Feasibility Study for XCHANGE TELECOM · Feasibility Study for XCHANGE TELECOM December 18, 2009 Fiber to the Home Initiative Boro Park, Brooklyn NY. Boro Park Feasibility Study Fiber

Feasibility Studyfor

XCHANGE TELECOMDecember 18, 2009

Fiber to the Home InitiativeBoro Park, Brooklyn NY

Boro Park Feasibility Study Fiber –To-The -Home

Table of Contents

I. Cover

II. Table of Contents

III. Executive Summary A. IntroductionB. Project Understanding C. Company Information

IV. Design, Engineering and Project Management Requirements

A. Design and Mapping Approach B. As-Built Drawings C. Field Survey

1. Existing Utility Locates/Research 2. New Underground Conduit Design 3. Existing Electrical Conduit Design 4. Aerial Design

D. Design Topology 1. Network Overview 2. Node Facilities 3. Main Backbone 4. Easement Laterals 5. Customer Fiber Drop

E. Make Ready Work (Verizon and CATV) F. Project Management and Construction Coordination G. SubcontractorsH. Fiber Management I. Restoration J. Fiber Splicing and Testing

1. Fusion Splicing Procedures i. Cable Preparation

ii. Fiber Preparation and Fusion Splicing iii. Cable/Splice Housing Final Storage

2. Testing Procedures K. Permitting and Right-of-Way Requirements L. Traffic Control Plans

V. Service Installation Requirements A. House Drop Service Work B. In-House Wiring and Activation Work

VI. Staffing Considerations

VII. Upstream Broadband Link Considerations


VIII. Business Plan Financial Analysis

IX. Appendices

III. Executive Summary

A. Introduction

On behalf of Matrix Design Group, I wish to thank you for extending us the opportunity to submit this Feasibility Study to XChange Telecom in support of your Fiber-To-The-Home initiative. Attached, please find the conceptual description and understanding that we have of a section of Boro Park Brooklyn and goal to achieve an optical network that will satisfy the needs of the residents of Boro Park.

We have joined together an outstanding team that has extensive experience in network design and construction, as well as a strong reputation within the telecommunications industry. Matrix Design Group with our reputable construction subcontractor team put together a conceptual design and construction concept that we think will not only meet but exceed the goals of XChange Telecom. This proposed team organization is designed with the intent to provide you with the most qualified individuals for the successful completion of the Network Project. You will be pleased to see that we are a multi-disciplinary group of engineering, design, management and construction professionals capable of managing and meeting all of your project goals and objectives.

We sincerely hope that Xchange Telecom will look favorably on this Study. Please contact us if there are any questions or comments

B. Project Understanding

In this proposal Matrix has sought to carefully address the needs and goals of Xchange Telecom as well as all factors that will impact the scope, cost and delivery of this network initiative. After careful analysis of the request for proposal we have come to understand that the project goals and requirements include:

The Xchange Telecom is seeking to deploy a fiber optic network and fiber-to-the-home (FTTH) network to serve approximately 50,000 potential residential, commercial, institutional and governmental customers within a section of Boro Park Brooklyn NY. An estimated 50,000 residential homes are to be passed in the city. Approximately 80% are 3-4 family dwellings and 10% are multi-dwelling apartment buildings and 10% single family dwellings. An estimated 1,320 commercial customers are to be passed in the city. Approximately 47,000’of underground plant will to be constructed.Approximately 158,400’of aerial plant will to be constructed within the easements. All the aerial plant will be built with guy strand suitable for installation of new fiber optic cable.


Approximately 6,200 building drops will be installed from easement fiber plant to each building.Each building whether it be a single family or multi-family dwelling shall be provided a NID Network Access Device, which will then distribute to in the case of the multi-family dwellings each subscriber independently. The main backbone cable will consist of a 432ct fiber optic cable with laterals spliced in feeding each block with a 24ct fiber optic cable. Each backyard easement will be provided with 2 fiber splitters located aerially on the utility poles. Each subscriber will be provided a new Cat 5 cable drop to their residence from the building mount NID. Although there is technology available that allows the delivery of broadband service over existing customer premise wiring, for reliability and customer service and satisfaction considerations we will be recommending re-wiring the customer premise. For this design a head end facility has been located at the office of Xchange Telecom and will include all termination equipment electronics and cable management.

C. Company Information

Matrix Design Group, Inc. (MDG), www.matrixdg.com, was formed in response to the rising demand for engineering and design services to support the expansive growth of the telecommunications industry. With that vision,

MDG has evolved into a full service provider of telecommunications solutions that services both the communications and competitive access industries. MDG has established a reputation as an innovative leader in the planning, design, and project/construction management of various infrastructure related projects.

MDG offers a full range of engineering and design services, allowing us to provide turnkey solutions to infrastructure based companies. Providing turnkey solutions is an area where our team truly excels. Working with experienced builders of communications systems, our staff provides significant experience in each of the key disciplines needed to build your network. From preliminary budgeting, to design, approval, and final system acceptance, MDG is uniquely qualified to handle all of your needs. We have an understanding of all areas of your network, providing the continuity of service that is difficult to find anywhere else. We believe it is this level of service that makes our company surpass all others.

MDG’s expertise in project and construction management allows us to define and represent our client’s needs through the entire project. Our services range from bid negotiations; contractor coordination; construction review; project scheduling; material management; permitting, contract administration; close out and warranty inspections. Our as-built documentation for the telecommunications industry has allowed carriers to manage their assets efficiently, and provides the basis for value engineering, long term planning, and asset valuations.


One of the keys to timely completion of this project is the ability to file and obtain approvals from the various permitting agencies that have jurisdiction over the scheduled work. MDG has permitting experience in municipal and county permitting; state and federal agency permitting, including departments of transportation.

IV. Design, Engineering and Project Management Requirements

A. Design and Mapping Approach

The design and mapping approach will be multi-faceted with a strong emphasis on providing the contractor/installer with top rate field documentation (i.e. field drawings, job sheets) to create a seamless installation process. Included in the field documentation will be pole numbers, span lengths, splice assignment sheets, cable route forms, manhole information and a detailed material list. Another objective in the design phase will be to identify any possible permit issues. Identifying these permit issues ahead of time will help in the mobilization and allocation of the construction crews to regions that have less constraints on installation activities until the permits have been secured for the more difficult regions.

B. As-Built Drawings

Upon completion of the project, Matrix will provide final as-built drawings incorporating data collected by the QA/QC inspectors during the construction phase. The data obtained by the inspectors will include but is not limited to - running line offsets, pole numbers, splice and slack coil locations, span lengths, conduit depths, type and manufacturer of material as well as other utilities encountered during installation. These redlines will be incorporated into the overall final mapping plans and will represent all field conditions.

As-built documentation will include: Final cable route location Duct assignments Manhole locations Splice and slack locations Hard copy of final as-built drawings CD-ROM of final as-built drawings

C. Field Survey

1. Existing Utility Locates/Research

Matrix will deploy survey crews to review the proposed route to help determine the presence and location of existing underground utilities. These survey crews will:

Conduct an inspection of the area and make visual observations of utilities that may be present by visually identifying valve covers, hydrants, catch basins, manhole covers, etc. Contact the local one-call center to determine the name and contact information of the utility owners along the proposed route.


2. New Underground Conduit Design

Matrix will deploy survey crews to conduct a detailed survey along the proposed construction routes. These survey crews will:

Transfer data obtained during the field locate to red-line drawings Determine constructible locations for the placement of the conduit infrastructure Determine locations for access points and manholes Establish plow, trench and bore locations

3. Existing Verizon Conduit Design

Matrix will deploy survey crews to conduct a field verification of the existing conduit system. These survey crews will:

Contact local Verizon Representative to determine if existing conduit system can be used for mainline cable runs. Verify location and quantity data form the existing conduit system as-built drawing. Obtain manhole location measurements at each existing manhole/handhole location (i.e. distance from edge of pavement, nearest intersection) Transfer survey data obtained in the above steps to the baseplan drawings.

4. Aerial Design

Matrix will deploy survey crews to perform pole line surveys. The design will be based on the National Electric Safety Code (NESC) and the pole owner’s requirements. The pole line survey will include:

Pole ownership, height, class and number Pole guying requirements Span length measurements Identify make-ready locations (make-ready to be performed by Verizon) Identify location of the existing cables and guy strand.

D. Design Topology

1. Network Overview

This network will be designed as an independent system consisting on customer owned conduit system and customer owned fiber optic cable network with a customer owned node facility. The node located at 3611 14th Street will support 5 distribution backbone cables and all applicable network gear. The distribution backbone cables will run southerly along the 5-Avenues to approximately 60th Street. These backbone cables will support the tie-ins of all the easement lateral cables running to each backyard easement.


2. Node Facilities

This node facility will be fully equipped with environmental systems capable of maintaining the interior environment at 72 degrees F. In addition to the primary power system, all equipment facilities will have complete battery backup for the electronics (-48V DC) as well as an emergency generator backup power system.

3. Main Backbone

The main fiber optic backbone will consist of a 432ct FOC and will be the main trunk feed to all the backyard easement lateral feeds. The Backbone will be installed within a customer owned conduit system consisting of 2-4” pvc conduit with 3-1.25” innerduct. Manholes will be placed approx. every other street intersection.

A typical easement plan can be found in the attachment section in the back of the study

4. Easement Laterals

The lateral cable will consist of a 24ct FOC and will be the feeder cable to the backyard easements. The lateral feeds will be installed within 1-1.5” HDPE conduit that will tie into the backbone manhole system through a new handhole placed in the sidewalk area at the location of the entry. From the handhole we anticipate two options of connecting to the rear easements. First, trench down either a driveway or walkway to the existing pole line. Second, trench to the nearest building commercial or residential apartment build corner and sweep up the building to an approx. height of 10’ in protected conduit. Then travel along the building with the fiber using cable clamps spaced every 10’ to a point closest to the pole line in the easement. The cable will now be laced aerially to a strand wire connecting the poles (approx 9) in the easement. The lateral cable within the easement will have 2-splitters that all the customer fiber drops will be spliced into.

5. Customer Fiber Drop

The customer fiber drop will consist of a 2ct FOC that will be an aerial connection from the customer home to the nearest utility pole then travel back to one of the two lateral cable splitters. The customer drop will follow the same path that the existing telephone and cable company’s have taken. It is our recommendation that during the initial phase of construction of the backyard easement facilities, customer service drops are extended to each dwelling from the network access point (NAP), to a blank Network interface device (NID) located at each premise. Construction of customer service drop facilities during network construction helps to better utilize the construction budgets and minimizes trip charges in the future. Further, it has been proven that this type of “pre-installation” activity creates customer interest and helps to increase the buy rates for the pre-installed serving area.

A typical easement plan can be found in the attachment section in the back of the study


E. Make Ready Work (Verizon and CATV)

Because the backyard easement feed the residents with telephone and cable aerially via utilty poles, potential make ready moves would be required by the utility companies. The reason for these make ready moves is to create a separation between the cable and telephone companies facilities that would allow for the installation of Xchange Communications fiber plant.

F. Project Management and Construction Coordination

Matrix’s ability to provide a complete overall management for this project allows us to optimize the necessary control to ensure the timely completion, quality of work, and cost effectiveness of each undertaking. We approach each endeavor from the client’s point of view and develop a strategy that will meet or exceed their objectives.

Our skilled professionals will be there from design, final network acceptance, overseeing every phase of the project. Matrix will prepare weekly reports outlining the progress made during the week and to identify and remove any obstacles that may create delay’s in the project.

Matrix recognizes that the engineering, design and implementation of communications networks is a fast-track industry, therefore, stringent, project-tested management practices will be implemented to ensure all facets and components of the planning, design, and construction process have received the appropriate level of attention necessary for a successful project. Our strength comes through the integrated services we offer our clients and our commitment to their ongoing success. We create an atmosphere built around teamwork; both within our company and in the co-operative partnerships we form with our clients.

G. Subcontractors

Matrix will employ qualified subcontractors and employees for certain tasks within the project scope. Our efforts in hiring subcontractors will be based on the following: experience, number of employees, quality equipment used, references and there base location. Contractors will be hired in accordance with the appropriate union qualifications.

