36
Author Disclaimer Enter the loan information Loan Amount ₹3,000,000.00 Interest Rate 10.1 Loan Tenure (months) 240 EMI ₹29,149.69 Final Disbursement Date Dec-2013 Month Regular Home Loan Principal Interest Dec-2013 Jan-2014 ₹3,899.69 ₹25,250.00 Feb-2014 ₹3,932.52 ₹25,217.18 Mar-2014 ₹3,965.61 ₹25,184.08 Apr-2014 ₹3,998.99 ₹25,150.70 May-2014 ₹4,032.65 ₹25,117.04 Jun-2014 ₹4,066.59 ₹25,083.10 Jul-2014 ₹4,100.82 ₹25,048.87 Aug-2014 ₹4,135.33 ₹25,014.36 Sep-2014 ₹4,170.14 ₹24,979.55 Oct-2014 ₹4,205.24 ₹24,944.46 Nov-2014 ₹4,240.63 ₹24,909.06 Dec-2014 ₹4,276.32 ₹24,873.37 Jan-2015 ₹4,312.32 ₹24,837.38 Feb-2015 ₹4,348.61 ₹24,801.08 Mar-2015 ₹4,385.21 ₹24,764.48 Apr-2015 ₹4,422.12 ₹24,727.57 EMICalculator.net http://emicalculator.net/sbi-maxgain-why-should-you-choo This excel is for illustration / rough estimation purpos monthly basis instead of daily basis. It also assumes th In reality, interest is calculated on a daily basis taki outgo. Your total outgo will also vary if the loan amoun Note: You will have to approach the bank to close the ho

SBI MaxGain (1)

Embed Size (px)

DESCRIPTION

SBI MaxGain

Citation preview

Page 1: SBI MaxGain (1)

Author

Disclaimer

Enter the loan informationLoan Amount ₹3,000,000.00 Interest Rate 10.1

Loan Tenure (months) 240EMI ₹29,149.69

Final Disbursement Date Dec-2013

MonthRegular Home Loan

Principal InterestDec-2013 ₹3,000,000.00 Jan-2014 ₹3,899.69 ₹25,250.00 ₹2,996,100.31 Feb-2014 ₹3,932.52 ₹25,217.18 ₹2,992,167.79 Mar-2014 ₹3,965.61 ₹25,184.08 ₹2,988,202.18 Apr-2014 ₹3,998.99 ₹25,150.70 ₹2,984,203.19

May-2014 ₹4,032.65 ₹25,117.04 ₹2,980,170.54 Jun-2014 ₹4,066.59 ₹25,083.10 ₹2,976,103.95 Jul-2014 ₹4,100.82 ₹25,048.87 ₹2,972,003.13

Aug-2014 ₹4,135.33 ₹25,014.36 ₹2,967,867.79 Sep-2014 ₹4,170.14 ₹24,979.55 ₹2,963,697.66 Oct-2014 ₹4,205.24 ₹24,944.46 ₹2,959,492.42 Nov-2014 ₹4,240.63 ₹24,909.06 ₹2,955,251.79 Dec-2014 ₹4,276.32 ₹24,873.37 ₹2,950,975.46 Jan-2015 ₹4,312.32 ₹24,837.38 ₹2,946,663.15 Feb-2015 ₹4,348.61 ₹24,801.08 ₹2,942,314.54 Mar-2015 ₹4,385.21 ₹24,764.48 ₹2,937,929.32 Apr-2015 ₹4,422.12 ₹24,727.57 ₹2,933,507.20

EMICalculator.nethttp://emicalculator.net/sbi-maxgain-why-should-you-choose-this-home-saver-loan

This excel is for illustration / rough estimation purposes only and should not be used for planning your finances or calculating your tax deductible amount etc. This excel calculates interest on a monthly basis instead of daily basis. It also assumes that your entire loan amount is disbursed in one go.

In reality, interest is calculated on a daily basis taking into account the surplus balance at the end of the day. Even if you park the amount for a few days in the month, you save on total interest outgo. Your total outgo will also vary if the loan amount is disbursed in stages and on your choice of pre-EMI or full EMI.

Note: You will have to approach the bank to close the home loan when Book Balance reaches zero.

Balance(End of Month)

Page 2: SBI MaxGain (1)

May-2015 ₹4,459.34 ₹24,690.35 ₹2,929,047.86 Jun-2015 ₹4,496.87 ₹24,652.82 ₹2,924,550.99 Jul-2015 ₹4,534.72 ₹24,614.97 ₹2,920,016.27

Aug-2015 ₹4,572.89 ₹24,576.80 ₹2,915,443.38 Sep-2015 ₹4,611.38 ₹24,538.32 ₹2,910,832.00 Oct-2015 ₹4,650.19 ₹24,499.50 ₹2,906,181.81 Nov-2015 ₹4,689.33 ₹24,460.36 ₹2,901,492.48 Dec-2015 ₹4,728.80 ₹24,420.90 ₹2,896,763.68 Jan-2016 ₹4,768.60 ₹24,381.09 ₹2,891,995.08 Feb-2016 ₹4,808.73 ₹24,340.96 ₹2,887,186.35 Mar-2016 ₹4,849.21 ₹24,300.49 ₹2,882,337.14 Apr-2016 ₹4,890.02 ₹24,259.67 ₹2,877,447.12

May-2016 ₹4,931.18 ₹24,218.51 ₹2,872,515.94 Jun-2016 ₹4,972.68 ₹24,177.01 ₹2,867,543.25 Jul-2016 ₹5,014.54 ₹24,135.16 ₹2,862,528.72

Aug-2016 ₹5,056.74 ₹24,092.95 ₹2,857,471.97 Sep-2016 ₹5,099.30 ₹24,050.39 ₹2,852,372.67 Oct-2016 ₹5,142.22 ₹24,007.47 ₹2,847,230.45 Nov-2016 ₹5,185.50 ₹23,964.19 ₹2,842,044.94 Dec-2016 ₹5,229.15 ₹23,920.54 ₹2,836,815.80 Jan-2017 ₹5,273.16 ₹23,876.53 ₹2,831,542.64 Feb-2017 ₹5,317.54 ₹23,832.15 ₹2,826,225.09 Mar-2017 ₹5,362.30 ₹23,787.39 ₹2,820,862.80 Apr-2017 ₹5,407.43 ₹23,742.26 ₹2,815,455.36

May-2017 ₹5,452.94 ₹23,696.75 ₹2,810,002.42 Jun-2017 ₹5,498.84 ₹23,650.85 ₹2,804,503.58 Jul-2017 ₹5,545.12 ₹23,604.57 ₹2,798,958.46

Aug-2017 ₹5,591.79 ₹23,557.90 ₹2,793,366.67 Sep-2017 ₹5,638.86 ₹23,510.84 ₹2,787,727.81 Oct-2017 ₹5,686.32 ₹23,463.38 ₹2,782,041.49 Nov-2017 ₹5,734.18 ₹23,415.52 ₹2,776,307.32 Dec-2017 ₹5,782.44 ₹23,367.25 ₹2,770,524.88 Jan-2018 ₹5,831.11 ₹23,318.58 ₹2,764,693.77 Feb-2018 ₹5,880.19 ₹23,269.51 ₹2,758,813.58 Mar-2018 ₹5,929.68 ₹23,220.01 ₹2,752,883.90 Apr-2018 ₹5,979.59 ₹23,170.11 ₹2,746,904.32

May-2018 ₹6,029.91 ₹23,119.78 ₹2,740,874.40 Jun-2018 ₹6,080.67 ₹23,069.03 ₹2,734,793.74 Jul-2018 ₹6,131.85 ₹23,017.85 ₹2,728,661.89

Aug-2018 ₹6,183.46 ₹22,966.24 ₹2,722,478.43 Sep-2018 ₹6,235.50 ₹22,914.19 ₹2,716,242.93 Oct-2018 ₹6,287.98 ₹22,861.71 ₹2,709,954.95 Nov-2018 ₹6,340.91 ₹22,808.79 ₹2,703,614.05 Dec-2018 ₹6,394.27 ₹22,755.42 ₹2,697,219.77 Jan-2019 ₹6,448.09 ₹22,701.60 ₹2,690,771.68

Page 3: SBI MaxGain (1)

Feb-2019 ₹6,502.36 ₹22,647.33 ₹2,684,269.32 Mar-2019 ₹6,557.09 ₹22,592.60 ₹2,677,712.22 Apr-2019 ₹6,612.28 ₹22,537.41 ₹2,671,099.94

May-2019 ₹6,667.94 ₹22,481.76 ₹2,664,432.01 Jun-2019 ₹6,724.06 ₹22,425.64 ₹2,657,707.95 Jul-2019 ₹6,780.65 ₹22,369.04 ₹2,650,927.30

Aug-2019 ₹6,837.72 ₹22,311.97 ₹2,644,089.58 Sep-2019 ₹6,895.27 ₹22,254.42 ₹2,637,194.30 Oct-2019 ₹6,953.31 ₹22,196.39 ₹2,630,241.00 Nov-2019 ₹7,011.83 ₹22,137.86 ₹2,623,229.17 Dec-2019 ₹7,070.85 ₹22,078.85 ₹2,616,158.32 Jan-2020 ₹7,130.36 ₹22,019.33 ₹2,609,027.96 Feb-2020 ₹7,190.37 ₹21,959.32 ₹2,601,837.58 Mar-2020 ₹7,250.89 ₹21,898.80 ₹2,594,586.69 Apr-2020 ₹7,311.92 ₹21,837.77 ₹2,587,274.77

May-2020 ₹7,373.46 ₹21,776.23 ₹2,579,901.30 Jun-2020 ₹7,435.52 ₹21,714.17 ₹2,572,465.78 Jul-2020 ₹7,498.11 ₹21,651.59 ₹2,564,967.68

