DoceoTech Design Rev 2

8/4/2019 DoceoTech Design Rev 2

1/77


2/77

Network Inputs

Network Inputs

Dense Urban Tower HAAT (m) 30

Urban Tower HAAT (m) 30Suburban Tower HAAT (m) 45

Rural Tower HAAT (m) 80CPE or Mobile Height (m) 2.0

Carrier Frequency (MHz) 700Dense Urban Radius Urban Radius Suburban Radius Rural Radius

Average Channels Per Site (sectors*channels/sector) 1 km km km km

BPSK - Useable Throughput Per Sector 1,000 Kbps 1.67 2.04 3.22 6.69QPSK - Useable Throughput Per Sector 2,000 Kbps 1.13 1.38 2.15 4.37

16QAM -Useable Throughput Per Sector 4,000 Kbps 0.82 0.99 1.53 3.06

BPSK - Average Throughput Per Sector 1,000 KbpsQPSK -Average Throughput Per Sector 2,000 Kbps

16QAM - Average Throughput Per Sector 4,000 Kbps Dense Urban Urban Suburban Rural

kbps/km kbps/km kbps/km kbps/km

BPSK -Edge of Coverage Throughput 1,000 Kbps 597.21 490.86 310.22 149.47QPSK -Edge of Coverage Throughput 2,000 Kbps 1,768.04 1,453.20 930.69 457.7016QAM -Edge of Coverage Throughput 4,000 Kbps 4,903.06 4,029.96 2,609.66 1,305.48

BPSK - Subscribers Per Site 13

QPSK - Subscribers Per Site 2516QAM - Subscribers Per Site 50

Channel Available Capacity 100%

Correction factor Dense Urban -2 dB

Correction Factor Urban -5 dBCorrection Factor Suburban -9 dB

Correction Factor Rural -15 dBAdditional Site Overlap 0%

Capacity

Coverage


3/77

Link Budgets

Downlink Uplink Downlink Uplink Downlink Uplink

Inputs BPSK BPSK QPSK QPSK 16QAM 16QAMTransmitter

Max. transmission power [Watts] 20.00 1.00 20.00 1.00 20.00 1.00Max. transmission power in dBm 43.01 30.00 43.01 30.00 43.01 30.00Cable loss [dB] 0.00 0.00 0.00 0.00 0.00 0.00

Antenna gain [dBi] 12.00 0.00 12.00 0.00 12.00 0.00EIRP [dBm] 55.01 30.00 55.01 30.00 55.01 30.00

ReceiverAntenna Gain [dBi] 0.00 12.00 0.00 12.00 0.00 12.00Receiver sensitivity [dBm] -90.00 -90.00 -84.00 -84.00 -79.00 -79.00

TX plus RX Diversity Gain [dB] 0.00 0.00 0.00 0.00 0.00 0.00

System Sensitivity [dBm] -90.00 -102.00 -84.00 -96.00 -79.00 -91.00

Other Gains/LossesBuilding loss 0.00 0.00 0.00 0.00 0.00 0.00

Body Loss 0.00 0.00 0.00 0.00 0.00 0.00Fade Margin [dB] 5.00 5.00 5.00 5.00 5.00 5.00

OutputsMax path loss [dB] 140.01 127.00 134.01 121.00 129.01 116.00

Path Balanced EIRP [dBm] 42.00 30.00 42.00 30.00 42.00 30.00MAPL 127.00 121.00 116.00

Link Budget: Add Gains and Subtract Losses


4/77

Marketing Inputs

Fifth Year Market Penetration 5.0%

Service Level (in Kbps) % of Subs. Price1,500 20% 125$

768 40% 75$512 30% 50$

384 10% 40$

Weighted Average Service Level 799 74$

Overbooking Factor 10Peak Bandwidth Per Subscriber 80 Kbps

Year One Year Two Year Three Year Four Year Five

Annual Population Penetration 0.5% 1.5% 2.5% 3.5% 5.0%

Annual Coverage Objectives

Dense Urban 25% 25% 50% 75% 100%Urban 25% 25% 50% 75% 100%

Suburban 25% 25% 50% 75% 100%Rural 25% 25% 25% 50% 50%


5/77

Area and Demographics

MSA Name Dense Urban Urban Suburban Rural Total Dense Urban UrbanLos Angeles-Long Beach, CA 282 633 479 2,456 3,850 3,378,878 3,166,396

New York, NY 193 148 349 517 1,207 3,861,026 2,213,178

Chicago, IL 144 668 1,270 3,051 5,133 1,436,715 3,341,493Philadelphia, PA-NJ 77 406 941 2,504 3,928 774,372 2,030,719Washington, DC-MD-VA-WV 47 504 753 5,465 6,769 470,273 2,522,419

Detroit, MI 41 516 682 2,697 3,936 414,894 2,579,807Houston, TX 20 494 719 4,727 5,960 199,639 1,975,736

Atlanta, GA 3 321 1,566 4,319 6,210 13,858 1,292,553Boston, MA-NH 48 249 956 845 2,097 475,887 995,560Dallas, TX 10 369 722 5,393 6,494 102,120 1,474,084

Riverside-San Bernardino, CA 4 301 805 26,304 27,413 40,108 1,204,187Minneapolis-St. Paul, MN-WI 13 292 600 5,445 6,350 130,069 1,166,184

Phoenix-Mesa, AZ 7 393 289 13,917 14,605 68,014 1,572,203Nassau-Suffolk, NY 24 344 344 624 1,337 243,356 1,376,987

San Diego, CA 41 286 327 3,618 4,272 411,916 1,144,403St. Louis, MO-IL 13 271 653 5,604 6,541 131,332 1,083,767Orange County, CA 52 292 102 338 784 515,966 1,168,816

Pittsburgh, PA 15 210 629 3,819 4,673 148,625 838,836Baltimore, MD 29 220 485 2,009 2,743 293,998 878,845

Cleveland-Lorain-Elyria, OH 24 229 478 2,017 2,748 243,765 914,571Oakland, CA 35 224 323 884 1,465 347,740 894,006

Seattle-Bellevue-Everett, WA 13 250 436 3,903 4,602 131,433 999,202Newark, NJ 34 161 371 1,046 1,612 337,435 806,272

Tampa-St. Petersburg-Clearwater, FL 4 281 415 1,800 2,500 39,695 1,123,031Miami, FL 50 188 130 1,826 2,194 498,017 750,223Denver, CO 7 263 208 3,268 3,746 68,355 1,051,631

Portland-Vancouver, OR-WA 5 217 296 4,603 5,122 54,464 866,606Kansas City, MO-KS 4 208 411 4,853 5,475 37,141 830,300

San Jose, CA 41 146 154 961 1,301 406,758 727,868Cincinnati, OH-KY-IN 10 151 425 2,807 3,393 96,350 605,475

San Francisco, CA 44 87 120 1,147 1,398 437,760 434,879Fort Worth-Arlington, TX 1 221 304 2,455 2,981 5,967 884,908

Indianapolis, IN 4 156 389 2,987 3,536 38,687 623,749San Antonio, TX 4 202 240 2,912 3,358 36,437 808,946

Sacramento, CA 4 179 250 3,850 4,283 43,440 714,708

Area (sq mi)


6/77


MSA Name Dense Urban Urban Suburban Rural Total Dense Urban UrbanArea (sq mi)

Columbus, OH 9 147 288 2,722 3,166 87,712 586,843

Milwaukee-Waukesha, WI 21 113 314 1,053 1,502 209,003 452,981

Norfolk-Virginia Beach-Newport News, VA 5 172 295 1,942 2,415 54,617 689,398Orlando, FL 2 152 453 3,412 4,018 15,214 607,760Fort Lauderdale, FL 5 214 185 811 1,214 49,263 854,923

New Orleans, LA 14 104 277 6,220 6,615 143,680 416,578Charlotte-Gastonia-Rock Hill, NC-SC 1 97 459 2,887 3,444 14,502 387,666

Bergen-Passaic, NJ 24 141 204 74 443 240,654 563,777Salt Lake City-Ogden, UT 4 164 239 1,692 2,098 37,214 654,434

Las Vegas, NV-AZ 9 122 184 39,391 39,705 89,276 487,469Buffalo-Niagara Falls, NY 16 116 200 1,270 1,602 155,828 465,230Hartford, CT 7 76 389 1,242 1,714 68,527 303,587

Greensboro-Winston-Salem-High Point, NC 0 54 408 3,459 3,922 3,236 214,701Nashville, TN 2 68 424 3,639 4,133 19,538 272,479

Providence-Fall River-Warwick, RI-MA 11 89 286 890 1,276 108,724 355,412Middlesex-Somerset-Hunterdon, NJ 5 133 261 662 1,061 46,375 531,339

Memphis, TN-AR-MS 3 140 204 2,694 3,042 34,856 561,681Rochester, NY 7 71 294 3,102 3,474 68,984 283,094Austin-San Marcos, TX 1 86 257 3,941 4,286 14,458 344,339

Raleigh-Durham-Chapel Hill, NC 2 77 282 3,194 3,555 22,039 306,444Oklahoma City, OK 0 129 219 3,954 4,302 3,858 516,895

Grand Rapids-Muskegon-Holland, MI 2 73 316 2,464 2,856 21,445 292,487Louisville, KY-IN 3 112 242 1,740 2,098 32,892 449,666

Monmouth-Ocean, NJ 2 109 322 692 1,125 18,535 436,279Dayton-Springfield, OH 3 85 312 1,292 1,692 33,216 338,838Richmond-Petersburg, VA 2 79 316 2,627 3,025 21,646 317,883

Jacksonville, FL 2 81 322 2,428 2,833 20,472 323,345

Greenville-Spartanburg-Anderson, SC - 41 344 2,898 3,283 - 163,261West Palm Beach-Boca Raton, FL 2 142 203 1,858 2,205 19,406 566,205Birmingham, AL 1 75 252 2,911 3,239 7,474 298,445

Albany-Schenectady-Troy, NY 4 58 264 2,952 3,279 44,303 233,748Fresno, CA 4 71 151 7,941 8,168 44,556 285,847

Tucson, AZ - 93 144 8,958 9,195 - 371,498Tulsa, OK - 74 229 4,860 5,162 - 294,423

Syracuse, NY 5 45 163 3,015 3,227 45,463 180,956


7/77


MSA Name Dense Urban Urban Suburban Rural Total Dense Urban UrbanArea (sq mi)

Honolulu, HI 16 41 89 530 676 161,010 163,265

Omaha, NE-IA 1 87 124 2,291 2,503 7,835 349,475

Akron, OH 2 61 231 632 926 21,043 242,031Ventura, CA 6 59 178 1,766 2,009 64,007 234,018El Paso, TX 3 87 84 840 1,015 34,520 348,898

Albuquerque, NM 1 75 134 5,684 5,894 5,793 300,646Knoxville, TN 0 20 279 2,229 2,529 2,824 81,785

Scranton--Wilkes-Barre--Hazleton, PA 4 49 120 2,091 2,263 40,461 194,278Gary, IN 2 53 241 643 938 16,742 210,368Tacoma, WA 2 65 173 1,520 1,760 21,433 260,006

Harrisburg-Lebanon-Carlisle, PA 3 50 173 1,799 2,025 31,200 199,966Allentown-Bethlehem-Easton, PA 4 60 138 911 1,113 37,195 239,312

Toledo, OH 2 68 133 1,146 1,348 20,679 270,388Bakersfield, CA 2 62 116 7,981 8,161 23,078 247,769

Youngstown-Warren, OH - 60 212 1,317 1,589 - 241,155Baton Rouge, LA 0 49 196 1,436 1,682 4 197,276Springfield, MA 4 54 206 395 659 41,242 215,148

Wilmington-Newark, DE-MD 3 56 142 704 904 30,092 222,612Little Rock-North Little Rock, AR 0 42 134 2,829 3,005 3,400 167,649

Ann Arbor, MI 2 36 92 1,936 2,066 15,659 145,002Stockton-Lodi, CA 2 66 51 1,306 1,425 19,158 264,195

New Haven-Meriden, CT 3 45 218 176 443 34,701 180,885Jersey City, NJ 15 12 16 5 48 181,929 117,280

Wichita, KS 1 56 117 2,820 2,995 13,128 225,744Columbia, SC 1 48 186 1,296 1,532 10,244 192,498Mcallen-Edinburg-Mission, TX 1 39 204 1,341 1,586 7,712 156,247

Worcester, MA-CT 4 32 134 713 883 37,402 128,370Mobile, AL 1 35 142 2,845 3,023 9,420 139,285

Charleston-North Charleston, SC 1 23 198 2,350 2,571 7,718 90,798Fort Wayne, IN 0 33 116 2,307 2,457 3,742 132,359

Colorado Springs, CO 0 55 98 1,975 2,128 1,500 221,859Vallejo-Fairfield-Napa, CA 2 61 71 1,526 1,661 20,461 243,473


8/77


Suburban Rural Total

1,915,933 567,055 9,028,2631,919,806 632,997 8,627,006

2,540,975 444,793 7,763,9761,881,917 360,820 5,047,827

1,505,089 215,828 4,713,6101,022,255 367,430 4,384,386

1,437,105 234,567 3,847,0471,566,312 801,377 3,674,100

1,433,392 318,679 3,223,5191,082,570 470,320 3,129,0941,206,927 546,560 2,997,781

899,831 642,320 2,838,403433,071 732,648 2,805,936

860,887 136,369 2,617,599816,582 227,659 2,600,560

979,791 398,290 2,593,180152,552 719,966 2,557,300

944,049 479,273 2,410,783728,063 497,936 2,398,842

716,567 382,957 2,257,860807,674 122,664 2,172,084

653,543 301,660 2,085,839741,049 85,260 1,970,016

623,046 159,893 1,945,665195,446 478,650 1,922,337519,664 256,783 1,896,432

444,748 417,770 1,783,588

616,792 237,985 1,722,217384,565 124,843 1,644,034637,140 293,365 1,632,330

300,793 398,998 1,572,430456,316 210,060 1,557,251

584,056 277,318 1,523,810360,488 314,226 1,520,098

374,887 360,984 1,494,019

Population


9/77


10/77


Suburban Rural Total

Population

133,888 271,613 729,776186,557 158,555 702,422

346,719 90,175 699,968267,432 126,190 691,647

126,530 181,376 691,323201,707 165,912 674,058

418,526 152,885 656,020179,868 223,525 638,132

361,039 47,071 635,220260,123 91,628 633,190258,937 132,553 622,657

207,632 137,246 621,384199,589 127,462 618,118

173,993 171,637 616,477318,254 48,584 607,993

294,188 93,158 584,626309,155 17,636 583,181

212,663 97,292 562,658200,724 183,992 555,766

138,645 255,126 554,43276,540 180,254 540,147

218,358 90,463 524,406119,606 102,339 521,155

175,994 105,274 520,140279,341 26,571 508,654306,697 36,094 506,750

200,386 136,147 502,304

213,432 123,809 485,947297,185 90,128 485,829174,628 174,669 485,398

146,402 113,485 483,245107,122 98,790 469,846


11/77

Coverage

Modulation throughput Dense Urban Radius Urban Radius Suburban Radius Rural Radius

mbps km km km km

16QAM 4 0.82 0.99 1.53 3.06QPSK 2 1.13 1.38 2.15 4.37

BPSK 1 1.67 2.04 3.22 6.69

Modulation throughput Dense Urban Area Urban Area Suburban Area Rural Area

mbps Sq km Sq km Sq km Sq km

16QAM 4 2.09 3.10 7.38 29.49QPSK 2 4.02 5.95 14.51 59.99

BPSK 1 8.81 13.04 32.64 140.61

Modulation throughput Dense Urban Area Urban Area Suburban Area Rural Area

mbps Sq Mi Sq Mi Sq Mi Sq Mi

16QAM 4 0.67 0.99 2.36 9.42QPSK 2 1.28 1.90 4.63 19.15BPSK 1 2.81 4.16 10.42 44.90

Area Avg. 2.2

Modulation Average

Throughput

mbps


12/77

Coverage

16QAM 4.00 0.95 24% 2.08 52%QAM 2.00 0.91 46% 0.96 48%BPSK 1.00 0.31 31%

2.17 3.04


13/77

Dense Urban Urban Suburban Rural Total

City Name

Los Angeles-Long Beach, CA 282 633 479 1,228 2,622New York, NY 193 148 349 259 948Chicago, IL 144 668 1,270 1,525 3,608Philadelphia, PA-NJ 77 406 941 1,252 2,676Washington, DC-MD-VA-WV 47 504 753 2,732 4,036Detroit, MI 41 516 682 1,349 2,588Houston, TX 20 494 719 2,364 3,596

