 |
|
 |
|
|
Revenue from Internet Connections
|
|
|
|
|
|
Average Subscriber base
|
250
|
|
|
|
|
Average Revenue from each Subscriber
|
250
|
|
|
| |
Average Revenue each month from Internet
|
62,500 - A
|
|
|
|
|
|
|
|
Revenue from STB subscription
|
|
|
|
|
|
Average STB Subscriber base
|
250
|
|
|
|
|
Average Revenue from each Subscriber
|
79
|
|
|
|
|
Average Revenue each month from Internet
|
19,688 - B
|
|
|
|
|
|
|
|
|
|
|
Average Subscriber base
|
25
|
|
|
|
|
Average Revenue from each subscriber
|
250
|
|
|
|
|
Average revenue each month from VoIP
|
6250 - C
|
|
|
|
|
|
|
|
Revenue from Video Streaming
|
200
|
|
|
|
|
Average Subscription per month
|
200
|
|
|
|
|
Average revenue from each subscriber
|
50
|
|
|
|
|
Average revenue from each month from Video Streaming
|
10,000
- D
|
|
|
|
|
|
|
|
Total Average Revenue Each Month
|
98,438
A+B+C+D
|
|
|
|