H. Fiber Management

The creation of an overall map to show the aerial and underground cable, splices, poles and manholes will be the corner stone of this task. The locations of the splices will be dependent on the number of lateral feeds we can provide without exhausting our conduit capacity along the main backbone route. Other activities that will help in the management process are the following:

Splice Assignment Sheets will be created to identify individual fiber usage. Route Forms will be created to identify footages of the fiber along the pole lines and manholes as well as to the splice locations. These sheets prove to be extremely important for emergency maintenance activities due to unpredictable breaks in the line. Should the fiber have a break a technician can send a light through the


line in the Node to get a footage reading and cross reference the forms to pinpoint the location, thus reducing the response time.

I. Restoration

Based on our extensive underground utility construction experience and working knowledge of a wide variety of state/county/local regulatory agencies and right-of-way owners throughout the tri-state area, Matrix recognizes the importance of maintaining and restoring all properties accessed or disturbed during construction. Upon completion of excavation work all surfaces will be restored to a condition equal or better than original condition. All restoration work will be performed in accordance with the specifications, standards and procedures set forth by the governing agency or applicable right-of-way / property owner. Matrix strives to maintain a clean and hazard free work area including daily removal of spoils, unused material and debris from the property.

J. Fiber Splicing and Testing

1. Fusion Splicing Procedures

Fiber optic splicing will be performed by the fusion splicing method. Laboratory testing and field experiences have shown that fusion splicing provides the ultimate splice-loss results with the greatest splice longevity. In addition to the performance benefits, fusion splicing allows for mass-fusion splicing of up to 12-fiber ribbons, which greatly increases splicing production and reduces splicing costs for the project.

The following is a general description of the typical procedures associated with fusion splicing:

i. Cable Preparation Fiber optic cables tails are brought inside a mobile splice lab or controlled environment, and the technician enters them into the splice closure according to the manufacturer’s specifications. The appropriate amount of slack is stored in the lower half of the closure for future use if necessary. The fiber is measured to length and routed into to the splice trays. The fiber is then cleaned and prepared for splicing.

ii. Fiber Preparation and Fusion Splicing Once the fibers are cleaned and prepared, each fiber or ribbon is cleaved and spliced to the corresponding fiber from the other tail. Care is taken to orient the fibers in a one-to-one fashion. Each fusion splice is then placed inside a splice protection sleeve and heated to adhere the sleeve to the fiber. The protected splice is then placed into the splice holder chip in ascending order. All cables and splice trays are clearly labeled to facilitate identifying fibers by number, color assignments and direction.

iii. Cable / Splice Housing Final Storage After completing all necessary splices, the technician closes the splice housing, and pressurizes the closure to 5 psi to flash test the seal. When the test is completed, the housing is de-pressurized. The cable is neatly coiled and the


splice closure is racked on the side of the hand hole or manhole and secured as required. In the case of an aerial splice location, the closure is hung on the strand, and the tails are lashed out securely.

2. Testing Procedures

This section describes the processes that will be used to complete network acceptance test on all fiber optic spans. The fiber optic path will be analyzed in several steps in order to complete a network acceptance test. All termination splices will be checked with a visible light source in order to verify the correctness of their position in the termination panel as well as color-to-color match. Next, all termination splices will be measured with a GN Nettest CMA 4000 Optical Time Domain Reflectometer (OTDR) to determine if they all meet the spec set forth by in the specifications for the given type of fiber.

Typically, non-zero dispersion shifted fiber is tested in the 1550 nm wavelength only. Single mode fiber is tested in both the 1550 and 1310 nm wavelengths. Multimode fiber is tested in both the 1300 and 850 nm wavelength. All termination splices will be measured with a launch reel of at least 1 km in length attached to the OTDR. The traces will be numbered sequentially according to the port position, named according to the test location, and stored electronically.

After verifying that all termination splices are within spec, the overall span will be tested in a similar manner. A GN Nettest CMA 4000 OTDR will be used to measure the optical length of the span as well as the loss associated with each field splice along the path. All associated fibers will be tested bi-directionally. The traces will be numbered sequentially according to the port position, named according to the test location/ end location, and stored electronically. Utilizing GNNettest emulation software, a test report will be generated listing the bi-directional splice loss associated with each fiber at each splice location along the span.

The final step in completing a network acceptance test is the end-to end power test, which verifies continuity between the end points on each fiber as well as measures power loss across the path. Exfo FOT-920 Maxtesters will be used to complete bi-directional dual wavelength power testing. Utilizing EXFO Toolbox emulation software, test results will be compiled in tabular form. All reports and electronic data will be submitted to the customer as part of the final as-built documentation package, and also stored on file for future reference.

K. Permitting and Right-of-Way Requirements

From the onset of the network design solution, the Matrix team recognizes and understands the complex maze of paperwork and regulatory processes associated with permit acquisition and jurisdictional regulations. Matrix, with its experienced construction associates, is ideally suited to provide a seamless approach to permit acquisition. Matrix is particularly adept at working and coordinating with various transportation and state/county/local regulatory bodies.


L. Traffic Control Plans

Keeping the traveling public moving safely and conveniently is a major responsibility. This is especially important in construction work zones, which, if not properly managed, can be hazardous to construction personnel and motorists. Typical accident rates are three to five times higher in work zones.

To reduce the likelihood of occurrence and to reduce the impact of incidents on motorists and construction zone personnel, we propose that a typical traffic control plan be developed and coordinated with the local uniformed police department. The Traffic Control Plans will be designed in accordance with the applicable NYDOT and MUTCD standards.

The fiber routes will travel in and out of traffic lanes and pass from the vicinity of moving vehicular and pedestrian traffic to rural less traveled paths. Special attention must be paid to areas of changing conditions as well areas of intense use and assure protection of traffic is a priority in all areas.

V. Service Installation Requirements

A. House Drop Service Work

The customer fiber drop will be run from each premise location to the nearest splitter location. The drop cable will be run consistently with the current accepted house drop applications.

B. In-House Wiring and Activation Work

With any successful network deployment, the most important and most overlooked aspect of the build is the customer interface. Several issues come into play in this area and can be summed up into three distinct areas.

As it has been determined that FTTH will be used, there are still many questions to be answered regarding how service will be delivered inside of the home. As almost all of the properties on this build are MDU’s, there may not be any single answer for how best to wire these homes.

The most desirable method for wiring service would be to install all premises with Cat5E or CAT6 wiring. This could provide for up to 1Gbps of Ethernet connectivity between telco equipment and customer premise equipment. In keeping all traffic natively Ethernet between the telco equip and the CPE there will be no additional complex modem equipment to purchase, install and support. It is our opinion that all new CAT5e / CAT6 wiring should be installed in each building unless it is physically impossible to do so. While the initial labor costs to do so could be high upfront, in the long term new inside wire will be the most cost effective and best performing solution.

In the cases where there are buildings that cannot be rewired, there are two solutions that could be employed to reuse existing wiring.


1. HPNAv3 (Home Phone Networking Alliance) – This technology delivers broadband over existing inside telephone wiring or existing coaxial cable. It requires the installation of “HPNA modems” for each location. For Boro Park, it is assumed that coaxial cable may not be available in many units. While HPNA v3.0 is capable of delivered speeds of up to 128Mbps, this will only occur if the condition of the existing telephone wiring is optimal. This product is often marketed as “simply plug it in and it works”. The truth is that in large, older buildings where the condition of the inside phone wire is unknown, there could be a significant amount of labor and retrofit work to get HPNA to work optimally. As mentioned above, if there is no possibility of running new cabling inside these buildings, HPNA is an acceptable alternative – but will almost certainly require some significant effort in retrofitting the existing wires.

2. VDSL – While most people think of DSL as a broadband technology that is used “outside” of a premise, it is also very useful in delivering broadband “inside” of large MDU buildings where rewiring is impossible. The concept behind VDSL for “inside wiring” is to bring a large broadband pipe into the phone/wiring closet of a large MDU – then install a VSDL DSLAM and use existing inside phone wire to deliver broadband to a VDSL modem in each unit. As with HPNA technology mentioned above, VDSL will work very well when the condition of the inside wiring is optimal. It is highly likely that in order to have VDSL work properly, a significant amount of labor will be required to retrofit existing phone wiring.

VI. Staffing Considerations

For the financial analysis of the proposed project, a mean average of one employee for 1000 subscribers was used. At various times during the project, that number may increase or decrease.A summary of the recommended technical staffing levels follows below. The numbers and types of employees may need to be adjusted to suit varying needs of the project.

- Outside Plant Technicians: During the construction phase of the project and early on after service starts to be offered, the number of outside plant staff required will be higher than in later years. Once the network has matured a group of 3 outside plant employees can handle the volume of day to day activity (patching, splicing, drop wire work). During the early years, when there potentially could be a lot of contract labor doing installation and construction work, these 3 OSP techs will primarily function as quality control. In addition, these techs should be cross trained to function as repairs techs for inside and outside troubles.

- Repair Techs: As mentioned above, due to the initial high volume of installations, contracted labor would probably be used for customer installation work. However, it is essential that any repair techs are actual employees. In my experience, having contract labor perform repair work (especially on a new install) is counterproductive. Having an in house repair tech(s) will assist with flushing out faulty contractor installation work. In addition, in house repair will usually fix the trouble on the 1st truck roll. If a good quality control system is put in place during installations, the number of service


tech staff needed will be far less. 1 fulltime repair tech per 4000 customers is sufficient. When the trouble volume occasionally spikes, outside plant techs should be cross trained to do repair work.

- Installers: After the initial flood of installation work in the early years drops off, it will no longer be necessary to maintain a contracted installation force. I would recommend in house installers be used. In the absolute worst case scenario, an installer should be able to do 2 installs per day (assuming high labor wiring). In any case, a minimum of 2 installers should be employed. Additionally, repair staff and outside plant staff may be used during peak times to augment the installations team.

- Inside Plant: This would include all systems technicians. For a 2 play service offering of phone and internet, a crew of 3 engineers/techs should easily be able to effectively maintain the network equipment. This number is needed on day 1 and should remain the same regardless of the number of customers. It is essential that all systems staff are competent to manage all of the equipment. You do not want a scenario where 1 employee is the Class 5 switch person, and another one is the router person, and a third person is the access equipment (GPON) tech . Having 3 fully cross trained employees will provide ample coverage for daily operations and after hour on call coverage.

- Customer Technical Support (Help Desk) – Having the right number of staff for technical support can be tricky as there are often peaks and lows. You can never have enough staff when there is a peak (like during a network outage), but the goal is to provide enough coverage that during normal operating conditions, customers can get support without waiting more than a few minutes. You may also find that early on in the network build as a flood of new customers are installed the help desk load could be very high. The reason for this almost always customer education. New customers tend to call in more frequently. It is my recommendation that technical support be available 8am – 10pm x 7 days a week. To effectively achieve this coverage, you would need a minimum of 4 full-time help desk staff regardless of call volume. It is difficult to determine if more than 4 would be needed because of the number of variables. What I can say is that if the installation work is of a high quality and there are few repair calls, 4 employees could handle a customer base of 10000.

- Customer Service (new service, change service, collections): As with the help desk, customer service will need a baseline level of staff regardless of the number of customers. The customer service group does not typically cover as many hours as technical support. Typically they would work from 8am – 8pm x 6 days a week. To achieve this, a staff of 3 CS reps would be needed. Also, as with help desk, it is difficult to determine the exact number of staff needed. Under no circumstances should more than 6 be needed to support a network of 10000 users. If it is possible, CS and HD employees should be cross trained to serve in both capacities. This could assist in keeping the number of employees needed to maintain operations low.


VII. Upstream Broadband Link Considerations

In order to provide broadband internet services over FTTH the telco must purchase a large amount of access from 1 or more IP transit providers. How much bandwidth to purchase is dependent upon a few factors:

1. How much access will you be selling to your customers? 1Mbps , 10Mbps, 50Mbps? A mix of offerings? For the sake of this engineering estimate, we will assume all customers will be provisioned for 10Mbps of access.

2. What will the oversubscription ratio be? For broadband services, a ratio of 20:1 is considered excellent. Oversubscription ratios of 40:1 or higher will most likely have your customers complaining of slow speeds. For this discussion, we will assume a 25:1 oversubscription ratio.

If the telco has 10,000 subscribers each receiving 10Mbps access, the telco would need to purchase 4Gbps worth of access to maintain a 25:1 ratio. Assuming the telco can gain access to a carrier neutral telecom “hotel”, the telco could most likely buy IP transit access at $10 per Mb or less. That translates to $40,000 per month for 4Gbps. If the telco cannot get access to a carrier hotel or construct to one, the cost per MB will increase as they will have to buy local loops to deliver the transit.

