Research Article
Infrastructure Sharing as an Opportunity to Promote Competition in Local Access Networks
Table 12
General economic results: FTTH(PON).
| | Indicator | Region 1 | Region 2 | | Scenario 9 | Scenario 11 | Scenario 10 | Scenario 12 | | Operator 1 | Operator 2 | Operator 3 | Operator 1 | Operator 2 | Operator 3 |
| | Type of operator | Incumbent | New entrant | — | Incumbent | New entrant | — | | Payback period | 5 | > Study Period | — | > Study Period | > Study Period | — | | Payback period (DCF) | 5 | > Study Period | — | > Study Period | > Study Period | — | | NPV—year 10 | 23.525.114 € | 77.930.761 € | — | 2.891.438 € | 74.554.064 € | — | | IRR | 42.60% | −15.42% | — | −2.69% | −35.24% | — | | Cost per subsc. Y1 (CAPEX+OPEX) | 3.037 € | 92.052 € | — | 14.331 € | 3.494.104 € | — | | Cost per subsc Yn (CAPEX+OPEX) | 102 € | 225 € | — | 68 € | 234 € | — | | Total 10-year cumulative CAPEX | 17.024.848 € | 108.287.583 € | — | 6.617.710 € | 81.922.300 € | — | | Total 10-year cumulative OPEX | 8.630.924 € | 7.914.193 € | — | 892.505 € | 2.920.012 € | — |
|
|
