,000.00 2328.7797619

vary 1,052.10 2.500 2,630.24
laoka 2,000.00 0.500 1,000.00
105000 52.10 18,630.24
salaire 8,000.00 1.000 8,000.00 1453.7797619
vary 1,052.10 2.500 2,630.24 48
laoka 2,000.00 0.500 1,000.00
11,630.24
SALAIRE GARDIEN
salaire 10,000.00 1 10,000.00
vary 1,052.10 2.5 2,630.24
laoka 2,000.00 0.5 1,000.00 8
13,630.24 2.66666666667
34.6666666666667
9.091 1.74418604651
714.285714285714 35.2 10.00
16.9896560887885 80 27.273 18.75 2.32558139535
7.6453452399548 7 20.00 8
50,714,150.79 12 15.9090909090909
54,771,282.85 2 2.5 8.750 11.25
0.080 14.00 -
31.82
CE 1,680.000 4,704,000.00
Ouvriers 3,360.000 7,824,700.00
Manœuvre 3,360.000 4,884,700.00
Montant sec
Machiniste 0.000
1,389 poteau 20
22,400 panne 18.1818181818
18,630 arbaletrier 9.35064935065


10
- 10.5263157895

220,717,662.65
420,000.00 #REF!
453,600.00 6.875
23.1707317073
pour 1m2
mn h
Montant sec
evacuation 12.5 0.208 0.04 5
0.000 0.1 12.5
0.000
0.000
13.714285714 0.583
279.64 370.79 48.830 119.60

3,462.86 1,024.16 10000 109.770 124.20
3,739.89 333.28 3735.84 216.75 128.10
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
reglage talus 21.213203436 0.35355339 15
0
0 1.41421356237
2.68688672
15,950.27
17,226.29
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
15
0
0 1.41421356237
3.08333333
25,803.71
27,868.01
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
15
0
0 1.41421356237
3.08333333
31,928.71
34,483.01
#VALUE! CE 0.000
Ouvriers 0.000
Manœuvre 0.000
Machiniste 0.000
#VALUE! #VALUE!
#VALUE!
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
55.69% CE 1.333
Ouvriers 5.333
Manœuvre 5.333
Machiniste 0.000
42,926.85 #VALUE!
46,361.00
Montant sec
min h
pose 3.00 0.05
15,882.06
17,152.62
blocage de 0,30x0,30x0,25= 0.027

Montant sec
mn h
transport 370.37 6.173 10.00
pose 74.0740740740741 1.235 2.000
finition 7.407
pour 1m3= 37.037
257,461.96
278,058.91
Montant sec
mn h
nettoyage 5 0.083
494.69
534.27
Montant sec
1m3 jour
1.00 0.75
1.33 1

1.00 u pour 1m2
0.25 1
1,728,892.50
1,867,203.90
Montant sec
2.62 18,900.00 28.65 18,928.65

4.66 25,200.00 419.87 25,619.87
7.28 44,548.52
6,118.80
7,381.69
7,972.23
Montant sec
mn h
extraction 240 4
elagage 120 2
12.2833333
0.78125
1.28
55,144.77
59,556.35
Montant sec
mn h
decoupe 15 0.25 0.5
extraction 0 0
transport 39.130434783 0.65217391 3.57142857142857 30
plantation 15 0.25 6.5 0.5
1.15217391 23.2142857142857
3.3333333333
11.111111111
6,234.69
6,733.46
Montant sec
mn h
transport 0.125
0.55833333
3.3333333333
11.111111111
5,589.46
6,036.61
11,178.91
12,073.23
0.02
pour 2m3
Montant sec
mn h
depose moellon 20 0.33333333 0.13 160.00
evacuation 129.6 2.16 5.00 6.17283950617
2.74333333
pr 1m3= 1.37166667
0.02
0.33333333333
0
6,148.58
6,640.46
702.17 0.151 0.02

Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
54.96% CE 1.333
Ouvriers 5.333
Manœuvre 10.667
Machiniste 0.000
57,606.05 57,606.05
62,214.54
Montant sec
mn h
extraction 240
elagage 120 2
4.11666667
2 0.0333333333
240 4 0.260416666666667
125 2.0833333333 3.84
120 2
8.1166666667
30,026.50
32,428.62
Montant sec
1m3 jour h
1.00 0.75 0.0125
1.33 1
0
0.0125
0
1.00 u pour 1m2 #DIV/0!
311,150.38
336,042.41
mn h
demolition 125 2.08333333 1 125
Montant sec
0
0
0
0
0
4.16666667
18,677.33
20,171.52 TALUS 1
P1 long=
P2 long=
P3 long=
P4 long=
P5 long=
Montant sec
mn h
transport 0.125 0
0.55833333
3.3333333333
11.111111111
29,677.42
32,051.62
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
34.56% CE 0.500
Ouvriers 2.000
Manœuvre 4.000
Machiniste 0.000
34,355.40 34,355.40
37,103.83
Montant sec
CE #VALUE!
Ouvriers #VALUE!
Manœuvre 0.000
MACHINISTE 0.000
0.00
166,929.65
180,284.02 0.20
485.00
32.33
3.56
Montant sec
mn h
forage 15 0.125
0.25
0.20061714
3.3333333333
11.111111111
15.00 mn
0.03 j
5,628.67
6,078.96
Montant sec
POUR 1m2
mn h
perçage 60 1.000
evac 37.50 0.625 0.04 10
0.000 0.15 37.50
0.000
0.813
3,642.08
3,933.45
Montant sec
POUR 1m3
mn h
0.000
evac 250.00 4.167 0.04 10
0.000 1.00 250.00
0.000
2.083
9,338.67
10,085.76
Montant sec
POUR 1m3
mn h
0.000
evac - 0.000
0.000
0.000
0.000
18,804.13
20,308.46
largeur= 2.3
longueurr= 5
nb nb barre
poteau de 2,95m 10 2.500 2.95
24 6.602
13.2033898
mn h
0.000
0.000
36.000
poids profil=
412,421.91
Montant sec
POUR 1m3
mn h
0.000
evac - 0.000
0.000
0.000
0.000
0.00015 0.72 0.000108

31
0.003333
171,217.91
171,217.91
Montant sec
POUR 1ml= 0.16 m3

mn h
curage 30.72 0.512
evac 40.00 0.667 10 mn
0.000
0.000
0.589
2,641.72
2,853.06
Montant sec
POUR 1ml= 1.875 m3

mn h
curage 450 7.500
evac 703.13 11.719 15 mn
0.000
0.000
9.609
43,074.60
46,520.56
blocage de 0,30x0,30x0,25= 0.027

Montant sec
mn h
transport 370.37 6.173 10.00
pose 74.0740740740741 1.235 2.000
7.407
pour 1m3= 37.037
66,771.86
72,113.61
Montant sec
CE
Ouvriers
Manœuvre
MACHINISTE
0.00015 0.72 0.000108

31
0.003333
0.4 1
1 2.5 m2 de joint/m3
169,622.07
183,191.83
Montant sec
1m3 jour
1.00 0.75
1.33 1

1.00 u pour 1m2
0.475 0.5
467,364.92
504,754.11
mn h
demolition 375 6.25 3 0.008
Montant sec
0
0
0
0
0
4.16666667
1.92
31,437.75
33,952.77
Montant sec
1m3 jour
1.00 0.75
1.33 1

1.00 u pour 1m2
0.475 0.5
723,513.57
781,394.66
Montant sec
par gony
mn h
remplissage 9.6 0.160 9.6
empilage 5 0.083
0.000
0.247
1,611.556
volume batardeau gony
30 2 73 66.6666666666667 16.3333333333
30 2 73 66.6666666666667 16.3333333333
147 m3
14,400,784.40
15,552,847.16
BARAQUES 17.5 40.00
89.00 153.30
tôle de 3,00 9 35,100.00 315,900.00 29.08 59.92 182.38
tôle de 2,00 22 23,400.00 514,800.00 32.50 56.50 185.80
madrier - 47.20 41.80 200.50
planche pin 50 6,189.17 309,458.53 53.90 35.10 207.20
pointe 11.9 8,090.08 96,271.97 89.00 242.30
serrure 1 10,000.00 10,000.00

bois rond 38 400.00 15,200.00 19.00 2.00 38.00
1,261,630.49 7.00 2.50 17.50
bureaux: 4ux2,00x5,00 55.50
tôle de 2,50 26 29,250.00 760,500.00
bois rond 104 400.00 41,600.00 2.50 2.00 5.00
planche pin 140.00 6,189.17 866,483.87 1.43 -

pointe 27.00 8,090.08 218,432.19 -
serrure 4 10,000.00 40,000.00 -
1,927,016.06 ###
tôle de 3,00 8 35,100.00 280,800.00 96,271.97
bois rond 38 400.00 15,200.00 10,000.00
planche pin 60 6,189.17 371,350.23 15,200.00
pointe 10.6 8,090.08 85,754.86 ###
serrure 1 10,000.00 10,000.00
763,105.09
dortoir 1 1,872,321.55 1,872,321.55
polyane 65 2,250.00 146,250.00
bois rond 46 400.00 18,400.00
164,650.00
atelier armature -
polyane 65 2,250.00 146,250.00
bois rond 46 400.00 18,400.00
164,650.00
2 wc+douche -
polyane 20.4 2,250.00 45,900.00
tôle de 1,50 8 17,550.00 140,400.00
bois rond 16 400.00 6,400.00

planche pin 32 6,189.17 198,053.46
pointe 5.6 8,090.08 45,304.45
436,057.91
abri materiel 1 1,261,630.49 1,261,630.49
abri labo 1 1,261,630.49 1,261,630.49

tole de 6,00 13 90,000.00 1,170,000.00
madrier 65 50,000.00 3,250,000.00
pointe 4,420,000.00

tôle de 2,50 13 29250 380,250.00
bois rond 11 400 4,400.00
planche pin 11 6189.1705 68,080.88

pointe 2.75 8090.081190476 22,247.72
serrure 1 10000 10,000.00

484,978.60
tôle de 3,00 7 35,100.00 491,400.00 20.26 16.00
tole de 2,00 23 23,400.00 1,076,400.00 5.26 6.00
bois rond 42 400.00 33,600.00 3.16 13.75

planche 100 6,189.17 1,237,834.10 2.25
serrure 1 10,000.00 20,000.00 100.00 38.00
2,859,234.10
ELECTRICITE
GO 650 4,900.00 3,185,000.00
3,185,000.00
EAU -
camion -
chauffeur 0.25 15,000.00 3,750.00
GO 650 4,900.00 3,185,000.00
3,188,750.00
-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00

manutention 4 7,000.00 28,000.00
70,950.00
par m2

-
chauffeur 0.125 15,000.00 1,875.00
GO 0.60 4,900.00 2,940.00
manutention 4 7,000.00 28,000.00
32,815.00

-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00
manutention 4 7,000.00 28,000.00
70,950.00
par m2
m3
m3 1
MATÉRIEL
our une brouette
MATÉRIAUX
gony u 1,000.00
MAIN D'ŒUVRE


Qtté réelle
MATÉRIEL
motopompe jour 29,500.00 1.125 1.125
0.000
MATÉRIAUX
0.000
0.000
0.000
0.000
0.000
0.000
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 1.778 1.778
Ouvriers P h 2,328.78 7.111 7.111
Manœuvre local h 1,453.78 14.222 14.222
0.000

MATÉRIEL
motopompe jour 1.13
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 7.11
moellons
moellons/brouette
0.4
5.00
15.00 6.00
1.00 0.40
0.4
our une brouette
our une brouette

moellon/m3
our une brouette
logueur= 53.14
talus 1 talus 2
22.226 29.746 969.82 956.91 12.91 956.61 939.78
21.64 28.680 970.48 957.6 12.88 956.67 940.28
20.7 36.55 971.14 957.7 13.44 957.61 940.72
-
-
25.70336896206 34.1770891 surface amo 1,365.88

25.18301014573 33.0329305 surface aval 2,139.62
24.68042949383 40.2638125
0 0
0 0
mn
mn
120.00
-
15,000.00 3,750.00
4,900.00 235,200.00
7,000.00 28,000.00
266,950.00
m3
m3
our une brouette
3266.66667
3266.66667
6533.33333
bétonnièr
nb
e
393.39 8.25 1
29.08 1,025.02 18.75 1 1.1 CIMENT
35.1 783.39 16.00 1 1.2 ADJUVANT
4,471.29
1.2.01 Sikalite kg 10,000.00
150.00 1.3.01 Sable de rivièr m3 40,000.00

12.00 1.3.02 Gravillon 5/15 m3 80,000.00
5.00 1.3.04 Caillasse (bloc m3 60,000.00
moellon u
6.20 500.00
1.3.08 Tout venant 0, m3 70,000.00
1.4 BRIQUETTERIE
1.5 ACIER A BETON

1.5.01 Fer TOR 6 barre 11,80 18,900.00
1.5.02 Fer TOR 8 barre 11,80 25,200.00

1.5.03 Fer TOR 10 barre 11,80 46,750.00
1.5.04 Fer TOR 12 barre 11,80 63,400.00
1.5.05 Fer TOR 14 barre 11,80 81,600.00
1.5.06 Fer TOR 16 barre 11,80 93,000.00
1.5.07 Fer TOR 20 barre 11,80 -
1.5.08 Fil recuit kg 8,400.00
1.6 ETANCHEITE
1.6.01 Film polyane 150µ m2 1,945.33
Etancheité
monocouche
non
accessible
1.6 BOISERIE
1.6.02 Bois rond;4,0 unité 4,500.00
feuille
1,22x2,44 98,400.00
1.7.01 Pointe TP kg 8,000.00
1.8 COUVERTURE
Couverture
TOG
30/100
Couverture
TOG
60/100 40,000.00
Placo BA13
neau de 2x1 52,800.00
1.9.02 Fourrure de 5 u 28,600.00
1.9.03 bande à joint u 19,000.00
pcs 45,000.00

1.10 PIECE PVC
barre de
5,80m 59,000.00
km 1.10.02 coude 90° PVC Ø100 u 13,000.00
u PVC Ø 100 1,920.00
1.10.04 patte à vis 8 u 350.00

u
9,000.00
1.11 CARREAU
1.12 PEINTURE
Peinture à l'u
plastique
1.12.01 ( spéciale
intérieure) kg
Peinture à l'u
plastique
1.12.02 ( spéciale
extérieure) kg
18.00
245,400
Main d'œuvre
1.125 1.125 33,187.50

1.125 1.125 0.00
0.000 0.00
20.513 20.513 20,512.82

0.400 0.400 ###
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.778 1.778 4,977.78 1.778 106.494

7.111 7.111 16,560.21 7.111 113.606
14.222 14.222 20,675.98 14.222 127.828
0.000 0.00 0.000 127.828
33,187.50 ### 42,213.97 23.111 127.828 302,247.62
Main d'œuvre
1.00
33,187.50 1.33
0.00
0.00
nb gony
0.00 0.05
0.00 1.00
0.00
0.00 excavation
0.00 enrochement
0.00
4,977.78 1.778 129.606

0.00 0.000 150.939 enrochement
33,187.50 0.00 42,213.97 23.111 150.939 75,401.47 75,401.47
16.83
16.39
16.89
-
-
ERIAUX TTC
lafarge
4504.05952381 43,504.06 30,000.00 30,000.00
lova 4504.05952381 39,504.06 22,500.00
somalaval(san 591.25 28,591.25 28,800.00
2.48148148148148
92.3076923076923 16 700.00
90.08 10,090.08 6,950.00
-
10,279.29 50,279.29 45,000.00

25,698.21 105,698.21 68,000.00 13,636.36
23,128.39 83,128.39 60,000.00 18,140.42
176.93 676.93 550.00

10,000.00
23,128.39 93,128.39 70,000.00
150.00 2,770,000.00 79.14 2,770,000.00
1,200.00 32,815.00 10.94 70,950.00
1,400.00 90.08
-
235.98 19,135.98 2.62 13,100.00
0
0
0
419.86842880952 25,619.87 4.66 21900
654.78215733333 47,404.78 7.27 37,500.00
943.90674628572 64,343.91 10.48 47,880.00
1278.7385312857 82,878.74 14.20 68,800.00
0 93,000.00 90,900.00
-
90.08 8,490.08 1,621.11 6,432.00
OBSERVATION
-
1,945.33 1,945.33
-
-
189.17 6,189.17 4.00 10.00
149.16 4,649.16 280.00 40.00
149.16 8,149.16 0.01
149.16 20,149.16 0.85
98,400.00 108.28 98,400.00

410.19 50,410.19
410.19 40,410.19
-
90.08 8,090.08 4,920.00
55,000.00
-
- 10,524.00
40,000.00 30,000.00
-
52,800.00 52,800.00
28,600.00 28,600.00
19,000.00 19,000.00
-
4,320.00 4,320.00
45,000.00 45,000.00
-
OBSERVATION
-
59,000.00 sanifer 61,500.00

13,000.00 sanifer 9,766.00
1,920.00 sanifer 1,920.00
350.00 abc
1,920.00 abc 1,920.00
9,000.00 abc 10,184.00

-
-
-
-
-
- abc
- abc
9/9/2020
Montant sec
1m3 jour
1.00 0.75
1.33 1
nb gony 0.65 0.15 0.50

0.05 1
1.00 20.5128205128205 15.00 0.02
jours/m3 0.25 0.333333333333333
1.125
2.5 30
prix enrochement
enrochement 60,000.00 1 60,000.00
302,247.62 515,833.33
jour
0.75
1
0.65 0.15 0.50

1
20.5128205128205 15.00 0.02
jours/m3 0.25 0.33333333333333
0.5 32.00 0.64
1.125
2.5 30
5,470,000.000 0.083333333333 455,833.33

60,000.00 1 60,000.00
515,833.33
SANIFER
lucky 23.53
31,000.00

12,000.00
72,000.00
3,957.14
546.92
4,504.06
15.30
sport agregats 1,378.24

9.89 8 10.80
2.96 370.37
12.85
13,000.00

37,500.00 19,135.98 0.38173767 7,304.92
25,619.87 0.21454623 5,496.65
6400.78473
SANIFER
5,220.00 polyane 40µ 55000
- ABC
polyane 150µ 525240.012

145,000.00 33055.6302 47,540.98
4,600.00
59,000.00
11,760.00 4,920.00
32,400.00
24,000.00
17,000.00
55,000.00
13,000.00
3,500.00
350.00
9,000.00
0.4
5.00
15.00 6.00
1.00 0.40
install
prepa DE
MATÉRIEL

130.000
1.000
MATÉRIAUX

1.000
mobilier u 100,000.00 21.000
ml 22,500.00 25.000
implantation
Diplori u 1,000,000.00
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 420.000
Ouvriers P h 2,328.78 840.000
gardien jour 13,630.24 260.000

MATÉRIEL

MATÉRIAUX
MAIN D'ŒUVRE
MATÉRIEL
MATÉRIAUX
fft
1
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.583

MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.687
explosif m3 15,000.00 0.500
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 3.083

Déroctage m3 1
explosif m3 15,000.00 0.500

MAIN D'ŒUVRE
Ouvriers P h 2,328.78 3.083
MAIN D'ŒUVRE

MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

Geotextile m2 1
MATÉRIEL
MATÉRIAUX
geotextile m2 14,234.48 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.050
Enrochements m3 1
MATÉRIEL
MATÉRIAUX
blocage m3 83,128.39 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 37.037
MATÉRIEL
MATÉRIAUX
SOMATRAFER m2 1.050
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.083
MATÉRIEL
MADRIER u 50,410.19 4.000

MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
pointe kg 8,090.08 0.128
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.000
MATÉRIEL
MATÉRIAUX
acier kg 6,400.78 1.050
fil recuit kg 8,490.08 0.018
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.114

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 12.283
Engazonnement m2 1
MATÉRIEL
MATÉRIAUX
gazon m2 600.00 1.000
engrais m2 4,700.00 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.152

MATÉRIEL
MATÉRIAUX
vetiver (11 tiges /m2) m2 1,100.00 1.000
engrais m2 4,700.00 0.250
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.558

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.372
MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.003
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

MATÉRIEL
pelle jour 1,212,000.00 0.003
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.117
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 3.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 10.667
MATÉRIEL
49,000.00
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.167
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 0.45375
SABLE m3 50,279.29 0.055
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.600

MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.00
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.000
MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 2.475
sable m3 50,279.29 0.300
moellon u 676.93 75.000
blocage m3 83,128.39 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.000
MATÉRIEL
MATÉRIAUX
TOR 14 barre 82,878.74 0.048
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.201
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.813
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.083
MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 0.28875
sable m3 50,279.29 0.035
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.000
haut ouvrage provi=
MATÉRIEL
MATÉRIAUX
IPN 100 barre - 13.2033898305085
boulon u - 160
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 36.000
MATÉRIEL
BP m3 336,042.41 0.055
MATÉRIAUX
chape Q.400 m2 32,051.62 1
fouille m3 46,361.00 0.77
pour joint bombé
CPA sac 43,504.06 0.02376
sable m3 50,279.29 0.00288
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.000
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.589

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 9.609
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE

MATÉRIEL
MATÉRIAUX
CPA sac 235,115.53 1.875
sable m3 32,051.62 0.300
blocage m3 83,128.39 0.100
CPA sac 235,115.53 0.06875
sable m3 32,051.62 0.00833333333333
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.000
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
pointe kg 8,090.08 0.301

planche u 6,189.17 3.008
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.000

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.333
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
pointe kg 8,090.08 0.301
planche u 6,189.17 3.008
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.000

Gabion m3 1
MATÉRIEL
gabion 2x1x1 u 350,000.00 0.500

fil galva ml 375.00 5.000
moellon u 2,559.95 125.000
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 6.667

Pose grille protection en rail pour regard u 1
MATÉRIEL
rail 2,80m u 1.000
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.500
MATÉRIEL
BP m3 294,085.65 0.070
MATÉRIAUX -
chape Q.400 m2 32,051.62 1.3
fouille m3 41,979.39 1.05
pour joint bombé -
CPA sac 43,504.06 0.0297
sable m3 50,279.29 0.0036
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.400
6 CPA 381 19,058 0.5445
45 granulats 104 259,630 7.418 7.42
15 8.213
15 16
Main d'œuvre
0.000 0.00
0.000 0.00
130.000 6,370,000.00
0.00
130.000 0.00
1.000 0.00
0.000 0.00
15,316,138.88
1.000 0.00
21.000 2,100,000.00
50.000 375,000.00
25.000 281,250.00
25.000 562,500.00
0.000 0.00
1.000 1,200,000.00
0.000 0.00
7.000 105,000.00
6.600 132,000.00
5.000 3,000,000.00
0.000 0.00
0.000 0.00
420.000 1,176,000.00 420.000 420.000

840.000 1,956,175.00 840.000 1,260.000
840.000 1,221,175.00 840.000 2,100.000
3,543,861.90
6,370,000.00 23,071,888.88 7,897,211.90 2,100.000 2,100.000 37,339,100.79
20 jours 0.17636684303351
Main d'œuvre
0.000 0.00
0.000 0.00
7.000 105,000.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00 0.000 2,100.000
0.000 0.00 0.000 2,100.000

0.000 0.00 0.000 2,100.000
0.00 0.000 2,100.000
105,000.00 0.00 0.00 0.000 2,100.000 105,000.00
m3
Main d'œuvre
Qtté réelle
0.000 0.00
1.000 0.00
0.000 0.00
0.146 408.33 0.146 2,100.146

0.583 1,358.45 0.583 2,100.729
1.167 1,696.08 1.167 2,101.896
0.00 0.00 3,462.86 1.896 2,101.896 3,462.86

