EMI Calculator

Home Loan Amount (Rs)

Interest Rate (% per annum)

Loan Tenure

Monthly Payment (EMI)
₹ 0
Total Interest Payable
₹ 0
Total Payment (Principal + Interest)
₹ 0

Year

Principal (A)

Interest (B)

Total Payment (A + B)

Balance

2024

Rs. -1,05,806

Rs. 1,05,806

Rs. 0

Rs. 26,05,806

	Sep	Rs. -26,042	Rs. 26,042	Rs. 0	Rs. 25,26,042
	Oct	Rs. -26,313	Rs. 26,313	Rs. 0	Rs. 25,52,355
	Nov	Rs. -26,587	Rs. 26,587	Rs. 0	Rs. 25,78,942
	Dec	Rs. -26,864	Rs. 26,864	Rs. 0	Rs. 26,05,806

2025

Rs. -3,45,051

Rs. 3,45,051

Rs. 0

Rs. 29,50,857

	Jan	Rs. -27,144	Rs. 27,144	Rs. 0	Rs. 26,32,950
	Feb	Rs. -27,427	Rs. 27,427	Rs. 0	Rs. 26,60,377
	Mar	Rs. -27,712	Rs. 27,712	Rs. 0	Rs. 26,88,089
	Apr	Rs. -28,001	Rs. 28,001	Rs. 0	Rs. 27,16,090
	May	Rs. -28,293	Rs. 28,293	Rs. 0	Rs. 27,44,383
	Jun	Rs. -28,587	Rs. 28,587	Rs. 0	Rs. 27,72,970
	Jul	Rs. -28,885	Rs. 28,885	Rs. 0	Rs. 28,01,855
	Aug	Rs. -29,186	Rs. 29,186	Rs. 0	Rs. 28,31,041
	Sep	Rs. -29,490	Rs. 29,490	Rs. 0	Rs. 28,60,531
	Oct	Rs. -29,797	Rs. 29,797	Rs. 0	Rs. 28,90,328
	Nov	Rs. -30,108	Rs. 30,108	Rs. 0	Rs. 29,20,436
	Dec	Rs. -30,421	Rs. 30,421	Rs. 0	Rs. 29,50,857

2026

Rs. -3,90,741

Rs. 3,90,741

Rs. 0

Rs. 33,41,598

	Jan	Rs. -30,738	Rs. 30,738	Rs. 0	Rs. 29,81,595
	Feb	Rs. -31,058	Rs. 31,058	Rs. 0	Rs. 30,12,653
	Mar	Rs. -31,382	Rs. 31,382	Rs. 0	Rs. 30,44,035
	Apr	Rs. -31,709	Rs. 31,709	Rs. 0	Rs. 30,75,744
	May	Rs. -32,039	Rs. 32,039	Rs. 0	Rs. 31,07,783
	Jun	Rs. -32,373	Rs. 32,373	Rs. 0	Rs. 31,40,156
	Jul	Rs. -32,710	Rs. 32,710	Rs. 0	Rs. 31,72,866
	Aug	Rs. -33,051	Rs. 33,051	Rs. 0	Rs. 32,05,917
	Sep	Rs. -33,395	Rs. 33,395	Rs. 0	Rs. 32,39,312
	Oct	Rs. -33,743	Rs. 33,743	Rs. 0	Rs. 32,73,055
	Nov	Rs. -34,094	Rs. 34,094	Rs. 0	Rs. 33,07,149
	Dec	Rs. -34,449	Rs. 34,449	Rs. 0	Rs. 33,41,598

