Capital & cash
All modelled capital sits inside the water system.
Total booked programme $51.1 billion. Water lines dominate. Later lines stay off the first close.
Total programme
$51.1bn
Water lines
$33.0bn
Later lines
$11.8bn
kept off the first close
Manufacturing cluster
$4.2bn
31,800 / 12,750
Roads
$1.4bn
825 km
Communities
$0.72bn
Labour
239k / 43.3k
239,000 build peak · 43,300 operate
Accumulated cash flow, € billion
About €19 billion by Year 15. A mid-horizon reset funds later lines. The second climb reaches €28.1 billion at Year 50.
National benefits are larger — by design
GDP and trade accrue through lessee production, not through the water-company accounts.
Exports + import savings
€4.14tn
50 years
Mature-year GDP
€40–217bn
annual increment, model range
Employment
239k
plus lessee farm labour
Feasibility study G · September 2026. Planning figures. Validate before capital commitment.