Main d'œuvre
0.00
0.000 0.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.672 1,880.82 0.672 2,102.568

2.687 6,257.17 2.687 2,105.254
5.374 7,812.28 5.374 2,110.628
0.00 0.00 15,950.27 8.732 2,110.628 15,950.27
Main d'œuvre
0.00
0.500 7,500.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.771 2,158.33 0.771 0.771

3.083 7,180.40 3.083 3.854
6.167 8,964.98 6.167 10.021
7,500.00 0.00 18,303.71 10.021 10.021 25,803.71

Main d'œuvre
0.00
0.500 7,500.00
6,125.00
0.00
0.000 0.00
0.000 0.00
0.00
0.771 2,158.33 0.771 10.792

3.083 7,180.40 3.083 13.875
6.167 8,964.98 6.167 20.042
7,500.00 6,125.00 18,303.71 10.021 20.042 31,928.71
0.000 0.00
0.000 0.00
0.000 0.00
0.000 #VALUE! 0.000 0.000

0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
7,500.00 6,125.00 #VALUE! 0.000 0.000 #VALUE!
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 1.333

5.333 12,420.16 5.333 6.667
5.333 7,753.49 5.333 12.000
0.000 0.00 0.000 12.000
19,019.86 0.00 23,906.98 12.000 12.000 42,926.85
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 15,657.93
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.013 35.00 0.013 12.013

0.050 116.44 0.050 12.063
0.050 72.69 0.050 12.113
0.000 0.00 0.000 12.113
0.00 15,657.93 224.13 0.113 12.113 15,882.06
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 91,441.23
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
9.259 25,925.93 9.259 21.372

37.037 86,251.10 37.037 58.409
37.037 53,843.69 37.037 95.446
0.000 0.00 0.000 95.446
0.00 91,441.23 166,020.72 83.333 95.446 257,461.96
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.021 58.33 0.021 95.467

0.083 194.06 0.083 95.550
0.167 242.30 0.167 95.717
0.000 0.00 0.000 95.717
0.00 0.00 494.69 0.271 95.717 494.69
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
4.000 201,640.75
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
17.333 693,333.33
0.128 1,035.53
1.280 377,600.00
1.000 2,800.00 1.000 96.717

4.000 9,315.12 4.000 100.717
4.000 5,815.12 4.000 104.717
0.000 0.00 0.000 104.717
213,890.75 1,497,071.51 17,930.24 9.000 104.717 1,728,892.50
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 6,720.82
0.018 148.58
0.000 0.00
0.000
0.000 0.00
0.000 0.00
0.029 80.00 0.029 104.745

0.114 266.15 0.114 104.860
0.114 166.15 0.114 104.974
0.000 0.00 0.000 104.974
0.00 6,869.40 512.29 0.257 104.974 7,381.69
10
Main d'œuvre
0.003 84.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
3.071 8,598.33 3.071 108.045

12.283 28,605.18 12.283 120.328
12.283 17,857.26 12.283 132.611
0.000 0.00 0.000 132.611
84.00 0.00 55,060.77 27.638 132.611 55,144.77
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 600.00
0.100 470.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.288 806.52 0.288 132.899

1.152 2,683.16 1.152 134.052
1.152 1,675.01 1.152 135.204
0.000 0.00 0.000 135.204
0.00 1,070.00 5,164.69 2.592 135.204 6,234.69
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 1,100.00
0.250 1,175.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.140 390.83 0.140 135.343

0.558 1,300.24 0.558 135.902
1.117 1,623.39 1.117 137.018
0.000 0.00 0.000 137.018
0.00 2,275.00 3,314.46 1.815 137.018 5,589.46
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.00 0.000 0.000
0.00 4,550.00 6,628.91 1.815 0.000 11,178.91
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.343 960.17 0.343 0.343

1.372 3,194.31 1.372 1.715
1.372 1,994.10 1.372 3.086
0.000 0.00 0.000 3.086
0.00 0.00 6,148.58 3.086 3.086 6,148.58
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 4.420

5.333 12,420.16 5.333 9.753
10.667 15,506.98 10.667 20.420
0.000 0.00 0.000 20.420
22,482.72 3,462.86 31,660.48 17.333 20.420 57,606.05
10
Main d'œuvre
0.003 2,125.71
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.029 2,881.67 1.029 21.449

4.117 9,586.81 4.117 25.565
8.233 11,969.45 8.233 33.799
0.000 0.00 0.000 33.799
5,588.57 0.00 24,437.93 13.379 33.799 30,026.50
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
3.250 141,388.19
0.500 25,139.64
0.800 84,558.57
0.000 0.00
0.000 0.00
0.000 0.00
2.667 7,466.67 2.667 36.465

10.667 24,840.32 10.667 47.132
10.667 15,506.98 10.667 57.799
0.000 0.00 0.000 57.799
12,250.00 251,086.41 47,813.97 24.000 57.799 311,150.38
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.042 2,916.67 1.042 58.840

4.167 9,703.25 4.167 63.007
4.167 6,057.42 4.167 67.174
0.000 0.00 0.000 67.174
0.00 0.00 18,677.33 9.375 67.174 18,677.33
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.454 19,739.97
0.055 2,765.36
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.400 1,120.00 0.400 67.574

1.600 3,726.05 1.600 69.174
1.600 2,326.05 1.600 70.774
0.000 0.00 0.000 70.774
0.00 22,505.33 7,172.10 3.600 70.774 29,677.42
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.500 1,400.00 0.500 71.274

2.000 4,657.56 2.000 73.274
4.000 5,815.12 4.000 77.274
0.000 0.00 0.000 77.274
19,019.86 3,462.86 11,872.68 6.500 77.274 34,355.40
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
2.475 107,672.55
0.300 15,083.79
75.000 50,769.92
0.100 8,312.84
0.000 0.00
0.000 0.00
2.000 5,600.00 2.000 79.274

8.000 18,630.24 8.000 87.274
8.000 11,630.24 8.000 95.274
0.000 0.00 0.000 95.274
0.00 181,839.09 35,860.48 18.000 95.274 217,699.56
10
Main d'œuvre
1.000 765.63
0.000 0.00
0.000 0.00
0.048 3,963.77
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.050 140.43 0.050 95.324

0.201 467.19 0.201 95.525
0.201 291.65 0.201 95.725
0.000 0.00 0.000 95.725
765.63 3,963.77 899.28 0.451 95.725 5,628.67
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.203 568.75 0.203 95.928

0.813 1,892.13 0.813 96.741
0.813 1,181.20 0.813 97.553
0.000 0.00 0.000 97.553
0.00 0.00 3,642.08 1.828 97.553 3,642.08
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.521 1,458.33 0.521 98.074

2.083 4,851.62 2.083 100.157
2.083 3,028.71 2.083 102.241
0.000 0.00 0.000 102.241
0.00 0.00 9,338.67 4.688 102.241 9,338.67
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.289 12,561.80
0.035 1,759.78
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.250 700.00 0.250 102.491

1.000 2,328.78 1.000 103.491
1.000 1,453.78 1.000 104.491
0.000 0.00 0.000 104.491
0.00 14,321.57 4,482.56 2.250 104.491 18,804.13
11.0
2.3
2 10

4.500 220,500.00
0.000 0.00
0.000 0.00
13.203 0.00
160.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
9.000 25,200.00 9.000 113.491

36.000 83,836.07 36.000 149.491
36.000 52,336.07 36.000 185.491
0.000 0.00 0.000 185.491
220,500.00 0.00 161,372.14 81.000 185.491 381,872.14
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.055 18,482.33
0.440 103,450.83
1.000 32,051.62
0.770 35,697.97
0.000 0.00
0.024 1,033.66
0.003 144.80
0.00
0.250 700.00 0.250 185.741
1.000 2,328.78 1.000 186.741
1.000 1,453.78 1.000 187.741
0.000 0.00 0.000 187.741
18,482.33 172,378.88 4,482.56 2.250 187.741 195,343.77
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.147 412.53 0.147 187.888

0.589 1,372.43 0.589 188.477
0.589 856.76 0.589 189.067
0.000 0.00 0.000 189.067
0.00 0.00 2,641.72 1.326 189.067 2,641.72
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
2.402 6,726.56 2.402 191.469

9.609 22,378.12 9.609 201.078
9.609 13,969.91 9.609 210.688
0.000 0.00 0.000 210.688
0.00 0.00 43,074.60 21.621 210.688 43,074.60
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.370 87,079.83
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00 0.000 210.688

0.000 0.00 0.000 210.688
0.000 0.00 0.000 210.688
0.000 0.00 0.000 210.688
0.00 87,079.83 0.00 0.000 210.688 87,079.83
245.92 243.650 2.270
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.875 440,841.62
0.300 9,615.49
37.500 25,384.96
0.100 8,312.84
0.069 16,164.19
0.008 267.10
2.000 5,600.00 2.000 212.688

8.000 18,630.24 8.000 220.688
8.000 11,630.24 8.000 228.688
0.00 500,586.19 35,860.48 18.000 536,446.66
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
0.000 0.00
0.301 2,433.11
3.008 18,614.05
1.000 2,800.00 1.000 1.000

4.000 9,315.12 4.000 5.000
4.000 5,815.12 4.000 9.000
0.000 0.00 0.000 9.000
12,250.00 446,149.80 17,930.24 9.000 9.000 476,330.04
10
Main d'œuvre
1.042 25,520.83
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
2.083 5,833.33 2.083 11.083

8.333 19,406.50 8.333 19.417
8.333 12,114.83 8.333 27.750
0.000 0.00 0.000 27.750
25,520.83 0.00 37,354.66 18.750 27.750 62,875.50
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
17.333 693,333.33
0.301 2,433.11
3.008 18,614.05
1.000 2,800.00 1.000 28.750

4.000 9,315.12 4.000 32.750
4.000 5,815.12 4.000 36.750
0.000 0.00 0.000 36.750
12,250.00 1,139,483.13 17,930.24 9.000 36.750 1,169,663.37
Main d'œuvre
0.00
0.000 0.00
0.500 175,000.00
1,875.00
319,993.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.667 4,666.67 1.667 29.417

6.667 15,525.20 6.667 36.083
6.667 9,691.87 6.667 42.750
0.00
175,000.00 321,868.42 29,883.73 15.000 42.750 526,752.15
Main d'œuvre
3,062.50
0.000 0.00
1.000 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.125 350.00 0.125 36.875

0.500 1,164.39 0.500 37.375
0.500 726.89 0.500 37.875
0.00
3,062.50 0.00 2,241.28 1.125 37.875 5,303.78
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.070 20,586.00
0.660 153,699.16
1.300 41,667.10
1.050 44,078.36
0.000 0.00
0.030 1,292.07
0.004 181.01
0.00
0.100 280.00 0.100 37.975
0.400 931.51 0.400 38.375
0.400 581.51 0.400 38.775
0.000 0.00 0.000 38.775
20,586.00 240,917.70 1,793.02 0.900 38.775 263,296.71
833 5 666.67

20.15 0 22
248.13 - 2,912,000.00
Montant sec
111.660380600796 46.667
18.610063433466 485,240.00 27.27
nb de site= 6.000
WAGON MADARAIL 5,470,000.000 1,200,000.00 1,800,000.00 5,400,000.00
nb de site= 1.000
6.39534883721
SALAIRE OUVRIER
salaire 15,000.00 1.000 15,000.00 2328.7797619

vary 1,052.10 2.500 2,630.24
laoka 2,000.00 0.500 1,000.00
105000 52.10 18,630.24
salaire 8,000.00 1.000 8,000.00 1453.7797619
vary 1,052.10 2.500 2,630.24 48
laoka 2,000.00 0.500 1,000.00
11,630.24
SALAIRE GARDIEN
salaire 10,000.00 1 10,000.00
vary 1,052.10 2.5 2,630.24
laoka 2,000.00 0.5 1,000.00 8
13,630.24 2.66666666667
34.6666666666667
9.091 1.74418604651
714.285714285714 35.2 10.00
35.4477398732685 80 27.273 18.75 2.32558139535
15.9514829429708 7 20.00 8
37,339,100.79 12 15.9090909090909
40,326,228.85 2 2.5 8.750 11.25
0.080 14.00 -
31.82
CE 420.000 1,176,000.00
Ouvriers 840.000 1,956,175.00
Manœuvre 840.000 1,221,175.00
Montant sec
Machiniste 0.000
1,389 poteau 20
22,400 panne 18.1818181818
18,630 arbaletrier 9.35064935065


10
- 10.5263157895

220,717,662.65
105,000.00 #REF!
113,400.00 6.875
23.1707317073
pour 1m2
mn h
Montant sec
evacuation 12.5 0.208 0.04 5
0.000 0.1 12.5
0.000
0.000
13.714285714 0.583
279.64 370.79 48.830 119.60

3,462.86 1,024.16 10000 109.770 124.20
3,739.89 333.28 3735.84 216.75 128.10
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
reglage talus 21.213203436 0.35355339 15
0
0 1.41421356237
2.68688672
15,950.27
17,226.29
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
15
0
0 1.41421356237
3.08333333
25,803.71
27,868.01
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
15
0
0 1.41421356237
3.08333333
31,928.71
34,483.01
#VALUE! CE 0.000
Ouvriers 0.000
Manœuvre 0.000
Machiniste 0.000
#VALUE! #VALUE!
#VALUE!
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
55.69% CE 1.333
Ouvriers 5.333
Manœuvre 5.333
Machiniste 0.000
42,926.85 #VALUE!
46,361.00
Montant sec
min h
pose 3.00 0.05
15,882.06
17,152.62
blocage de 0,30x0,30x0,25= 0.027

Montant sec
mn h
transport 370.37 6.173 10.00
pose 74.0740740740741 1.235 2.000
finition 7.407
pour 1m3= 37.037
257,461.96
278,058.91
Montant sec
mn h
nettoyage 5 0.083
494.69
534.27
Montant sec
1m3 jour
1.00 0.75
1.33 1

1.00 u pour 1m2
0.25 1
1,728,892.50
1,867,203.90
Montant sec
2.62 18,900.00 28.65 18,928.65

4.66 25,200.00 419.87 25,619.87
7.28 44,548.52
6,118.80
7,381.69
7,972.23
Montant sec
mn h
extraction 240 4
elagage 120 2
12.2833333
0.78125
1.28
55,144.77
59,556.35
Montant sec
mn h
decoupe 15 0.25 0.5
extraction 0 0
transport 39.130434783 0.65217391 3.57142857142857 30
plantation 15 0.25 6.5 0.5
1.15217391 23.2142857142857
3.3333333333
11.111111111
6,234.69
6,733.46
Montant sec
mn h
transport 0.125
0.55833333
3.3333333333
11.111111111
5,589.46
6,036.61
11,178.91
12,073.23
0.02
pour 2m3
Montant sec
mn h
depose moellon 20 0.33333333 0.13 160.00
evacuation 129.6 2.16 5.00 6.17283950617
2.74333333
pr 1m3= 1.37166667
0.02
0.33333333333
0
6,148.58
6,640.46
702.17 0.151 0.02

Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
54.96% CE 1.333
Ouvriers 5.333
Manœuvre 10.667
Machiniste 0.000
57,606.05 57,606.05
62,214.54
Montant sec
mn h
extraction 240
elagage 120 2
4.11666667
2 0.0333333333
240 4 0.260416666666667
125 2.0833333333 3.84
120 2
8.1166666667
30,026.50
32,428.62
Montant sec
1m3 jour h
1.00 0.75 0.0125
1.33 1
0
0.0125
0
1.00 u pour 1m2 #DIV/0!
311,150.38
336,042.41
mn h
demolition 125 2.08333333 1 125
Montant sec
0
0
0
0
0
4.16666667
18,677.33
20,171.52 TALUS 1
P1 long=
P2 long=
P3 long=
P4 long=
P5 long=
Montant sec
mn h
transport 0.125 0
0.55833333
3.3333333333
11.111111111
29,677.42
32,051.62
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
34.56% CE 0.500
Ouvriers 2.000
Manœuvre 4.000
Machiniste 0.000
34,355.40 34,355.40
37,103.83
Montant sec
CE #VALUE!
Ouvriers #VALUE!
Manœuvre 0.000
MACHINISTE 0.000
0.00
217,699.56
235,115.53 0.20
485.00
32.33
3.56
Montant sec
mn h
forage 15 0.125
0.25
0.20061714
3.3333333333
11.111111111
15.00 mn
0.03 j
5,628.67
6,078.96
Montant sec
POUR 1m2
mn h
perçage 60 1.000
evac 37.50 0.625 0.04 10
0.000 0.15 37.50
0.000
0.813
3,642.08
3,933.45
Montant sec
POUR 1m3
mn h
0.000
evac 250.00 4.167 0.04 10
0.000 1.00 250.00
0.000
2.083
9,338.67
10,085.76
Montant sec
POUR 1m3
mn h
0.000
evac - 0.000
0.000
0.000
0.000
18,804.13
20,308.46
largeur= 2.3
longueurr= 5
nb nb barre
poteau de 2,95m 10 2.500 2.95
24 6.602
13.2033898
mn h
0.000
0.000
36.000
poids profil=
412,421.91
Montant sec
POUR 1m3
mn h
0.000
evac - 0.000
0.000
0.000
0.000
0.00015 0.72 0.000108

31
0.003333
195,343.77
195,343.77
Montant sec
POUR 1ml= 0.16 m3

mn h
curage 30.72 0.512
evac 40.00 0.667 10 mn
0.000
0.000
0.589
2,641.72
2,853.06
Montant sec
POUR 1ml= 1.875 m3

mn h
curage 450 7.500
evac 703.13 11.719 15 mn
0.000
0.000
9.609
43,074.60
46,520.56
blocage de 0,30x0,30x0,25= 0.027

Montant sec
mn h
transport 370.37 6.173 10.00
pose 74.0740740740741 1.235 2.000
7.407
pour 1m3= 37.037
87,079.83
94,046.21
Montant sec
CE
Ouvriers
Manœuvre
MACHINISTE
0.00015 0.72 0.000108

31
0.003333
0.4 1
536,446.66
579,362.40
Montant sec
1m3 jour
1.00 0.75
1.33 1

1.00 u pour 1m2
0.475 0.5
476,330.04
514,436.44
mn h
demolition 375 6.25 3 0.008
Montant sec
0
0
0
0
0
8.33333333
62,875.50
67,905.54
Montant sec
1m3 jour
1.00 0.75
1.33 1

1.00 u pour 1m2
0.475 0.5
1,169,663.37
1,263,236.44
196 97 28 128.50
Montant sec
mn HEURE
confection 15 0.25
montage moellon 375.00 6.25 125.00 moellon/m3
fermeture 10 0.16666666666667
0
1.2 6.66666666666667
CE 1.667
Ouvriers 6.667
Manœuvre 6.667
Machiniste 0.000
526,752.15 526,752.15
568,892.33
196 97 28 128.50
Montant sec
pose d'un rail

mn HEURE
decoupe 15 0.25
pose 15.00 0.25
0
0
0.5
CE 0.625
Ouvriers 0.500
Manœuvre 0.500
Machiniste 0.000
5,303.78 5,303.78
5,728.08
Montant sec
POUR 1m3
mn h
joint 48 0.800 0.1 48
- 0.000
0.000
0.000
0.400
0.00015 0.72 0.000108

31
0.003333
263,296.71
263,296.71
BARAQUES 17.5 40.00
89.00 153.30
tôle de 3,00 9 35,100.00 315,900.00 29.08 59.92 182.38
tôle de 2,00 22 23,400.00 514,800.00 32.50 56.50 185.80
madrier - 47.20 41.80 200.50
planche pin 50 6,189.17 309,458.53 53.90 35.10 207.20
pointe 11.9 8,090.08 96,271.97 89.00 242.30
serrure 1 10,000.00 10,000.00

bois rond 38 400.00 15,200.00 19.00 2.00 38.00
1,261,630.49 7.00 2.50 17.50
bureaux: 4ux2,00x5,00 55.50
tôle de 2,50 26 29,250.00 760,500.00
bois rond 104 400.00 41,600.00 2.50 2.00 5.00
planche pin 140.00 6,189.17 866,483.87 1.43 -

pointe 27.00 8,090.08 218,432.19 -
serrure 4 10,000.00 40,000.00 -
1,927,016.06 ###
tôle de 3,00 8 35,100.00 280,800.00 96,271.97
bois rond 38 400.00 15,200.00 10,000.00
planche pin 60 6,189.17 371,350.23 15,200.00
pointe 10.6 8,090.08 85,754.86 ###
serrure 1 10,000.00 10,000.00
763,105.09
dortoir 1 1,872,321.55 1,872,321.55
polyane 65 2,250.00 146,250.00
bois rond 46 400.00 18,400.00
164,650.00
atelier armature -
polyane 65 2,250.00 146,250.00
bois rond 46 400.00 18,400.00
164,650.00
2 wc+douche -
polyane 20.4 2,250.00 45,900.00
tôle de 1,50 8 17,550.00 140,400.00
bois rond 16 400.00 6,400.00

planche pin 32 6,189.17 198,053.46
pointe 5.6 8,090.08 45,304.45
436,057.91
abri materiel 1 1,261,630.49 1,261,630.49
abri labo 1 1,261,630.49 1,261,630.49

tole de 6,00 13 90,000.00 1,170,000.00
madrier 65 50,000.00 3,250,000.00
pointe 4,420,000.00

tôle de 2,50 13 29250 380,250.00
bois rond 11 400 4,400.00
planche pin 11 6189.1705 68,080.88

pointe 2.75 8090.081190476 22,247.72
serrure 1 10000 10,000.00

484,978.60
tôle de 3,00 7 35,100.00 491,400.00 20.26 16.00
tole de 2,00 23 23,400.00 1,076,400.00 5.26 6.00
bois rond 42 400.00 33,600.00 3.16 13.75

planche 100 6,189.17 1,237,834.10 2.25
serrure 1 10,000.00 20,000.00 100.00 38.00
2,859,234.10
ELECTRICITE
GO 650 4,900.00 3,185,000.00
3,185,000.00
EAU -
camion -
chauffeur 0.25 15,000.00 3,750.00
GO 650 4,900.00 3,185,000.00
3,188,750.00
-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00

manutention 4 7,000.00 28,000.00
70,950.00
par m2

-
chauffeur 0.125 15,000.00 1,875.00
GO 0.60 4,900.00 2,940.00
manutention 4 7,000.00 28,000.00
32,815.00

-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00
manutention 4 7,000.00 28,000.00
70,950.00
par m2
m3
m3 1
MATÉRIEL
our une brouette
MATÉRIAUX
gony u 1,000.00
MAIN D'ŒUVRE


Qtté réelle
MATÉRIEL
motopompe jour 29,500.00 1.125 1.125
0.000
MATÉRIAUX
0.000
0.000
0.000
0.000
0.000
0.000
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 1.778 1.778
Ouvriers P h 2,328.78 7.111 7.111
Manœuvre local h 1,453.78 14.222 14.222
0.000

MATÉRIEL
motopompe jour 1.13
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 7.11
moellons
moellons/brouette
0.4
5.00
15.00 6.00
1.00 0.40
0.4
our une brouette
our une brouette

moellon/m3
our une brouette
logueur= 53.14
talus 1 talus 2
22.226 29.746 969.82 956.91 12.91 956.61 939.78
21.64 28.680 970.48 957.6 12.88 956.67 940.28
20.7 36.55 971.14 957.7 13.44 957.61 940.72
-
-
25.70336896206 34.1770891 surface amo 1,365.88

