Research Article
Infrastructure Sharing as an Opportunity to Promote Competition in Local Access Networks
Table 14
General economic results of LTE.
| | Indicator | Region 1 | Region 2 | | Scenario 17 | Scenario 19 | Scenario 18 | Scenario 20 | | Operator 1 | Operator 2 | Operator 3 | Operator 1 | Operator 2 | Operator 3 |
| | Type of operator | Incumbent | New entrant | — | Incumbent | New entrant | — | | Payback period | 8 | > Study Period | — | 9 | > Study Period | — | | Payback period (DCF) | 10 | > Study Period | — | > Study Period | > Study Period | — | | NPV—10 year | 741.070 € | 305.266.868 € | — | 37.747 € | 38.237.147 € | — | | IRR | 14.56% | −30.02% | — | 10.99% | −30.10% | — | | Cost per subsc. Y1 (CAPEX+OPEX) | 138.160 € | 7.776.688 € | — | 151.019 € | 6.971.479 € | — | | Cost per subsc Yn (CAPEX+OPEX) | 93 € | 110 € | — | 87 € | 104 € | — | | Total 10-year cumulative CAPEX | 5.254.196 € | 330.436.601 € | — | 793.222 € | 41.469.144 € | — | | Total 10-year cumulative OPEX | 1.902.605 € | 25.798.773 € | — | 244.684 € | 3.145.164 € | — |
|
|