Aug-2020 ₹7,561.21 ₹21,588.48 ₹2,557,406.46 Sep-2020 ₹7,624.86 ₹21,524.84 ₹2,549,781.61 Oct-2020 ₹7,689.03 ₹21,460.66 ₹2,542,092.57 Nov-2020 ₹7,753.75 ₹21,395.95 ₹2,534,338.83 Dec-2020 ₹7,819.01 ₹21,330.69 ₹2,526,519.82 Jan-2021 ₹7,884.82 ₹21,264.88 ₹2,518,635.00 Feb-2021 ₹7,951.18 ₹21,198.51 ₹2,510,683.82 Mar-2021 ₹8,018.10 ₹21,131.59 ₹2,502,665.72 Apr-2021 ₹8,085.59 ₹21,064.10 ₹2,494,580.13

May-2021 ₹8,153.64 ₹20,996.05 ₹2,486,426.48 Jun-2021 ₹8,222.27 ₹20,927.42 ₹2,478,204.21 Jul-2021 ₹8,291.47 ₹20,858.22 ₹2,469,912.74

Aug-2021 ₹8,361.26 ₹20,788.43 ₹2,461,551.48 Sep-2021 ₹8,431.63 ₹20,718.06 ₹2,453,119.84 Oct-2021 ₹8,502.60 ₹20,647.09 ₹2,444,617.24 Nov-2021 ₹8,574.16 ₹20,575.53 ₹2,436,043.08 Dec-2021 ₹8,646.33 ₹20,503.36 ₹2,427,396.75 Jan-2022 ₹8,719.10 ₹20,430.59 ₹2,418,677.64 Feb-2022 ₹8,792.49 ₹20,357.20 ₹2,409,885.15 Mar-2022 ₹8,866.49 ₹20,283.20 ₹2,401,018.66 Apr-2022 ₹8,941.12 ₹20,208.57 ₹2,392,077.54

May-2022 ₹9,016.37 ₹20,133.32 ₹2,383,061.17 Jun-2022 ₹9,092.26 ₹20,057.43 ₹2,373,968.91 Jul-2022 ₹9,168.79 ₹19,980.90 ₹2,364,800.12

Aug-2022 ₹9,245.96 ₹19,903.73 ₹2,355,554.16 Sep-2022 ₹9,323.78 ₹19,825.91 ₹2,346,230.38 Oct-2022 ₹9,402.25 ₹19,747.44 ₹2,336,828.13

Page 4: SBI MaxGain (1)

Nov-2022 ₹9,481.39 ₹19,668.30 ₹2,327,346.74 Dec-2022 ₹9,561.19 ₹19,588.50 ₹2,317,785.55 Jan-2023 ₹9,641.66 ₹19,508.03 ₹2,308,143.88 Feb-2023 ₹9,722.82 ₹19,426.88 ₹2,298,421.07 Mar-2023 ₹9,804.65 ₹19,345.04 ₹2,288,616.42 Apr-2023 ₹9,887.17 ₹19,262.52 ₹2,278,729.25

May-2023 ₹9,970.39 ₹19,179.30 ₹2,268,758.86 Jun-2023 ₹10,054.31 ₹19,095.39 ₹2,258,704.55 Jul-2023 ₹10,138.93 ₹19,010.76 ₹2,248,565.62

Aug-2023 ₹10,224.27 ₹18,925.43 ₹2,238,341.36 Sep-2023 ₹10,310.32 ₹18,839.37 ₹2,228,031.04 Oct-2023 ₹10,397.10 ₹18,752.59 ₹2,217,633.94 Nov-2023 ₹10,484.61 ₹18,665.09 ₹2,207,149.33 Dec-2023 ₹10,572.85 ₹18,576.84 ₹2,196,576.48 Jan-2024 ₹10,661.84 ₹18,487.85 ₹2,185,914.64 Feb-2024 ₹10,751.58 ₹18,398.11 ₹2,175,163.06 Mar-2024 ₹10,842.07 ₹18,307.62 ₹2,164,320.99 Apr-2024 ₹10,933.32 ₹18,216.37 ₹2,153,387.67

May-2024 ₹11,025.35 ₹18,124.35 ₹2,142,362.32 Jun-2024 ₹11,118.14 ₹18,031.55 ₹2,131,244.18 Jul-2024 ₹11,211.72 ₹17,937.97 ₹2,120,032.45

Aug-2024 ₹11,306.09 ₹17,843.61 ₹2,108,726.37 Sep-2024 ₹11,401.25 ₹17,748.45 ₹2,097,325.12 Oct-2024 ₹11,497.21 ₹17,652.49 ₹2,085,827.91 Nov-2024 ₹11,593.97 ₹17,555.72 ₹2,074,233.94 Dec-2024 ₹11,691.56 ₹17,458.14 ₹2,062,542.38 Jan-2025 ₹11,789.96 ₹17,359.73 ₹2,050,752.42 Feb-2025 ₹11,889.19 ₹17,260.50 ₹2,038,863.23 Mar-2025 ₹11,989.26 ₹17,160.43 ₹2,026,873.97 Apr-2025 ₹12,090.17 ₹17,059.52 ₹2,014,783.80

May-2025 ₹12,191.93 ₹16,957.76 ₹2,002,591.87 Jun-2025 ₹12,294.54 ₹16,855.15 ₹1,990,297.32 Jul-2025 ₹12,398.02 ₹16,751.67 ₹1,977,899.30

Aug-2025 ₹12,502.37 ₹16,647.32 ₹1,965,396.93 Sep-2025 ₹12,607.60 ₹16,542.09 ₹1,952,789.32 Oct-2025 ₹12,713.72 ₹16,435.98 ₹1,940,075.61 Nov-2025 ₹12,820.72 ₹16,328.97 ₹1,927,254.88 Dec-2025 ₹12,928.63 ₹16,221.06 ₹1,914,326.25 Jan-2026 ₹13,037.45 ₹16,112.25 ₹1,901,288.81 Feb-2026 ₹13,147.18 ₹16,002.51 ₹1,888,141.63 Mar-2026 ₹13,257.83 ₹15,891.86 ₹1,874,883.79 Apr-2026 ₹13,369.42 ₹15,780.27 ₹1,861,514.37

May-2026 ₹13,481.95 ₹15,667.75 ₹1,848,032.43 Jun-2026 ₹13,595.42 ₹15,554.27 ₹1,834,437.01 Jul-2026 ₹13,709.85 ₹15,439.84 ₹1,820,727.16

Page 5: SBI MaxGain (1)

Aug-2026 ₹13,825.24 ₹15,324.45 ₹1,806,901.92 Sep-2026 ₹13,941.60 ₹15,208.09 ₹1,792,960.32 Oct-2026 ₹14,058.94 ₹15,090.75 ₹1,778,901.37 Nov-2026 ₹14,177.27 ₹14,972.42 ₹1,764,724.10 Dec-2026 ₹14,296.60 ₹14,853.09 ₹1,750,427.50 Jan-2027 ₹14,416.93 ₹14,732.76 ₹1,736,010.57 Feb-2027 ₹14,538.27 ₹14,611.42 ₹1,721,472.30 Mar-2027 ₹14,660.63 ₹14,489.06 ₹1,706,811.67 Apr-2027 ₹14,784.03 ₹14,365.66 ₹1,692,027.64

May-2027 ₹14,908.46 ₹14,241.23 ₹1,677,119.18 Jun-2027 ₹15,033.94 ₹14,115.75 ₹1,662,085.24 Jul-2027 ₹15,160.48 ₹13,989.22 ₹1,646,924.76

Aug-2027 ₹15,288.08 ₹13,861.62 ₹1,631,636.69 Sep-2027 ₹15,416.75 ₹13,732.94 ₹1,616,219.94 Oct-2027 ₹15,546.51 ₹13,603.18 ₹1,600,673.43 Nov-2027 ₹15,677.36 ₹13,472.33 ₹1,584,996.07 Dec-2027 ₹15,809.31 ₹13,340.38 ₹1,569,186.76 Jan-2028 ₹15,942.37 ₹13,207.32 ₹1,553,244.39 Feb-2028 ₹16,076.55 ₹13,073.14 ₹1,537,167.84 Mar-2028 ₹16,211.86 ₹12,937.83 ₹1,520,955.97 Apr-2028 ₹16,348.31 ₹12,801.38 ₹1,504,607.66

May-2028 ₹16,485.91 ₹12,663.78 ₹1,488,121.75 Jun-2028 ₹16,624.67 ₹12,525.02 ₹1,471,497.08 Jul-2028 ₹16,764.59 ₹12,385.10 ₹1,454,732.49

Aug-2028 ₹16,905.69 ₹12,244.00 ₹1,437,826.79 Sep-2028 ₹17,047.98 ₹12,101.71 ₹1,420,778.81 Oct-2028 ₹17,191.47 ₹11,958.22 ₹1,403,587.34 Nov-2028 ₹17,336.17 ₹11,813.53 ₹1,386,251.17 Dec-2028 ₹17,482.08 ₹11,667.61 ₹1,368,769.09 Jan-2029 ₹17,629.22 ₹11,520.47 ₹1,351,139.87 Feb-2029 ₹17,777.60 ₹11,372.09 ₹1,333,362.27 Mar-2029 ₹17,927.23 ₹11,222.47 ₹1,315,435.05 Apr-2029 ₹18,078.11 ₹11,071.58 ₹1,297,356.93

May-2029 ₹18,230.27 ₹10,919.42 ₹1,279,126.66 Jun-2029 ₹18,383.71 ₹10,765.98 ₹1,260,742.95 Jul-2029 ₹18,538.44 ₹10,611.25 ₹1,242,204.51