As mentioned above, the telco may buy transit from 1 or more transit provider. Buying access from more than 1 provider will give the benefit of service redundancy and increased route performance. While it is not absolutely necessary have more than 1 transit provider it is highly recommended.

It is also highly recommended that the telco secure an IP address allocation from ARIN. This will allow the telco to easily switch transit providers without having to readdress all of their equipment. To receive an IP allocation, a standard justification for will need to be filled out. If the telco has 10,000 subscribers, it will need at least 10,000 IP addresses. ARIN’s current fees for this size allocation are ~$4500 per year.

Lastly, the telco must have a router to handle the IP traffic. There are many manufacturers who make routers to handle this quantity of traffic. Costs can range and vary greatly from $10k to $100k and beyond.


VIII. Business Plan Financial Analysis

XCha

nge

Tele

com

B

usin

ess

Plan

Fin

anci

al A

naly

sis

Sum

mar

yY

R 1

YR

2Y

R 3

YR

4Y

R 5

YR

6Y

R 7

YR

8Y

R 9

YR

10

CA

PEX

36,8

70,6

369,

550,

006

11,1

24,0

179,

491,

591

2,47

6,95

964

9,43

165

0,59

865

1,82

990

3,96

168

5,38

068

6,86

3

Rev

enu e

173,

055,

833

2,06

1,30

14,

055,

623

14,7

29,3

5718

,536

,991

19,7

21,0

3620

,670

,537

21,6

50,1

4422

,715

,580

23,8

64,6

5025

,050

,612

Ope

ratin

g Ex

pens

e(7

0,83

3,27

1)(1

,625

,592

)(2

,028

,608

)(4

,683

,228

)(6

,316

,349

)(7

,706

,572

)(8

,288

,437

)(8

,927

,380

)(9

,623

,009

)(1

0,39

2,12

8)(1

1,24

1,96

9)

Ope

ratin

g Pr

ofit

102,

222,

562

435,

710

2,02

7,01

510

,046

,130

12,2

20,6

4212

,014

,464

12,3

82,1

0112

,722

,765

13,0

92,5

7113

,472

,522

13,8

08,6

43

Oth

er C

ash

Out

31,3

89,2

91(2

,183

,897

)(2

,406

,789

)(2

,648

,863

)(2

,974

,710

)(3

,291

,288

)(3

,634

,472

)(4

,004

,342

)(4

,405

,386

)(4

,503

,226

)(4

,601

,278

)

Free

Cas

h Fl

ow67

,568

,311

(1,7

48,1

87)

(379

,774

)7,

397,

266

9,24

5,93

28,

723,

176

8,74

7,62

88,

718,

423

8,68

7,18

58,

969,

296

9,20

7,36

5

Ass

umpt

ion s

Res

ourc

es R

equi

red

24,8

96,3

09$

Su

m to

be

Bor

row

ed15

,000

,000

$

Equi

ty10

,000

,000

$

Num

ber o

f Hom

es/B

usin

esse

s Pa

ssed

12,8

0029

,150

43,0

5045

,100

45,1

0045

,100

45,1

0045

,100

45,1

0045

,100

Tota

l Cus

tom

ers

3,10

27,

996

12,2

3913

,243

13,6

7414

,104

14,5

3514

,986

15,4

3715

,888

Ave

rage

Pen

etra

tion

Rat

es24

.2%

27.4

%28

.4%

29.4

%30

.3%

31.3

%32

.2%

33.2

%34

.2%

35.2

%

Inte

rnal

Rat

e of

Ret

urn

on In

vest

men

t27

%

Inte

rnal

Rat

e of

Ret

urn

on E

quit y

44%

Com

pany

Ter

min

al V

alue

at t

he e

nd o

f 10

yea

rs (8

x Fr

ee C

ash

flow

) 78

,310

,035

$

XCha

nge

Tele

com

B

usin

ess

Plan

Fin

anci

al S

umm

ary

Det

ail

Sum

mar

yY

R 1

YR

2Y

R 3

YR

4Y

R 5

YR

6Y

R 7

YR

8Y

R 9

YR

10

YR

11

Out

side

Pla

nt C

onst

ruct

ion

Act

iviti

e sH

eade

nd R

enov

atio

ns65

0,00

0$6

50,0

00ProjectM

anagem

ent&

Engine

ering

1,50

0,00

045

0000

5250

0045

0000

7500

0Ba

ckbo

neUnd

ergrou

ndCo

nstructio

n6,60

0,00

019

8000

023

1000

019

8000

033

0000

Easemen

tDistributionCo

nstructio

n3,52

0,00

010

5600

012

3200

010

5600

017

6000

DropInstallatio

nto

allhom

es3,52

0,00

010

5600

012

3200

010

5600

017

6000

Und

ergrou

ndFibe

rInstallatio

n25

0,00

075

000

8750

075

000

1250

0Fibe

rSplicing

300,00

090

000

1050

0090

000

1500

0Fibe

rTesting

300,00

090

000

1050

0090

000

1500

0Pe

rmitting

100,00

030

000

3500

030

000

5000

Fibe

rCable

158,40

047

520

5544

047

520

7920

Std

dH

d15

840

4752

5544

4752

792

Strand

andHardw

are

15,840

4752

5544

4752

792

Splitters,N

IDho

usings

andMisc

500,00

015

0000

1750

0015

0000

2500

0Term

inationshelvesrackingetc

500,00

015

0000

1750

0015

0000

2500

0P

ole

mak

e re

ady

$198

,000

$99,

000

$99,

000

$0$0

Tool

s an

d m

isc.

$145

,000

$100

,000

$5,0

00$5

,000

$5,0

00$5

,000

$5,0

00$5

,000

$5,0

00$5

,000

$5,0

00O

SS

sof

twar

e$1

00,0

00$1

00,0

00$0

$0$0

$0$0

$0$0

$0$0

Faci

litie

s M

gt s

oftw

are

$110

,000

$50,

000

$40,

000

$20,

000

$0$0

$0$0

$0$0

$0V

ehic

les

$100

,000

$40,

000

$20,

000

$20,

000

$20,

000

$0$0

$0$0

$0$0

sub

tota

l$1

8,56

7,24

0$6

,218

,272

$6,2

06,4

84$5

,224

,272

$888

,212

$5,0

00$5

,000

$5,0

00$5

,000

$5,0

00$5

,000

C

ontin

genc

y $1

,876

,724

$621

,827

$620

,648

$522

,427

$88,

821

$500

$500

$500

$20,

500

$500

$500

Tota

l Non

Var

iabl

e C

apex

$20,

443,

964

$6,8

40,0

99$6

,827

,132

$5,7

46,6

99$9

77,0

33$5

,500

$5,5

00$5

,500

$25,

500

$5,5

00$5

,500

Varia

ble

CA

PEX

Ass

umpt

ions

Insi

de W

iring

/HP

NA

Con

verte

r40

0O

LT12

0O

NU

160

UP

S10

0C

usto

mer

Dro

p In

stal

l (Y

rs 4

-10)

345

New

Sub

scrib

ers

3,10

24,

894

4,24

31,

005

431

431

431

451

451

451

Tota

l Sub

scrib

ers

YE

3,10

27,

996

12,2

3913

,243

13,6

7414

,104

14,5

3514

,986

15,4

3715

,888

Varia

ble

CA

PEX

Cos

t per

Cus

tom

er78

078

478

813

3313

3613

3813

4013

4313

4613

49

Tota

l Var

iabl

e C

AP

EX

Cos

t14

4881

0024

1956

038

3650

433

4365

413

3922

057

4938

5759

8157

7079

6057

6860

7035

6083

60V

aria

ble

CA

PE

X C

ontin

genc

y17

3857

2$2

90,3

47$4

60,3

80$4

01,2

38$1

60,7

06$6

8,99

3$6

9,11

8$6

9,25

0$7

2,69

2$7

2,84

4$7

3,00

3

Tota

l Var

iabl

e C

APE

X16

2266

7227

0990

7.2

4296

884

3744

892

1499

926

6439

3164

5098

6463

2967

8461

6798

8068

1363

Sub

Tota

l CA

PEX

3005

6116

8637

832

1004

2988

8567

926

2227

432

5799

3858

0981

5820

7981

0768

6120

3561

3360

Sub

Tota

l CA

PEX

Con

tinge

ncy

9121

7410

8102

992

3666

2495

2869

493

6961

869

750

9319

273

344

7350

3To

tal C

APE

X36

8706

36$9

,550

,006

$11,

124,

017

$9,4

91,5

91$2

,476

,959

$649

,431

$650

,598

$651

,829

$903

,961

$685

,380

$686

,863

cum

ulat

ed C

apE x

$9,5

50,0

06$2

0,67

4,02

3$3

0,16

5,61

5$3

2,64

2,57

4$3

3,29

2,00

5$3

3,94

2,60

3$3

4,59

4,43

2$3

5,49

8,39

2$3

6,18

3,77

2$3

6,87

0,63

6

XCha

nge

Tele

com

B

usin

ess

Plan

Fin

anci

al S

umm

ary

Det

ail

REV

ENU

E A

SSU

MPT

ION

S:U

RB

AN

Res

iden

tial H

H p

asse

d: y

r end

to

41,0

0012

,300

26,6

5038

,950

41,0

0041

,000

41,0

0041

,000

41,0

0041

,000

41,0

00 B

usin

esse

s pa

ssed

: yr e

nd

to41

0050

02,

500

4,10

04,

100

4,10

04,

100

4,10

04,

100

4,10

04,

100

Tak

e ra

te, e

nd o

f yea

r: R

ES

24%

27%

28%

29%

30%

31%

32%

33%

34%

35%

n

umbe

r of s

ubs

end

of y

ear:

res

2,95

27,

196

10,9

0611

,890

12,3

0012

,710

13,1

2013

,530

13,9

4014

,350

n

umbe

r of n

ew s

ubs

durin

g yr

: re

s2,

952

4,24

43,

711

984

410

410

410

410

410

410

n

umbe

r of s

ubs:

ave

rage

for y

r: re

s1,

476

2,12

29,

051

11,3

9812

,095

12,5

0512

,915

13,3

2513

,735

14,1

45

Tak

e ra

te, e

nd o

f yea

r: B

US

30.0

%32

.0%

32.5

%33

.0%

33.5

%34

.0%

34.5

%35

.5%

36.5

%37

.5%

n

umbe

r of s

ubs,

end

of y

ear,

bus

150

800

1,33

31,

353

1,37

41,

394

1,41

51,

456

1,49

71,

538

n

umbe

r of n

ew s

ubs

durin

g ye

ar:

bus

150

650

533

2121

2121

4141

41

num

ber o

f sub

s, a

vera

ge fo

r yr:

bus

7532

51,

066

1,34

31,

363

1,38

41,

404

1,43

51,

476

1,51

7

Ave

rev/

mo/

res.

sub

(all

serv

ices

)$8

3.97

$85.

65$8

7.36

$89.

11$9

0.89

$92.

71$9

4.56

$96.

46$9

8.38

$100

.35

Ave

rev/

mo/

bus.

sub

(all

serv

ices

)$3

66.8

0$3

74.1

4$3

81.6

2$3

89.2

5$3

97.0

4$4

04.9

8$4

13.0

8$4

21.3

4$4

29.7

7$4

38.3

6R

EVEN

UE

ESTI

MA

TES

re

side

ntia

l$1

,487

,280

$2,1

80,7

25$9

,488

,364

$12,

188,

089

$13,

192,

071

$13,

912,

045

$14,

655,

542

$15,

423,

213

$16,

215,

729

$17,

033,

776

bu

sine

ss$3

30,1

21$1

,459

,136

$4,8

82,8

31$6

,272

,028

$6,4

95,1

39$6

,724

,667

$6,9

60,7

77$7

,255

,467

$7,6

12,0

22$7

,979

,936

in

stal

l't'n

cha

rge

reve

nue

disc

ount

for w

a0.

