If this table works, i transposed IP Transit differential from...

If this table works, i transposed IP Transit differential from Hawaiki to estimate a equivalent 10G Wavelength price for Sydney-Singapore based on its utilisation.

If ASC was all sold as 10G wavelength (not at IP Transit prices), it would need 1.5Tbps of traffic to achieve the target price.

Also i hadnt included interest in previous target price.

I am not sure if its a good way to estimate 10G price though...

We have sold 2.5Tbps, so it looks like there is enough fudge factor how every way its sold.

		Hawaiki	ASC
1	Capital Cost US$m	300.0	182
2	Interest (4.4%)	13.20	8.01
3	Depreciation (25y)	12.0	7.3
4	ROIC (10%)	30.0	18.2
5	O&M	7.0	7.0
6	Revenue Target (US$m)	62.2	40.5
7	Monthly Target (US$m)	5.2	3.4
8
9	Sydney IP Transit	6.35	6.35
10	Los Angeles	0.48
11	Singapore		1.39
12	Wavelength (10Gbps)	$26,000	$21,969
13
14	IP Transit Differential	5.87	4.96
15	Wavelength Utilisation Required	44.29%	44.29%
16
17	10G Wavelength	199.36	153.58
18	Wavelength Capacity Tbps	1.99	1.54