ASC breakeven, page-2

Maybe this is a more useful comparison, if current capacity paid for on SMW3 is 10Tbps (of 12 Max), we have to take one sixth of that market share to breakeven, the share reduces as costs as written down.

Over The Top (OTT) customers are important to achieve that, as we wouldn't have that percentage of Internet traffic from our own customers.

	Column 1	Column 2	Column 3	Column 4
0	Year	Breakeven Cost	Tbps Breakeven	Market Share
1		24.2	1.7	16.7%
2	1	22.1	1.5	15.2%
3	2	20.0	1.4	13.8%
4	3	17.9	1.2	12.4%
5	4	15.8	1.1	10.9%
6	5	15.6	1.1	10.8%
7	6	15.5	1.1	10.7%
8	7	13.9	1.0	9.6%
9	8	13.6	0.9	9.4%
10	9	13.3	0.9	9.2%