25$2

43,9

00$4

15,7

63$3

58,1

63$7

6,87

5$3

3,82

5$3

3,82

5$3

3,82

5$3

6,90

0$3

6,90

0$3

6,90

0

TOTA

L R

EVEN

UE S

$2,0

61,3

01$4

,055

,623

$14,

729,

357

$18,

536,

991

$19,

721,

036

$20,

670,

537

$21,

650,

144

$22,

715,

580

$23,

864,

650

$25,

050,

612

Uni

t Cos

t of G

oods

Sol

d

Res

iden

tial

14.2

514

.30

14.3

514

.40

14.4

514

.50

14.5

514

.61

14.6

614

.71

Com

mer

cial

21.2

521

.25

21.2

521

.25

21.2

521

.25

21.2

521

.25

21.2

521

.25

OPE

RA

TIN

G E

XPEN

S EC

tfG

dS

ld25

2396

3640

9215

5856

619

6967

720

9749

121

7624

722

5554

423

3538

724

1577

824

9672

4C

ost o

f Goo

ds S

old:

re

s.25

2396

3640

9215

5856

619

6967

720

9749

121

7624

722

5554

423

3538

724

1577

824

9672

4bu

s:19

125

8287

527

1894

3424

0134

7629

3528

5635

8084

3659

2537

6380

3868

35

pol

e at

tach

men

t fee

s,

049

5099

0099

0099

0099

0099

0099

0099

0099

00

Out

side

Pla

nt e

mer

genc

y re

pair

cont

ract

3000

1200

012

000

1200

012

000

1200

012

000

1200

012

000

1200

0

Pro

fess

iona

l Ser

vice

s

2500

025

000

5000

5000

5000

5000

5000

5000

5000

5000

P

arts

& m

ater

iels

010

3370

1508

2816

3213

1664

6016

9713

1729

7217

7492

1809

1918

4353

P

ower

/hea

t/fue

l etc

.12

0048

0049

4450

9252

4554

0255

6557

3159

0360

21

veh

icle

s 14

000

2142

029

131

3714

237

885

3864

339

416

4020

441

008

4182

8

Wag

es &

Sal

arie

s83

0000

8443

5017

7066

827

1152

238

1047

442

3520

647

1029

552

3152

158

1623

364

7245

5

Ren

t75

000

7500

075

000

7500

075

000

7650

078

030

7959

181

182

8280

6

Pro

perty

Insu

ranc

e11

0022

0023

1024

2625

4726

7428

0829

4830

9632

50

Lia

bilit

y In

sura

nce

600

1200

1212

1224

1236

1249

1261

1274

1287

1299

F

AP

s gr

ound

rent

@ $

5K p

er u

nit

020

000

2500

030

000

3000

030

000

3000

030

000

3000

030

000

in

sura

nce,

on

Hub

and

oth

er re

leva

nt p

rope

rty50

000

5000

050

000

5000

050

000

5000

050

000

5000

050

000

5000

0

dire

ctor

s &

Offi

cers

insu

ranc

e15

0000

1500

0015

0000

1500

0015

0000

1500

0015

0000

1500

0015

0000

1500

00M

isce

llane

ous

2500

035

000

4500

050

000

5000

050

000

5000

050

000

5000

050

000

Mis

cella

neou

s25

000

3500

045

000

5000

050

000

5000

050

000

5000

050

000

5000

0

Mar

ketin

g50

0015

000

2000

025

000

3000

035

000

4000

045

000

5000

055

000

O

pera

ting

Exp

ense

Con

tinge

ncy

1741

7121

7351

5017

7467

6752

8257

0488

8047

9565

0510

3103

711

1344

212

0449

7TO

TAL

Ope

ratin

g Ex

pens

e22

3603

4916

2559

220

2860

846

8322

863

1634

977

0657

282

8843

789

2738

096

2300

910

3921

2811

2419

69

XCha

nge

Tele

com

B

usin

ess

Plan

Fin

anci

al S

umm

ary

Det

ail

EB

ITD

A (

= op

erat

ing

prof

it)$3

6,74

3,96

0$4

35,7

10$2

,027

,015

$10,

046,

130

$12,

220,

642

$12,

014,

464

$12,

382,

101

$12,

722,

765

$13,

092,

571

$13,

472,

522

$13,

808,

643

deb

t ser

vice

ratio

0.20

0.

93

4.60

5.

60

5.50

5.67

5.83

6.00

6.17

6.32

$0$0

$0$0

$0$0

$0$0

$0$0

Fina

ncin

g re

quire

men

t for

Pro

ject

itse

lf($

9,11

4,29

6)($

9,09

7,00

2)$5

54,5

38$9

,743

,682

$11,

365,

033

$11,

731,

502

$12,

070,

936

$12,

188,

611

$12,

787,

143

$13,

121,

779

C

umul

ated

($9,

114,

296)

($18

,211

,298

)($

17,6

56,7

60)

($7,

913,

078)

$3,4

51,9

56$1

5,18

3,45

8$2

7,25

4,39

4$3

9,44

3,00

5$5

2,23

0,14

7$6

5,35

1,92

7O

THE

R C

AS

H O

UT

d

ebt s

ervi

ce (i

nter

est+

prin

cipa

l)$2

,183

,897

$2,1

83,8

97$2

,183

,897

$2,1

83,8

97$2

,183

,897

$2,1

83,8

97$2

,183

,897

$2,1

83,8

97$2

,183

,897

$2,1

83,8

97

Pro

perty

Tax

**$9

5,50

0$2

06,7

40$3

01,6

56$3

26,4

26$3

32,9

20$3

39,4

26$3

45,9

44$3

54,9

84$3

61,8

38$3

68,7

06

Allo

wan

ce fo

r equ

ip re

plac

emen

t (av

e 7

yr li

fe)

222,

892

$

464,

967

$

790,

813

$

1,

107,

391

$

1,

450,

575

$

1,

820,

445

$

2,

221,

490

$

2,

319,

330

$

2,

417,

382

$

tot

al($

2,18

3,89

7)($

2,40

6,78

9)($

2,64

8,86

3)($

2,97

4,71

0)($

3,29

1,28

8)($

3,63

4,47

2)($

4,00

4,34

2)($

4,40

5,38

6)($

4,50

3,22

6)($

4,60

1,27

8)

FRE

E C

AS

H F

LOW

(= "p

rofit

")($

11,2

98,1

93)

($11

,503

,790

)($

2,09

4,32

5)$6

,768

,973

$8,0

73,7

46$8

,097

,030

$8,3

90,4

75$8

,455

,680

$9,2

36,9

40$9

,788

,754

TO

TAL

AN

NU

AL

FIN

AN

CIN

G R

EQ

UIR

EM

EN

T$1

1,29

8,19

3$1

1,50

3,79

0$2

,094

,325

($6,

768,

973)

($8,

073,

746)

($8,

097,

030)

($8,

390,

475)

($8,

455,

680)

($9,

236,

940)

($9,

788,

754)

c

umul

ativ

e fin

anci

ng re

quire

men

t$1

1,29

8,19

3$2

2,80

1,98

4$2

4,89

6,30

9$1

8,12

7,33

6$1

0,05

3,59

0$1

,956

,560

($6,

433,

915)

($14

,889

,595

)($

24,1

26,5

35)

($33

,915

,290

)

Res

ourc

es re

quire

d:$2

4,89

6,30

9S

um to

be

borr

owed

$15,

000,

000

Equ

ity$1

0,00

0,00

0To

tal R

esou

rces

$2

5,00

0,00

0

Com

pany

Term

inal

Val

ue

at th

e en

d of

10

(10X

IRR

ON

INV

ES

TME

NT

10 y

ears

(10X

Fr

ee C

ash

Flow

)

(ca

sh fl

ows+

FIN

AL

VA

LUE

less

out

stan

ding

de

bt):

27%

($11

,298

,193

)($

11,5

03,7

90)

($2,

094,

325)

$6,7

68,9

73$8

,073

,746

$8,0

97,0

30$8

,390

,475

$8,4

55,6

80$9

,236

,940

$9,7

88,7

54$7

8,31

0,03

5

IRR

on

Equ

ity44

%($

9,89

6,30

9)$0

$0$6

,768

,973

$8,0

73,7

46$8

,097

,030

$8,3

90,4

75$8

,455

,680

$9,2

36,9

40$9

,788

,754

$78,

310,

035

Com

pany

Ter

min

al V

alue

at t

he e

nd o

f 10

year

s$7

8,31

0,03

5

** P

rope

rty T

ax w

as c

alcu

late

d at

1%

of C

umul

ated

CA

PE

X fo

r bud

getin

g pu

rpos

es. M

ore

deta

iled

anal

ysis

will

hav

e to

be

perfo

rmed

to a

sses

s ac

cura

te p

erce

ntag

es.


IX. Appendices

A. Overall Network Map

B. Typical Backbone/Lateral Layout

C. Typical Customer Drop Layout

D. Typical Details

E. Equipment Specifications

Cop

yrig

ht ©

and

(P) 1

988–

2007

Mic

roso

ft C

orpo

ratio

n an

d/or

its

supp

liers

. All

right

s re

serv

ed. h

ttp://

ww

w.m

icro

soft.

com

/stre

ets/

Cer

tain

map

ping

and

dire

ctio

n da

ta ©

200

7 N

AVTE

Q. A

ll rig

hts

rese

rved

. The

Dat

a fo

r are

as o

f Can

ada

incl

udes

info

rmat

ion

take

n w

ith p

erm

issi

on fr

om C

anad

ian

auth

oriti

es, i

nclu

ding

: © H

er M

ajes

ty th

e Q

ueen

in R

ight

of C

anad

a, ©

Que

en's

Prin

ter f

or

Ont

ario

. NAV

TEQ

and

NAV

TEQ

ON

BO

ARD

are

trad

emar

ks o

f NAV

TEQ

. © 2

007

Tele

Atla

s N

orth

Am

eric

a, In

c. A

ll rig

hts

rese

rved

. Tel

e At

las

and

Tele

Atla

s N

orth

Am

eric

a ar

e tra

dem

arks

of T

ele

Atla

s, In

c.

Bor

o P

ark

- FTT

H

0 m

i0.

20.

40.

60.

81

Cal

ix P

-Ser

ies

Pro

duct

Por

tfolio

Rev

05 A

ugus

t 200

9

2

700G

X SF

U O

NTs

Cal

ix 7

00G

X O

NTs

FSA

N G

PO

N In

tero

pera

ble

–A

E

Cap

able

Sup

port

Cla

ss B

(25

dB) o

ptic

al d

ynam

ic

rang

e fo

r BP

ON

and

1.2

Gbp

s G

PO

NS

uppo

rts C

lass

B+

(28

dB) o

ptic

al

dyna

mic

rang

e fo

r 2.5

Gbp

s G

PO

NS

uppo

rts A

ctiv

e E

ther

net –

1 G

bps

poin

t-to

-poi

nt

Aut

o-de

tect

s B

PO

N, G

PO

N o

r AE

mod

es

Bas

e U

nit

2 P

OTs

1 10

/100

/100

0 G

igab

it E

ther

net

Per

sona

lity

and

Inte

rface

Mod

ules

2nd

inde

pend

ent 1

0/10

0 E

ther

net p

ort

2 ad

ditio

nal P

OTS

Inte

grat

ed H

PN

A V

3.1

adap

ter

RF

vide

o m

odel

s av

aila

ble

3

700G

X O

NT

Serv

ice

Inte

rfac

es

BPO

N o

r 1.2

or 2

.5 G

bps

GPO

N o

r AE

RF

Vide

o -H

PNA

V3.1

TDM

or V

OIP

Pers

onal

ityM

odul

e

10/1

00/1

000

Ethe

rnet

4

700G

X SF

U O

NTs

BPO

N, G

PON

or A

E Au

to D

etec

t

Spec

ial

1 G

Hz

710G

X O

NT

711G

X O

NT

712G

X O

NT

714G

X O

NT

720G

X O

NT

721G

X O

NT

722G

X O

NT

724G

X O

NT

725G

X O

NT

POTS

GE/

FER

F Vi

deo

21/

0

21/

1

21/

0H

PNA

V3.1

41/

1

21/

01

GH

z

21/

11

GH

z

21/

01

GH

zH

PNA

V3.1

41/

11

GH

z

21/

0R

F R

etur

n

740G

ON

T2

1/0

1 G

Hz

2 D

S1s

5

700G

X SF

U O

NT

700G

X SF

U O

NT

Hei

ght:

9.0

in (2

2.9

cm)

Wid

th: 7

.9 in

(20.