2027

Rs. -4,42,479

Rs. 4,42,479

Rs. 0

Rs. 37,84,077

	Jan	Rs. -34,808	Rs. 34,808	Rs. 0	Rs. 33,76,406
	Feb	Rs. -35,171	Rs. 35,171	Rs. 0	Rs. 34,11,577
	Mar	Rs. -35,537	Rs. 35,537	Rs. 0	Rs. 34,47,114
	Apr	Rs. -35,907	Rs. 35,907	Rs. 0	Rs. 34,83,021
	May	Rs. -36,281	Rs. 36,281	Rs. 0	Rs. 35,19,302
	Jun	Rs. -36,659	Rs. 36,659	Rs. 0	Rs. 35,55,961
	Jul	Rs. -37,041	Rs. 37,041	Rs. 0	Rs. 35,93,002
	Aug	Rs. -37,427	Rs. 37,427	Rs. 0	Rs. 36,30,429
	Sep	Rs. -37,817	Rs. 37,817	Rs. 0	Rs. 36,68,246
	Oct	Rs. -38,211	Rs. 38,211	Rs. 0	Rs. 37,06,457
	Nov	Rs. -38,609	Rs. 38,609	Rs. 0	Rs. 37,45,066
	Dec	Rs. -39,011	Rs. 39,011	Rs. 0	Rs. 37,84,077

2028

Rs. -5,01,073

Rs. 5,01,073

Rs. 0

Rs. 42,85,150

	Jan	Rs. -39,417	Rs. 39,417	Rs. 0	Rs. 38,23,494
	Feb	Rs. -39,828	Rs. 39,828	Rs. 0	Rs. 38,63,322
	Mar	Rs. -40,243	Rs. 40,243	Rs. 0	Rs. 39,03,565
	Apr	Rs. -40,662	Rs. 40,662	Rs. 0	Rs. 39,44,227
	May	Rs. -41,086	Rs. 41,086	Rs. 0	Rs. 39,85,313
	Jun	Rs. -41,514	Rs. 41,514	Rs. 0	Rs. 40,26,827
	Jul	Rs. -41,946	Rs. 41,946	Rs. 0	Rs. 40,68,773
	Aug	Rs. -42,383	Rs. 42,383	Rs. 0	Rs. 41,11,156
	Sep	Rs. -42,825	Rs. 42,825	Rs. 0	Rs. 41,53,981
	Oct	Rs. -43,271	Rs. 43,271	Rs. 0	Rs. 41,97,252
	Nov	Rs. -43,721	Rs. 43,721	Rs. 0	Rs. 42,40,973
	Dec	Rs. -44,177	Rs. 44,177	Rs. 0	Rs. 42,85,150

2029

Rs. -5,67,422

Rs. 5,67,422

Rs. 0

Rs. 48,52,572

	Jan	Rs. -44,637	Rs. 44,637	Rs. 0	Rs. 43,29,787
	Feb	Rs. -45,102	Rs. 45,102	Rs. 0	Rs. 43,74,889
	Mar	Rs. -45,572	Rs. 45,572	Rs. 0	Rs. 44,20,461
	Apr	Rs. -46,046	Rs. 46,046	Rs. 0	Rs. 44,66,507
	May	Rs. -46,526	Rs. 46,526	Rs. 0	Rs. 45,13,033
	Jun	Rs. -47,011	Rs. 47,011	Rs. 0	Rs. 45,60,044
	Jul	Rs. -47,500	Rs. 47,500	Rs. 0	Rs. 46,07,544
	Aug	Rs. -47,995	Rs. 47,995	Rs. 0	Rs. 46,55,539
	Sep	Rs. -48,495	Rs. 48,495	Rs. 0	Rs. 47,04,034
	Oct	Rs. -49,000	Rs. 49,000	Rs. 0	Rs. 47,53,034
	Nov	Rs. -49,511	Rs. 49,511	Rs. 0	Rs. 48,02,545
	Dec	Rs. -50,027	Rs. 50,027	Rs. 0	Rs. 48,52,572

