Microwave Unlicense / Ubiquity Project

No.

Part Number.

Product
Broadband Wireless Access ( Point to Point )
Base Station 222 HOP
1

HI-Rocket M5

HI-AM-5G19-120

ZZ-Surge

HI-SECTOR MOUNTING

HI-TS-5-POE

ZZ-Other

ZZ-RACK SHELE

ZZ-UTP

ZZ-RJ45

10

ZZ-CONVERTER

Broadband Wireless Access ( Point to Point )

Customer CPE 222 HOP
11

HI-PBM5

12

ZZ-Surge

13

ZZ-UTP

14

ZZ-RJ45

15

HI-SECTOR MOUNTING

16

ZZ-Other

17

ZZ-RACK SHELF

e / Ubiquity Project
Original
Description

Q'ty

Unit Price (B)

222

3,200.00

AirMax Sector, 5GHz, 19dBi, 120deg

222

5,600.00

Surge Arrestor 1KV

222

1,380.00

222

ToughSwitch 5 port 10/100/1000 Manage

222

Wireless Access ( Point to Point )

Rocket M5: Wireless AP ,5GHz Outdoor

2x2 MIMO AirMAX 802.11a/n

550.00
5,000.00

Switch featuring 24V POE

DC Breaker Control POE

222

500.00

Front Panel FIX Shelf ( 2 )

222

400.00

Link: CAT 5E UTP, Outdoor Double Jacket (300M)

74

3,300.00

(1 Hop 100M.)
RJ45 Modular Plug (1 10 )

222

42.00

DC/DC Converter include cable

222

1,800.00

5GHz PowerBridge MIMO,AIRMAX

222

10,000.00

Surge Arrestor 1KV

222

1,380.00

74

3,300.00

Wireless Access ( Point to Point )

Link: CAT 5E UTP , Outdoor (Doubie Jacket)

(300M) (1Hop 100M.)

RJ45 Modular Plug (1 10 )

222

42.00

222

550.00

Outlet BOX PVC with breaker control for POE

222

690.00

Front Panel FIX Shelf ( 2 )

222

400.00

Microwave Unlicense / Ubiq

Discounted

Original

Discounted

Unit Price (B)

Total (B)

Total (B)

No.
Product

Broadband Wireless A
Base Station 1 HOP
3,200.00

710,400.00

710,400.00

5,300.00

1,243,200.00

1,176,600.00

1,350.00

306,360.00

299,700.00

122,100.00

122,100.00

1,110,000.00

999,000.00

400.00

111,000.00

88,800.00

400.00

88,800.00

88,800.00

244,200.00

244,200.00

9,324.00

9,324.00

399,600.00

399,600.00

550.00
4,500.00

3,300.00

42.00
1,800.00

10

Broadband Wireless A
Customer CPE 1 HOP
10,000.00

2,220,000.00

2,220,000.00

11

1,350.00

306,360.00

299,700.00

12

3,300.00

244,200.00

244,200.00

13

42.00

9,324.00

9,324.00

14

550.00

122,100.00

122,100.00

15

690.00

153,180.00

153,180.00

16

400.00

88,800.00

88,800.00

17

7,488,948.00

7,275,828.00

Microwave Unlicense / Ubiquity Project

Part Number.

Description

Broadband Wireless Access ( Point to Point )

ase Station 1 HOP

HI-Rocket M5

Rocket M5: Wireless AP ,5GHz Outdoor

2x2 MIMO AirMAX 802.11a/n

HI-AM-5G19-120

AirMax Sector, 5GHz, 19dBi, 120deg

ZZ-Surge

Surge Arrestor 1KV

HI-SECTOR MOUNTING

HI-TS-5-POE

ToughSwitch 5 port 10/100/1000 Manage

Switch featuring 24V POE

ZZ-CONVERTER

DC/DC Converter include cable

Broadband Wireless Access ( Point to Point )

ustomer CPE 1 HOP

HI-PBM5

5GHz PowerBridge MIMO,AIRMAX

ZZ-Surge

Surge Arrestor 1KV

HI-SECTOR MOUNTING

ZZ-Other

Outlet BOX PVC with breaker control for POE

Per hop price

AIS/SBN Fixed price

Cost from Astra
Gap

Microwave Unlicense / Ubiquit

Q'ty

Original

Discounted

Unit Price (B)