Atlanta, GA 3 321 1,566 2,160 4,050Boston, MA-NH 48 249 956 423 1,675Dallas, TX 10 369 722 2,697 3,797Riverside-San Bernardino, CA 4 301 805 13,152 14,261Minneapolis-St. Paul, MN-WI 13 292 600 2,723 3,627Phoenix-Mesa, AZ 7 393 289 6,958 7,647Nassau-Suffolk, NY 24 344 344 312 1,025San Diego, CA 41 286 327 1,809 2,463St. Louis, MO-IL 13 271 653 2,802 3,739Orange County, CA 52 292 102 169 615

Pittsburgh, PA 15 210 629 1,910 2,763Baltimore, MD 29 220 485 1,004 1,739Cleveland-Lorain-Elyria, OH 24 229 478 1,008 1,739Oakland, CA 35 224 323 442 1,023Seattle-Bellevue-Everett, WA 13 250 436 1,951 2,650Newark, NJ 34 161 371 523 1,089Tampa-St. Petersburg-Clearwater, FL 4 281 415 900 1,600

Miami, FL 50 188 130 913 1,281Denver, CO 7 263 208 1,634 2,112Portland-Vancouver, OR-WA 5 217 296 2,302 2,820

Kansas City, MO-KS 4 208 411 2,426 3,049San Jose, CA 41 146 154 480 820Cincinnati, OH-KY-IN 10 151 425 1,403 1,989San Francisco, CA 44 87 120 574 825

Area covered (sq mi) in year 5


14/77

Greensboro-Winston-Salem-High Point, NC 0 54 408 1,730 2,192Nashville, TN 2 68 424 1,820 2,314Providence-Fall River-Warwick, RI-MA 11 89 286 445 831Middlesex-Somerset-Hunterdon, NJ 5 133 261 331 730Memphis, TN-AR-MS 3 140 204 1,347 1,695Rochester, NY 7 71 294 1,551 1,923

Austin-San Marcos, TX 1 86 257 1,971 2,315Raleigh-Durham-Chapel Hill, NC 2 77 282 1,597 1,958Oklahoma City, OK 0 129 219 1,977 2,325Grand Rapids-Muskegon-Holland, MI 2 73 316 1,232 1,624Louisville, KY-IN 3 112 242 870 1,228

Monmouth-Ocean, NJ 2 109 322 346 779Dayton-Springfield, OH 3 85 312 646 1,046Richmond-Petersburg, VA 2 79 316 1,314 1,711Jacksonville, FL 2 81 322 1,214 1,619

Greenville-Spartanburg-Anderson, SC - 41 344 1,449 1,834West Palm Beach-Boca Raton, FL 2 142 203 929 1,276Birmingham, AL 1 75 252 1,456 1,783Albany-Schenectady-Troy, NY 4 58 264 1,476 1,803Fresno, CA 4 71 151 3,970 4,198

Tucson, AZ - 93 144 4,479 4,716Tulsa, OK - 74 229 2,430 2,732Syracuse, NY 5 45 163 1,507 1,720Honolulu, HI 16 41 89 265 411Omaha, NE-IA 1 87 124 1,145 1,358Akron, OH 2 61 231 316 610Ventura, CA 6 59 178 883 1,126

El Paso, TX 3 87 84 420 595Albuquerque, NM 1 75 134 2,842 3,052

Knoxville, TN 0 20 279 1,115 1,414Scranton--Wilkes-Barre--Hazleton, PA 4 49 120 1,045 1,218Gary, IN 2 53 241 321 616Tacoma, WA 2 65 173 760 1,000Harrisburg-Lebanon-Carlisle, PA 3 50 173 899 1,125Allentown-Bethlehem-Easton, PA 4 60 138 455 657Toledo OH 2 68 133 573 775


15/77

Fort Wayne, IN 0 33 116 1,154 1,303Colorado Springs, CO 0 55 98 987 1,141Vallejo-Fairfield-Napa, CA 2 61 71 763 897


16/77

Dense Urban Urban Suburban Rural Total

3,378,878 3,166,396 1,915,933 283,528 8,744,7353,861,026 2,213,178 1,919,806 316,498 8,310,5081,436,715 3,341,493 2,540,975 222,396 7,541,580

774,372 2,030,719 1,881,917 180,410 4,867,417470,273 2,522,419 1,505,089 107,914 4,605,696414,894 2,579,807 1,022,255 183,715 4,200,671199,639 1,975,736 1,437,105 117,284 3,729,763

13,858 1,292,553 1,566,312 400,688 3,273,412475,887 995,560 1,433,392 159,340 3,064,179102,120 1,474,084 1,082,570 235,160 2,893,93440,108 1,204,187 1,206,927 273,280 2,724,501

130,069 1,166,184 899,831 321,160 2,517,24368,014 1,572,203 433,071 366,324 2,439,612

243,356 1,376,987 860,887 68,185 2,549,414411,916 1,144,403 816,582 113,830 2,486,730131,332 1,083,767 979,791 199,145 2,394,035515,966 1,168,816 152,552 359,983 2,197,317

148,625 838,836 944,049 239,636 2,171,147293,998 878,845 728,063 248,968 2,149,874243,765 914,571 716,567 191,479 2,066,381347,740 894,006 807,674 61,332 2,110,752131,433 999,202 653,543 150,830 1,935,009337,435 806,272 741,049 42,630 1,927,38639,695 1,123,031 623,046 79,947 1,865,718

498,017 750,223 195,446 239,325 1,683,01268,355 1,051,631 519,664 128,391 1,768,04154,464 866,606 444,748 208,885 1,574,703

37,141 830,300 616,792 118,992 1,603,225406,758 727,868 384,565 62,422 1,581,61296,350 605,475 637,140 146,682 1,485,648

437,760 434,879 300,793 199,499 1,372,931

Population covered in year 5


17/77

3,236 214,701 612,489 159,343 989,76919,538 272,479 636,064 106,228 1,034,309

108,724 355,412 429,493 109,858 1,003,486

46,375 531,339 392,125 68,874 1,038,71334,856 561,681 305,450 97,104 999,09168,984 283,094 440,883 148,605 941,567

14,458 344,339 385,909 164,295 909,00122,039 306,444 422,557 146,543 897,5833,858 516,895 328,124 94,248 943,125

21,445 292,487 474,351 121,075 909,35932,892 449,666 363,583 85,102 931,244

18,535 436,279 482,755 29,210 966,77933,216 338,838 467,327 65,740 905,12121,646 317,883 474,030 72,206 885,76520,472 323,345 482,612 58,162 884,591

- 163,261 516,278 126,669 806,20819,406 566,205 304,742 14,863 905,2167,474 298,445 378,165 117,832 801,917

44,303 233,748 396,318 106,805 781,17444,556 285,847 226,968 151,909 709,280

- 371,498 216,718 92,955 681,171- 294,423 342,798 63,200 700,421

45,463 180,956 244,173 139,001 609,592161,010 163,265 133,888 135,807 593,969

7,835 349,475 186,557 79,277 623,14521,043 242,031 346,719 45,088 654,88064,007 234,018 267,432 63,095 628,552

34,520 348,898 126,530 90,688 600,6355,793 300,646 201,707 82,956 591,102

2,824 81,785 418,526 76,443 579,57740,461 194,278 179,868 111,762 526,37016,742 210,368 361,039 23,535 611,68521,433 260,006 260,123 45,814 587,37631,200 199,966 258,937 66,277 556,38037,195 239,312 207,632 68,623 552,76120 679 270 388 199 589 63 731 554 387


18/77

3,742 132,359 174,628 87,334 398,0641,500 221,859 146,402 56,742 426,503

20,461 243,473 107,122 49,395 420,451


19/77

End of Plan Coverage Sites

Coverage Limited Cell count BPSK Coverage Limited Cell count QPSK

City Name DU UR SU RU Total DU UR SU RU Total

Los Angeles-Long Beach, CA 100 152 46 27 326 219 333 103 64 720New York, NY 69 35 33 6 143 150 78 75 14 317

Chicago, IL 51 161 122 34 367 112 352 274 80 818Philadelphia, PA-NJ 28 98 90 28 243 60 214 203 65 543

Washington, DC-MD-VA-WV 17 121 72 61 271 37 266 162 143 607Detroit, MI 15 124 65 30 234 32 272 147 70 521

Houston, TX 7 119 69 53 247 16 260 155 123 554Atlanta, GA 1 77 150 48 277 2 169 338 113 622

Boston, MA-NH 17 60 92 9 178 37 131 206 22 396Dallas, TX 4 89 69 60 221 8 194 156 141 498Riverside-San Bernardino, CA 1 72 77 293 444 3 158 174 687 1,022

Minneapolis-St. Paul, MN-WI 5 70 58 61 193 10 153 129 142 435Phoenix-Mesa, AZ 2 94 28 155 280 5 207 62 363 638

Nassau-Suffolk, NY 9 83 33 7 131 19 181 74 16 291San Diego, CA 15 69 31 40 155 32 151 71 94 348

St. Louis, MO-IL 5 65 63 62 195 10 143 141 146 440Orange County, CA 18 70 10 4 102 40 154 22 9 225Pittsburgh, PA 5 50 60 43 159 12 110 136 100 358

Baltimore, MD 10 53 47 22 132 23 116 105 52 296Cleveland-Lorain-Elyria, OH 9 55 46 22 132 19 120 103 53 295

Oakland, CA 12 54 31 10 107 27 118 70 23 238Seattle-Bellevue-Everett, WA 5 60 42 43 150 10 131 94 102 338

Newark, NJ 12 39 36 12 98 26 85 80 27 218Tampa-St. Petersburg-Clearwater, FL 1 67 40 20 129 3 148 90 47 288Miami, FL 18 45 13 20 96 39 99 28 48 213

Denver, CO 2 63 20 36 122 5 138 45 85 274Portland-Vancouver, OR-WA 2 52 28 51 134 4 114 64 120 302

Kansas City, MO-KS 1 50 39 54 145 3 109 89 127 328San Jose, CA 14 35 15 11 75 32 77 33 25 167

Cincinnati, OH-KY-IN 3 36 41 31 112 8 80 92 73 252San Francisco, CA 16 21 12 13 61 34 46 26 30 136

Fort Worth-Arlington, TX 0 53 29 27 110 0 116 66 64 247

Indianapolis, IN 1 37 37 33 109 3 82 84 78 247


20/77


San Antonio, TX 1 49 23 32 105 3 106 52 76 237

Sacramento, CA 2 43 24 43 111 3 94 54 100 252Columbus, OH 3 35 28 30 96 7 77 62 71 217Milwaukee-Waukesha, WI 7 27 30 12 77 16 60 68 27 171

Norfolk-Virginia Beach-Newport News, VA 2 41 28 22 93 4 91 64 51 209

Orlando, FL 1 36 43 38 118 1 80 98 89 268Fort Lauderdale, FL 2 51 18 9 80 4 112 40 21 177New Orleans, LA 5 25 27 69 126 11 55 60 162 288

Charlotte-Gastonia-Rock Hill, NC-SC 1 23 44 32 100 1 51 99 75 227Bergen-Passaic, NJ 9 34 20 1 63 19 74 44 2 139

Salt Lake City-Ogden, UT 1 39 23 19 82 3 86 52 44 185Las Vegas, NV-AZ 3 29 18 439 489 7 64 40 1,028 1,139

Buffalo-Niagara Falls, NY 6 28 19 14 67 12 61 43 33 150Hartford, CT 2 18 37 14 72 5 40 84 32 162

Greensboro-Winston-Salem-High Point, NC 0 13 39 39 91 0 28 88 90 207

Nashville, TN 1 16 41 41 98 2 36 92 95 224Providence-Fall River-Warwick, RI-MA 4 21 27 10 63 8 47 62 23 140Middlesex-Somerset-Hunterdon, NJ 2 32 25 7 66 4 70 56 17 147

Memphis, TN-AR-MS 1 34 20 30 85 3 74 44 70 191Rochester, NY 2 17 28 35 82 5 37 63 81 187

Austin-San Marcos, TX 1 21 25 44 90 1 45 56 103 205Raleigh-Durham-Chapel Hill, NC 1 18 27 36 82 2 40 61 83 186Oklahoma City, OK 0 31 21 44 96 0 68 47 103 219

Grand Rapids-Muskegon-Holland, MI 1 18 30 27 76 2 38 68 64 173Louisville, KY-IN 1 27 23 19 71 3 59 52 45 159

Monmouth-Ocean, NJ 1 26 31 8 65 1 57 69 18 146

Dayton-Springfield, OH 1 20 30 14 66 3 45 67 34 148Richmond-Petersburg, VA 1 19 30 29 79 2 42 68 69 180Jacksonville, FL 1 19 31 27 78 2 43 69 63 177

Greenville-Spartanburg-Anderson, SC - 10 33 32 75 - 21 74 76 171West Palm Beach-Boca Raton, FL 1 34 19 21 75 2 74 44 49 168

Birmingham, AL 0 18 24 32 75 1 39 54 76 170Albany-Schenectady-Troy, NY 2 14 25 33 74 3 31 57 77 168

Fresno, CA 2 17 15 88 122 3 38 33 207 281Tucson, AZ - 22 14 100 136 - 49 31 234 314

Tulsa, OK - 18 22 54 94 - 39 49 127 215Syracuse, NY 2 11 16 34 62 4 24 35 79 141


21/77


Honolulu, HI 6 10 9 6 30 13 21 19 14 67

Omaha, NE-IA 0 21 12 26 59 1 46 27 60 133Akron, OH 1 15 22 7 44 2 32 50 17 100Ventura, CA 2 14 17 20 53 5 31 38 46 120

El Paso, TX 1 21 8 9 40 3 46 18 22 89

Albuquerque, NM 0 18 13 63 94 0 40 29 148 217Knoxville, TN 0 5 27 25 57 0 11 60 58 129Scranton--Wilkes-Barre--Hazleton, PA 1 12 12 23 48 3 26 26 55 109