1 cm

)D

epth

: 1.0

in (2

.5 c

m)

Uni

t wei

ght:

1.0

lbs

(0.4

kg)

710G

X O

NT,

2 P

OTS

, 1 G

E10

0-01

475

711G

X O

NT,

2 P

OTS

, 1 G

E, 1

FE

100-

0147

6

712G

X O

NT,

2 P

OTS

, 1 G

E, 1

HP

NA

100-

0147

7

714G

X O

NT,

4 P

OTS

, 1 G

E, 1

FE

100-

0147

8

720G

X O

NT,

2 P

OTS

, 1 G

E, 1

RF

(1G

Hz)

100-

0147

9

721G

X O

NT,

2 P

OTS

, 1 G

E, 1

FE

, 1R

F (1

GH

z)

1

00-0

1480

722G

X O

NT,

2 P

OTS

, 1 G

E, 1

RF/

HP

NA

(1G

Hz)

100-

0148

1

724G

X O

NT,

4 P

OTS

, 1 G

E, 1

FE

, 1R

F (1

GH

z)

1

00-0

1482

725G

X O

NT,

2 P

OTS

, 1 G

E, 1

RF/

RF

Rtn

(1G

Hz)

1

00-0

1483

740G

SB

U O

NTs

2 T1

s

740G

ON

T 2G

, 2 P

OTS

, 1 G

E, 2

DS

1, 1

RF

(1G

Hz)

100

-014

84

710G

X O

NT

6

700

ON

T M

ount

ing

Opt

ions

700

ON

T En

clos

ure

w/S

plic

e Tr

ayN

ext g

ener

atio

n de

sign

Hei

ght:

12.0

in (3

0.5

cm)

Wid

th: 1

0.0

in (2

5.4

cm)

Dep

th: 4

.0 in

(10.

2 cm

)In

stal

led

wei

ght (

no O

NT)

: 4.0

lbs

(1.8

kg)

SFU

Enc

losu

re w

/ Spl

ice

Tray

:

100-

0157

8

700

ON

T En

clos

ure

w/O

ptiT

ap A

dapt

erN

ext g

ener

atio

n de

sign

Hei

ght:

12.0

in (3

0.5

cm)

Wid

th: 1

0.0

in (2

5.4

cm)

Dep

th: 4

.0 in

(10.

2 cm

)In

stal

led

wei

ght (

no O

NT)

: 4.0

lbs

(1.8

kg)

SFU

Enc

losu

re w

/ Opt

iTap

:10

0-01

579

700

ON

T En

clos

ure

w/ S

plic

e Tr

ay

700

ON

T En

clos

ure

w/ O

ptiT

ap A

dapt

er

7

700

ON

T M

ount

ing

Opt

ions

700

ON

T En

clos

ure

w/S

plic

e Tr

ay a

nd P

rimar

y Pr

otec

tion

Nex

t gen

erat

ion

desi

gnP

rimar

y pr

otec

tors

sup

ports

2 P

OTS

line

sH

eigh

t: 12

.0 in

(30.

5 cm

)W

idth

: 10.

0 in

(25.

4 cm

)D

epth

: 4.0

in (1

0.2

cm)

Inst

alle

d w

eigh

t (no

ON

T): 4

.0 lb

s (1

.8 k

g)S

plic

e Tr

ay w

/ Pro

tect

ors

optio

n:

100-

0158

0O

ptiT

ap w

/ Pro

tect

ors

optio

n:

100-

0158

1

700

ON

T En

clos

ure

w/ S

plic

e Tr

ay

and

Prim

ary

Prot

ectio

n

8

700

ON

T M

ount

ing

Opt

ions

700

ON

T O

ptiT

ap S

lack

Sto

rage

Enc

losu

reH

olds

50’

of O

ptiT

ap c

able

Mou

ntin

g ho

les

for 7

00 O

NT

Enc

losu

reH

eigh

t: 12

.0 in

(30.

5 cm

)W

idth

: 10.

0 in

(25.

4 cm

)D

epth

: 2.5

in (6

.4 c

m)

Inst

alle

d w

eigh

t: 1.

5 lb

s (0

.7 k

g)S

lack

Sto

rage

Enc

losu

re:

100-

0130

7

700

ON

T En

clos

ure

with

700

ON

T Sl

ack

Stor

age

Encl

osur

e

700

ON

T Sl

ack

Stor

age

Encl

osur

e

9

700

ON

T M

ount

ing

Opt

ions

700

ON

T St

ruct

ured

Wiri

ng E

nclo

sure

Bra

cket

Hei

ght:

9.25

inch

es (2

3.5

cm)

Wid

th: 8

.25

inch

es (2

1.0

cm)

Dep

th: 1

.25

inch

es (3

.2 c

m)

Uni

t wei

ght :

10.

5 ou

nces

(297

g)

700

ON

T S

WEB

100-

0140

9O

NT

Spl

ice

Tray

SFU

–N

G (o

ptio

n)10

0-01

582

700

ON

T St

ruct

ured

Wiri

ng E

nclo

sure

Bra

cket

ON

T Sp

lice

Tray

SFU

-N

G (o

ptio

n)

10

700

ON

T M

ount

ing

Opt

ions

700

ON

T M

ount

ing

Plat

e70

0 O

NT

Mou

ntin

g P

late

for 5

00 O

NT

Enc

losu

re70

0 O

NT

Mou

ntin

g P

late

:10

0-01

010

700

ON

T in

500

ON

T En

clos

ure

11

700

ON

T M

ount

ing

Opt

ions

700

ON

T –

Tella

bs 6

10, 6

11 a

nd E

ntris

pher

e

Encl

osur

e B

rack

etT6

11 -

Mou

ntin

g B

rack

et:

100-

0141

0

700

ON

T -T

ella

bs 6

11i E

nclo

sure

Bra

cket

T611

i -M

ount

ing

Bra

cket

:10

0-01

411

T611

i -P

ower

Cab

le A

dapt

er K

it 10

0-01

438

700

ON

T in

Tel

labs

611

Enc

losu

re

700

ON

T in

Tel

labs

611

i Enc

losu

re

12

761

ON

T En

clos

ure

Har

dene

d M

DU

sol

utio

n76

1 O

NT

Enc

losu

re h

ouse

s up

to fo

ur C

alix

70

0 O

NT

mod

ules

S

erve

s up

to 8

livi

ng u

nits

(4 R

F vi

deo,

8

IPTV

)Fe

d by

one

to fo

ur fi

bers

Eco

nom

ic s

cala

bilit

y12

VD

C o

r -48

VD

C m

odel

s

Sup

ports

2.5

GP

ON

, BP

ON

and

AE

Hou

sing

for s

plitt

er m

odul

eIn

door

and

out

door

app

licat

ions

12 V

DC

UP

S a

vaila

ble

for i

ndoo

r ap

plic

atio

ns-4

8 V

DC

UP

S a

vaila

ble

for o

utdo

or

appl

icat

ions

Bot

h m

odel

s fe

atur

e S

olar

Shi

elds

13

761

ON

T En

clos

ure

-Exa

mpl

es

Supp

orts

up

to fo

ur 7

00, 7

00G

or 7

00G

X O

NTs

ser

ving

m

ultip

le li

ving

uni

ts -

ON

T m

odel

s ca

n be

mix

ed

Spec

ial

1

4 X

710G

X O

NT

4 X

711G

X O

NT

4 X

712G

X O

NT

4 X

714G

X O

NT

4 X

720G

X O

NT

4 X

721G

X O

NT

4 X

722G

X O

NT

4 X

724G

X O

NT

4 X

725G

X O

NT

POTS

GE

RF

Vide

oD

S1

84

88

84

4 H

PNA

168

84

4

88

4

84

44

HPN

A

168

4

84

44

RF

Ret

urn

44

X 74

0G O

NT

84

8

14

761

ON

T En

clos

ure

761

ON

T En

clos

ure

Hei

ght:

18.5

inch

es (4

7.0

cm)

Wid

th: 1

3.0

inch

es (3

3.0

cm)

Dep

th: 1

0.25

inch

es (2

6.0

cm)

Inst

alle

d w

eigh

t (no

ON

T): 1

5.0

lbs

(6.6

kg)

Bot

h 76

1 E

nclo

sure

s fe

atur

e S

olar

Shi

elds

Indo

or U

PS

-75

W, 1

2VD

C, 2

0 A

HU

sed

with

12V

761

Sin

gle

UP

S s

uppo

rts 4

ON

T >

4 ho

urs

Sin

gle

UP

S s

uppo

rts 2

ON

T pe

r GR

-909

> 8

hou

rsU

PS

with

bat

tery

pac

k ex

tens

ion

supp

orts

4 O

NT

per

GR

-909

> 8

hou

rsO

utdo

or U

PS

-15

0W, -

48V

DC

, 57.

6 A

HU

sed

with

-48V

761

Sin

gle

UP

S s

uppo

rts 4

ON

T pe

r GR

-909

> 8

hou

rs

761

Enc

l 12

VD

C w

ith S

olar

Shi

eld:

100-

0155

4

761

Enc

l -48

VD

C w

ith S

olar

Shi

eld:

100-

0157

7

761

Enc

losu

re S

olar

Shi

eld

kit:

100-

0129

3

700

ON

T O

PTI

TAP

KIT

SFU

10

0-01

097

1x4

Opt

ical

Spl

itter

, SC

/AP

C10

0-00

968

761

ON

T En

clos

ure

With

1x4

Opt

ical

Spl

itter

15

760G

X M

DU

/SBU

ON

Ts

Cal

ix76

0GX

ON

TsFS

AN

GP

ON

Inte

rope

rabl

eS

uppo

rts C

lass

B+

(28

dB) O

DN

for 2

.5 G

bps

GP

ON

760G

X O

NTs

are

AE

cap

able

Sup

ports

1 G

bps

sym

met

rical

dat

aB

ase

Uni

t8

PO

Ts4

-10/

100/

1000

Gig

abit

Eth

erne

t por

ts4

-16

dBm

V R

F po

rts1

-33

dBm

V R

F po

rts

Aux

iliar

y P

ower

inte

rface

Per

sona

lity

and

Inte

rface

Mod

ules

4 ad

ditio

nal 1

0/10

0/10

00 G

igab

it E

ther

net p

orts

4 D

S1

inte

rface

s8

DS

1 in

terfa

ces

4 ad

ditio

nal 1

6 dB

mV

RF

ports

RF

Ret

urn

Opt

iona

l +24

VD

C to

-48

VD

C c

onve

rter m

odul

e

16

760G

X O

NT

Serv

ice

Inte

rfac

es

2.5

Gbp

sG

PON

and

AE

RF

Vide

o

Pers

onal

ity M

odul

e

TDM

or V

OIP

10/1

00/1

000

Ethe

rnet

17

760G

X M

DU

/SBU

ON

Ts

760G

X M

DU

ON

Ts

Spec

ial

4 +

176

0GX

ON

T

762G

X O

NT

POTS

GE

RF

Vide

oD

S1

84

88

4 +

1

4 TD

M

8 TD

M +

PW

E3

765G

ON

T

766G

X O

NT

84

4 +

1

84

4 +

1

8R

F R

etur

n76

3GX

ON

T8

8

760G

and

GX

SBU

ON

Ts

2.5

Gbp

sG

PON

and

AE

Auto

Det

ect

18

760G

X M

DU

/SBU

ON

Ts

760G

and

GX

MD

U/S

BU

ON

TsH

eigh

t: 10

.5 in

(26.

9 cm

)W

idth

: 11.

8 in

(30

cm)

Dep

th: 0

.9 in

(2.3

cm

)U

nit w

eigh

t: 3.

5 lb

s (1

.6 k

g)In

door

UP

S -

50 W

, -48

VD

C, 2

0 A

HS

ingl

e U

PS

sup

ports

1 O

NT

per G

R-9

09 >

8 h

rs

Out

door

UP

S –

50 W

, -48

VD

C, 2

8.8

AH

Sin

gle

UP

S s

uppo

rts 1

ON

T pe

r GR

-909

> 8

hrs

Out

door

UP

S -

150

W, -

48 V

DC

, 57.

