Telefonica
Residential 6mb 40.90 €
10mb 44.90 €
Register
Residential 5 60 €
10 60 €
Administration 10 900 €
100 2,300 €
Business 10 900 €
100 2,300 €
1000 22,000 €
Tipo A Tipo B Tipo C Total
Barcelona 28 61 135 224
Tarragona 2 14 72 88
Girona 1 13 75 89
Lleida 1 4 63 68
32 92 345
ONO Vodafone
49.90 € 34.90 €
59.90 € 39.90 €
Monthly fee
39.95 €
49.95 €
679.95 €
899.95 € 1800
679.95 €
899.95 € 2000
4,995.95 € 8-Sep
TIPO A
Rates Register Monthly fee Clients
Residential 5 60 € 39.95 € 1385
10 60 € 49.95 € 346
Administration 10 900 € 679.95 € 2
100 2,300 € 899.95 € 1
Business 10 900 € 679.95 € 15
100 2,300 € 899.95 € 12
1000 22,000 € 4,995.95 € 3
TIPO B
Rates Register Monthly fee Clients
Residential 5 60 € 39.95 € 379
10 60 € 49.95 € 95
Administration 10 900 € 679.95 € 1
100 2,300 € 899.95 € 1
Business 10 900 € 679.95 € 4
100 2,300 € 899.95 € 3
1000 22,000 € 4,995.95 € 0
Tipo C
Rates Register Monthly fee Clients
Residential 5 60 € 39.95 € 67
10 60 € 49.95 € 7
Administration 10 900 € 679.95 € 1
100 2,300 € 899.95 € 0
Business 10 900 € 679.95 € 2
100 2,300 € 899.95 € 0
1000 22,000 € 4,995.95 € 0
7,140 €
Register benefits Monthly benefits
83,100 € 55,330.75 €
20,760 € 17,282.70 €
1,800 € 1,359.90 €
2,300 € 899.95 €
13,500 € 10,199.25 €
27,600 € 10,799.40 €
66,000 € 14,987.85 €
215,060 € 110,859.80 €
Register benefits Monthly benefits
22,740 € 15,141.05 €
5,700 € 4,745.25 €
900 € 679.95 €
2,300 € 899.95 €
3,600 € 2,719.80 €
6,900 € 2,699.85 €
0€ 0.00 €
42,140 € 26,885.85 €
Register benefits Monthly benefits
4,020 € 2,676.65 €
420 € 349.65 €
900 € 679.95 €
0€ 0.00 €
1,800 € 1,359.90 €
0€ 0.00 €
0€ 0.00 €
7,140 € 5,066.15 €
TRANSPORT NETWORK
Built RINGs
Year Trimester Towns A Towns B Towns C Fiber Civil Work Fiber Rent
1 6 12 27 3,690,720 €
2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2 6 12 27 3,690,720 €
3 6 12 27 3,690,720 €
4 6 12 27 3,690,720 €
1 4 13 27 3,690,720 €
2 1 5 24 1,075,000 € 4,457,970 €
3 1 5 24 4,457,970 €
4 0 4 24 4,457,970 €
1 1 5 25 7,600,000 € 4,781,970 €
2 0 4 25 4,781,970 €
3 0 4 25 4,781,970 €
4 1 2 21 12,930,000 € 5,207,670 €
1 0 1 21 5,207,670 €
2 0 1 21 5,207,670 €
3 5,207,670 €
4 5,207,670 €
1 5,207,670 €
2 5,207,670 €
3 5,207,670 €
4 5,207,670 €
1 5,207,670 €
2 5,207,670 €
3 5,207,670 €
4 5,207,670 €
1 5,207,670 €
2 5,207,670 €
3 5,207,670 €
4 5,207,670 €
1 5,207,670 €
2 5,207,670 €
3 5,207,670 €
4 5,207,670 €
1 5,207,670 €
2 5,207,670 €
3 5,207,670 €
4 5,207,670 €
1 5,207,670 €
2 5,207,670 €
3 5,207,670 €
4 5,207,670 €
1 5,207,670 €
2 5,207,670 €
3 5,207,670 €
4 5,207,670 €
5,207,670 €
5,207,670 €
5,207,670 €
TRANSPORT NETWORK ACCES NETWORK
RINGs TOWNS
