Working Sheet For Mr.

Arora

Current Scenario
Bank / FI HDFC LTD
Loan Amount 18000000
ROI (%) 6.9
Tenure (Months) 188

Proposed Scenario
Bank / FI Citibank
Loan Amount 18000000
ROI (%) 6.9 Homesaver
Tenure(Months) 188

We save 78 months of interest by keeping 1Cr in Homesaver account

Total Interest saved 25.71 lacs (Calcuation done via amortisation schedule in sheet 2)
 Loan
Installment Installment Opening
EMI Outstandin Interest Principal
No. Date Balance
g
Rs. Rs.
1 Feb-21 Rs. 1,56,891 Rs. 1,03,500 Rs. 53,391
1,80,00,000 1,79,46,609
Loan
Installment Installment Opening
EMI Outstandin Interest Principal
No Date Balance
g
Rs. Rs.
1 Feb-21 Rs. 1,56,891 Rs. 1,03,500 Rs. 53,391
1,80,00,000 1,79,46,609
Rs. Rs.
2 Mar-21 Rs. 1,56,891 Rs. 1,03,193 Rs. 53,698
1,79,46,609 1,78,92,911
Rs. Rs.
3 Apr-21 Rs. 1,56,891 Rs. 1,02,884 Rs. 54,007
1,78,92,911 1,78,38,904
Rs. Rs.
4 May-21 Rs. 1,56,891 Rs. 1,02,574 Rs. 54,317
1,78,38,904 1,77,84,587
Rs. Rs.
5 Jun-21 Rs. 1,56,891 Rs. 1,02,261 Rs. 54,630
1,77,84,587 1,77,29,957
Rs. Rs.
6 Jul-21 Rs. 1,56,891 Rs. 1,01,947 Rs. 54,944
1,77,29,957 1,76,75,013
Rs. Rs.
7 Aug-21 Rs. 1,56,891 Rs. 1,01,631 Rs. 55,260
1,76,75,013 1,76,19,753
Rs. Rs.
8 Sep-21 Rs. 1,56,891 Rs. 1,01,314 Rs. 55,577
1,76,19,753 1,75,64,176
Rs. Rs.
9 Oct-21 Rs. 1,56,891 Rs. 1,00,994 Rs. 55,897
1,75,64,176 1,75,08,279
Rs. Rs.
10 Nov-21 Rs. 1,56,891 Rs. 1,00,673 Rs. 56,218
1,75,08,279 1,74,52,061
Rs. Rs.
11 Dec-21 Rs. 1,56,891 Rs. 1,00,349 Rs. 56,542
1,74,52,061 1,73,95,519
Rs. Rs.
12 Jan-22 Rs. 1,56,891 Rs. 1,00,024 Rs. 56,867
1,73,95,519 1,73,38,652
Rs. Rs.
13 Feb-22 Rs. 1,56,891 Rs. 99,697 Rs. 57,194
1,73,38,652 1,72,81,458
Rs. Rs.
14 Mar-22 Rs. 1,56,891 Rs. 99,368 Rs. 57,523
1,72,81,458 1,72,23,935
Rs. Rs.
15 Apr-22 Rs. 1,56,891 Rs. 99,038 Rs. 57,853
1,72,23,935 1,71,66,082
Rs. Rs.
16 May-22 Rs. 1,56,891 Rs. 98,705 Rs. 58,186
1,71,66,082 1,71,07,896
Rs. Rs.
17 Jun-22 Rs. 1,56,891 Rs. 98,370 Rs. 58,521
1,71,07,896 1,70,49,375
Rs. Rs.
18 Jul-22 Rs. 1,56,891 Rs. 98,034 Rs. 58,857
1,70,49,375 1,69,90,518
Rs. Rs.
19 Aug-22 Rs. 1,56,891 Rs. 97,695 Rs. 59,196
1,69,90,518 1,69,31,322