25.18301014573 33.0329305 surface aval 2,139.62
24.68042949383 40.2638125
0 0
0 0
mn
mn
120.00
-
15,000.00 3,750.00
4,900.00 235,200.00
7,000.00 28,000.00
266,950.00
m3
m3
our une brouette
site de production vers laniera
-
chauffeur 0.125 15,000.00 1,875.00
GO 4.00 4,900.00 19,600.00
manutention 4 7,000.00 28,000.00
49,475.00
750 1,809.95 2,559.95

3 mn
bétonnièr
nb
e
393.39 8.25 1
29.08 1,025.02 18.75 1 1.1 CIMENT
35.1 783.39 16.00 1 1.2 ADJUVANT
4,471.29
1.2.01 Sikalite kg 10,000.00
150.00 1.3.01 Sable de rivièr m3 40,000.00

12.00 1.3.02 Gravillon 5/15 m3 80,000.00
5.00 1.3.04 Caillasse (bloc m3 60,000.00
moellon u
6.20 500.00
1.3.08 Tout venant 0, m3 70,000.00
1.4 BRIQUETTERIE
1.5 ACIER A BETON

1.5.01 Fer TOR 6 barre 11,80 18,900.00
1.5.02 Fer TOR 8 barre 11,80 25,200.00

1.5.03 Fer TOR 10 barre 11,80 46,750.00
1.5.04 Fer TOR 12 barre 11,80 63,400.00
1.5.05 Fer TOR 14 barre 11,80 81,600.00
1.5.06 Fer TOR 16 barre 11,80 93,000.00
1.5.07 Fer TOR 20 barre 11,80 -
1.5.08 Fil recuit kg 8,400.00
1.6 ETANCHEITE
1.6.01 Film polyane 150µ m2 1,945.33
Etancheité
monocouche
non
accessible
1.6 BOISERIE
1.6.02 Bois rond;4,0 unité 4,500.00
feuille
1,22x2,44 98,400.00
1.7.01 Pointe TP kg 8,000.00
1.8 COUVERTURE
Couverture
TOG
30/100
Couverture
TOG
60/100 40,000.00
Placo BA13
neau de 2x1 52,800.00
1.9.02 Fourrure de 5 u 28,600.00
1.9.03 bande à joint u 19,000.00
pcs 45,000.00

1.10 PIECE PVC
barre de
5,80m 59,000.00
km 1.10.02 coude 90° PVC Ø100 u 13,000.00
u PVC Ø 100 1,920.00
1.10.04 patte à vis 8 u 350.00

u
9,000.00
1.11 CARREAU
1.12 PEINTURE
Peinture à l'u
plastique
1.12.01 ( spéciale
intérieure) kg
Peinture à l'u
plastique
1.12.02 ( spéciale
extérieure) kg
18.00
245,400
Main d'œuvre
1.125 1.125 33,187.50

1.125 1.125 0.00
0.000 0.00
20.513 20.513 20,512.82

0.400 0.400 ###
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.778 1.778 4,977.78 1.778 106.494

7.111 7.111 16,560.21 7.111 113.606
14.222 14.222 20,675.98 14.222 127.828
0.000 0.00 0.000 127.828
33,187.50 ### 42,213.97 23.111 127.828 302,247.62
Main d'œuvre
1.00
33,187.50 1.33
0.00
0.00
nb gony
0.00 0.05
0.00 1.00
0.00
0.00 excavation
0.00 enrochement
0.00
4,977.78 1.778 129.606

0.00 0.000 150.939 enrochement
33,187.50 0.00 42,213.97 23.111 150.939 75,401.47 75,401.47
16.83
16.39
16.89
-
-
ERIAUX TTC
lafarge
4504.05952381 43,504.06 30,000.00 30,000.00
lova 4504.05952381 39,504.06 22,500.00
somalaval(san 591.25 28,591.25 28,800.00
2.48148148148148
92.3076923076923 16 700.00
90.08 10,090.08 6,950.00
-
10,279.29 50,279.29 45,000.00

25,698.21 105,698.21 68,000.00 13,636.36
23,128.39 83,128.39 60,000.00 18,140.42
176.93 676.93 550.00

10,000.00
23,128.39 93,128.39 70,000.00
150.00 2,770,000.00 79.14 2,770,000.00
1,200.00 32,815.00 10.94 70,950.00
1,400.00 90.08
-
235.98 19,135.98 2.62 13,100.00
0
0
0
419.86842880952 25,619.87 4.66 21900
654.78215733333 47,404.78 7.27 37,500.00
943.90674628572 64,343.91 10.48 47,880.00
1278.7385312857 82,878.74 14.20 68,800.00
0 93,000.00 90,900.00
-
90.08 8,490.08 1,621.11 6,432.00
OBSERVATION
-
1,945.33 1,945.33
-
-
189.17 6,189.17 4.00 10.00
149.16 4,649.16 280.00 40.00
149.16 8,149.16 0.01
149.16 20,149.16 0.85
98,400.00 108.28 98,400.00

410.19 50,410.19
410.19 40,410.19
-
90.08 8,090.08 4,920.00
55,000.00
-
- 10,524.00
40,000.00 30,000.00
-
52,800.00 52,800.00
28,600.00 28,600.00
19,000.00 19,000.00
-
4,320.00 4,320.00
45,000.00 45,000.00
-
OBSERVATION
-
59,000.00 sanifer 61,500.00

13,000.00 sanifer 9,766.00
1,920.00 sanifer 1,920.00
350.00 abc
1,920.00 abc 1,920.00
9,000.00 abc 10,184.00

-
-
-
-
-
- abc
- abc
9/9/2020
Montant sec
1m3 jour
1.00 0.75
1.33 1
nb gony 0.65 0.15 0.50

0.05 1
1.00 20.5128205128205 15.00 0.02
jours/m3 0.25 0.333333333333
1.125
2.5 30
prix enrochement
enrochement 60,000.00 1 60,000.00
302,247.62 515,833.33
jour
0.75
1
0.65 0.15 0.50

1
20.5128205128205 15.00 0.02
jours/m3 0.25 0.33333333333333
0.5 32.00 0.64
1.125
2.5 30
5,470,000.000 0.083333333333 455,833.33

60,000.00 1 60,000.00
515,833.33
SANIFER
lucky 23.53
31,000.00

12,000.00
72,000.00
3,957.14
546.92
4,504.06
15.30
ransport agregats 1,378.24

9.89285714 8 10.80
2.96 370.37
12.85
13,000.00

37,500.00 19,135.98 0.38173767 7,304.92
25,619.87 0.21454623 5,496.65
6400.78473
SANIFER
5,220.00 polyane 40µ 55000
- ABC
polyane 150µ 525240.012

145,000.00 33055.6302 47,540.98
4,600.00
59,000.00
11,760.00 4,920.00
32,400.00
24,000.00
17,000.00
55,000.00
13,000.00
3,500.00
350.00
9,000.00
0.4
5.00
15.00 6.00
1.00 0.40
install
prepa DE
MATÉRIEL

130.000
1.000
MATÉRIAUX

1.000
mobilier u 100,000.00 21.000
ml 22,500.00 25.000
implantation
topographe jour 1,200,000.00
Diplori u 1,000,000.00
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 660.000
Ouvriers P h 2,328.78 1,320.000
gardien jour 13,630.24 260.000

MATÉRIEL

MATÉRIAUX
MAIN D'ŒUVRE
MATÉRIEL
MATÉRIAUX
fft
1
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.583

MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.687
explosif m3 15,000.00 0.500
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 3.083

Déroctage m3 1
explosif m3 15,000.00 0.500

MAIN D'ŒUVRE
Ouvriers P h 2,328.78 3.083
MAIN D'ŒUVRE

MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

Geotextile m2 1
MATÉRIEL
MATÉRIAUX
geotextile m2 14,234.48 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.050
Enrochements m3 1
MATÉRIEL
MATÉRIAUX
blocage m3 83,128.39 1.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 37.037
MATÉRIEL
MATÉRIAUX
SOMATRAFER m2 1.050
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.083
MATÉRIEL
MADRIER u 50,410.19 4.000

MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
pointe kg 8,090.08 0.128
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.000
MATÉRIEL
MATÉRIAUX
acier kg 6,400.78 1.050
fil recuit kg 8,490.08 0.018
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.114

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 12.283
Engazonnement m2 1
MATÉRIEL
MATÉRIAUX
gazon m2 600.00 1.000
engrais m2 4,700.00 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.152

MATÉRIEL
MATÉRIAUX
vetiver (11 tiges /m2) m2 1,100.00 1.000
engrais m2 4,700.00 0.250
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.558

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.372
MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.003
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 5.333

MATÉRIEL
pelle jour 1,212,000.00 0.003
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.117
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 3.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 10.667
MATÉRIEL
49,000.00
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.167
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 0.45375
SABLE m3 50,279.29 0.055
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.600

MATÉRIEL
bois rond u 4,649.16 0.151
pointe kg 8,090.08 0.142
planche u 6,189.17 0.795
pelle jour 1,212,000.00 0.00
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.000
MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 2.475
sable m3 50,279.29 0.300
moellon u 672.03 75.000
blocage m3 83,128.39 0.100
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.000
MATÉRIEL
MATÉRIAUX
TOR 14 barre 82,878.74 0.048
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.201
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.813
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.083
MATÉRIEL
MATÉRIAUX
CPA sac 43,504.06 0.28875
sable m3 50,279.29 0.035
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.000
haut ouvrage provi=
MATÉRIEL
MATÉRIAUX
IPN 100 barre - 13.2033898305085
boulon u - 160
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 36.000
MATÉRIEL
BP m3 336,042.41 0.055
MATÉRIAUX
chape Q.400 m2 32,051.62 1
fouille m3 46,361.00 0.77
pour joint bombé
CPA sac 43,504.06 0.02376
sable m3 50,279.29 0.00288
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 1.000
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.589

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 9.609
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE

MATÉRIEL
MATÉRIAUX
CPA sac 234,718.20 1.875
sable m3 32,051.62 0.300
blocage m3 83,128.39 0.100
CPA sac 234,718.20 0.06875
sable m3 32,051.62 0.00833333333333
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.000
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
pointe kg 8,090.08 0.301

planche u 6,189.17 3.008
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.000

MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 8.333
MATÉRIEL
MATÉRIAUX
CIMENT sac 43,504.06 7.250
SABLE m3 50,279.29 0.500
GRAVILLON m3 105,698.21 0.800
pointe kg 8,090.08 0.301
planche u 6,189.17 3.008
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 4.000

Gabion m3 1
MATÉRIEL
gabion 2x1x1 u 350,000.00 0.500

fil galva ml 375.00 5.000
moellon u 2,559.95 125.000
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 6.667

Pose grille protection en rail pour regard u 1
MATÉRIEL
rail 2,80m u 1.000
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.500
MATÉRIEL
BP m3 336,042.41 0.070
MATÉRIAUX -
chape Q.400 m2 32,051.62 1.3
fouille m3 46,361.00 1.05
pour joint bombé -
CPA sac 43,504.06 0.0297
sable m3 50,279.29 0.0036
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 0.400
MATÉRIEL
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 2,328.78 2.917
6 CPA 785 39,262 1.1218
40 granulats 167 416,540 11.901 11.90
10 13.273
15
Main d'œuvre
0.000 0.00
0.000 0.00
130.000 6,370,000.00
0.00
130.000 0.00
1.000 0.00
0.000 0.00
15,316,138.88
1.000 0.00
21.000 2,100,000.00
50.000 375,000.00
25.000 281,250.00
25.000 562,500.00
0.000 0.00
0.000 0.00
0.000 0.00
11.000 165,000.00
6.600 132,000.00
5.000 3,000,000.00
0.000 0.00
0.000 0.00
660.000 1,848,000.00 660.000 660.000

1,320.000 3,073,989.29 1,320.000 1,980.000
1,320.000 1,918,989.29 1,320.000 3,300.000
3,543,861.90
6,370,000.00 21,931,888.88 10,384,840.48 3,300.000 3,300.000 38,686,729.36
20 jours 0.17636684303351
Main d'œuvre
0.000 0.00
0.000 0.00
11.000 165,000.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00 0.000 3,300.000
0.000 0.00 0.000 3,300.000

0.000 0.00 0.000 3,300.000
0.00 0.000 3,300.000
165,000.00 0.00 0.00 0.000 3,300.000 165,000.00
m3
Main d'œuvre
Qtté réelle
0.000 0.00
1.000 0.00
0.000 0.00
0.146 408.33 0.146 3,300.146

0.583 1,358.45 0.583 3,300.729
1.167 1,696.08 1.167 3,301.896
0.00 0.00 3,462.86 1.896 3,301.896 3,462.86

Main d'œuvre
0.00
0.000 0.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.672 1,880.82 0.672 3,302.568

2.687 6,257.17 2.687 3,305.254
5.374 7,812.28 5.374 3,310.628
0.00 0.00 15,950.27 8.732 3,310.628 15,950.27
Main d'œuvre
0.00
0.500 7,500.00
0.00
0.00
0.000 0.00
0.000 0.00
0.00
0.771 2,158.33 0.771 0.771

3.083 7,180.40 3.083 3.854
6.167 8,964.98 6.167 10.021
7,500.00 0.00 18,303.71 10.021 10.021 25,803.71

Main d'œuvre
0.00
0.500 7,500.00
6,125.00
0.00
0.000 0.00
0.000 0.00
0.00
0.771 2,158.33 0.771 10.792

3.083 7,180.40 3.083 13.875
6.167 8,964.98 6.167 20.042
7,500.00 6,125.00 18,303.71 10.021 20.042 31,928.71
0.000 0.00
0.000 0.00
0.000 0.00
0.000 #VALUE! 0.000 0.000

0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
7,500.00 6,125.00 #VALUE! 0.000 0.000 #VALUE!
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 1.333

5.333 12,420.16 5.333 6.667
5.333 7,753.49 5.333 12.000
0.000 0.00 0.000 12.000
19,019.86 0.00 23,906.98 12.000 12.000 42,926.85
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 15,657.93
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.013 35.00 0.013 12.013

0.050 116.44 0.050 12.063
0.050 72.69 0.050 12.113
0.000 0.00 0.000 12.113
0.00 15,657.93 224.13 0.113 12.113 15,882.06
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.100 91,441.23
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
9.259 25,925.93 9.259 21.372

37.037 86,251.10 37.037 58.409
37.037 53,843.69 37.037 95.446
0.000 0.00 0.000 95.446
0.00 91,441.23 166,020.72 83.333 95.446 257,461.96
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.021 58.33 0.021 95.467

0.083 194.06 0.083 95.550
0.167 242.30 0.167 95.717
0.000 0.00 0.000 95.717
0.00 0.00 494.69 0.271 95.717 494.69
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
4.000 201,640.75
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
17.333 693,333.33
0.128 1,035.53
1.280 377,600.00
1.000 2,800.00 1.000 96.717

4.000 9,315.12 4.000 100.717
4.000 5,815.12 4.000 104.717
0.000 0.00 0.000 104.717
213,890.75 1,497,071.51 17,930.24 9.000 104.717 1,728,892.50
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.050 6,720.82
0.018 148.58
0.000 0.00
0.000
0.000 0.00
0.000 0.00
0.029 80.00 0.029 104.745

0.114 266.15 0.114 104.860
0.114 166.15 0.114 104.974
0.000 0.00 0.000 104.974
0.00 6,869.40 512.29 0.257 104.974 7,381.69
10
Main d'œuvre
0.003 84.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
3.071 8,598.33 3.071 108.045

12.283 28,605.18 12.283 120.328
12.283 17,857.26 12.283 132.611
0.000 0.00 0.000 132.611
84.00 0.00 55,060.77 27.638 132.611 55,144.77
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 600.00
0.100 470.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.288 806.52 0.288 132.899

1.152 2,683.16 1.152 134.052
1.152 1,675.01 1.152 135.204
0.000 0.00 0.000 135.204
0.00 1,070.00 5,164.69 2.592 135.204 6,234.69
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.000 1,100.00
0.250 1,175.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.140 390.83 0.140 135.343

0.558 1,300.24 0.558 135.902
1.117 1,623.39 1.117 137.018
0.000 0.00 0.000 137.018
0.00 2,275.00 3,314.46 1.815 137.018 5,589.46
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.000 0.00 0.000 0.000
0.00 0.000 0.000
0.00 4,550.00 6,628.91 1.815 0.000 11,178.91
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.343 960.17 0.343 0.343

1.372 3,194.31 1.372 1.715
1.372 1,994.10 1.372 3.086
0.000 0.00 0.000 3.086
0.00 0.00 6,148.58 3.086 3.086 6,148.58
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.333 3,733.33 1.333 4.420

5.333 12,420.16 5.333 9.753
10.667 15,506.98 10.667 20.420
0.000 0.00 0.000 20.420
22,482.72 3,462.86 31,660.48 17.333 20.420 57,606.05
10
Main d'œuvre
0.003 2,125.71
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.029 2,881.67 1.029 21.449

4.117 9,586.81 4.117 25.565
8.233 11,969.45 8.233 33.799
0.000 0.00 0.000 33.799
5,588.57 0.00 24,437.93 13.379 33.799 30,026.50
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
3.250 141,388.19
0.500 25,139.64
0.800 84,558.57
0.000 0.00
0.000 0.00
0.000 0.00
2.667 7,466.67 2.667 36.465

10.667 24,840.32 10.667 47.132
10.667 15,506.98 10.667 57.799
0.000 0.00 0.000 57.799
12,250.00 251,086.41 47,813.97 24.000 57.799 311,150.38
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.042 2,916.67 1.042 58.840

4.167 9,703.25 4.167 63.007
4.167 6,057.42 4.167 67.174
0.000 0.00 0.000 67.174
0.00 0.00 18,677.33 9.375 67.174 18,677.33
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.454 19,739.97
0.055 2,765.36
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.400 1,120.00 0.400 67.574

1.600 3,726.05 1.600 69.174
1.600 2,326.05 1.600 70.774
0.000 0.00 0.000 70.774
0.00 22,505.33 7,172.10 3.600 70.774 29,677.42
Main d'œuvre
0.500 12,250.00
0.151 702.17
0.142 1,147.90
4,919.79
0.003 3,462.86
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.500 1,400.00 0.500 71.274

2.000 4,657.56 2.000 73.274
4.000 5,815.12 4.000 77.274
0.000 0.00 0.000 77.274
19,019.86 3,462.86 11,872.68 6.500 77.274 34,355.40
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
2.475 107,672.55
0.300 15,083.79
75.000 50,402.02
0.100 8,312.84
0.000 0.00
0.000 0.00
2.000 5,600.00 2.000 79.274

8.000 18,630.24 8.000 87.274
8.000 11,630.24 8.000 95.274
0.000 0.00 0.000 95.274
0.00 181,471.19 35,860.48 18.000 95.274 217,331.67
10
Main d'œuvre
1.000 765.63
0.000 0.00
0.000 0.00
0.048 3,963.77
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.050 140.43 0.050 95.324

0.201 467.19 0.201 95.525
0.201 291.65 0.201 95.725
0.000 0.00 0.000 95.725
765.63 3,963.77 899.28 0.451 95.725 5,628.67
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.203 568.75 0.203 95.928

0.813 1,892.13 0.813 96.741
0.813 1,181.20 0.813 97.553
0.000 0.00 0.000 97.553
0.00 0.00 3,642.08 1.828 97.553 3,642.08
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.521 1,458.33 0.521 98.074

2.083 4,851.62 2.083 100.157
2.083 3,028.71 2.083 102.241
0.000 0.00 0.000 102.241
0.00 0.00 9,338.67 4.688 102.241 9,338.67
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.289 12,561.80
0.035 1,759.78
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.250 700.00 0.250 102.491

1.000 2,328.78 1.000 103.491
1.000 1,453.78 1.000 104.491
0.000 0.00 0.000 104.491
0.00 14,321.57 4,482.56 2.250 104.491 18,804.13
11.0
2.3
2 10

4.500 220,500.00
0.000 0.00
0.000 0.00
13.203 0.00
160.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
9.000 25,200.00 9.000 113.491

36.000 83,836.07 36.000 149.491
36.000 52,336.07 36.000 185.491
0.000 0.00 0.000 185.491
220,500.00 0.00 161,372.14 81.000 185.491 381,872.14
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.055 18,482.33
0.440 103,276.01
1.000 32,051.62
0.770 35,697.97
0.000 0.00
0.024 1,033.66
0.003 144.80
0.00
0.250 700.00 0.250 185.741
1.000 2,328.78 1.000 186.741
1.000 1,453.78 1.000 187.741
0.000 0.00 0.000 187.741
18,482.33 172,204.05 4,482.56 2.250 187.741 195,168.94
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.147 412.53 0.147 187.888

0.589 1,372.43 0.589 188.477
0.589 856.76 0.589 189.067
0.000 0.00 0.000 189.067
0.00 0.00 2,641.72 1.326 189.067 2,641.72
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
2.402 6,726.56 2.402 191.469

9.609 22,378.12 9.609 201.078
9.609 13,969.91 9.609 210.688
0.000 0.00 0.000 210.688
0.00 0.00 43,074.60 21.621 210.688 43,074.60
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.370 86,932.67
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00 0.000 210.688

0.000 0.00 0.000 210.688
0.000 0.00 0.000 210.688
0.000 0.00 0.000 210.688
0.00 86,932.67 0.00 0.000 210.688 86,932.67
245.92 243.650 2.270
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
1.875 440,096.62
0.300 9,615.49
37.500 25,201.01
0.100 8,312.84
0.069 16,136.88
0.008 267.10
2.000 5,600.00 2.000 212.688

8.000 18,630.24 8.000 220.688
8.000 11,630.24 8.000 228.688
0.00 499,629.93 35,860.48 18.000 535,490.41
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
0.000 0.00
0.301 2,433.11
3.008 18,614.05
1.000 2,800.00 1.000 1.000

4.000 9,315.12 4.000 5.000
4.000 5,815.12 4.000 9.000
0.000 0.00 0.000 9.000
12,250.00 446,149.80 17,930.24 9.000 9.000 476,330.04
10
Main d'œuvre
1.042 25,520.83
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
2.083 5,833.33 2.083 11.083

8.333 19,406.50 8.333 19.417
8.333 12,114.83 8.333 27.750
0.000 0.00 0.000 27.750
25,520.83 0.00 37,354.66 18.750 27.750 62,875.50
10
Main d'œuvre
0.250 12,250.00
0.000 0.00
0.000 0.00
7.250 315,404.43
0.500 25,139.64
0.800 84,558.57
17.333 693,333.33
0.301 2,433.11
3.008 18,614.05
1.000 2,800.00 1.000 28.750

4.000 9,315.12 4.000 32.750
4.000 5,815.12 4.000 36.750
0.000 0.00 0.000 36.750
12,250.00 1,139,483.13 17,930.24 9.000 36.750 1,169,663.37
Main d'œuvre
0.00
0.000 0.00
0.500 175,000.00
1,875.00
319,993.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.667 4,666.67 1.667 29.417

6.667 15,525.20 6.667 36.083
6.667 9,691.87 6.667 42.750
0.00
175,000.00 321,868.42 29,883.73 15.000 42.750 526,752.15
Main d'œuvre
3,062.50
0.000 0.00
1.000 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.125 350.00 0.125 36.875

