Annex F
I.
Maximum Monthly Prices for Passive Infrastructure Sharing
The following table shows the maximum monthly prices for Tower Sharing
according to section 5 of these Guidelines:
II.
Type of Lattice
Tower:
Tower1:
<30m
Maximum Monthly
Price in USD:
912
Tower2:
30m..50m
Tower3:
>50m
971
1,254
Additional Monthly Prices for Sharing of Electricity Access
The following table shows the maximum additional monthly prices for sharing
of access to electricity according to section 5 of these Guidelines, if there is no
need for an upgrade of the electricity generator. These monthly charges
include all expenses, such as the cost of capital, maintenance costs as well as
monthly electricity and generator fuel expenses:
III.
Type of electricity
access:
Equipment room
with grid access
External site
With grid access
Maximum Monthly
Price in USD:
1,108
1,158
External site without grid access
2,391
Additional Monthly Prices for Generator Upgrade
The following table shows – as an example - the additional monthly prices, if
the infrastructure provider pays for an upgrade of the electricity generator.
Asset
Life
(yrs)
Upgrade of Backup Generator
(grid access):
Upgrade of Main Power
Generator (no grid access):
Upgrade
Cost
(USD)
Annualization
Factor
Annual
Charge
(USD)
Monthly
Charge
(USD)
8
15,000
0.2229
3,343
279
4
15,000
0.3503
5,254
438
The annualization factors are based on a cost of capital of 15% (see section IV.
below). The example upgrade cost of $15,000 (incl. material and installation
cost) is based on the following two example data sets:
Upgrade of $15,000 = New Gen. of $20,000 minus NBV of Old Gen. of $5,000,
Upgrade of $15,000 = New Gen. of $25,000 minus NBV of Old Gen. of $10,000
30