Rs. Rs.
20 Sep-22 Rs. 1,56,891 Rs. 97,355 Rs. 59,536
1,69,31,322 1,68,71,786
Rs. Rs.
21 Oct-22 Rs. 1,56,891 Rs. 97,013 Rs. 59,878
1,68,71,786 1,68,11,908
Rs. Rs.
22 Nov-22 Rs. 1,56,891 Rs. 96,668 Rs. 60,223
1,68,11,908 1,67,51,685
Rs. Rs.
23 Dec-22 Rs. 1,56,891 Rs. 96,322 Rs. 60,569
1,67,51,685 1,66,91,116
Rs. Rs.
24 Jan-23 Rs. 1,56,891 Rs. 95,974 Rs. 60,917
1,66,91,116 1,66,30,199
Rs. Rs.
25 Feb-23 Rs. 1,56,891 Rs. 95,624 Rs. 61,267
1,66,30,199 1,65,68,932
Rs. Rs.
26 Mar-23 Rs. 1,56,891 Rs. 95,271 Rs. 61,620
1,65,68,932 1,65,07,312
 Rs. Rs.
27 Apr-23 Rs. 1,56,891 Rs. 94,917 Rs. 61,974
1,65,07,312 1,64,45,338
Rs. Rs.
28 May-23 Rs. 1,56,891 Rs. 94,561 Rs. 62,330
1,64,45,338 1,63,83,008
Rs. Rs.
29 Jun-23 Rs. 1,56,891 Rs. 94,202 Rs. 62,689
1,63,83,008 1,63,20,319
Rs. Rs.
30 Jul-23 Rs. 1,56,891 Rs. 93,842 Rs. 63,049
1,63,20,319 1,62,57,270
Rs. Rs.
31 Aug-23 Rs. 1,56,891 Rs. 93,479 Rs. 63,412
1,62,57,270 1,61,93,858
Rs. Rs.
32 Sep-23 Rs. 1,56,891 Rs. 93,115 Rs. 63,776
1,61,93,858 1,61,30,082
Rs. Rs.
33 Oct-23 Rs. 1,56,891 Rs. 92,748 Rs. 64,143
1,61,30,082 1,60,65,939
Rs. Rs.
34 Nov-23 Rs. 1,56,891 Rs. 92,379 Rs. 64,512
1,60,65,939 1,60,01,427
Rs. Rs.
35 Dec-23 Rs. 1,56,891 Rs. 92,008 Rs. 64,883
1,60,01,427 1,59,36,544
Rs. Rs.
36 Jan-24 Rs. 1,56,891 Rs. 91,635 Rs. 65,256
1,59,36,544 1,58,71,288
Rs. Rs.
37 Feb-24 Rs. 1,56,891 Rs. 91,260 Rs. 65,631
1,58,71,288 1,58,05,657
Rs. Rs.
38 Mar-24 Rs. 1,56,891 Rs. 90,883 Rs. 66,008
1,58,05,657 1,57,39,649
Rs. Rs.
39 Apr-24 Rs. 1,56,891 Rs. 90,503 Rs. 66,388
1,57,39,649 1,56,73,261
Rs. Rs.
40 May-24 Rs. 1,56,891 Rs. 90,121 Rs. 66,770
1,56,73,261 1,56,06,491
Rs. Rs.
41 Jun-24 Rs. 1,56,891 Rs. 89,737 Rs. 67,154
1,56,06,491 1,55,39,337
Rs. Rs.
42 Jul-24 Rs. 1,56,891 Rs. 89,351 Rs. 67,540
1,55,39,337 1,54,71,797
Rs. Rs.
43 Aug-24 Rs. 1,56,891 Rs. 88,963 Rs. 67,928
1,54,71,797 1,54,03,869
Rs. Rs.
44 Sep-24 Rs. 1,56,891 Rs. 88,572 Rs. 68,319
1,54,03,869 1,53,35,550
Rs. Rs.
45 Oct-24 Rs. 1,56,891 Rs. 88,179 Rs. 68,712
1,53,35,550 1,52,66,838
Rs. Rs.
46 Nov-24 Rs. 1,56,891 Rs. 87,784 Rs. 69,107
1,52,66,838 1,51,97,731
Rs. Rs.
