Prospective Net Earnings From Telecom Service

An estimate of the net earnings from the exploitation of the Telecom Layer is shown on Table below. Estimations are indicated for every province at 2 subsequent moments in business life: 5 years after initialization of operations and 10 years after initialization of operations.

After 5 years operation, the process of market-entry is half-its-way completed and after 10 years operation, the latter is considered to be fulfilled. Net earnings grow as the service penetrates the provinces. The Telecom Layer supplies the service of: carrier Ethernet, dedicated internet access, legacy corporate data, broadband IP-VPN, switched access and mobile services. Not included the earnings estimates below, are the infrastructure passing fees charged to third party Telecoms.

(in Euro)

EARNINGS FROM TELCO (PROSPECTIVE)
Provinces Operation at  Yr 5
Operation at Yr 10
Paris FR € 607,332 € 2,383,177
Zurich CH € 92,744 € 363,927
Thurgau CH € 20,417 € 80,118
Bayern DE € 423,921 € 1,663,471
Tchechien € 364,226
€ 1,429,227
Poland € 1,098,734 € 4,311,446
Belarus € 545,041 € 2,138,749
Smolenskaya Ob € 136,693 € 536,385
Moskovskaya Ob € 3,161,240 € 12,404,744
Vladimirskaya Ob € 131,502 € 516,016
Nizhegorodskaya Ob € 359,900 € 1,412,253
Respublika Maryi El, Chuvaskaya Respublika € 159,187 € 624,650
Kiroskaya Ob € 125,446 € 492,252
Udmurtskaya Ob € 160,052 € 628,045
Perm Krai € 205,904 € 807,972
Sverdlovskaya Ob € 320,104 € 1,256,091
Kurganskaya Ob € 77,863 € 305,536
Severnyy Kaz € 86,514 € 339,484
Akmolinskaya Ob KAZ € 155,726 € 611,071
Karagandinskaya Ob KAZ € 138,423 € 543,174
Almatinskaya Ob KAZ € 389,315 € 1,527,678
Xinjang CN € 1,104,193 € 3,374,441
Gansu CN € 2,181,234 € 6,665,905
Shaanxi CN € 6,914,785 € 21,131,748
Henan CN € 8,100,435 € 24,755,124
Anhui CN € 3,366,885 € 10,289,280
Jiangsu, Pudong, Shanghai CN € 9,050,765 € 27,659,356
€ 39,478,582 € 128,251,321

VDLHeForShe BMPBAGRUPPE® and INDICTRADER® foster the women employment. Labor share for women is a liability on the entire world: especially in our Eurasian-Asian region.