2030

Rs. -6,42,560

Rs. 6,42,560

Rs. 0

Rs. 54,95,132

	Jan	Rs. -50,548	Rs. 50,548	Rs. 0	Rs. 49,03,120
	Feb	Rs. -51,074	Rs. 51,074	Rs. 0	Rs. 49,54,194
	Mar	Rs. -51,606	Rs. 51,606	Rs. 0	Rs. 50,05,800
	Apr	Rs. -52,144	Rs. 52,144	Rs. 0	Rs. 50,57,944
	May	Rs. -52,687	Rs. 52,687	Rs. 0	Rs. 51,10,631
	Jun	Rs. -53,236	Rs. 53,236	Rs. 0	Rs. 51,63,867
	Jul	Rs. -53,790	Rs. 53,790	Rs. 0	Rs. 52,17,657
	Aug	Rs. -54,351	Rs. 54,351	Rs. 0	Rs. 52,72,008
	Sep	Rs. -54,917	Rs. 54,917	Rs. 0	Rs. 53,26,925
	Oct	Rs. -55,489	Rs. 55,489	Rs. 0	Rs. 53,82,414
	Nov	Rs. -56,067	Rs. 56,067	Rs. 0	Rs. 54,38,481
	Dec	Rs. -56,651	Rs. 56,651	Rs. 0	Rs. 54,95,132

2031

Rs. -7,27,644

Rs. 7,27,644

Rs. 0

Rs. 62,22,776

	Jan	Rs. -57,241	Rs. 57,241	Rs. 0	Rs. 55,52,373
	Feb	Rs. -57,837	Rs. 57,837	Rs. 0	Rs. 56,10,210
	Mar	Rs. -58,440	Rs. 58,440	Rs. 0	Rs. 56,68,650
	Apr	Rs. -59,048	Rs. 59,048	Rs. 0	Rs. 57,27,698
	May	Rs. -59,664	Rs. 59,664	Rs. 0	Rs. 57,87,362
	Jun	Rs. -60,285	Rs. 60,285	Rs. 0	Rs. 58,47,647
	Jul	Rs. -60,913	Rs. 60,913	Rs. 0	Rs. 59,08,560
	Aug	Rs. -61,548	Rs. 61,548	Rs. 0	Rs. 59,70,108
	Sep	Rs. -62,189	Rs. 62,189	Rs. 0	Rs. 60,32,297
	Oct	Rs. -62,836	Rs. 62,836	Rs. 0	Rs. 60,95,133
	Nov	Rs. -63,491	Rs. 63,491	Rs. 0	Rs. 61,58,624
	Dec	Rs. -64,152	Rs. 64,152	Rs. 0	Rs. 62,22,776

2032

Rs. -8,23,995

Rs. 8,23,995

Rs. 0

Rs. 70,46,771

	Jan	Rs. -64,821	Rs. 64,821	Rs. 0	Rs. 62,87,597
	Feb	Rs. -65,496	Rs. 65,496	Rs. 0	Rs. 63,53,093
	Mar	Rs. -66,178	Rs. 66,178	Rs. 0	Rs. 64,19,271
	Apr	Rs. -66,867	Rs. 66,867	Rs. 0	Rs. 64,86,138
	May	Rs. -67,564	Rs. 67,564	Rs. 0	Rs. 65,53,702
	Jun	Rs. -68,268	Rs. 68,268	Rs. 0	Rs. 66,21,970
	Jul	Rs. -68,979	Rs. 68,979	Rs. 0	Rs. 66,90,949
	Aug	Rs. -69,697	Rs. 69,697	Rs. 0	Rs. 67,60,646
	Sep	Rs. -70,423	Rs. 70,423	Rs. 0	Rs. 68,31,069
	Oct	Rs. -71,157	Rs. 71,157	Rs. 0	Rs. 69,02,226
	Nov	Rs. -71,898	Rs. 71,898	Rs. 0	Rs. 69,74,124
	Dec	Rs. -72,647	Rs. 72,647	Rs. 0	Rs. 70,46,771

2033

Rs. -9,33,105

Rs. 9,33,105

Rs. 0

Rs. 79,79,876

	Jan	Rs. -73,404	Rs. 73,404	Rs. 0	Rs. 71,20,175
	Feb	Rs. -74,168	Rs. 74,168	Rs. 0	Rs. 71,94,343
	Mar	Rs. -74,941	Rs. 74,941	Rs. 0	Rs. 72,69,284
	Apr	Rs. -75,722	Rs. 75,722	Rs. 0	Rs. 73,45,006
	May	Rs. -76,510	Rs. 76,510	Rs. 0	Rs. 74,21,516
	Jun	Rs. -77,307	Rs. 77,307	Rs. 0	Rs. 74,98,823
	Jul	Rs. -78,113	Rs. 78,113	Rs. 0	Rs. 75,76,936
	Aug	Rs. -78,926	Rs. 78,926	Rs. 0	Rs. 76,55,862
	Sep	Rs. -79,749	Rs. 79,749	Rs. 0	Rs. 77,35,611
	Oct	Rs. -80,579	Rs. 80,579	Rs. 0	Rs. 78,16,190
	Nov	Rs. -81,419	Rs. 81,419	Rs. 0	Rs. 78,97,609
	Dec	Rs. -82,267	Rs. 82,267	Rs. 0	Rs. 79,79,876

