@ProphetTech FTTH Model
	AnyWhere, Ontario, FTTH
	SERVICES	RATE:	UNITS	QTY		EXTENSION		Split	SYSTEM	VENDOR
	Telco Basic Line:	$      26.00	/Mo	928		$         24,128.00		50%	$  12,064.00	$12,064.00
	Cable Basic Line:	$      35.00	/Mo	1000		$         35,000.00		50%	$  17,500.00	$17,500.00
	Movie Fee:	$        1.50	ea	3200		$           4,800.00		35%	$    1,680.00	$  3,120.00
	Basic Access Fee:	$      45.00	/Mo	928		$         41,760.00		50%	$  20,880.00	$20,880.00
	Business Access Fee:	$      95.00	/Mo	139		$         13,205.00		50%	$    6,602.50	$  6,602.50
						$       118,893.00			$  58,726.50	$60,166.50
				Capital Expenditure for the System		$    5,200,000.00
				Payment per month @ 8% per $1000 per month, 15 years		$                 9.49
				COST		$         49,348.00
				REVENUE		$         58,726.50
				NET		$           9,378.50
	Copyright © 2005, Maxwell J. Toms