Subject: EUWEB_BP_model_Kolkata_sample_DZONE
From: PCRR JWTeam <[email-masked]>
Date: Wed, 4 Feb 2026 14:07:04 +0100

INPUT

580

€ Price BB

0,058

India

IN

Kolkata

4,5

2

0,522

M€ Master
Plan

State/IT,
see bottom

State

State ISO

City

People M

SRC VN (IT) M€

State ZONE VN M€

Choise in Project

State f

0,058

India

IN

People M

4,500

Kolkata

Economy

Geography

Orography

Dream.ZONE VN M€

0,522

Base BP

M€ Master
Plan

Link

Link

Link

NFT/NFW

Contract 100%

Buy 1%

BB fee 0.1%

BB fee

BB IRR(%)

code NFT

Licence €/y

26100,0

261,0

26,1

2610,0

450

IN_J0_001_L

Sale RP €

1566000,0

15660,0

1566,0

31320,0

5400

IN_J0_001_S

II-SRB €

522000,0

5220,0

522,0

10440,0

1800

IN_J0_001_I

JV-30/21 €

522000,0

5220,0

522,0

10440,0

1800

IN_J0_001_J