Loan Repayment for eight graded murrah buffalo

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

 

error: Content is protected !!