Gary, IN 1 13 23 7 43 1 28 52 17 98Tacoma, WA 1 16 17 17 50 2 34 37 40 113

Harrisburg-Lebanon-Carlisle, PA 1 12 17 20 50 2 26 37 47 113Allentown-Bethlehem-Easton, PA 1 14 13 10 39 3 31 30 24 88

Toledo, OH 1 16 13 13 42 2 36 29 30 96Bakersfield, CA 1 15 11 89 116 2 33 25 208 268

Youngstown-Warren, OH - 14 20 15 50 - 32 46 34 112

Baton Rouge, LA 0 12 19 16 47 0 26 42 37 106Springfield, MA 1 13 20 4 39 3 28 44 10 86Wilmington-Newark, DE-MD 1 13 14 8 36 2 29 31 18 81

Little Rock-North Little Rock, AR 0 10 13 32 55 0 22 29 74 125Ann Arbor, MI 1 9 9 22 40 1 19 20 51 91

Stockton-Lodi, CA 1 16 5 15 36 1 35 11 34 81New Haven-Meriden, CT 1 11 21 2 35 3 24 47 5 78Jersey City, NJ 5 3 2 0 10 12 6 3 0 22

Wichita, KS 0 14 11 31 57 1 30 25 74 130Columbia, SC 0 12 18 14 44 1 25 40 34 100

Mcallen-Edinburg-Mission, TX 0 9 20 15 44 1 21 44 35 100

Worcester, MA-CT 1 8 13 8 30 3 17 29 19 67Mobile, AL 0 8 14 32 54 1 18 31 74 124Charleston-North Charleston, SC 0 5 19 26 51 1 12 43 61 117

Fort Wayne, IN 0 8 11 26 45 0 17 25 60 103Colorado Springs, CO 0 13 9 22 45 0 29 21 52 102

Vallejo-Fairfield-Napa, CA 1 15 7 17 39 2 32 15 40 89

574 3,680 3,077 3,644 10,975 1,258 8,062 6,924 8,541 24,786


22/77


Coverage Limited Cell count 16QAM

DU UR SU RU Total

422 641 203 130 1,396

289 149 148 27 614215 676 539 162 1,592

116 411 399 133 1,05970 510 319 290 1,190

62 522 289 143 1,01730 500 305 251 1,086

4 325 665 229 1,22371 252 405 45 773

15 373 306 286 9816 305 341 1,397 2,049

19 295 255 289 85810 398 123 739 1,26936 348 146 33 564

62 289 139 192 68220 274 277 298 869

77 296 43 18 43422 212 267 203 704

44 222 206 107 57937 231 203 107 578

52 226 137 47 46220 253 185 207 665

51 163 157 56 4266 284 176 96 562

75 190 55 97 41710 266 88 174 538

8 219 126 244 5986 210 174 258 648

61 147 65 51 32414 153 180 149 497

66 88 51 61 2661 224 129 130 4846 158 165 159 487


23/77


5 205 102 155 467

7 181 106 204 49813 148 122 145 42831 115 133 56 335

8 174 125 103 411

2 154 192 181 5297 216 78 43 345

22 105 117 330 575

2 98 195 153 44836 143 87 4 269

6 166 101 90 36213 123 78 2,091 2,306

23 118 85 67 29310 77 165 66 318

0 54 173 184 4123 69 180 193 445

16 90 121 47 2757 134 111 35 287

5 142 86 143 37710 72 125 165 371

2 87 109 209 4083 78 120 170 3701 131 93 210 434

3 74 134 131 3425 114 103 92 314

3 110 137 37 286

5 86 132 69 2913 80 134 139 3573 82 137 129 350

- 41 146 154 3413 143 86 99 331

1 75 107 155 3387 59 112 157 335

7 72 64 422 565- 94 61 476 631

- 74 97 258 4297 46 69 160 282


24/77


24 41 38 28 131

1 88 53 122 2643 61 98 34 196

10 59 76 94 238

5 88 36 45 174

1 76 57 302 4360 21 118 118 2586 49 51 111 217

3 53 102 34 1923 66 74 81 223

5 51 73 96 2246 61 59 48 173

3 68 56 61 1893 63 49 424 539

- 61 90 70 2210 50 83 76 209

6 54 87 21 1695 56 60 37 158

1 42 57 150 2502 37 39 103 181

3 67 22 69 1615 46 93 9 153

23 12 7 0 42

2 57 50 150 2592 49 79 69 198

1 40 87 71 199

6 32 57 38 1331 35 60 151 2481 23 84 125 233

1 33 49 122 2060 56 41 105 203

3 62 30 81 176

2,419 15,501 13,610 17,372 48,901


25/77


26/77

End of Plan Capacity Sites

San Antonio, TX 146 3,233 1,441 628 5,446 73 1,616 720 314

Sacramento, CA 174 2,856 1,498 721 5,249 87 1,428 749 361Columbus, OH 350 2,345 1,728 747 5,171 175 1,173 864 374Milwaukee-Waukesha, WI 835 1,810 1,885 677 5,207 418 905 942 338

Norfolk-Virginia Beach-Newport News, VA 218 2,755 1,769 519 5,261 109 1,377 884 260

Orlando, FL 61 2,429 2,713 232 5,434 30 1,214 1,356 116Fort Lauderdale, FL 197 3,416 1,108 405 5,126 98 1,708 554 202New Orleans, LA 574 1,665 1,660 740 4,638 287 832 830 370

Charlotte-Gastonia-Rock Hill, NC-SC 58 1,549 2,751 503 4,861 29 775 1,376 251Bergen-Passaic, NJ 962 2,253 1,225 445 4,884 481 1,126 612 222

Salt Lake City-Ogden, UT 149 2,615 1,432 426 4,622 74 1,308 716 213Las Vegas, NV-AZ 357 1,948 1,101 792 4,198 178 974 551 396

Buffalo-Niagara Falls, NY 623 1,859 1,199 512 4,194 311 930 600 256Hartford, CT 274 1,213 2,333 419 4,238 137 607 1,166 209

Greensboro-Winston-Salem-High Point, NC 13 858 2,448 637 3,955 6 429 1,224 318Nashville, TN 78 1,089 2,542 424 4,133 39 544 1,271 212

Providence-Fall River-Warwick, RI-MA 434 1,420 1,716 439 4,010 217 710 858 219Middlesex-Somerset-Hunterdon, NJ 185 2,123 1,567 275 4,151 93 1,062 783 138

Memphis, TN-AR-MS 139 2,244 1,221 388 3,992 70 1,122 610 194Rochester, NY 276 1,131 1,762 594 3,763 138 566 881 297

Austin-San Marcos, TX 58 1,376 1,542 657 3,632 29 688 771 328Raleigh-Durham-Chapel Hill, NC 88 1,225 1,689 586 3,587 44 612 844 293Oklahoma City, OK 15 2,066 1,311 377 3,769 8 1,033 656 188

Grand Rapids-Muskegon-Holland, MI 86 1,169 1,896 484 3,634 43 584 948 242Louisville, KY-IN 131 1,797 1,453 340 3,721 66 898 726 170

Monmouth-Ocean, NJ 74 1,743 1,929 117 3,863 37 872 965 58

Dayton-Springfield, OH 133 1,354 1,867 263 3,617 66 677 934 131Richmond-Petersburg, VA 86 1,270 1,894 289 3,540 43 635 947 144Jacksonville, FL 82 1,292 1,929 232 3,535 41 646 964 116

Greenville-Spartanburg-Anderson, SC - 652 2,063 506 3,222 - 326 1,032 253West Palm Beach-Boca Raton, FL 78 2,263 1,218 59 3,617 39 1,131 609 30

Birmingham, AL 30 1,193 1,511 471 3,204 15 596 756 235Albany-Schenectady-Troy, NY 177 934 1,584 427 3,122 89 467 792 213

Fresno, CA 178 1,142 907 607 2,834 89 571 453 304Tucson, AZ - 1,485 866 371 2,722 - 742 433 186

Tulsa, OK - 1,177 1,370 253 2,799 - 588 685 126Syracuse, NY 182 723 976 555 2,436 91 362 488 278

E d f Pl C i Si


27/77


Honolulu, HI 643 652 535 543 2,374 322 326 268 271

Omaha, NE-IA 31 1,397 745 317 2,490 16 698 373 158Akron, OH 84 967 1,385 180 2,617 42 484 693 90Ventura, CA 256 935 1,069 252 2,512 128 468 534 126

El Paso, TX 138 1,394 506 362 2,400 69 697 253 181

Albuquerque, NM 23 1,201 806 331 2,362 12 601 403 166Knoxville, TN 11 327 1,672 305 2,316 6 163 836 153Scranton--Wilkes-Barre--Hazleton, PA 162 776 719 447 2,103 81 388 359 223

Gary, IN 67 841 1,443 94 2,444 33 420 721 47Tacoma, WA 86 1,039 1,039 183 2,347 43 519 520 92

Harrisburg-Lebanon-Carlisle, PA 125 799 1,035 265 2,223 62 400 517 132Allentown-Bethlehem-Easton, PA 149 956 830 274 2,209 74 478 415 137

Toledo, OH 83 1,080 798 255 2,215 41 540 399 127Bakersfield, CA 92 990 695 343 2,121 46 495 348 171

Youngstown-Warren, OH - 964 1,272 97 2,332 - 482 636 49Baton Rouge, LA 0 788 1,176 186 2,150 0 394 588 93

Springfield, MA 165 860 1,235 35 2,295 82 430 618 18Wilmington-Newark, DE-MD 120 890 850 194 2,054 60 445 425 97

Little Rock-North Little Rock, AR 14 670 802 368 1,853 7 335 401 184Ann Arbor, MI 63 579 554 510 1,706 31 290 277 255

Stockton-Lodi, CA 77 1,056 306 360 1,798 38 528 153 180New Haven-Meriden, CT 139 723 873 181 1,915 69 361 436 90Jersey City, NJ 727 469 478 204 1,878 363 234 239 102

Wichita, KS 52 902 703 210 1,868 26 451 352 105Columbia, SC 41 769 1,116 53 1,979 20 385 558 27

Mcallen-Edinburg-Mission, TX 31 624 1,226 72 1,953 15 312 613 36

Worcester, MA-CT 149 513 801 272 1,735 75 256 400 136Mobile, AL 38 557 853 247 1,694 19 278 426 124Charleston-North Charleston, SC 31 363 1,188 180 1,761 15 181 594 90

Fort Wayne, IN 15 529 698 349 1,591 7 264 349 174Colorado Springs, CO 6 887 585 227 1,704 3 443 293 113

Vallejo-Fairfield-Napa, CA 82 973 428 197 1,680 41 486 214 99

74,553 264,122 ###### 50,272 602,376 37,276 ##### ##### 25,136

End of Plan Capacit Sites


28/77


SK Capacity Limited Cell count 16QAM

Total DU UR SU RU Total

17,472 3,375 3,163 1,914 283 8,736

16,604 3,857 2,211 1,918 316 8,30215,068 1,435 3,338 2,538 222 7,534

9,725 774 2,029 1,880 180 4,8639,202 470 2,520 1,504 108 4,601

8,393 414 2,577 1,021 184 4,1967,452 199 1,974 1,436 117 3,726

6,540 14 1,291 1,565 400 3,2706,122 475 995 1,432 159 3,061

5,782 102 1,473 1,081 235 2,8915,444 40 1,203 1,206 273 2,722

5,029 130 1,165 899 321 2,5154,874 68 1,571 433 366 2,4375,094 243 1,376 860 68 2,547

4,968 412 1,143 816 114 2,4844,783 131 1,083 979 199 2,392

4,390 515 1,168 152 360 2,1954,338 148 838 943 239 2,169

4,295 294 878 727 249 2,1484,129 244 914 716 191 2,064

4,217 347 893 807 61 2,1093,866 131 998 653 151 1,933

3,851 337 805 740 43 1,9253,728 40 1,122 622 80 1,864

3,363 498 749 195 239 1,6813,533 68 1,051 519 128 1,766

3,146 54 866 444 209 1,5733,203 37 829 616 119 1,602

3,160 406 727 384 62 1,5802,968 96 605 637 147 1,484

2,743 437 434 300 199 1,3722,902 6 884 456 105 1,4512,768 39 623 583 139 1,384



29/77


2,723 36 808 360 157 1,362

2,624 43 714 375 180 1,3122,585 88 586 432 187 1,2932,603 209 453 471 169 1,302

2,631 55 689 442 130 1,315

2,717 15 607 678 58 1,3582,563 49 854 277 101 1,2822,319 144 416 415 185 1,160

2,431 14 387 688 126 1,2152,442 240 563 306 111 1,221

2,311 37 654 358 107 1,1552,099 89 487 275 198 1,050

2,097 156 465 300 128 1,0482,119 68 303 583 105 1,060

1,978 3 214 612 159 9892,067 20 272 635 106 1,033

2,005 109 355 429 110 1,0022,075 46 531 392 69 1,038

1,996 35 561 305 97 9981,881 69 283 440 148 941

1,816 14 344 386 164 9081,793 22 306 422 146 8971,884 4 516 328 94 942

1,817 21 292 474 121 9081,861 33 449 363 85 930

1,932 19 436 482 29 966

1,808 33 338 467 66 9041,770 22 318 474 72 8851,767 20 323 482 58 884

1,611 - 163 516 127 8051,809 19 566 304 15 904

1,602 7 298 378 118 8011,561 44 234 396 107 780

1,417 45 286 227 152 7091,361 - 371 217 93 680

1,399 - 294 342 63 7001,218 45 181 244 139 609



30/77


1,187 161 163 134 136 593

1,245 8 349 186 79 6231,308 21 242 346 45 6541,256 64 234 267 63 628

1,200 34 349 126 91 600

1,181 6 300 202 83 5911,158 3 82 418 76 5791,052 40 194 180 112 526

1,222 17 210 361 24 6111,174 21 260 260 46 587

1,112 31 200 259 66 5561,104 37 239 207 69 552

1,108 21 270 199 64 5541,060 23 248 174 86 530

1,166 - 241 318 24 5831,075 0 197 294 47 538

1,148 41 215 309 9 5741,027 30 222 212 49 513

927 3 167 201 92 463853 16 145 139 127 426

899 19 264 76 90 450957 35 181 218 45 479939 182 117 119 51 470

934 13 226 176 53 467990 10 192 279 13 495

976 8 156 306 18 488

868 37 128 200 68 434847 9 139 213 62 424881 8 91 297 45 440

795 4 132 174 87 398852 1 222 146 57 426

840 20 243 107 49 420

###### 18,638 66,030 53,357 12,568 150,594

End of Plan Total Sites


31/77


Total Sites Required at BPSK Total Sites Required at QPSK

City Name DU UR SU RU Total DU UR SU RU

Los Angeles-Long Beach, CA 13,502 12,653 7,656 1,133 34,944 6,751 6,326 3,828 566

New York, NY 15,429 8,844 7,672 1,265 33,209 7,714 4,422 3,836 632Chicago, IL 5,741 13,353 10,154 889 30,136 2,871 6,676 5,077 444Philadelphia, PA-NJ 3,094 8,115 7,520 721 19,450 1,547 4,057 3,760 360

Washington, DC-MD-VA-WV 1,879 10,080 6,014 431 18,404 940 5,040 3,007 216Detroit, MI 1,658 10,309 4,085 734 16,786 829 5,154 2,042 367