Aug-2029 ₹18,694.47 ₹10,455.22 ₹1,223,510.04 Sep-2029 ₹18,851.82 ₹10,297.88 ₹1,204,658.22 Oct-2029 ₹19,010.49 ₹10,139.21 ₹1,185,647.74 Nov-2029 ₹19,170.49 ₹9,979.20 ₹1,166,477.25 Dec-2029 ₹19,331.84 ₹9,817.85 ₹1,147,145.40 Jan-2030 ₹19,494.55 ₹9,655.14 ₹1,127,650.85 Feb-2030 ₹19,658.63 ₹9,491.06 ₹1,107,992.22 Mar-2030 ₹19,824.09 ₹9,325.60 ₹1,088,168.13 Apr-2030 ₹19,990.94 ₹9,158.75 ₹1,068,177.18

Page 6: SBI MaxGain (1)

May-2030 ₹20,159.20 ₹8,990.49 ₹1,048,017.98 Jun-2030 ₹20,328.87 ₹8,820.82 ₹1,027,689.11 Jul-2030 ₹20,499.98 ₹8,649.72 ₹1,007,189.13

Aug-2030 ₹20,672.52 ₹8,477.18 ₹986,516.61 Sep-2030 ₹20,846.51 ₹8,303.18 ₹965,670.10 Oct-2030 ₹21,021.97 ₹8,127.72 ₹944,648.13 Nov-2030 ₹21,198.90 ₹7,950.79 ₹923,449.23 Dec-2030 ₹21,377.33 ₹7,772.36 ₹902,071.90 Jan-2031 ₹21,557.25 ₹7,592.44 ₹880,514.64 Feb-2031 ₹21,738.69 ₹7,411.00 ₹858,775.95 Mar-2031 ₹21,921.66 ₹7,228.03 ₹836,854.29 Apr-2031 ₹22,106.17 ₹7,043.52 ₹814,748.12

May-2031 ₹22,292.23 ₹6,857.46 ₹792,455.89 Jun-2031 ₹22,479.86 ₹6,669.84 ₹769,976.03 Jul-2031 ₹22,669.06 ₹6,480.63 ₹747,306.97

Aug-2031 ₹22,859.86 ₹6,289.83 ₹724,447.11 Sep-2031 ₹23,052.26 ₹6,097.43 ₹701,394.85 Oct-2031 ₹23,246.29 ₹5,903.41 ₹678,148.56 Nov-2031 ₹23,441.94 ₹5,707.75 ₹654,706.62 Dec-2031 ₹23,639.25 ₹5,510.45 ₹631,067.37 Jan-2032 ₹23,838.21 ₹5,311.48 ₹607,229.16 Feb-2032 ₹24,038.85 ₹5,110.85 ₹583,190.32 Mar-2032 ₹24,241.17 ₹4,908.52 ₹558,949.14 Apr-2032 ₹24,445.20 ₹4,704.49 ₹534,503.94

May-2032 ₹24,650.95 ₹4,498.74 ₹509,852.99 Jun-2032 ₹24,858.43 ₹4,291.26 ₹484,994.56 Jul-2032 ₹25,067.66 ₹4,082.04 ₹459,926.90

Aug-2032 ₹25,278.64 ₹3,871.05 ₹434,648.26 Sep-2032 ₹25,491.40 ₹3,658.29 ₹409,156.86 Oct-2032 ₹25,705.96 ₹3,443.74 ₹383,450.90 Nov-2032 ₹25,922.31 ₹3,227.38 ₹357,528.59 Dec-2032 ₹26,140.49 ₹3,009.20 ₹331,388.09 Jan-2033 ₹26,360.51 ₹2,789.18 ₹305,027.58 Feb-2033 ₹26,582.38 ₹2,567.32 ₹278,445.20 Mar-2033 ₹26,806.11 ₹2,343.58 ₹251,639.09 Apr-2033 ₹27,031.73 ₹2,117.96 ₹224,607.36

May-2033 ₹27,259.25 ₹1,890.45 ₹197,348.11 Jun-2033 ₹27,488.68 ₹1,661.01 ₹169,859.43 Jul-2033 ₹27,720.04 ₹1,429.65 ₹142,139.39

Aug-2033 ₹27,953.35 ₹1,196.34 ₹114,186.04 Sep-2033 ₹28,188.63 ₹961.07 ₹85,997.41 Oct-2033 ₹28,425.88 ₹723.81 ₹57,571.53 Nov-2033 ₹28,665.13 ₹484.56 ₹28,906.40 Dec-2033 ₹28,906.40 ₹243.30 (₹0.00)Jan-2034 ₹0.00 ₹0.00 (₹0.00)

Page 7: SBI MaxGain (1)

Feb-2034 ₹0.00 ₹0.00 (₹0.00)Mar-2034 ₹0.00 ₹0.00 (₹0.00)Apr-2034 ₹0.00 ₹0.00 (₹0.00)

May-2034 ₹0.00 ₹0.00 (₹0.00)Jun-2034 ₹0.00 ₹0.00 (₹0.00)Jul-2034 ₹0.00 ₹0.00 (₹0.00)

Aug-2034 ₹0.00 ₹0.00 (₹0.00)Sep-2034 ₹0.00 ₹0.00 (₹0.00)Oct-2034 ₹0.00 ₹0.00 (₹0.00)Nov-2034 ₹0.00 ₹0.00 (₹0.00)Dec-2034 ₹0.00 ₹0.00 (₹0.00)Jan-2035 ₹0.00 ₹0.00 (₹0.00)Feb-2035 ₹0.00 ₹0.00 (₹0.00)Mar-2035 ₹0.00 ₹0.00 (₹0.00)Apr-2035 ₹0.00 ₹0.00 (₹0.00)

May-2035 ₹0.00 ₹0.00 (₹0.00)Jun-2035 ₹0.00 ₹0.00 (₹0.00)Jul-2035 ₹0.00 ₹0.00 (₹0.00)

Aug-2035 ₹0.00 ₹0.00 (₹0.00)Sep-2035 ₹0.00 ₹0.00 (₹0.00)Oct-2035 ₹0.00 ₹0.00 (₹0.00)Nov-2035 ₹0.00 ₹0.00 (₹0.00)Dec-2035 ₹0.00 ₹0.00 (₹0.00)Jan-2036 ₹0.00 ₹0.00 (₹0.00)Feb-2036 ₹0.00 ₹0.00 (₹0.00)Mar-2036 ₹0.00 ₹0.00 (₹0.00)Apr-2036 ₹0.00 ₹0.00 (₹0.00)

May-2036 ₹0.00 ₹0.00 (₹0.00)Jun-2036 ₹0.00 ₹0.00 (₹0.00)Jul-2036 ₹0.00 ₹0.00 (₹0.00)

Aug-2036 ₹0.00 ₹0.00 (₹0.00)Sep-2036 ₹0.00 ₹0.00 (₹0.00)Oct-2036 ₹0.00 ₹0.00 (₹0.00)Nov-2036 ₹0.00 ₹0.00 (₹0.00)Dec-2036 ₹0.00 ₹0.00 (₹0.00)Jan-2037 ₹0.00 ₹0.00 (₹0.00)Feb-2037 ₹0.00 ₹0.00 (₹0.00)Mar-2037 ₹0.00 ₹0.00 (₹0.00)Apr-2037 ₹0.00 ₹0.00 (₹0.00)

May-2037 ₹0.00 ₹0.00 (₹0.00)Jun-2037 ₹0.00 ₹0.00 (₹0.00)Jul-2037 ₹0.00 ₹0.00 (₹0.00)

Aug-2037 ₹0.00 ₹0.00 (₹0.00)Sep-2037 ₹0.00 ₹0.00 (₹0.00)Oct-2037 ₹0.00 ₹0.00 (₹0.00)

Page 8: SBI MaxGain (1)

Nov-2037 ₹0.00 ₹0.00 (₹0.00)Dec-2037 ₹0.00 ₹0.00 (₹0.00)Jan-2038 ₹0.00 ₹0.00 (₹0.00)Feb-2038 ₹0.00 ₹0.00 (₹0.00)Mar-2038 ₹0.00 ₹0.00 (₹0.00)Apr-2038 ₹0.00 ₹0.00 (₹0.00)

May-2038 ₹0.00 ₹0.00 (₹0.00)Jun-2038 ₹0.00 ₹0.00 (₹0.00)Jul-2038 ₹0.00 ₹0.00 (₹0.00)

Aug-2038 ₹0.00 ₹0.00 (₹0.00)Sep-2038 ₹0.00 ₹0.00 (₹0.00)Oct-2038 ₹0.00 ₹0.00 (₹0.00)Nov-2038 ₹0.00 ₹0.00 (₹0.00)Dec-2038 ₹0.00 ₹0.00 (₹0.00)Jan-2039 ₹0.00 ₹0.00 (₹0.00)Feb-2039 ₹0.00 ₹0.00 (₹0.00)Mar-2039 ₹0.00 ₹0.00 (₹0.00)Apr-2039 ₹0.00 ₹0.00 (₹0.00)

May-2039 ₹0.00 ₹0.00 (₹0.00)Jun-2039 ₹0.00 ₹0.00 (₹0.00)Jul-2039 ₹0.00 ₹0.00 (₹0.00)

Aug-2039 ₹0.00 ₹0.00 (₹0.00)Sep-2039 ₹0.00 ₹0.00 (₹0.00)Oct-2039 ₹0.00 ₹0.00 (₹0.00)Nov-2039 ₹0.00 ₹0.00 (₹0.00)Dec-2039 ₹0.00 ₹0.00 (₹0.00)Jan-2040 ₹0.00 ₹0.00 (₹0.00)Feb-2040 ₹0.00 ₹0.00 (₹0.00)Mar-2040 ₹0.00 ₹0.00 (₹0.00)Apr-2040 ₹0.00 ₹0.00 (₹0.00)

May-2040 ₹0.00 ₹0.00 (₹0.00)Jun-2040 ₹0.00 ₹0.00 (₹0.00)Jul-2040 ₹0.00 ₹0.00 (₹0.00)

