Research Article
Infrastructure Sharing as an Opportunity to Promote Competition in Local Access Networks
Table 13
General economic results of FTTH(PON) with infrastructure sharing.
| | 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 | 4 | 10 | — | 7 | > Study Period | — | | Payback period (DCF) | 5 | > Study Period | — | 10 | > Study Period | — | | NPV—year 10 | 28.631.692 € | 6.494.183 € | — | 359.689 € | 5.515.438 € | — | | IRR | 32.91% | −4.30% | — | 1.82% | −20.12% | — | | Cost per subsc. Y1 (CAPEX+OPEX) | 3.127 € | 25.595 € | — | 9.608 € | 287.934 € | — | | Cost per subsc Yn (CAPEX+OPEX) | 103 € | 193 € | — | 84 € | 261 € | — | | Total 10-year cumulative CAPEX | 15.922.467 € | 31.696.364 € | — | 4.470.139 € | 7.122.407 € | — | | Total 10-year cumulative OPEX | 9.632.985 € | 7.012.172 € | — | 1.067.618 € | 2.367.722 € | — |
|
|
