Skip to content

CHAPTER 10: PHASED ROLLOUT STRATEGY (PHASE 5B WAVES 1-3)

10.1 Rollout Strategy Overview

10.1.1 Phase 5B Deployment Model

Post-Pilot Expansion (Phase 5A → Phase 5B):

Phase 5A (Pilot): COMPLETED ✓
  Duration: 16 weeks (Q2 2025)
  Sites: 4 sites (Mumbai, Chennai, Bangalore, London)
  APs: 115 WiFi 7 APs
  Users: 1,420 users (9% wireless adoption)
  Status: Validated (all use cases met, 92% satisfaction)

Phase 5B: Production Rollout (3 Waves)
  Duration: 72 weeks (Q3 2025 - Q2 2026)
  Sites: 15 remaining sites (19 total - 4 pilot sites)
  APs: 1,105 WiFi 7 APs (total 1,220 with pilot)
  Users: 13,500 users (total 14,920 with pilot)
  Target: 85% wireless adoption by Q2 2026

Wave Model:
  • Wave 1 (Week 17-30, Q3 2025): 6 large sites, 400 APs
  • Wave 2 (Week 31-52, Q4 2025-Q1 2026): 8 medium sites, 550 APs
  • Wave 3 (Week 53-65, Q2 2026): 5 small sites, 155 APs

10.1.2 Site Prioritization Criteria

Ranking Logic (How Sites Selected for Each Wave):

Criterion Weight Measurement Scoring
Business Impact 40% Revenue per site, executive count HQ sites = 10, Regional = 7, Branch = 4
User Density 25% Users per site >500 users = 10, 200-500 = 7, <200 = 4
Current WiFi Age 20% Legacy WiFi ⅚ AP age >5 years = 10, 3-5 years = 7, <3 years = 4
Readiness 15% Power/cooling/cabling infrastructure Ready = 10, Minor upgrades = 7, Major = 4

Wave 1 Sites (High Priority): - New Jersey HQ (Score: 9.2) - Dallas Regional (Score: 8.8) - Frankfurt HQ (Score: 8.6) - Singapore HQ (Score: 8.4) - Tokyo Regional (Score: 8.1) - Sydney HQ (Score: 7.9)


10.2 Wave 1 Deployment (Q3 2025, Week 17-30)

10.2.1 Wave 1 Sites Overview

6 Sites, 400 WiFi 7 APs, 5,200 Users:

Site Location Size (sq ft) Users APs Deployed Legacy APs Replaced Go-Live Week
New Jersey HQ Edison, NJ 120,000 1,200 90 60 (WiFi 5) Week 19
Dallas Regional Plano, TX 80,000 950 65 45 (WiFi 6) Week 21
Frankfurt HQ Frankfurt, DE 95,000 850 70 50 (WiFi 5) Week 23
Singapore HQ Singapore 70,000 720 55 40 (WiFi 6) Week 25
Tokyo Regional Tokyo, JP 65,000 680 50 35 (WiFi 5) Week 27
Sydney HQ Sydney, AU 60,000 800 70 50 (WiFi 6) Week 29
TOTAL 6 sites 490,000 5,200 400 280 14 weeks

10.2.2 Wave 1 Timeline (14 Weeks)

Gantt Chart (High-Level):

Week:    17  18  19  20  21  22  23  24  25  26  27  28  29  30
         │   │   │   │   │   │   │   │   │   │   │   │   │   │
New Jersey:  [══════════════════]
         │   │   Prep  │Install│Test│Migrate│
         │   │         │       │    │       │
Dallas:      │   │   [══════════════════]
             │   │   │   │Prep │Install│Test│Migrate│
             │   │   │   │     │       │    │       │
Frankfurt:   │   │   │   │   [══════════════════]
             │   │   │   │   │   │Prep │Install│Test│Migrate│
             │   │   │   │   │   │     │       │    │       │
Singapore:   │   │   │   │   │   │   [══════════════════]
             │   │   │   │   │   │   │   │Prep │Install│Test│Migrate│
             │   │   │   │   │   │   │   │     │       │    │       │
Tokyo:       │   │   │   │   │   │   │   │   [══════════════════]
             │   │   │   │   │   │   │   │   │   │Prep │Install│Test│Migrate│
             │   │   │   │   │   │   │   │   │   │     │       │    │       │
Sydney:      │   │   │   │   │   │   │   │   │   │   [══════════════════]
                                                       │Prep │Install│Test│Migrate│

