A comparison of Government’s initial cost estimates and “detailed cost modelling” conducted by authors of the Implementation Study. Backhaul costs are projected to be lower than initially estimated, with shorter total distance required and a lower expected unit cost. Overheads are higher, and the cost of deploying technology for the last 10 percent is higher due to the recommendation to extend fibre to 93 percent of premises, instead of 90.