47 Dec-24 Rs. 1,56,891 Rs. 87,387 Rs. 69,504
1,51,97,731 1,51,28,227
Rs. Rs.
48 Jan-25 Rs. 1,56,891 Rs. 86,987 Rs. 69,904
1,51,28,227 1,50,58,323
Rs. Rs.
49 Feb-25 Rs. 1,56,891 Rs. 86,585 Rs. 70,306
1,50,58,323 1,49,88,017
Rs. Rs.
50 Mar-25 Rs. 1,56,891 Rs. 86,181 Rs. 70,710
1,49,88,017 1,49,17,307
Rs. Rs.
51 Apr-25 Rs. 1,56,891 Rs. 85,775 Rs. 71,116
1,49,17,307 1,48,46,191
Rs. Rs.
52 May-25 Rs. 1,56,891 Rs. 85,366 Rs. 71,525
1,48,46,191 1,47,74,666
Rs. Rs.
53 Jun-25 Rs. 1,56,891 Rs. 84,954 Rs. 71,937
1,47,74,666 1,47,02,729
Rs. Rs.
54 Jul-25 Rs. 1,56,891 Rs. 84,541 Rs. 72,350
1,47,02,729 1,46,30,379
Rs. Rs.
55 Aug-25 Rs. 1,56,891 Rs. 84,125 Rs. 72,766
1,46,30,379 1,45,57,613
Rs. Rs.
56 Sep-25 Rs. 1,56,891 Rs. 83,706 Rs. 73,185
1,45,57,613 1,44,84,428
 Rs. Rs.
57 Oct-25 Rs. 1,56,891 Rs. 83,285 Rs. 73,606
1,44,84,428 1,44,10,822
Rs. Rs.
58 Nov-25 Rs. 1,56,891 Rs. 82,862 Rs. 74,029
1,44,10,822 1,43,36,793
Rs. Rs.
59 Dec-25 Rs. 1,56,891 Rs. 82,437 Rs. 74,454
1,43,36,793 1,42,62,339
Rs. Rs.
60 Jan-26 Rs. 1,56,891 Rs. 82,008 Rs. 74,883
1,42,62,339 1,41,87,456
Rs. Rs.
61 Feb-26 Rs. 1,56,891 Rs. 81,578 Rs. 75,313
1,41,87,456 1,41,12,143
Rs. Rs.
62 Mar-26 Rs. 1,56,891 Rs. 81,145 Rs. 75,746
1,41,12,143 1,40,36,397
Rs. Rs.
63 Apr-26 Rs. 1,56,891 Rs. 80,709 Rs. 76,182
1,40,36,397 1,39,60,215
Rs. Rs.
64 May-26 Rs. 1,56,891 Rs. 80,271 Rs. 76,620
1,39,60,215 1,38,83,595
Rs. Rs.
65 Jun-26 Rs. 1,56,891 Rs. 79,831 Rs. 77,060
1,38,83,595 1,38,06,535
Rs. Rs.
66 Jul-26 Rs. 1,56,891 Rs. 79,388 Rs. 77,503
1,38,06,535 1,37,29,032
Rs. Rs.
67 Aug-26 Rs. 1,56,891 Rs. 78,942 Rs. 77,949
1,37,29,032 1,36,51,083
Rs. Rs.
68 Sep-26 Rs. 1,56,891 Rs. 78,494 Rs. 78,397
1,36,51,083 1,35,72,686
Rs. Rs.
69 Oct-26 Rs. 1,56,891 Rs. 78,043 Rs. 78,848
1,35,72,686 1,34,93,838
Rs. Rs.
70 Nov-26 Rs. 1,56,891 Rs. 77,590 Rs. 79,301
1,34,93,838 1,34,14,537
Rs. Rs.
71 Dec-26 Rs. 1,56,891 Rs. 77,134 Rs. 79,757
1,34,14,537 1,33,34,780
Rs. Rs.
72 Jan-27 Rs. 1,56,891 Rs. 76,675 Rs. 80,216
1,33,34,780 1,32,54,564
Rs. Rs.
73 Feb-27 Rs. 1,56,891 Rs. 76,214 Rs. 80,677
1,32,54,564 1,31,73,887
Rs. Rs.
74 Mar-27 Rs. 1,56,891 Rs. 75,750 Rs. 81,141