Unit Price (B)

No.
Product

16,087.31

Broadband Wireless Acces

17,530.00

16,700.00

3,200.00

3,200.00

5,600.00

5,300.00

1,380.00

1,350.00

1
1

550.00
5,000.00

550.00
4,500.00

Base Station 1 HOP

4
5

6
7
8

9
1

15,411.31

1,800.00

1,800.00

10

Broadband Wireless Acces

12,620.00

12,590.00

Customer CPE 1 HOP

10,000.00

10,000.00

11

1,380.00

1,350.00

12
13

14
1

550.00

550.00

15

690.00

690.00

16
17

Per hop price

30,150.00

29,290.00

1 Hop

31,498.62

1 Hop

29,290.00
2,208.62

222 Hop

490,313.64

Microwave Unlicense / Ubiquity Project

Part Number.

Description

Broadband Wireless Access ( Point to Point )

ase Station 1 HOP

HI-Rocket M5

Rocket M5: Wireless AP ,5GHz Outdoor

2x2 MIMO AirMAX 802.11a/n

HI-AM-5G19-120

AirMax Sector, 5GHz, 19dBi, 120deg

ZZ-Surge

Surge Arrestor 1KV

HI-SECTOR MOUNTING

HI-TS-5-POE

ToughSwitch 5 port 10/100/1000 Manage

Switch featuring 24V POE

ZZ-CONVERTER

DC/DC Converter include cable

Broadband Wireless Access ( Point to Point )

ustomer CPE 1 HOP

HI-PBM5

5GHz PowerBridge MIMO,AIRMAX

ZZ-Surge

Surge Arrestor 1KV

HI-SECTOR MOUNTING

ZZ-Other

Outlet BOX PVC with breaker control for POE

Propose AIS/SBN as Astra price level

Cost from Astra
Gap

Astra to SBN
Q'ty

Unit Price (B)

20,820.00

125%
#DIV/0!

3,700.00

116%
#DIV/0!
#DIV/0!

6,270.00

118%
#DIV/0!

1,450.00

107%
#DIV/0!

600.00

109%
#DIV/0!

6,800.00

151%

2,000.00

111%

13,640.00
1

10,800.00

1,450.00

600.00

790.00

34,460.00

1 Hop

34,460.00

1 Hop

29,290.00
5,170.00

222 Hop

1,147,740.00

New SCENARIO ( per AP/CPE and change configuration to 1+1 :1 )

Dismental Existing Equipment

AIS/SBN Fixed price ( Service part of WiFi )

Region
xxx

AIS/SBN Fixed price ( Service part of WiFi )

Unit

SBN

Survey

Inst & Com

AP and/or CPE

12,000.00

3,000.00

9,000.00

3000

9000

I Group propose price level ( Service part of WiFi )

Region
All Regions
Safty Training ( All Regions )

Unit

I Group

Survey

Inst & Com

AP and/or CPE

13,000.00

3,000.00

10,000.00

Team / Class

6,000.00

N/A

N/A

Region
xxx

Unit

SBN

HOP

???

I Group propose price level ( Service part of WiFi )

Region
All Regions

Unit

I Group

HOP

13,000.00

18sep k.chanon

ap or cpe =
11000/2=5500-

Noted ; Not cover to 3 province red zone of south

Noted ; Not cover to 3 province red zone of south

Alfa & BFC propose price level
Alfa & BFC propose price level
Region

Alfa

Region
All Regions

Unit

Alfa + BCF

Alfa

BFC

HOP

11,000.00

2,000.00

9,000.00

Total

Survey

Inst & Com

CN & East

AP and/or CPE

12,000.00

1,875.00

10,125.00

1,975.00

8,150.00

Noted 1 ; Not cover to 3 province red zone of south

North & NorthEast

AP and/or CPE

12,000.00

1,450.00

10,550.00

1,975.00

8,575.00

Noted 2 ;

South

AP and/or CPE

12,000.00

1,250.00

10,750.00

1,975.00

8,775.00

A: Visual and Simply Test only to confirm euquipment still be in good condition

BKK

AP and/or CPE

12,000.00

2,925.00

9,075.00

1,975.00

7,100.00

B: Packing by normal bubble material only

Team / Class

5,000.00

1,000.00

4,000.00

N/A

N/A

Safty Training ( All Regions )

Unit

Alfa + BFC

BFC

C: Delivery goods to SBN Warehouse in region only.

