A number of your assumptions are way off.
You're looking more at around $20k to $25k for fibre construction and ENGINEERING costs. Pole rentals are 5 times the amount you listed per year, as per the OEB.
I could go on, but you get the idea.--
MNSi Internet - »www.mnsi.net