ME12CASE17 - Figure 17.4 NPV Model Sensitivity to Capex,...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
0 1 2 3 4 5 6 7 8 9 10 Figure 17.4 NPV Model Sensitivity to Capex, Opex, and Netex Annual Capex Compression Rate Net Present Value Annual Opex & Netex Improvement Rate
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Table 17.7 Silicon Economics Model Details year 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 Price $200.00 $150.00 $112.50 $84.38 $63.28 $47.46 $35.60 $26.70 $20.02 $15.02 Cumulative Units 8,500,000 16,237,946 31,020,103 59,259,147 113,205,507 216,261,750 413,134,887 789,230,803 1,507,704,339 2,880,237,775 Incremental Units 8,500,000 7,737,946 14,782,158 28,239,044 53,946,360 103,056,242 196,873,137 376,095,917 718,473,535 1,372,533,437 Revenue $1,700,000,000 $2,435,691,845 $3,489,761,627 $4,999,990,552 $7,163,786,008 $10,263,985,390 $14,705,826,774 $21,069,919,032 $30,188,135,277 $43,252,349,956 OPEX Activation Cost $(382,500,000) $(174,103,777) $(166,299,274) $(158,844,622) $(151,724,138) $(144,922,841) $(138,426,424) $(132,221,221) $(126,294,176) $(120,632,822) Support Cost $(212,500,000) $(202,974,320) $(193,875,646)
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 2

ME12CASE17 - Figure 17.4 NPV Model Sensitivity to Capex,...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online