KSFE CHITTY GAIN %

Monthly Installment: Total No of Instalment: SALA of the Chitty: CALCULATION OF RETURNS IN A CHITTY WITH SALA 0F RS. 50000- GROSS SUBSCRIPTION OF RS. 1000 P.M. & DURATION OF 50 MONTHS. 1000 *AVP - Auction Veetha Palisa 50 *RED colours are negative values 50000 Instal ment Remaini ng Months Gross Mount Remited Amount AVP* Prize money released 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 49 48 47 46 45 44 43 42 41 40 39 38 37 36 35 34 33 32 31 30 29 28 27 26 25 24 23 22 21 20 19 18 17 16 15 14 13 12 11 10 9 8 7 6 5 4 3 2 1 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 750 750 750 750 750 750 750 750 750 750 750 850 862 870 930 946 909 949 928 948 989 980 979 979 980 970 970 980 985 980 974 974 1000 986 998 996 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 0 250 250 250 250 250 250 250 250 250 250 250 150 138 130 70 54 91 51 72 52 11 20 21 21 20 30 30 20 15 20 26 26 0 14 2 4 0 0 0 0 0 0 0 0 0 0 0 0 Pirichedu 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 40000 40600 41000 44000 44800 42950 44950 43900 44890 46940 46500 46450 46450 46490 46000 46000 46490 46750 46500 46200 46200 47499 46800 47400 47300 47500 47500 47500 47500 47500 47499 47499 47499 47499 47499 47499 47499 50000 45161 3839 Simple Int. @8.75% for remaining months Loss on Bidding Loss/ Gain (Tot(E)-H) 12250 11995 11740 11484 11229 10974 10719 10464 10208 9953 9698 10792 10658 10464 10908 10780 10022 10161 9603 9492 9584 9155 8806 8467 8136 7715 7379 7119 6818 6442 6064 5727 5542 5119 4839 4484 4156 3810 3464 3117 2771 2424 2078 1732 1385 1039 693 346 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 15000 10000 9400 9000 6000 5200 7050 5050 6100 5110 3060 3500 3550 3550 3510 4000 4000 3510 3250 3500 3800 3800 2501 3200 2600 2700 2500 2500 2500 2500 2500 2501 2501 2501 2501 2501 2501 2501 11161 11161 11161 11161 11161 11161 11161 11161 11161 11161 11161 6161 5561 5161 2161 1361 3211 1211 2261 1271 779 339 289 289 329 161 161 329 589 339 39 39 1338 639 1239 1139 1339 1339 1339 1339 1339 1338 1338 1338 1338 1338 1338 1338 Actual Gain Prize Total Gain/ Gain % of adjusted to AMT+Gain Loss @ total remi AVP @ end end Amt @end 1089 36089 9102 834 35834 9357 579 35579 9612 323 35323 9868 68 35068 10123 187 34813 10378 442 34558 10633 697 34303 10888 953 34047 11144 1208 33792 11399 1463 33537 11654 4631 44631 560 5097 45697 506 5303 46303 1112 8747 52747 7556 9419 54219 9028 6811 49761 4570 8950 53900 8709 7342 51242 6051 8221 53111 7920 10363 57303 12112 9494 55994 10803 9095 55545 10354 8756 55206 10015 8465 54955 9764 7554 53554 8363 7218 53218 8027 7448 53938 8747 7407 54157 8966 6781 53281 8090 6103 52303 7112 5766 51966 6775 6880 54379 9188 5758 52558 7367 6078 53478 8287 5623 52923 7732 5495 52995 7804 5149 52649 7458 4803 52303 7112 4456 51956 6765 4110 51610 6419 3762 51261 6070 3416 50915 5724 3070 50569 5378 2723 50222 5031 2377 49876 4685 2031 49530 4339 1684 49183 3992 [email protected] 20 21 21 22 22 23 24 24 25 25 26 1 1 2 17 20 10 19 13 18 27 24 23 22 22 19 18 19 20 18 16 15 20 16 18 17 17 17 16 15 14 13 13 12 11 10 10 9