Legend:
  Prep = Week 1-2: Site survey, power/cooling validation, cabling
  Install = Week 3-4: AP mounting, WLC configuration, ISE policies
  Test = Week 5: RF validation, client testing, performance benchmarking
  Migrate = Week 6: User onboarding, wired port deactivation

10.2.3 Wave 1 Deployment Procedures (Per Site)

New Jersey HQ Example (Week 17-22):

Week 17 (Preparation):
  Day 1-2: Site Walkthrough
    • Facilities team: Escort network team through 3 floors
    • Verify: Power outlets at AP locations (90 locations)
    • Verify: Ethernet cabling (Cat6A) from IDF to AP locations
    • Document: Any issues (missing cables, insufficient power)

  Day 3-5: Pre-Staging
    • Ship equipment: 90× Catalyst 9178I APs, 6× PoE++ switches (backup)
    • Stage in IDF: Unbox, label, test APs (bench testing)
    • Pre-configure: DNAC templates (AP profiles, RF profiles)
    • Coordinate: Facilities for lift/ladder access (ceiling mounting)

Week 18 (Installation):
  Day 1-3: AP Physical Installation
    • Install: 90 APs (30 APs/day, 3 teams of 2 technicians each)
    • Mounting: Cisco Universal AP Bracket (ceiling T-rail)
    • Cable: Connect PoE++ (802.3bt, 60W per AP)
    • Verify: AP powers on, joins WLC (CAPWAP tunnel)

  Day 4-5: WLC Configuration
    • Create: 3 SSIDs (Corp-Secure-7, Corp-Guest, Corp-IoT)
    • Apply: RF profiles (6 GHz 320 MHz, 5 GHz 160 MHz)
    • Enable: MLO, WPA3-Enterprise, 802.11r Fast Transition
    • Verify: All 90 APs operational in DNAC dashboard

Week 19 (Testing):
  Day 1-2: RF Validation (Ekahau Pro)
    • Survey: All 3 floors (120,000 sq ft)
    • Measure: RSSI, SNR, channel utilization, co-channel interference
    • Target: 95% coverage area has RSSI >-70 dBm
    • Result: 97% coverage ✓ (exceeds target)

  Day 3-4: Client Testing
    • Test devices: 10 laptops (WiFi 7-capable, Dell/Mac)
    • Connect: Corp-Secure-7 SSID (802.1X EAP-TLS)
    • Measure: Throughput (iPerf3), latency (ping), roaming (walk tests)
    • Result: Avg throughput 4.3 Gbps, latency 9.8ms, seamless roaming ✓

  Day 5: Performance Benchmarking
    • Load test: Simulate 1,200 concurrent clients (Ixia test equipment)
    • Measure: AP channel utilization, WLC CPU, fabric uplink usage
    • Result: Peak utilization 68% (acceptable, <80% target) ✓

Week 20-21 (User Migration):
  Week 20: Executive Floors (300 executives)
    • Communication: T-7 notification email (see Chapter 6)
    • On-site support: 8 IT technicians (2 per floor)
    • Migration: Floor-by-floor (75 users/day)
    • Helpdesk: Extended hours (7am-8pm vs normal 9am-5pm)

  Week 21: General Office Floors (900 employees)
    • Communication: T-7 notification, manager briefings
    • On-site support: 6 IT technicians (roaming)
    • Migration: 150 users/day (6 days, Mon-Sat)
    • Rollback: 8% opted for wired (72 users, acceptable)

Week 22 (Post-Migration):
  • Monitor: DNAC Client 360 (all 1,128 wireless users)
  • Survey: User satisfaction (target >90%, actual 91% ✓)
  • Optimize: DNAC RRM fine-tuning (channel adjustments)
  • Decommission: 60 legacy WiFi 5 APs (returned to inventory)
  • Closeout: Project signoff, lessons learned documentation

10.2.4 Wave 1 Success Metrics

Wave 1 Completion (Week 30):

Metric Target Result Status
Sites Deployed 6 6 ✅ Complete
APs Operational 400 397 ⚠️ 3 APs RMA'd (hardware failure)
Users Migrated 5,200 4,826 ✅ 93% adoption (7% opted wired)
Wireless Adoption >85% 93% ✅ Exceeded
User Satisfaction >90% 91% ✅ Met
P1 Incidents 0 0 ✅ Zero critical issues
Timeline 14 weeks 14 weeks ✅ On schedule
Budget $4.2M $4.1M ✅ Under budget ($100K savings)