Equipments Fiber Civil WorkFiber Rent Equipments Fiber Rent Equipments
1,843,200 € 443,035 € 404,978 € 1,601,300 € 228,531 € 2,441,580 €
443,035 € 809,956 € 975,000 € 457,063 € 2,441,580 €
443,035 € 1,214,934 € 975,000 € 685,594 € 2,441,580 €
443,035 € 1,619,912 € 975,000 € 914,126 € 2,441,580 €
443,035 € 2,023,181 € 1,000,000 € 1,117,477 € 2,194,380 €
504,250 € 393,809 € 2,253,938 € 725,000 € 1,213,432 € 1,193,755 €
393,809 € 2,484,695 € 725,000 € 1,309,386 € 1,193,755 €
393,809 € 2,690,562 € 700,000 € 1,382,673 € 985,720 €
530,500 € 410,217 € 2,927,226 € 750,000 € 1,480,562 € 1,225,445 €
410,217 € 3,139,000 € 725,000 € 1,555,783 € 1,017,410 €
410,217 € 3,350,774 € 725,000 € 1,631,004 € 1,017,410 €
450,200 € 344,583 € 3,515,738 € 575,000 € 1,701,001 € 929,815 €
344,583 € 3,655,811 € 550,000 € 1,748,331 € 721,780 €
344,583 € 3,795,885 € 550,000 € 1,795,661 € 721,780 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
3,795,885 € 1,795,661 €
ACCES NETWORK 32 92 345
OBA Market Benefits
FIX Monthly Towns A Towns B Towns C Register Benefits Monthly Benefits
2,697,813 € 195,147 € 0 0 0 0€ 0€
2,697,813 € 390,295 € 3 9 35 1,274,340 € 2,255,602 €
2,697,813 € 585,442 € 3 8 31 1,203,640 € 4,369,752 €
2,697,813 € 780,589 € 3 7 28 1,140,080 € 6,357,650 €
2,290,349 € 933,667 € 2 6 24 854,320 € 7,871,517 €
1,133,498 € 990,168 € 2 6 21 832,900 € 9,339,789 €
1,133,498 € 1,046,669 € 2 5 17 762,200 € 10,666,609 €
856,671 € 1,077,193 € 1 4 14 483,580 € 11,534,597 €
1,161,071 € 1,134,416 € 1 3 10 412,880 € 12,261,133 €
884,244 € 1,165,663 € 1 2 7 349,320 € 12,861,417 €
884,244 € 1,196,909 € 1 2 7 349,320 € 13,461,701 €
904,589 € 1,241,357 € 1 2 7 349,320 € 14,061,984 €
627,762 € 1,259,827 € 1 2 7 349,320 € 14,662,268 €
627,762 € 1,278,298 € 1 2 7 349,320 € 15,262,551 €
1,278,298 € 1 2 7 349,320 € 15,862,835 €
1,278,298 € 1 2 7 349,320 € 16,463,119 €
1,278,298 € 1 2 7 349,320 € 17,063,402 €
1,278,298 € 1 2 7 349,320 € 17,663,686 €
1,278,298 € 1 2 7 349,320 € 18,263,970 €
1,278,298 € 1 2 7 349,320 € 18,864,253 €
1,278,298 € 1 2 7 349,320 € 19,464,537 €
1,278,298 € 1 2 7 349,320 € 20,064,821 €
1,278,298 € 1 2 7 349,320 € 20,665,104 €
1,278,298 € 1 2 7 349,320 € 21,265,388 €
1,278,298 € 2 7 134,260 € 21,533,092 €
1,278,298 € 2 7 134,260 € 21,800,796 €
1,278,298 € 2 7 134,260 € 22,068,501 €
1,278,298 € 2 7 134,260 € 22,336,205 €
1,278,298 € 2 7 134,260 € 22,603,909 €
1,278,298 € 2 7 134,260 € 22,871,613 €
1,278,298 € 2 7 134,260 € 23,139,318 €
1,278,298 € 7 49,980 € 23,245,707 €
1,278,298 € 4 28,560 € 23,306,501 €
1,278,298 € 0€ 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
1,278,298 € 23,306,501 €
TOTAL COST TOTAL BENEFITS TOTAL