6 A

HS

ingl

e U

PS

sup

ports

1 o

r 2 O

NT

per G

R-9

09 >

8 h

rs

+24

VD

C p

lug-

in m

odul

e av

aila

ble

765G

ON

T 2G

, 8 P

OTS

, 4 G

E, 4

DS

1, 4

RF

w 1

XR

F (1

GH

z)

100-

0148

8

760G

X O

NT,

8 P

OTS

, 4 G

E, 4

RF

w 1

XR

F (1

GH

z) 1

00-0

1485

762G

X O

NT,

8 P

OTS

, 8 G

E, 4

RF

w 1

XR

F (1

GH

z) 1

00-0

1486

763G

X O

NT,

8 P

OTS

, 8 G

E, 8

RF

w R

F R

tn (1

GH

z)10

0-01

550

766G

X O

NT,

8 P

OTS

, 4 G

E, 8

DS

1, 4

RF

w 1

XR

F (1

GH

z)

100-

0155

1

766G

X O

NT

19

760G

X-R

MD

U/S

BU O

NTs

Cal

ix76

0GX-

R R

ack-

Mou

nt O

NTs

FSA

N G

PO

N In

tero

pera

ble

Sup

ports

Cla

ss B

+ (2

8 dB

) OD

N fo

r 2.5

Gbp

s G

PO

N

760G

X-R

ON

Ts a

re A

E c

apab

leS

uppo

rts 1

Gbp

s sy

mm

etric

al d

ata

Bas

e U

nit

8 P

OTs

4 -1

0/10

0/10

00 G

igab

it E

ther

net p

orts

4 -1

6 dB

mV

RF

ports

1 -3

3 dB

mV

RF

ports

A

uxili

ary

Pow

er in

terfa

ce

Per

sona

lity

and

Inte

rface

Mod

ules

4 ad

ditio

nal 1

0/10

0/10

00 G

igab

it E

ther

net p

orts

4 D

S1

inte

rface

s8

DS

1 in

terfa

ces

4 ad

ditio

nal 1

6 dB

mV

RF

ports

RF

Ret

urn

Two

+24

VD

C ra

ck-m

ount

mod

els

20

760G

and

GX-

R R

ack-

Mou

nt S

BU

ON

Ts

8 TD

M +

PW

E376

6GX-

R O

NT

84

4 +

1

+24

VDC

8 TD

M +

PW

E376

6GX-

R-2

4 O

NT

84

4 +

1

760G

and

GX

MD

U/S

BU O

NT

760G

X-R

Rac

k-M

ount

MD

U O

NTs

Sp

ecia

l

RF

Ret

urn

763G

X-R

ON

T

POTS

GE

RF

Vide

oD

S1

88

8

+24

VDC

4 TD

M76

5G-R

-24

ON

T8

44

+ 1

4 TD

M76

5G-R

ON

T8

44

+ 1

RF

Ret

urn

8 TD

M +

PW

E376

7GX-

R O

NT

84

8

760G

X Ra

ck-M

ount

ON

Ts

21

760G

X-R

Rack

Mou

nt O

NTs

760G

X-R

Rac

k M

ount

MD

U/S

BU

ON

TsM

DU

and

SB

U m

odel

s -4

8 an

d +2

4 V

DC

ver

sion

sH

eigh

t: 2.

6 in

ches

(6.6

cm

)W

idth

: 19-

or 2

3-in

ch ra

ck m

ount

M

id-m

ount

and

flus

h m

ount

opt

ions

Dep

th: 1

6.0

in (4

0.6

cm)

Inst

alle

d w

eigh

t: 6.

7 lb

s (3

.0 k

g)

765G

-R R

ack

Mou

nt O

NT(

1GH

z)10

0-01

691

765G

-R-2

4 R

ack

Mou

nt O

NT(

1GH

z) 1

00-0

1800

763G

X-R

Rac

k M

ount

ON

T10

0-01

751

766G

X-R

Rac

k M

ount

ON

T10

0-01

693

766G

X-R

-24

Rac

k M

ount

ON

T10

0-01

694

767G

X-R

Rac

k M

ount

ON

T10

0-01

752

766G

X-R

Rac

k M

ount

ON

T

22

760

ON

T M

ount

ing

Opt

ions

760

ON

T En

clos

ure

w/S

plic

e Tr

ayH

eigh

t: 18

.5 in

ches

(47.

0 cm

)W

idth

: 13.

0 in

ches

(33.

0 cm

)D

epth

: 4.7

5 in

(12.

1 cm

)In

stal

led

wei

ght (

no O

NT)

: 6.0

lbs

(2.6

kg)

760

ON

T E

nclo

sure

:10

0-01

299

700

ON

T O

PTI

TAP

KIT

SFU

10

0-01

097

760

ON

T St

ruct

ured

Wiri

ng E

nclo

sure

Bra

cket

Hei

ght:

13.5

in (3

4.3

cm)

Wid

th: 1

1.9

in (3

0.2

cm)

Dep

th: 2

.0 in

(5.1

cm

)U

nit w

eigh

t: 1.

3 lb

s (0

.6 k

g)76

0 O

NT

SW

EB:

100-

0151

970

0 O

NT

Spl

ice

Tray

(opt

ion)

100-

0158

2

760

ON

T En

clos

ure

760

ON

T St

ruct

ured

Wiri

ng

Encl

osur

e B

rack

et

23

MD

U 6

-I O

NT

Encl

osur

e

Indo

or M

DU

sol

utio

nM

DU

6-I

ON

T E

nclo

sure

hou

ses

up to

si

x C

alix

760

MD

U O

NT

mod

ules

S

erve

s up

to 4

8 liv

ing

units

(RF

vide

o or

IPTV

)Fe

d by

six

fibe

rsE

cono

mic

sca

labi

lity

-48

VD

C p

ower

ed

Sup

ports

2.5

GP

ON

, BP

ON

and

AE

Indo

or a

pplic

atio

nsM

ultip

le -4

8 V

DC

UP

S p

ower

sou

rces

av

aila

ble

24

MD

U 6

-I E

nclo

sure

Exa

mpl

es

Supp

orts

up

to s

ix 7

60G

X O

NTs

ser

ving

m

ultip

le li

ving

uni

ts -

ON

T ty

pes

can

be m

ixed

760G

X M

DU

and

SB

U O

NTs

Spec

ial

24 +

6

24 T

DM

6 x

760G

X O

NT

6 x

762G

X O

NT

6 x

765G

ON

T

POTS

GE

RF

Vide

oD

S1

4824

4848

24 +

6

4824

24 +

6

RF

Ret

urn

48 T

DM

+ P

WE3

6 x

763G

X O

NT

6 x

766G

X O

NT

4848

48

4824

24 +

6

760G

X M

DU

and

SB

U O

NTs

25

760

ON

T M

ount

ing

Opt

ions

MD

U 6

-I O

NT

Encl

osur

eH

eigh

t: 21

.0 in

ches

(53.

3 cm

)W

idth

: 24.

0 in

ches

(61.

0 cm

)D

epth

: 15.

0 in

ches

(38.

1 cm

)In

stal

led

wei

ght (

no O

NTs

): 14

.0 lb

s (6

.4 k

g)M

DU

6-1

ON

T E

nclo

sure

:10

0-01

609

MD

U 6

-I O

NT

Encl

osur

e R

ack

Mou

nt

ON

T P

ower

ing

Opt

ions

27

SFU

UPS

Pow

erin

g O

ptio

nsIn

door

24

W, 1

2 VD

C U

PSC

yber

Pow

er 2

4 W

, 12

VD

C, 7

.2 A

H u

nit

6.25

” x 9

.25”

x 3

.5” (

HxW

xD)

Inst

alle

d w

eigh

t: 7.

3 lb

s (3

.3 k

g)3-

year

war

rant

ySu

ppor

ts o

ne 7

00G

ON

T In

door

SFU

7.2

AH

UPS

:10

0-00

695

Indo

or S

FU w

ith E

x. L

ife B

atte

ry:

100-

0100

9In

door

SFU

with

out b

atte

ry:

100-

0114

6

Out

door

24

W, 1

2 VD

C U

PS

Cyb

erPo

wer

24

W, 1

2 VD

C, 7

.2 A

H u

nit

8” x

10.

75” x

3.7

5” (H

xWxD

)In

stal

led

wei

ght:

7.7

lbs

(3.5

kg)

3-

year

war

rant

ySu

ppor

ts o

ne 7

00G

ON

T-4

0º F

to 1

31ºF

Out

door

SFU

7.2

AH

UPS

:10

0-00

997

Indo

or 3

0 W

, 12

VDC

UPS

Cyb

erPo

wer

30

W, 1

2 VD

C, 2

0 AH

uni

t11

” x 1

1.75

” x 4

” (H

xWxD

)In

stal

led

wei

ght:

17 lb

s (7

.7 k

g)

3-ye

ar w

arra

nty

Supp

orts

one

700

G O

NT

Exte

nded

bac

kup

time

Indo

or S

FU 2

0 AH

UPS

:10

0-00

978

28

MD

U U

PS In

door

Pow

erin

g O

ptio

ns

Indo

or 7

5W, 1

2 VD

C U

PS

Cyb

erPo

wer

75

W, 1

2 VD

C, 2

0 A

H u

nit,

regu

late

d ou

tput

11” x

11.

75” x

4” (

HxW

xD)

Inst

alle

d w

eigh

t: 18

lbs

(8.2

kg)

3-

year

war

rant

yS

uppo

rts o

ne 7

61 O

NT

Enc

losu

reIn

door

75W

MD

U 2

0 AH

UPS

:10

0-01

408

Indo

or 5

0W, -

48 V

DC

UPS

C

yber

Pow

er 5

0 W

, -48

VD

C, 2

0 AH

uni

t11

” x 1

1.75

” x 4

” (H

xWxD

)In

stal

led

wei

ght:

17.5

lbs

(8.0

kg)

3-

year

war

rant

ySu

ppor

ts o

ne 7

60G

ON

TIn

door

50W

MD

U 2

0 AH

UPS

:10

0-00

746

Indo

or A

uxili

ary

Bat

tery

Bac

kup

Cyb

erPo

wer

20

AH u

nit

Supp

orts

all

Cyb

erPo

wer

Indo

or U

PS u

nits

11” x

11.

75” x

4” (

HxW

xD)

Inst

alle

d w

eigh

t: 17

lbs

(7.7

kg)

3-

year

war

rant

yIn

door

bat

tery

bac

kup:

100-

0074

7

29

MD

U U

PS O

utdo

or P

ower

ing

Opt

ions

Out

door

50W

, -48

VD

C U

PSA

lpha

50

W, -

48 V

DC

, 28.

8 A

H u

nit,

regu

late

d ou

tput

17.5

”x 1

2.75

”x 5

.25”

(HxW

xD)

Inst

alle

d w

eigh

t: 34

.6 lb

s (1

5.7

kg)

Opt

iona

l bat

ter h

eate

rs, 1

20 V

AC

or 2

40 V

AC

3-ye

ar w

arra

nty

Sup

ports

one

760

G O

NT

Out

door

50W

MD

U U

PS

:10

0-01

338

Bat

tery

Hea

ter,

120

VA

C10

0-01

339

Bat

tery

Hea

ter,

240

VA

C10

0-01

340

Out

door

150

W, -

48 V

DC

UPS

A

lpha

150

W, -

48 V

DC

, 57.

6 A

H u

nit,

regu

late

d ou

tput

14”x

23.

75”x

5.5

” (H

xWxD

)In

stal

led

wei

ght:

72.2

lbs

(32.

