Server Side

PC/Laptop 1 unit -
Management Software Winbox 1 lcs -
Router Board Mikrotik RB450G 1 unit 1,650,000 1,650,000
Access Point, 2.4GHz Ubiquiti NanoStation M2 / 0 unit 1,537,500 -
Bullet M2HP 600mW 1 unit 1,350,000 1,350,000 N-Male
Antenna Omni TP-LINK TL-ANT2415D OMNI 1 unit 515,000 515,000 N-Female
Pigtail RG316 0 unit 100,000 - No need
PoE Injector 1 unit 235,000 235,000
Switch Hub 5/8 Port D-Link/TP-Link 0 unit 400,000 -
Kabel STP Cat 5e/6 Belden 30 mtr 12,000 360,000
Connector RJ45 Local 10 unit 7,500 75,000
Antipetir,0-3 GHz Altelicon 0 unit 525,000 -
Antipetir, Ethernet APC 1 unit 325,000 325,000
Tiang Antenna/Pipa+base Custom, bambu aje 0 unit 1,000,000 -
Box Perangkat 1 unit 350,000 350,000
IndiHome Internet Setup Cap. 40 Mbps 1 time 500,000 500,000

Repater WDS
Access Point, 2.4GHz Bullet M2HP 600mW 1 unit 1,350,000 1,350,000
Antenna Omni TP-LINK TL-ANT2415D OMNI 1 unit 515,000 515,000
PoE Injector 1 unit 235,000 235,000
Tiang Antenna/Pipa+base Custom, bambu aje 0 unit 1,000,000 -

7,460,000
10% Dll 8,206,000
Pemasukan

Pelanggan 20 btrv
Perangkat 2 /btrv

Total Pemasukan 40 lcs 75,000 3,000,000

Pengeluaran
Indihome monthly - 40MBps 671,000
Maintenance/Admin 600,000
Listrik 150,000

Total Pengeluaran 1,421,000

Sisa untuk kas 1,579,000

BEP Modal - Bulan 6.00
https://habibahmadpurba.wordpress.com/2016/09/20/membuat-jaringan-wifi-access-point-repeater-wds-menggun
https://indihome.co.id/package
http://docplayer.info/32265165-Proposal-judul-skripsi-perancangan-jaringan-hotspot-server-berbasis-mikrotik-di-ge

https://dokumen.tips/documents/proposal-usaha-hotspot.html
https://www.academia.edu/9633399/A._Judul_Proposal_Membuat_Jaringan_Internet_Di_Komplek_Perumahan_D
ess-point-repeater-wds-menggunakan-tp-link-tl-wa801nd/

ot-server-berbasis-mikrotik-di-gedung-kuliah-universitas-abulyatama.html

net_Di_Komplek_Perumahan_Dengan_RT_RW_NET_Sebagai_Internet_Service_Provider
1 Enclosure Local Customize
Dim : 600H x 1600W x 600D mm
Powder Coating finish
Complete with terminal blocks, pilot lamp for power,
Power supply 24Vdc 50W, distribution MCB
Enclosure, as per dim above Local Customize
Internal Panel lighting, TL 10W Philips TMS
Power Supply 24VDC 50W Schneider/Equal ABL2/Equal
Panel Switch
Terminal Block, Feedthrough Local
Din Rail, 35mm Local
PVC Wire duct Local
Incoming MCB, 1P 10A 6kA Schneider C60N
Distribution MCB, 1P 6A 4.5kA Schneider Domae
Pilot Lamp R/G/Y, 220VAC Axle/Eq. AD22
Fuse Set, 1P 2A Axle/Eq. STI-32
Selector Switch, Man-0-Auto Salzer/Eq. SA16
Interposing Relay, 24Vdc Coil Schneider RXM
Exhaust Fan and Filter for Enclosure
Internal panel wire and accessories

2 Inverter 18.5KW 3P Schneider ATV61

3 CO Sensor, 0-100ppm, 4-20mA Output GES/Equal CMD5B
4 Temperature Sensor Autonics TZM
5 Controller Schneider M221/SR3
6 Power Cable, 2.5mm2 NYA
7 Control Cable, 1.5mm2 NYAF
8 Engineering, Labour, Drawing
Detail Design Engineering
Panel Assembly and Erection
PLC Configuration and Programming
Packing and Delivery to Surabaya
Installation
Test Commissioning
Documentation

Total
 M 0.7
S 0.8

L-UP N-UP N-TP

1 ea 15,674,250 15,674,250

1 ea 7,600,000 0% 7,600,000 7,600,000 90

TMS012 1 x 18W 1 ea 87,000 0% 87,000 87,000 0.3
ABL2REM24020H 1 ea 314,600 30% 220,220 220,220 1
1 ea 125,000 30% 87,500 87,500 0.2
80 ea 4,650 0% 4,650 372,000 0.015
1 lot 45,000 0% 45,000 45,000 0.35
1 lot 87,500 0% 87,500 87,500 0.5
A9F74220 1 ea 151,250 30% 105,875 105,875 0.25
5 ea 68,750 30% 48,125 240,625 0.25
3 ea 17,500 8% 16,188 48,563 0.05
3 ea 29,375 8% 27,172 81,516 0.05
SA16-3-2 1 ea 76,250 8% 70,531 70,531 0.25
RXM2LB2B7+RXZE1M2C 4 ea 75,650 30% 52,955 211,820 0.1
Commonwealth 1 set 1,263,800 0% 1,263,800 1,263,800 2.5
1 lot 450,000 0% 450,000 450,000 4

ATV610D18N4 1 ea 25,168,000 32% 17,114,240 17,114,240 24,448,950 24,448,950 20

CMD5B1000 1 ea 9,093,000 0% 9,093,000 9,093,000 12,990,000 12,990,000 2.5
TZN4M-14C + Sensor 1 ea 2,592,900 2,592,900 2.5
1 set 10,303,200 10,303,200 3.5
1 roll 331,000 0% 331,000 331000 472,900 472,900 5
1 roll 264,000 0% 264,000 264000 377,150 377,150 5
1 ls 20,308,750 20,308,750
1 ls 1,000,000 0% 1,000,000 1,000,000
1 ls 350,000 0% 350,000 350,000
1 ls 5,000,000 0% 5,000,000 5,000,000
1 ls 2,397,000 0% 2,397,000 2,397,000
1 ls 2,100,000 0% 2,100,000 2,100,000
1 ls 4,500,000 0% 4,500,000 4,500,000
1 ls 900,000 0% 900,000 900,000

87,168,100
 90
0.3
1
0.2
1.2
0.35
0.5
0.25
1.25
0.15
0.15
0.25
0.4
2.5
4

20
2.5
2.5
3.5
5
5

141