1,31,73,887 1,30,92,746
Rs. Rs.
75 Apr-27 Rs. 1,56,891 Rs. 75,283 Rs. 81,608
1,30,92,746 1,30,11,138
Rs. Rs.
76 May-27 Rs. 1,56,891 Rs. 74,814 Rs. 82,077
1,30,11,138 1,29,29,061
Rs. Rs.
77 Jun-27 Rs. 1,56,891 Rs. 74,342 Rs. 82,549
1,29,29,061 1,28,46,512
Rs. Rs.
78 Jul-27 Rs. 1,56,891 Rs. 73,867 Rs. 83,024
1,28,46,512 1,27,63,488
Rs. Rs.
79 Aug-27 Rs. 1,56,891 Rs. 73,390 Rs. 83,501
1,27,63,488 1,26,79,987
Rs. Rs.
80 Sep-27 Rs. 1,56,891 Rs. 72,910 Rs. 83,981
1,26,79,987 1,25,96,006
Rs. Rs.
81 Oct-27 Rs. 1,56,891 Rs. 72,427 Rs. 84,464
1,25,96,006 1,25,11,542
Rs. Rs.
82 Nov-27 Rs. 1,56,891 Rs. 71,941 Rs. 84,950
1,25,11,542 1,24,26,592
Rs. Rs.
83 Dec-27 Rs. 1,56,891 Rs. 71,453 Rs. 85,438
1,24,26,592 1,23,41,154
Rs. Rs.
84 Jan-28 Rs. 1,56,891 Rs. 70,962 Rs. 85,929
1,23,41,154 1,22,55,225
Rs. Rs.
85 Feb-28 Rs. 1,56,891 Rs. 70,468 Rs. 86,423
1,22,55,225 1,21,68,802
Rs. Rs.
86 Mar-28 Rs. 1,56,891 Rs. 69,971 Rs. 86,920
1,21,68,802 1,20,81,882
 Rs. Rs.
87 Apr-28 Rs. 1,56,891 Rs. 69,471 Rs. 87,420
1,20,81,882 1,19,94,462
Rs. Rs.
88 May-28 Rs. 1,56,891 Rs. 68,968 Rs. 87,923
1,19,94,462 1,19,06,539
Rs. Rs.
89 Jun-28 Rs. 1,56,891 Rs. 68,463 Rs. 88,428
1,19,06,539 1,18,18,111
Rs. Rs.
90 Jul-28 Rs. 1,56,891 Rs. 67,954 Rs. 88,937
1,18,18,111 1,17,29,174
Rs. Rs.
91 Aug-28 Rs. 1,56,891 Rs. 67,443 Rs. 89,448
1,17,29,174 1,16,39,726
Rs. Rs.
92 Sep-28 Rs. 1,56,891 Rs. 66,928 Rs. 89,963
1,16,39,726 1,15,49,763
Rs. Rs.
93 Oct-28 Rs. 1,56,891 Rs. 66,411 Rs. 90,480
1,15,49,763 1,14,59,283
Rs. Rs.
94 Nov-28 Rs. 1,56,891 Rs. 65,891 Rs. 91,000
1,14,59,283 1,13,68,283
Rs. Rs.
95 Dec-28 Rs. 1,56,891 Rs. 65,368 Rs. 91,523
1,13,68,283 1,12,76,760
Rs. Rs.
96 Jan-29 Rs. 1,56,891 Rs. 64,841 Rs. 92,050
1,12,76,760 1,11,84,710
Rs. Rs.
97 Feb-29 Rs. 1,56,891 Rs. 64,312 Rs. 92,579
1,11,84,710 1,10,92,131
Rs. Rs.
98 Mar-29 Rs. 1,56,891 Rs. 63,780 Rs. 93,111
1,10,92,131 1,09,99,020
Rs. Rs.
99 Apr-29 Rs. 1,56,891 Rs. 63,244 Rs. 93,647
1,09,99,020 1,09,05,373
Rs. Rs.
100 May-29 Rs. 1,56,891 Rs. 62,706 Rs. 94,185
1,09,05,373 1,08,11,188
Rs. Rs.
101 Jun-29 Rs. 1,56,891 Rs. 62,164 Rs. 94,727
1,08,11,188 1,07,16,461
Rs. Rs.