Aug-2040 ₹0.00 ₹0.00 (₹0.00)Sep-2040 ₹0.00 ₹0.00 (₹0.00)Oct-2040 ₹0.00 ₹0.00 (₹0.00)Nov-2040 ₹0.00 ₹0.00 (₹0.00)Dec-2040 ₹0.00 ₹0.00 (₹0.00)Jan-2041 ₹0.00 ₹0.00 (₹0.00)Feb-2041 ₹0.00 ₹0.00 (₹0.00)Mar-2041 ₹0.00 ₹0.00 (₹0.00)Apr-2041 ₹0.00 ₹0.00 (₹0.00)

May-2041 ₹0.00 ₹0.00 (₹0.00)Jun-2041 ₹0.00 ₹0.00 (₹0.00)Jul-2041 ₹0.00 ₹0.00 (₹0.00)

Page 9: SBI MaxGain (1)

Aug-2041 ₹0.00 ₹0.00 (₹0.00)Sep-2041 ₹0.00 ₹0.00 (₹0.00)Oct-2041 ₹0.00 ₹0.00 (₹0.00)Nov-2041 ₹0.00 ₹0.00 (₹0.00)Dec-2041 ₹0.00 ₹0.00 (₹0.00)Jan-2042 ₹0.00 ₹0.00 (₹0.00)Feb-2042 ₹0.00 ₹0.00 (₹0.00)Mar-2042 ₹0.00 ₹0.00 (₹0.00)Apr-2042 ₹0.00 ₹0.00 (₹0.00)

May-2042 ₹0.00 ₹0.00 (₹0.00)Jun-2042 ₹0.00 ₹0.00 (₹0.00)Jul-2042 ₹0.00 ₹0.00 (₹0.00)

Aug-2042 ₹0.00 ₹0.00 (₹0.00)Sep-2042 ₹0.00 ₹0.00 (₹0.00)Oct-2042 ₹0.00 ₹0.00 (₹0.00)Nov-2042 ₹0.00 ₹0.00 (₹0.00)Dec-2042 ₹0.00 ₹0.00 (₹0.00)Jan-2043 ₹0.00 ₹0.00 (₹0.00)Feb-2043 ₹0.00 ₹0.00 (₹0.00)Mar-2043 ₹0.00 ₹0.00 (₹0.00)Apr-2043 ₹0.00 ₹0.00 (₹0.00)

May-2043 ₹0.00 ₹0.00 (₹0.00)Jun-2043 ₹0.00 ₹0.00 (₹0.00)Jul-2043 ₹0.00 ₹0.00 (₹0.00)

Aug-2043 ₹0.00 ₹0.00 (₹0.00)Sep-2043 ₹0.00 ₹0.00 (₹0.00)Oct-2043 ₹0.00 ₹0.00 (₹0.00)Nov-2043 ₹0.00 ₹0.00 (₹0.00)Dec-2043 ₹0.00 ₹0.00 (₹0.00)Jan-2044 ₹0.00 ₹0.00 (₹0.00)Feb-2044 ₹0.00 ₹0.00 (₹0.00)Mar-2044 ₹0.00 ₹0.00 (₹0.00)Apr-2044 ₹0.00 ₹0.00 (₹0.00)

May-2044 ₹0.00 ₹0.00 (₹0.00)Jun-2044 ₹0.00 ₹0.00 (₹0.00)Jul-2044 ₹0.00 ₹0.00 (₹0.00)

Aug-2044 ₹0.00 ₹0.00 (₹0.00)Sep-2044 ₹0.00 ₹0.00 (₹0.00)Oct-2044 ₹0.00 ₹0.00 (₹0.00)Nov-2044 ₹0.00 ₹0.00 (₹0.00)Dec-2044 ₹0.00 ₹0.00 (₹0.00)Jan-2045 ₹0.00 ₹0.00 (₹0.00)Feb-2045 ₹0.00 ₹0.00 (₹0.00)Mar-2045 ₹0.00 ₹0.00 (₹0.00)Apr-2045 ₹0.00 ₹0.00 (₹0.00)

Page 10: SBI MaxGain (1)

May-2045 ₹0.00 ₹0.00 (₹0.00)Jun-2045 ₹0.00 ₹0.00 (₹0.00)Jul-2045 ₹0.00 ₹0.00 (₹0.00)

Aug-2045 ₹0.00 ₹0.00 (₹0.00)Sep-2045 ₹0.00 ₹0.00 (₹0.00)Oct-2045 ₹0.00 ₹0.00 (₹0.00)Nov-2045 ₹0.00 ₹0.00 (₹0.00)Dec-2045 ₹0.00 ₹0.00 (₹0.00)Jan-2046 ₹0.00 ₹0.00 (₹0.00)Feb-2046 ₹0.00 ₹0.00 (₹0.00)Mar-2046 ₹0.00 ₹0.00 (₹0.00)Apr-2046 ₹0.00 ₹0.00 (₹0.00)

May-2046 ₹0.00 ₹0.00 (₹0.00)Jun-2046 ₹0.00 ₹0.00 (₹0.00)Jul-2046 ₹0.00 ₹0.00 (₹0.00)

Aug-2046 ₹0.00 ₹0.00 (₹0.00)Sep-2046 ₹0.00 ₹0.00 (₹0.00)Oct-2046 ₹0.00 ₹0.00 (₹0.00)Nov-2046 ₹0.00 ₹0.00 (₹0.00)Dec-2046 ₹0.00 ₹0.00 (₹0.00)Jan-2047 ₹0.00 ₹0.00 (₹0.00)Feb-2047 ₹0.00 ₹0.00 (₹0.00)Mar-2047 ₹0.00 ₹0.00 (₹0.00)Apr-2047 ₹0.00 ₹0.00 (₹0.00)

May-2047 ₹0.00 ₹0.00 (₹0.00)Jun-2047 ₹0.00 ₹0.00 (₹0.00)Jul-2047 ₹0.00 ₹0.00 (₹0.00)

Aug-2047 ₹0.00 ₹0.00 (₹0.00)Sep-2047 ₹0.00 ₹0.00 (₹0.00)Oct-2047 ₹0.00 ₹0.00 (₹0.00)Nov-2047 ₹0.00 ₹0.00 (₹0.00)Dec-2047 ₹0.00 ₹0.00 (₹0.00)Jan-2048 ₹0.00 ₹0.00 (₹0.00)Feb-2048 ₹0.00 ₹0.00 (₹0.00)Mar-2048 ₹0.00 ₹0.00 (₹0.00)Apr-2048 ₹0.00 ₹0.00 (₹0.00)

May-2048 ₹0.00 ₹0.00 (₹0.00)Jun-2048 ₹0.00 ₹0.00 (₹0.00)Jul-2048 ₹0.00 ₹0.00 (₹0.00)

Aug-2048 ₹0.00 ₹0.00 (₹0.00)Sep-2048 ₹0.00 ₹0.00 (₹0.00)Oct-2048 ₹0.00 ₹0.00 (₹0.00)Nov-2048 ₹0.00 ₹0.00 (₹0.00)Dec-2048 ₹0.00 ₹0.00 (₹0.00)Jan-2049 ₹0.00 ₹0.00 (₹0.00)

Page 11: SBI MaxGain (1)

Feb-2049 ₹0.00 ₹0.00 (₹0.00)Mar-2049 ₹0.00 ₹0.00 (₹0.00)Apr-2049 ₹0.00 ₹0.00 (₹0.00)

May-2049 ₹0.00 ₹0.00 (₹0.00)Jun-2049 ₹0.00 ₹0.00 (₹0.00)Jul-2049 ₹0.00 ₹0.00 (₹0.00)

Aug-2049 ₹0.00 ₹0.00 (₹0.00)Sep-2049 ₹0.00 ₹0.00 (₹0.00)Oct-2049 ₹0.00 ₹0.00 (₹0.00)Nov-2049 ₹0.00 ₹0.00 (₹0.00)Dec-2049 ₹0.00 ₹0.00 (₹0.00)Jan-2050 ₹0.00 ₹0.00 (₹0.00)Feb-2050 ₹0.00 ₹0.00 (₹0.00)Mar-2050 ₹0.00 ₹0.00 (₹0.00)Apr-2050 ₹0.00 ₹0.00 (₹0.00)

May-2050 ₹0.00 ₹0.00 (₹0.00)Jun-2050 ₹0.00 ₹0.00 (₹0.00)Jul-2050 ₹0.00 ₹0.00 (₹0.00)

Aug-2050 ₹0.00 ₹0.00 (₹0.00)Sep-2050 ₹0.00 ₹0.00 (₹0.00)Oct-2050 ₹0.00 ₹0.00 (₹0.00)Nov-2050 ₹0.00 ₹0.00 (₹0.00)Dec-2050 ₹0.00 ₹0.00 (₹0.00)Jan-2051 ₹0.00 ₹0.00 (₹0.00)Feb-2051 ₹0.00 ₹0.00 (₹0.00)Mar-2051 ₹0.00 ₹0.00 (₹0.00)Apr-2051 ₹0.00 ₹0.00 (₹0.00)

May-2051 ₹0.00 ₹0.00 (₹0.00)Jun-2051 ₹0.00 ₹0.00 (₹0.00)Jul-2051 ₹0.00 ₹0.00 (₹0.00)

Aug-2051 ₹0.00 ₹0.00 (₹0.00)Sep-2051 ₹0.00 ₹0.00 (₹0.00)Oct-2051 ₹0.00 ₹0.00 (₹0.00)Nov-2051 ₹0.00 ₹0.00 (₹0.00)Dec-2051 ₹0.00 ₹0.00 (₹0.00)Jan-2052 ₹0.00 ₹0.00 (₹0.00)Feb-2052 ₹0.00 ₹0.00 (₹0.00)Mar-2052 ₹0.00 ₹0.00 (₹0.00)Apr-2052 ₹0.00 ₹0.00 (₹0.00)

