Input ParametersAvailable Spectrum (MHz) 5Number of carriers per sector 1Softhandover Overhead % 30%

Total Downlink Tx Power (W) 20Target Downlink Load % per cell 80%Control Load % per cell 20%

30%

Input - Traffic Model

0.22

4.00Total Subscriber per cell 300

Eb/No [dB] Thrpt (kbps)Required EbNo

UrbanSpeech 12.2 12.20 6.80

PS 64/64 64.00 4.40 PS 128/128 128.00 4.30 PS 384/384 384.00 4.20

3G Downlink Load % Estimation per Subscriber

Service Bearer kbps per link Number of linksVoice 12.2kbps 12.2 0.22PS 64kbps 64 0.0213333333PS 128kbps 128 0.0035555556PS 384kbps 384 0.0035555556

HSDPA Cell Capacity Estimation

Type HSDPA Load %

Urban1 50%

Total 3G R99 Load % (Including Control Channel)

BH Average Voice erlang per subscriber (erlangs)BH Average Data volume per subscriber (Mbytes)

Average DL thrpt per user

Simultaneous code-multiplexed HSDPA user number

Urban 2 50%

Rural1 50%2 50%

3G+HSDPA Shared Carrier - Site Capacity Estimation

Clutter TypeUrban 3 1Urban 2 1Rural 3 1Rural 2 1

Number of Sectors per site

Number of Carriers/cells per sector

DataActivity factor 1Orthogonality-UrbanOrthogonality-Rural

Other cell to own cell interferenceHSDPA G-factor

Bearer Traffic Thrpt (kbps)

PS 64 1.3653333333 409.6

PS 128 0.4551111111 136.5333333333PS 384 1.3653333333 409.6HSDPA 5.9164444444 1774.9333333333

Required EbNo Downlink Load % per linkRural Urban Rural

7.10 0.87% 0.70% 4.70 3.90% 5.66% 4.60 7.63% 11.06% 4.50 22.36% 32.41%

3G Downlink Load % Estimation per SubscriberRural

Throughput(kbps) DL load per service DL load per link2.684 0.25% 0.91%1.3653333333 0.11% 7.35%0.4551111111 0.04% 14.37%1.3653333333 0.10% 42.13%

5.8697777778 0.49%

HSDPA Cell Capacity Estimation

HS-SCCH Control Load % Average SINR per user8% 19.8947368421 2.6327116343

Total Subscriber Thrpt (kbps) per cell

Average DL load % per user

Average HSDPA thrpt per user (Mbps)

10% 9.4736842105 0.94307506938% 11.6307692308 1.223296307710% 5.5384615385 0.5253615385

3G+HSDPA Shared Carrier - Site Capacity Estimation

Total Number of Cells per site3 80% 20%2 80% 20%3 80% 20%2 80% 20%

Target Total DL Load % per cell

Control Load % per cell

InputCalculatedOutput

Downlink Load % per linkHighway

0.73%5.66%

11.06%32.41%

3G Downlink Load % Estimation per SubscriberRural

0.20%0.16%0.05%0.15%

0.56%

HSDPA Cell Capacity Estimation

2.6327116343

DL load per service

Total HSDPA thrpt (Mbps)

1.88615013851.22329630771.0507230769

3G+HSDPA Shared Carrier - Site Capacity Estimation

HSDPA Load %30% 50% 5.6584504155 20.22332360130% 50% 3.772300277 20.22332360130% 50% 3.1521692308 17.923762817330% 50% 2.1014461538 17.9237628173

3G R99 Load % (Including Control Channel)

Total HSDPA Throughput (Mbps)

Average Number of Subscriber supported per cell

3G+HSDPA Shared Carrier - Site Capacity Estimation

60.669970803 0.356119246 6.014569662 2.00485655440.446647202 0.237412831 4.009713108 2.00485655453.771288452 0.315625514 3.467794745 1.155931581635.8475256346 0.210417009 2.311863163 1.1559315816

Average Number of Subscriber supported per Site

Total 3G throughput (Mbps)

Total Site Throughput (Mbps)

Total Cell Throughput (Mbps)

Sheet1