REPAYMENT SCHEDULE FOR 100 SHEEP
Bank loan -787500 Grace period = one year , Loan amount at the end of one year =787500+94500=882000
| S.No | Monthly Installment | Interest | Principal | Balance |
| 0 | 882000 | |||
| 1 | 17243 | 8820 | 8423 | 873577 |
| 2 | 17243 | 8736 | 8508 | 865069 |
| 3 | 17243 | 8651 | 8593 | 856477 |
| 4 | 17243 | 8565 | 8679 | 847798 |
| 5 | 17243 | 8478 | 8765 | 839033 |
| 6 | 17243 | 8390 | 8853 | 830180 |
| 7 | 17243 | 8302 | 8941 | 821238 |
| 8 | 17243 | 8212 | 9031 | 812208 |
| 9 | 17243 | 8122 | 9121 | 803086 |
| 10 | 17243 | 8031 | 9212 | 793874 |
| 11 | 17243 | 7939 | 9305 | 784569 |
| 12 | 17243 | 7846 | 9398 | 775172 |
| 13 | 17243 | 7752 | 9492 | 765680 |
| 14 | 17243 | 7657 | 9586 | 756094 |
| 15 | 17243 | 7561 | 9682 | 746412 |
| 16 | 17243 | 7464 | 9779 | 736632 |
| 17 | 17243 | 7366 | 9877 | 726755 |
| 18 | 17243 | 7268 | 9976 | 716780 |
| 19 | 17243 | 7168 | 10075 | 706704 |
| 20 | 17243 | 7067 | 10176 | 696528 |
| 21 | 17243 | 6965 | 10278 | 686250 |
| 22 | 17243 | 6862 | 10381 | 675869 |
| 23 | 17243 | 6759 | 10485 | 665385 |
| 24 | 17243 | 6654 | 10589 | 654795 |
| 25 | 17243 | 6548 | 10695 | 644100 |
| 26 | 17243 | 6441 | 10802 | 633298 |
| 27 | 17243 | 6333 | 10910 | 622387 |
| 28 | 17243 | 6224 | 11019 | 611368 |
| 29 | 17243 | 6114 | 11130 | 600238 |
| 30 | 17243 | 6002 | 11241 | 588997 |
| 31 | 17243 | 5890 | 11353 | 577644 |
| 32 | 17243 | 5776 | 11467 | 566177 |
| 33 | 17243 | 5662 | 11581 | 554596 |
| 34 | 17243 | 5546 | 11697 | 542899 |
| 35 | 17243 | 5429 | 11814 | 531084 |
| 36 | 17243 | 5311 | 11932 | 519152 |
| 37 | 17243 | 5192 | 12052 | 507100 |
| 38 | 17243 | 5071 | 12172 | 494928 |
| 39 | 17243 | 4949 | 12294 | 482634 |
| 40 | 17243 | 4826 | 12417 | 470217 |
| 41 | 17243 | 4702 | 12541 | 457676 |
| 42 | 17243 | 4577 | 12667 | 445009 |
| 43 | 17243 | 4450 | 12793 | 432216 |
| 44 | 17243 | 4322 | 12921 | 419295 |
| 45 | 17243 | 4193 | 13050 | 406245 |
| 46 | 17243 | 4062 | 13181 | 393064 |
| 47 | 17243 | 3931 | 13313 | 379751 |
| 48 | 17243 | 3798 | 13446 | 366305 |
| 49 | 17243 | 3663 | 13580 | 352725 |
| 50 | 17243 | 3527 | 13716 | 339009 |
| 51 | 17243 | 3390 | 13853 | 325156 |
| 52 | 17243 | 3252 | 13992 | 311164 |
| 53 | 17243 | 3112 | 14132 | 297033 |
| 54 | 17243 | 2970 | 14273 | 282760 |
| 55 | 17243 | 2828 | 14416 | 268344 |
| 56 | 17243 | 2683 | 14560 | 253784 |
| 57 | 17243 | 2538 | 14705 | 239079 |
| 58 | 17243 | 2391 | 14852 | 224226 |
| 59 | 17243 | 2242 | 15001 | 209225 |
| 60 | 17243 | 2092 | 15151 | 194074 |
| 61 | 17243 | 1941 | 15303 | 178772 |
| 62 | 17243 | 1788 | 15456 | 163316 |
| 63 | 17243 | 1633 | 15610 | 147706 |
| 64 | 17243 | 1477 | 15766 | 131940 |
| 65 | 17243 | 1319 | 15924 | 116016 |
| 66 | 17243 | 1160 | 16083 | 99933 |
| 67 | 17243 | 999 | 16244 | 83689 |
| 68 | 17243 | 837 | 16406 | 67283 |
| 69 | 17243 | 673 | 16570 | 50712 |
| 70 | 17243 | 507 | 16736 | 33976 |
| 71 | 17243 | 340 | 16904 | 17073 |
| 72 | 17243 | 171 | 17073 | 0 |