2034

Rs. -10,56,664

Rs. 10,56,664

Rs. 0

Rs. 90,36,540

	Jan	Rs. -83,124	Rs. 83,124	Rs. 0	Rs. 80,63,000
	Feb	Rs. -83,990	Rs. 83,990	Rs. 0	Rs. 81,46,990
	Mar	Rs. -84,864	Rs. 84,864	Rs. 0	Rs. 82,31,854
	Apr	Rs. -85,748	Rs. 85,748	Rs. 0	Rs. 83,17,602
	May	Rs. -86,642	Rs. 86,642	Rs. 0	Rs. 84,04,244
	Jun	Rs. -87,544	Rs. 87,544	Rs. 0	Rs. 84,91,788
	Jul	Rs. -88,456	Rs. 88,456	Rs. 0	Rs. 85,80,244
	Aug	Rs. -89,378	Rs. 89,378	Rs. 0	Rs. 86,69,622
	Sep	Rs. -90,309	Rs. 90,309	Rs. 0	Rs. 87,59,931
	Oct	Rs. -91,249	Rs. 91,249	Rs. 0	Rs. 88,51,180
	Nov	Rs. -92,200	Rs. 92,200	Rs. 0	Rs. 89,43,380
	Dec	Rs. -93,160	Rs. 93,160	Rs. 0	Rs. 90,36,540

2035

Rs. -11,96,583

Rs. 11,96,583

Rs. 0

Rs. 1,02,33,123

	Jan	Rs. -94,131	Rs. 94,131	Rs. 0	Rs. 91,30,671
	Feb	Rs. -95,111	Rs. 95,111	Rs. 0	Rs. 92,25,782
	Mar	Rs. -96,102	Rs. 96,102	Rs. 0	Rs. 93,21,884
	Apr	Rs. -97,103	Rs. 97,103	Rs. 0	Rs. 94,18,987
	May	Rs. -98,114	Rs. 98,114	Rs. 0	Rs. 95,17,101
	Jun	Rs. -99,136	Rs. 99,136	Rs. 0	Rs. 96,16,237
	Jul	Rs. -1,00,169	Rs. 1,00,169	Rs. 0	Rs. 97,16,406
	Aug	Rs. -1,01,213	Rs. 1,01,213	Rs. 0	Rs. 98,17,619
	Sep	Rs. -1,02,267	Rs. 1,02,267	Rs. 0	Rs. 99,19,886
	Oct	Rs. -1,03,332	Rs. 1,03,332	Rs. 0	Rs. 1,00,23,218
	Nov	Rs. -1,04,409	Rs. 1,04,409	Rs. 0	Rs. 1,01,27,627
	Dec	Rs. -1,05,496	Rs. 1,05,496	Rs. 0	Rs. 1,02,33,123

2036

Rs. -13,55,029

Rs. 13,55,029

Rs. 0

Rs. 1,15,88,152

	Jan	Rs. -1,06,595	Rs. 1,06,595	Rs. 0	Rs. 1,03,39,718
	Feb	Rs. -1,07,705	Rs. 1,07,705	Rs. 0	Rs. 1,04,47,423
	Mar	Rs. -1,08,827	Rs. 1,08,827	Rs. 0	Rs. 1,05,56,250
	Apr	Rs. -1,09,961	Rs. 1,09,961	Rs. 0	Rs. 1,06,66,211
	May	Rs. -1,11,106	Rs. 1,11,106	Rs. 0	Rs. 1,07,77,317
	Jun	Rs. -1,12,264	Rs. 1,12,264	Rs. 0	Rs. 1,08,89,581
	Jul	Rs. -1,13,433	Rs. 1,13,433	Rs. 0	Rs. 1,10,03,014
	Aug	Rs. -1,14,615	Rs. 1,14,615	Rs. 0	Rs. 1,11,17,629
	Sep	Rs. -1,15,809	Rs. 1,15,809	Rs. 0	Rs. 1,12,33,438
	Oct	Rs. -1,17,015	Rs. 1,17,015	Rs. 0	Rs. 1,13,50,453
	Nov	Rs. -1,18,234	Rs. 1,18,234	Rs. 0	Rs. 1,14,68,687
	Dec	Rs. -1,19,465	Rs. 1,19,465	Rs. 0	Rs. 1,15,88,152

