Chits

CHIT VALUE	CHIT AMT & DURATION	ENTRANCE FEES	1ST MONTH DUE
100000	5000 X 20	100	5100
200000	8000 X 20	200	8200
300000	12000 x 25	300	12300
500000	20000 X 25	500	20500
1000000	40000 X 25	1000	41000
1500000	50000 x 30	1500	51500
2500000	100000 x 25	2500	102500
5000000	200000 x 25	5000	205000
1 Crore	400000 x 25	10000	410000

Months	Bid Amount	Dividend	Subscription
1	250000	–	–
2	250000	–	–
3	165000	85000	85000
4	165000	85000	170000
5	165000	85000	255000
6	165000	85000	340000
7	165000	85000	425000
8	165000	85000	510000
9	165000	85000	595000
10	165000	85000	680000
11	19000	700	4300
12	18000	650	4350
13	17000	600	4400
14	16000	550	4450
15	14000	450	4550
16	12000	350	4650
17	10000	250	4750
18	8000	150	4850
19	6000	50	4950
20	5000	0	5000
21	5000	0	5000
22	5000	0	5000
23	5000	0	5000
24	5000	0	5000
25	5000	0	5000
26	5000	0	5000	0	5000
27	0	0	0
28	0	0	0
29	0	0	0
30	0	0	0
31	0	0	0
32	0	0	0
33	0	0	0
34	0	0	0
35	0	0	0
36	0	0	0
37	0	0	0
38	0	0	0
39	0	0	0
40	0	0	0
Total		12000	88000

Months	Bid Amount	Dividend	Subscription
1	250,000	–	–
2	250,000	–	–
3	165,000	85,000	85,000
4	165,000	85,000	170,000
5	165,000	85,000	255,000
6	165,000	85,000	340,000
7	165,000	85,000	425,000
8	165,000	85,000	510,000
9	165,000	85,000	595,000
10	165,000	85,000	680,000
11	167,500	82,500	762,500
12	170,000	80,000	842,500
13	171,000	79,000	921,500
14	172,000	78,000	999,500
15	172,500	77,500	1,077,000
16	175,000	75,000	1,152,000
17	177,000	73,000	1,225,000
18	180,000	70,000	1,295,000
19	182,000	68,000	1,363,000
20	190,000	60,000	1,423,000
21	195,000	55,000	1,478,000
22	200,000	50,000	1,528,000
23	205,000	45,000	1,573,000
24	210,000	40,000	1,613,000
25	212,000	38,000	1,651,000
26	215,000	35,000	1,686,000
27	217,500	32,500	1,718,500
28	220,000	30,000	1,748,500
29	222,000	28,000	1,776,500
30	225,000	25,000	1,801,500
31	227,000	23,000	1,824,500
32	230,000	20,000	1,844,500
33	232,000	18,000	1,862,500
34	235,000	15,000	1,877,500
35	237,500	12,500	1,890,000
36	240,000	10,000	1,900,000
37	242,500	7,500	1,907,500
38	245,000	5,000	1,912,500
39	247,500	2,500	1,915,000
40	250,000	–	1,915,000

Months	Bid Amount	Dividend	Subscription
1	0	00	50000
2	250000	10000	40000
3	250000	10000	40000
4	250000	10000	40000
5	250000	10000	40000
6	240000	9500	40500
7	230000	9000	41000
8	220000	8500	41500
9	210000	8000	42000
10	200000	7500	42500
11	190000	7000	43000
12	180000	6500	43500
13	170000	6000	44000
14	160000	5500	44500
15	140000	4500	45500
16	120000	3500	46500
17	100000	2500	47500
18	80000	1500	48500
19	60000	500	49500
20	50000	0	50000
Total		120000	880000