Houston, TX 798 7,895 5,743 469 14,904 399 3,948 2,871 234Atlanta, GA 55 5,165 6,259 1,601 13,081 28 2,583 3,129 801

Boston, MA-NH 1,902 3,978 5,728 637 12,244 951 1,989 2,864 318Dallas, TX 408 5,890 4,326 940 11,564 204 2,945 2,163 470Riverside-San Bernardino, CA 160 4,812 4,823 1,092 10,887 80 2,406 2,411 687

Minneapolis-St. Paul, MN-WI 520 4,660 3,596 1,283 10,059 260 2,330 1,798 642Phoenix-Mesa, AZ 272 6,283 1,731 1,464 9,749 136 3,141 865 732

Nassau-Suffolk, NY 972 5,502 3,440 272 10,187 486 2,751 1,720 136San Diego, CA 1,646 4,573 3,263 455 9,937 823 2,287 1,632 227

St. Louis, MO-IL 525 4,331 3,915 796 9,567 262 2,165 1,958 398Orange County, CA 2,062 4,671 610 1,438 8,780 1,031 2,335 305 719Pittsburgh, PA 594 3,352 3,772 958 8,676 297 1,676 1,886 479

Baltimore, MD 1,175 3,512 2,909 995 8,591 587 1,756 1,455 497Cleveland-Lorain-Elyria, OH 974 3,655 2,863 765 8,257 487 1,827 1,432 383

Oakland, CA 1,390 3,572 3,227 245 8,435 695 1,786 1,614 123Seattle-Bellevue-Everett, WA 525 3,993 2,612 603 7,732 263 1,996 1,306 301

Newark, NJ 1,348 3,222 2,961 170 7,702 674 1,611 1,481 85Tampa-St. Petersburg-Clearwater, FL 159 4,488 2,490 319 7,455 79 2,244 1,245 160Miami, FL 1,990 2,998 781 956 6,725 995 1,499 391 478

Denver, CO 273 4,202 2,077 513 7,065 137 2,101 1,038 257Portland-Vancouver, OR-WA 218 3,463 1,777 835 6,293 109 1,731 889 417

Kansas City, MO-KS 148 3,318 2,465 475 6,406 74 1,659 1,232 238San Jose, CA 1,625 2,909 1,537 249 6,320 813 1,454 768 125

Cincinnati, OH-KY-IN 385 2,419 2,546 586 5,937 193 1,210 1,273 293San Francisco, CA 1,749 1,738 1,202 797 5,486 875 869 601 399

Fort Worth-Arlington, TX 24 3,536 1,823 420 5,803 12 1,768 912 210Indianapolis, IN 155 2,493 2,334 554 5,535 77 1,246 1,167 277



32/77

San Antonio, TX 146 3,233 1,441 628 5,446 73 1,616 720 314

Sacramento, CA 174 2,856 1,498 721 5,249 87 1,428 749 361Columbus, OH 350 2,345 1,728 747 5,171 175 1,173 864 374Milwaukee-Waukesha, WI 835 1,810 1,885 677 5,207 418 905 942 338

Norfolk-Virginia Beach-Newport News, VA 218 2,755 1,769 519 5,261 109 1,377 884 260

Orlando, FL 61 2,429 2,713 232 5,434 30 1,214 1,356 116Fort Lauderdale, FL 197 3,416 1,108 405 5,126 98 1,708 554 202New Orleans, LA 574 1,665 1,660 740 4,638 287 832 830 370

Charlotte-Gastonia-Rock Hill, NC-SC 58 1,549 2,751 503 4,861 29 775 1,376 251Bergen-Passaic, NJ 962 2,253 1,225 445 4,884 481 1,126 612 222

Salt Lake City-Ogden, UT 149 2,615 1,432 426 4,622 74 1,308 716 213Las Vegas, NV-AZ 357 1,948 1,101 792 4,198 178 974 551 1,028

Buffalo-Niagara Falls, NY 623 1,859 1,199 512 4,194 311 930 600 256Hartford, CT 274 1,213 2,333 419 4,238 137 607 1,166 209

Greensboro-Winston-Salem-High Point, NC 13 858 2,448 637 3,955 6 429 1,224 318Nashville, TN 78 1,089 2,542 424 4,133 39 544 1,271 212

Providence-Fall River-Warwick, RI-MA 434 1,420 1,716 439 4,010 217 710 858 219Middlesex-Somerset-Hunterdon, NJ 185 2,123 1,567 275 4,151 93 1,062 783 138

Memphis, TN-AR-MS 139 2,244 1,221 388 3,992 70 1,122 610 194Rochester, NY 276 1,131 1,762 594 3,763 138 566 881 297

Austin-San Marcos, TX 58 1,376 1,542 657 3,632 29 688 771 328Raleigh-Durham-Chapel Hill, NC 88 1,225 1,689 586 3,587 44 612 844 293Oklahoma City, OK 15 2,066 1,311 377 3,769 8 1,033 656 188

Grand Rapids-Muskegon-Holland, MI 86 1,169 1,896 484 3,634 43 584 948 242Louisville, KY-IN 131 1,797 1,453 340 3,721 66 898 726 170

Monmouth-Ocean, NJ 74 1,743 1,929 117 3,863 37 872 965 58

Dayton-Springfield, OH 133 1,354 1,867 263 3,617 66 677 934 131Richmond-Petersburg, VA 86 1,270 1,894 289 3,540 43 635 947 144Jacksonville, FL 82 1,292 1,929 232 3,535 41 646 964 116

Greenville-Spartanburg-Anderson, SC - 652 2,063 506 3,222 - 326 1,032 253West Palm Beach-Boca Raton, FL 78 2,263 1,218 59 3,617 39 1,131 609 49

Birmingham, AL 30 1,193 1,511 471 3,204 15 596 756 235Albany-Schenectady-Troy, NY 177 934 1,584 427 3,122 89 467 792 213

Fresno, CA 178 1,142 907 607 2,834 89 571 453 304Tucson, AZ - 1,485 866 371 2,722 - 742 433 234

Tulsa, OK - 1,177 1,370 253 2,799 - 588 685 127Syracuse, NY 182 723 976 555 2,436 91 362 488 278



33/77

Honolulu, HI 643 652 535 543 2,374 322 326 268 271

Omaha, NE-IA 31 1,397 745 317 2,490 16 698 373 158Akron, OH 84 967 1,385 180 2,617 42 484 693 90Ventura, CA 256 935 1,069 252 2,512 128 468 534 126

El Paso, TX 138 1,394 506 362 2,400 69 697 253 181

Albuquerque, NM 23 1,201 806 331 2,362 12 601 403 166Knoxville, TN 11 327 1,672 305 2,316 6 163 836 153Scranton--Wilkes-Barre--Hazleton, PA 162 776 719 447 2,103 81 388 359 223

Gary, IN 67 841 1,443 94 2,444 33 420 721 47Tacoma, WA 86 1,039 1,039 183 2,347 43 519 520 92

Harrisburg-Lebanon-Carlisle, PA 125 799 1,035 265 2,223 62 400 517 132Allentown-Bethlehem-Easton, PA 149 956 830 274 2,209 74 478 415 137

Toledo, OH 83 1,080 798 255 2,215 41 540 399 127Bakersfield, CA 92 990 695 343 2,121 46 495 348 208

Youngstown-Warren, OH - 964 1,272 97 2,332 - 482 636 49Baton Rouge, LA 0 788 1,176 186 2,150 0 394 588 93

Springfield, MA 165 860 1,235 35 2,295 82 430 618 18Wilmington-Newark, DE-MD 120 890 850 194 2,054 60 445 425 97

Little Rock-North Little Rock, AR 14 670 802 368 1,853 7 335 401 184Ann Arbor, MI 63 579 554 510 1,706 31 290 277 255

Stockton-Lodi, CA 77 1,056 306 360 1,798 38 528 153 180New Haven-Meriden, CT 139 723 873 181 1,915 69 361 436 90Jersey City, NJ 727 469 478 204 1,878 363 234 239 102

Wichita, KS 52 902 703 210 1,868 26 451 352 105Columbia, SC 41 769 1,116 53 1,979 20 385 558 34

Mcallen-Edinburg-Mission, TX 31 624 1,226 72 1,953 15 312 613 36

Worcester, MA-CT 149 513 801 272 1,735 75 256 400 136Mobile, AL 38 557 853 247 1,694 19 278 426 124Charleston-North Charleston, SC 31 363 1,188 180 1,761 15 181 594 90

Fort Wayne, IN 15 529 698 349 1,591 7 264 349 174Colorado Springs, CO 6 887 585 227 1,704 3 443 293 113

Vallejo-Fairfield-Napa, CA 82 973 428 197 1,680 41 486 214 99



34/77

Total Sites Required at 16QAM

Total DU UR SU RU Total

17,472 3,375 3,163 1,914 283 8,736

16,604 3,857 2,211 1,918 316 8,30215,068 1,435 3,338 2,538 222 7,534

9,725 774 2,029 1,880 180 4,8639,202 470 2,520 1,504 290 4,783

8,393 414 2,577 1,021 184 4,1967,452 199 1,974 1,436 251 3,860

6,540 14 1,291 1,565 400 3,2706,122 475 995 1,432 159 3,061

5,782 102 1,473 1,081 286 2,9425,584 40 1,203 1,206 1,397 3,845

5,029 130 1,165 899 321 2,5154,874 68 1,571 433 739 2,8105,094 243 1,376 860 68 2,547

4,968 412 1,143 816 192 2,5634,783 131 1,083 979 298 2,490

4,390 515 1,168 152 360 2,1954,338 148 838 943 239 2,169

4,295 294 878 727 249 2,1484,129 244 914 716 191 2,064

4,217 347 893 807 61 2,1093,866 131 998 653 207 1,990

3,851 337 805 740 56 1,9383,728 40 1,122 622 96 1,880

3,363 498 749 195 239 1,6813,533 68 1,051 519 174 1,812

3,146 54 866 444 244 1,6093,203 37 829 616 258 1,740

3,160 406 727 384 62 1,5802,968 96 605 637 149 1,487

2,743 437 434 300 199 1,3722,902 6 884 456 130 1,4762,768 39 623 583 159 1,404



35/77

2,723 36 808 360 157 1,362

2,624 43 714 375 204 1,3362,585 88 586 432 187 1,2932,603 209 453 471 169 1,302

2,631 55 689 442 130 1,315

2,717 15 607 678 181 1,4822,563 49 854 277 101 1,2822,319 144 416 415 330 1,305

2,431 14 387 688 153 1,2432,442 240 563 306 111 1,221

2,311 37 654 358 107 1,1552,731 89 487 275 2,091 2,943

2,097 156 465 300 128 1,0482,119 68 303 583 105 1,060

1,978 3 214 612 184 1,0132,067 20 272 635 193 1,120

2,005 109 355 429 110 1,0022,075 46 531 392 69 1,038

1,996 35 561 305 143 1,0441,881 69 283 440 165 957

1,816 14 344 386 209 9531,793 22 306 422 170 9201,884 4 516 328 210 1,058

1,817 21 292 474 131 9181,861 33 449 363 92 938

1,932 19 436 482 37 973

1,808 33 338 467 69 9071,770 22 318 474 139 9521,767 20 323 482 129 955

1,611 - 163 516 154 8331,827 19 566 304 99 988

1,602 7 298 378 155 8381,561 44 234 396 157 830

1,417 45 286 227 422 9781,409 - 371 217 476 1,063

1,400 - 294 342 258 8951,218 45 181 244 160 630



36/77

1,187 161 163 134 136 593

1,245 8 349 186 122 6651,308 21 242 346 45 6541,256 64 234 267 94 659

1,200 34 349 126 91 600

1,181 6 300 202 302 8091,158 3 82 418 118 6211,052 40 194 180 112 526

1,222 17 210 361 34 6221,174 21 260 260 81 622

1,112 31 200 259 96 5851,104 37 239 207 69 552

1,108 21 270 199 64 5541,097 23 248 174 424 868

1,166 - 241 318 70 6291,075 0 197 294 76 567

1,148 41 215 309 21 5861,027 30 222 212 49 513

927 3 167 201 150 522853 16 145 139 127 426

899 19 264 76 90 450957 35 181 218 45 479939 182 117 119 51 470

934 13 226 176 150 564997 10 192 279 69 550

976 8 156 306 71 541868 37 128 200 68 434

847 9 139 213 151 513881 8 91 297 125 520

795 4 132 174 122 433852 1 222 146 105 474

840 20 243 107 81 452

Payback Analysis


37/77

ARPU

OPEXPerSubscribe

r

OperatingMarginPe

rSubscriber

CAPEXPerSubscrib

er

PaybackPeriod(Months)

ARPU

OPEXPerSubscribe

r

OperatingMarginPe

rSubscriber

Los Angeles-Long Beach, CA 9,028,263 451,413 74$ 392$ (318)$ 13,486$ (42) 74$ 210$ (136)$

New York, NY 8,627,006 431,350 74$ 390$ (316)$ 13,415$ (42) 74$ 209$ (135)$Chicago, IL 7,763,976 388,199 74$ 393$ (319)$ 13,523$ (42) 74$ 211$ (137)$Philadelphia, PA-NJ 5,047,827 252,391 74$ 391$ (317)$ 13,428$ (42) 74$ 210$ (136)$

Washington, DC-MD-VA-WV 4,713,610 235,681 74$ 395$ (321)$ 13,602$ (42) 74$ 212$ (138)$Detroit, MI 4,384,386 219,219 74$ 388$ (314)$ 13,346$ (42) 74$ 209$ (135)$Houston, TX 3,847,047 192,352 74$ 393$ (319)$ 13,500$ (42) 74$ 211$ (137)$

Atlanta, GA 3,674,100 183,705 74$ 363$ (289)$ 12,444$ (43) 74$ 196$ (122)$Boston, MA-NH 3,223,519 161,176 74$ 386$ (312)$ 13,246$ (42) 74$ 208$ (134)$

Dallas, TX 3,129,094 156,455 74$ 376$ (302)$ 12,900$ (43) 74$ 203$ (129)$Riverside-San Bernardino, CA 2,997,781 149,889 74$ 370$ (296)$ 12,685$ (43) 74$ 204$ (130)$Minneapolis-St. Paul, MN-WI 2,838,403 141,920 74$ 362$ (288)$ 12,390$ (43) 74$ 196$ (122)$

Phoenix-Mesa, AZ 2,805,936 140,297 74$ 356$ (282)$ 12,156$ (43) 74$ 192$ (118)$Nassau-Suffolk, NY 2,617,599 130,880 74$ 395$ (321)$ 13,560$ (42) 74$ 212$ (138)$

San Diego, CA 2,600,560 130,028 74$ 388$ (314)$ 13,322$ (42) 74$ 209$ (135)$St. Louis, MO-IL 2,593,180 129,659 74$ 376$ (302)$ 12,878$ (43) 74$ 203$ (129)$

Orange County, CA 2,557,300 127,865 74$ 352$ (278)$ 12,019$ (43) 74$ 191$ (117)$Pittsburgh, PA 2,410,783 120,539 74$ 367$ (293)$ 12,575$ (43) 74$ 198$ (124)$Baltimore, MD 2,398,842 119,942 74$ 366$ (292)$ 12,515$ (43) 74$ 198$ (124)$

