SIMULATION
SIMULATION
SIMULATION
90
45
590
30
55
55
50
49
49
50
40
30
20
10
80000
660
DESIGNATION Unité Qté PU TOTAL
Système d'amplification
Amplificateur mobile à 5 bandes Nikrans NS-150-Multi 1 462,000 462,000
Antenne extérieure à large bande 12 dBi, NS-LPDA-12D 1 59,400 59,400
Antenne intérieure de plafond 3dBi, NS-CA-3D 25 29,700 742,500
Trunk-Amplifier 20 dB (800/900/1800/2100/2600 MHz) 2 389,400 778,800
0 0
Splitter / Répartiteur à 2 voies 2 19,800 39,600
Sécurité
Cuivre mètres 15 3,500 52,500
piquets de terre 3 5,000 15,000
support 1 25,000 25,000
feuille de tôle galva 1 18,000 18,000
Coliers + chevilles 10 1,000 10,000
Main d'œuvre Cissé 1 100,000 100,000
Total Cissé :
0
5,177,640
1.3
2
TOTAL MAJORE PU MAJORE
924,000 924,000
118,800 118,800
1,485,000 59,400
1,557,600 778,800
0
79,200
363,000 72,600
363,000 72,600
396,000 66,000
323,400 64,680
64,680 64,680
755,040 0
132,000 66,000
792,000 52,800
435,600 39,600
26,400
303,600 13,200
844,800 0
200,000
3,882,140 0
68,250 4,550
19,500 6,500
32,500 32,500
23,400 23,400
13,000 1,300
130,000 130,000
220,500
1,000,000
75,000 75,000
0
HT 8,925,930
TVA 1,606,667 0
TTC 10,532,597
924,000
118,800
1,485,000
1,557,600
79,200
363,000
363,000
396,000
323,400
64,680
132,000
792,000
435,600
26,400
303,600
200,000
68,250
19,500
32,500
23,400
13,000
1,130,000
75,000
8,925,930 18% 1606667.4 10,532,597