Table 6 Annualized deployment cost for single service case and an overview of used and unused capacity per resource
| Â | Capex (euro) | OpEx (euro) | Used capacity (euro) | Unused capacity (euro) |
|---|---|---|---|---|
On-board | Â | Â | Â | Â |
WAPs | 16,320.00 | 14,400.00 | 10,788.86 | 19,931.14 |
Wiring | 7,680.00 | 3,840.00 | 168.58 | 11,351.42 |
Gateway server | 6,560.00 | 4,000.00 | 1,958.23 | 8,601.77 |
Switch | 8,160.00 | 7,200.00 | 280.96 | 15,079.04 |
Video-on-demand server | 0.00 | 0.00 | 0.00 | 0.00 |
Crew mobile device | 0.00 | 0.00 | 0.00 | 0.00 |
Antenna (Cellular, Wi-Fi, GPS) | 5,440.00 | 4,800.00 | 1,898.89 | 8,341.11 |
Splitter | 2,560.00 | 1,920.00 | 830.76 | 3,649.24 |
Radios | 5,120.00 | 3,840.00 | 1,661.53 | 7,298.47 |
Train-to-wayside | Â | Â | Â | Â |
Data over Cellular | 0.00 | 146,302.70 | 146,302.70 | 0.00 |
Data over Wi-Fi | 0.00 | 256.67 | 256.67 | 0.00 |
Integrator/train-to-wayside | Â | Â | Â | Â |
Content creation server | 0.00 | 0.00 | 0.00 | 0.00 |
Management server | 0.00 | 7,200.00 | 1,440.00 | 5760.00 |
Gateway server | 0.00 | 7,200.00 | 1,440.00 | 5760.00 |
Network support | 0.00 | 104,000.00 | 20,800.00 | 83,200.00 |
Total cost | 51,840.00 | 304,959.37 | 187.827.18 | 168.972.18 |