8 kg

)3-

year

war

rant

yS

uppo

rts o

ne o

r tw

o 76

0G O

NTs

S

uppo

rts o

ne o

r tw

o 76

1 O

NT

Enc

losu

res

Incl

udes

bat

tery

hea

ter

Out

door

150

W M

DU

UP

S:

100-

0134

1

30

760

24 V

DC

Pow

er C

onve

rter

Mod

ule

760

24VD

C P

ower

Con

vert

er M

odul

eC

onve

rts +

24 V

DC

to -4

8 V

DC

Plu

gs in

to 7

60G

or G

X O

NT

mod

ules

760

24V

DC

PC

M10

0-01

779

31

MD

U 6

-I P

ower

ing

Opt

ions

MD

U 6

-I O

NT

Encl

osur

eEa

ch O

NT

pow

ered

by

one

50 W

, -48

VD

C U

PS

Indo

or 5

0W, -

48 V

DC

UPS

C

yber

Pow

er 5

0 W

, -48

VD

C, 2

0 AH

uni

t11

” x 1

1.75

” x 4

” (H

xWxD

)3-

year

war

rant

yS

uppo

rts o

ne 7

60G

ON

TIn

door

50W

MD

U 2

0 AH

UPS

:10

0-00

746

MD

U 6

-I O

NT

Encl

osur

e w

ith

Indi

vidu

al O

NT

Pow

er S

uppl

ies

32

MD

U 6

-I P

ower

ing

Opt

ions

MD

U 6

-I O

NT

Encl

osur

e Po

wer

Sup

ply

Up

to s

ix 7

60 O

NTs

pow

ered

by

one

350

W, -

48 V

DC

rect

ifier

w

/bat

tery

bac

kup

Elte

k Va

lere

7 A

, 350

W, -

48 V

DC

Rec

tifie

r w

/Bat

tery

Bac

kup

Kit

Incl

udes

:R

ectif

ier a

nd d

istri

butio

n en

clos

ure

(2 R

U)

Bat

tery

enc

losu

re fo

r fou

r, 40

or 3

3 A

H b

atte

ries

(6 R

U)

40 A

H B

atte

ry S

tring

(fou

r 12

V b

atte

ries)

One

7 A

mp

rect

ifier

; opt

iona

l sec

ond

rect

ifier

mod

ule

avai

labl

e fo

r pow

er re

dund

ancy

ON

T po

wer

dis

tribu

tion

and

alar

ms

cabl

e ha

rnes

s O

ne 1

0 A

mp

GM

T fu

seSu

ppor

ts u

p to

six

760

G O

NTs

MD

U 6

-I Po

wer

Sys

tem

and

Cab

le K

it:

000

-003

19

MD

U R

ectif

ier M

odul

e 7A

(for

redu

ndan

cy)

100

-015

64

MD

U 6

-I O

NT

Encl

osur

e w

ith

Elte

k Va

lere

Pow

er S

uppl

y

33

UPS

Out

door

Pow

erin

g O

ptio

ns

Cal

ix U

PS O

utdo

or M

eter

Col

lar

Pro

vide

s fu

sed

110

AC

pow

er fr

om e

lect

ric m

eter

Pow

ers

SFU

and

MD

U U

PS

s2’

Pow

er c

able

UP

S O

utdo

or M

eter

Col

lar:

100-

0072

1

Cal

ix U

PS O

utdo

or M

eter

Col

lar

34

Pow

er C

able

Opt

ions

Cal

ix T

ype

I 18/

22 A

WG

Com

posi

te C

able

1000

’ spo

ol70

0 O

NT

SFU

: 50

’ sup

port

761

ON

T E

nclo

sure

: 40’

sup

port

760

ON

T M

DU

: 10

0’ s

uppo

rtC

alix

Typ

e I C

able

:10

0-00

988

Cal

ix T

ype

II 16

/24

AWG

Com

posi

te C

able

1000

’ spo

ol70

0 O

NT

SFU

: 70

’ sup

port

761

ON

T E

nclo

sure

: 60’

sup

port

760

ON

T M

DU

: 10

0’ s

uppo

rtC

alix

Typ

e II

Cab

le:

100-

0131

4

Cal

ix T

ype

III 1

2/24

AW

G C

ompo

site

Cab

le10

0’ lo

ose

coil,

indi

vidu

al p

acka

ge70

0 O

NT

SFU

: 10

0’ s

uppo

rt76

1 O

NT

Enc

losu

re: 1

00’ s

uppo

rt76

0 O

NT

MD

U:

100’

sup

port

Cal

ix T

ype

III C

able

:10

0-01

333

700

and

760

ON

T A

cces

sorie

s

36

ON

T Se

curi

ty K

ey T

ools

ON

T Se

curit

y K

ey –

Scre

w D

river

Too

l5/

32 “

secu

rity

pin

hex

bit

ON

T po

wer

con

nect

or s

crew

driv

er, 3

/32”

sta

ndar

d bl

ade

Sup

ports

700

ON

T E

nclo

sure

doo

r and

pow

er c

onne

ctor

Sup

ports

760

ON

T E

nclo

sure

doo

r and

pow

er c

onne

ctor

Sup

ports

761

ON

T E

nclo

sure

doo

r and

pow

er c

onne

ctor

ON

T S

ecur

ity K

ey -

Scr

ewdr

iver

: 10

0-01

608

ON

T Se

curit

y K

ey T

ool

5/32

” sec

urity

pin

hex

bit

Sup

ports

3/8

” and

7/1

6” h

ex n

uts

Sup

ports

700

ON

T E

nclo

sure

doo

r and

gro

undi

ngS

uppo

rts 7

60 O

NT

Enc

losu

re d

oor a

nd g

roun

ding

Sup

ports

761

ON

T E

nclo

sure

doo

r and

gro

undi

ngO

NT

Sec

urity

Too

l:10

0-00

714

ON

T Se

curit

y K

ey –

Scre

w D

river

Too

l

ON

T Se

curit

y To

ol

37

ON

T Sp

lice

Tray

s

700

ON

T Sp

lice

Tray

SFU

–N

GO

ptio

n fo

r 700

SW

EB

ON

T S

plic

e Tr

ay S

FU –

NG

:10

0-01

582

760

ON

T Sp

lice

Tray

Rep

lace

men

t for

761

ON

T E

nclo

sure

Rep

lace

men

t for

760

ON

T E

nclo

sure

Opt

ion

for i

ndoo

r ON

T in

stal

latio

nsO

NT

Spl

ice

Tray

MD

U:

100-

0149

9

700

ON

T Sp

lice

Tray

SFU

-N

G

760

ON

T Sp

lice

Tray

MD

U

38

Fibe

r Jum

pers

and

Pig

tails

Fibe

r Jum

per

SC

/AP

C to

SC

/AP

C c

onne

ctor

s1

met

er lo

ngFi

ber J

umpe

r SC

/AP

C to

SC

/AP

C, 1

m:

100-

0165

5

Fibe

r Pig

tail

SC

/AP

C to

non

-term

inat

ed fi

ber

0.8

m lo

ng, o

ptim

ized

for O

NT

Spl

ice

Tray

SFU

Fibe

r Pig

tail

SC

/AP

C:

100-

0114

2

Fibe

r Pig

tail

Fibe

r Jum

per S

C/A

PC to

SC

/APC

39

Opt

ical

Atte

nuat

ors

Opt

ical

Atte

nuat

or –

SC/A

PC M

-FS

C/A

PC

M-F

Plu

g3

dB, 5

dB

and

10

dB a

ttenu

ator

sO

ptic

al A

ttenu

ator

–3

dB S

C/A

PC

M-F

Plu

g:10

0-01

689

Opt

ical

Atte

nuat

or–

5 dB

SC

/AP

C M

-F P

lug:

100-

0164

2O

ptic

al A

ttenu

ator

–10

dB

SC

/AP

C M

-F P

lug:

100-

0164

3

Opt

ical

Atte

nuat

or –

LC/U

PC M

-FLC

/UP

C M

-F P

lug

3 dB

, 5 d

B a

nd 1

0 dB

atte

nuat

ors

Opt

ical

Atte

nuat

or–

3 dB

LC

/UP

C M

-F P

lug:

100-

0168

8O

ptic

al A

ttenu

ator

–5

dB L

C/U

PC

M-F

Plu

g:10

0-01

657

Opt

ical

Atte

nuat

or–

10 d

B L

C/U

PC

M-F

Plu

g:10

0-01

658

Opt

ical

Atte

nuat

or –

LC/U

PC M

-F

Opt

ical

Atte

nuat

or –

SC/A

PC M

-F

40

700

ON

T O

ptiT

ap A

dapt

or K

it

700

ON

T O

ptiT

ap A

dapt

or K

itU

sed

for c

onve

rsio

n of

700

ON

T E

nclo

sure

w/ s

plic

e tra

y to

O

NT

Enc

losu

re w

ith O

ptiT

apO

ptio

n fo

r 760

ON

T E

nclo

sure

for O

ptiT

ap a

pplic

atio

ns70

0 O

NT

Opt

iTap

Ada

ptor

100-

0109

7

700

ON

T O

ptiT

ap A

dapt

or K

it

41

700

ON

T Po

wer

Con

nect

ors

700

ON

T 7-

Posi

tion

Pow

er C

onne

ctor

R

epla

cem

ent 7

-Pos

ition

Pow

er C

onne

ctor

–20

qua

ntity

Pow

er C

onne

ctor

700

ON

T12

0-00

084

Cyb

erPo

wer

UPS

7-P

ositi

on P

ower

Con

nect

orR

epla

cem

ent 7

-Pos

ition

Pow

er C

onne

ctor

–25

qua

ntity

Pow

er C

onne

ctor

Cyb

erP

ower

UP

S12

0-00

108

Cyb

erPo

wer

UPS

Pow

er C

onne

ctor

700

ON

T Po

wer

Con

nect

or

42

760

ON

T Po

wer

Con

nect

or

760

ON

T 7-

Posi

tion

Pow

er C

onne

ctor

R

epla

cem

ent 7

-Pos

ition

Pow

er C

onne

ctor

–20

qua

ntity

Pow

er C

onne

ctor

760

ON

T12

0-00

130

760

ON

T Po

wer

Con

nect

or

43

700

ON

T Bi

ndin

g Po

sts

700

SFU

ON

T B

indi

ng P

ost

Rep

lace

men

t Bin

ding

Pos

t –20

qua

ntity

Bin

ding

Pos

t 700

ON

T:

120-

0008

9

700

SFU

ON

T B

indi

ng P

ost

760

ON

T B

indi

ng P

ost

Rep

lace

men

t Bin

ding

Pos

t –4

quan

tity

Bin

ding

Pos

t 760

ON

T:

120-

0013

1

760

ON

T B

indi

ng P

ost

44

Cab

le C

lam

p an

d G

roun

d Lu

g

700

ON

T En

clos

ure

Cab

le C

lam

pO

ptio

n ite

m, s

uppo

rts d

iele

ctric

flat

fibe

rA

ttach

es to

cur

rent

700

ON

T E

nclo

sure

gro

und

brac

ket

Sol

d in

pac

kage

of 2

0 cl

amps

700

ON

T C

able

Cla

mp

–Q

ty 2

010

0-01

531

700

ON

T G

roun

d Lu

gG

roun

d ad

apte

r for

700

ON

T, u

sed

for i

ndoo

r ins

talla

tions

Not

requ

ired

for 7

00 O

NT

Enc

losu

re70

0 O

NT

Gro

und

Lug

100-

0101

2

700

ON

T G

roun

d Lu

g

700

ON

T C

able

Cla

mp

45

700

ON

T En

clos

ure

Gro

mm

ets

700

ON

T En

clos

ure –

Larg

e G

rom

met

R

epla

cem

ent L

arge

Gro

mm

et –

20 q

uant

ityLa

rge

Gro

mm

et 7

00 E

nclo

sure

:12

0-00

088

700

and

500

ON

T En

clos

ure –

Smal

l Gro

mm

etR

epla

cem

ent S

mal

l Gro

mm

et –

20 q

uant

ityS

mal

l Gro

mm

et 7

00 a

nd 5

00 E

nclo

sure

: 120

-000

85

700

and

500

ON

T En

clos

ure

Smal

l Gro

mm

et

700

ON

T En

clos

ure

Larg

e G

rom

met

Than

k yo

u

EG10W Features

• Ethernet Gateway with 3-Port Ethernet Switch and WiFi

• Deployable Behind Fiber ONTs, Cable Modems, DSL Gateways, WiMax Access Points, and Satellite CPEs

• Interoperable with Leading BLCs

Built-in Support For

• Connect and SurfTM

• TR-069 Device Management

• Advanced Data Services

– Managed WiFi

– Managed Firewall

– Content Filtering (Parental Controls)

– Internet Time Blocking

Why ClearVision?

• Fewer truck rolls & shorter support calls

• Better managed IPTV deployments

• New incremental service revenues

• Increased customer satisfaction and retention

• Multi-vendor device management

ClearAccess EG10W Ethernet GatewayThe ClearAccess EG10W is a robust 3-port gateway with WiFi that enables the delivery of advanced fea-tures and services over IP -based Ethernet networks.

This is no ordinary Ethernet gateway with WiFi. The EG10W will provide you with outstanding data transfer speeds, and when paired with the ClearVision Manage-ment System you will see fewer truck rolls, shorter sup-port calls, and new service revenues.

Connect and Surf™ eliminates gateway preprovisioning of network parameters (e.g. VLANs) and subscriber cre-dentials (e.g. PPPoE) while greatly simplifying IPTV deployments. For example, by leveraging ClearVision’s TR-069 management capabilities you are able to re-motely configure Ethernet ports on the gateway to accommodate any number of IPTV set-top boxes offering greater deployment flexibility.

The EG10W also enables a variety of Advanced Data Services (e.g. Managed WiFi, Managed Firewall, Content Filtering, and Internet Time Blocking) allowing you to increase profitability through new service revenues. The EG10W is certified to inter-operate with leading BLC vendors.

The ClearAccess Advantage

Truck rolls and support calls are minimized as gateway activation, configuration, troubleshooting, and maintenance are performed remotely by ClearVision.

