Loan Repayment  for  eight graded murrah buffalo

Bank loan 518000 grace period 6 months. Loan amount at the end of grace period =518000+31080=539080

S.No	Monthly Installment	Interest	Principal	Balance
0				539080
1	10539	5391	5148	533932
2	10539	5339	5200	528732
3	10539	5287	5252	523480
4	10539	5235	5304	518176
5	10539	5182	5357	512818
6	10539	5128	5411	507407
7	10539	5074	5465	501942
8	10539	5019	5520	496423
9	10539	4964	5575	490848
10	10539	4908	5631	485217
11	10539	4852	5687	479530
12	10539	4795	5744	473786
13	10539	4738	5801	467985
14	10539	4680	5859	462126
15	10539	4621	5918	456208
16	10539	4562	5977	450231
17	10539	4502	6037	444194
18	10539	4442	6097	438097
19	10539	4381	6158	431939
20	10539	4319	6220	425719
21	10539	4257	6282	419437
22	10539	4194	6345	413092
23	10539	4131	6408	406684
24	10539	4067	6472	400212
25	10539	4002	6537	393675
26	10539	3937	6602	387073
27	10539	3871	6668	380404
28	10539	3804	6735	373669
29	10539	3737	6802	366867
30	10539	3669	6870	359996
31	10539	3600	6939	353057
32	10539	3531	7009	346049
33	10539	3460	7079	338970
34	10539	3390	7149	331821
35	10539	3318	7221	324600
36	10539	3246	7293	317307
37	10539	3173	7366	309940
38	10539	3099	7440	302501
39	10539	3025	7514	294987
40	10539	2950	7589	287397
41	10539	2874	7665	279732
42	10539	2797	7742	271990
43	10539	2720	7819	264171
44	10539	2642	7897	256274
45	10539	2563	7976	248297
46	10539	2483	8056	240241
47	10539	2402	8137	232105
48	10539	2321	8218	223887
49	10539	2239	8300	215586
50	10539	2156	8383	207203
51	10539	2072	8467	198736
52	10539	1987	8552	190184
53	10539	1902	8637	181547
54	10539	1815	8724	172823
55	10539	1728	8811	164012
56	10539	1640	8899	155113
57	10539	1551	8988	146125
58	10539	1461	9078	137048
59	10539	1370	9169	127879
60	10539	1279	9260	118619
61	10539	1186	9353	109266
62	10539	1093	9446	99819
63	10539	998	9541	90278
64	10539	903	9636	80642
65	10539	806	9733	70909
66	10539	709	9830	61079