May-2052 ₹0.00 ₹0.00 (₹0.00)Jun-2052 ₹0.00 ₹0.00 (₹0.00)Jul-2052 ₹0.00 ₹0.00 (₹0.00)

Aug-2052 ₹0.00 ₹0.00 (₹0.00)Sep-2052 ₹0.00 ₹0.00 (₹0.00)Oct-2052 ₹0.00 ₹0.00 (₹0.00)

Page 12: SBI MaxGain (1)

Nov-2052 ₹0.00 ₹0.00 (₹0.00)Dec-2052 ₹0.00 ₹0.00 (₹0.00)Jan-2053 ₹0.00 ₹0.00 (₹0.00)Feb-2053 ₹0.00 ₹0.00 (₹0.00)Mar-2053 ₹0.00 ₹0.00 (₹0.00)Apr-2053 ₹0.00 ₹0.00 (₹0.00)

May-2053 ₹0.00 ₹0.00 (₹0.00)Jun-2053 ₹0.00 ₹0.00 (₹0.00)Jul-2053 ₹0.00 ₹0.00 (₹0.00)

Aug-2053 ₹0.00 ₹0.00 (₹0.00)Sep-2053 ₹0.00 ₹0.00 (₹0.00)Oct-2053 ₹0.00 ₹0.00 (₹0.00)Nov-2053 ₹0.00 ₹0.00 (₹0.00)Dec-2053 ₹0.00 ₹0.00 (₹0.00)

Page 13: SBI MaxGain (1)

Author

Disclaimer

SBI MaxGain Home Loan

Principal Interest₹3,000,000.00 ₹0.00

₹3,899.69 ₹25,250.00 ₹2,996,100.31 ₹0.00 ₹3,932.52 ₹25,217.18 ₹2,992,167.79 ₹0.00 ₹3,965.61 ₹25,184.08 ₹2,988,202.18 ₹0.00 ₹3,998.99 ₹25,150.70 ₹2,984,203.19 ₹0.00 ₹4,032.65 ₹25,117.04 ₹2,980,170.54 ₹0.00 ₹4,066.59 ₹25,083.10 ₹2,976,103.95 ₹200,000.00 ₹4,100.82 ₹23,365.54 ₹2,972,003.13 ₹0.00 ₹4,135.33 ₹23,316.86 ₹2,967,867.79 ₹0.00 ₹4,170.14 ₹23,267.77 ₹2,963,697.66 ₹0.00 ₹4,205.24 ₹23,218.26 ₹2,959,492.42 ₹0.00 ₹4,240.63 ₹23,168.34 ₹2,955,251.79 ₹0.00 ₹4,276.32 ₹23,117.99 ₹2,950,975.46 (₹100,000.00)₹4,312.32 ₹23,908.89 ₹2,946,663.15 ₹0.00 ₹4,348.61 ₹23,864.78 ₹2,942,314.54 ₹0.00 ₹4,385.21 ₹23,820.30 ₹2,937,929.32 ₹0.00 ₹4,422.12 ₹23,775.45 ₹2,933,507.20 ₹0.00

http://emicalculator.net/sbi-maxgain-why-should-you-choose-this-home-saver-loan

and should not be used for planning your finances or calculating your tax deductible amount etc. This excel calculates interest on a monthly basis instead of daily basis. It also assumes

In reality, interest is calculated on a daily basis taking into account the surplus balance at the end of the day. Even if you park the amount for a few days in the month, you save on total interest outgo. Your total outgo will also vary if the loan

Note: You will have to approach the bank to close the home loan when Book Balance reaches zero.

Drawing Power(End of Month)

Surplus Deposit / Withdrawal Amount

Page 14: SBI MaxGain (1)

₹4,459.34 ₹23,730.21 ₹2,929,047.86 (₹100,000.00)₹4,496.87 ₹24,526.27 ₹2,924,550.99 ₹20,000.00 ₹4,534.72 ₹24,319.02 ₹2,920,016.27 ₹20,000.00 ₹4,572.89 ₹24,110.03 ₹2,915,443.38 ₹20,000.00 ₹4,611.38 ₹23,899.28 ₹2,910,832.00 ₹20,000.00 ₹4,650.19 ₹23,686.75 ₹2,906,181.81 ₹20,000.00 ₹4,689.33 ₹23,472.44 ₹2,901,492.48 ₹20,000.00 ₹4,728.80 ₹23,256.32 ₹2,896,763.68 (₹120,000.00)₹4,768.60 ₹24,216.72 ₹2,891,995.08 ₹0.00 ₹4,808.73 ₹24,175.20 ₹2,887,186.35 ₹0.00 ₹4,849.21 ₹24,133.33 ₹2,882,337.14 ₹0.00 ₹4,890.02 ₹24,091.11 ₹2,877,447.12 ₹0.00 ₹4,931.18 ₹24,048.53 ₹2,872,515.94 ₹0.00 ₹4,972.68 ₹24,005.60 ₹2,867,543.25 ₹0.00 ₹5,014.54 ₹23,962.30 ₹2,862,528.72 ₹0.00 ₹5,056.74 ₹23,918.64 ₹2,857,471.97 ₹0.00 ₹5,099.30 ₹23,874.61 ₹2,852,372.67 ₹0.00 ₹5,142.22 ₹23,830.22 ₹2,847,230.45 ₹0.00 ₹5,185.50 ₹23,785.44 ₹2,842,044.94 ₹0.00 ₹5,229.15 ₹23,740.29 ₹2,836,815.80 ₹0.00 ₹5,273.16 ₹23,694.77 ₹2,831,542.64 ₹0.00 ₹5,317.54 ₹23,648.85 ₹2,826,225.09 ₹0.00 ₹5,362.30 ₹23,602.55 ₹2,820,862.80 ₹0.00 ₹5,407.43 ₹23,555.87 ₹2,815,455.36 ₹0.00 ₹5,452.94 ₹23,508.78 ₹2,810,002.42 ₹0.00 ₹5,498.84 ₹23,461.31 ₹2,804,503.58 ₹0.00 ₹5,545.12 ₹23,413.43 ₹2,798,958.46 ₹0.00 ₹5,591.79 ₹23,365.15 ₹2,793,366.67 ₹0.00 ₹5,638.86 ₹23,316.46 ₹2,787,727.81 ₹0.00 ₹5,686.32 ₹23,267.37 ₹2,782,041.49 ₹0.00 ₹5,734.18 ₹23,217.86 ₹2,776,307.32 ₹0.00 ₹5,782.44 ₹23,167.93 ₹2,770,524.88 ₹0.00 ₹5,831.11 ₹23,117.58 ₹2,764,693.77 ₹0.00 ₹5,880.19 ₹23,066.81 ₹2,758,813.58 ₹0.00 ₹5,929.68 ₹23,015.62 ₹2,752,883.90 ₹0.00 ₹5,979.59 ₹22,963.99 ₹2,746,904.32 ₹0.00 ₹6,029.91 ₹22,911.92 ₹2,740,874.40 ₹0.00 ₹6,080.67 ₹22,859.42 ₹2,734,793.74 ₹0.00 ₹6,131.85 ₹22,806.48 ₹2,728,661.89 ₹0.00 ₹6,183.46 ₹22,753.09 ₹2,722,478.43 ₹0.00 ₹6,235.50 ₹22,699.25 ₹2,716,242.93 ₹0.00 ₹6,287.98 ₹22,644.96 ₹2,709,954.95 ₹0.00 ₹6,340.91 ₹22,590.21 ₹2,703,614.05 ₹0.00 ₹6,394.27 ₹22,535.01 ₹2,697,219.77 ₹0.00 ₹6,448.09 ₹22,479.33 ₹2,690,771.68 ₹0.00

Page 15: SBI MaxGain (1)

₹6,502.36 ₹22,423.19 ₹2,684,269.32 ₹0.00 ₹6,557.09 ₹22,366.57 ₹2,677,712.22 ₹0.00 ₹6,612.28 ₹22,309.48 ₹2,671,099.94 ₹0.00 ₹6,667.94 ₹22,251.91 ₹2,664,432.01 ₹0.00 ₹6,724.06 ₹22,193.86 ₹2,657,707.95 ₹0.00 ₹6,780.65 ₹22,135.31 ₹2,650,927.30 ₹0.00 ₹6,837.72 ₹22,076.27 ₹2,644,089.58 ₹0.00 ₹6,895.27 ₹22,016.74 ₹2,637,194.30 ₹0.00 ₹6,953.31 ₹21,956.70 ₹2,630,241.00 ₹0.00 ₹7,011.83 ₹21,896.16 ₹2,623,229.17 ₹0.00 ₹7,070.85 ₹21,835.11 ₹2,616,158.32 ₹0.00 ₹7,130.36 ₹21,773.55 ₹2,609,027.96 ₹0.00 ₹7,190.37 ₹21,711.46 ₹2,601,837.58 ₹0.00 ₹7,250.89 ₹21,648.86 ₹2,594,586.69 ₹0.00 ₹7,311.92 ₹21,585.73 ₹2,587,274.77 ₹0.00 ₹7,373.46 ₹21,522.06 ₹2,579,901.30 ₹0.00 ₹7,435.52 ₹21,457.86 ₹2,572,465.78 ₹0.00 ₹7,498.11 ₹21,393.12 ₹2,564,967.68 ₹0.00 ₹7,561.21 ₹21,327.84 ₹2,557,406.46 ₹0.00 ₹7,624.86 ₹21,262.01 ₹2,549,781.61 ₹0.00 ₹7,689.03 ₹21,195.62 ₹2,542,092.57 ₹0.00 ₹7,753.75 ₹21,128.67 ₹2,534,338.83 ₹0.00 ₹7,819.01 ₹21,061.16 ₹2,526,519.82 ₹0.00 ₹7,884.82 ₹20,993.08 ₹2,518,635.00 ₹0.00 ₹7,951.18 ₹20,924.43 ₹2,510,683.82 ₹0.00 ₹8,018.10 ₹20,855.20 ₹2,502,665.72 ₹0.00 ₹8,085.59 ₹20,785.39 ₹2,494,580.13 ₹0.00 ₹8,153.64 ₹20,714.99 ₹2,486,426.48 ₹0.00 ₹8,222.27 ₹20,644.00 ₹2,478,204.21 ₹0.00 ₹8,291.47 ₹20,572.41 ₹2,469,912.74 ₹0.00 ₹8,361.26 ₹20,500.22 ₹2,461,551.48 ₹0.00 ₹8,431.63 ₹20,427.42 ₹2,453,119.84 ₹0.00 ₹8,502.60 ₹20,354.00 ₹2,444,617.24 ₹0.00 ₹8,574.16 ₹20,279.97 ₹2,436,043.08 ₹0.00 ₹8,646.33 ₹20,205.32 ₹2,427,396.75 ₹0.00 ₹8,719.10 ₹20,130.04 ₹2,418,677.64 ₹0.00 ₹8,792.49 ₹20,054.12 ₹2,409,885.15 ₹0.00 ₹8,866.49 ₹19,977.57 ₹2,401,018.66 ₹0.00 ₹8,941.12 ₹19,900.37 ₹2,392,077.54 ₹0.00 ₹9,016.37 ₹19,822.52 ₹2,383,061.17 ₹0.00 ₹9,092.26 ₹19,744.02 ₹2,373,968.91 ₹0.00 ₹9,168.79 ₹19,664.85 ₹2,364,800.12 ₹0.00 ₹9,245.96 ₹19,585.02 ₹2,355,554.16 ₹0.00 ₹9,323.78 ₹19,504.52 ₹2,346,230.38 ₹0.00 ₹9,402.25 ₹19,423.34 ₹2,336,828.13 ₹0.00

