For
Signature
Wataniya Telecom
Return On Investment
Total Capital Expenditure In KD - Weighted Average Cost of Capital 11.6%
Budget Allocation (If Any) In KD - Avg. Sub Base for Rev Calculation No
Total Budget Available In KD - ARPU for Rev Calculation Monthly
Total Opex Expenditure In KD - Discount Rate for NPV 11.6%
Total Opex & Capex Saving In KD - Currency Conversion None
Initial Target Subscriber Base In No - Conversion Rate 3.65
ARPU Kuwati Dinar - Converted Revenue - In KD
Initial Revenue Estimate Kuwati Dinar - First Year of Revenue 2008
Expenses : - - - - - -
Direct Cost In KD - - - - - -
Aniticapted % Growth in Cost % 0% 0% 0% 0% 0%
Indirect Cost In KD - - - - - -
Aniticapted % Growth in Cost % 0% 0% 0% 0% 0%
Opex / Capex Saving In KD - - - - - -
Aniticapted % Growth % 0% 0% 0% 0% 0%
IRR % 0% NPV 0
Pay Back Period In Years - In Months -
Business Case Model
Wataniya Telecom
Key Inputs
Direct Cost In KD - - - - - -
Kuwati Dinar - - - - - -
Kuwati Dinar - - - - -
Kuwati Dinar - - - - - -
Kuwati Dinar - - - - - -
Indirect Cost In KD - - - - - -
Kuwati Dinar - - - - - -
Kuwati Dinar - - - - - -
Kuwati Dinar - - - - - -
Total Expenditure In KD - - - - - -