REPAYMENT SCHEDULE 100 STALL-FED GOAT FARM
Bank loan=1132500 ,Grace period = 1 year Interest rate = 12%
Loan amount at the end of grace period=1132500+135900=1268400
| S.No | Monthly Installment | Interest | Principal | Balance |
| 0 | 1268400 | |||
| 1 | 28215 | 12684 | 15531 | 1252869 |
| 2 | 28215 | 12529 | 15686 | 1237183 |
| 3 | 28215 | 12372 | 15843 | 1221340 |
| 4 | 28215 | 12213 | 16001 | 1205338 |
| 5 | 28215 | 12053 | 16161 | 1189177 |
| 6 | 28215 | 11892 | 16323 | 1172854 |
| 7 | 28215 | 11729 | 16486 | 1156368 |
| 8 | 28215 | 11564 | 16651 | 1139716 |
| 9 | 28215 | 11397 | 16818 | 1122899 |
| 10 | 28215 | 11229 | 16986 | 1105913 |
| 11 | 28215 | 11059 | 17156 | 1088757 |
| 12 | 28215 | 10888 | 17327 | 1071430 |
| 13 | 28215 | 10714 | 17501 | 1053929 |
| 14 | 28215 | 10539 | 17676 | 1036254 |
| 15 | 28215 | 10363 | 17852 | 1018401 |
| 16 | 28215 | 10184 | 18031 | 1000371 |
| 17 | 28215 | 10004 | 18211 | 982159 |
| 18 | 28215 | 9822 | 18393 | 963766 |
| 19 | 28215 | 9638 | 18577 | 945189 |
| 20 | 28215 | 9452 | 18763 | 926426 |
| 21 | 28215 | 9264 | 18951 | 907475 |
| 22 | 28215 | 9075 | 19140 | 888335 |
| 23 | 28215 | 8883 | 19332 | 869004 |
| 24 | 28215 | 8690 | 19525 | 849479 |
| 25 | 28215 | 8495 | 19720 | 829759 |
| 26 | 28215 | 8298 | 19917 | 809842 |
| 27 | 28215 | 8098 | 20116 | 789725 |
| 28 | 28215 | 7897 | 20318 | 769408 |
| 29 | 28215 | 7694 | 20521 | 748887 |
| 30 | 28215 | 7489 | 20726 | 728161 |
| 31 | 28215 | 7282 | 20933 | 707228 |
| 32 | 28215 | 7072 | 21143 | 686085 |
| 33 | 28215 | 6861 | 21354 | 664731 |
| 34 | 28215 | 6647 | 21568 | 643163 |
| 35 | 28215 | 6432 | 21783 | 621380 |
| 36 | 28215 | 6214 | 22001 | 599379 |
| 37 | 28215 | 5994 | 22221 | 577158 |
| 38 | 28215 | 5772 | 22443 | 554715 |
| 39 | 28215 | 5547 | 22668 | 532047 |
| 40 | 28215 | 5320 | 22894 | 509153 |
| 41 | 28215 | 5092 | 23123 | 486029 |
| 42 | 28215 | 4860 | 23355 | 462675 |
| 43 | 28215 | 4627 | 23588 | 439087 |
| 44 | 28215 | 4391 | 23824 | 415263 |
| 45 | 28215 | 4153 | 24062 | 391200 |
| 46 | 28215 | 3912 | 24303 | 366898 |
| 47 | 28215 | 3669 | 24546 | 342352 |
| 48 | 28215 | 3424 | 24791 | 317560 |
| 49 | 28215 | 3176 | 25039 | 292521 |
| 50 | 28215 | 2925 | 25290 | 267232 |
| 51 | 28215 | 2672 | 25543 | 241689 |
| 52 | 28215 | 2417 | 25798 | 215891 |
| 53 | 28215 | 2159 | 26056 | 189835 |
| 54 | 28215 | 1898 | 26317 | 163519 |
| 55 | 28215 | 1635 | 26580 | 136939 |
| 56 | 28215 | 1369 | 26845 | 110093 |
| 57 | 28215 | 1101 | 27114 | 82979 |
| 58 | 28215 | 830 | 27385 | 55594 |
| 59 | 28215 | 556 | 27659 | 27936 |
| 60 | 28215 | 279 | 27936 | 0 |