| Year | Customer locations passed (millions) |
Revenues ($millions) |
Costs ($millions) |
Discounted cumulative cash flow ($millions) |
|---|---|---|---|---|
| 1 | 0.5 | 0.963 | 131.2 | (130.2) |
| 2 | 1.058 | 47.9 | 162.5 | (233.8) |
| 3 | 1.256 | 84.2 | 85.8 | (235.2) |
| 4 | 1.256 | 115.5 | 65.8 | (198.4) |
| 5 | 1.256 | 137.4 | 75.4 | (157.0) |
| 6 | 1.256 | 154.0 | 71.1 | (106.9) |
| 7 | 1.256 | 162.9 | 65.1 | (53.5) |
| 8 | 1.256 | 176.3 | 66.4 | 0.8 |
| 9 | 1.256 | 191.1 | 68.3 | 55.6 |
| 10 | 1.256 | 200.2 | 48.1 | 117.0 |