Cumulative Progress (After Wave 1): - Total sites: 10 of 19 (53%) - Total APs: 512 of 1,220 (42%) - Total users: 6,246 of 14,920 (42%) - Cumulative wireless adoption: 40% ✓ (on track for 85% target)


10.3 Wave 2 Deployment (Q4 2025-Q1 2026, Week 31-52)

10.3.1 Wave 2 Sites Overview

8 Sites, 550 WiFi 7 APs, 6,000 Users:

Site Location Size (sq ft) Users APs Deployed Legacy APs Replaced Go-Live Week
Hong Kong Regional Hong Kong 55,000 680 45 30 (WiFi 6) Week 33
Delhi Regional New Delhi, IN 50,000 720 50 35 (WiFi 5) Week 36
Amsterdam HQ Amsterdam, NL 60,000 800 55 40 (WiFi 6) Week 39
Paris Regional Paris, FR 45,000 650 40 25 (WiFi 6) Week 42
Madrid Regional Madrid, ES 50,000 700 50 30 (WiFi 5) Week 45
Milan Regional Milan, IT 40,000 580 40 25 (WiFi 6) Week 48
Chicago Regional Chicago, IL 55,000 750 50 35 (WiFi 5) Week 50
Toronto HQ Toronto, CA 65,000 920 70 50 (WiFi 6) Week 52
TOTAL 8 sites 420,000 6,000 550 270 22 weeks

10.3.2 Wave 2 Lessons Learned (From Wave 1)

Improvements Implemented:

Improvement 1: Faster AP Installation (30 → 40 APs/day)
  • Wave 1 Challenge: AP installation took 3-4 days (30 APs/day)
  • Wave 2 Solution: Increased crew size (6 technicians vs 4)
  • Result: 40 APs/day ✓ (25% faster)

Improvement 2: Pre-Migration User Training
  • Wave 1 Challenge: 15% of users needed helpdesk assistance (basic WiFi connection)
  • Wave 2 Solution: Mandatory 10-min video tutorial (sent T-14 days)
  • Result: Only 8% needed helpdesk ✓ (reduced by 47%)

Improvement 3: Automated Port Deactivation
  • Wave 1 Challenge: Manual switch port shutdown (time-consuming, prone to errors)
  • Wave 2 Solution: Python script (DNAC API) auto-disables wired ports after user migrates
  • Result: 90% faster port management ✓

Improvement 4: Real-Time Migration Dashboard
  • Wave 1 Challenge: Project managers relied on email updates (slow, fragmented)
  • Wave 2 Solution: Splunk dashboard "Wave 2 Migration Progress" (real-time)
  • Result: Improved visibility, faster issue detection ✓

10.3.3 Wave 2 Timeline (22 Weeks)

Staggered Deployment (Overlap Sites):

Week:    31  33  36  39  42  45  48  50  52
         │   │   │   │   │   │   │   │   │
Hong Kong:   [════════]
         │   │Prep│Install│Test│Migrate│
Delhi:       │   [════════]
             │   │   │Prep│Install│Test│Migrate│
Amsterdam:       │   │   [════════]
                 │   │   │   │Prep│Install│Test│Migrate│
Paris:           │   │   │   │   [════════]
                     │   │   │   │   │Prep│Install│Test│Migrate│
Madrid:              │   │   │   │   │   [════════]
                         │   │   │   │   │   │Prep│Install│Test│Migrate│
Milan:                   │   │   │   │   │   │   [════════]
                             │   │   │   │   │   │   │Prep│Install│Test│Migrate│
Chicago:                     │   │   │   │   │   │   │   [════════]
                                 │   │   │   │   │   │   │   │Prep│Install│Test│Migrate│
Toronto:                         │   │   │   │   │   │   │   │   [════════]
                                     │   │   │   │   │   │   │   │   │Prep│Install│Test│Migrate│

Sites overlap: Start new site every 3 weeks (vs 2 weeks in Wave 1, more conservative)

10.3.4 Wave 2 Success Metrics

Wave 2 Completion (Week 52):

Metric Target Result Status
Sites Deployed 8 8 ✅ Complete
APs Operational 550 545 ⚠️ 5 APs RMA'd (hardware failure, 1% failure rate)
Users Migrated 6,000 5,580 ✅ 93% adoption (consistent with Wave 1)
Wireless Adoption >85% 93% ✅ Exceeded
User Satisfaction >90% 93% ✅ Exceeded (improved from Wave 1: 91% → 93%)
P1 Incidents 0 0 ✅ Zero critical issues
Timeline 22 weeks 21 weeks ✅ 1 week ahead (efficiency gains)
Budget $6.8M $6.5M ✅ Under budget ($300K savings)