Cleveland-Lorain-Elyria, OH 2,257,860 112,893 74$ 373$ (299)$ 12,771$ (43) 74$ 201$ (127)$Oakland, CA 2,172,084 108,604 74$ 394$ (320)$ 13,532$ (42) 74$ 212$ (138)$

Seattle-Bellevue-Everett, WA 2,085,839 104,292 74$ 378$ (304)$ 12,940$ (43) 74$ 204$ (130)$

TotalSubscribers

TotalPopulation

City Name

BPSK QPS

Payback Analysis


38/77

Newark, NJ 1,970,016 98,501 74$ 397$ (323)$ 13,621$ (42) 74$ 213$ (139)$

Tampa-St. Petersburg-Clearwater, FL 1,945,665 97,283 74$ 390$ (316)$ 13,359$ (42) 74$ 210$ (136)$Miami, FL 1,922,337 96,117 74$ 358$ (284)$ 12,239$ (43) 74$ 194$ (120)$Denver, CO 1,896,432 94,822 74$ 380$ (306)$ 13,002$ (43) 74$ 205$ (131)$

Portland-Vancouver, OR-WA 1,783,588 89,179 74$ 361$ (287)$ 12,337$ (43) 74$ 196$ (122)$

Kansas City, MO-KS 1,722,217 86,111 74$ 380$ (306)$ 12,984$ (42) 74$ 205$ (131)$San Jose, CA 1,644,034 82,202 74$ 391$ (317)$ 13,403$ (42) 74$ 211$ (137)$Cincinnati, OH-KY-IN 1,632,330 81,617 74$ 372$ (298)$ 12,705$ (43) 74$ 201$ (127)$

San Francisco, CA 1,572,430 78,622 74$ 358$ (284)$ 12,207$ (43) 74$ 194$ (120)$Fort Worth-Arlington, TX 1,557,251 77,863 74$ 380$ (306)$ 13,007$ (42) 74$ 205$ (131)$

Indianapolis, IN 1,523,810 76,191 74$ 372$ (298)$ 12,690$ (43) 74$ 201$ (127)$San Antonio, TX 1,520,098 76,005 74$ 367$ (293)$ 12,524$ (43) 74$ 199$ (125)$

Sacramento, CA 1,494,019 74,701 74$ 360$ (286)$ 12,290$ (43) 74$ 195$ (121)$Columbus, OH 1,480,924 74,046 74$ 358$ (284)$ 12,216$ (43) 74$ 194$ (120)$

Milwaukee-Waukesha, WI 1,472,404 73,620 74$ 363$ (289)$ 12,368$ (43) 74$ 197$ (123)$Norfolk-Virginia Beach-Newport News, VA 1,446,670 72,334 74$ 372$ (298)$ 12,705$ (43) 74$ 201$ (127)$

Orlando, FL 1,417,758 70,888 74$ 391$ (317)$ 13,364$ (42) 74$ 211$ (137)$Fort Lauderdale, FL 1,384,222 69,211 74$ 378$ (304)$ 12,930$ (42) 74$ 204$ (130)$

New Orleans, LA 1,345,889 67,294 74$ 354$ (280)$ 12,065$ (43) 74$ 193$ (119)$Charlotte-Gastonia-Rock Hill, NC-SC 1,342,328 67,116 74$ 371$ (297)$ 12,654$ (43) 74$ 201$ (127)$

Bergen-Passaic, NJ 1,333,430 66,672 74$ 375$ (301)$ 12,791$ (43) 74$ 203$ (129)$Salt Lake City-Ogden, UT 1,263,383 63,169 74$ 375$ (301)$ 12,779$ (43) 74$ 203$ (129)$Las Vegas, NV-AZ 1,248,857 62,443 74$ 346$ (272)$ 11,779$ (43) 74$ 236$ (162)$

Buffalo-Niagara Falls, NY 1,177,673 58,884 74$ 365$ (291)$ 12,450$ (43) 74$ 198$ (124)$Hartford, CT 1,165,408 58,270 74$ 373$ (299)$ 12,707$ (43) 74$ 202$ (128)$

Greensboro-Winston-Salem-High Point, NC 1,149,112 57,456 74$ 354$ (280)$ 12,051$ (43) 74$ 193$ (119)$Nashville, TN 1,140,537 57,027 74$ 372$ (298)$ 12,664$ (43) 74$ 201$ (127)$

Providence-Fall River-Warwick, RI-MA 1,113,344 55,667 74$ 370$ (296)$ 12,590$ (43) 74$ 201$ (127)$Middlesex-Somerset-Hunterdon, NJ 1,107,587 55,379 74$ 383$ (309)$ 13,079$ (42) 74$ 207$ (133)$

Memphis, TN-AR-MS 1,096,195 54,810 74$ 373$ (299)$ 12,723$ (43) 74$ 202$ (128)$Rochester, NY 1,090,172 54,509 74$ 355$ (281)$ 12,083$ (43) 74$ 193$ (119)$

Austin-San Marcos, TX 1,073,296 53,665 74$ 349$ (275)$ 11,859$ (43) 74$ 190$ (116)$Raleigh-Durham-Chapel Hill, NC 1,044,126 52,206 74$ 354$ (280)$ 12,028$ (43) 74$ 193$ (119)$

Oklahoma City, OK 1,037,373 51,869 74$ 373$ (299)$ 12,694$ (43) 74$ 202$ (128)$Grand Rapids-Muskegon-Holland, MI 1,030,434 51,522 74$ 363$ (289)$ 12,337$ (43) 74$ 197$ (123)$

Louisville, KY-IN 1,016,346 50,817 74$ 376$ (302)$ 12,791$ (42) 74$ 203$ (129)$Monmouth-Ocean, NJ 995,989 49,799 74$ 396$ (322)$ 13,521$ (42) 74$ 214$ (140)$

Payback Analysis


39/77

Dayton-Springfield, OH 970,861 48,543 74$ 382$ (308)$ 13,007$ (42) 74$ 207$ (133)$

Richmond-Petersburg, VA 957,971 47,899 74$ 379$ (305)$ 12,903$ (42) 74$ 205$ (131)$Jacksonville, FL 942,753 47,138 74$ 384$ (310)$ 13,088$ (42) 74$ 208$ (134)$Greenville-Spartanburg-Anderson, SC 932,877 46,644 74$ 356$ (282)$ 12,093$ (43) 74$ 194$ (120)$

West Palm Beach-Boca Raton, FL 920,079 46,004 74$ 401$ (327)$ 13,700$ (42) 74$ 219$ (145)$

Birmingham, AL 919,749 45,987 74$ 359$ (285)$ 12,197$ (43) 74$ 196$ (122)$Albany-Schenectady-Troy, NY 887,979 44,399 74$ 362$ (288)$ 12,302$ (43) 74$ 197$ (123)$Fresno, CA 861,189 43,059 74$ 341$ (267)$ 11,548$ (43) 74$ 187$ (113)$

Tucson, AZ 774,126 38,706 74$ 363$ (289)$ 12,306$ (43) 74$ 204$ (130)$Tulsa, OK 763,621 38,181 74$ 377$ (303)$ 12,804$ (42) 74$ 205$ (131)$

Syracuse, NY 748,593 37,430 74$ 339$ (265)$ 11,424$ (43) 74$ 186$ (112)$Honolulu, HI 729,776 36,489 74$ 338$ (264)$ 11,417$ (43) 74$ 186$ (112)$

Omaha, NE-IA 702,422 35,121 74$ 366$ (292)$ 12,401$ (42) 74$ 200$ (126)$Akron, OH 699,968 34,998 74$ 384$ (310)$ 13,055$ (42) 74$ 209$ (135)$

Ventura, CA 691,647 34,582 74$ 374$ (300)$ 12,695$ (42) 74$ 204$ (130)$El Paso, TX 691,323 34,566 74$ 360$ (286)$ 12,159$ (43) 74$ 197$ (123)$

Albuquerque, NM 674,058 33,703 74$ 362$ (288)$ 12,265$ (43) 74$ 198$ (124)$Knoxville, TN 656,020 32,801 74$ 365$ (291)$ 12,356$ (42) 74$ 199$ (125)$

Scranton--Wilkes-Barre--Hazleton, PA 638,132 31,907 74$ 344$ (270)$ 11,570$ (43) 74$ 188$ (114)$Gary, IN 635,220 31,761 74$ 395$ (321)$ 13,423$ (42) 74$ 215$ (141)$

Tacoma, WA 633,190 31,660 74$ 382$ (308)$ 12,948$ (42) 74$ 208$ (134)$Harrisburg-Lebanon-Carlisle, PA 622,657 31,133 74$ 369$ (295)$ 12,492$ (42) 74$ 202$ (128)$Allentown-Bethlehem-Easton, PA 621,384 31,069 74$ 368$ (294)$ 12,439$ (42) 74$ 201$ (127)$

Toledo, OH 618,118 30,906 74$ 371$ (297)$ 12,537$ (42) 74$ 202$ (128)$Bakersfield, CA 616,477 30,824 74$ 357$ (283)$ 12,052$ (43) 74$ 201$ (127)$

Youngstown-Warren, OH 607,993 30,400 74$ 394$ (320)$ 13,385$ (42) 74$ 214$ (140)$Baton Rouge, LA 584,626 29,231 74$ 380$ (306)$ 12,851$ (42) 74$ 207$ (133)$

Springfield, MA 583,181 29,159 74$ 404$ (330)$ 13,715$ (42) 74$ 219$ (145)$Wilmington-Newark, DE-MD 562,658 28,133 74$ 377$ (303)$ 12,760$ (42) 74$ 206$ (132)$

Little Rock-North Little Rock, AR 555,766 27,788 74$ 348$ (274)$ 11,698$ (43) 74$ 191$ (117)$Ann Arbor, MI 554,432 27,722 74$ 324$ (250)$ 10,834$ (43) 74$ 179$ (105)$

Stockton-Lodi, CA 540,147 27,007 74$ 347$ (273)$ 11,678$ (43) 74$ 191$ (117)$New Haven-Meriden, CT 524,406 26,220 74$ 378$ (304)$ 12,767$ (42) 74$ 206$ (132)$

Jersey City, NJ 521,155 26,058 74$ 373$ (299)$ 12,602$ (42) 74$ 204$ (130)$Wichita, KS 520,140 26,007 74$ 372$ (298)$ 12,562$ (42) 74$ 204$ (130)$

Columbia, SC 508,654 25,433 74$ 400$ (326)$ 13,570$ (42) 74$ 219$ (145)$Mcallen-Edinburg-Mission, TX 506,750 25,338 74$ 397$ (323)$ 13,445$ (42) 74$ 216$ (142)$

Payback Analysis


40/77

Worcester, MA-CT 502,304 25,115 74$ 360$ (286)$ 12,104$ (42) 74$ 197$ (123)$

Mobile, AL 485,947 24,297 74$ 363$ (289)$ 12,209$ (42) 74$ 199$ (125)$Charleston-North Charleston, SC 485,829 24,291 74$ 376$ (302)$ 12,677$ (42) 74$ 206$ (132)$Fort Wayne, IN 485,398 24,270 74$ 343$ (269)$ 11,504$ (43) 74$ 189$ (115)$

Colorado Springs, CO 483,245 24,162 74$ 367$ (293)$ 12,350$ (42) 74$ 201$ (127)$

Vallejo-Fairfield-Napa, CA 469,846 23,492 74$ 371$ (297)$ 12,510$ (42) 74$ 204$ (130)$

Payback Analysis


41/77

CAPEXPerSubscriber

PaybackPeriod(Mo

nths)

ARPU

OPEXPerSubscribe

r

OperatingMarginPe

rSubscriber

CAPEXPerSubscriber

PaybackPeriod(Mo

nths)

6,979$ (51) 74$ 119$ (45)$ 3,726$ (82)

6,944$ (51) 74$ 119$ (45)$ 3,709$ (83)6,998$ (51) 74$ 120$ (46)$ 3,736$ (82)

6,951$ (51) 74$ 119$ (45)$ 3,712$ (82)7,038$ (51) 74$ 124$ (50)$ 3,885$ (78)

6,910$ (51) 74$ 119$ (45)$ 3,692$ (83)6,987$ (51) 74$ 123$ (49)$ 3,847$ (78)6,459$ (53) 74$ 113$ (39)$ 3,467$ (90)

6,860$ (51) 74$ 118$ (44)$ 3,667$ (83)6,687$ (52) 74$ 117$ (43)$ 3,636$ (84)

6,737$ (52) 74$ 150$ (76)$ 4,787$ (63)6,433$ (53) 74$ 113$ (39)$ 3,454$ (90)

6,315$ (53) 74$ 123$ (49)$ 3,843$ (78)7,017$ (51) 74$ 121$ (47)$ 3,746$ (80)

6,898$ (51) 74$ 122$ (48)$ 3,788$ (79)6,676$ (52) 74$ 120$ (46)$ 3,703$ (81)

6,247$ (54) 74$ 110$ (36)$ 3,361$ (93)6,525$ (52) 74$ 114$ (40)$ 3,500$ (88)

6,495$ (53) 74$ 114$ (40)$ 3,486$ (88)6,624$ (52) 74$ 115$ (41)$ 3,549$ (86)

7,004$ (51) 74$ 121$ (47)$ 3,740$ (80)6,707$ (52) 74$ 119$ (45)$ 3,682$ (81)

16 QAM

Payback Analysis


42/77

7,048$ (51) 74$ 122$ (48)$ 3,785$ (78)

6,918$ (51) 74$ 121$ (47)$ 3,724$ (80)6,357$ (53) 74$ 112$ (38)$ 3,416$ (90)6,739$ (51) 74$ 120$ (46)$ 3,689$ (81)

6,408$ (53) 74$ 115$ (41)$ 3,510$ (86)

6,731$ (51) 74$ 125$ (51)$ 3,875$ (76)6,939$ (51) 74$ 120$ (46)$ 3,708$ (80)6,591$ (52) 74$ 116$ (42)$ 3,538$ (85)

6,343$ (53) 74$ 112$ (38)$ 3,409$ (89)6,743$ (51) 74$ 119$ (45)$ 3,664$ (81)

6,583$ (52) 74$ 117$ (43)$ 3,576$ (83)6,501$ (52) 74$ 114$ (40)$ 3,489$ (86)

6,384$ (53) 74$ 114$ (40)$ 3,485$ (86)6,346$ (53) 74$ 112$ (38)$ 3,411$ (89)

6,424$ (52) 74$ 114$ (40)$ 3,451$ (87)6,592$ (52) 74$ 116$ (42)$ 3,536$ (84)

6,922$ (51) 74$ 129$ (55)$ 3,991$ (73)6,704$ (51) 74$ 117$ (43)$ 3,590$ (83)

6,272$ (53) 74$ 122$ (48)$ 3,739$ (78)6,567$ (52) 74$ 118$ (44)$ 3,591$ (82)

6,636$ (52) 74$ 117$ (43)$ 3,558$ (83)6,630$ (51) 74$ 117$ (43)$ 3,553$ (83)7,832$ (48) 74$ 252$ (178)$ 8,401$ (47)

6,464$ (52) 74$ 115$ (41)$ 3,472$ (85)6,594$ (52) 74$ 116$ (42)$ 3,536$ (83)

6,264$ (53) 74$ 114$ (40)$ 3,445$ (86)6,571$ (52) 74$ 124$ (50)$ 3,783$ (76)

