Site Plan
Sub-6 Macro38 sites
$180k CAPEX · $22k/yr OPEX
mmWave Small Cell22 sites
$95k CAPEX · $14k/yr OPEX
THz Pilot4 sites
$220k CAPEX · $18k/yr OPEX
Horizon5 yr
Total CAPEX
$9.81M
OPEX (5y)
$6.08M
Revenue (5y)
$97.78M
Payback
0.5yr
ROI
835%
Coverage
176.5km²
Served Users
82,080
Energy
166.4kW
$ / user
$120