Cumulative Progress (After Wave 2): - Total sites: 18 of 19 (95%) - Total APs: 1,057 of 1,220 (87%) - Total users: 11,826 of 14,920 (79%) - Cumulative wireless adoption: 75% ✓ (on track for 85% target)


10.4 Wave 3 Deployment (Q2 2026, Week 53-65)

10.4.1 Wave 3 Sites Overview

5 Sites, 155 WiFi 7 APs, 2,580 Users:

Site Location Size (sq ft) Users APs Deployed Legacy APs Replaced Go-Live Week
Mexico City Branch Mexico City, MX 30,000 450 30 20 (WiFi 5) Week 55
São Paulo Branch São Paulo, BR 35,000 520 35 25 (WiFi 6) Week 57
Johannesburg Branch Johannesburg, ZA 25,000 380 25 15 (WiFi 5) Week 59
Dubai Branch Dubai, UAE 40,000 620 40 30 (WiFi 6) Week 61
Seoul Branch Seoul, KR 30,000 610 25 20 (WiFi 6) Week 63
TOTAL 5 sites 160,000 2,580 155 110 13 weeks

10.4.2 Wave 3 Characteristics (Branch Sites)

Branch Site Considerations:

Difference from Wave 1-2 (HQ/Regional Sites):
  1. Smaller Scale: 25-40 APs per site (vs 50-90 APs in HQ sites)
  2. Single-Floor: Most branches are 1-2 floors (vs 3-5 floors in HQ)
  3. Faster Deployment: 2-week timeline per site (vs 3-week in Wave 1-2)
  4. Lower User Count: 380-620 users (vs 680-1,200 in Wave 1-2)

Branch-Specific Challenges:
  1. Limited On-Site IT: Branches have 1-2 IT staff (vs 10-15 in HQ)
     Solution: Remote support from HQ NOC, pre-configured APs (plug-and-play)

  2. Language Barriers: Some branches (Mexico City, São Paulo) non-English
     Solution: Translated training materials (Spanish, Portuguese)

  3. Time Zone Coordination: 5 sites across 5 time zones (UTC-6 to UTC+9)
     Solution: Staggered go-live times (local business hours)

  4. Infrastructure Limitations: Older buildings (power, cooling)
     Solution: Pre-deployment site audits, PoE++ switch upgrades if needed

10.4.3 Wave 3 Timeline (13 Weeks)

Aggressive Timeline (2 Weeks Per Site):

Week:    53  55  57  59  61  63  65
         │   │   │   │   │   │   │
Mexico City: [══════]
         │   │Prep│Install│Test│Migrate│
São Paulo:   │   [══════]
             │   │   │Prep│Install│Test│Migrate│
Johannesburg:│   │   [══════]
                 │   │   │Prep│Install│Test│Migrate│
Dubai:           │   │   [══════]
                     │   │   │Prep│Install│Test│Migrate│
Seoul:               │   │   [══════]
                         │   │   │Prep│Install│Test│Migrate│

2-week cycle per site (faster than Wave 1-2 due to smaller scale)
Total Wave 3 duration: 13 weeks (Week 53-65)

10.4.4 Wave 3 Success Metrics

Wave 3 Completion (Week 65):

Metric Target Result Status
Sites Deployed 5 5 ✅ Complete
APs Operational 155 153 ⚠️ 2 APs RMA'd (hardware failure, 1.3% failure rate)
Users Migrated 2,580 2,400 ✅ 93% adoption (consistent across all waves)
Wireless Adoption >85% 93% ✅ Exceeded
User Satisfaction >90% 94% ✅ Exceeded (highest of all waves)
P1 Incidents 0 0 ✅ Zero critical issues
Timeline 13 weeks 12 weeks ✅ 1 week ahead (efficiency gains)
Budget $2.1M $2.0M ✅ Under budget ($100K savings)

Final Cumulative Progress (After Wave 3): - Total sites: 19 of 19 (100%) ✅ Complete - Total APs: 1,210 of 1,220 (99%) ⚠️ 10 APs RMA'd (acceptable 0.8% failure rate) - Total users: 14,226 of 14,920 (95%) ✅ Exceeded target - Cumulative wireless adoption: 85% ✅ Target achieved


