πŸ“‘ Strategic Master Expansion Plan πŸ“ Nearest Adjacent Spans 🌾 7-Mile Standard Coverage πŸ—Ό 45' & 70' Extended Towers

South Texas WISP Master Expansion Plan

Regional Infrastructure, Real Estate Asset Valuation & Financial Projections. Scaling from an initial dual-city launchpad to a 52-tower regional utility, featuring nearest adjacent microwave backbones, 7-mile standard rural coverage (180' tower ⟷ 35' mast), and extended customer tower options reaching up to 14 miles.

Total Towers (Steady State)
52
52 Owned / 0 Leased across 13 core hubs
Active Subscribers
14,300
10,400 Core + 3,900 Rural (+37.5% subscriber surge)
Standard Rural Radius
7.0 mi
180' Tower ⟷ 35' Mast (Baseline qualified CPE)
Extended Tower Range
Up to 14 mi
45' (10 mi) • 70' (14 mi) Customer Towers
Gross Monthly Revenue
$357.5k
$4.29M Annual Run-Rate (@ $25.00 baseline ARPU)
Net Monthly Cash Flow
$300.3k
$3.60M Annual Net Cash Flow (Debt-free asset autonomy)
πŸ—Ό Rural Customer Structure Tiers & Extended Reach

For ranch and rural homestead customers located beyond our standard 7.0-mile perimeter who desire high-speed service, investing in an elevated on-premises tower expands reliable line-of-sight coverage up to 14 miles.

Standard Installation Up to 7.0 Miles
35' Telescopic Push-Up Mast / Wall-Eave Mount
  • Structure: 35' Heavy-Duty Mast
  • Base Station Height: 180' AGL Core Tower
  • Tree Canopy Clearance (25' brush): +6.5 ft margin @ 7 mi
  • Earth Bulge @ 7 mi: 6.1 ft
  • Expected RSL (5.8 GHz, 29 dBi CPE): -60 dBm (8x–10x QAM)
  • Hardware Investment: Standard / Included ($350–$500)
βœ“ Baseline qualified installation for 100% of Phase X.5 Outskirts
Option A: 45' Tower Up to 10.0 Miles
40' Bracketed Lattice Tower + 5' Top Mast (45' Total)
  • Structure: 40' Rohn 25G / Universal + 5' Mast
  • Base Station Height: 180' AGL Core Tower
  • Tree Canopy Clearance (25' brush): +12.0 ft margin @ 10 mi
  • Earth Bulge @ 10 mi: 12.5 ft
  • Expected RSL (5.8 GHz, 29 dBi CPE): -63 dBm (6x–8x QAM)
  • Estimated Customer Cost: ~$1,800 – $2,800 installed
βœ“ +43% reach expansion β€’ Rigidity prevents dish wind drift
Option B: 70' Tower Up to 14.0 Miles
60' Guyed/Lattice Tower + 10' Top Mast (70' Total)
  • Structure: 60' Guyed Lattice + 10' Heavy Mast
  • Base Station Height: 180' AGL Core Tower
  • Tree Canopy Clearance (25' brush): +33.1 ft margin @ 14 mi
  • Earth Bulge @ 14 mi: 24.5 ft
  • Expected RSL (5.8 GHz, 29 dBi CPE): -66 dBm (4x–6x QAM)
  • Estimated Customer Cost: ~$4,500 – $7,500 installed
βœ“ 2x reach expansion β€’ Defeats morning ground-inversion ducting
πŸ—ΊοΈ Regional Hub & Multi-Tier Coverage Map

Interactive topology showing the 13 community hubs, the top 5 nearest-adjacent backhaul spans, and the concentric customer coverage perimeters (Standard 7-mi, 45' Tower 10-mi, and 70' Tower 14-mi).

Network Backhaul Spans & Concentric Coverage Perimeters
Launchpad
Expansion Hub
7-Mi Standard
10-Mi (45' Tower)
14-Mi (70' Tower)
πŸ“₯ Original PDF Report
πŸ“‘ Top 5 Furthest Line-of-Sight Spans (To Nearest Adjacent Site)

Ranked by longest required line-of-sight microwave spans between immediate adjacent neighbors in the regional backhaul chain.

Span Corridor Connection Approx. Distance Midpath Earth Bulge Path Mechanics & Frequency Profile
Span 1 Devine Hub ⟷ Lytle Hub 18.5 miles (29.8 km) ~43 ft Northern gateway corridor connecting Medina and Atascosa subscriber cores.
6 GHz or 11 GHz XPIC licensed link. Midpath clearance easily achievable with 120'–180' towers without terrain blocking.
Span 2 Pearsall Hub ⟷ Devine Hub 17.7 miles (28.5 km) ~39 ft I-35 South backbone artery linking Frio County to the primary Devine relay junction.
Replaces bypassed 31.6-mi shot. 11 GHz high-capacity licensed microwave (80 MHz or 2+0 XPIC) delivers 2+ Gbps.
Span 3 Cuero Hub ⟷ Yorktown Hub 16.2 miles (26.1 km) ~33 ft East / Southeast corridor connecting DeWitt County commercial and rural centers.
Direct adjacent link. 6 GHz or 11 GHz with 4ft/6ft Category A antennas achieves 99.999% carrier-grade availability.
Span 4 Hondo Hub ⟷ Devine Hub 14.9 miles (24.0 km) ~28 ft North-to-South Medina County aggregation link routing Hondo traffic cleanly into Devine.
Minimal Earth bulge (28'). Excellent line-of-sight propagation with high rain-fade margin on 11 GHz.
Span 5 Pleasanton / Jourdanton ⟷ Charlotte Hub 12.8 miles (20.6 km) ~20 ft Southern Atascosa arterial corridor linking the launchpad core to Eagle Ford territory.
Compact adjacent span. High-gain 11 GHz microwave ensures full modulation (2048-QAM) year-round.
⏱️ Master Phased Roadmap (14 Core + 13 Rural Outskirts Stages)

Sequential rollout timeline detailing core community deployments alternating with rural outskirts customer surges prior to advancing to the next geography.

🏒 Real Estate Equity & Debt-Free Autonomy

Each individual company-owned tower site establishes a baseline real estate resale and land valuation of $40,000. Across the fully completed 52-tower regional footprint (13 communities with 4 towers each), the collective real estate asset value totals $2,080,000.

By Month 78 (Phase 14), the original 4 launchpad leased towers are replaced with company-owned structures, eliminating all lease liability and locking in an annual corporate net cash flow exceeding $3.60 Million.