0.500 1,164.39 0.500 37.375
0.500 726.89 0.500 37.875
0.00
3,062.50 0.00 2,241.28 1.125 37.875 5,303.78
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.070 23,522.97
0.660 154,914.01
1.300 41,667.10
1.050 48,679.05
0.000 0.00
0.030 1,292.07
0.004 181.01
0.00
0.100 280.00 0.100 37.975
0.400 931.51 0.400 38.375
0.400 581.51 0.400 38.775
0.000 0.00 0.000 38.775
23,522.97 246,733.24 1,793.02 0.900 38.775 272,049.23
10
Main d'œuvre
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
0.00
0.729 2,041.67 0.729 39.504
2.917 6,792.27 2.917 42.421
2.917 4,240.19 2.917 45.338
0.000 0.00 0.000 45.338
0.00 0.00 13,074.13 6.563 45.338 13,074.13
833 5 666.67

32.33 0 22
154.66 - 2,912,000.00
Montant sec
69.5980808935147 46.667
11.5996801489191 485,240.00 27.27
nb de site= 6.000
WAGON MADARAIL 5,470,000.000 1,200,000.00 1,800,000.00 5,400,000.00
nb de site= 1.000
6.39534883721
SALAIRE OUVRIER
salaire 15,000.00 1.000 15,000.00 2328.7797619

vary 1,052.10 2.500 2,630.24
laoka 2,000.00 0.500 1,000.00
105000 52.10 18,630.24
salaire 8,000.00 1.000 8,000.00 1453.7797619
vary 1,052.10 2.500 2,630.24 48
laoka 2,000.00 0.500 1,000.00
11,630.24
SALAIRE GARDIEN
salaire 10,000.00 1 10,000.00
vary 1,052.10 2.5 2,630.24
laoka 2,000.00 0.5 1,000.00 8
13,630.24 2.66666666667
34.6666666666667
9.091 1.74418604651
714.285714285714 35.2 10.00
22.094628855084 80 27.273 18.75 2.32558139535
9.94258298478782 7 20.00 8
38,686,729.36 12 15.9090909090909
41,781,667.71 2 2.5 8.750 11.25
0.080 14.00 -
31.82
CE 660.000 1,848,000.00
Ouvriers 1,320.000 3,073,989.29
Manœuvre 1,320.000 1,918,989.29
Montant sec
Machiniste 0.000
1,389 poteau 20
22,400 panne 18.1818181818
18,630 arbaletrier 9.35064935065


10
- 10.5263157895

220,717,662.65
165,000.00 #REF!
178,200.00 6.875
23.1707317073
pour 1m2
mn h
Montant sec
evacuation 12.5 0.208 0.04 5
0.000 0.1 12.5
0.000
0.000
13.714285714 0.583
279.64 370.79 48.830 119.60

3,462.86 1,024.16 10000 109.770 124.20
3,739.89 333.28 3735.84 216.75 128.10
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
reglage talus 21.213203436 0.35355339 15
0
0 1.41421356237
2.68688672
15,950.27
17,226.29
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
15
0
0 1.41421356237
3.08333333
25,803.71
27,868.01
Montant sec
8.00 2
mn h
evac 125.00 2.08333333
15
0
0 1.41421356237
3.08333333
31,928.71
34,483.01
#VALUE! CE 0.000
Ouvriers 0.000
Manœuvre 0.000
Machiniste 0.000
#VALUE! #VALUE!
#VALUE!
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
55.69% CE 1.333
Ouvriers 5.333
Manœuvre 5.333
Machiniste 0.000
42,926.85 #VALUE!
46,361.00
Montant sec
min h
pose 3.00 0.05
15,882.06
17,152.62
blocage de 0,30x0,30x0,25= 0.027

Montant sec
mn h
transport 370.37 6.173 10.00
pose 74.0740740740741 1.235 2.000
finition 7.407
pour 1m3= 37.037
257,461.96
278,058.91
Montant sec
mn h
nettoyage 5 0.083
494.69
534.27
Montant sec
1m3 jour
1.00 0.75
1.33 1

1.00 u pour 1m2
0.25 1
1,728,892.50
1,867,203.90
Montant sec
2.62 18,900.00 28.65 18,928.65

4.66 25,200.00 419.87 25,619.87
7.28 44,548.52
6,118.80
7,381.69
7,972.23
Montant sec
mn h
extraction 240 4
elagage 120 2
12.2833333
0.78125
1.28
55,144.77
59,556.35
Montant sec
mn h
decoupe 15 0.25 0.5
extraction 0 0
transport 39.130434783 0.65217391 3.57142857142857 30
plantation 15 0.25 6.5 0.5
1.15217391 23.2142857142857
3.3333333333
11.111111111
6,234.69
6,733.46
Montant sec
mn h
transport 0.125
0.55833333
3.3333333333
11.111111111
5,589.46
6,036.61
11,178.91
12,073.23
0.02
pour 2m3
Montant sec
mn h
depose moellon 20 0.33333333 0.13 160.00
evacuation 129.6 2.16 5.00 6.17283950617
2.74333333
pr 1m3= 1.37166667
0.02
0.33333333333
0
6,148.58
6,640.46
702.17 0.151 0.02

Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
54.96% CE 1.333
Ouvriers 5.333
Manœuvre 10.667
Machiniste 0.000
57,606.05 57,606.05
62,214.54
Montant sec
mn h
extraction 240
elagage 120 2
4.11666667
2 0.0333333333
240 4 0.260416666666667
125 2.0833333333 3.84
120 2
8.1166666667
30,026.50
32,428.62
Montant sec
1m3 jour h
1.00 0.75 0.0125
1.33 1
0
0.0125
0
1.00 u pour 1m2 #DIV/0!
311,150.38
336,042.41
mn h
demolition 125 2.08333333 1 125
Montant sec
0
0
0
0
0
4.16666667
18,677.33
20,171.52 TALUS 1
P1 long=
P2 long=
P3 long=
P4 long=
P5 long=
Montant sec
mn h
transport 0.125 0
0.55833333
3.3333333333
11.111111111
29,677.42
32,051.62
12,250.00
702.17 0.151 0.02
Montant sec
blindage
hauteur= 4.48000000000002
largeur= 7.5
surface= 67.2000000000003 pour 222.47 m3
0.30 pour 1.00 m3
34.56% CE 0.500
Ouvriers 2.000
Manœuvre 4.000
Machiniste 0.000
34,355.40 34,355.40
37,103.83
Montant sec
CE #VALUE!
Ouvriers #VALUE!
Manœuvre 0.000
MACHINISTE 0.000
0.00
217,331.67
234,718.20 0.20
485.00
32.33
3.56
Montant sec
mn h
forage 15 0.125
0.25
0.20061714
3.3333333333
11.111111111
15.00 mn
0.03 j
5,628.67
6,078.96
Montant sec
POUR 1m2
mn h
perçage 60 1.000
evac 37.50 0.625 0.04 10
0.000 0.15 37.50
0.000
0.813
3,642.08
3,933.45
Montant sec
POUR 1m3
mn h
0.000
evac 250.00 4.167 0.04 10
0.000 1.00 250.00
0.000
2.083
9,338.67
10,085.76
Montant sec
POUR 1m3
mn h
0.000
evac - 0.000
0.000
0.000
0.000
18,804.13
20,308.46
largeur= 2.3
longueurr= 5
nb nb barre
poteau de 2,95m 10 2.500 2.95
24 6.602
13.2033898
mn h
0.000
0.000
36.000
poids profil=
412,421.91
Montant sec
POUR 1m3
mn h
0.000
evac - 0.000
0.000
0.000
0.000
0.00015 0.72 0.000108

31
0.003333
195,168.94
195,168.94
Montant sec
POUR 1ml= 0.16 m3

mn h
curage 30.72 0.512
evac 40.00 0.667 10 mn
0.000
0.000
0.589
2,641.72
2,853.06
Montant sec
POUR 1ml= 1.875 m3

mn h
curage 450 7.500
evac 703.13 11.719 15 mn
0.000
0.000
9.609
43,074.60
46,520.56
blocage de 0,30x0,30x0,25= 0.027

Montant sec
mn h
transport 370.37 6.173 10.00
pose 74.0740740740741 1.235 2.000
7.407
pour 1m3= 37.037
86,932.67
93,887.28
Montant sec
CE
Ouvriers
Manœuvre
MACHINISTE
0.00015 0.72 0.000108

31
0.003333
0.4 1
535,490.41
578,329.64
Montant sec
1m3 jour
1.00 0.75
1.33 1

1.00 u pour 1m2
0.475 0.5
476,330.04
514,436.44
mn h
demolition 375 6.25 3 0.008
Montant sec
0
0
0
0
0
8.33333333
62,875.50
67,905.54
Montant sec
1m3 jour
1.00 0.75
1.33 1

1.00 u pour 1m2
0.475 0.5
1,169,663.37
1,263,236.44
196 97 28 128.50
Montant sec
mn HEURE
confection 15 0.25
montage moellon 375.00 6.25 125.00 moellon/m3
fermeture 10 0.16666666666667
0
6.66666666666667
CE 1.667
Ouvriers 6.667
Manœuvre 6.667
Machiniste 0.000
526,752.15 526,752.15
568,892.33
196 97 28 128.50
Montant sec
pose d'un rail

mn HEURE
decoupe 15 0.25
pose 15.00 0.25
0
0
0.5
CE 0.625
Ouvriers 0.500
Manœuvre 0.500
Machiniste 0.000
5,303.78 5,303.78
5,728.08
Montant sec
mn h
joint 48 0.800 0.1 48
- 0.000
0.000
0.000
0.400
0.00015 0.72 0.000108

31
0.003333
272,049.23
272,049.23
Montant sec
mn h
depose 100 1.667 4
evacuation 250 4.167 10
0.000
0.000
2.74285714285714 2.917
0.00015 0.72 0.000108

31
0.003333
13,074.13
14,120.06
BARAQUES 17.5 40.00
89.00 153.30
tôle de 3,00 9 35,100.00 315,900.00 29.08 59.92 182.38
tôle de 2,00 22 23,400.00 514,800.00 32.50 56.50 185.80
madrier - 47.20 41.80 200.50
planche pin 50 6,189.17 309,458.53 53.90 35.10 207.20
pointe 11.9 8,090.08 96,271.97 89.00 242.30
serrure 1 10,000.00 10,000.00

bois rond 38 400.00 15,200.00 19.00 2.00 38.00
1,261,630.49 7.00 2.50 17.50
bureaux: 4ux2,00x5,00 55.50
tôle de 2,50 26 29,250.00 760,500.00
bois rond 104 400.00 41,600.00 2.50 2.00 5.00
planche pin 140.00 6,189.17 866,483.87 1.43 -

pointe 27.00 8,090.08 218,432.19 -
serrure 4 10,000.00 40,000.00 -
1,927,016.06 928,375.58
tôle de 3,00 8 35,100.00 280,800.00 96,271.97
bois rond 38 400.00 15,200.00 10,000.00
planche pin 60 6,189.17 371,350.23 15,200.00
pointe 10.6 8,090.08 85,754.86 1,365,747.54
serrure 1 10,000.00 10,000.00
763,105.09
dortoir 1 1,872,321.55 1,872,321.55
refectoire:12,00x4,00 - depôt : 7,00x2,50
polyane 65 2,250.00 146,250.00
bois rond 46 400.00 18,400.00 tôle de 3,00m 9
164,650.00 polyane 45
atelier armature - madrier
polyane 65 2,250.00 146,250.00 planche pin 50
bois rond 46 400.00 18,400.00 pointe 14.2
164,650.00
2 wc+douche - serrure 1
polyane 20.4 2,250.00 45,900.00 bois rond 38
tôle de 1,50 8 17,550.00 140,400.00
bois rond 16 400.00 6,400.00 bureaux: 4ux2,00x5,00

planche pin 32 6,189.17 198,053.46 polyane 65
pointe 5.6 8,090.08 45,304.45 bois rond 104
436,057.91 planche pin 140.00
abri materiel 1 1,261,630.49 1,261,630.49 pointe 30.90
abri labo 1 1,261,630.49 1,261,630.49 serrure 4

tole de 6,00 13 90,000.00 1,170,000.00 salle de reunion: 2,5x6,00
madrier 65 50,000.00 3,250,000.00 polyane 25
pointe 4,420,000.00 bois rond 38
planche pin 60
Abri groupe electrogene 2,00x2,00 pointe 12.3
tôle de 2,50 13 29250 380,250.00 serrure 1
bois rond 11 400 4,400.00
planche pin 11 6189.1705 68,080.88 dortoir 1

pointe 2.75 8090.081190476 22,247.72
serrure 1 10000 10,000.00

484,978.60
tôle de 3,00 7 35,100.00 491,400.00 20.26 16.00
tole de 2,00 23 23,400.00 1,076,400.00 5.26 6.00
bois rond 42 400.00 33,600.00 3.16 13.75

planche 100 6,189.17 1,237,834.10 2.25
serrure 1 10,000.00 20,000.00 100.00 38.00
2,859,234.10
ELECTRICITE
GO 650 4,900.00 3,185,000.00
3,185,000.00
EAU -
camion -
chauffeur 0.25 15,000.00 3,750.00
GO 650 4,900.00 3,185,000.00
3,188,750.00
-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00

manutention 4 7,000.00 28,000.00
70,950.00
par m2

-
chauffeur 0.125 15,000.00 1,875.00
GO 0.60 4,900.00 2,940.00
manutention 4 7,000.00 28,000.00
32,815.00

-
chauffeur 0.25 15,000.00 3,750.00
GO 8.00 4,900.00 39,200.00
manutention 4 7,000.00 28,000.00
70,950.00
par m2
m3
m3 1
MATÉRIEL
our une brouette
MATÉRIAUX
gony u 1,000.00
MAIN D'ŒUVRE


Qtté réelle
MATÉRIEL
motopompe jour 29,500.00 1.125 1.125
0.000
MATÉRIAUX
0.000
0.000
0.000
0.000
0.000
0.000
MAIN D'ŒUVRE
Chef d'équipe h 2,800.00 1.778 1.778
Ouvriers P h 2,328.78 7.111 7.111
Manœuvre local h 1,453.78 14.222 14.222
0.000

MATÉRIEL
motopompe jour 1.13
MATÉRIAUX
MAIN D'ŒUVRE
Ouvriers P h 7.11
moellons
moellons/brouette
0.4
5.00
15.00 6.00
1.00 0.40
0.4
our une brouette
our une brouette

moellon/m3
our une brouette
logueur= 53.14
talus 1 talus 2
22.226 29.746 969.82 956.91 12.91 956.61 939.78
21.64 28.680 970.48 957.6 12.88 956.67 940.28
20.7 36.55 971.14 957.7 13.44 957.61 940.72
-
-
25.70336896206 34.1770891 surface amont= 1,365.88

25.18301014573 33.0329305 surface aval= 2,139.62
24.68042949383 40.2638125
0 0
0 0
mn
mn
120.00
-
15,000.00 3,750.00
4,900.00 235,200.00
7,000.00 28,000.00
266,950.00
m3
m3
our une brouette
site de production vers laniera
-
chauffeur 0.125 15,000.00 1,875.00
GO 4.00 4,900.00 19,600.00
manutention 4 7,000.00 28,000.00
49,475.00
750 1,809.95 2,559.95

3 mn
bétonnièr
n° DESIGNATION Unité
nb
e
393.39 8.25 1
29.08 1,025.02 18.75 1 1.1 CIMENT
3.42 51.19 0.83 1 1.1.01 Ciment CPA 45 sac de 50kg
14.7 1,834.63 25.90 1 1.1.02 Ciment CPJ 35 sac de 50kg
6.7 383.68 3.50 1 1.1.03 Ciment colle sac de 25kg
35.1 783.39 16.00 1 1.2 ADJUVANT
4,471.29
1.2.01 Sikalite kg
150.00 1.3.01 Sable de rivièr m3

12.00 1.3.02 Gravillon 5/15 m3
5.00 1.3.04 Caillasse (bloc m3
moellon u
6.20
1.3.07 Pierre taillée m2
1.3.08 Tout venant 0, m3
1.4 BRIQUETTERIE
1.4.01 Brique cuite a unité
1.4.02 Parpaing de 1 unité
1.4.03 Parpaing de 2 unité
1.5 ACIER A BETON

1.5.01 Fer TOR 6 barre 11,80
300 sacs au site PK 0+600

1.5.02 Fer TOR 8 barre 11,80
35,100.00 315,900.00 1.5.03 Fer TOR 10 barre 11,80
2,222.22 100,000.00 1.5.04 Fer TOR 12 barre 11,80
- 1.5.05 Fer TOR 14 barre 11,80
6,189.17 309,458.53 1.5.06 Fer TOR 16 barre 11,80
8,090.08 114,879.15 1.5.07 Fer TOR 20 barre 11,80
- 1.5.08 Fil recuit kg
10,000.00 10,000.00 n° DESIGNATION Unité
400.00 15,200.00 1.6 ETANCHEITE
- 865,437.68 1.6.01 Film polyane 150µ m2
Etancheité
monocouche
non
accessible
-
2,222.22 144,444.44 1.6 BOISERIE
400.00 41,600.00 1.6.01 Planche pin de unité
6,189.17 866,483.87 1.6.02 Bois rond;4,0 unité
8,090.08 249,983.51 1.6.03 Bois carré pin unité
10,000.00 40,000.00 1.6.04 Bois carré pin unité
feuille
1,22x2,44
- 1,342,511.82
- - 1.6.06 Madrier "hazo unité
2,222.22 55,555.56 1.6.07 Madrier "pin" unité
400.00 15,200.00 1.7 POINTE/VISSERIE/BOULON
6,189.17 371,350.23 1.7.01 Pointe TP kg
8,090.08 99,508.00 1.7.02 Pointe à béton kg
10,000.00 10,000.00 1.8 COUVERTURE
Couverture
TOG
551,613.78 30/100
Couverture
TOG
1,872,321.55 1,872,321.55 60/100
Placo BA13
neau de 2x1
1.9.02 Fourrure de 5 u
1.9.03 bande à joint u
1.9.04 suspente de 0 u
1.9.05 enduit pour pl kg

pcs
n° DESIGNATION Unité
1.10 PIECE PVC
barre de
5,80m
km 1.10.02 coude 90° PVC Ø100 u
u PVC Ø 100
1.10.04 patte à vis 8 u
collier PVC Ø 100

u

1.11 CARREAU
1.12 PEINTURE
Peinture à l'u
plastique
1.12.01 ( spéciale
intérieure) kg
Peinture à l'u
plastique
1.12.02 ( spéciale
extérieure) kg
18.00
245,400
Main d'œuvre
Quantité Matériel Matériaux
1.125 1.125 33,187.50

1.125 1.125 0.00
0.000 0.00
20.513 20.513 20,512.82

0.400 0.400 ###
0.000 0.00
0.000 0.00
0.000 0.00
0.000 0.00
1.778 1.778 4,977.78 1.778 106.494

7.111 7.111 16,560.21 7.111 113.606
14.222 14.222 20,675.98 14.222 127.828
0.000 0.00 0.000 127.828
33,187.50 ### 42,213.97 23.111 127.828
Main d'œuvre
33,187.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,977.78 1.778 129.606

16,560.21 7.111 136.717
20,675.98 14.222 150.939
0.00 0.000 150.939
33,187.50 0.00 42,213.97 23.111 150.939 75,401.47 75,401.47
16.83
16.39
16.89
-
-
RIX DE MATERIAUX TTC
PRIX UNITAIRE (TTC)
OBSERVATION TRANSPORT PRIX LIVRE carrière Ambatomaro
39,000.00 4504.05952381 43,504.06 30,000.00

35,000.00 lova 4504.05952381 39,504.06
28,000.00 somalaval(san 591.25 28,591.25
2.48148148148148
92.3076923076923 16
10,000.00 90.08 10,090.08
-
40,000.00 10,279.29 50,279.29 45,000.00

80,000.00 25,698.21 105,698.21 68,000.00
60,000.00 23,128.39 83,128.39 60,000.00
500.00 176.93 676.93 550.00

10,000.00 10,000.00
70,000.00 23,128.39 93,128.39 70,000.00
- Prix transport quincaillerie
150.00 150.00 2,770,000.00 79.14
1,200.00 1,200.00 32,815.00 10.94
1,400.00 1,400.00 90.08
-
18,900.00 235.98 19,135.98 2.62
0
0
0
25,200.00 419.86842880952 25,619.87 4.66
46,750.00 654.78215733333 47,404.78 7.27
63,400.00 943.90674628572 64,343.91 10.48
81,600.00 1278.7385312857 82,878.74 14.20
93,000.00 0 93,000.00
- -
8,400.00 90.08 8,490.08 1,621.11
PRIX UNITAIRE (TTC)
OBSERVATION
-
1,945.33 1,945.33
-
-
6,000.00 189.17 6,189.17 4.00 10.00
4,500.00 149.16 4,649.16 280.00 40.00
8,000.00 149.16 8,149.16 0.01
20,000.00 149.16 20,149.16 0.85
98,400.00 98,400.00 108.28

50,000.00 410.19 50,410.19
40,000.00 410.19 40,410.19
RIE/BOULON -
8,000.00 90.08 8,090.08
55,000.00 55,000.00
-
40,000.00 40,000.00
-
52,800.00 52,800.00
28,600.00 28,600.00
19,000.00 19,000.00
- -
4,320.00 4,320.00
45,000.00 45,000.00
-
PRIX UNITAIRE (TTC)
OBSERVATION
-
59,000.00 59,000.00 sanifer

13,000.00 13,000.00 sanifer
1,920.00 1,920.00 sanifer
350.00 350.00 abc
1,920.00 1,920.00 abc
9,000.00 9,000.00 abc

-
-
-
-
-
- abc
- abc
9/9/2020
Prix unitaire sec Montant sec
1m3 jour
1.00 0.75
1.33 1
nb gony 0.65 0.15 0.50

0.05 1
1.00 20.5128205128205 15.00
jours/m3 0.25
excavation 0.5 32.00
1.125
2.5 30
prix enrochement
enrochement 60,000.00 1 60,000.00
302,247.62 302,247.62 515,833.33
1m3 jour
1.00 0.75
1.33 1
nb gony 0.65 0.15 0.50

0.05 1
1.00 20.5128205128205 15.00 0.02
jours/m3 0.25 0.33333333333333
1.125
2.5 30
prix enrochement
enrochement 60,000.00 1 60,000.00
515,833.33
ABC SANIFER
lafarge lucky 23.53

30,000.00 31,000.00
22,500.00
28,800.00
700.00 sacs de ciment/wagon madarail

6,950.00 12,000.00
72,000.00
3,957.14
13,636.36 546.92
18,140.42 4,504.06
52 1,378.24 15.30
Prix transport agregats coeff agregatcoeff sable

2,770,000.00 9.89 8 4.00 10.80
70,950.00 2.96 370.37
12.85
13,100.00 13,000.00
21900 21,500.00 PRIX ACIER

37,500.00 37,500.00 19,135.98 0.38173767 7,304.92
47,880.00 25,619.87 0.21454623 5,496.65
68,800.00 6400.78473
90,900.00
SANIFER
6,432.00 5,220.00 polyane 40µ 55000
1,945.33 - ABC
polyane 150µ 525240.012

98,400.00 145,000.00 33055.6302 47,540.98
4,920.00 4,600.00
59,000.00
10,524.00 11,760.00 4,920.00
30,000.00 32,400.00
52,800.00
28,600.00 24,000.00
19,000.00
4,320.00
45,000.00 17,000.00
61,500.00 55,000.00
9,766.00 13,000.00
1,920.00 3,500.00
350.00
1,920.00
10,184.00 9,000.00
0.02
0.3333333333333
0.64
me enrochement= 0.4
5.00
15.00 6.00
1.00 0.40
DETAIL QUANTITATIF ET ESTIMATIF
AAO N°12 : Travaux de réparation des dégâts sur les infrastructures ferroviaires suite au passage de la dépression
tropicale ANA Ligne TCE PKs 153+300, 182+380, 185+800, 2 00+500, 207+200 et 242+300
N° Prix DESIGNATION DES TRAVAUX UNITE QUANTITE PRIX UNITAIRE MONTANT
0 000 FRAIS GENERAUX :