10.5 Post-Rollout Optimization (Phase 5C, Week 66-104)

10.5.1 Phase 5C Objectives

Post-Deployment Optimization (38 Weeks):

Goal: Optimize WiFi 7 infrastructure, decommission legacy wired infrastructure

Phase 5C Activities:
  1. RF Optimization (Week 66-70, 5 weeks)
     • DNAC RRM fine-tuning (all 1,210 APs)
     • Eliminate channel interference (move to cleaner channels)
     • Optimize transmit power (reduce overlap, improve SNR)

  2. Legacy AP Decommissioning (Week 71-78, 8 weeks)
     • Remove 450 legacy WiFi 5/6 APs (returned to inventory)
     • Update DNAC inventory (remove decommissioned APs)
     • Physical removal (coordinate with facilities)

  3. Access Switch Consolidation (Week 79-95, 17 weeks)
     • Decommission 178 access switches (330 → 152 switches)
     • Repurpose switches (spare pool or secondary sites)
     • Update DNAC fabric topology

  4. Wired Port Decommissioning (Week 96-100, 5 weeks)
     • Disable 8,490 wired ports (switch port shutdown)
     • Document remaining 7,350 active wired ports
     • Update IPAM (IP address management)

  5. Final Documentation (Week 101-104, 4 weeks)
     • Update network diagrams (as-built)
     • Document lessons learned (all 3 waves)
     • Create runbooks (WiFi 7 operations)
     • Project closeout (final report to CTO)

10.5.2 Switch Consolidation Plan

Before Phase 5 (Wired-First):

Infrastructure:
  • Access Switches: 330 switches (Catalyst 2960-X, 3650)
  • Active Ports: 15,840 ports (48 ports/switch × 330 switches)
  • Utilization: 48% (7,550 active devices)
  • PoE Consumption: 450W avg per switch (148.5 kW total)

Cost:
  • CapEx: $3.2M (replacement cost if refreshed)
  • OpEx: $420K/year (power, cooling, maintenance)

After Phase 5C (Wireless-First):

Infrastructure:
  • Access Switches: 152 switches (54% reduction)
  • Active Ports: 7,350 ports (wired-only devices + 20% spare)
  • Utilization: 48% (3,530 active devices, same utilization %)
  • PoE Consumption: 450W avg per switch (68.4 kW total, 54% reduction)

Decommissioned:
  • 178 switches removed (returned to inventory/spare pool)
  • 8,490 ports freed (54% reduction)

Savings:
  • CapEx Savings: $3.2M (avoided switch refresh, 5-year lifecycle)
  • OpEx Savings: $420K/year × 54% = $227K/year (power, cooling)
  • ROI: CapEx savings alone justifies WiFi 7 investment ✓

10.5.3 Phase 5C Success Metrics

Phase 5C Completion (Week 104):

Metric Target Result Status
RF Optimization 100% APs optimized 100% ✅ Complete
Legacy APs Removed 450 447 ⚠️ 3 APs retained (IoT compatibility)
Switches Decommissioned 178 176 ⚠️ 2 switches retained (critical wired devices)
Wired Ports Freed 8,490 8,394 ⚠️ 96 ports retained (user requests)
Power Savings 80 kW 79 kW ✅ Met (54% reduction)
Documentation Complete 100% 100% ✅ Complete

10.6 Rollout Summary & Lessons Learned

10.6.1 Overall Phase 5 Metrics (Week 1-104)

Complete Phase 5 Journey:

Metric Initial (Pre-Phase 5) Final (Post-Phase 5C) Change Status
Wireless Adoption 30% (BYOD/guest) 85% (corporate) +55% ✅ Target achieved
WiFi 7 APs Deployed 0 1,210 +1,210 ✅ Complete
Legacy APs Decommissioned N/A 447 -447 ✅ Retired
Access Switches 330 152 -178 (-54%) ✅ Consolidated
Active Wired Ports 15,840 7,350 -8,490 (-54%) ✅ Reduced
Power Consumption 148.5 kW 68.4 kW -80 kW (-54%) ✅ Reduced
User Satisfaction 65% (WiFi 6) 94% (WiFi 7) +29% ✅ Exceeded
Wireless Throughput 1.2 Gbps (WiFi 6) 4.5 Gbps (WiFi 7) +3.3 Gbps ✅ Exceeded

10.6.2 Top 10 Lessons Learned

Across All Phases (5A, 5B Waves 1-3, 5C):

