Region Setup
Location & Scale
Project Type
GUPC STRATEGIC
MASTER Plan
Base: 15 M€ / 1M people
JOB BUSINESS PLANS
JOB Business
Base: 2 M€ / 1M people
Reference baseline: JOB Business = 2 M€ per 1M people
Nominal Value (BB Selection)
NFW Price
€0.00M
Nominal × 0.5% × Population/1M
IT_J0_001
CALCULATED ZONE VALUE
€52.50M
= 52,500,000 €
Zone, Italy (IT) • 3.5M Pop • Factor: 1.000
Pop(M) × Base(M€) × Factor
3.5 × 15 × 1.000
= 52.50M
Tokenized Asset Pricing
NFTr
License
8% royalty on turnover
CONTRACT (5% OF ZONE VALUE)
€2.63M
BUY (1%)
€26.3K
BB FEE (10%)
€262.5K
IT_J0_001_L
NFTs
Sell Right
Full autonomy on resale
CONTRACT (300% OF ZONE VALUE)
€157.50M
BUY (1%)
€1.58M
BB FEE (10%)
€15.75M
IT_J0_001_S
NFTt
II-SRB
IRR 3%, Share 5%, Pre-E
CONTRACT (100% OF ZONE VALUE)
€52.50M
BUY (1%)
€525K
BB FEE (2%)
€1.05M
IT_J0_001_I
NFTu
JV 30/21
Joint Venture structure
CONTRACT (100% OF ZONE VALUE)
€52.50M
BUY (1%)
€525K
BB FEE (2%)
€1.05M
IT_J0_001_J
Economy · Geography · Orography
— Country Investment Profile
IT
Italy
(IT) — Factor 1.000
Economy
Loading...
Geography
Loading...
Orography & Renewables
Loading...
Detailed Fee Structure
| NFT Type | Contract | Book (0.1%) | Buy (1%) | BB Commission | Reference Code |
|---|
BB Commission Guide: Whoever brings the BB receives 10% of final payment (License / Sell Right) or 2% (II-SRB / JV-30/21).
Model Assumptions & Licensing Factors
⚡ ESCP Patent Pricing Parameters — fixed constants used in all calculations
F LIC / PRE-E
0.100
Pre-exclusivity license factor
F LIC / EXCLUSIVE
3.000
Full exclusivity license factor
% PRICE BB
0.100
BB entry price (% of contract)
% PRICE BUY OPEN
1.000
Open market buy price (%)
% PRICE CLOSE CONTRACT
99.000
Closing contract price (%)
F FEE LIC / HR
0.100
License fee on human resources
F FEE JOB / SALE
0.020
Job/Sale commission factor
F PRICE BB
0.005
BB price factor (0.5%)
Smart Contract Draft Generator
Fill details, then generate
Document Preview
Fill details and click generate
Country Factor Reference Table (STATE/IT ratio — source: JWT_NFW-BB.htm)