102 Jul-29 Rs. 1,56,891 Rs. 61,620 Rs. 95,271
1,07,16,461 1,06,21,190
Rs. Rs.
103 Aug-29 Rs. 1,56,891 Rs. 61,072 Rs. 95,819
1,06,21,190 1,05,25,371
Rs. Rs.
104 Sep-29 Rs. 1,56,891 Rs. 60,521 Rs. 96,370
1,05,25,371 1,04,29,001
Rs. Rs.
105 Oct-29 Rs. 1,56,891 Rs. 59,967 Rs. 96,924
1,04,29,001 1,03,32,077
Rs. Rs.
106 Nov-29 Rs. 1,56,891 Rs. 59,409 Rs. 97,482
1,03,32,077 1,02,34,595
Rs. Rs.
107 Dec-29 Rs. 1,56,891 Rs. 58,849 Rs. 98,042
1,02,34,595 1,01,36,553
Rs. Rs.
108 Jan-30 Rs. 1,56,891 58,285 Rs. 98,606
1,01,36,553 1,00,37,947
Rs. Rs.
109 Feb-30 Rs. 1,56,891 57,718 Rs. 99,173
1,00,37,947 99,38,774
Rs. Rs.
110 Mar-30 Rs. 1,56,891 57,148 Rs. 99,743
99,38,774 98,39,031
Rs. Rs.
111 Apr-30 Rs. 1,56,891 56,574 Rs. 1,00,317
98,39,031 97,38,714
Rs. Rs.
112 May-30 Rs. 1,56,891 55,998 Rs. 1,00,893
97,38,714 96,37,821
Rs. Rs.
113 Jun-30 Rs. 1,56,891 55,417 Rs. 1,01,474
96,37,821 95,36,347
Rs. Rs.
114 Jul-30 Rs. 1,56,891 54,834 Rs. 1,02,057
95,36,347 94,34,290
Rs. Rs.
115 Aug-30 Rs. 1,56,891 54,247 Rs. 1,02,644
94,34,290 93,31,646
Rs. Rs.
116 Sep-30 Rs. 1,56,891 53,657 Rs. 1,03,234
93,31,646 92,28,412
 Rs. Rs.
117 Oct-30 Rs. 1,56,891 53,063 Rs. 1,03,828
92,28,412 91,24,584
Rs. Rs.
118 Nov-30 Rs. 1,56,891 52,466 Rs. 1,04,425
91,24,584 90,20,159
Rs. Rs.
119 Dec-30 Rs. 1,56,891 51,866 Rs. 1,05,025
90,20,159 89,15,134
Rs. Rs.
120 Jan-31 Rs. 1,56,891 51,262 Rs. 1,05,629
89,15,134 88,09,505
Rs. Rs.
121 Feb-31 Rs. 1,56,891 50,655 Rs. 1,06,236
88,09,505 87,03,269
Rs. Rs.
122 Mar-31 Rs. 1,56,891 50,044 Rs. 1,06,847
87,03,269 85,96,422
Rs. Rs.
123 Apr-31 Rs. 1,56,891 49,429 Rs. 1,07,462
85,96,422 84,88,960
Rs. Rs.
124 May-31 Rs. 1,56,891 48,812 Rs. 1,08,079
84,88,960 83,80,881
Rs. Rs.
125 Jun-31 Rs. 1,56,891 48,190 Rs. 1,08,701
83,80,881 82,72,180
Rs. Rs.
126 Jul-31 Rs. 1,56,891 47,565 Rs. 1,09,326
82,72,180 81,62,854
Rs. Rs.
127 Aug-31 Rs. 1,56,891 46,936 Rs. 1,09,955
81,62,854 80,52,899
Rs. Rs.
128 Sep-31 Rs. 1,56,891 46,304 Rs. 1,10,587
80,52,899 79,42,312
Rs. Rs.
129 Oct-31 Rs. 1,56,891 45,668 Rs. 1,11,223
79,42,312 78,31,089
Rs. Rs.
130 Nov-31 Rs. 1,56,891 45,029 Rs. 1,11,862
78,31,089 77,19,227
