Year1				Year2				Year3
	Q1	Q2	Q3	Q4	Q1	Q2	Q3	Q4	Q1	Q2	Q3	Q4
Colo Revenue	$           68	$         540	$         978	$         863	$      2,218	$      2,962	$      3,982	$      5,165	$      6,574	$      8,266	$    10,277	$    12,523
Colo COGS	$           65	$         426	$         409	$         110	$         240	$         345	$         475	$         555	$         675	$         800	$         975	$      1,100
Colo Gross	$             3	$         114	$         569	$         754	$      1,978	$      2,617	$      3,507	$      4,610	$      5,899	$      7,466	$      9,302	$    11,423
Bandwidth Revenue	$              -	$         233	$      2,221	$      3,517	$      4,719	$      7,013	$    10,508	$    15,639	$    22,606	$    32,186	$    45,804	$    64,601
Bandwidth COGS	$           91	$         114	$         304	$         421	$         584	$         782	$      1,142	$      1,565	$      2,196	$      2,949	$      3,996	$      5,410
Bandwidth Gross	$          (91)	$         119	$      1,917	$      3,096	$      4,134	$      6,231	$      9,366	$    14,073	$    20,410	$    29,237	$    41,808	$    59,191
Operating Expenses	$         757	$         964	$      1,100	$      1,317	$      2,137	$      2,090	$      2,663	$      2,992	$      3,451	$      4,016	$      4,694	$      5,665
Net Income
w/o Bandwidth	$      (754)	$      (849)	$      (530)	$      (563)	$      (159)	$        527	$        843	$     1,618	$     2,448	$     3,449	$     4,609	$     5,759
w/ Bandwidth	$      (845)	$      (730)	$     1,387	$     2,533	$     3,975	$     6,759	$  10,209	$  15,692	$  22,858	$  32,687	$  46,416	$  64,949