Lesson 1: Pilot is Essential (Phase 5A)
  • What: 16-week pilot validated all 3 use cases before production rollout
  • Impact: Zero P1 incidents in production (all issues discovered/fixed in pilot)
  • Recommendation: Always pilot new technology (minimum 10% of target deployment)

Lesson 2: User Communication is Critical (Chapter 6)
  • What: 3-week advance notice (T-21, T-14, T-7) reduced user resistance
  • Impact: 93% voluntary wireless adoption (target: 85%)
  • Recommendation: Over-communicate (email + Slack + manager briefings + town halls)

Lesson 3: On-Site Support Reduces Helpdesk Tickets (Chapter 6)
  • What: Roaming IT technicians on migration days (vs central helpdesk only)
  • Impact: 95% of issues resolved within 10 minutes (vs 30+ min remote support)
  • Recommendation: Budget for on-site support (1 technician per 100 users)

Lesson 4: Rollback Plan Builds Trust (Chapter 6)
  • What: 7-day opt-out option (users can revert to wired if unsatisfied)
  • Impact: Only 7% rolled back (lower than expected 10-15%)
  • Recommendation: Offer rollback option (increases trust, reduces anxiety)

Lesson 5: Phased Rollout Reduces Risk (Chapter 10)
  • What: 3-wave approach (Wave 1: large sites, Wave 2: medium, Wave 3: small)
  • Impact: Lessons learned from Wave 1 improved Wave 2-3 efficiency (25% faster)
  • Recommendation: Never "big bang" (phase rollout over 12-18 months)

Lesson 6: Automation Accelerates Deployment (Chapter 9)
  • What: AgenticOps auto-configured APs, auto-disabled wired ports
  • Impact: 40% faster deployment (vs manual configuration)
  • Recommendation: Invest in automation (Python scripts, DNAC APIs, AgenticOps)

Lesson 7: Real-Time Dashboards Improve Visibility (Chapter 8)
  • What: Splunk "Wave 2 Migration Progress" dashboard (real-time)
  • Impact: Project managers detected issues 5× faster (vs email updates)
  • Recommendation: Create migration dashboards (Splunk, Grafana, Tableau)

Lesson 8: Pre-Staging Reduces Installation Time (Chapter 10)
  • What: Pre-configure APs in IDF (bench testing, labeling, DNAC provisioning)
  • Impact: 30% faster installation (vs configure after mounting)
  • Recommendation: Pre-stage all equipment (reduces on-site time)

Lesson 9: Budget Contingency for Hardware Failures (Chapter 10)
  • What: 1% AP failure rate (12 APs RMA'd out of 1,220)
  • Impact: Budget included 5% contingency (sufficient for RMAs + spares)
  • Recommendation: Budget 5-10% contingency for hardware failures

Lesson 10: Celebrate Success (Chapter 10)
  • What: After Wave 3 completion, company-wide email from CTO celebrating team
  • Impact: Boosted morale, recognized 2-year effort
  • Recommendation: Celebrate milestones (pilot completion, Wave 1 go-live, final completion)

10.6.3 ROI Summary

Phase 5 Return on Investment:

Total Investment (CapEx):
  • WiFi 7 APs: $1,210 × $1,200 = $1.45M
  • WLC HA pair: $250K
  • Fabric upgrades: $500K (10G uplinks, PoE++ switches)
  • Professional services: $800K (Cisco deployment, TAC support)
  • Internal labor: $1.2M (network team, 2 years × 3 FTEs)
  • TOTAL CapEx: $4.2M

Cost Savings (Benefits):
  • Switch refresh avoided: $3.2M (330 switches × $10K, 5-year lifecycle)
  • OpEx savings (power): $227K/year × 5 years = $1.14M
  • OpEx savings (cooling): $100K/year × 5 years = $500K
  • OpEx savings (maintenance): $50K/year × 5 years = $250K
  • TOTAL Savings: $5.09M (over 5 years)

ROI Calculation:
  • Net Benefit: $5.09M - $4.2M = $890K
  • ROI: ($890K / $4.2M) × 100% = 21% (5-year ROI)
  • Payback Period: 4.1 years (CapEx / annual savings)

Intangible Benefits (Not Quantified):
  • User productivity: 4× faster WiFi (4.5 Gbps vs 1 Gbps wired)
  • Agility: Office reconfigurations 3-5 weeks faster (no re-cabling)
  • Executive satisfaction: 94% prefer wireless-only workspace
  • Innovation: Edge AI cameras enabled (real-time security)