Please can you provide in details the following information on the Irish-School Case study - Social Infrastructure PPP Advisory:

1) Detailed computation of the Unitary Payment of Eur37.62M and show in exact details (using data) how this was computed. In addition, provide detailed computations for the following elements of the Unitary Payment:

a) NOPLAT

-Revenue

-Expensed Cost

-Amortized Capital Costs

b) Depreciation

c) Capex

d) Rf

e) Bu

f) MRP

2) Project IRR

3) Equity IRR

4) Operating Cashflow(Gross) of the project from end of construction period in 2011 to end of project life in 2036

5) Operating Cashflow(After-Tax) of the project from end of construction period in 2011 to end of project life in 2036