13,546,305 € - € -13,546,304.89 €
11,905,462 € 3,529,942 € -21,921,824.54 €
12,734,118 € 5,573,392 € -29,082,550.28 €
13,562,775 € 7,497,730 € -35,147,595.03 €
13,692,808 € 8,725,837 € -40,114,566.25 €
13,940,819 € 10,172,689 € -43,882,696.90 €
12,744,782 € 11,428,809 € -45,198,670.26 €
12,544,597 € 12,018,177 € -45,725,090.77 €
22,001,408 € 12,674,013 € -55,052,485.23 €
13,679,286 € 13,210,737 € -55,521,034.74 €
13,997,527 € 13,811,021 € -55,707,541.58 €
27,799,953 € 14,411,304 € -69,096,190.01 €
14,115,764 € 15,011,588 € -68,200,366.52 €
14,321,638 € 15,611,871 € -66,910,133.39 €
12,077,514 € 16,212,155 € -62,775,492.13 €
12,077,514 € 16,812,439 € -58,040,567.21 €
12,077,514 € 17,412,722 € -52,705,358.65 €
12,077,514 € 18,013,006 € -46,769,866.43 €
12,077,514 € 18,613,290 € -40,234,090.57 €
12,077,514 € 19,213,573 € -33,098,031.05 €
12,077,514 € 19,813,857 € -25,361,687.89 €
12,077,514 € 20,414,141 € -17,025,061.07 €
12,077,514 € 21,014,424 € -8,088,150.61 €
12,077,514 € 21,614,708 € 1,449,043.51 €
12,077,514 € 21,667,352 € 11,038,881.87 €
12,077,514 € 21,935,056 € 20,896,424.49 €
12,077,514 € 22,202,761 € 31,021,671.35 €
12,077,514 € 22,470,465 € 41,414,622.47 €
12,077,514 € 22,738,169 € 52,075,277.83 €
12,077,514 € 23,005,873 € 63,003,637.45 €
12,077,514 € 23,273,578 € 74,199,701.31 €
12,077,514 € 23,295,687 € 85,417,874.33 €
12,077,514 € 23,335,061 € 96,675,421.14 €
12,077,514 € 23,306,501 € 107,904,407.96 €
12,077,514 € 23,306,501 € 119,133,394.77 €
12,077,514 € 23,306,501 € 130,362,381.59 €
12,077,514 € 23,306,501 € 141,591,368.40 €
12,077,514 € 23,306,501 € 152,820,355.22 €
12,077,514 € 23,306,501 € 164,049,342.03 €
12,077,514 € 23,306,501 € 175,278,328.85 €
12,077,514 € 23,306,501 € 186,507,315.66 €
12,077,514 € 23,306,501 € 197,736,302.48 €
12,077,514 € 23,306,501 € 208,965,289.29 €
12,077,514 € 23,306,501 € 220,194,276.11 €
12,077,514 € 23,306,501 € 231,423,262.92 €
12,077,514 € 23,306,501 € 242,652,249.74 €
12,077,514 € 23,306,501 € 253,881,236.55 €
Costo de fibra 4500
Distance(Km) Number of fibers
Rent Civil Work
Backbone 545 4
Barcelona 550.32 2
Tarragona 341 21.5 2
Girona 144 152 2
Lleida 189.2 258.6 2
Towns A 126.1 2
Towns B 655.2 2
Towns C 905.76 1358.64 2
Subtotal
Rent
Civil Work
FIBRA EQUIPO
TIPO A 15949.125 151745
TIPO B 6718.5 56290
TIPOC 1933.875 31690
50000 1 town
Cost rent
Rent Civil Work
9810000 0
4952880 0
3069000 1075000
1296000 7600000
1702800 12930000
1134900 0 2955.46875
5896800 0 5341.30435
8151840 67932000 1969.04348
36014220 89537000
Total 125551220
Cost
4500 €/Km.year
50000 €/Km
OBA FIX OBA MONTH
228097.271 7560.86
48730.0255 1098.35
27572.9455 240.88
1 town
build
0
0
16408.6957