Noted 1 ; Not cover to 3 province red zone of south

Noted 2 ;

16%

Payment ;

Survey

Included Survey Report & Dwg

12%

BFC

100% Inventory sheet with sign approved

Installation

Included Mounting and/or Fixed Shelf

10%

Alfa

100% Inventory sheet with sign approved

Included LAN Cable with RJ Conector & Duct and all Cable/Misc to complete inst work

24%

Comm

With Test Data Book until get sign approved

20%

Others

Included ;

#DIV/0!

1) Project co-ordinate
2) Project Meeting
3) Delivery Equipment from AIS store to site
4) Document work to support AIS system ( AAM, . )

Payment ;
BFC

30% Advance ( Base on work order / Timely )

70% PAT Book with sign approved and AAM Create

Alfa

100% PAT Book with sign approved and AAM Create

New SCENARIO ( per AP/CPE and change configuration to

AIS/SBN Fixed price ( Service part of WiFi )

Region
xxx

Unit

SBN

AP and/or CPE

12,000.00

I Group propose price level ( Service part of WiFi )

Region
All Regions
Safty Training ( All Regions )

Unit

I Group

AP and/or CPE

13,000.00

Team / Class

6,000.00

Noted ; Not cover to 3 province red zone of south

Alfa & BFC propose price level

Region
CN & East

Unit
AP and/or CPE

Alfa + BFC
12,500.00

North & NorthEast

AP and/or CPE
12,500.00
South
AP and/or CPE
12,500.00
BKK
AP and/or CPE
12,500.00
Safty Training ( All Regions )
Team / Class
5,000.00
Noted 1 ; Not cover to 3 province red zone of south
Noted 2 ;
Survey
Included Survey Report & Dwg
Installation
Included Mounting and/or Fixed Shelf
Included LAN Cable with RJ Conector & Duct and all Cable/Misc to complete inst w
Comm
With Test Data Book until get sign approved
Others

Included ;
1) Project co-ordinate
2) Project Meeting
3) Delivery Equipment from AIS store to site
4) Document work to support AIS system ( AAM, . )

Payment ;
BFC

30% Advance ( Base on work order / Timely )

70% PAT Book with sign approved and AAM Create

Alfa

100% PAT Book with sign approved and AAM Create

23-Sep-14 SBN safety training

17:30 SBN sub bfc 500-/ap a

safety class

certi
sk comment > sub region train

er AP/CPE and change configuration to 1+1 :1 )

Survey

Inst & Com

3,000.00

9,000.00

3000

9000

Survey

Inst & Com

3,000.00

10,000.00

N/A

N/A

Alfa

BFC
Total

Survey

Inst & Com

1,875.00

10,625.00

1,975.00

8,150.00

1,450.00
1,250.00
2,925.00
1,000.00

11,050.00
11,250.00
9,575.00
4,000.00

1,975.00
1,975.00
1,975.00
N/A

8,575.00
8,775.00
7,100.00
N/A

& Duct and all Cable/Misc to complete inst work

15%
12%
10%
23%
20%
#DIV/0!

tem ( AAM, . )

d AAM Create

nd AAM Create

safety training sub& sbn

12500-/ap/cpe i21 charge

SBN sub bfc 500-/ap alfa

lass


certify safety training 3
> sub region train

harge

Dismental Existing Equipment

AIS/SBN Fixed price ( Service part of WiFi )

Region
xxx

Unit

SBN

HOP

???

I Group propose price level ( Service part of WiFi )

Region
All Regions

Unit

I Group

HOP

13,000.00

Noted ; Not cover to 3 province red zone of south

Alfa & BFC propose price level

Region
Safety training

All Regions

Unit

Alfa + BCF

HOP

11,000.00

500.00

Noted 1 ; Not cover to 3 province red zone of south

500.00
500.00
500.00

Noted 2 ;
A: Visual and Simply Test only to confirm euquipment still be in good condition
B: Packing by normal bubble material only
C: Delivery goods to SBN Warehouse in region only.
Payment ;
BFC
Alfa

100% Inventory sheet with sign approved

100% Inventory sheet with sign approved

Equipment

18sep k.chanon
ap or cpe =
11000/2=5500-

Alfa

BFC

2,000.00

9,000.00