2037

Rs. -15,34,460

Rs. 15,34,460

Rs. 0

Rs. 1,31,22,612

	Jan	Rs. -1,20,710	Rs. 1,20,710	Rs. 0	Rs. 1,17,08,862
	Feb	Rs. -1,21,967	Rs. 1,21,967	Rs. 0	Rs. 1,18,30,829
	Mar	Rs. -1,23,238	Rs. 1,23,238	Rs. 0	Rs. 1,19,54,067
	Apr	Rs. -1,24,522	Rs. 1,24,522	Rs. 0	Rs. 1,20,78,589
	May	Rs. -1,25,819	Rs. 1,25,819	Rs. 0	Rs. 1,22,04,408
	Jun	Rs. -1,27,129	Rs. 1,27,129	Rs. 0	Rs. 1,23,31,537
	Jul	Rs. -1,28,454	Rs. 1,28,454	Rs. 0	Rs. 1,24,59,991
	Aug	Rs. -1,29,792	Rs. 1,29,792	Rs. 0	Rs. 1,25,89,783
	Sep	Rs. -1,31,144	Rs. 1,31,144	Rs. 0	Rs. 1,27,20,927
	Oct	Rs. -1,32,510	Rs. 1,32,510	Rs. 0	Rs. 1,28,53,437
	Nov	Rs. -1,33,890	Rs. 1,33,890	Rs. 0	Rs. 1,29,87,327
	Dec	Rs. -1,35,285	Rs. 1,35,285	Rs. 0	Rs. 1,31,22,612

2038

Rs. -17,37,645

Rs. 17,37,645

Rs. 0

Rs. 1,48,60,257

	Jan	Rs. -1,36,694	Rs. 1,36,694	Rs. 0	Rs. 1,32,59,306
	Feb	Rs. -1,38,118	Rs. 1,38,118	Rs. 0	Rs. 1,33,97,424
	Mar	Rs. -1,39,557	Rs. 1,39,557	Rs. 0	Rs. 1,35,36,981
	Apr	Rs. -1,41,010	Rs. 1,41,010	Rs. 0	Rs. 1,36,77,991
	May	Rs. -1,42,479	Rs. 1,42,479	Rs. 0	Rs. 1,38,20,470
	Jun	Rs. -1,43,963	Rs. 1,43,963	Rs. 0	Rs. 1,39,64,433
	Jul	Rs. -1,45,463	Rs. 1,45,463	Rs. 0	Rs. 1,41,09,896
	Aug	Rs. -1,46,978	Rs. 1,46,978	Rs. 0	Rs. 1,42,56,874
	Sep	Rs. -1,48,509	Rs. 1,48,509	Rs. 0	Rs. 1,44,05,383
	Oct	Rs. -1,50,056	Rs. 1,50,056	Rs. 0	Rs. 1,45,55,439
	Nov	Rs. -1,51,619	Rs. 1,51,619	Rs. 0	Rs. 1,47,07,058
	Dec	Rs. -1,53,199	Rs. 1,53,199	Rs. 0	Rs. 1,48,60,257