Rs. Rs.
131 Dec-31 Rs. 1,56,891 44,386 Rs. 1,12,505
77,19,227 76,06,722
Rs. Rs.
132 Jan-32 Rs. 1,56,891 43,739 Rs. 1,13,152
76,06,722 74,93,570
Rs. Rs.
133 Feb-32 Rs. 1,56,891 43,088 Rs. 1,13,803
74,93,570 73,79,767
Rs. Rs.
134 Mar-32 Rs. 1,56,891 42,434 Rs. 1,14,457
73,79,767 72,65,310
Rs. Rs.
135 Apr-32 Rs. 1,56,891 41,776 Rs. 1,15,115
72,65,310 71,50,195
Rs. Rs.
136 May-32 Rs. 1,56,891 41,114 Rs. 1,15,777
71,50,195 70,34,418
Rs. Rs.
137 Jun-32 Rs. 1,56,891 40,448 Rs. 1,16,443
70,34,418 69,17,975
Rs. Rs.
138 Jul-32 Rs. 1,56,891 39,778 Rs. 1,17,113
69,17,975 68,00,862
Rs. Rs.
139 Aug-32 Rs. 1,56,891 39,105 Rs. 1,17,786
68,00,862 66,83,076
Rs. Rs.
140 Sep-32 Rs. 1,56,891 38,428 Rs. 1,18,463
66,83,076 65,64,613
Rs. Rs.
141 Oct-32 Rs. 1,56,891 37,747 Rs. 1,19,144
65,64,613 64,45,469
Rs. Rs.
142 Nov-32 Rs. 1,56,891 37,061 Rs. 1,19,830
64,45,469 63,25,639
Rs. Rs.
143 Dec-32 Rs. 1,56,891 36,372 Rs. 1,20,519
63,25,639 62,05,120
Rs. Rs.
144 Jan-33 Rs. 1,56,891 35,679 Rs. 1,21,212
62,05,120 60,83,908
Rs. Rs.
145 Feb-33 Rs. 1,56,891 34,982 Rs. 1,21,909
60,83,908 59,61,999
Rs. Rs.
146 Mar-33 Rs. 1,56,891 34,281 Rs. 1,22,610
59,61,999 58,39,389
 Rs. Rs.
147 Apr-33 Rs. 1,56,891 33,576 Rs. 1,23,315
58,39,389 57,16,074
Rs. Rs.
148 May-33 Rs. 1,56,891 32,867 Rs. 1,24,024
57,16,074 55,92,050
Rs. Rs.
149 Jun-33 Rs. 1,56,891 32,154 Rs. 1,24,737
55,92,050 54,67,313
Rs. Rs.
150 Jul-33 Rs. 1,56,891 31,437 Rs. 1,25,454
54,67,313 53,41,859
Rs. Rs.
151 Aug-33 Rs. 1,56,891 30,716 Rs. 1,26,175
53,41,859 52,15,684
Rs. Rs.
152 Sep-33 Rs. 1,56,891 29,990 Rs. 1,26,901
52,15,684 50,88,783
Rs. Rs.
153 Oct-33 Rs. 1,56,891 29,261 Rs. 1,27,630
50,88,783 49,61,153
Rs. Rs.
154 Nov-33 Rs. 1,56,891 28,527 Rs. 1,28,364
49,61,153 48,32,789
Rs. Rs.
155 Dec-33 Rs. 1,56,891 27,789 Rs. 1,29,102
48,32,789 47,03,687
Rs. Rs.
156 Jan-34 Rs. 1,56,891 27,046 Rs. 1,29,845
47,03,687 45,73,842
Rs. Rs.
157 Feb-34 Rs. 1,56,891 26,300 Rs. 1,30,591
45,73,842 44,43,251
Rs. Rs.
158 Mar-34 Rs. 1,56,891 25,549 Rs. 1,31,342
44,43,251 43,11,909
Rs. Rs.
159 Apr-34 Rs. 1,56,891 24,793 Rs. 1,32,098
43,11,909 41,79,811
Rs. Rs.