Page 16: SBI MaxGain (1)

₹9,481.39 ₹19,341.48 ₹2,327,346.74 ₹0.00 ₹9,561.19 ₹19,258.92 ₹2,317,785.55 ₹0.00 ₹9,641.66 ₹19,175.68 ₹2,308,143.88 ₹0.00 ₹9,722.82 ₹19,091.73 ₹2,298,421.07 ₹0.00 ₹9,804.65 ₹19,007.07 ₹2,288,616.42 ₹0.00 ₹9,887.17 ₹18,921.71 ₹2,278,729.25 ₹0.00 ₹9,970.39 ₹18,835.62 ₹2,268,758.86 ₹0.00

₹10,054.31 ₹18,748.81 ₹2,258,704.55 ₹0.00 ₹10,138.93 ₹18,661.27 ₹2,248,565.62 ₹0.00 ₹10,224.27 ₹18,572.99 ₹2,238,341.36 ₹0.00 ₹10,310.32 ₹18,483.97 ₹2,228,031.04 ₹0.00 ₹10,397.10 ₹18,394.20 ₹2,217,633.94 ₹0.00 ₹10,484.61 ₹18,303.68 ₹2,207,149.33 ₹0.00 ₹10,572.85 ₹18,212.39 ₹2,196,576.48 ₹0.00 ₹10,661.84 ₹18,120.33 ₹2,185,914.64 ₹0.00 ₹10,751.58 ₹18,027.50 ₹2,175,163.06 ₹0.00 ₹10,842.07 ₹17,933.89 ₹2,164,320.99 ₹0.00 ₹10,933.32 ₹17,839.49 ₹2,153,387.67 ₹0.00 ₹11,025.35 ₹17,744.30 ₹2,142,362.32 ₹0.00 ₹11,118.14 ₹17,648.30 ₹2,131,244.18 ₹0.00 ₹11,211.72 ₹17,551.50 ₹2,120,032.45 ₹0.00 ₹11,306.09 ₹17,453.88 ₹2,108,726.37 ₹0.00 ₹11,401.25 ₹17,355.44 ₹2,097,325.12 ₹0.00 ₹11,497.21 ₹17,256.17 ₹2,085,827.91 ₹0.00 ₹11,593.97 ₹17,156.07 ₹2,074,233.94 ₹0.00 ₹11,691.56 ₹17,055.12 ₹2,062,542.38 ₹0.00 ₹11,789.96 ₹16,953.33 ₹2,050,752.42 ₹0.00 ₹11,889.19 ₹16,850.68 ₹2,038,863.23 ₹0.00 ₹11,989.26 ₹16,747.16 ₹2,026,873.97 ₹0.00 ₹12,090.17 ₹16,642.77 ₹2,014,783.80 ₹0.00 ₹12,191.93 ₹16,537.50 ₹2,002,591.87 ₹0.00 ₹12,294.54 ₹16,431.35 ₹1,990,297.32 ₹0.00 ₹12,398.02 ₹16,324.31 ₹1,977,899.30 ₹0.00 ₹12,502.37 ₹16,216.36 ₹1,965,396.93 ₹0.00 ₹12,607.60 ₹16,107.50 ₹1,952,789.32 ₹0.00 ₹12,713.72 ₹15,997.73 ₹1,940,075.61 ₹0.00 ₹12,820.72 ₹15,887.04 ₹1,927,254.88 ₹0.00 ₹12,928.63 ₹15,775.41 ₹1,914,326.25 ₹0.00 ₹13,037.45 ₹15,662.84 ₹1,901,288.81 ₹0.00 ₹13,147.18 ₹15,549.33 ₹1,888,141.63 ₹0.00 ₹13,257.83 ₹15,434.86 ₹1,874,883.79 ₹0.00 ₹13,369.42 ₹15,319.42 ₹1,861,514.37 ₹0.00 ₹13,481.95 ₹15,203.02 ₹1,848,032.43 ₹0.00 ₹13,595.42 ₹15,085.63 ₹1,834,437.01 ₹0.00 ₹13,709.85 ₹14,967.26 ₹1,820,727.16 ₹0.00

Page 17: SBI MaxGain (1)

₹13,825.24 ₹14,847.89 ₹1,806,901.92 ₹0.00 ₹13,941.60 ₹14,727.52 ₹1,792,960.32 ₹0.00 ₹14,058.94 ₹14,606.13 ₹1,778,901.37 ₹0.00 ₹14,177.27 ₹14,483.72 ₹1,764,724.10 ₹0.00 ₹14,296.60 ₹14,360.29 ₹1,750,427.50 ₹0.00 ₹14,416.93 ₹14,235.81 ₹1,736,010.57 ₹0.00 ₹14,538.27 ₹14,110.28 ₹1,721,472.30 ₹0.00 ₹14,660.63 ₹13,983.70 ₹1,706,811.67 ₹0.00 ₹14,784.03 ₹13,856.05 ₹1,692,027.64 ₹0.00 ₹14,908.46 ₹13,727.33 ₹1,677,119.18 ₹0.00 ₹15,033.94 ₹13,597.53 ₹1,662,085.24 ₹0.00 ₹15,160.48 ₹13,466.63 ₹1,646,924.76 ₹0.00 ₹15,288.08 ₹13,334.63 ₹1,631,636.69 ₹0.00 ₹15,416.75 ₹13,201.52 ₹1,616,219.94 ₹0.00 ₹15,546.51 ₹13,067.29 ₹1,600,673.43 ₹0.00 ₹15,677.36 ₹12,931.93 ₹1,584,996.07 ₹0.00 ₹15,809.31 ₹12,795.43 ₹1,569,186.76 ₹0.00 ₹15,942.37 ₹12,657.78 ₹1,553,244.39 ₹0.00 ₹16,076.55 ₹12,518.98 ₹1,537,167.84 ₹0.00 ₹16,211.86 ₹12,379.00 ₹1,520,955.97 ₹0.00 ₹16,348.31 ₹12,237.85 ₹1,504,607.66 ₹0.00 ₹16,485.91 ₹12,095.51 ₹1,488,121.75 ₹0.00 ₹16,624.67 ₹11,951.97 ₹1,471,497.08 ₹0.00 ₹16,764.59 ₹11,807.22 ₹1,454,732.49 ₹0.00 ₹16,905.69 ₹11,661.25 ₹1,437,826.79 ₹0.00 ₹17,047.98 ₹11,514.06 ₹1,420,778.81 ₹0.00 ₹17,191.47 ₹11,365.63 ₹1,403,587.34 ₹0.00 ₹17,336.17 ₹11,215.94 ₹1,386,251.17 ₹0.00 ₹17,482.08 ₹11,065.00 ₹1,368,769.09 ₹0.00 ₹17,629.22 ₹10,912.79 ₹1,351,139.87 ₹0.00 ₹17,777.60 ₹10,759.29 ₹1,333,362.27 ₹0.00 ₹17,927.23 ₹10,604.51 ₹1,315,435.05 ₹0.00 ₹18,078.11 ₹10,448.42 ₹1,297,356.93 ₹0.00 ₹18,230.27 ₹10,291.02 ₹1,279,126.66 ₹0.00 ₹18,383.71 ₹10,132.29 ₹1,260,742.95 ₹0.00 ₹18,538.44 ₹9,972.23 ₹1,242,204.51 ₹0.00 ₹18,694.47 ₹9,810.82 ₹1,223,510.04 ₹0.00 ₹18,851.82 ₹9,648.05 ₹1,204,658.22 ₹0.00 ₹19,010.49 ₹9,483.91 ₹1,185,647.74 ₹0.00 ₹19,170.49 ₹9,318.39 ₹1,166,477.25 ₹0.00 ₹19,331.84 ₹9,151.48 ₹1,147,145.40 ₹0.00 ₹19,494.55 ₹8,983.16 ₹1,127,650.85 ₹0.00 ₹19,658.63 ₹8,813.42 ₹1,107,992.22 ₹0.00 ₹19,824.09 ₹8,642.26 ₹1,088,168.13 ₹0.00 ₹19,990.94 ₹8,469.65 ₹1,068,177.18 ₹0.00

