April	May	June	July	August	September	October	November	December	January	February	March
Colo Revenue	$              -	$              -	$           68	$         120	$         222	$         273	$         252	$         245	$         248	$         262	$         275	$         302
Colo COGS	$              -	$              -	$             5	$           11	$         181	$         154	$           89	$           57	$           42	$           42	$           42	$           53
Colo Gross	$              -	$              -	$           63	$         110	$           41	$         118	$         163	$         188	$         207	$         220	$         233	$         249
Bandwidth Revenue	$              -	$              -	$              -	$           39	$           60	$         181	$         330	$         422	$         486	$         543	$         603	$         666
Bandwidth COGS	$           30	$           30	$           30	$           34	$           36	$           47	$           59	$           67	$           71	$           75	$           79	$           83
Bandwidth Gross	$          (30)	$          (30)	$          (30)	$             5	$           24	$         134	$         270	$         356	$         415	$         468	$         524	$         583
Operating Expenses	$         395	$         145	$         185	$         269	$         308	$         352	$         354	$         334	$         337	$         363	$         387	$         462
Net Income
w/o Bandwidth	$      (395)	$      (145)	$      (122)	$      (160)	$      (268)	$      (234)	$      (191)	$      (146)	$      (130)	$      (142)	$      (154)	$      (213)
w/ Bandwidth	$      (425)	$      (175)	$      (152)	$      (155)	$      (243)	$         (99)	$          79	$        209	$        285	$        326	$        370	$        370
			93%	91%	18%	43%	65%	77%	83%	84%	85%	82%
			#DIV/0!	13%	40%	74%	82%	84%	85%	86%	87%	88%