| Calculations of IRR (Land @ Rs. 8/sqm+5.5%charges) | ||||||
| Sec.I | Sec.II | Sec.III | ||||
| Sold at: | 25.32 | 52.94 | 23.77 | |||
| 2002 | -8.44 | -8.44 | -8.44 | |||
| Returns in: | ||||||
| 2003 | 25.32 | 52.94 | 23.77 | |||
| 2004 | 25.32 | 52.94 | 23.77 | |||
| 2005 | 25.32 | 52.94 | 23.77 | |||
| 2006 | 25.32 | 52.94 | 23.77 | |||
| 2007 | 25.32 | 52.94 | 23.77 | |||
| 2008 | 25.32 | 52.94 | 23.77 | |||
| 2009 | 25.32 | 52.94 | 23.77 | |||
| 2010 | 25.32 | 52.94 | 23.77 | |||
| 2011 | 25.32 | 52.94 | 23.77 | |||
| 2012 | 25.32 | 52.94 | 23.77 | |||
| 2013 | 25.32 | 52.94 | 23.77 | |||
| 2014 | 25.32 | 52.94 | 23.77 | |||
| 2015 | 25.32 | 52.94 | 23.77 | |||
| 2016 | 25.32 | 52.94 | 23.77 | |||
| 2017 | 25.32 | 52.94 | 23.77 | |||
| 2018 | 25.32 | 52.94 | 23.77 | |||
| 2019 | 25.32 | 52.94 | 23.77 | |||
| 2020 | 25.32 | 52.94 | 23.77 | |||
| 2021 | 25.32 | 52.94 | 23.77 | |||
| 2022 | 25.32 | 52.94 | 23.77 | |||
| 2023 | 25.32 | 52.94 | 23.77 | |||
| 2024 | 25.32 | 52.94 | 23.77 | |||
| 2025 | 25.32 | 52.94 | 23.77 | |||
| 2026 | 25.32 | 52.94 | 23.77 | |||
| 2027 | 25.32 | 52.94 | 23.77 | |||
| 2028 | 25.32 | 52.94 | 23.77 | |||
| 2029 | 25.32 | 52.94 | 23.77 | |||
| 2030 | 25.32 | 52.94 | 23.77 | |||
| 2031 | 25.32 | 52.94 | 23.77 | |||
| 2032 | 25.32 | 52.94 | 23.77 | |||
| 2033 | 25.32 | 52.94 | 23.77 | |||
| 2034 | 25.32 | 52.94 | 23.77 | |||
| 2035 | 25.32 | 52.94 | 23.77 | |||
| 2036 | 25.32 | 52.94 | 23.77 | |||
| 2037 | 25.32 | 52.94 | 23.77 | |||
| 2038 | 25.32 | 52.94 | 23.77 | |||
| 2039 | 25.32 | 52.94 | 23.77 | |||
| 2040 | 25.32 | 52.94 | 23.77 | |||
| 2041 | 25.32 | 52.94 | 23.77 | |||
| 2042 | 25.32 | 52.94 | 23.77 | |||
| 2043 | 25.32 | 52.94 | 23.77 | |||
| 2044 | 25.32 | 52.94 | 23.77 | |||
| 2045 | 25.32 | 52.94 | 23.77 | |||
| 2046 | 25.32 | 52.94 | 23.77 | |||
| 2047 | 25.32 | 52.94 | 23.77 | |||
| 2048 | 25.32 | 52.94 | 23.77 | |||
| 2049 | 25.32 | 52.94 | 23.77 | |||
| 2050 | 25.32 | 52.94 | 23.77 | |||
| 2051 | 25.32 | 52.94 | 23.77 | |||
| 2052 | 25.32 | 52.94 | 23.77 | |||
| 2053 | 25.32 | 52.94 | 23.77 | |||
| 2054 | 25.32 | 52.94 | 23.77 | |||
| 2055 | 25.32 | 52.94 | 23.77 | |||
| 2056 | 25.32 | 52.94 | 23.77 | |||
| 2057 | 25.32 | 52.94 | 23.77 | |||
| 2058 | 25.32 | 52.94 | 23.77 | |||
| 2059 | 25.32 | 52.94 | 23.77 | |||
| 2060 | 25.32 | 52.94 | 23.77 | |||
| 2061 | 25.32 | 52.94 | 23.77 | |||
| 2062 | 25.32 | 52.94 | 23.77 | |||
| 2063 | 25.32 | 52.94 | 23.77 | |||
| 2064 | 25.32 | 52.94 | 23.77 | |||
| 2065 | 25.32 | 52.94 | 23.77 | |||
| 2066 | 25.32 | 52.94 | 23.77 | |||
| 2067 | 25.32 | 52.94 | 23.77 | |||
| 2068 | 25.32 | 52.94 | 23.77 | |||
| 2069 | 25.32 | 52.94 | 23.77 | |||
| 2070 | 25.32 | 52.94 | 23.77 | |||
| 2071 | 25.32 | 52.94 | 23.77 | |||
| 2072 | 25.32 | 52.94 | 23.77 | |||
| 2073 | 25.32 | 52.94 | 23.77 | |||
| 2074 | 25.32 | 52.94 | 23.77 | |||
| 2075 | 25.32 | 52.94 | 23.77 | |||
| 2076 | 25.32 | 52.94 | 23.77 | |||
| 2077 | 25.32 | 52.94 | 23.77 | |||
| 2078 | 25.32 | 52.94 | 23.77 | |||
| 2079 | 25.32 | 52.94 | 23.77 | |||
| 2080 | 25.32 | 52.94 | 23.77 | |||
| 2081 | 25.32 | 52.94 | 23.77 | |||
| 2082 | 25.32 | 52.94 | 23.77 | |||
| 0.6 | IRR % at: | 3.00 | 6.27 | 2.82 | ||