2039

Rs. -19,67,735

Rs. 19,67,735

Rs. 0

Rs. 1,68,27,992

	Jan	Rs. -1,54,794	Rs. 1,54,794	Rs. 0	Rs. 1,50,15,051
	Feb	Rs. -1,56,407	Rs. 1,56,407	Rs. 0	Rs. 1,51,71,458
	Mar	Rs. -1,58,036	Rs. 1,58,036	Rs. 0	Rs. 1,53,29,494
	Apr	Rs. -1,59,682	Rs. 1,59,682	Rs. 0	Rs. 1,54,89,176
	May	Rs. -1,61,346	Rs. 1,61,346	Rs. 0	Rs. 1,56,50,522
	Jun	Rs. -1,63,026	Rs. 1,63,026	Rs. 0	Rs. 1,58,13,548
	Jul	Rs. -1,64,724	Rs. 1,64,724	Rs. 0	Rs. 1,59,78,272
	Aug	Rs. -1,66,440	Rs. 1,66,440	Rs. 0	Rs. 1,61,44,712
	Sep	Rs. -1,68,174	Rs. 1,68,174	Rs. 0	Rs. 1,63,12,886
	Oct	Rs. -1,69,926	Rs. 1,69,926	Rs. 0	Rs. 1,64,82,812
	Nov	Rs. -1,71,696	Rs. 1,71,696	Rs. 0	Rs. 1,66,54,508
	Dec	Rs. -1,73,484	Rs. 1,73,484	Rs. 0	Rs. 1,68,27,992

2040

Rs. -22,28,299

Rs. 22,28,299

Rs. 0

Rs. 1,90,56,291

	Jan	Rs. -1,75,292	Rs. 1,75,292	Rs. 0	Rs. 1,70,03,284
	Feb	Rs. -1,77,118	Rs. 1,77,118	Rs. 0	Rs. 1,71,80,402
	Mar	Rs. -1,78,963	Rs. 1,78,963	Rs. 0	Rs. 1,73,59,365
	Apr	Rs. -1,80,827	Rs. 1,80,827	Rs. 0	Rs. 1,75,40,192
	May	Rs. -1,82,710	Rs. 1,82,710	Rs. 0	Rs. 1,77,22,902
	Jun	Rs. -1,84,614	Rs. 1,84,614	Rs. 0	Rs. 1,79,07,516
	Jul	Rs. -1,86,537	Rs. 1,86,537	Rs. 0	Rs. 1,80,94,053
	Aug	Rs. -1,88,480	Rs. 1,88,480	Rs. 0	Rs. 1,82,82,533
	Sep	Rs. -1,90,443	Rs. 1,90,443	Rs. 0	Rs. 1,84,72,976
	Oct	Rs. -1,92,427	Rs. 1,92,427	Rs. 0	Rs. 1,86,65,403
	Nov	Rs. -1,94,431	Rs. 1,94,431	Rs. 0	Rs. 1,88,59,834
	Dec	Rs. -1,96,457	Rs. 1,96,457	Rs. 0	Rs. 1,90,56,291

2041

Rs. -25,23,358

Rs. 25,23,358

Rs. 0

Rs. 2,15,79,649

	Jan	Rs. -1,98,503	Rs. 1,98,503	Rs. 0	Rs. 1,92,54,794
	Feb	Rs. -2,00,571	Rs. 2,00,571	Rs. 0	Rs. 1,94,55,365
	Mar	Rs. -2,02,660	Rs. 2,02,660	Rs. 0	Rs. 1,96,58,025
	Apr	Rs. -2,04,771	Rs. 2,04,771	Rs. 0	Rs. 1,98,62,796
	May	Rs. -2,06,904	Rs. 2,06,904	Rs. 0	Rs. 2,00,69,700
	Jun	Rs. -2,09,059	Rs. 2,09,059	Rs. 0	Rs. 2,02,78,759
	Jul	Rs. -2,11,237	Rs. 2,11,237	Rs. 0	Rs. 2,04,89,996
	Aug	Rs. -2,13,437	Rs. 2,13,437	Rs. 0	Rs. 2,07,03,433
	Sep	Rs. -2,15,661	Rs. 2,15,661	Rs. 0	Rs. 2,09,19,094
	Oct	Rs. -2,17,907	Rs. 2,17,907	Rs. 0	Rs. 2,11,37,001
	Nov	Rs. -2,20,177	Rs. 2,20,177	Rs. 0	Rs. 2,13,57,178
	Dec	Rs. -2,22,471	Rs. 2,22,471	Rs. 0	Rs. 2,15,79,649

