From https:// www.expotv1.com/JWT_Offer.html, in row SRB:

_I - II SRB: IRR 3%, Sh 5%, Pre-E, JWT  Manage our exploitation rights ***2 easy doc (Sale, RentBACK), big return, with all by own asset;

https:// www.expotv1.com/EUWEB_WP_model.xls --- more info

JWT – MBGC/SRB





Assumption
(10y SRB = 5y Loan & full own asset as garancy)




6,432 M€ - Built MBGC






0,250 f MOL Operative


SRB € BTP €

0,400 f MOL KH/Own


1.000.000 1.000.000

0,500 f Pre-E
IRR % 3,00 30.000


5,000 y (first start)
Sh % 5,00 128.640




Pre-E % 50,00 804.000




Total 1y
962.640




Total 5y
3.850.560 227.000

22,700 % 5y BTP Valore

JWT – PBRC/SRB





Assumption
(10y SRB = 5y Loan & full own asset as garancy)




7,440 M€ - Built PBRC






0,250 f MOL Operative


SRB € BTP €

0,400 f MOL KH/Own


2.000.000 2.000.000

0,500 f Pre-E
IRR % 3,00 60.000


5,000 y (first start)
Sh % 5,00 148.800




Pre-E % 50,00 930.000




Total 1y
1.138.800




Total 5y
4.555.200 454.000

22,700 % 5y BTP Valore