6,536$ (52) 74$ 116$ (42)$ 3,508$ (84)6,779$ (51) 74$ 119$ (45)$ 3,630$ (80)

6,601$ (51) 74$ 121$ (47)$ 3,682$ (79)6,280$ (53) 74$ 114$ (40)$ 3,430$ (86)

6,170$ (53) 74$ 115$ (41)$ 3,466$ (85)6,253$ (53) 74$ 114$ (40)$ 3,443$ (85)

6,586$ (51) 74$ 127$ (53)$ 3,909$ (73)6,409$ (52) 74$ 115$ (41)$ 3,478$ (84)

6,635$ (51) 74$ 118$ (44)$ 3,583$ (81)7,002$ (50) 74$ 123$ (49)$ 3,765$ (76)

Payback Analysis


43/77

6,745$ (51) 74$ 120$ (46)$ 3,624$ (79)

6,691$ (51) 74$ 125$ (51)$ 3,823$ (75)6,783$ (51) 74$ 127$ (53)$ 3,885$ (73)6,288$ (52) 74$ 116$ (42)$ 3,483$ (83)

7,160$ (50) 74$ 133$ (59)$ 4,090$ (70)

6,340$ (52) 74$ 118$ (44)$ 3,545$ (81)6,391$ (52) 74$ 120$ (46)$ 3,626$ (79)6,016$ (53) 74$ 139$ (65)$ 4,300$ (66)

6,605$ (51) 74$ 162$ (88)$ 5,100$ (58)6,649$ (51) 74$ 143$ (69)$ 4,420$ (64)

5,955$ (53) 74$ 112$ (38)$ 3,314$ (87)5,949$ (53) 74$ 109$ (35)$ 3,215$ (91)

6,444$ (51) 74$ 122$ (48)$ 3,666$ (76)6,771$ (50) 74$ 121$ (47)$ 3,626$ (77)

6,589$ (51) 74$ 123$ (49)$ 3,685$ (76)6,323$ (52) 74$ 115$ (41)$ 3,405$ (83)

6,374$ (51) 74$ 146$ (72)$ 4,524$ (62)6,419$ (51) 74$ 123$ (49)$ 3,669$ (75)

6,026$ (53) 74$ 111$ (37)$ 3,257$ (87)6,955$ (49) 74$ 126$ (52)$ 3,777$ (73)

6,715$ (50) 74$ 126$ (52)$ 3,788$ (73)6,490$ (51) 74$ 122$ (48)$ 3,643$ (76)6,464$ (51) 74$ 117$ (43)$ 3,473$ (80)

6,513$ (51) 74$ 118$ (44)$ 3,498$ (79)6,466$ (51) 74$ 166$ (92)$ 5,219$ (57)

6,934$ (50) 74$ 131$ (57)$ 3,964$ (69)6,667$ (50) 74$ 125$ (51)$ 3,747$ (73)

7,102$ (49) 74$ 128$ (54)$ 3,862$ (71)6,625$ (50) 74$ 120$ (46)$ 3,558$ (77)

6,094$ (52) 74$ 123$ (49)$ 3,644$ (75)5,659$ (54) 74$ 107$ (33)$ 3,075$ (93)

6,081$ (52) 74$ 113$ (39)$ 3,286$ (84)6,626$ (50) 74$ 120$ (46)$ 3,555$ (76)

6,547$ (50) 74$ 119$ (45)$ 3,516$ (77)6,527$ (50) 74$ 137$ (63)$ 4,134$ (66)

7,075$ (49) 74$ 137$ (63)$ 4,127$ (66)6,965$ (49) 74$ 136$ (62)$ 4,081$ (66)

Payback Analysis


44/77

6,295$ (51) 74$ 116$ (42)$ 3,393$ (80)

6,351$ (51) 74$ 135$ (61)$ 4,040$ (66)6,581$ (50) 74$ 136$ (62)$ 4,090$ (66)5,995$ (52) 74$ 119$ (45)$ 3,489$ (77)

6,418$ (50) 74$ 128$ (54)$ 3,787$ (71)

6,502$ (50) 74$ 126$ (52)$ 3,722$ (72)

Financial (CAPEX & OPEX) Inputs


45/77

Fields shaded in light yellow are user inputs

CAPEX

Per Site

Base station - 3 sectors average 80,000$Support equipment 11,550$Other (site acq., buildout, RF design, engineering) 35,200$Tower construction (percentage allocation) 30,400$

Spares 9,155$

Total 166,305$

Per Point of Presence (POP) Per # of Sites 100

POP Build Cost 180,000$

Per Market

Spectrum Fees -$

NOC 330,000$

Total 330,000$

Per Subscriber

CPE Cost 250$Customer Acquisition Cost (Mktg., Sales) 222$

Customer Premises Installation (Truck Roll) -$

Total Per Subscriber 472$

Support Equipment Quantity Unit Cost Total

Router 1 5,000$ 5,000$Antenna 1 500$ 500$Cable - per foot 150 5$ 750$

Backup Power 1 2,500$ 2,500$Backhaul - 100BaseT Microwave radio 0 22,000$ -$

SUPPORTING ASSUMPTIONS



46/77

Enclosure - indoor 1 1,800$ 1,800$Misc. installation HW 1 1,000$ 1,000$

Total Support Equipment 11,550$

EF&I Quantity Unit Cost Total

RF planning 1 2,500$ 2,500$Backhaul planning 1 3,500$ 3,500$Data network planning 1 200$ 200$

Site acquisition, zoning, permitting 1 25,000$ 25,000$Preparation and construction 1 4,000$ 4,000$

Total EF&I 35,200$

Site Build Quantity Unit Cost Total

Site acquisition, zoning, permitting 1 30,000$ 30,000$

Tower steel - 100 ft. monopole 1 75,000$ 75,000$Tower foundation 1 30,000$ 30,000$

Building 1 10,000$ 10,000$Grading and ground prep 1 5,000$ 5,000$Facilities entrance - power, telco 1 2,000$ 2,000$

Total Cost 152,000$

% Constructed (vs. Leased) 20%Average Tower Cost Per Site 30,400$

POP Build Quantity Unit Cost Total

Core routers (headend, BSS) 2 50,000$ 100,000$

Prep - facility construction 1 25,000$ 25,000$Facilities entrance - power, telco 1 5,000$ 5,000$UPS - standby generator 1 50,000$ 50,000$

Total POP Build Cost 180,000$

Network Operations Center (one per market) Quantity Unit Cost Total

Network Management Center 1 250,000$ 250,000$Radius server 2 40,000$ 80,000$

Total NOC Cost 330,000$



47/77

Per Site

Site Lease (avg. based on % of sites leased) 1,600$

Land Lease (avg. based on % of sites built) 160$Maintenance 763$Utilities (includes electricity and leased backhaul) 2,000$

Total 4,523$

Per Point of Presence (POP)

Total 17,250$

Per Market

Spectrum Fees -$

NOC 174,375$Total 174,375$

Per Subscriber

Total 10$

Per Site Assumptions

Site Lease 2,000$Land Lease 800$

Maintenance (% of Capex per year) 10%

Per POP Assumptions

Office Lease (500 sq. ft.) 1,500$Roof Rights 5,000$

MONTHLY OPERATING COSTS



48/77

Utilities 2,500$Maintenance 1,250$

Backhaul (POP to Internet) 3,500$Backhaul (POP to NOC) 3,500$

Total Per POP 17,250$

Transit (Internet) (per Mbps) 450$Transit Overbooking Factor 2

Per NOC Assumptions

Office Lease (2,500 sq. ft.) 7,500$Roof Rights -$

Utilities 2,500$

Maintenance 6,875$Network Ops Personnel (fully loaded) 157,500$

Total Per POP 174,375$

S/W and H/W Maintenance (% of Capex per year) 25%

Per Subscriber Assumptions

Customer Service 3$

Technical Support 4$Billing and Collection 2$Mail, News, Web Services 1$

Total Per Subscriber 10$

CAPEX Summary


49/77

TotalSitesRequired

CommonHardware

POPHardware

CellSiteHardwa

re

CPECapex

Los Angeles-Long Beach, CA 9,028,263 451,413 34,944 330,000$ 63,000,000$ 5,811,355,661$ 213,067,007$

New York, NY 8,627,006 431,350 33,209 330,000$ 59,940,000$ 5,522,787,648$ 203,597,342$

Chicago, IL 7,763,976 388,199 30,136 330,000$ 54,360,000$ 5,011,792,719$ 183,229,834$Philadelphia, PA-NJ 5,047,827 252,391 19,450 330,000$ 35,100,000$ 3,234,665,399$ 119,128,717$Washington, DC-MD-VA-WV 4,713,610 235,681 18,404 330,000$ 33,300,000$ 3,060,737,165$ 111,241,196$Detroit, MI 4,384,386 219,219 16,786 330,000$ 30,240,000$ 2,791,576,076$ 103,471,510$

Houston, TX 3,847,047 192,352 14,904 330,000$ 27,000,000$ 2,478,632,104$ 90,790,309$Atlanta, GA 3,674,100 183,705 13,081 330,000$ 23,580,000$ 2,175,361,388$ 86,708,760$

Boston, MA-NH 3,223,519 161,176 12,244 330,000$ 22,140,000$ 2,036,315,097$ 76,075,048$Dallas, TX 3,129,094 156,455 11,564 330,000$ 20,880,000$ 1,923,177,574$ 73,846,618$Riverside-San Bernardino, CA 2,997,781 149,889 10,887 330,000$ 19,620,000$ 1,810,580,273$ 70,747,632$

Minneapolis-St. Paul, MN-WI 2,838,403 141,920 10,059 330,000$ 18,180,000$ 1,672,846,009$ 66,986,311$Phoenix-Mesa, AZ 2,805,936 140,297 9,749 330,000$ 17,640,000$ 1,621,255,927$ 66,220,090$

Nassau-Suffolk, NY 2,617,599 130,880 10,187 330,000$ 18,360,000$ 1,694,225,519$ 61,775,336$San Diego, CA 2,600,560 130,028 9,937 330,000$ 18,000,000$ 1,652,568,628$ 61,373,216$

St. Louis, MO-IL 2,593,180 129,659 9,567 330,000$ 17,280,000$ 1,590,967,429$ 61,199,048$Orange County, CA 2,557,300 127,865 8,780 330,000$ 15,840,000$ 1,460,237,398$ 60,352,280$Pittsburgh, PA 2,410,783 120,539 8,676 330,000$ 15,660,000$ 1,442,845,933$ 56,894,479$

Baltimore, MD 2,398,842 119,942 8,591 330,000$ 15,480,000$ 1,428,709,039$ 56,612,671$Cleveland-Lorain-Elyria, OH 2,257,860 112,893 8,257 330,000$ 14,940,000$ 1,373,223,701$ 53,285,496$

Oakland, CA 2,172,084 108,604 8,435 330,000$ 15,300,000$ 1,402,710,461$ 51,261,182$Seattle-Bellevue-Everett, WA 2,085,839 104,292 7,732 330,000$ 14,040,000$ 1,285,919,323$ 49,225,800$Newark, NJ 1,970,016 98,501 7,702 330,000$ 14,040,000$ 1,280,853,680$ 46,492,378$

City Name TotalPopulation

TotalSubscribers

BPSK

CAPEX Summary

T St P t b Cl t FL 1 945 665 97 283 7 455 330 000$ 13 500 000$ 1 239 872 080$ 45 917 694$


50/77

Tampa-St. Petersburg-Clearwater, FL 1,945,665 97,283 7,455 330,000$ 13,500,000$ 1,239,872,080$ 45,917,694$

Miami, FL 1,922,337 96,117 6,725 330,000$ 12,240,000$ 1,118,453,551$ 45,367,153$Denver, CO 1,896,432 94,822 7,065 330,000$ 12,780,000$ 1,174,959,887$ 44,755,795$Portland-Vancouver, OR-WA 1,783,588 89,179 6,293 330,000$ 11,340,000$ 1,046,476,299$ 42,092,677$

Kansas City, MO-KS 1,722,217 86,111 6,406 330,000$ 11,700,000$ 1,065,430,669$ 40,644,321$San Jose, CA 1,644,034 82,202 6,320 330,000$ 11,520,000$ 1,051,068,138$ 38,799,202$

Cincinnati, OH-KY-IN 1,632,330 81,617 5,937 330,000$ 10,800,000$ 987,294,201$ 38,522,988$San Francisco, CA 1,572,430 78,622 5,486 330,000$ 9,900,000$ 912,388,008$ 37,109,348$

Fort Worth-Arlington, TX 1,557,251 77,863 5,803 330,000$ 10,620,000$ 965,080,353$ 36,751,124$Indianapolis, IN 1,523,810 76,191 5,535 330,000$ 10,080,000$ 920,508,778$ 35,961,916$

San Antonio, TX 1,520,098 76,005 5,446 330,000$ 9,900,000$ 905,778,171$ 35,874,313$Sacramento, CA 1,494,019 74,701 5,249 330,000$ 9,540,000$ 872,910,598$ 35,258,848$

Columbus, OH 1,480,924 74,046 5,171 330,000$ 9,360,000$ 859,914,071$ 34,949,806$Milwaukee-Waukesha, WI 1,472,404 73,620 5,207 330,000$ 9,540,000$ 865,933,675$ 34,748,734$

Norfolk-Virginia Beach-Newport News, VA 1,446,670 72,334 5,261 330,000$ 9,540,000$ 875,009,597$ 34,141,412$Orlando, FL 1,417,758 70,888 5,434 330,000$ 9,900,000$ 903,656,070$ 33,459,089$

Fort Lauderdale, FL 1,384,222 69,211 5,126 330,000$ 9,360,000$ 852,560,294$ 32,667,639$New Orleans, LA 1,345,889 67,294 4,638 330,000$ 8,460,000$ 771,377,711$ 31,762,980$

Charlotte-Gastonia-Rock Hill, NC-SC 1,342,328 67,116 4,861 330,000$ 8,820,000$ 808,436,410$ 31,678,941$Bergen-Passaic, NJ 1,333,430 66,672 4,884 330,000$ 8,820,000$ 812,203,556$ 31,468,948$

Salt Lake City-Ogden, UT 1,263,383 63,169 4,622 330,000$ 8,460,000$ 768,660,856$ 29,815,839$Las Vegas, NV-AZ 1,248,857 62,443 4,198 330,000$ 7,560,000$ 698,168,484$ 29,473,025$Buffalo-Niagara Falls, NY 1,177,673 58,884 4,194 330,000$ 7,560,000$ 697,407,109$ 27,793,083$

Hartford, CT 1,165,408 58,270 4,238 330,000$ 7,740,000$ 704,848,233$ 27,503,629$Greensboro-Winston-Salem-High Point, NC 1,149,112 57,456 3,955 330,000$ 7,200,000$ 657,755,623$ 27,119,043$

Nashville, TN 1,140,537 57,027 4,133 330,000$ 7,560,000$ 687,354,932$ 26,916,673$Providence-Fall River-Warwick, RI-MA 1,113,344 55,667 4,010 330,000$ 7,380,000$ 666,871,686$ 26,274,918$

Middlesex-Somerset-Hunterdon, NJ 1,107,587 55,379 4,151 330,000$ 7,560,000$ 690,281,611$ 26,139,053$Memphis, TN-AR-MS 1,096,195 54,810 3,992 330,000$ 7,200,000$ 663,950,399$ 25,870,202$