2042

Rs. -28,57,492

Rs. 28,57,492

Rs. 0

Rs. 2,44,37,141

	Jan	Rs. -2,24,788	Rs. 2,24,788	Rs. 0	Rs. 2,18,04,437
	Feb	Rs. -2,27,130	Rs. 2,27,130	Rs. 0	Rs. 2,20,31,567
	Mar	Rs. -2,29,495	Rs. 2,29,495	Rs. 0	Rs. 2,22,61,062
	Apr	Rs. -2,31,886	Rs. 2,31,886	Rs. 0	Rs. 2,24,92,948
	May	Rs. -2,34,302	Rs. 2,34,302	Rs. 0	Rs. 2,27,27,250
	Jun	Rs. -2,36,742	Rs. 2,36,742	Rs. 0	Rs. 2,29,63,992
	Jul	Rs. -2,39,208	Rs. 2,39,208	Rs. 0	Rs. 2,32,03,200
	Aug	Rs. -2,41,700	Rs. 2,41,700	Rs. 0	Rs. 2,34,44,900
	Sep	Rs. -2,44,218	Rs. 2,44,218	Rs. 0	Rs. 2,36,89,118
	Oct	Rs. -2,46,762	Rs. 2,46,762	Rs. 0	Rs. 2,39,35,880
	Nov	Rs. -2,49,332	Rs. 2,49,332	Rs. 0	Rs. 2,41,85,212
	Dec	Rs. -2,51,929	Rs. 2,51,929	Rs. 0	Rs. 2,44,37,141

2043

Rs. -32,35,871

Rs. 32,35,871

Rs. 0

Rs. 2,76,73,012

	Jan	Rs. -2,54,554	Rs. 2,54,554	Rs. 0	Rs. 2,46,91,695
	Feb	Rs. -2,57,205	Rs. 2,57,205	Rs. 0	Rs. 2,49,48,900
	Mar	Rs. -2,59,884	Rs. 2,59,884	Rs. 0	Rs. 2,52,08,784
	Apr	Rs. -2,62,592	Rs. 2,62,592	Rs. 0	Rs. 2,54,71,376
	May	Rs. -2,65,327	Rs. 2,65,327	Rs. 0	Rs. 2,57,36,703
	Jun	Rs. -2,68,091	Rs. 2,68,091	Rs. 0	Rs. 2,60,04,794
	Jul	Rs. -2,70,883	Rs. 2,70,883	Rs. 0	Rs. 2,62,75,677
	Aug	Rs. -2,73,705	Rs. 2,73,705	Rs. 0	Rs. 2,65,49,382
	Sep	Rs. -2,76,556	Rs. 2,76,556	Rs. 0	Rs. 2,68,25,938
	Oct	Rs. -2,79,437	Rs. 2,79,437	Rs. 0	Rs. 2,71,05,375
	Nov	Rs. -2,82,348	Rs. 2,82,348	Rs. 0	Rs. 2,73,87,723
	Dec	Rs. -2,85,289	Rs. 2,85,289	Rs. 0	Rs. 2,76,73,012

2044

Rs. -23,91,935

Rs. 23,91,935

Rs. 0

Rs. 3,00,64,947

	Jan	Rs. -2,88,261	Rs. 2,88,261	Rs. 0	Rs. 2,79,61,273
	Feb	Rs. -2,91,263	Rs. 2,91,263	Rs. 0	Rs. 2,82,52,536
	Mar	Rs. -2,94,297	Rs. 2,94,297	Rs. 0	Rs. 2,85,46,833
	Apr	Rs. -2,97,363	Rs. 2,97,363	Rs. 0	Rs. 2,88,44,196
	May	Rs. -3,00,460	Rs. 3,00,460	Rs. 0	Rs. 2,91,44,656
	Jun	Rs. -3,03,590	Rs. 3,03,590	Rs. 0	Rs. 2,94,48,246
	Jul	Rs. -3,06,753	Rs. 3,06,753	Rs. 0	Rs. 2,97,54,999
	Aug	Rs. -3,09,948	Rs. 3,09,948	Rs. 0	Rs. 3,00,64,947