Table 14 The total cost of ownership calculation shows a cost of over one million euro for a free/freemium Wi-Fi roll-out and two hundred thousand euro for premium

c _CapEx

Total CapEx cost

€397,399

€81,855

c _{OpExSiteCosts}

OpEx for site costs of the APs per year (undiscounted)

€209,160

€27,888

c _{OpExEquipment}

OpEx for all non-AP equipment per year (undiscounted)

€10,444.1

€3445.30

c _{OpExbackhauling}

OpEx for backhauling per year (undiscounted)

€3278

€3278

c _OpEx

Total discounted OpEx cost (for 4 years)

€766,481

€34,611.3

TCO

Discounted total cost Of ownership (for 4 years)

€1,163,880

€200,883