...
Starter Kit #1 - b48/n48 (CBRS USA)
Component | Model | Price | Quantity | Total |
AGW | HK-5122 | $ 400 | 1 | $ 400 |
Radio 4G | Indoor 4G CBRS (b48) Small Cell | $ 671.74 | 1 | $ 671.74 |
Radio 5G | Indoor 5G CBRS (n48) Small Cell | $ 1,996.67 | 1 | $ 1996.67 |
CPE | Stargate Node Non-SPAN | $ 1000 | 1 | $ 1000 |
Support | RAN (20% of Indoor 4G and 5G) | $ 533.68 | ||
Support | Stargate Node 15% | $ 150 | ||
Grand Total | $ 4752.09 |
Starter Kit #2 - b48/n77 (Industrial Band Europe)
Component | Model | Price | Quantity | Total |
AGW | HK-5122 | $ 400 | 1 | $ 400 |
Radio 4G | Indoor 4G CBRS (b48) Small Cell | $ 671.74 | 1 | $ 671.74 |
Radio 5G | Indoor 5G CBRS (n48) Small Cell | $ 1,996.67 | 1 | $ 1,996.67 |
CPE | Stargate Node Non-SPAN | $ 1000 | 1 | $ 1000 |
Support | RAN (20% of Indoor 4G and 5G) | $ 533.68 | ||
Support | Stargate Node 15% | $ 150 | ||
Grand Total | 4752.09 |
Starter Kit #3 - b48 (CBRS 4G Only, 2 eNB + 2 CPE)
Component | Model | Price | Quantity | Total |
AGW | HK-5122 | 400 | 1 | 400 |
Radio 4G | Indoor 4G CBRS (b48) Small Cell | 671.74 | 2 | 1343.48 |
CPE | Stargate Node Non-SPAN | 1000 | 2 | 2000 |
Support | RAN (20% of Indoor 4G and 5G) | 268.70 | ||
Support | Stargate Node 15% | 300 | ||
Grand Total | 4312.18 |
Starter Kit #4 - n48 (CBRS 5G Only, 2 gNB)
Component | Model | Price | Quantity | Total |
AGW | HK-5122 | 400 | 1 | 400 |
Radio 5G | Indoor 5G CBRS (n48) Small Cell | 1,996.67 | 2 | 3993.34 |
Support | RAN (20% of Indoor 4G and 5G) | 798.67 | ||
Grand Total | 5192.01 |
Proposed budget for initial order of kits
Following budget is required to procure 10 kits:
Variant | Price | Quantity | Total |
Starter Kit #1 | $ 4752.09 | 4 | $ 19,008.36 |
Starter Kit #2 | $ 4752.09 | 2 | $ 9,504.18 |
Starter Kit #3 | $ 4312.18 | 2 | $ 8,624.36 |
Starter Kit #4 | $ 5192.01 | 2 | $ 10,384.02 |
$ 47,520.92 |
In addition, we should reserve additional 10% of this budget for transport and unforeseen costs.