Table 2.

Cost calculation (CAPEX)

CAPEX
Equipment	Units			Cost / Unit (€)			Total cost (€)
	VDSL	G.Fast	FTTH	VDSL	G.Fast	FttH	VDSL	G.Fast	FTTH
Duct and fiber	2105(m)	–	6.900	33	–	30	66,075	–	227,798
Cabinets	9	–	–	1500	–	–	13,500	–	–
DSLAM & control boards	9	9	–	6350	8900	–	57,150	80,100	–
SFP	18	54	288	100	100	100	1800	5400	28,800
Fiber patch cord	18	54	–	5	5	–	90	270	–
ODF	9	–	27	30	–	30	270	–	810
Filter reglet	135	90	–	25	25	–	3375	2250	–
Batteries	36	–	–	100	–	–	3600	–	–
Cabin installation	9	9	9	7100	3000	4000	63,900	27,000	36,000
Power supply	9	–	–	350	–	–	3150	–	–
Technical design	9	–	–	688	–	–	6192	–	–
OLT	1	1	1	4000	9500	6000	4000	9500	6000
Switch	1	1	1	5200	5200	5200	5200	5200	5200
OCR	1	–	1	500	–	1460	500	–	1460
DC patchcord	18	54	576	5	5	5	90	270	2880
Air condition	1	–	–	1150	–	–	1150	–	–
DC installation	1	1	–	4100	3000	–	4,100	3000	4000
Subscriber router	300	450	–	25	40	–	7500	18,000	–
Fiber spiltter 1:16	–	–	360	–	–	10	–	–	3600
Cumulative cost							241,642	150,990	316,478