Total Access Points
50
50 guest rooms APs
Total Sell Price
$31,677.54
Cost: $22,663.56
Gross Margin
28.5%
Profit: $9,013.98
IDF Switches
3
+ 1 Aggregate switch
| SKU | Description | Qty | Unit Price | Total Price |
|---|---|---|---|---|
WiFi HW4$14,395.00 | ||||
| NSE3000 | Cambium NSE3000 Network Services Engine (Gateway/Router)Gateway | 1 | $1,750.00 | $1,750.00 |
| XV2-21X | Cambium XV2-21X WiFi 6 2x2 Indoor Ceiling AP (1Gb)Access PointGuest Hallway Ceiling APs | 50 | $149.00 | $7,450.00 |
| MXEX3024xFxA01 | Cambium cnMatrix EX3024F 24-Port 10Gb SFP+ Fiber Aggregate SwitchAggregate SwitchCore/MDF Aggregate Switch (10Gb Fiber) | 1 | $2,495.00 | $2,495.00 |
| MXEX2052GxPA01 | Cambium cnMatrix EX2052-P 48-Port PoE+ 4SFP+ 540WSwitchIDF Edge PoE+ Switch (48-port) | 2 | $1,350.00 | $2,700.00 |
Software3$4,140.00 | ||||
| MSX-SUB-EX2052-P-5 | cnMaestro X 5-yr Sub — EX2052-P SwitchSubscription5yr support | 2 | $115.00 | $230.00 |
| MSX-SUB-EX3024F-5 | cnMaestro X 5-yr Sub — EX3024F Aggregate SwitchSubscription5yr support | 1 | $160.00 | $160.00 |
| MSX-SUB-XV2-21X-5 | cnMaestro X 5-yr Sub — XV2-21X Indoor APSubscription5yr support | 50 | $75.00 | $3,750.00 |
Accessories10$1,743.00 | ||||
| SFP-10G-SR | Cambium 10G SFP+ MMF SR Transceiver 850nm (300m)Fiber Module10G MMF SFP+ modules (both ends) | 4 | $75.00 | $300.00 |
| SFP-1G-SX | Cambium 1G SFP MMF SX Transceiver 850nmFiber ModuleGateway SFP modules | 4 | $48.00 | $192.00 |
| CAT6-1ft-PURPLE | CAT6 Patch Cable 1' Purple — Guest InternetCable | 18 | $2.00 | $36.00 |
| CAT6-15ft-BLACK | CAT6 Patch Cable 15' Black — End Device/APCableAP run patch cables (15ft black) | 52 | $8.00 | $416.00 |
| CAT6-3ft-PURPLE | CAT6 Patch Cable 3' Purple — Guest InternetCable | 18 | $2.50 | $45.00 |
| CAT6-3ft-RED | CAT6 Patch Cable 3' Red — Gateway connectionsCableGateway patch cables | 4 | $3.50 | $14.00 |
| CAT6-5ft-BLUE | CAT6 Patch Cable 5' Blue — UplinkCableUplink patch cables (blue) | 3 | $4.00 | $12.00 |
| CAT6-5ft-PURPLE | CAT6 Patch Cable 5' Purple — Guest InternetCable | 18 | $3.00 | $54.00 |
| GS-LC2-05-10G | OM4 Duplex OFNR LC-LC 5M Fiber Patch CableCableOM4 LC-LC 5M Fiber Patch Cables | 2 | $12.00 | $24.00 |
| MISC-HW | Miscellaneous Hardware ComponentsMiscellaneousMiscellaneous hardware | 1 | $650.00 | $650.00 |
Infrastructure5$2,144.00 | ||||
| PSI5-1500RT120 | Liebert UPS Vertiv PSI5 1500 1350W 120VAC Rack/TowerUPS | 1 | $999.00 | $999.00 |
| RR1907-BK1 | Middle Atlantic 7' Full Height 19" RackRackIDF Full-Height 19" Rack | 2 | $210.00 | $420.00 |
| RR1907-BK1 | Middle Atlantic 7' Full Height 19" RackRackMDF Rack | 1 | $210.00 | $210.00 |
| W-75-MRL-BK | 3/4" Rip-Tie Wrap Strap 75ft Roll BlackRack AccessoryVelcro cable management | 1 | $50.00 | $50.00 |
| RS-1215 | Tripplite Power Strip 15A 12-Outlet 19" RackmountRack AccessoryRack Power Strip (1 per rack) | 3 | $155.00 | $465.00 |