This model shows how Connection, Rental and Usage Revenues are calculated. Rental and Usage Revenues are derived from either the number of average connections (default) or from the period-end connections. In addition, we show the usage of Churn Tariff being similar to the Connection Tariff, but for churned connections. The results show the number of connections, assumed traffic and service revenues resulting from the chosen tariff assumptions.