160 May-34 Rs. 1,56,891 24,034 Rs. 1,32,857
41,79,811 40,46,954
Rs. Rs.
161 Jun-34 Rs. 1,56,891 23,270 Rs. 1,33,621
40,46,954 39,13,333
Rs. Rs.
162 Jul-34 Rs. 1,56,891 22,502 Rs. 1,34,389
39,13,333 37,78,944
Rs. Rs.
163 Aug-34 Rs. 1,56,891 21,729 Rs. 1,35,162
37,78,944 36,43,782
Rs. Rs.
164 Sep-34 Rs. 1,56,891 20,952 Rs. 1,35,939
36,43,782 35,07,843
Rs. Rs.
165 Oct-34 Rs. 1,56,891 20,170 Rs. 1,36,721
35,07,843 33,71,122
Rs. Rs.
166 Nov-34 Rs. 1,56,891 19,384 Rs. 1,37,507
33,71,122 32,33,615
Rs. Rs.
167 Dec-34 Rs. 1,56,891 18,593 Rs. 1,38,298
32,33,615 30,95,317
Rs. Rs.
168 Jan-35 Rs. 1,56,891 17,798 Rs. 1,39,093
30,95,317 29,56,224
Rs. Rs.
169 Feb-35 Rs. 1,56,891 16,998 Rs. 1,39,893
29,56,224 28,16,331
Rs. Rs.
170 Mar-35 Rs. 1,56,891 16,194 Rs. 1,40,697
28,16,331 26,75,634
Rs. Rs.
171 Apr-35 Rs. 1,56,891 15,385 Rs. 1,41,506
26,75,634 25,34,128
Rs. Rs.
172 May-35 Rs. 1,56,891 14,571 Rs. 1,42,320
25,34,128 23,91,808
Rs. Rs.
173 Jun-35 Rs. 1,56,891 13,753 Rs. 1,43,138
23,91,808 22,48,670
Rs. Rs.
174 Jul-35 Rs. 1,56,891 12,930 Rs. 1,43,961
22,48,670 21,04,709
Rs. Rs.
175 Aug-35 Rs. 1,56,891 12,102 Rs. 1,44,789
21,04,709 19,59,920
Rs. Rs.
176 Sep-35 Rs. 1,56,891 11,270 Rs. 1,45,621
19,59,920 18,14,299
 Rs. Rs.
177 Oct-35 Rs. 1,56,891 10,432 Rs. 1,46,459
18,14,299 16,67,840
Rs. Rs.
178 Nov-35 Rs. 1,56,891 9,590 Rs. 1,47,301
16,67,840 15,20,539
Rs. Rs.
179 Dec-35 Rs. 1,56,891 8,743 Rs. 1,48,148
15,20,539 13,72,391
Rs. Rs.
180 Jan-36 Rs. 1,56,891 7,891 Rs. 1,49,000
13,72,391 12,23,391
Rs. Rs.
181 Feb-36 Rs. 1,56,891 7,034 Rs. 1,49,857
12,23,391 10,73,534
Rs.
182 Mar-36 Rs. 1,56,891 Rs. 9,22,816 6,173 Rs. 1,50,718
10,73,534

183 Apr-36 Rs. 9,22,816 Rs. 1,56,891 Rs. 7,71,231 5,306 Rs. 1,51,585

184 May-36 Rs. 7,71,231 Rs. 1,56,891 Rs. 6,18,775 4,435 Rs. 1,52,456

185 Jun-36 Rs. 6,18,775 Rs. 1,56,891 Rs. 4,65,442 3,558 Rs. 1,53,333

186 Jul-36 Rs. 4,65,442 Rs. 1,56,891 Rs. 3,11,227 2,676 Rs. 1,54,215

187 Aug-36 Rs. 3,11,227 Rs. 1,56,891 Rs. 1,56,126 1,790 Rs. 1,55,101

188 Sep-36 Rs. 1,56,126 Rs. 1,56,891 Rs. 133 898 Rs. 1,55,993

Rs. Rs. Rs.

Total:
2,94,95,508 1,14,95,641 1,79,99,867