Page 18: SBI MaxGain (1)

₹20,159.20 ₹8,295.60 ₹1,048,017.98 ₹0.00 ₹20,328.87 ₹8,120.08 ₹1,027,689.11 ₹0.00 ₹20,499.98 ₹7,943.08 ₹1,007,189.13 ₹0.00 ₹20,672.52 ₹7,764.59 ₹986,516.61 ₹0.00 ₹20,846.51 ₹7,584.60 ₹965,670.10 ₹0.00 ₹21,021.97 ₹7,403.09 ₹944,648.13 ₹0.00 ₹21,198.90 ₹7,220.06 ₹923,449.23 ₹0.00 ₹21,377.33 ₹7,035.48 ₹902,071.90 ₹0.00 ₹21,557.25 ₹6,849.35 ₹880,514.64 ₹0.00 ₹21,738.69 ₹6,661.66 ₹858,775.95 ₹0.00 ₹21,921.66 ₹6,472.38 ₹836,854.29 ₹0.00 ₹22,106.17 ₹6,281.52 ₹814,748.12 ₹0.00 ₹22,292.23 ₹6,089.04 ₹792,455.89 ₹0.00 ₹22,479.86 ₹5,894.95 ₹769,976.03 ₹0.00 ₹22,669.06 ₹5,699.22 ₹747,306.97 ₹0.00 ₹22,859.86 ₹5,501.85 ₹724,447.11 ₹0.00 ₹23,052.26 ₹5,302.81 ₹701,394.85 ₹0.00 ₹23,246.29 ₹5,102.10 ₹678,148.56 ₹0.00 ₹23,441.94 ₹4,899.70 ₹654,706.62 ₹0.00 ₹23,639.25 ₹4,695.59 ₹631,067.37 ₹0.00 ₹23,838.21 ₹4,489.77 ₹607,229.16 ₹0.00 ₹24,038.85 ₹4,282.22 ₹583,190.32 ₹0.00 ₹24,241.17 ₹4,072.92 ₹558,949.14 ₹0.00 ₹24,445.20 ₹3,861.85 ₹534,503.94 ₹0.00 ₹24,650.95 ₹3,649.02 ₹509,852.99 ₹0.00 ₹24,858.43 ₹3,434.38 ₹484,994.56 ₹0.00 ₹25,067.66 ₹3,217.95 ₹459,926.90 ₹0.00 ₹25,278.64 ₹2,999.69 ₹434,648.26 ₹0.00 ₹25,491.40 ₹2,779.59 ₹409,156.86 ₹0.00 ₹25,705.96 ₹2,557.64 ₹383,450.90 ₹0.00 ₹25,922.31 ₹2,333.83 ₹357,528.59 ₹0.00 ₹26,140.49 ₹2,108.13 ₹331,388.09 ₹0.00 ₹26,360.51 ₹1,880.53 ₹305,027.58 ₹0.00 ₹26,582.38 ₹1,651.01 ₹278,445.20 ₹0.00 ₹26,806.11 ₹1,419.57 ₹251,639.09 ₹0.00 ₹27,031.73 ₹1,186.17 ₹224,607.36 ₹0.00 ₹27,259.25 ₹950.81 ₹197,348.11 ₹0.00 ₹27,488.68 ₹713.47 ₹169,859.43 ₹0.00 ₹27,720.04 ₹474.13 ₹142,139.39 ₹0.00 ₹27,953.35 ₹232.78 ₹114,186.04 ₹0.00

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 19: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 20: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 21: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 22: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 23: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 24: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 25: SBI MaxGain (1)

Author

Disclaimer

SBI MaxGain Home Loan

₹0.00 ₹0.00 (₹3,000,000.00)₹0.00 ₹0.00 (₹2,996,100.31)₹0.00 ₹0.00 (₹2,992,167.79)₹0.00 ₹0.00 (₹2,988,202.18)₹0.00 ₹0.00 (₹2,984,203.19)₹0.00 ₹0.00 (₹2,980,170.54)

₹200,000.00 ₹200,000.00 (₹2,776,103.95)₹200,000.00 ₹201,683.33 (₹2,770,319.79)₹200,000.00 ₹203,380.83 (₹2,764,486.96)₹200,000.00 ₹205,092.62 (₹2,758,605.03)₹200,000.00 ₹206,818.82 (₹2,752,673.60)₹200,000.00 ₹208,559.54 (₹2,746,692.24)₹100,000.00 ₹110,314.92 (₹2,840,660.54)₹100,000.00 ₹111,243.40 (₹2,835,419.74)₹100,000.00 ₹112,179.70 (₹2,830,134.83)₹100,000.00 ₹113,123.88 (₹2,824,805.44)₹100,000.00 ₹114,076.01 (₹2,819,431.19)

and should not be used for planning your finances or calculating your tax deductible amount etc. This excel calculates interest on a monthly basis instead of daily basis. It also assumes

In reality, interest is calculated on a daily basis taking into account the surplus balance at the end of the day. Even if you park the amount for a few days in the month, you save on total interest outgo. Your total outgo will also vary if the loan

Surplus Balance(End of Month)

Available Balance(End of Month)

Book Balance(End of Month)

Page 26: SBI MaxGain (1)

₹0.00 ₹15,036.15 (₹2,914,011.71)₹20,000.00 ₹35,162.70 (₹2,889,388.29)₹40,000.00 ₹55,458.66 (₹2,864,557.61)₹60,000.00 ₹75,925.43 (₹2,839,517.94)₹80,000.00 ₹96,564.47 (₹2,814,267.53)

₹100,000.00 ₹117,377.22 (₹2,788,804.59)₹120,000.00 ₹138,365.15 (₹2,763,127.33)

₹0.00 ₹19,529.72 (₹2,877,233.96)₹0.00 ₹19,694.10 (₹2,872,300.99)₹0.00 ₹19,859.85 (₹2,867,326.49)₹0.00 ₹20,027.01 (₹2,862,310.13)₹0.00 ₹20,195.57 (₹2,857,251.55)₹0.00 ₹20,365.55 (₹2,852,150.39)₹0.00 ₹20,536.96 (₹2,847,006.30)₹0.00 ₹20,709.81 (₹2,841,818.91)₹0.00 ₹20,884.12 (₹2,836,587.86)₹0.00 ₹21,059.89 (₹2,831,312.78)₹0.00 ₹21,237.15 (₹2,825,993.30)₹0.00 ₹21,415.89 (₹2,820,629.05)₹0.00 ₹21,596.14 (₹2,815,219.65)₹0.00 ₹21,777.91 (₹2,809,764.73)₹0.00 ₹21,961.21 (₹2,804,263.89)₹0.00 ₹22,146.05 (₹2,798,716.75)₹0.00 ₹22,332.44 (₹2,793,122.92)₹0.00 ₹22,520.41 (₹2,787,482.01)₹0.00 ₹22,709.96 (₹2,781,793.63)₹0.00 ₹22,901.10 (₹2,776,057.36)₹0.00 ₹23,093.85 (₹2,770,272.82)₹0.00 ₹23,288.22 (₹2,764,439.59)₹0.00 ₹23,484.23 (₹2,758,557.26)₹0.00 ₹23,681.89 (₹2,752,625.43)₹0.00 ₹23,881.21 (₹2,746,643.66)₹0.00 ₹24,082.21 (₹2,740,611.56)₹0.00 ₹24,284.91 (₹2,734,528.68)₹0.00 ₹24,489.30 (₹2,728,394.60)₹0.00 ₹24,695.42 (₹2,722,208.90)₹0.00 ₹24,903.28 (₹2,715,971.13)₹0.00 ₹25,112.88 (₹2,709,680.86)₹0.00 ₹25,324.24 (₹2,703,337.65)₹0.00 ₹25,537.39 (₹2,696,941.04)₹0.00 ₹25,752.33 (₹2,690,490.61)₹0.00 ₹25,969.08 (₹2,683,985.87)₹0.00 ₹26,187.65 (₹2,677,426.40)₹0.00 ₹26,408.06 (₹2,670,811.71)₹0.00 ₹26,630.33 (₹2,664,141.35)

Page 27: SBI MaxGain (1)

₹0.00 ₹26,854.47 (₹2,657,414.84)₹0.00 ₹27,080.50 (₹2,650,631.73)₹0.00 ₹27,308.42 (₹2,643,791.52)₹0.00 ₹27,538.27 (₹2,636,893.74)₹0.00 ₹27,770.05 (₹2,629,937.90)₹0.00 ₹28,003.78 (₹2,622,923.52)₹0.00 ₹28,239.48 (₹2,615,850.10)₹0.00 ₹28,477.16 (₹2,608,717.14)₹0.00 ₹28,716.84 (₹2,601,524.15)₹0.00 ₹28,958.54 (₹2,594,270.62)₹0.00 ₹29,202.28 (₹2,586,956.04)₹0.00 ₹29,448.06 (₹2,579,579.89)₹0.00 ₹29,695.92 (₹2,572,141.66)₹0.00 ₹29,945.86 (₹2,564,640.83)₹0.00 ₹30,197.90 (₹2,557,076.86)₹0.00 ₹30,452.07 (₹2,549,449.23)₹0.00 ₹30,708.38 (₹2,541,757.41)₹0.00 ₹30,966.84 (₹2,534,000.84)₹0.00 ₹31,227.47 (₹2,526,178.99)₹0.00 ₹31,490.31 (₹2,518,291.30)₹0.00 ₹31,755.35 (₹2,510,337.22)₹0.00 ₹32,022.62 (₹2,502,316.20)₹0.00 ₹32,292.15 (₹2,494,227.67)₹0.00 ₹32,563.94 (₹2,486,071.06)₹0.00 ₹32,838.02 (₹2,477,845.80)₹0.00 ₹33,114.41 (₹2,469,551.31)₹0.00 ₹33,393.12 (₹2,461,187.01)₹0.00 ₹33,674.18 (₹2,452,752.30)₹0.00 ₹33,957.60 (₹2,444,246.61)₹0.00 ₹34,243.41 (₹2,435,669.33)₹0.00 ₹34,531.63 (₹2,427,019.85)₹0.00 ₹34,822.27 (₹2,418,297.57)₹0.00 ₹35,115.36 (₹2,409,501.89)₹0.00 ₹35,410.91 (₹2,400,632.17)₹0.00 ₹35,708.95 (₹2,391,687.79)₹0.00 ₹36,009.50 (₹2,382,668.14)₹0.00 ₹36,312.58 (₹2,373,572.57)₹0.00 ₹36,618.21 (₹2,364,400.45)₹0.00 ₹36,926.42 (₹2,355,151.13)₹0.00 ₹37,237.21 (₹2,345,823.95)₹0.00 ₹37,550.63 (₹2,336,418.28)₹0.00 ₹37,866.68 (₹2,326,933.44)₹0.00 ₹38,185.39 (₹2,317,368.77)₹0.00 ₹38,506.78 (₹2,307,723.60)₹0.00 ₹38,830.88 (₹2,297,997.25)