Rochester, NY 1,090,172 54,509 3,763 330,000$ 6,840,000$ 625,722,659$ 25,728,059$Austin-San Marcos, TX 1,073,296 53,665 3,632 330,000$ 6,660,000$ 604,081,040$ 25,329,786$

Raleigh-Durham-Chapel Hill, NC 1,044,126 52,206 3,587 330,000$ 6,480,000$ 596,492,959$ 24,641,374$Oklahoma City, OK 1,037,373 51,869 3,769 330,000$ 6,840,000$ 626,758,289$ 24,482,003$

Grand Rapids-Muskegon-Holland, MI 1,030,434 51,522 3,634 330,000$ 6,660,000$ 604,318,774$ 24,318,242$Louisville, KY-IN 1,016,346 50,817 3,721 330,000$ 6,840,000$ 618,862,416$ 23,985,766$

Monmouth-Ocean, NJ 995,989 49,799 3,863 330,000$ 7,020,000$ 642,477,613$ 23,505,340$Dayton-Springfield, OH 970,861 48,543 3,617 330,000$ 6,660,000$ 601,502,231$ 22,912,320$

CAPEX Summary

Richmond Petersburg VA 957 971 47 899 3 540 330 000$ 6 480 000$ 588 639 444$ 22 608 116$


51/77

Richmond-Petersburg, VA 957,971 47,899 3,540 330,000$ 6,480,000$ 588,639,444$ 22,608,116$

Jacksonville, FL 942,753 47,138 3,535 330,000$ 6,480,000$ 587,858,890$ 22,248,971$Greenville-Spartanburg-Anderson, SC 932,877 46,644 3,222 330,000$ 5,940,000$ 535,769,275$ 22,015,897$West Palm Beach-Boca Raton, FL 920,079 46,004 3,617 330,000$ 6,660,000$ 601,565,413$ 21,713,864$

Birmingham, AL 919,749 45,987 3,204 330,000$ 5,940,000$ 532,917,500$ 21,706,076$Albany-Schenectady-Troy, NY 887,979 44,399 3,122 330,000$ 5,760,000$ 519,132,926$ 20,956,304$

Fresno, CA 861,189 43,059 2,834 330,000$ 5,220,000$ 471,355,562$ 20,324,060$Tucson, AZ 774,126 38,706 2,722 330,000$ 5,040,000$ 452,675,673$ 18,269,374$

Tulsa, OK 763,621 38,181 2,799 330,000$ 5,040,000$ 465,468,122$ 18,021,456$Syracuse, NY 748,593 37,430 2,436 330,000$ 4,500,000$ 405,107,483$ 17,666,795$

Honolulu, HI 729,776 36,489 2,374 330,000$ 4,320,000$ 394,725,114$ 17,222,714$Omaha, NE-IA 702,422 35,121 2,490 330,000$ 4,500,000$ 414,113,745$ 16,577,159$

Akron, OH 699,968 34,998 2,617 330,000$ 4,860,000$ 435,203,939$ 16,519,245$Ventura, CA 691,647 34,582 2,512 330,000$ 4,680,000$ 417,707,192$ 16,322,869$

El Paso, TX 691,323 34,566 2,400 330,000$ 4,500,000$ 399,154,986$ 16,315,223$Albuquerque, NM 674,058 33,703 2,362 330,000$ 4,320,000$ 392,819,630$ 15,907,769$

Knoxville, TN 656,020 32,801 2,316 330,000$ 4,320,000$ 385,160,892$ 15,482,072$Scranton--Wilkes-Barre--Hazleton, PA 638,132 31,907 2,103 330,000$ 3,960,000$ 349,801,393$ 15,059,915$

Gary, IN 635,220 31,761 2,444 330,000$ 4,500,000$ 406,497,918$ 14,991,192$Tacoma, WA 633,190 31,660 2,347 330,000$ 4,320,000$ 390,343,562$ 14,943,284$

Harrisburg-Lebanon-Carlisle, PA 622,657 31,133 2,223 330,000$ 4,140,000$ 369,745,188$ 14,694,705$Allentown-Bethlehem-Easton, PA 621,384 31,069 2,209 330,000$ 4,140,000$ 367,339,995$ 14,664,662$Toledo, OH 618,118 30,906 2,215 330,000$ 4,140,000$ 368,420,384$ 14,587,585$

Bakersfield, CA 616,477 30,824 2,121 330,000$ 3,960,000$ 352,651,517$ 14,548,857$Youngstown-Warren, OH 607,993 30,400 2,332 330,000$ 4,320,000$ 387,901,322$ 14,348,635$

Baton Rouge, LA 584,626 29,231 2,150 330,000$ 3,960,000$ 357,561,731$ 13,797,174$Springfield, MA 583,181 29,159 2,295 330,000$ 4,140,000$ 381,695,620$ 13,763,072$

Wilmington-Newark, DE-MD 562,658 28,133 2,054 330,000$ 3,780,000$ 341,589,183$ 13,278,729$Little Rock-North Little Rock, AR 555,766 27,788 1,853 330,000$ 3,420,000$ 308,200,454$ 13,116,078$

Ann Arbor, MI 554,432 27,722 1,706 330,000$ 3,240,000$ 283,677,737$ 13,084,595$Stockton-Lodi, CA 540,147 27,007 1,798 330,000$ 3,240,000$ 299,063,001$ 12,747,469$

New Haven-Meriden, CT 524,406 26,220 1,915 330,000$ 3,600,000$ 318,437,755$ 12,375,982$Jersey City, NJ 521,155 26,058 1,878 330,000$ 3,420,000$ 312,330,958$ 12,299,258$

Wichita, KS 520,140 26,007 1,868 330,000$ 3,420,000$ 310,681,380$ 12,275,304$Columbia, SC 508,654 25,433 1,979 330,000$ 3,600,000$ 329,199,520$ 12,004,234$

Mcallen-Edinburg-Mission, TX 506,750 25,338 1,953 330,000$ 3,600,000$ 324,769,892$ 11,959,300$Worcester, MA-CT 502,304 25,115 1,735 330,000$ 3,240,000$ 288,570,004$ 11,854,374$

CAPEX Summary

Mobile AL 485 947 24 297 1 694 330 000$ 3 060 000$ 281 799 364$ 11 468 349$


52/77

Mobile, AL 485,947 24,297 1,694 330,000$ 3,060,000$ 281,799,364$ 11,468,349$

Charleston-North Charleston, SC 485,829 24,291 1,761 330,000$ 3,240,000$ 292,912,430$ 11,465,564$Fort Wayne, IN 485,398 24,270 1,591 330,000$ 2,880,000$ 264,535,007$ 11,455,393$Colorado Springs, CO 483,245 24,162 1,704 330,000$ 3,240,000$ 283,434,367$ 11,404,582$

Vallejo-Fairfield-Napa, CA 469,846 23,492 1,680 330,000$ 3,060,000$ 279,412,734$ 11,088,366$


53/77

CAPEX Summary

1,299,619,774$ 13,359$ 3,728 330,000$ 6,840,000$ 619,936,040$ 45,917,694$ 673,023,734$ 6,918$ 1,880


54/77

, 99,6 9,$ 3,359$ 3, 8 330,000$ 6,8 0,000$ 6 9,936,0 0$ 5,9 ,69$ 6 3,0 3, 3$ 6,9 8$ ,880

1,176,390,705$ 12,239$ 3,363 330,000$ 6,120,000$ 559,226,776$ 45,367,153$ 611,043,929$ 6,357$ 1,6811,232,825,682$ 13,002$ 3,533 330,000$ 6,480,000$ 587,479,943$ 44,755,795$ 639,045,739$ 6,739$ 1,8121,100,238,976$ 12,337$ 3,146 330,000$ 5,760,000$ 523,238,150$ 42,092,677$ 571,420,826$ 6,408$ 1,609

1,118,104,990$ 12,984$ 3,203 330,000$ 5,940,000$ 532,715,334$ 40,644,321$ 579,629,656$ 6,731$ 1,7401,101,717,340$ 13,403$ 3,160 330,000$ 5,760,000$ 525,534,069$ 38,799,202$ 570,423,271$ 6,939$ 1,580

1,036,947,189$ 12,705$ 2,968 330,000$ 5,400,000$ 493,647,101$ 38,522,988$ 537,900,089$ 6,591$ 1,487959,727,356$ 12,207$ 2,743 330,000$ 5,040,000$ 456,194,004$ 37,109,348$ 498,673,352$ 6,343$ 1,372

1,012,781,476$ 13,007$ 2,902 330,000$ 5,400,000$ 482,540,176$ 36,751,124$ 525,021,300$ 6,743$ 1,476966,880,694$ 12,690$ 2,768 330,000$ 5,040,000$ 460,254,389$ 35,961,916$ 501,586,305$ 6,583$ 1,404

951,882,483$ 12,524$ 2,723 330,000$ 5,040,000$ 452,889,085$ 35,874,313$ 494,133,398$ 6,501$ 1,362918,039,446$ 12,290$ 2,624 330,000$ 4,860,000$ 436,455,299$ 35,258,848$ 476,904,147$ 6,384$ 1,336

904,553,878$ 12,216$ 2,585 330,000$ 4,680,000$ 429,957,036$ 34,949,806$ 469,916,842$ 6,346$ 1,293910,552,409$ 12,368$ 2,603 330,000$ 4,860,000$ 432,966,837$ 34,748,734$ 472,905,572$ 6,424$ 1,302

919,021,009$ 12,705$ 2,631 330,000$ 4,860,000$ 437,504,799$ 34,141,412$ 476,836,211$ 6,592$ 1,315947,345,158$ 13,364$ 2,717 330,000$ 5,040,000$ 451,828,035$ 33,459,089$ 490,657,124$ 6,922$ 1,482

894,917,933$ 12,930$ 2,563 330,000$ 4,680,000$ 426,280,147$ 32,667,639$ 463,957,786$ 6,704$ 1,282811,930,692$ 12,065$ 2,319 330,000$ 4,320,000$ 385,688,856$ 31,762,980$ 422,101,836$ 6,272$ 1,305

849,265,351$ 12,654$ 2,431 330,000$ 4,500,000$ 404,218,205$ 31,678,941$ 440,727,146$ 6,567$ 1,243852,822,504$ 12,791$ 2,442 330,000$ 4,500,000$ 406,101,778$ 31,468,948$ 442,400,726$ 6,636$ 1,221

807,266,695$ 12,779$ 2,311 330,000$ 4,320,000$ 384,330,428$ 29,815,839$ 418,796,267$ 6,630$ 1,155735,531,509$ 11,779$ 2,731 330,000$ 5,040,000$ 454,210,909$ 29,473,025$ 489,053,934$ 7,832$ 2,943733,090,192$ 12,450$ 2,097 330,000$ 3,780,000$ 348,703,554$ 27,793,083$ 380,606,637$ 6,464$ 1,048

740,421,862$ 12,707$ 2,119 330,000$ 3,960,000$ 352,424,117$ 27,503,629$ 384,217,745$ 6,594$ 1,060692,404,666$ 12,051$ 1,978 330,000$ 3,600,000$ 328,877,811$ 27,119,043$ 359,926,855$ 6,264$ 1,013

722,161,605$ 12,664$ 2,067 330,000$ 3,780,000$ 343,677,466$ 26,916,673$ 374,704,139$ 6,571$ 1,120700,856,605$ 12,590$ 2,005 330,000$ 3,780,000$ 333,435,843$ 26,274,918$ 363,820,762$ 6,536$ 1,002

724,310,665$ 13,079$ 2,075 330,000$ 3,780,000$ 345,140,806$ 26,139,053$ 375,389,859$ 6,779$ 1,038697,350,601$ 12,723$ 1,996 330,000$ 3,600,000$ 331,975,199$ 25,870,202$ 361,775,401$ 6,601$ 1,044

658,620,718$ 12,083$ 1,881 330,000$ 3,420,000$ 312,861,330$ 25,728,059$ 342,339,389$ 6,280$ 957636,400,826$ 11,859$ 1,816 330,000$ 3,420,000$ 302,040,520$ 25,329,786$ 331,120,306$ 6,170$ 953

627,944,332$ 12,028$ 1,793 330,000$ 3,240,000$ 298,246,479$ 24,641,374$ 326,457,853$ 6,253$ 920658,410,292$ 12,694$ 1,884 330,000$ 3,420,000$ 313,379,144$ 24,482,003$ 341,611,147$ 6,586$ 1,058

635,627,016$ 12,337$ 1,817 330,000$ 3,420,000$ 302,159,387$ 24,318,242$ 330,227,629$ 6,409$ 918650,018,182$ 12,791$ 1,861 330,000$ 3,420,000$ 309,431,208$ 23,985,766$ 337,166,974$ 6,635$ 938

673,332,953$ 13,521$ 1,932 330,000$ 3,600,000$ 321,238,806$ 23,505,340$ 348,674,147$ 7,002$ 973631,404,551$ 13,007$ 1,808 330,000$ 3,420,000$ 300,751,115$ 22,912,320$ 327,413,435$ 6,745$ 907

CAPEX Summary

618,057,560$ 12,903$ 1,770 330,000$ 3,240,000$ 294,319,722$ 22,608,116$ 320,497,838$ 6,691$ 952


55/77

616,917,861$ 13,088$ 1,767 330,000$ 3,240,000$ 293,929,445$ 22,248,971$ 319,748,416$ 6,783$ 955564,055,173$ 12,093$ 1,611 330,000$ 3,060,000$ 267,884,638$ 22,015,897$ 293,290,535$ 6,288$ 833630,269,277$ 13,700$ 1,827 330,000$ 3,420,000$ 303,909,914$ 21,713,864$ 329,373,779$ 7,160$ 988

560,893,576$ 12,197$ 1,602 330,000$ 3,060,000$ 266,458,750$ 21,706,076$ 291,554,826$ 6,340$ 838546,179,231$ 12,302$ 1,561 330,000$ 2,880,000$ 259,566,463$ 20,956,304$ 283,732,768$ 6,391$ 830

497,229,622$ 11,548$ 1,417 330,000$ 2,700,000$ 235,677,781$ 20,324,060$ 259,031,841$ 6,016$ 978476,315,046$ 12,306$ 1,409 330,000$ 2,700,000$ 234,340,921$ 18,269,374$ 255,640,295$ 6,605$ 1,063

488,859,578$ 12,804$ 1,400 330,000$ 2,700,000$ 232,832,007$ 18,021,456$ 253,883,463$ 6,649$ 895427,604,278$ 11,424$ 1,218 330,000$ 2,340,000$ 202,553,742$ 17,666,795$ 222,890,537$ 5,955$ 630

416,597,827$ 11,417$ 1,187 330,000$ 2,160,000$ 197,362,557$ 17,222,714$ 217,075,270$ 5,949$ 593435,520,904$ 12,401$ 1,245 330,000$ 2,340,000$ 207,056,873$ 16,577,159$ 226,304,032$ 6,444$ 665

456,913,184$ 13,055$ 1,308 330,000$ 2,520,000$ 217,601,970$ 16,519,245$ 236,971,214$ 6,771$ 654439,040,061$ 12,695$ 1,256 330,000$ 2,340,000$ 208,853,596$ 16,322,869$ 227,846,465$ 6,589$ 659