1 Installation de chantier Général fft 1 251,957,325.00 251,957,325.00
INSTALLATION DE CHANTIER
2 -
PARTICULIER
Installation de chantier particulier PK 47,734,875.00
002-a fft 1 47,734,875.00
153+300
002-b fft 1 83,992,770.00
182+380
002-c fft 1 56,842,600.00
185+800
002-d fft 1 77,624,870.00
200+500
002-e fft 1 56,842,510.00
207+200
002-f fft 1 58,979,380.00
242+300
3 MISE EN ŒUVRE DE BATARDEAU

003-a Mise en œuvre de batardeau PK 182+380 fft 1 15,680,155.00 15,680,155.00
003-b Mise en œuvre de batardeau PK 200+500 fft 1 21,860,000.00 21,860,000.00
TOTAL FRAIS GENERAUX 671,514,485.00

OUVRAGE MUR DE SOUTENEMENT PK 153+300
100 TERRASSEMENT :
101 Défrichement et nettoyage des emprises m2 85 1,780.00 151,300.00
102 Déblai ordinaire m3 40 18,675.00 747,000.00
103 Déblai rocheux rippable m3 53 27,655.00 1,465,715.00
104 Déroctage m3 76 36,950.00 2,808,200.00
105 Fouille d'ouvrage m3 32 59,030.00 1,888,960.00
106 Remblai compacté m3 85 41,960.00 3,566,600.00
108 Engazonnement m2 53 5,545.00 293,885.00
109 Plantation de Vétiver m2 51 4,910.00 250,410.00
TOTAL TERRASSEMENT 11,172,070.00
200 OUVRAGES :
201 Démontage de gabions m3 20 4,670.00 93,400.00
202 Béton de propreté B1 dosé à 150kg/m3 m3 9 413,410.00 3,720,690.00
204 Béton armé B3 dosé à 350kg/m3 m3 24 2,325,990.00 55,823,760.00
205 Démolition d'ouvrages en maçonnerie m3 4 14,170.00 56,680.00
206 Maçonnerie de moellons m3 98 327,480.00 32,093,040.00
208 Aciers pour armatures de béton kg 1,489 11,105.00 16,535,345.00
213 Chape hourdé en mortier dosé 400Kg m2 31 45,050.00 1,396,550.00

219 Canne d'ancrage diam 15cm prof 25cm U 588 12,995.00 7,641,060.00
223 Piquage assise pour semelle en béton m2 95 5,525.00 524,875.00
225 Dégagement de Big bag m3 23 19,390.00 445,970.00
TOTAL OUVRAGE 118,331,370.00
TOTAL MUR DE SOUTENEMENT AU PK 153+300 129,503,440.00
OUVRAGE DALOT AU PK 182+380
100 TERRASSEMENT :
102 Déblai ordinaire m3 337 18,675.00 6,293,475.00
108 Engazonnement m2 30 5,545.00 166,350.00
200 OUVRAGES :
207 Rejointoiement de maçonnerie dosé 400Kg m2 107 27,180.00 2,908,260.00
210 Géotextile synthétique m2 21 23,935.00 502,635.00
220 Enrochements m3 21 189,215.00 3,973,515.00
224 Démontage de poitrail m2 27 421,680.00 11,385,360.00
227 Blindage fft 1 42,801,750.00 42,801,750.00
300 TRAVAUX DE VOIE
301 Travaux de ripage de voie fft 1 15,814,790.00 15,814,790.00
TOTAL VOIE 15,814,790.00
TOTAL DALOT AU PK 182+380 441,420,235.00
100 TERRASSEMENT :
105 Fouille d'ouvrage m3 9 59,030.00 531,270.00
106 Remblai compacté m3 15 41,960.00 629,400.00
108 Engazonnement m2 21 5,545.00 116,445.00
200 OUVRAGES :
202 Béton de propreté B1 dosé à 150kg/m3 m3 0.3 413,410.00 124,023.00
208 Aciers pour armatures de béton kg 273 11,105.00 3,031,665.00
213 Chape hourdé en mortier dosé 400Kg m2 7 45,050.00 315,350.00

214 Fossé maçonné de dim 40x40 ml 25 264,165.00 6,604,125.00
216 Curage de fossé maçonné existant ml 50 4,000.00 200,000.00
217 Curage de dalot existant ml 12 65,890.00 790,680.00
220 Enrochements m3 2 189,215.00 378,430.00
222 Pérré maçonné m2 13 130,935.00 1,702,155.00
TOTAL GENERAL DALOT AU PK 185+800 26,260,468.00
PONT AU PK 200+500
100 TERRASSEMENT :
103 Déblai rocheux rippable m3 20 27,655.00 553,100.00
104 Déroctage m3 20 36,950.00 739,000.00
200 OUVRAGES :
206 Maçonnerie de moellons m3 2 327,480.00 654,960.00
210 Géotextile synthétique m2 60 23,935.00 1,436,100.00
218 Réfection en maçonnerie m3 20 335,400.00 6,708,000.00
220 Enrochements m3 20 189,215.00 3,784,300.00
221 Béton cyclopéen dosé à 300 kg m3 148 709,485.00 105,003,780.00
226 Démolition d'ouvrage en béton m3 5 47,725.00 238,625.00
TOTAL PONT AU PK 200+500 480,391,386.00
DALOT AU PK 207+200
100 TERRASSEMENT :
108 Engazonnement m2 120 5,545.00 665,400.00
109 Plantation de Vétiver m2 472 4,910.00 2,317,520.00
200 OUVRAGES :
211 Gabion m3 150 799,640.00 119,946,000.00

212 Pose grille protection en rail pour regard U 8 8,040.00 64,320.00
TOTAL OUVRAGE DALOT AU PK 207+200 231,396,335.00
MUR DE SOUTENEMENT AU PK 242+300
100 TERRASSEMENT :
104 Déroctage m3 63 36,950.00 2,327,850.00
108 Engazonnement m2 150 5,545.00 831,750.00
200 OUVRAGES :
222 Pérré maçonné m2 126 130,935.00 16,497,810.00
TOTAL OUVRAGE AU PK 242+300 275,399,200.00
SOMMES PROVISIONNELLES POUR LES COÛT DU 25,000,000.00
mois 5 5,000,000.00
CPRD
RECAPITULATION GENERALE
PRIX GÉNÉRAUX 671,514,485.00

MUR DE SOUTENEMENT PK 153+300 129,503,440.00
DALOT AU PK 182+380 441,420,235.00
DALOT PK 185+800 26,260,468.00
PONT PK 200+500 480,391,386.00
DALOT PK 207+200 231,396,335.00
SOMMES PROVISIONNELLES POUR LES COÛT DU CPRD 25,000,000.00
TOTAL GENERAL 2,280,885,549.00
Arrêté le montant global estimé du marché à la somme de : DEUX MILLIARDS DEUX CENT QUATRE VINGT MILLIONS HUIT CENT QUATRE
VINGT CINQ MILLE CINQ CENT QUARANTE NEUF ARIARY (Ar 2 280 885 549,00)
Antananarivo, 03 février 2023
le soumissionnaire,
4903.5
243162607.180965
253,956,933.24 253,614,280.00 0.999987 234,745,440.01 187,048,159.37

0.00 1.00 0.00
0.00 1.00 0.00
47,734,876.63 47,670,470.00 1.00 42,617,364.53 33,958,059.39
83,992,772.86 83,879,445.00 1.00 74,992,785.67 59,755,207.71
56,842,595.29 56,765,900.00 1.00 50,751,734.21 40,439,628.85
77,624,870.92 77,520,135.00 1.00 69,307,227.98 55,224,882.85
56,842,510.17 56,765,815.00 1.00 50,751,734.21 40,439,628.85
58,979,378.36 58,899,800.00 1.00 52,659,633.97 41,959,867.71
0.00 1.00 0.00

0.00 1.00 0.00
15,680,156.57 15,659,000.00 1.00 14,000,057.04 11,155,423.94
21,864,500.84 21,835,000.00 1.00 19,518,823.18 15,552,847.16
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
1,987.68 1,985.00 1.00 1,772.07 1,412.01
18,675.20 18,650.00 1.00 16,662.15 13,276.61
27,657.32 27,620.00 1.00 24,679.58 19,665.00
36,949.85 36,900.00 1.00 32,981.40 26,280.00
59,029.65 58,950.00 1.00 52,684.14 41,979.39
41,956.61 41,900.00 1.00 37,428.54 29,823.54
5,542.48 5,535.00 1.00 4,950.39 3,944.53
4,911.63 4,905.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
4,671.30 4,665.00 1.00 4,166.89 3,320.23
413,407.79 412,850.00 1.00 369,077.49 294,085.65
1,762,017.41 1,759,640.00 1.00 1,573,210.41 1,253,554.11
14,174.12 14,155.00 1.00 12,657.63 10,085.76
327,336.66 326,895.00 1.00 292,261.27 232,877.51
11,104.98 11,090.00 1.00 9,918.35 7,903.07
#VALUE! PRIX UNITAIRE 1.00 #VALUE! PRIX UNITAIRE

45,050.79 44,990.00 1.00 40,224.78 32,051.62
12,992.53 12,975.00 1.00 11,596.98 9,240.62
5,527.46 5,520.00 1.00 4,936.47 3,933.45
14,179.13 14,160.00 1.00 12,657.63 10,085.76
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
1,772.39 1,770.00 1.00 1,772.07 1,412.01
16,682.51 16,660.00 1.00 16,662.15 13,276.61
52,751.17 52,680.00 1.00 52,684.14 41,979.39
37,475.56 37,425.00 1.00 37,428.54 29,823.54
4,956.69 4,950.00 1.00 4,950.39 3,944.53
4,180.64 4,175.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
4,671.30 4,665.00 1.00 4,166.89 3,320.23
413,407.79 412,850.00 1.00 369,077.49 294,085.65
2,610,957.85 2,607,435.00 1.00 2,331,189.57 1,857,521.57
14,174.12 14,155.00 1.00 12,657.63 10,085.76
320,657.65 320,225.00 1.00 286,302.24 228,129.28
27,181.68 27,145.00 1.00 24,271.99 19,340.23
11,104.98 11,090.00 1.00 9,918.35 7,903.07
23,937.30 23,905.00 1.00 21,374.65 17,031.59
45,050.79 44,990.00 1.00 40,224.78 32,051.62
189,215.30 188,960.00 1.00 168,944.34 134,617.01
421,683.96 421,115.00 1.00 376,500.00 300,000.00
42,801,750.57 42,744,000.00 1.00 38,215,480.73 30,450,582.26
0.00 1.00 0.00
0.00 1.00 0.00
15,814,725.62 15,804,405.00 1.00 6,024,000.00 4,800,000.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
1,772.39 1,770.00 1.00 1,772.07 1,412.01
16,682.51 16,660.00 1.00 16,662.15 13,276.61
52,751.17 52,680.00 1.00 52,684.14 41,979.39
37,475.56 37,425.00 1.00 37,428.54 29,823.54
4,956.69 4,950.00 1.00 4,950.39 3,944.53
4,180.64 4,175.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
4,165.62 4,160.00 1.00 4,166.89 3,320.23
369,573.65 369,075.00 1.00 369,077.49 294,085.65
2,334,339.62 2,331,190.00 1.00 2,331,189.57 1,857,521.57
12,672.10 12,655.00 1.00 12,657.63 10,085.76
297,451.34 297,050.00 1.00 265,578.47 211,616.31
11,104.98 11,090.00 1.00 9,918.35 7,903.07

45,050.79 44,990.00 1.00 40,224.78 32,051.62
264,166.43 263,810.00 1.00 235,861.02 187,937.06
4,005.40 4,000.00 1.00 3,580.59 2,853.06
65,888.90 65,800.00 1.00 58,383.31 46,520.56
189,215.30 188,960.00 1.00 168,944.34 134,617.01
130,936.67 130,760.00 1.00 116,904.51 93,151.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 1,772.07 1,412.01
0.00 1.00 16,662.15 13,276.61
0.00 1.00 24,679.58 19,665.00
0.00 1.00 32,981.40 26,280.00
0.00 1.00 52,684.14 41,979.39
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 4,166.89 3,320.23
0.00 1.00 369,077.49 294,085.65
0.00 1.00 2,331,189.57 1,857,521.57
0.00 1.00 12,657.63 10,085.76
253,406.91 253,065.00 1.00 226,256.45 180,284.02
27,181.68 27,145.00 1.00 24,271.99 19,340.23
11,104.98 11,090.00 1.00 9,918.35 7,903.07
23,937.30 23,905.00 1.00 21,374.65 17,031.59
45,050.79 44,990.00 1.00 40,224.78 32,051.62
257,497.43 257,150.00 1.00 229,905.75 183,191.83
12,992.53 12,975.00 1.00 11,596.98 9,240.62
189,215.30 188,960.00 1.00 168,944.34 134,617.01
709,487.28 708,530.00 1.00 633,466.41 504,754.11
5,527.46 5,520.00 1.00 4,936.47 3,933.45
47,724.39 47,660.00 1.00 42,610.72 33,952.77
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 1,772.07 1,412.01
0.00 1.00 16,662.15 13,276.61
0.00 1.00 52,684.14 41,979.39
0.00 1.00 4,950.39 3,944.53
0.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 2,280,885,549.00 1.00 0.00
0.00 1.00 369,077.49 294,085.65
1,775,620.77 1,773,225.00 1.00 1,585,361.73 1,263,236.44
330,480.90 330,035.00 1.00 295,069.99 235,115.53
27,181.68 27,145.00 1.00 24,271.99 19,340.23
11,104.98 11,090.00 1.00 9,918.35 7,903.07
23,937.30 23,905.00 1.00 21,374.65 17,031.59

799,638.92 798,560.00 1.00 713,959.87 568,892.33
8,040.85 8,030.00 1.00 7,188.74 5,728.08
45,050.79 44,990.00 1.00 40,224.78 32,051.62
264,166.43 263,810.00 1.00 235,861.02 187,937.06
370,089.35 369,590.00 1.00 330,437.38 263,296.71
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 1,772.07 1,412.01
0.00 1.00 16,662.15 13,276.61
0.00 1.00 24,679.58 19,665.00
0.00 1.00 32,981.40 26,280.00
0.00 1.00 52,684.14 41,979.39
0.00 1.00 37,428.54 29,823.54
0.00 1.00 4,950.39 3,944.53
0.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 4,166.89 3,320.23
0.00 1.00 369,077.49 294,085.65
0.00 1.00 1,573,210.41 1,253,554.11
0.00 1.00 12,657.63 10,085.76
329,920.15 329,475.00 1.00 294,571.34 234,718.20
11,104.98 11,090.00 1.00 9,918.35 7,903.07
45,050.79 44,990.00 1.00 40,224.78 32,051.62
264,166.43 263,810.00 1.00 235,861.02 187,937.06
12,992.53 12,975.00 1.00 11,596.98 9,240.62
130,936.67 130,760.00 1.00 116,904.51 93,151.00
5,527.46 5,520.00 1.00 4,936.47 3,933.45
24,032.43 24,000.00 1.00 17,720.68 14,120.06
19,791.41
1.40
0.99999 1.00
24.00 2,325,990.00 55,823,760.00

64.00 2,325,990.00 148,863,360.00
3.00 2,325,990.00 6,977,970.00
103.00 2,325,990.00 239,576,970.00
4.00 2,325,990.00 9,303,960.00
58.00 2,325,990.00 134,907,420.00
256.00 2,325,990.00 595,453,440.00
24.00 2,325,990.00 55,823,760.00

64.00 2,325,990.00 148,863,360.00
3.00 2,325,990.00 6,977,970.00
103.00 2,325,990.00 239,576,970.00
4.00 2,325,990.00 9,303,960.00
58.00 2,325,990.00 134,907,420.00
595,453,440.00
2,255,885,549.00
2,878,695,219.49
- 1.265
2280885549 3,079,195,491.15
0.9996118
OS 1
MN 1
remblais GRAV
26.4
1.26 40.00 60
1.26 2.64
1.26
201.28
1.26
11.2
1.26
51.2
1.26
522.00 352.72
1.26
1.044 3.5272
1.26 500.00
100
1.26
1.26
1.26 264.54
1.26 2.00 0.80 21.47
1.26 2.00 4.50
1.26 2,280,885,549.00
1.26 bétonnière 1.00 95.05
1.26 OS 5 3.66
1.26 MN 10
1.26 13.70 15.00 0.41
1.26 1.24 15.00 2.15
1.26 2.50 5.00 4.24
1.26 2.50 5.00 6.08
1.26 1.50 15.00 1.42
1.26 0.65 15.00 8.72 85.00
1.26 6.90 15.00 0.51
1.26 14.30 15.00 0.24
1.26 -
1.26 30.00
1.26 5.80 15.00 0.23
1.26 4.00 1.00 2.25
1.26 4.00 1.00 6.00
1.26 1.90 15.00 0.14 0.96
1.26 1.00 5.00 19.60
1.26 70.00 5.00 4.25
1.26
1.26 5.00 5.00 1.24

1.26 18.00 5.00 6.53
1.26 9.85 15.00 0.64
1.26 4.00 15.00 0.38
1.26
1.26 bétonnière 1.00 110.28
1.26 OS 30 4.24
1.26 MN 60 2,280,885,549.00
1.26 13.70 90.00 0.03
1.26 1.24 90.00 3.02 6,293,475.0000
1.26 1.50 90.00 1.19
1.26 0.65 90.00 5.18 dame 303.00
1.26 6.90 90.00 0.05
1.26 14.30 90.00 0.02
1.26
1.26 30.00
1.26 5.80 90.00 0.31
1.26 4.00 1.00 2.75
1.26 4.00 1.00 16.00
1.26 1.90 90.00 0.19 0.87
1.26 1.00 30.00 8.63
1.26 8.00 30.00 0.45
1.26 70.00 30.00 3.95
1.26 160.00 90.00 0.00
1.26 5.00 1.00 16.00
1.26 1.08 1.00 19.44
1.26 90.00 1.00
1.26 0.20 90.00 0.06
1.26
1.26
1.26 2.00
1.26 124,023.0000
1.26 bétonnière 1.00 55.13
1.26 OS 4 2.12
1.26 MN 5
1.26 13.70 9.00 3.65
1.26 1.24 9.00 7.26
1.26 1.50 9.00 0.67
1.26 0.65 9.00 2.56 15.00
1.26 6.90 9.00 0.34
1.26 14.30 9.00 0.31
1.26 9.00 1,851,851,851.85
1.26 9.00 30.00
1.26 5.80 9.00 0.06
1.26 4.00 1.00 0.08
1.26 4.00 1.00 0.75 429,033,697.15
1.26 1.90 9.00 0.18 0.57
1.26 1.00 4.00 1.75
1.26 70.00 4.00 0.98
1.26 2,280,885,549.00
1.26 5.00 4.00 0.35
1.26 13.00 4.00 0.48
1.26 13.50 9.00 0.41
1.26 0.83 9.00 1.61
1.26 1.08 4.00 0.46
1.26 1.00 4.00 3.25
1.26
1.26 bétonnière 1.00 104.13
1.26 OS 25 4.00
1.26 MN 50
1.26 13.70 75.00 0.24
1.26 1.24 75.00 0.13
1.26 2.50 25.00 0.32
1.26 2.50 25.00 0.32
1.26 1.50 75.00 0.15
1.26
1.26 30.00
1.26 5.80 75.00 0.16
1.26 4.00 1.00 0.15
1.26 4.00 1.00 25.75
1.26 1.90 75.00 0.11 - 6.50
1.26 1.00 25.00 0.08
1.26 8.00 25.00 0.20 2,280,885,549.00
1.26 70.00 25.00 5.33
1.26 160.00 75.00 0.01
1.26 5.00 25.00 2.09
1.26 1.00 25.00 0.80
1.26 18.00 25.00 0.44
1.26 1.08 25.00 0.74
1.26 4.00 1.00 37.00
1.26 9.85 75.00 0.03
1.26 0.95 75.00 0.07
1.26
1.26 bétonnière 1.00 89.51
1.26 OS 4 3.44
1.26 MN 6
1.26 13.70 10.00 1.46
1.26 1.24 10.00 10.56
1.26 1.50 10.00 7.60
1.26 6.90 10.00 1.74
1.26 14.30 10.00 3.30
1.26
1.26 30.00
1.26 4.00 1.00 2.50
1.26 4.00 1.00 1.00
1.26 1.00 4.00 8.00
1.26 8.00 4.00 4.47
1.26 70.00 4.00 1.11
1.26 160.00 10.00 0.31
1.26
1.26 1.20 10.00 12.50

1.26 1.00
1.26 5.00 4.00 0.75
1.26 13.00 4.00 0.50
1.26 12.00 4.00 2.71
1.26
1.26 bétonnière 1.00 108.21 2,280,885,549.00
1.26 OS 8 4.16
1.26 MN 20
1.26 13.70 28.00 0.65
1.26 1.24 28.00 3.17
1.26 2.50 8.00 2.00
1.26 2.50 8.00 3.15 1.10
1.26 1.50 28.00 1.24
1.26 0.65 28.00 6.54 119.00
1.26 6.90 28.00 0.78
1.26 14.30 28.00 0.21
1.26
1.26 30.00
1.26 5.80 28.00 0.12
1.26 4.00 1.00 1.50
1.26 4.00 1.00 14.50
1.26 1.90 28.00 0.02 0.99
1.26 1.00 8.00 17.25
1.26 70.00 8.00 6.53
1.26 5.00 8.00 0.53
1.26 13.00 8.00 0.46
1.26 18.00 8.00 3.06
1.26 1.00 8.00 15.75
1.26 9.85 28.00 0.36
1.26 2.25 28.00 0.41
1.26 522.00
1.26
1.26
1.26
1.26
1.26
849,465,823.53 1.265
163,821,851.60 1.265
558,396,597.28 1.265
33,219,492.02 1.265
607,695,103.29 1.265
2,238,052,461.66 1.255 292,716,363.78 1.265
2,263,052,461.66 348,379,988.00 1.265
25,000,000.00 1
SAB moellon et B300 B150 B350 dist/153 dist/242,3 dist/2sites ciment GRAV
47.605 68.6 9 24 89 153.3 393.39375
120.135 181.3 11 64 29.08 59.92 182.38 29.08 1025.0188
8.335 14.7 0.3 3 32.50 56.5 185.8 3.42 74.753469
47.20
146.955 15.4 148 0.6 103 41.8 200.5 14.7 1834.6288
53.90
48.248 92.652 10 4 35.1 207.2 6.7 381.166
89.00
82.619 115.416 6 58 242.3 35.1 785.24749
453.897 488.068 148 36.9 256 4494.2082
4.53897 9.76136 1.48 0.369 5.12 6.969 67.413123
100 50 50 50 50
17.82753
340.42275
CPA GRAV SAB moellon et pierre
29.25 7.2 4.5

174 19.2 12
183.75 29.4 68.6

6.39375 1.705
393.39375 26.4 47.605 68.6

35.75 8.8 5.5
464 51.2 32
485.625 77.7 181.3 joint

3.34375 0.535 0.000225 0.72 30.864198 0.03125
36.3 4.4
1025.0188 60 120.135 181.3

0.975 0.24 0.15
21.75 2.4 1.5
13.125 2.1 4.9
0.4 0.8 0.32

3.17625 0.385 1.2 0.2 0.24
34.65 4.2 9.8 0.56
0.168
1.077219 0.00045 0.72 31 0.082863 perré