Bulk CPE configuration changes, remote firmware upgrades, and a wealth of new management tools and reporting information enable you to be proactive and maintain a well-tuned, future-proof broadband network.

ClearAccess Advanced Data Services enable you to easily deploy new revenue generating data services without overburdening your support team. In a matter of seconds either the subscriber or support personnel can setup and manage the various services as required.

ClearVisionIP

WiFi

Help Desk

EG10WGateway

WORLDWIDE SALES

+1 (360) 859 1780

TECHNICAL SUPPORT

+1 (360) 859 1785

1301 NE 144th St., Ste. 119Vancouver, WA 98685 USA

MAIN PHONE

+1 (360) 859 1780

MAIN FAX

+1 (360) 576 2980

www.clearaccess.com

TM

Routing Features

RIP1 (RFC 1058), RIP2 (RFC 1389) and Static Routing

NAT, NAPT and Extensive ALG Support

DHCP Client and Server

DNS Relay

IGMP Proxy

DMZ Host Support

Port Forwarding and Triggering

SIP Traversal

IPSec Tunneling

VPN Support

Dynamic DNS

Physical Specifications

Dims (in): 6.7 (w) x 5.3 (l) x 1.6 (h)

Dims (mm): 170 (w) x 135 (l) x 40 (h)

Environment Operating Temp:

0°C to 40°C

Humidity: 10% - 95% (non-condensing)

Security

Stateful Packet Inspection Firewall

Configurable Firewall Function

Local and Trusted Certificate Verification

IP/URL/Port/MAC Filtering

Supports PAP and CHAP with PPP (RFC 1334)

WAN Protocols

Direct IP (Static)

Direct IP (DHCP)

PPPoE (RFC 2516)

Wireless LAN

802.11b/g wireless access point

Encryption: WEP, WPA-PSK, WPA2, WPA2-PSK, Mixed WPA2/WPA-PSK

MAC addressed-based access control

Modulation: DSSS (b); OFDM (g)

Channels: 11 (US/Can), 13 (ETSI)

Wireless Distibution System (WDS)

Output Power: > 15dBm

Remote Management

TR-069 Device Management

TR-098 Gateway Device Model

TR-106 Generic Device Model

TR-111 LAN Device Management

Automatic Subscriber Activation

Real-time Status and Reporting

Firmware Flash, Restore, and Upgrade

SNMP, Telnet, HTTP, FTP and TFTP

Configuration Backup and Restore

On-demand, Value-added Service

Provisioning (e.g. VoIP, IPTV, etc.)

Physical Interfaces

One (1) Ethernet WAN port (RJ-45)

Three (3) 10/100 Ethernet LAN Ports (RJ-45) with Auto-detection

One (1) External Antenna

Built-in Wall Mounting Keyholes

OS

I Con

fiden

tial a

nd P

ropr

ieta

ry

Cal

ix S

peci

ficat

ion

GPO

N L

oss

Qty

U/M

Uni

t Los

s (ty

p.)

Tota

l Lo

ss2

3U

nit L

oss

Tota

l Los

s2

3S

plitt

er(1

X2)

- co

nnec

toriz

ed1

ea3.

703.

700.

0121

0.33

3.70

3.70

0.01

210.

33S

plitt

er(1

X3)

- co

nnec

toriz

ed0

ea5.

100.

000.

0000

0.40

5.10

0.00

0.00

000.

40S

plitt

er(1

X4)

- co

nnec

toriz

ed0

ea7.

250.

000.

0000

0.45

7.25

0.00

0.00

000.

45S

plitt

er(1

X8)

- co

nnec

toriz

ed0

ea10

.38

0.00

0.00

000.

6310

.38

0.00

0.00

000.

63S

plitt

er(1

X16

) - c

onne

ctor

ized

0ea

14.1

00.

000.

0000

0.90

14.1

00.

000.

0000

0.90

Spl

itter

(1X

32) -

con

nect

oriz

ed1

ea17

.00

17.0

00.

1736

1.25

17.0

017

.00

0.17

361.

25Fi

ber L

engt

h (m

i)6

mi

0.42

2.51

0.00

430.

080.

643.

860.

0043

0.08

ON

T C

onne

ctor

1ea

0.40

0.40

0.00

440.

200.

400.

400.

0044

0.20

OS

P C

onne

ctor

s (A

PC

)3

ea0.

250.

750.

0133

0.20

0.25

0.75

0.01

330.

20S

plic

es4

ea0.

050.

200.

0002

0.02

0.05

0.20

0.00

020.

02O

LT C

ombi

ner (

Onl

y w

ith V

PO

N)

No

0.80

0.00

0.00

000.

000.

800.

000.

0000

0.00

Req

uire

d D

esig

n M

argi

n (d

B)

11.

0

1.0

OD

N L

oss

- BO

LD

owns

trea

mU

pstr

eam

Mea

n3

Mea

n+3

Mea

n-3

Mea

n3

Mea

n+3

Mea

n-3

24.6

1.37

25.9

23.2

25.9

1.37

27.3

24.5

Lase

r Pow

er C

alcu

latio

n

GPO

N C

LASS

B+

CA

LCU

LATO

RU

PSTR

EAM

LO

SS -

1310

nmD

OW

NST

REA

M L

OSS

- 14

90nm

CO

MPO

NEN

T LO

SS V

AR

IAB

LES

FOR

M 6

2009

9-00

01 R

ev B

FP59

0 G

PO

N C

alcu

lato

rO

SI C

onfid

entia

l and

Pro

prie

tary

Pag

e 1

Lase

r Lau

nch

Pow

er M

inim

um1.

5dB

m0.

5dB

m

Link

Bud

get C

alcu

latio

n - E

OL

Min

imum

Nom

inal

Max

imum

Lase

r Out

put

1.5

1.5

1.5

dBm

0.5

0.5

0.5

dBm

PO

N L

oss

23.2

24.6

26.9

dB24

.525

.928

.3dB

Rec

eive

d P

ower

Lim

its [

Max

| M

ean

| Min

]-2

1.7

-23.

1-2

5.4

dBm

-24.

0-2

5.4

-27.

8dB

mR

ecei

ver S

ensi

tivity

(BE

R =

1E

-10)

-27.

0-2

7.0

-27.

0dB

m-2

8.0

-28.

0-2

8.0

dBm

Opt

ical

Lin

k M

argi

nD

owns

trea

m M

argi

n (d

B) v

s. lo

ssU

pstr

eam

Mar

gin

(dB

) vs.

loss

Mea

n-3

Mea

nM

ean+

3M

ean-

3M

ean

Mea

n+3

5.3

3.9

1.6

4.0

2.6

0.2

Dyn

amic

Ran

ge L

imit

Max

imum

Los

s on

the

PO

N27

.3M

inim

um A

llow

ed L

oss

on th

e P

ON

13.0

Eve

ry O

NT

mus

t hav

e at

leas

t thi

s m

uch

optic

al lo

ss.

FOR

M 6

2009

9-00

01 R

ev B

FP59

0 G

PO

N C

alcu

lato

rO

SI C

onfid

entia

l and

Pro

prie

tary

Pag

e 1

FP590 GPON CalculatorOSI Confidential and Proprietary

VPON Loss Qty U/M Unit Loss (typ.)TotalLoss 2 3

Splitter(1X2) - connectorized 1 ea 3.70 3.70 0.0121 0.33Splitter(1X3) - connectorized 0 ea 5.10 0.00 0.0000 0.40Splitter(1X4) - connectorized 0 ea 7.25 0.00 0.0000 0.45Splitter(1X8) - connectorized 0 ea 10.38 0.00 0.0000 0.63Splitter(1X16) -connectorized 0 ea 14.10 0.00 0.0000 0.90Splitter(1X32) - connectorized 1 ea 17.00 17.00 0.1736 1.25Fiber Length (mi) 6 mi 0.40 2.41 0.0043 0.08Connectors (APC) 3 ea 0.25 0.75 0.0133 0.20Splices 4 ea 0.05 0.20 0.0002 0.02ONT Connector 1 ea 0.40 0.40 0.0044 0.20OLT CWDM Combiner No ea 1.20 1.20 0.0000 0.00

VPON Loss in dBMean 3 Mean+3 Mean-325.7 1.37 27.0 24.3

Video Power CalculationSelect SBS Suppression Level 20 dBm Suppression

EDFA Output Power 20 dBmEDFA Output Power Tolerance 0.5 dB

EDFA Power Prior to CWDM 19 5 dBm

VPON CLASS B+ CALCULATOR

FORM 620099-0001 Rev BFP590 GPON Calculator

OSI Confidential and Proprietary

EDFA Power Prior to CWDM 19.5 dBm

Mean PON Loss 25.7 dB

Receiver Sensitivity at 48dB CNR Typical Nominal Min MaxReceived Power Limits [ Max | Mean | Min ] -6.2 -7.5 -4.8 dBm

Margin at 48dB CNR typ. (dB)Margin to Overdrive Margin to Underdrive

6.8 -2.5




Laser Characteristics

pOLTMAX 5 dBm Maximum OLT laser output power (Set by 1.2 GPON MaxpOLTMIN 1.5 dBm Minimum OLT laser output power (Set by BPON Min OutppONTMAX 5 dBm Maximum ONT laser output power (FSAN 984.2)pONTMIN 0.5 dBm Minimum ONT laser output power (FSAN 984.2)

Fiber Characteristics

MAX LENGTH 20.0 km Maximum LengthAGPONMAX 28.0 dB Maximum allowed PON lossAGPONMIN 13.0 dB Minimum allowed PON loss

ONT Sensitivity

SONT -27.0 dBm ONT Sensitivity (7XX ONT)SOLT -28.0 dBm OLT Sensitivity (Set by 1.2 GPON)

OLT Dynamic Range

MaxDynamic 15 0 dB High/Low Ratio

GPON Characteristics



MaxDynamic 15.0 dB High/Low Ratio

Fiber CharacteristicsAttenuation1310 0.40 dB/km Fiber Attenuation at 1310 nmAttenuation1490 0.26 dB/km Fiber Attenuation at 1490 nmAttenuation1550 0.25 dB/km Fiber Attenuation at 1550 nmKmPerMi 1.6 km/mi Distance conversion factor

SVMING -5.0 dBm Min sensitivity level with guaranteed 48 dB CNRSVMAXG 2.0 dBm Max sensitivity level with guaranteed -53 dB CTB/CSOVideo Dynamic Range 7.0 dB Max video dynamic range

PEDFALong 20.0 dBm Minimum EDFA output power (Long Range)PEDFANom 17.0 dBm Minimum EDFA output power (Nominal Range)SEDFA 0.5 dB EDFA Output VariationAVPONMAX 25.0 dB Maximum VPON lossAVPONMIN 15.0 dB Minimum VPON loss

ILCWDMnom1310 0.8 dB CWDM Insertion Loss nominal @ 1310nm

VPON Characteristics




ILCWDMsig1310 0.0 dB CWDM Insertion Loss sigma @1310nmILCWDMnom1550 1.2 dB CWDM Insertion Loss nominal @ 1550 nmILCWDMsig1550 0.0 dB CWDM Insertion Loss sigma @ 1550 nm


OSI Confidential and ProprietaryFORM 620099-0001 Rev BFP590 GPON Calculator


Cal

ix N

etw

ork

Con

figur

atio

n &

Quo

tatio

nQ

uote

Sta

tus:

Rea

dyTo

Ord

erQ

uote

Ref

eren

ce N

umbe

r:35

524

Cus

tom

er N

ame:

XC

HA

NG

E T

ELE

CO

MD

ate

Cre

ated

:12

/11/

09 1

1:39

AM

Aut

hor/U

ser N

ame:

Ste

ven

Abr

aham

Dat

e M

odfie

d:12

/11/

09 3

:51

PM

Quo

te N

ame:

3552

4 B

rook

lyn

GP

ON

12-

11-0

9 v2

Quo

te E

xpira

tion:

1/11

/10

3:5

1 P

MC

onta

ct N

ame:

Offl

ine

Quo

te ID

:N

/A

Net

wor

k D

iagr

am

Net

wor

k D

iagr

amC

alix

Pro

prie

tary

and

Con

fiden

tial

Pag

e 1

Documents

Feasibility Study for XCHANGE TELECOM · Feasibility Study for XCHANGE TELECOM December 18, 2009 Fiber to the Home Initiative Boro Park, Brooklyn NY. Boro Park Feasibility Study Fiber