sorce cbt tax cat prop weight

bond 1 5% 10% 4.70% 25% 1.1759970371870400%

2 8.18% 10% 7.363% 35% 2.577%
3 12% 10% 10.577% 20% 2.1153430266757100%

₹ 206,103.16
₹ 720,104.06
₹ 101,680.72 9
₹ 21,956.43
₹ 618,587.25
₹ -83,838.44
₹ 387,300.89
10000
12000
14000
16000
18000
20000
22000
24000
26000
28000
30000
32000
34000
36000
38000
40000
42000
44000
46000
48000
50000
52000
54000
56000
58000
60000
62000
64000
66000
68000
70000
72000
74000
76000
 78000
80000
82000

Years Cash flow 1 Cash flow 2 Cash flow 3

0 ₹ -100,000 ₹ -100,000 ₹ -100,000
1 ₹0 ₹ 18,000 ₹ 18,000
2 ₹0 ₹ 18,000 ₹ 21,000
3 ₹0 ₹ 18,000 ₹ 24,000
4 ₹0 ₹ 18,000 ₹ 19,000
5 ₹0 ₹ 18,000 ₹ 20,000
6 ₹0 ₹ 18,000 ₹ 16,500
7 ₹0 ₹ 18,000 ₹ 17,000
8 ₹0 ₹ 18,000 ₹ 16,000
9 ₹0 ₹ 18,000 ₹ 20,000
10 ₹ 300,000 ₹ 18,000 ₹ 21,000
₹ 15,662.99
12%

int 1l 4l 6l
1l 8% 8000 8000 8000
1lto5l 12% 0 36000 60000