Table 8 The entire BOM falls down in 4 major cost groups: CapEx and 3 sets of OpEx costs (1 year): site costs, equipment maintenance, and backhauling

Cost Group

Cost components

Value

Amount

c _CapEx

c _CapExAP

€1959

N _ap

c _CapExSwitch

€2215

N _switch

c _{CapExSubsystemAndCabling}

€270

N_switch + 2

c _{CapExNetworkCable}

€1

N _Cable

c _CapExFixed

€20,509

1

c _{OpExSiteCosts}

c _{OpExSiteCosts}

€1162

N _ap

c _{OpExEquipment}

c _OpExAP

€40.2

N _ap

c _OpExSwitch

€181.9

N _switch

c _OpExFixed

€1752.9

1

c _{OpExbackhauling}

c _{OpExBackhauling}

€1638.9

2