But we removed the entire cost of the physical cable network from the equation. Unless you mean the cost of your internet service PLUS the cost of the streaming services should be about equal to your "traditional cable package" ? If so, then you're probably not far off. Except that the cable providers don't also get some margin off delivering the programming anymore.