| 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 |
|