(82) Le Royaume-Uni a fourni les projections suivantes. Le tableau montre le calcul de la prise de participation du gouvernement avec investissement (cas de l’investissement), suivi du résultat du même calcul dans la situation alternative. Sur la base de ces chiffres, la valeur de la prise de participation du gouvernement est de […] GBP dans le cas de l’investissement, alors qu’elle serait de […] GBP dans le cas alternatif sans investissement.
| CAS DE L’INVESTISSEMENT — 1,15 milliard de GBP d’investissement | VA | Cash-flows initiaux | 07/08 | 08/09 | 09/10 | 10/11 | 11/12 | 12/13 | 13/14 | 14/15 | 15/16 | 16/17 | 17/18 | 18/19 | 19/20 | 20/21 | 21/22 | 22/23
| VAN année 1-10 (cash-flow disponible actualisé, excluant les dettes) | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | | | | | | |
| Valeur finale | […] | — | — | — | — | — | — | — | — | — | — | […] | — | — | — | — | — |
| VAN de la provision Postcomm | […] | — | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […]
| Valeur d’entreprise | […] | — | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […]
| Recette nette liée aux intérêts | […] | — | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […]
| Tirage et remboursement de la dette/investissement de fonds | […] | […] | […] | […] | […] | […] | […] | […] | […] | — | — | — | — | — | — | […] | […] | […]
| Dette restante à la fin de la période prévisionnelle | | | | | | | | | | | | | | | | | | […]
| Évaluation du déficit de pension | […] | — | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […]
| Solde du compte séquestre, y compris les intérêts cumulés | […] | […] | | | | | | | | | | | | | | | |
| Remboursement du compte séquestre (pas à mi-année) | […] | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | […]
| | […] | […] | — | — | — | — | — | — | […] | […] | […] | […] | […] | […] | […] | […] | […] | […]
| Exigence séquestre | […] | […] | | | | | | | | | | | | | | | |
| Prêt d’actionnaire | […] | […] | | | | | | | | | | | | | | | |
| Valeur nette réelle | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […]
|
CAS ALTERNATIF
Valeur nette réelle
| […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […]
| Valeur nette réelle spécifique | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […] | […]