Months	Bid Amount	Dividend	Subscription
1	–	–	40000
2	–	–	40000
3	300000	10000	30000
4	300000	10000	30000
5	300000	10000	30000
6	300000	10000	30000
7	300000	10000	30000
8	300000	10000	30000
9	280000	9200	30800
10	260000	8400	31600
11	250000	8000	32000
12	230000	7200	32800
13	220000	6800	33200
14	210000	6400	33600
15	190000	5600	34400
16	180000	5200	34800
17	160000	4400	35600
18	150000	4000	36000
19	130000	3200	36800
20	110000	2400	37600
21	100000	2000	38000
22	80000	1200	38800
23	70000	800	39200
24	60000	400	39200
25	55000	200	39800
Total		135400	864600

Months	Bid Amount	Dividend	Subscription
1	400000	0	0
2	400000	0	0
3	300000	100000	100000
4	300000	100000	200000
5	300000	100000	200000
6	300000	100000	400000
7	300000	100000	500000
8	300000	100000	600000
9	300000	100000	700000
10	304000	96000	796000
11	312000	88000	884000
12	324000	76000	960000
13	328000	72000	1032000
14	3040000	60000	1092000
15	352000	48000	1140000
16	364000	36000	1176000
17	368000	32000	1208000
18	373000	26400	1244400
19	371000	22400	1256800
20	381800	18400	1275200
21	386400	13600	1288800
22	392800	7200	1296000
23	396000	4000	1300000
24	397600	2400	1302400
25	400000	0	1302400
Total		1302400	8697600

Months	Bid Amount	Dividend	Subscription
1	–	–	20000
2	–	–	20000
3	150000	5000	15000
4	150000	5000	15000
5	150000	5000	15000
6	150000	5000	15000
7	150000	5000	15000
8	150000	5000	15000
9	140000	4600	15400
10	130000	4200	15800
11	125000	4000	16000
12	115000	3600	16400
13	111000	3400	16600
14	105000	3200	16800
15	95000	2800	17200
16	90000	2600	17400
17	80000	2200	17800
18	75000	2000	18000
19	65000	1600	18400
20	55000	1200	18800
21	50000	1000	19000
22	40000	600	19400
23	35000	400	19600
24	30000	200	19800
25	25000	100	19900
Total		67700	432300

Months	Bid Amount	Dividend	Subscription
1	0	00	25000
2	125000	5000	20000
3	125000	5000	20000
4	125000	5000	20000
5	125000	5000	20000
6	120000	4750	20250
7	115000	4500	20500
8	110000	4250	20750
9	105000	4000	21000
10	100000	3750	21250
11	95000	3500	21500
12	90000	3250	21750
13	85000	2750	22000
14	80000	2750	22250
15	70000	2250	22750
16	60000	1750	23250
17	50000	1250	23750
18	40000	750	24250
19	30000	250	24750
20	25000	0	25000
Total		60000	44000

Months	Bid Amount	Dividend	Subscription
1	0	00	10000
2	50000	2000	8000
3	50000	2000	8000
4	50000	2000	8000
5	50000	2000	8000
6	48000	1900	8100
7	46000	1800	8200
8	44000	1700	8300
9	42000	1600	8400
10	40000	1500	8500
11	38000	1400	8600
12	36000	1300	8700
13	34000	1200	8800
14	32000	1100	8900
15	28000	900	9100
16	24000	700	9300
17	20000	500	9500
18	16000	700	9300
19	12000	100	9900
20	10000	0	10000
Total		24000	176000

Months	Bid Amount	Dividend	Subscription
1	0	00	5000
2	25000	1000	4000
3	25000	1000	4000
4	25000	1000	4000
5	25000	1000	4000
6	24000	950	4050
7	23000	900	4100
8	22000	850	4150
9	21000	800	4200
10	20000	750	4250
11	19000	700	4300
12	18000	650	4350
13	17000	600	4400
14	16000	550	4450
15	14000	450	4550
16	12000	350	4650
17	10000	250	4750
18	8000	150	4850
19	6000	50	4950
20	5000	0	5000
Total		12000	88000