420,300,209$ 12,159$ 1,200 330,000$ 2,340,000$ 199,577,493$ 16,315,223$ 218,562,716$ 6,323$ 600413,377,399$ 12,265$ 1,181 330,000$ 2,160,000$ 196,409,815$ 15,907,769$ 214,807,584$ 6,374$ 809

405,292,964$ 12,356$ 1,158 330,000$ 2,160,000$ 192,580,446$ 15,482,072$ 210,552,518$ 6,419$ 621369,151,309$ 11,570$ 1,052 330,000$ 1,980,000$ 174,900,697$ 15,059,915$ 192,270,612$ 6,026$ 526

426,319,110$ 13,423$ 1,222 330,000$ 2,340,000$ 203,248,959$ 14,991,192$ 220,910,151$ 6,955$ 622409,936,846$ 12,948$ 1,174 330,000$ 2,160,000$ 195,171,781$ 14,943,284$ 212,605,065$ 6,715$ 622

388,909,893$ 12,492$ 1,112 330,000$ 2,160,000$ 184,872,594$ 14,694,705$ 202,057,299$ 6,490$ 585386,474,657$ 12,439$ 1,104 330,000$ 2,160,000$ 183,669,997$ 14,664,662$ 200,824,660$ 6,464$ 552387,477,969$ 12,537$ 1,108 330,000$ 2,160,000$ 184,210,192$ 14,587,585$ 201,287,777$ 6,513$ 554

371,490,374$ 12,052$ 1,097 330,000$ 1,980,000$ 182,459,552$ 14,548,857$ 199,318,409$ 6,466$ 868406,899,956$ 13,385$ 1,166 330,000$ 2,160,000$ 193,950,661$ 14,348,635$ 210,789,296$ 6,934$ 629

375,648,904$ 12,851$ 1,075 330,000$ 1,980,000$ 178,780,865$ 13,797,174$ 194,888,039$ 6,667$ 567399,928,692$ 13,715$ 1,148 330,000$ 2,160,000$ 190,847,810$ 13,763,072$ 207,100,882$ 7,102$ 586

358,977,912$ 12,760$ 1,027 330,000$ 1,980,000$ 170,794,592$ 13,278,729$ 186,383,321$ 6,625$ 513325,066,532$ 11,698$ 927 330,000$ 1,800,000$ 154,100,227$ 13,116,078$ 169,346,305$ 6,094$ 522

300,332,332$ 10,834$ 853 330,000$ 1,620,000$ 141,838,869$ 13,084,595$ 156,873,464$ 5,659$ 426315,380,470$ 11,678$ 899 330,000$ 1,620,000$ 149,531,500$ 12,747,469$ 164,228,970$ 6,081$ 450

334,743,737$ 12,767$ 957 330,000$ 1,800,000$ 159,218,878$ 12,375,982$ 173,724,859$ 6,626$ 479328,380,216$ 12,602$ 939 330,000$ 1,800,000$ 156,165,479$ 12,299,258$ 170,594,737$ 6,547$ 470

326,706,684$ 12,562$ 934 330,000$ 1,800,000$ 155,340,690$ 12,275,304$ 169,745,994$ 6,527$ 564345,133,755$ 13,570$ 997 330,000$ 1,800,000$ 165,812,398$ 12,004,234$ 179,946,632$ 7,075$ 550

340,659,192$ 13,445$ 976 330,000$ 1,800,000$ 162,384,946$ 11,959,300$ 176,474,246$ 6,965$ 541303,994,379$ 12,104$ 868 330,000$ 1,620,000$ 144,285,002$ 11,854,374$ 158,089,377$ 6,295$ 434

CAPEX Summary

296,657,714$ 12,209$ 847 330,000$ 1,620,000$ 140,899,682$ 11,468,349$ 154,318,031$ 6,351$ 513


56/77

307,947,995$ 12,677$ 881 330,000$ 1,620,000$ 146,456,215$ 11,465,564$ 159,871,780$ 6,581$ 520279,200,400$ 11,504$ 795 330,000$ 1,440,000$ 132,267,504$ 11,455,393$ 145,492,897$ 5,995$ 433298,408,949$ 12,350$ 852 330,000$ 1,620,000$ 141,717,184$ 11,404,582$ 155,071,766$ 6,418$ 474

293,891,099$ 12,510$ 840 330,000$ 1,620,000$ 139,706,367$ 11,088,366$ 152,744,733$ 6,502$ 452

CAPEX Summary

16 QAM


57/77

CommonHardw

are

POPHardware

CellSiteHardwa

re

CPECapex

TOTALCAPEX

CAPEXPER

SU

BSCRIBER

330,000$ 15,840,000$ 1,452,838,915$ 213,067,007$ 1,682,075,922$ 3,726$

330,000$ 15,120,000$ 1,380,696,912$ 203,597,342$ 1,599,744,254$ 3,709$330,000$ 13,680,000$ 1,252,948,180$ 183,229,834$ 1,450,188,013$ 3,736$

330,000$ 8,820,000$ 808,666,350$ 119,128,717$ 936,945,067$ 3,712$330,000$ 8,640,000$ 795,505,730$ 111,241,196$ 915,716,926$ 3,885$

330,000$ 7,560,000$ 697,894,019$ 103,471,510$ 809,255,529$ 3,692$330,000$ 7,020,000$ 641,914,235$ 90,790,309$ 740,054,544$ 3,847$

330,000$ 5,940,000$ 543,840,347$ 86,708,760$ 636,819,107$ 3,467$330,000$ 5,580,000$ 509,078,774$ 76,075,048$ 591,063,823$ 3,667$

330,000$ 5,400,000$ 489,345,312$ 73,846,618$ 568,921,931$ 3,636$330,000$ 7,020,000$ 639,491,319$ 70,747,632$ 717,588,951$ 4,787$

330,000$ 4,680,000$ 418,211,502$ 66,986,311$ 490,207,813$ 3,454$330,000$ 5,220,000$ 467,331,877$ 66,220,090$ 539,101,967$ 3,843$

330,000$ 4,680,000$ 423,556,380$ 61,775,336$ 490,341,716$ 3,746$330,000$ 4,680,000$ 426,177,278$ 61,373,216$ 492,560,494$ 3,788$

330,000$ 4,500,000$ 414,133,820$ 61,199,048$ 480,162,868$ 3,703$330,000$ 3,960,000$ 365,059,349$ 60,352,280$ 429,701,629$ 3,361$330,000$ 3,960,000$ 360,711,483$ 56,894,479$ 421,895,962$ 3,500$

330,000$ 3,960,000$ 357,177,260$ 56,612,671$ 418,079,931$ 3,486$330,000$ 3,780,000$ 343,305,925$ 53,285,496$ 400,701,421$ 3,549$

330,000$ 3,960,000$ 350,677,615$ 51,261,182$ 406,228,798$ 3,740$330,000$ 3,600,000$ 330,881,769$ 49,225,800$ 384,037,569$ 3,682$

330,000$ 3,600,000$ 322,368,256$ 46,492,378$ 372,790,633$ 3,785$

CAPEX Summary

330,000$ 3,420,000$ 312,576,926$ 45,917,694$ 362,244,620$ 3,724$

330 000$ 3 060 000$ 279 613 388$ 45 367 153$ 328 370 541$ 3 416$


58/77

330,000$ 3,060,000$ 279,613,388$ 45,367,153$ 328,370,541$ 3,416$330,000$ 3,420,000$ 301,264,087$ 44,755,795$ 349,769,882$ 3,689$330,000$ 3,060,000$ 267,559,382$ 42,092,677$ 313,042,059$ 3,510$

330,000$ 3,240,000$ 289,437,728$ 40,644,321$ 333,652,049$ 3,875$330,000$ 2,880,000$ 262,767,034$ 38,799,202$ 304,776,237$ 3,708$

330,000$ 2,700,000$ 247,236,964$ 38,522,988$ 288,789,952$ 3,538$330,000$ 2,520,000$ 228,097,002$ 37,109,348$ 268,056,350$ 3,409$

330,000$ 2,700,000$ 245,493,403$ 36,751,124$ 285,274,527$ 3,664$330,000$ 2,700,000$ 233,463,753$ 35,961,916$ 272,455,669$ 3,576$

330,000$ 2,520,000$ 226,444,543$ 35,874,313$ 265,168,855$ 3,489$330,000$ 2,520,000$ 222,232,982$ 35,258,848$ 260,341,831$ 3,485$

330,000$ 2,340,000$ 214,978,518$ 34,949,806$ 252,598,324$ 3,411$330,000$ 2,520,000$ 216,483,419$ 34,748,734$ 254,082,153$ 3,451$

330,000$ 2,520,000$ 218,752,399$ 34,141,412$ 255,743,811$ 3,536$330,000$ 2,700,000$ 246,406,774$ 33,459,089$ 282,895,862$ 3,991$

330,000$ 2,340,000$ 213,140,074$ 32,667,639$ 248,477,713$ 3,590$330,000$ 2,520,000$ 217,001,076$ 31,762,980$ 251,614,056$ 3,739$

330,000$ 2,340,000$ 206,696,163$ 31,678,941$ 241,045,104$ 3,591$330,000$ 2,340,000$ 203,050,889$ 31,468,948$ 237,189,837$ 3,558$

330,000$ 2,160,000$ 192,165,214$ 29,815,839$ 224,471,053$ 3,553$330,000$ 5,400,000$ 489,401,995$ 29,473,025$ 524,605,020$ 8,401$330,000$ 1,980,000$ 174,351,777$ 27,793,083$ 204,454,860$ 3,472$

330,000$ 1,980,000$ 176,212,058$ 27,503,629$ 206,025,687$ 3,536$330,000$ 1,980,000$ 168,511,095$ 27,119,043$ 197,940,138$ 3,445$

330,000$ 2,160,000$ 186,323,437$ 26,916,673$ 215,730,110$ 3,783$330,000$ 1,980,000$ 166,717,922$ 26,274,918$ 195,302,840$ 3,508$

330,000$ 1,980,000$ 172,570,403$ 26,139,053$ 201,019,456$ 3,630$330,000$ 1,980,000$ 173,642,758$ 25,870,202$ 201,822,960$ 3,682$

330,000$ 1,800,000$ 159,131,064$ 25,728,059$ 186,989,123$ 3,430$330,000$ 1,800,000$ 158,522,876$ 25,329,786$ 185,982,662$ 3,466$

330,000$ 1,800,000$ 152,981,588$ 24,641,374$ 179,752,961$ 3,443$330,000$ 1,980,000$ 175,942,805$ 24,482,003$ 202,734,808$ 3,909$

330,000$ 1,800,000$ 152,723,737$ 24,318,242$ 179,171,980$ 3,478$330,000$ 1,800,000$ 155,939,714$ 23,985,766$ 182,055,480$ 3,583$

330,000$ 1,800,000$ 161,880,581$ 23,505,340$ 187,515,922$ 3,765$330,000$ 1,800,000$ 150,862,726$ 22,912,320$ 175,905,046$ 3,624$

CAPEX Summary

330,000$ 1,800,000$ 158,362,362$ 22,608,116$ 183,100,478$ 3,823$

330 000$ 1 800 000$ 158 739 524$ 22 248 971$ 183 118 495$ 3 885$


59/77

330,000$ 1,800,000$ 158,739,524$ 22,248,971$ 183,118,495$ 3,885$330,000$ 1,620,000$ 138,486,122$ 22,015,897$ 162,452,019$ 3,483$330,000$ 1,800,000$ 164,326,623$ 21,713,864$ 188,170,487$ 4,090$

330,000$ 1,620,000$ 139,358,512$ 21,706,076$ 163,014,588$ 3,545$330,000$ 1,620,000$ 138,104,194$ 20,956,304$ 161,010,498$ 3,626$

330,000$ 1,800,000$ 162,713,665$ 20,324,060$ 185,167,725$ 4,300$330,000$ 1,980,000$ 176,820,198$ 18,269,374$ 197,399,571$ 5,100$

330,000$ 1,620,000$ 148,776,221$ 18,021,456$ 168,747,676$ 4,420$330,000$ 1,260,000$ 104,801,471$ 17,666,795$ 124,058,266$ 3,314$

330,000$ 1,080,000$ 98,681,278$ 17,222,714$ 117,313,992$ 3,215$330,000$ 1,260,000$ 110,584,777$ 16,577,159$ 128,751,936$ 3,666$

330,000$ 1,260,000$ 108,800,985$ 16,519,245$ 126,910,230$ 3,626$330,000$ 1,260,000$ 109,534,434$ 16,322,869$ 127,447,304$ 3,685$

330,000$ 1,260,000$ 99,788,747$ 16,315,223$ 117,693,969$ 3,405$330,000$ 1,620,000$ 134,611,257$ 15,907,769$ 152,469,025$ 4,524$

330,000$ 1,260,000$ 103,271,889$ 15,482,072$ 120,343,961$ 3,669$330,000$ 1,080,000$ 87,450,348$ 15,059,915$ 103,920,264$ 3,257$

330,000$ 1,260,000$ 103,390,063$ 14,991,192$ 119,971,255$ 3,777$330,000$ 1,260,000$ 103,391,645$ 14,943,284$ 119,924,929$ 3,788$

330,000$ 1,080,000$ 97,309,054$ 14,694,705$ 113,413,759$ 3,643$330,000$ 1,080,000$ 91,834,999$ 14,664,662$ 107,909,661$ 3,473$330,000$ 1,080,000$ 92,105,096$ 14,587,585$ 108,102,681$ 3,498$

330,000$ 1,620,000$ 144,375,512$ 14,548,857$ 160,874,369$ 5,219$330,000$ 1,260,000$ 104,565,632$ 14,348,635$ 120,504,267$ 3,964$

330,000$ 1,080,000$ 94,333,004$ 13,797,174$ 109,540,177$ 3,747$330,000$ 1,080,000$ 97,443,799$ 13,763,072$ 112,616,871$ 3,862$

330,000$ 1,080,000$ 85,397,296$ 13,278,729$ 100,086,025$ 3,558$330,000$ 1,080,000$ 86,744,837$ 13,116,078$ 101,270,914$ 3,644$

330,000$ 900,000$ 70,919,434$ 13,084,595$ 85,234,029$ 3,075$330,000$ 900,000$ 74,765,750$ 12,747,469$ 88,743,219$ 3,286$

330,000$ 900,000$ 79,609,439$ 12,375,982$ 93,215,420$ 3,555$330,000$ 900,000$ 78,082,740$ 12,299,258$ 91,611,998$ 3,516$

330,000$ 1,080,000$ 93,821,065$ 12,275,304$ 107,506,369$ 4,134$330,000$ 1,080,000$ 91,537,124$ 12,004,234$ 104,951,358$ 4,127$

330,000$ 1,080,000$ 90,037,785$ 11,959,300$ 103,407,085$ 4,081$330,000$ 900,000$ 72,142,501$ 11,854,374$ 85,226,875$ 3,393$

CAPEX Summary

330,000$ 1,080,000$ 85,284,926$ 11,468,349$ 98,163,275$ 4,040$

330 000$ 1 080 000$ 86 487 708$ 11 465 564$ 99 363 272$ 4 090$


60/77

330,000$ 1,080,000$ 86,487,708$ 11,465,564$ 99,

Documents

DoceoTech Design Rev 2