74.753469 2.64 8.335 14.7

1.95 0.48 0.3
746.75 82.4 51.5
3.75 0.6 1.4

1.25 0.2 0.000225 0.72 30.864198 0.03125
118.42875 14.355
37.5 6 14
925 118.4 74
1834.6288 201.28 146.955 15.4

32.5 8 5
29 3.2 2
60 9.6 22.4
4.46875 0.715 0.000225 0.72 30.864198 0.03125
6.80625 0.825
36.036 4.368 10.192 0.56
212.355 25.74 60.06 0.66
381.166 11.2 48.248 92.652 0.4 1 0.4
1.3 0.2 0.26
0.66

19.5 4.8 3
420.5 46.4 29
258.75 41.4 96.6
9.52875 1.155
66.528 8.064 18.816 0.56
10.440738 0.00045 0.72 31 0.082863 perré
785.24749 51.2 82.619 115.416

durée BA nb bétonnière
8.25 1
18.75 1
0.825 1
62.9 1
3.5 1
16 1

2 -
PARTICULIER
002-a fft 1 33,958,059.39
153+300
002-b fft 1 59,755,207.71
182+380
002-c fft 1 40,439,628.85
185+800
002-d fft 1 55,224,882.85
200+500
002-e fft 1 40,439,628.85
207+200
002-f fft 1 41,959,867.71
242+300


100 TERRASSEMENT :
104 Déroctage m3 76 26,280.00 1,997,280.27
108 Engazonnement m2 53 3,944.53 209,060.17
200 OUVRAGES :

100 TERRASSEMENT :
108 Engazonnement m2 30 3,944.53 118,335.94
200 OUVRAGES :
220 Enrochements m3 21 134,617.01 2,826,957.14
224 Démontage de poitrail m2 27 534.27 14,425.30
227 Blindage fft 1 30,450,582.26 30,450,582.25
300 TRAVAUX DE VOIE
301 Travaux de ripage de voie fft 1 0.00
TOTAL VOIE -
TOTAL DALOT AU PK 182+380 306,431,477.42
100 TERRASSEMENT :
108 Engazonnement m2 21 3,944.53 82,835.16
200 OUVRAGES :

220 Enrochements m3 2 134,617.01 269,234.01
222 Pérré maçonné m2 13 93,151.00 1,210,963.04
PONT AU PK 200+500
100 TERRASSEMENT :
104 Déroctage m3 20 26,280.00 525,600.07
200 OUVRAGES :
207 Rejointoiement de maçonnerie dosé 400Kg m2 40 19,340.23 773,609.17
220 Enrochements m3 20 134,617.01 2,692,340.13
TOTAL PONT AU PK 200+500 361,494,544.91
DALOT AU PK 207+200
100 TERRASSEMENT :
108 Engazonnement m2 120 3,944.53 473,343.79
200 OUVRAGES :

211 Gabion m3 150 568,892.33 85,333,848.99

100 TERRASSEMENT :
104 Déroctage m3 63 26,280.00 1,655,640.22
108 Engazonnement m2 150 3,944.53 591,679.73
200 OUVRAGES :
222 Pérré maçonné m2 126 93,151.00 11,737,026.41
mois 5 5,000,000.00
CPRD

DALOT AU PK 182+380 306,431,477.42
DALOT PK 185+800 19,195,627.51
PONT PK 200+500 361,494,544.91
DALOT PK 207+200 163,075,158.00
MUR DE SOUTENEMENT PK 242+300 172,928,903.71 2,037,701,413.96
SOMMES PROVISIONNELLES POUR LES COÛT DU CPRD 25,000,000.00 1.265
TOTAL GENERAL 1,616,068,311.43 2,181,692,220.43
Arrêté le montant global estimé du marché à la somme de : DEUX MILLIARDS TRENTE SEPT MILLIONS DEUX CENT QUATRE VINGT SIX
MILLE QUATRE CENT CINQUANTE UN ARIARY SOIXANTE (Ar 2 037 286 451,60)
OS 1
MN 1
remblais GRAV SAB moellon et B300
26.4 47.605 68.6
40.00 60 120.135 181.3
2.64 8.335 14.7
201.28 146.955 15.4 148
11.2 48.248 92.652
51.2 82.619 115.416
522.00 352.72 453.897 488.068 148
1.044 3.5272 4.53897 9.76136 1.48

500.00
100 100 50 50
17.82753
264.54 340.42275
2.00 0.80 21.47
2.00 4.50
1,616,068,311.43
bétonnière 1.00 95.05
OS 5 3.66
MN 10
13.70 15.00 0.41
1.24 15.00 2.15
2.50 5.00 4.24
2.50 5.00 6.08
1.50 15.00 1.42
0.65 15.00 8.72 85.00
6.90 15.00 0.51
14.30 15.00 0.24
-
30.00 CPA GRAV SAB
5.80 15.00 0.23
4.00 1.00 2.25 29.25 7.2 4.5
4.00 1.00 6.00 174 19.2 12
1.90 15.00 0.14 0.96
1.00 5.00 19.60 183.75 29.4
70.00 5.00 4.25
5.00 5.00 1.24 6.39375 1.705

18.00 5.00 6.53 393.39375 26.4 47.605
9.85 15.00 0.64
4.00 15.00 0.38

OS 30 4.24
MN 60 1,616,068,311.43
13.70 90.00 0.03
1.24 90.00 3.02 4,474,218.7896
1.50 90.00 1.19
0.65 90.00 5.18 dame 303.00
6.90 90.00 0.05
14.30 90.00 0.02
30.00
5.80 90.00 0.31 CPA GRAV SAB
4.00 1.00 2.75 35.75 8.8 5.5
4.00 1.00 16.00 464 51.2 32
1.90 90.00 0.19 0.87
1.00 30.00 8.63 485.625 77.7
8.00 30.00 0.45 3.34375 0.535
70.00 30.00 3.95
160.00 90.00 0.00
5.00 1.00 16.00 36.3 4.4
1.08 1.00 19.44
90.00 1.00
0.20 90.00 0.06
2.00
bétonnière 1.00 55.13 1025.0188 60 120.135

OS 4 2.12
MN 5
13.70 9.00 3.65
1.24 9.00 7.26
1.50 9.00 0.67
0.65 9.00 2.56 15.00
6.90 9.00 0.34
14.30 9.00 0.31
9.00 1,851,851,851.85
9.00 30.00
5.80 9.00 0.06 CPA GRAV SAB
4.00 1.00 0.08 0.975 0.24 0.15
4.00 1.00 0.75 - 235,783,540.42 21.75 2.4 1.5
1.90 9.00 0.18 0.57
1.00 4.00 1.75 13.125 2.1
70.00 4.00 0.98
1,616,068,311.43
5.00 4.00 0.35 3.17625 0.385

13.00 4.00 0.48 34.65 4.2
13.50 9.00 0.41
0.83 9.00 1.61
1.08 4.00 0.46
1.00 4.00 3.25 1.077219
74.753469 2.64 8.335
OS 25 4.00
MN 50
13.70 75.00 0.24
1.24 75.00 0.13
2.50 25.00 0.32
2.50 25.00 0.32
1.50 75.00 0.15
30.00
5.80 75.00 0.16 CPA GRAV SAB
4.00 1.00 0.15 1.95 0.48 0.3
4.00 1.00 25.75 746.75 82.4 51.5
1.90 75.00 0.11 - 6.50
1.00 25.00 0.08 3.75 0.6
8.00 25.00 0.20 1,616,068,311.43 1.25 0.2
70.00 25.00 5.33
160.00 75.00 0.01
5.00 25.00 2.09 118.42875 14.355
1.00 25.00 0.80 37.5 6
18.00 25.00 0.44
1.08 25.00 0.74
4.00 1.00 37.00 925 118.4 74
9.85 75.00 0.03
0.95 75.00 0.07 1834.6288 201.28 146.955

OS 4 3.44
MN 6
13.70 10.00 1.46
1.24 10.00 10.56
1.50 10.00 7.60
6.90 10.00 1.74
14.30 10.00 3.30
30.00 CPA GRAV SAB

4.00 1.00 2.50 32.5 8 5
4.00 1.00 1.00 29 3.2 2
1.00 4.00 8.00 60 9.6
8.00 4.00 4.47 4.46875 0.715
70.00 4.00 1.11
160.00 10.00 0.31
1.20 10.00 12.50

1.00
5.00 4.00 0.75 6.80625 0.825
13.00 4.00 0.50 36.036 4.368
12.00 4.00 2.71 212.355 25.74
381.166 11.2 48.248
bétonnière 1.00 108.21 1,616,068,311.43
OS 8 4.16
MN 20
13.70 28.00 0.65
1.24 28.00 3.17
2.50 8.00 2.00
2.50 8.00 3.15 1.55
1.50 28.00 1.24
0.65 28.00 6.54 119.00
6.90 28.00 0.78
14.30 28.00 0.21
30.00
5.80 28.00 0.12 CPA GRAV SAB
4.00 1.00 1.50 19.5 4.8 3
4.00 1.00 14.50 420.5 46.4 29
1.90 28.00 0.02 0.99
1.00 8.00 17.25 258.75 41.4
70.00 8.00 6.53
5.00 8.00 0.53 9.52875 1.155
13.00 8.00 0.46 66.528 8.064
18.00 8.00 3.06
1.00 8.00 15.75 10.440738
9.85 28.00 0.36
2.25 28.00 0.41
522.00 785.24749 51.2 82.619
614,200,137.76 1.265
104,247,251.09 1.265
387,635,818.94 1.265
24,282,468.80 1.265
457,290,599.31 1.265
206,290,074.87 1.265
218,755,063.19 1.265
25,000,000.00 1
B150 B350 dist/153 dist/242,3 dist/2sites ciment GRAV durée BA nb bétonnière
9 24 89 153.3 393.39375 8.25 1
11 64 29.08 59.92 182.38 29.08 1025.0188 18.75 1
0.3 3 32.50 56.5 185.8 3.42 74.753469 0.825 1
47.20
0.6 103 41.8 200.5 14.7 1834.6288 62.9 1
53.90
10 4 35.1 207.2 6.7 381.166 3.5 1
89.00
6 58 242.3 35.1 785.24749 16 1
36.9 256 4494.2082
0.369 5.12 6.969 67.413123
50 50
moellon et pierre
68.6
68.6
moellon et pierre
181.3 joint
0.000225 0.72 30.864198 0.03125
181.3
moellon et pierre
4.9
0.4 0.8 0.32

1.2 0.2 0.24
9.8 0.56
0.168
0.00045 0.72 31 0.082863 perré

14.7
moellon et pierre
1.4
0.000225 0.72 30.864198 0.03125
14
15.4
moellon et pierre
22.4
0.000225 0.72 30.864198 0.03125
10.192 0.56
60.06 0.66
92.652 0.4 1 0.4
1.3 0.2 0.26
0.66
moellon et pierre
96.6
18.816 0.56
0.00045 0.72 31 0.082863 perré
115.416
APPROVISIONNEMENT EN MATERIAUX
27 MOIS 1 MOIS 2 MOIS 3
PK 153+300
installation de chantier 20
Plans d'exécution 20
Terrassement et préparation du terrain d'assise 13.00
Dépose et démolition d'ouvrage 1.00
Béton de fondation 27.00
MOIS 1 MOIS 2 MOIS 3
Ciment CPA 398.51 sac 19.93 T appro
Sable 50.72 m3
Gravillon 26.40 m3 5.28 3.20 3.20 3.20 3.20 3.20 3.20 3.20 3.20 0.80
ACIER: 29.3
T6
T8
T 10
T 12
T 14
Maçonnerie de moellon 20.00

Moellon 9,670.78 u 1,530 1,530 1,530 1,530 1,530 1,530 490.8
Caillasse 9.40 m3 3.2 3.2 2.92
Travaux de finition (chape et jointoyement) 1.50

Remblais d'ouvrage 6.50
Plantation de vetiver et engazonnement 1.00
Repli de chantier 10
PK 182+380
Mise en œuvre de batardeau 1
Mise en œuvre de blindage 1.00
Dépose de poitrail 1.00
Travaux de béton 20.00
Enrochement de protection 19.00
MOIS 1 MOIS 2 MOIS 3
Ciment CPA 985.38 sac 49.27 T
Sable 123.83 m3
Gravillon 60.00 m3 12.00
ACIER: 29.34
T6
T8
T 10
T 12
T 14

Ciment CPA 69.42 sac 3.47 T
Sable 9.35 m3
Dépose de batardeau 1.00
Travaux de ripage de voie 2
Démontage de gabions 0.25
OUVRAGE en AVAL
Mise en œuvre de béton cyclopéen sous radier 0.50

Travaux de béton (radier aval) 1.00

OUVRAGE en AMONT
Curage de fossé et dalot existant 2.00

Aménagement mur regard avaloir 0.5
Fossé maçonné de dim 40x40 0.50
Fossé en terre de raccordement 0.25
Perré maçonné 3.50
Plantation de vetiver et engazonnement 1
PONT AU PK 200+500
Mise en œuvre de batardeau 15
Défrichement et déroctage 1.00
Démolition d'ouvrage en BA 0.25
Enrochement de transition 1
Béton cyclopéen sous radier 37.00
Béton armé Q.350 (radier et pied de pile) 32.00
Maçonnerie de moellon (reparation culée) 1.00
Dépose de batardeau 4
TRAITEMENT DE TALUS
Déblais 11.00
Mise en œuvre de gabions 13.00
OUVRAGE
Béton armé Q.350 (semelle) 5.00

Maçonnerie de moellon (regard) 8.00
Fossé maçonné 3.00
Démolition de maçonnerie 0.50
Béton armé Q.350 (semelle) 23.00
Maçonnerie de moellon (mur) 17.00
Fossé maçonné 0.50
18,630.24 11,630.24
IS 3 MOIS 4 Rendement mineur PRIX 676.932205
moellon 42.5 u/jour 438.35854342 ar/u
gravillon 0.09 m3/jour 90 litre/j 9,512.84 ar/j 105698.214
caillasse 0.18 m3/jour 180 14963.110714 ar/j 83128.3929
5.9
IS 3 MOIS 4
nb mineur
9 6.0
3.2
22.5
3.90 8.14815
2.93
111,111.11
2550
nb mineur
6.0
1,530.0 6.3208
3.0
3.2 2.9012
41.8 1.39
IS 3 MOIS 4
33.00
5.50
LO
ar/m3 2113.96 ar/daba 20 litres
ar/m3 1662.57 ar/daba 20 litres
AAO N°12 : Travaux de réparation des dégâts sur les infrastructures ferroviaires suite au passage de la OS
dépression tropicale ANA Ligne TCE PKs 153+300, 182+380, 185+800, 2 00+500, 207+200 et 242+300
MN
PRIX
N° Prix DESIGNATION DES TRAVAUX UNITE QUANTITE MONTANT
UNITAIRE
0 000
1 INSTALLATION
Installation
FRAIS GENERAUX
Installation de DE: CHANTIER
de chantier
chantier particulier
Général PK fft 1 ### 187,048,159.36
2
002-a
002-b
002-c
002-d
002-e Installation
PARTICULIER
153+300 de chantier particulier
particulier PK
PK fft
fft
1
1
1
33,958,059.39
59,755,207.71
40,439,628.85
55,224,882.85
40,439,628.85
-
33,958,059.38
59,755,207.70
40,439,628.84
55,224,882.84
40,439,628.84
41,959,867.70
002-f
3 182+380
185+800
MISE
200+500EN ŒUVRE DE BATARDEAU 41,959,867.71
11,155,423.94 11,155,423.93
003-a
003-b 207+200 182+380
Mise en œuvre de batardeau PK 200+500
242+300 fft 1 15,552,847.16 15,552,847.15
TOTAL FRAIS GENERAUX ### bétonnière
OUVRAGE MUR DE SOUTENEMENT PK 153+300 OS
100 TERRASSEMENT : MN
101 Défrichement et nettoyage des emprises m2 85 1,412.01 120,020.53 13.70
102 Déblai ordinaire m3 40 13,276.61 531,064.54 1.24
103 Déblai rocheux rippable m3 53 19,665.00 1,042,245.18 2.50
104 Déroctage m3 76 26,280.00 1,997,280.27 2.50
105 Fouille d'ouvrage m3 32 41,979.39 1,343,340.55 1.50
106 Remblai compacté m3 85 29,823.54 2,535,000.67 0.65
108 Engazonnement m2 53 3,944.53 209,060.17 6.90
109 Plantation de Vétiver m2 51 3,326.78 169,665.84 14.30
200 OUVRAGES :
201 Démontage de gabions m3 20 3,320.23 66,404.63 5.80
202 Béton de propreté B1 dosé à 150kg/m3 m3 9 294,085.65 2,646,770.84 4.00
204 Béton armé B3 dosé à 350kg/m3 m3 24 1,253,554.11 30,085,298.69 4.00
205 Démolition d'ouvrages en maçonnerie m3 4 10,085.76 40,343.03 1.90
206 Maçonnerie de moellons m3 98 232,877.51 22,821,995.81 1.00
208 Aciers pour armatures de béton kg 1,489 7,903.07 11,767,669.50 70.00
PRIX
UNITAIRE
213 Chape hourdé en mortier dosé 400Kg m2 31 32,051.62 993,600.12 5.00
219 Canne d'ancrage diam 15cm prof 25cm U 588 9,240.62 5,433,483.96 18.00
223 Piquage assise pour semelle en béton m2 95 3,933.45 373,677.36 9.85
225 Dégagement de Big bag m3 23 10,085.76 231,972.45 4.00
TOTAL MUR DE SOUTENEMENT AU PK 153+300 ### bétonnière
OUVRAGE DALOT AU PK 182+380 OS
102 Déblai ordinaire m3 337 13,276.61 4,474,218.78 1.24
108 Engazonnement m2 30 3,944.53 118,335.94 6.90
200 OUVRAGES :
207 Rejointoiement de maçonnerie dosé 400Kg m2 107 19,340.23 2,069,404.54 8.00
210 Géotextile synthétique m2 21 17,031.59 357,663.48 160.00
213 Chape hourdé en mortier dosé 400Kg m2 80 32,051.62 2,564,129.34 5.00
220 Enrochements m3 21 134,617.01 2,826,957.14 1.08
224 Démontage de poitrail m2 27 534.27 14,425.30
227 Blindage fft 1 30,450,582.26 30,450,582.25 0.20
TOTAL OUVRAGE ###
300 TRAVAUX DE VOIE
301 Travaux de ripage de voie fft 1 0.00
TOTAL VOIE -
TOTAL DALOT AU PK 182+380 ### bétonnière
OUVRAGE DALOT AU PK 185+800 OS
105 Fouille d'ouvrage m3 9 41,979.39 377,814.53 1.50
106 Remblai compacté m3 15 29,823.54 447,353.05 0.65
108 Engazonnement m2 21 3,944.53 82,835.16 6.90
200 OUVRAGES :
202 Béton de propreté B1 dosé à 150kg/m3 m3 0.3 294,085.65 88,225.69 4.00
208 Aciers pour armatures de béton kg 273 7,903.07 2,157,537.79 70.00
PRIX
UNITAIRE
214 Fossé maçonné de dim 40x40 ml 25 187,937.06 4,698,426.62 13.00
216 Curage de fossé maçonné existant ml 50 2,853.06 142,652.97 13.50
217 Curage de dalot existant ml 12 46,520.56 558,246.75 0.83
220 Enrochements m3 2 134,617.01 269,234.01 1.08
222 Pérré maçonné m2 13 93,151.00 1,210,963.04 1.00
TOTAL GENERAL DALOT AU PK 185+800 19,195,627.51 bétonnière
PONT AU PK 200+500 OS
102 Déblai ordinaire m3 12 13,276.61 159,319.36 1.24
103 Déblai rocheux rippable m3 20 19,665.00 393,300.07 2.50
104 Déroctage m3 20 26,280.00 525,600.07 2.50
105 Fouille d'ouvrage m3 17 41,979.39 713,649.67 1.50
200 OUVRAGES :
202 Béton de propreté B1 dosé à 150kg/m3 m3 0.6 294,085.65 176,451.38 4.00
206 Maçonnerie de moellons m3 2 180,284.02 360,568.04 1.00
207 Rejointoiement de maçonnerie dosé 400Kg m2 40 19,340.23 773,609.17 8.00
210 Géotextile synthétique m2 60 17,031.59 1,021,895.67 160.00
213 Chape hourdé en mortier dosé 400Kg m2 261 32,051.62 8,365,471.98 5.00
218 Réfection en maçonnerie m3 20 183,191.83 3,663,836.68 1.00
220 Enrochements m3 20 134,617.01 2,692,340.13 1.08
221 Béton cyclopéen dosé à 300 kg m3 148 504,754.11 74,703,608.59 4.00
226 Démolition d'ouvrage en béton m3 5 33,952.77 169,763.83 0.95
TOTAL OUVRAGE ###
TOTAL PONT AU PK 200+500 ### bétonnière
DALOT AU PK 207+200 OS
108 Engazonnement m2 120 3,944.53 473,343.79 6.90
109 Plantation de Vétiver m2 472 3,326.78 1,570,240.77 14.30
200 OUVRAGES :
207 Rejointoiement de maçonnerie dosé 400Kg m2 143 19,340.23 2,765,652.80 8.00
208 Aciers pour armatures de béton kg 310 7,903.07 2,449,951.34 70.00
210 Géotextile synthétique m2 500 17,031.59 8,515,797.31 160.00
PRIX
UNITAIRE
211 Gabion m3 150 568,892.33 85,333,848.99 1.20
TOTAL OUVRAGE ###
TOTAL OUVRAGE DALOT AU PK 207+200 ### bétonnière
MUR DE SOUTENEMENT AU PK 242+300 OS
103 Déblai rocheux rippable m3 40 19,665.00 786,600.14 2.50
104 Déroctage m3 63 26,280.00 1,655,640.22 2.50
108 Engazonnement m2 150 3,944.53 591,679.73 6.90
200 OUVRAGES :
222 Pérré maçonné m2 126 93,151.00 11,737,026.41 1.00
225 Dégagement de Big bag m3 26 14,120.06 367,121.62 2.25
TOTAL OUVRAGE ###
TOTAL OUVRAGE AU PK 242+300 ###
mois 5 ###
CPRD

DALOT AU PK 182+380 306,431,477.42
DALOT PK 185+800 19,195,627.51
PONT PK 200+500 361,494,544.91
DALOT PK 207+200 163,075,158.00
MUR DE SOUTENEMENT PK 242+300 172,928,903.71 ###
SOMMES PROVISIONNELLES POUR LES COÛT DU CPRD 25,000,000.00 1.265
TOTAL GENERAL 1,616,068,311.43 ###
Arrêté le montant global estimé du marché à la somme de : DEUX MILLIARDS TRENTE SEPT MILLIONS DEUX CENT QUATRE
VINGT SIX MILLE QUATRE CENT CINQUANTE UN ARIARY SOIXANTE (Ar 2 037 286 451,60)
1 1 1
1 125 0.8 0.00045 0.045 1 1 1
1 0.222 0.395 0.616

recup recup
CPA GRAV SAB Moellon blocage T6 T8 T10
moellon blocage
40.00
2.00 0.80
1.00 95.05 1.11
5 3.66
10
15.00 0.41
15.00 2.15
5.00 4.24
5.00 6.08
15.00 1.42
15.00 8.72
15.00 0.51
15.00 0.24
30.00 - - ###
15.00 0.23
1.00 2.25 29.25 7.20 4.50
1.00 6.00 174.00 19.20 12.00 61.50
15.00 0.14 411.52 0.40
5.00 19.60 183.75 32.67 10,082.30 9.80
5.00 4.25
5.00 1.24 11.51 1.55

