assumption and calculationg1 18% Sr year rent sale priceg2 5.00% 0 2015 30550000B 1.10 1 2016 36049000Rf 8.87% 2 2017 42537820Rm 15.50% 3 2018 50194627.6equity 100% 4 2019 59229661capm 16.16% 5 2020 69890999

6 2021 82471379total shops in each floor 70 7 2022 97316228total counter 82 8 2023 114833149

9 2024 13550311510 2025 159893676 1432353992

Maximum value of the opportunity that we will be willing to pay=Rs684086575

total cash flow present valueof cash flow basement30550000 30550000 grond36049000 31033117.2576466 1st floor42537820 31523874.5246102 2ndfloor

50194627.6 32022392.6198876 3rd floor59229660.568 32528794.2731054 total rent

69890999.4702 33043204.154734682471379.3749 33565748.906783497316227.6624 34096557.1739749114833148.642 34635759.6354178135503115.397 35183489.03677851592247668.54 355903637.483208

total sale price 684086575.066147

Maximum value of the opportunity that we will be willing to pay=Rs684086575

rent of one month450000

11600000870000060000003800000

30550000