Page 28: SBI MaxGain (1)

₹0.00 ₹39,157.71 (₹2,288,189.03)₹0.00 ₹39,487.29 (₹2,278,298.26)₹0.00 ₹39,819.64 (₹2,268,324.25)₹0.00 ₹40,154.79 (₹2,258,266.28)₹0.00 ₹40,492.76 (₹2,248,123.66)₹0.00 ₹40,833.57 (₹2,237,895.68)₹0.00 ₹41,177.25 (₹2,227,581.61)₹0.00 ₹41,523.83 (₹2,217,180.73)₹0.00 ₹41,873.32 (₹2,206,692.30)₹0.00 ₹42,225.75 (₹2,196,115.60)₹0.00 ₹42,581.15 (₹2,185,449.88)₹0.00 ₹42,939.54 (₹2,174,694.39)₹0.00 ₹43,300.95 (₹2,163,848.38)₹0.00 ₹43,665.40 (₹2,152,911.08)₹0.00 ₹44,032.92 (₹2,141,881.72)₹0.00 ₹44,403.53 (₹2,130,759.53)₹0.00 ₹44,777.26 (₹2,119,543.73)₹0.00 ₹45,154.13 (₹2,108,233.53)₹0.00 ₹45,534.18 (₹2,096,828.14)₹0.00 ₹45,917.43 (₹2,085,326.75)₹0.00 ₹46,303.90 (₹2,073,728.55)₹0.00 ₹46,693.62 (₹2,062,032.74)₹0.00 ₹47,086.63 (₹2,050,238.49)₹0.00 ₹47,482.94 (₹2,038,344.97)₹0.00 ₹47,882.59 (₹2,026,351.35)₹0.00 ₹48,285.60 (₹2,014,256.78)₹0.00 ₹48,692.00 (₹2,002,060.42)₹0.00 ₹49,101.83 (₹1,989,761.40)₹0.00 ₹49,515.10 (₹1,977,358.86)₹0.00 ₹49,931.85 (₹1,964,851.94)₹0.00 ₹50,352.11 (₹1,952,239.75)₹0.00 ₹50,775.91 (₹1,939,521.41)₹0.00 ₹51,203.28 (₹1,926,696.02)₹0.00 ₹51,634.24 (₹1,913,762.69)₹0.00 ₹52,068.82 (₹1,900,720.50)₹0.00 ₹52,507.07 (₹1,887,568.54)₹0.00 ₹52,949.01 (₹1,874,305.88)₹0.00 ₹53,394.66 (₹1,860,931.59)₹0.00 ₹53,844.06 (₹1,847,444.74)₹0.00 ₹54,297.25 (₹1,833,844.38)₹0.00 ₹54,754.25 (₹1,820,129.54)₹0.00 ₹55,215.10 (₹1,806,299.27)₹0.00 ₹55,679.83 (₹1,792,352.60)₹0.00 ₹56,148.47 (₹1,778,288.54)₹0.00 ₹56,621.05 (₹1,764,106.11)

Page 29: SBI MaxGain (1)

₹0.00 ₹57,097.61 (₹1,749,804.31)₹0.00 ₹57,578.18 (₹1,735,382.13)₹0.00 ₹58,062.80 (₹1,720,838.57)₹0.00 ₹58,551.49 (₹1,706,172.61)₹0.00 ₹59,044.30 (₹1,691,383.20)₹0.00 ₹59,541.26 (₹1,676,469.31)₹0.00 ₹60,042.40 (₹1,661,429.90)₹0.00 ₹60,547.75 (₹1,646,263.91)₹0.00 ₹61,057.36 (₹1,630,970.28)₹0.00 ₹61,571.26 (₹1,615,547.92)₹0.00 ₹62,089.49 (₹1,599,995.75)₹0.00 ₹62,612.08 (₹1,584,312.69)₹0.00 ₹63,139.06 (₹1,568,497.63)₹0.00 ₹63,670.48 (₹1,552,549.46)₹0.00 ₹64,206.37 (₹1,536,467.05)₹0.00 ₹64,746.78 (₹1,520,249.29)₹0.00 ₹65,291.73 (₹1,503,895.03)₹0.00 ₹65,841.27 (₹1,487,403.12)₹0.00 ₹66,395.43 (₹1,470,772.40)₹0.00 ₹66,954.26 (₹1,454,001.71)₹0.00 ₹67,517.79 (₹1,437,089.87)₹0.00 ₹68,086.07 (₹1,420,035.68)₹0.00 ₹68,659.13 (₹1,402,837.96)₹0.00 ₹69,237.01 (₹1,385,495.48)₹0.00 ₹69,819.75 (₹1,368,007.04)₹0.00 ₹70,407.40 (₹1,350,371.41)₹0.00 ₹71,000.00 (₹1,332,587.34)₹0.00 ₹71,597.58 (₹1,314,653.59)₹0.00 ₹72,200.19 (₹1,296,568.90)₹0.00 ₹72,807.88 (₹1,278,332.00)₹0.00 ₹73,420.68 (₹1,259,941.60)₹0.00 ₹74,038.63 (₹1,241,396.41)₹0.00 ₹74,661.79 (₹1,222,695.14)₹0.00 ₹75,290.20 (₹1,203,836.46)₹0.00 ₹75,923.89 (₹1,184,819.06)₹0.00 ₹76,562.91 (₹1,165,641.60)₹0.00 ₹77,207.32 (₹1,146,302.72)₹0.00 ₹77,857.15 (₹1,126,801.07)₹0.00 ₹78,512.45 (₹1,107,135.29)₹0.00 ₹79,173.26 (₹1,087,303.99)₹0.00 ₹79,839.63 (₹1,067,305.77)₹0.00 ₹80,511.62 (₹1,047,139.23)₹0.00 ₹81,189.26 (₹1,026,802.96)₹0.00 ₹81,872.60 (₹1,006,295.53)₹0.00 ₹82,561.69 (₹985,615.49)

Page 30: SBI MaxGain (1)

₹0.00 ₹83,256.59 (₹964,761.39)₹0.00 ₹83,957.33 (₹943,731.77)₹0.00 ₹84,663.97 (₹922,525.16)₹0.00 ₹85,376.56 (₹901,140.05)₹0.00 ₹86,095.15 (₹879,574.95)₹0.00 ₹86,819.78 (₹857,828.35)₹0.00 ₹87,550.51 (₹835,898.71)₹0.00 ₹88,287.40 (₹813,784.50)₹0.00 ₹89,030.48 (₹791,484.16)₹0.00 ₹89,779.82 (₹768,996.13)₹0.00 ₹90,535.47 (₹746,318.82)₹0.00 ₹91,297.48 (₹723,450.64)₹0.00 ₹92,065.90 (₹700,389.99)₹0.00 ₹92,840.78 (₹677,135.25)₹0.00 ₹93,622.19 (₹653,684.78)₹0.00 ₹94,410.18 (₹630,036.93)₹0.00 ₹95,204.80 (₹606,190.05)₹0.00 ₹96,006.11 (₹582,142.45)₹0.00 ₹96,814.16 (₹557,892.46)₹0.00 ₹97,629.01 (₹533,438.36)₹0.00 ₹98,450.72 (₹508,778.44)₹0.00 ₹99,279.35 (₹483,910.97)₹0.00 ₹100,114.95 (₹458,834.19)₹0.00 ₹100,957.58 (₹433,546.35)₹0.00 ₹101,807.31 (₹408,045.68)₹0.00 ₹102,664.19 (₹382,330.37)₹0.00 ₹103,528.28 (₹356,398.62)₹0.00 ₹104,399.64 (₹330,248.62)₹0.00 ₹105,278.34 (₹303,878.52)₹0.00 ₹106,164.43 (₹277,286.47)₹0.00 ₹107,057.98 (₹250,470.60)₹0.00 ₹107,959.05 (₹223,429.04)₹0.00 ₹108,867.71 (₹196,159.87)₹0.00 ₹109,784.01 (₹168,661.19)₹0.00 ₹110,708.03 (₹140,931.06)₹0.00 ₹111,639.82 (₹112,967.54)₹0.00 ₹112,579.46 (₹84,768.66)₹0.00 ₹113,527.00 (₹56,332.43)₹0.00 ₹114,482.52 (₹27,656.87)₹0.00 ₹115,446.08 ₹1,260.04 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 31: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 32: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 33: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 34: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 35: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00

Page 36: SBI MaxGain (1)

₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00 ₹0.00