5.00 6.53
15.00 0.64
15.00 0.38
398.51 26.40 50.72 10,082.30 9.80 411.52 0.40 - - 61.50
1.00 110.28
30 4.24
60
90.00 0.03
90.00 3.02
90.00 1.19
90.00 5.18
90.00 0.05
90.00 0.02
30.00
90.00 0.31
1.00 2.75 35.75 8.80 5.50
1.00 16.00 464.00 51.20 32.00
90.00 0.19 3,395.06 3.30
30.00 8.63 485.63 86.33 26,646.09 25.90
30.00 0.45 39.72 5.35
30.00 3.95
90.00 0.00
1.00 16.00 29.70 4.00
1.00 19.44
90.00 1.00
90.00 0.06
2.00
1.00 55.13 1,054.80 60.00 133.18 26,646.09 25.90 3,395.06 3.30 - - -

4 2.12
5
9.00 3.65
9.00 7.26
9.00 0.67
9.00 2.56
9.00 0.34
9.00 0.31
9.00
9.00 30.00
9.00 0.06
1.00 0.08 0.98 0.24 0.15
1.00 0.75 21.75 2.40 1.50
9.00 0.18 308.64 0.30
4.00 1.75 13.13 2.33 720.16 0.70
4.00 0.98
4.00 0.35
4.00 0.48
9.00 0.41
9.00 1.61
4.00 0.46
4.00 3.25
1.00 104.13
25 4.00
50
75.00 0.24
75.00 0.13
25.00 0.32
25.00 0.32
75.00 0.15
30.00
75.00 0.16
1.00 0.15
1.00 25.75
75.00 0.11
25.00 0.08
25.00 0.20
25.00 5.33
75.00 0.01
25.00 2.09
25.00 0.80
25.00 0.44
25.00 0.74
1.00 37.00
75.00 0.03
75.00 0.07
1.00 89.51
4 3.44
6
10.00 1.46
10.00 10.56
10.00 7.60
10.00 1.74
10.00 3.30
30.00
1.00 2.50
1.00 1.00
4.00 8.00
4.00 4.47
4.00 1.11
10.00 0.31
10.00 12.50
1.00
4.00 0.75
4.00 0.50
4.00 2.71
1.00 108.21
8 4.16
20
28.00 0.65
28.00 3.17
8.00 2.00
8.00 3.15
28.00 1.24
28.00 6.54
28.00 0.78
28.00 0.21
30.00
28.00 0.12
1.00 1.50
1.00 14.50
28.00 0.02
8.00 17.25
8.00 6.53
8.00 0.53
8.00 0.46
8.00 3.06
8.00 15.75
28.00 0.36
28.00 0.41
1 1
0.888 1.21 0
T12 T14 fil recuit
### -
53.43 22.01
27.84
53.43 27.84 22.01

- - -
remblais GRAV 26.4
60 SAB120.135
2.64
201.28
11.2 8.335 moellon
47.605
146.955
48.248
et B300
68.6
181.3
14.7
15.4
92.652 148
B150 0.3
119 B350 103
0.6
10 3 dist/153
24
64
4
522.00
1.044 51.2
352.72
3.5272
100 82.619
453.897
4.53897
100 115.416
488.068
9.76136
50 148
1.48
50 36.9
0.369
506 58
256
5.12
50 29.08
32.50
6.969
47.20
53.90
500.00 17.82753
264.54 340.42275 89.00
21.47
4.50
1,616,068,311.43
85.00
-
29.25 7.2 4.5

174 19.2 12
0.96
183.75 29.4 68.6
6.39375 1.705
393.39375 26.4 47.605 68.6
1,616,068,311.43
4,474,218.7896
dame 303.00
35.75 8.8 5.5
464 51.2 32
0.87
485.625 77.7 181.3
3.34375 0.535 0.000225
36.3 4.4
1025.0188 60 120.135 181.3
15.00
1,851,851,851.85

0.975 0.24 0.15
- 235,783,540.42 21.75 2.4 1.5
0.57
13.125 2.1 4.9
1,616,068,311.43 0.4
3.17625 0.385 1.2
34.65 4.2 9.8
1.077219 0.00045
74.753469 2.64 8.335 14.7
1.95 0.48 0.3
746.75 82.4 51.5
- 6.50
3.75 0.6 1.4
1,616,068,311.43 1.25 0.2 0.000225
118.42875 14.355
37.5 6 14
925 118.4 74
1834.6288 201.28 146.955 15.4

32.5 8 5
29 3.2 2
60 9.6 22.4
4.46875 0.715 0.000225
6.80625 0.825
36.036 4.368 10.192
212.355 25.74 60.06
381.166 11.2 48.248 92.652 0.4
1,616,068,311.43 1.3
1.55
119.00

19.5 4.8 3
420.5 46.4 29
0.99
258.75 41.4 96.6
9.52875 1.155
66.528 8.064 18.816
10.440738 0.00045
522.00 785.24749 51.2 82.619 115.416
614,200,137.76 1.265
104,247,251.09 1.265
387,635,818.94 1.265
24,282,468.80 1.265
457,290,599.31 1.265
206,290,074.87 1.265
218,755,063.19 1.265
25,000,000.00 1
dist/242,3
89
59.92 153.3
182.38 dist/2sites
29.08 ciment
393.39375 GRAV durée18.75
BA
8.25 nb bétonnière
56.5
41.8
35.1 185.8
200.5
207.2
242.3 6.7 1025.0188
3.42
14.7
35.1 74.753469
1834.6288
381.166
785.24749
4494.2082
67.413123
0.825
62.9
3.5
16
1
1
joint
0.72 30.864198 0.03125
0.8 0.32
0.2 0.24
0.56
0.168
0.72 31 0.082863 perré

0.72 30.864198 0.03125
0.72 30.864198 0.03125
0.56
0.66
1 0.4
0.2 0.26
0.66
0.56
0.72 31 0.082863 perré


2 -
PARTICULIER
002-a fft 1 47,734,875.00
153+300
002-b fft 1 83,992,770.00
182+380
002-c fft 1 56,842,600.00
185+800
002-d fft 1 77,624,870.00
200+500
002-e fft 1 56,842,510.00
207+200
002-f fft 1 58,979,380.00
242+300


100 TERRASSEMENT :
104 Déroctage m3 76 36,950.00 2,808,200.00
108 Engazonnement m2 53 5,545.00 293,885.00
200 OUVRAGES :

100 TERRASSEMENT :
108 Engazonnement m2 30 5,545.00 166,350.00
200 OUVRAGES :
220 Enrochements m3 21 189,215.00 3,973,515.00
227 Blindage fft 1 42,801,750.00 42,801,750.00
300 TRAVAUX DE VOIE
TOTAL VOIE 15,814,790.00
TOTAL DALOT AU PK 182+380 459,658,315.00
100 TERRASSEMENT :
108 Engazonnement m2 21 5,545.00 116,445.00
200 OUVRAGES :

220 Enrochements m3 2 189,215.00 378,430.00
222 Pérré maçonné m2 13 130,935.00 1,702,155.00
PONT AU PK 200+500
100 TERRASSEMENT :
104 Déroctage m3 20 36,950.00 739,000.00
200 OUVRAGES :
220 Enrochements m3 20 189,215.00 3,784,300.00
TOTAL PONT AU PK 200+500 509,743,296.00
DALOT AU PK 207+200
100 TERRASSEMENT :
108 Engazonnement m2 120 5,545.00 665,400.00
200 OUVRAGES :

211 Gabion m3 150 799,640.00 119,946,000.00

100 TERRASSEMENT :
104 Déroctage m3 63 36,950.00 2,327,850.00
108 Engazonnement m2 150 5,545.00 831,750.00
200 OUVRAGES :
222 Pérré maçonné m2 126 130,935.00 16,497,810.00
mois 5 5,000,000.00
CPRD

DALOT AU PK 182+380 459,658,315.00
DALOT PK 185+800 27,115,378.00
PONT PK 200+500 509,743,296.00
DALOT PK 207+200 229,194,875.00
VINGT CINQ MILLE CINQ CENT QUARANTE NEUF ARIARY (Ar 2 280 885 549,00)
le soumissionnaire,
4903.5
243162607.180965
253,956,933.24 253,614,280.00 0.999987 234,745,440.01 187,048,159.37

0.00 1.00 0.00
0.00 1.00 0.00
47,734,876.63 47,670,470.00 1.00 42,617,364.53 33,958,059.39
83,992,772.86 83,879,445.00 1.00 74,992,785.67 59,755,207.71
56,842,595.29 56,765,900.00 1.00 50,751,734.21 40,439,628.85
77,624,870.92 77,520,135.00 1.00 69,307,227.98 55,224,882.85
56,842,510.17 56,765,815.00 1.00 50,751,734.21 40,439,628.85
58,979,378.36 58,899,800.00 1.00 52,659,633.97 41,959,867.71
0.00 1.00 0.00

0.00 1.00 0.00
15,680,156.57 15,659,000.00 1.00 14,000,057.04 11,155,423.94
21,864,500.84 21,835,000.00 1.00 19,518,823.18 15,552,847.16
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
1,987.68 1,985.00 1.00 1,772.07 1,412.01
18,675.20 18,650.00 1.00 16,662.15 13,276.61
27,657.32 27,620.00 1.00 24,679.58 19,665.00
36,949.85 36,900.00 1.00 32,981.40 26,280.00
59,029.65 58,950.00 1.00 52,684.14 41,979.39
41,956.61 41,900.00 1.00 37,428.54 29,823.54
5,542.48 5,535.00 1.00 4,950.39 3,944.53
4,911.63 4,905.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
4,671.30 4,665.00 1.00 4,166.89 3,320.23
413,407.79 412,850.00 1.00 369,077.49 294,085.65
1,762,017.41 1,759,640.00 1.00 1,573,210.41 1,253,554.11
14,174.12 14,155.00 1.00 12,657.63 10,085.76
327,336.66 326,895.00 1.00 292,261.27 232,877.51
11,104.98 11,090.00 1.00 9,918.35 7,903.07

45,050.79 44,990.00 1.00 40,224.78 32,051.62
12,992.53 12,975.00 1.00 11,596.98 9,240.62
5,527.46 5,520.00 1.00 4,936.47 3,933.45
14,179.13 14,160.00 1.00 12,657.63 10,085.76
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
1,772.39 1,770.00 1.00 1,772.07 1,412.01
16,682.51 16,660.00 1.00 16,662.15 13,276.61
52,751.17 52,680.00 1.00 52,684.14 41,979.39
37,475.56 37,425.00 1.00 37,428.54 29,823.54
4,956.69 4,950.00 1.00 4,950.39 3,944.53
4,180.64 4,175.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
4,671.30 4,665.00 1.00 4,166.89 3,320.23
413,407.79 412,850.00 1.00 369,077.49 294,085.65
2,610,957.85 2,607,435.00 1.00 2,331,189.57 1,857,521.57
14,174.12 14,155.00 1.00 12,657.63 10,085.76
320,657.65 320,225.00 1.00 286,302.24 228,129.28
27,181.68 27,145.00 1.00 24,271.99 19,340.23
11,104.98 11,090.00 1.00 9,918.35 7,903.07
23,937.30 23,905.00 1.00 21,374.65 17,031.59
45,050.79 44,990.00 1.00 40,224.78 32,051.62
189,215.30 188,960.00 1.00 168,944.34 134,617.01
421,683.96 421,115.00 1.00 376,500.00 300,000.00
42,801,750.57 42,744,000.00 1.00 38,215,480.73 30,450,582.26
0.00 1.00 0.00
0.00 1.00 0.00
15,814,725.62 15,804,405.00 1.00 6,024,000.00 4,800,000.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
1,772.39 1,770.00 1.00 1,772.07 1,412.01
16,682.51 16,660.00 1.00 16,662.15 13,276.61
52,751.17 52,680.00 1.00 52,684.14 41,979.39
37,475.56 37,425.00 1.00 37,428.54 29,823.54
4,956.69 4,950.00 1.00 4,950.39 3,944.53
4,180.64 4,175.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
4,165.62 4,160.00 1.00 4,166.89 3,320.23
369,573.65 369,075.00 1.00 369,077.49 294,085.65
2,334,339.62 2,331,190.00 1.00 2,331,189.57 1,857,521.57
12,672.10 12,655.00 1.00 12,657.63 10,085.76
297,451.34 297,050.00 1.00 265,578.47 211,616.31
11,104.98 11,090.00 1.00 9,918.35 7,903.07

45,050.79 44,990.00 1.00 40,224.78 32,051.62
264,166.43 263,810.00 1.00 235,861.02 187,937.06
4,005.40 4,000.00 1.00 3,580.59 2,853.06
65,888.90 65,800.00 1.00 58,383.31 46,520.56
189,215.30 188,960.00 1.00 168,944.34 134,617.01
130,936.67 130,760.00 1.00 116,904.51 93,151.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 1,772.07 1,412.01
0.00 1.00 16,662.15 13,276.61
0.00 1.00 24,679.58 19,665.00
0.00 1.00 32,981.40 26,280.00
0.00 1.00 52,684.14 41,979.39
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 4,166.89 3,320.23
0.00 1.00 369,077.49 294,085.65
0.00 1.00 2,331,189.57 1,857,521.57
0.00 1.00 12,657.63 10,085.76
253,406.91 253,065.00 1.00 226,256.45 180,284.02
27,181.68 27,145.00 1.00 24,271.99 19,340.23
11,104.98 11,090.00 1.00 9,918.35 7,903.07
23,937.30 23,905.00 1.00 21,374.65 17,031.59
45,050.79 44,990.00 1.00 40,224.78 32,051.62
257,497.43 257,150.00 1.00 229,905.75 183,191.83
12,992.53 12,975.00 1.00 11,596.98 9,240.62
189,215.30 188,960.00 1.00 168,944.34 134,617.01
709,487.28 708,530.00 1.00 633,466.41 504,754.11
5,527.46 5,520.00 1.00 4,936.47 3,933.45
47,724.39 47,660.00 1.00 42,610.72 33,952.77
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 1,772.07 1,412.01
0.00 1.00 16,662.15 13,276.61
0.00 1.00 52,684.14 41,979.39
0.00 1.00 4,950.39 3,944.53
0.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 2,280,885,549.00 1.00 0.00
0.00 1.00 369,077.49 294,085.65
1,775,620.77 1,773,225.00 1.00 1,585,361.73 1,263,236.44
330,480.90 330,035.00 1.00 295,069.99 235,115.53
27,181.68 27,145.00 1.00 24,271.99 19,340.23
11,104.98 11,090.00 1.00 9,918.35 7,903.07
23,937.30 23,905.00 1.00 21,374.65 17,031.59

799,638.92 798,560.00 1.00 713,959.87 568,892.33
8,040.85 8,030.00 1.00 7,188.74 5,728.08
45,050.79 44,990.00 1.00 40,224.78 32,051.62
264,166.43 263,810.00 1.00 235,861.02 187,937.06
370,089.35 369,590.00 1.00 330,437.38 263,296.71
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 1,772.07 1,412.01
0.00 1.00 16,662.15 13,276.61
0.00 1.00 24,679.58 19,665.00
0.00 1.00 32,981.40 26,280.00
0.00 1.00 52,684.14 41,979.39
0.00 1.00 37,428.54 29,823.54
0.00 1.00 4,950.39 3,944.53
0.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 4,166.89 3,320.23
0.00 1.00 369,077.49 294,085.65
0.00 1.00 1,573,210.41 1,253,554.11
0.00 1.00 12,657.63 10,085.76
329,920.15 329,475.00 1.00 294,571.34 234,718.20
11,104.98 11,090.00 1.00 9,918.35 7,903.07
45,050.79 44,990.00 1.00 40,224.78 32,051.62
264,166.43 263,810.00 1.00 235,861.02 187,937.06
12,992.53 12,975.00 1.00 11,596.98 9,240.62
130,936.67 130,760.00 1.00 116,904.51 93,151.00
5,527.46 5,520.00 1.00 4,936.47 3,933.45
24,032.43 24,000.00 1.00 21,517.97 17,145.79
0.99999 1.00
2,255,885,549.00
2,878,695,219.49
1.265
3,079,195,491.15
0.9996118
OS 1
MN 1
remblais GRAV
26.4
1.26 40.00 60
1.26 2.64
1.26
201.28
1.26
11.2
1.26
51.2
1.26
522.00 352.72
1.26
1.044 3.5272
1.26 500.00
100
1.26
1.26
1.26 264.54
1.26 2.00 0.80 21.47
1.26 2.00 4.50
1.26 2,280,885,549.00
1.26 bétonnière 1.00 95.05
1.26 OS 5 3.66
1.26 MN 10
1.26 13.70 15.00 0.41
1.26 1.24 15.00 2.15
1.26 2.50 5.00 4.24
1.26 2.50 5.00 6.08
1.26 1.50 15.00 1.42
1.26 0.65 15.00 8.72 85.00
1.26 6.90 15.00 0.51
1.26 14.30 15.00 0.24
1.26 -
1.26 30.00
1.26 5.80 15.00 0.23
1.26 4.00 1.00 2.25
1.26 4.00 1.00 6.00
1.26 1.90 15.00 0.14 0.96
1.26 1.00 5.00 19.60
1.26 70.00 5.00 4.25
1.26
1.26 5.00 5.00 1.24

1.26 18.00 5.00 6.53
1.26 9.85 15.00 0.64
1.26 4.00 15.00 0.38
1.26
1.26 bétonnière 1.00 110.28
1.26 OS 30 4.24
1.26 MN 60 2,280,885,549.00
1.26 13.70 90.00 0.03
1.26 1.24 90.00 3.02 6,293,475.0000
1.26 1.50 90.00 1.19
1.26 0.65 90.00 5.18 dame 303.00
1.26 6.90 90.00 0.05
1.26 14.30 90.00 0.02
1.26
1.26 30.00
1.26 5.80 90.00 0.31
1.26 4.00 1.00 2.75
1.26 4.00 1.00 16.00
1.26 1.90 90.00 0.19 0.87
1.26 1.00 30.00 8.63
1.26 8.00 30.00 0.45
1.26 70.00 30.00 3.95
1.26 160.00 90.00 0.00
1.26 5.00 1.00 16.00
1.26 1.08 1.00 19.44
1.26 90.00 1.00
1.26 0.20 90.00 0.06
1.26
1.26
1.26 2.00
1.26 124,023.0000
1.26 bétonnière 1.00 55.13
1.26 OS 4 2.12
1.26 MN 5
1.26 13.70 9.00 3.65
1.26 1.24 9.00 7.26
1.26 1.50 9.00 0.67
1.26 0.65 9.00 2.56 15.00
1.26 6.90 9.00 0.34
1.26 14.30 9.00 0.31
1.26 9.00 1,851,851,851.85
1.26 9.00 30.00
1.26 5.80 9.00 0.06
1.26 4.00 1.00 0.08
1.26 4.00 1.00 0.75 429,033,697.15
1.26 1.90 9.00 0.18 0.57
1.26 1.00 4.00 1.75
1.26 70.00 4.00 0.98
1.26 2,280,885,549.00
1.26 5.00 4.00 0.35
1.26 13.00 4.00 0.48
1.26 13.50 9.00 0.41
1.26 0.83 9.00 1.61
1.26 1.08 4.00 0.46
1.26 1.00 4.00 3.25
1.26
1.26 bétonnière 1.00 104.13
1.26 OS 25 4.00
1.26 MN 50
1.26 13.70 75.00 0.24
1.26 1.24 75.00 0.13
1.26 2.50 25.00 0.32
1.26 2.50 25.00 0.32
1.26 1.50 75.00 0.15
1.26
1.26 30.00
1.26 5.80 75.00 0.16
1.26 4.00 1.00 0.15
1.26 4.00 1.00 25.75
1.26 1.90 75.00 0.11 - 6.50
1.26 1.00 25.00 0.08
1.26 8.00 25.00 0.20 2,280,885,549.00
1.26 70.00 25.00 5.33
1.26 160.00 75.00 0.01
1.26 5.00 25.00 2.09
1.26 1.00 25.00 0.80
1.26 18.00 25.00 0.44
1.26 1.08 25.00 0.74
1.26 4.00 1.00 37.00
1.26 9.85 75.00 0.03
1.26 0.95 75.00 0.07
1.26
1.26 bétonnière 1.00 89.51
1.26 OS 4 3.44
1.26 MN 6
1.26 13.70 10.00 1.46
1.26 1.24 10.00 10.56
1.26 1.50 10.00 7.60
1.26 6.90 10.00 1.74
1.26 14.30 10.00 3.30
1.26
1.26 30.00
1.26 4.00 1.00 2.50
1.26 4.00 1.00 1.00
1.26 1.00 4.00 8.00
1.26 8.00 4.00 4.47
1.26 70.00 4.00 1.11
1.26 160.00 10.00 0.31
1.26
1.26 1.20 10.00 12.50

1.26 1.00
1.26 5.00 4.00 0.75
1.26 13.00 4.00 0.50
1.26 12.00 4.00 2.71
1.26
1.26 bétonnière 1.00 108.21 2,280,885,549.00
1.26 OS 8 4.16
1.26 MN 20
1.26 13.70 28.00 0.65
1.26 1.24 28.00 3.17
1.26 2.50 8.00 2.00
1.26 2.50 8.00 3.15 1.10
1.26 1.50 28.00 1.24
1.26 0.65 28.00 6.54 119.00
1.26 6.90 28.00 0.78
1.26 14.30 28.00 0.21
1.26
1.26 30.00
1.26 5.80 28.00 0.12
1.26 4.00 1.00 1.50
1.26 4.00 1.00 14.50
1.26 1.90 28.00 0.02 0.99
1.26 1.00 8.00 17.25
1.26 70.00 8.00 6.53
1.26 5.00 8.00 0.53
1.26 13.00 8.00 0.46
1.26 18.00 8.00 3.06
1.26 1.00 8.00 15.75
1.26 9.85 28.00 0.36
1.26 2.25 28.00 0.41
1.26 522.00
1.26
1.26
1.26
1.26
1.26
849,465,330.18 1.265
146,549,048.25 1.265
581,467,768.48 1.265
34,300,953.17 1.265
644,825,269.44 1.265
2,238,052,461.66 1.255 289,931,516.88 1.265
2,263,052,461.66 307,155,333.10 1.265
25,000,000.00 1
47.605 68.6 9 24 89 153.3 393.39375
120.135 181.3 11 64 29.08 59.92 182.38 29.08 1025.0188
8.335 14.7 0.3 3 32.50 56.5 185.8 3.42 74.753469
47.20
146.955 15.4 148 0.6 103 41.8 200.5 14.7 1834.6288
53.90
48.248 92.652 10 4 35.1 207.2 6.7 381.166
89.00
82.619 115.416 6 58 242.3 35.1 785.24749
453.897 488.068 148 36.9 256 4494.2082
4.53897 9.76136 1.48 0.369 5.12 6.969 67.413123
100 50 50 50 50
17.82753
340.42275
29.25 7.2 4.5

174 19.2 12
183.75 29.4 68.6

6.39375 1.705
393.39375 26.4 47.605 68.6

35.75 8.8 5.5
464 51.2 32
485.625 77.7 181.3 joint

3.34375 0.535 0.000225 0.72 30.864198 0.03125
36.3 4.4
1025.0188 60 120.135 181.3

0.975 0.24 0.15
21.75 2.4 1.5
13.125 2.1 4.9
0.4 0.8 0.32

3.17625 0.385 1.2 0.2 0.24
34.65 4.2 9.8 0.56
0.168
1.077219 0.00045 0.72 31 0.082863 perré

74.753469 2.64 8.335 14.7

1.95 0.48 0.3
746.75 82.4 51.5
3.75 0.6 1.4

1.25 0.2 0.000225 0.72 30.864198 0.03125
118.42875 14.355
37.5 6 14
925 118.4 74
1834.6288 201.28 146.955 15.4

32.5 8 5
29 3.2 2
60 9.6 22.4
4.46875 0.715 0.000225 0.72 30.864198 0.03125
6.80625 0.825
36.036 4.368 10.192 0.56
212.355 25.74 60.06 0.66
381.166 11.2 48.248 92.652 0.4 1 0.4
1.3 0.2 0.26
0.66

19.5 4.8 3
420.5 46.4 29
258.75 41.4 96.6
9.52875 1.155
66.528 8.064 18.816 0.56
10.440738 0.00045 0.72 31 0.082863 perré
785.24749 51.2 82.619 115.416

8.25 1
18.75 1
0.825 1
62.9 1
3.5 1
16 1

2 -
PARTICULIER
002-a fft 1 47,734,875.00
153+300
002-b fft 1 83,992,770.00
182+380
002-c fft 1 56,842,600.00
185+800
002-d fft 1 77,624,870.00
200+500
002-e fft 1 56,842,510.00
207+200
002-f fft 1 58,979,380.00
242+300


100 TERRASSEMENT :
104 Déroctage m3 76 36,950.00 2,808,200.00
108 Engazonnement m2 53 5,545.00 293,885.00
200 OUVRAGES :

100 TERRASSEMENT :
108 Engazonnement m2 30 5,545.00 166,350.00
200 OUVRAGES :
220 Enrochements m3 21 189,215.00 3,973,515.00
227 Blindage fft 1 42,801,750.00 42,801,750.00
300 TRAVAUX DE VOIE
TOTAL VOIE 15,814,790.00
TOTAL DALOT AU PK 182+380 441,420,235.00
100 TERRASSEMENT :
108 Engazonnement m2 21 5,545.00 116,445.00
200 OUVRAGES :

220 Enrochements m3 2 189,215.00 378,430.00
222 Pérré maçonné m2 13 130,935.00 1,702,155.00
PONT AU PK 200+500
100 TERRASSEMENT :
104 Déroctage m3 20 36,950.00 739,000.00
200 OUVRAGES :
220 Enrochements m3 20 189,215.00 3,784,300.00
TOTAL PONT AU PK 200+500 480,391,386.00
DALOT AU PK 207+200
100 TERRASSEMENT :
108 Engazonnement m2 120 5,545.00 665,400.00
200 OUVRAGES :
211 Gabion m3 150 799,640.00 119,946,000.00

100 TERRASSEMENT :
104 Déroctage m3 63 36,950.00 2,327,850.00
108 Engazonnement m2 150 5,545.00 831,750.00
200 OUVRAGES :
222 Pérré maçonné m2 126 130,935.00 16,497,810.00
mois 5 5,000,000.00
CPRD

DALOT AU PK 182+380 441,420,235.00
DALOT PK 185+800 26,260,468.00
PONT PK 200+500 480,391,386.00
DALOT PK 207+200 231,396,335.00
VINGT CINQ MILLE CENT QUATRE VINGT NEUF ARIARY (Ar 2 280 885 189,00)
le soumissionnaire,
4903.5
243162607.180965
253,956,933.24 253,614,280.00 0.999987 234,745,440.01 187,048,159.37

0.00 1.00 0.00
0.00 1.00 0.00
47,734,876.63 47,670,470.00 1.00 42,617,364.53 33,958,059.39
83,992,772.86 83,879,445.00 1.00 74,992,785.67 59,755,207.71
56,842,595.29 56,765,900.00 1.00 50,751,734.21 40,439,628.85
77,624,870.92 77,520,135.00 1.00 69,307,227.98 55,224,882.85
56,842,510.17 56,765,815.00 1.00 50,751,734.21 40,439,628.85
58,979,378.36 58,899,800.00 1.00 52,659,633.97 41,959,867.71
0.00 1.00 0.00

0.00 1.00 0.00
15,680,156.57 15,659,000.00 1.00 14,000,057.04 11,155,423.94
21,864,500.84 21,835,000.00 1.00 19,518,823.18 15,552,847.16
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
1,987.68 1,985.00 1.00 1,772.07 1,412.01
18,675.20 18,650.00 1.00 16,662.15 13,276.61
27,657.32 27,620.00 1.00 24,679.58 19,665.00
36,949.85 36,900.00 1.00 32,981.40 26,280.00
59,029.65 58,950.00 1.00 52,684.14 41,979.39
41,956.61 41,900.00 1.00 37,428.54 29,823.54
5,542.48 5,535.00 1.00 4,950.39 3,944.53
4,911.63 4,905.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
4,671.30 4,665.00 1.00 4,166.89 3,320.23
413,407.79 412,850.00 1.00 369,077.49 294,085.65
1,762,017.41 1,759,640.00 1.00 1,573,210.41 1,253,554.11
14,174.12 14,155.00 1.00 12,657.63 10,085.76
327,336.66 326,895.00 1.00 292,261.27 232,877.51
11,104.98 11,090.00 1.00 9,918.35 7,903.07

45,050.79 44,990.00 1.00 40,224.78 32,051.62
12,992.53 12,975.00 1.00 11,596.98 9,240.62
5,527.46 5,520.00 1.00 4,936.47 3,933.45
14,179.13 14,160.00 1.00 12,657.63 10,085.76
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
1,772.39 1,770.00 1.00 1,772.07 1,412.01
16,682.51 16,660.00 1.00 16,662.15 13,276.61
52,751.17 52,680.00 1.00 52,684.14 41,979.39
37,475.56 37,425.00 1.00 37,428.54 29,823.54
4,956.69 4,950.00 1.00 4,950.39 3,944.53
4,180.64 4,175.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
4,671.30 4,665.00 1.00 4,166.89 3,320.23
413,407.79 412,850.00 1.00 369,077.49 294,085.65
2,610,957.85 2,607,435.00 1.00 2,331,189.57 1,857,521.57
14,174.12 14,155.00 1.00 12,657.63 10,085.76
320,657.65 320,225.00 1.00 286,302.24 228,129.28
27,181.68 27,145.00 1.00 24,271.99 19,340.23
11,104.98 11,090.00 1.00 9,918.35 7,903.07
23,937.30 23,905.00 1.00 21,374.65 17,031.59
45,050.79 44,990.00 1.00 40,224.78 32,051.62
189,215.30 188,960.00 1.00 168,944.34 134,617.01
421,683.96 421,115.00 1.00 376,500.00 300,000.00
42,801,750.57 42,744,000.00 1.00 38,215,480.73 30,450,582.26
0.00 1.00 0.00
0.00 1.00 0.00
15,814,725.62 15,804,405.00 1.00 6,024,000.00 4,800,000.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
1,772.39 1,770.00 1.00 1,772.07 1,412.01
16,682.51 16,660.00 1.00 16,662.15 13,276.61
52,751.17 52,680.00 1.00 52,684.14 41,979.39
37,475.56 37,425.00 1.00 37,428.54 29,823.54
4,956.69 4,950.00 1.00 4,950.39 3,944.53
4,180.64 4,175.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
4,165.62 4,160.00 1.00 4,166.89 3,320.23
369,573.65 369,075.00 1.00 369,077.49 294,085.65
2,334,339.62 2,331,190.00 1.00 2,331,189.57 1,857,521.57
12,672.10 12,655.00 1.00 12,657.63 10,085.76
297,451.34 297,050.00 1.00 265,578.47 211,616.31
11,104.98 11,090.00 1.00 9,918.35 7,903.07

45,050.79 44,990.00 1.00 40,224.78 32,051.62
264,166.43 263,810.00 1.00 235,861.02 187,937.06
4,005.40 4,000.00 1.00 3,580.59 2,853.06
65,888.90 65,800.00 1.00 58,383.31 46,520.56
189,215.30 188,960.00 1.00 168,944.34 134,617.01
130,936.67 130,760.00 1.00 116,904.51 93,151.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 1,772.07 1,412.01
0.00 1.00 16,662.15 13,276.61
0.00 1.00 24,679.58 19,665.00
0.00 1.00 32,981.40 26,280.00
0.00 1.00 52,684.14 41,979.39
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 4,166.89 3,320.23
0.00 1.00 369,077.49 294,085.65
0.00 1.00 2,331,189.57 1,857,521.57
0.00 1.00 12,657.63 10,085.76
253,406.91 253,065.00 1.00 226,256.45 180,284.02
27,181.68 27,145.00 1.00 24,271.99 19,340.23
11,104.98 11,090.00 1.00 9,918.35 7,903.07
23,937.30 23,905.00 1.00 21,374.65 17,031.59
45,050.79 44,990.00 1.00 40,224.78 32,051.62
257,497.43 257,150.00 1.00 229,905.75 183,191.83
12,992.53 12,975.00 1.00 11,596.98 9,240.62
189,215.30 188,960.00 1.00 168,944.34 134,617.01
709,487.28 708,530.00 1.00 633,466.41 504,754.11
5,527.46 5,520.00 1.00 4,936.47 3,933.45
47,724.39 47,660.00 1.00 42,610.72 33,952.77
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 1,772.07 1,412.01
0.00 1.00 16,662.15 13,276.61
0.00 1.00 52,684.14 41,979.39
0.00 1.00 4,950.39 3,944.53
0.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 2,280,885,189.00 1.00 0.00
0.00 1.00 369,077.49 294,085.65
1,775,620.77 1,773,225.00 1.00 1,585,361.73 1,263,236.44
330,480.90 330,035.00 1.00 295,069.99 235,115.53
27,181.68 27,145.00 1.00 24,271.99 19,340.23
11,104.98 11,090.00 1.00 9,918.35 7,903.07
23,937.30 23,905.00 1.00 21,374.65 17,031.59

799,638.92 798,560.00 1.00 713,959.87 568,892.33
8,040.85 8,030.00 1.00 7,188.74 5,728.08
45,050.79 44,990.00 1.00 40,224.78 32,051.62
264,166.43 263,810.00 1.00 235,861.02 187,937.06
370,089.35 369,590.00 1.00 330,437.38 263,296.71
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 1,772.07 1,412.01
0.00 1.00 16,662.15 13,276.61
0.00 1.00 24,679.58 19,665.00
0.00 1.00 32,981.40 26,280.00
0.00 1.00 52,684.14 41,979.39
0.00 1.00 37,428.54 29,823.54
0.00 1.00 4,950.39 3,944.53
0.00 1.00 4,175.11 3,326.78
0.00 1.00 0.00
0.00 1.00 0.00
0.00 1.00 4,166.89 3,320.23
0.00 1.00 369,077.49 294,085.65
0.00 1.00 1,573,210.41 1,253,554.11
0.00 1.00 12,657.63 10,085.76
329,920.15 329,475.00 1.00 294,571.34 234,718.20
11,104.98 11,090.00 1.00 9,918.35 7,903.07
45,050.79 44,990.00 1.00 40,224.78 32,051.62
264,166.43 263,810.00 1.00 235,861.02 187,937.06
12,992.53 12,975.00 1.00 11,596.98 9,240.62
130,936.67 130,760.00 1.00 116,904.51 93,151.00
5,527.46 5,520.00 1.00 4,936.47 3,933.45
24,032.43 24,000.00 1.00 21,517.97 17,145.79
0.99999 1.00
24.00 2,325,990.00 55,823,760.00

64.00 2,325,990.00 148,863,360.00
3.00 2,325,990.00 6,977,970.00
103.00 2,325,990.00 239,576,970.00
4.00 2,325,990.00 9,303,960.00
58.00 2,325,990.00 134,907,420.00
256.00 2,325,990.00 595,453,440.00
24.00 2,325,990.00 55,823,760.00

64.00 2,325,990.00 148,863,360.00
3.00 2,325,990.00 6,977,970.00
103.00 2,325,990.00 239,576,970.00
4.00 2,325,990.00 9,303,960.00
58.00 2,325,990.00 134,907,420.00
595,453,440.00
2,255,885,189.00
2,878,694,764.09
1.265
3,079,195,005.15
0.9996119
OS 1
MN 1
remblais GRAV
26.4
1.26 40.00 60
1.26 2.64
1.26
201.28
1.26
11.2
1.26
51.2
1.26
522.00 352.72
1.26
1.044 3.5272
1.26 500.00
100
1.26
1.26
1.26 264.54
1.26 2.00 0.80 21.47
1.26 2.00 4.50
1.26 2,280,885,189.00
1.26 bétonnière 1.00 95.05
1.26 OS 5 3.66
1.26 MN 10
1.26 13.70 15.00 0.41
1.26 1.24 15.00 2.15
1.26 2.50 5.00 4.24
1.26 2.50 5.00 6.08
1.26 1.50 15.00 1.42
1.26 0.65 15.00 8.72 85.00
1.26 6.90 15.00 0.51
1.26 14.30 15.00 0.24
1.26 -
1.26 30.00
1.26 5.80 15.00 0.23
1.26 4.00 1.00 2.25
1.26 4.00 1.00 6.00
1.26 1.90 15.00 0.14 0.96
1.26 1.00 5.00 19.60
1.26 70.00 5.00 4.25
1.26
1.26 5.00 5.00 1.24

1.26 18.00 5.00 6.53
1.26 9.85 15.00 0.64
1.26 4.00 15.00 0.38
1.26
1.26 bétonnière 1.00 110.28
1.26 OS 30 4.24
1.26 MN 60 2,280,885,189.00
1.26 13.70 90.00 0.03
1.26 1.24 90.00 3.02 6,293,475.0000
1.26 1.50 90.00 1.19
1.26 0.65 90.00 5.18 dame 303.00
1.26 6.90 90.00 0.05
1.26 14.30 90.00 0.02
1.26
1.26 30.00
1.26 5.80 90.00 0.31
1.26 4.00 1.00 2.75
1.26 4.00 1.00 16.00
1.26 1.90 90.00 0.19 0.87
1.26 1.00 30.00 8.63
1.26 8.00 30.00 0.45
1.26 70.00 30.00 3.95
1.26 160.00 90.00 0.00
1.26 5.00 1.00 16.00
1.26 1.08 1.00 19.44
1.26 90.00 1.00
1.26 0.20 90.00 0.06
1.26
1.26
1.26 2.00
1.26 124,023.0000
1.26 bétonnière 1.00 55.13
1.26 OS 4 2.12
1.26 MN 5
1.26 13.70 9.00 3.65
1.26 1.24 9.00 7.26
1.26 1.50 9.00 0.67
1.26 0.65 9.00 2.56 15.00
1.26 6.90 9.00 0.34
1.26 14.30 9.00 0.31
1.26 9.00 1,851,851,851.85
1.26 9.00 30.00
1.26 5.80 9.00 0.06
1.26 4.00 1.00 0.08
1.26 4.00 1.00 0.75 429,033,337.15
1.26 1.90 9.00 0.18 0.57
1.26 1.00 4.00 1.75
1.26 70.00 4.00 0.98
1.26 2,280,885,189.00
1.26 5.00 4.00 0.35
1.26 13.00 4.00 0.48
1.26 13.50 9.00 0.41
1.26 0.83 9.00 1.61
1.26 1.08 4.00 0.46
1.26 1.00 4.00 3.25
1.26
1.26 bétonnière 1.00 104.13
1.26 OS 25 4.00
1.26 MN 50
1.26 13.70 75.00 0.24
1.26 1.24 75.00 0.13
1.26 2.50 25.00 0.32
1.26 2.50 25.00 0.32
1.26 1.50 75.00 0.15
1.26
1.26 30.00
1.26 5.80 75.00 0.16
1.26 4.00 1.00 0.15
1.26 4.00 1.00 25.75
1.26 1.90 75.00 0.11 - 6.50
1.26 1.00 25.00 0.08
1.26 8.00 25.00 0.20 2,280,885,189.00
1.26 70.00 25.00 5.33
1.26 160.00 75.00 0.01
1.26 5.00 25.00 2.09
1.26 1.00 25.00 0.80
1.26 18.00 25.00 0.44
1.26 1.08 25.00 0.74
1.26 4.00 1.00 37.00
1.26 9.85 75.00 0.03
1.26 0.95 75.00 0.07
1.26
1.26 bétonnière 1.00 89.51
1.26 OS 4 3.44
1.26 MN 6
1.26 13.70 10.00 1.46
1.26 1.24 10.00 10.56
1.26 1.50 10.00 7.60
1.26 6.90 10.00 1.74
1.26 14.30 10.00 3.30
1.26
1.26 30.00
1.26 4.00 1.00 2.50
1.26 4.00 1.00 1.00
1.26 1.00 4.00 8.00
1.26 8.00 4.00 4.47
1.26 70.00 4.00 1.11
1.26 160.00 10.00 0.31
1.26
1.26 1.20 10.00 12.50

1.26 1.00
1.26 5.00 4.00 0.75
1.26 13.00 4.00 0.50
1.26 12.00 4.00 2.71
1.26
1.26 bétonnière 1.00 108.21 2,280,885,189.00
1.26 OS 8 4.16
1.26 MN 20
1.26 13.70 28.00 0.65
1.26 1.24 28.00 3.17
1.26 2.50 8.00 2.00
1.26 2.50 8.00 3.15 1.10
1.26 1.50 28.00 1.24
1.26 0.65 28.00 6.54 119.00
1.26 6.90 28.00 0.78
1.26 14.30 28.00 0.21
1.26
1.26 30.00
1.26 5.80 28.00 0.12
1.26 4.00 1.00 1.50
1.26 4.00 1.00 14.50
1.26 1.90 28.00 0.02 0.99
1.26 1.00 8.00 17.25
1.26 70.00 8.00 6.53
1.26 5.00 8.00 0.53
1.26 13.00 8.00 0.46
1.26 18.00 8.00 3.06
1.26 1.00 8.00 15.75
1.26 9.85 28.00 0.36
1.26 2.25 28.00 0.41
1.26 522.00
1.26
1.26
1.26
1.26
1.26
849,465,330.18 1.265
163,670,266.65 1.265
558,396,597.28 1.265
33,219,492.02 1.265
607,695,103.29 1.265
2,238,052,104.50 1.255 292,716,363.78 1.265
2,263,052,104.50 348,531,610.90 1.265
25,000,000.00 1
47.605 68.6 9 24 89 153.3 393.39375
120.135 181.3 11 64 29.08 59.92 182.38 29.08 1025.0188
8.335 14.7 0.3 3 32.50 56.5 185.8 3.42 74.753469
47.20
146.955 15.4 148 0.6 103 41.8 200.5 14.7 1834.6288
53.90
48.248 92.652 10 4 35.1 207.2 6.7 381.166
89.00
82.619 115.416 6 58 242.3 35.1 785.24749
453.897 488.068 148 36.9 256 4494.2082
4.53897 9.76136 1.48 0.369 5.12 6.969 67.413123
100 50 50 50 50
17.82753
340.42275
29.25 7.2 4.5

174 19.2 12
183.75 29.4 68.6

6.39375 1.705
393.39375 26.4 47.605 68.6

35.75 8.8 5.5
464 51.2 32
485.625 77.7 181.3 joint

3.34375 0.535 0.000225 0.72 30.864198 0.03125
36.3 4.4
1025.0188 60 120.135 181.3

0.975 0.24 0.15
21.75 2.4 1.5
13.125 2.1 4.9
0.4 0.8 0.32

3.17625 0.385 1.2 0.2 0.24
34.65 4.2 9.8 0.56
0.168
1.077219 0.00045 0.72 31 0.082863 perré

74.753469 2.64 8.335 14.7

1.95 0.48 0.3
746.75 82.4 51.5
3.75 0.6 1.4

1.25 0.2 0.000225 0.72 30.864198 0.03125
118.42875 14.355
37.5 6 14
925 118.4 74
1834.6288 201.28 146.955 15.4

32.5 8 5
29 3.2 2
60 9.6 22.4
4.46875 0.715 0.000225 0.72 30.864198 0.03125
6.80625 0.825
36.036 4.368 10.192 0.56
212.355 25.74 60.06 0.66
381.166 11.2 48.248 92.652 0.4 1 0.4
1.3 0.2 0.26
0.66

19.5 4.8 3
420.5 46.4 29
258.75 41.4 96.6
9.52875 1.155
66.528 8.064 18.816 0.56
10.440738 0.00045 0.72 31 0.082863 perré
785.24749 51.2 82.619 115.416

8.25 1
18.75 1
0.825 1
62.9 1
3.5 1
16 1
carrière roche et gisement meuble
1,671,500.00 2,005,800.00 1 2,005,800.00
essai d'identification 281,370.00 337,644.00 9.11017 3,075,994.24
essai proctor 125,040.00 150,048.00 9.11017 1,366,962.79
essai portance CBR 250,050.00 300,060.00 9.11017 2,733,597.61
teneur en element fin 46,890.00 56,268.00 9.11017 512,611.05
Los angeles 138,660.00 166,392.00 9.11017 1,515,859.41
micro deval 149,160.00 178,992.00 9.11017 1,630,647.55
80,000.00 96,000.00 9.11017 874,576.32
- -
etudes geotk - -
2,103,200.00 2,523,840.00 6 15,143,040.00
sondages 2,064,870.00 2,477,844.00 6 14,867,064.00
w labo 270,840.00 325,008.00 6 1,950,048.00
2,294,000.00 2,752,800.00 6 16,516,800.00
699,100.00 838,920.00 6 5,033,520.00
- -
25,355,420.00 30,426,504.00 1 30,426,504.00
essais de formulation béton 2,018,050.00 2,421,660.00 5.8786666667 14,236,131.92
essais de convenance béton 2,366,099.00 2,839,318.80 5.3866666667 15,294,463.94
127,183,620.81
remblais GRAV SAB moellon et piB300 B150
26.4 47.605 68.6 9
60 120.135 181.3 11
2.64 8.335 14.7 0.3
201.28 146.955 15.4 148 0.6
11.2 48.248 92.652 10
51.2 82.619 115.416 6
522 352.72 453.897 488.068 148 36.9
1.044 3.5272 4.53897 9.76136 1.973333333 0.492
frequence 500 100 100 50 75 75
B350
24
64
3
103
4
58
256
3.413333333
75

Installation de Chantier Général

Transféré par

Informations du document

Titre original

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Installation de Chantier Général

Transféré par

Droits d'auteur :

Formats disponibles

N° prix Unité Quantité nb de site

Installation de chantier Général fft 1 durée installation

Désignation u Coût unitaire Quantité

bureau,reunion,hebergement maitre d'ouvrage et œuvre,bur labo;abri groupe au PK 153+300 7,295,964.34 1.000

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

Plans de recollement fft 500,000.00 6.00

Chef d'équipe h 2,800.00

N° prix Unité Quantité

Etude et essai LABORATOIRE fft 1 1

Désignation u Coût unitaire Quantité

honoraire labo 220,717,662.65 1

Manœuvre local h 1,453.78

Désignation u Coût unitaire Quantité

N° prix Unité Quantité PK 1+300

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Démolition de l'ensemble de l'ouvrage provisoire existant - avec

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

EPI u 85,000 19.000

Chef d'équipe h 2,800.00 0.000

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Béton Q350 pour le radier et les parois verticales d'un caniveau de

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

N° prix Unité Quantité

Désignation u Coût unitaire Quantité

0.000 0.00 0.000 0.000

0.000 0.00 0.000 0.000

0.000 0.00 0.000 0.000