Repayment schedule 10000 broiler

Loan Repayment  plan for 10000 broiler  farm:- Repayment of loan will start after grace period of six months. Total loan repayment period is 6years. Details of monthly installment, interest payment, principal payment and balance are given in repayment schedule for 10000 broiler poultry. Six monthly installment will be paid in first year & 12 number of installments will be paid from second year onwards. Bank Loan=Rs3975000/-  ,Interest Rate=12% Grace period – 6 months. Total loan amount at the end of grace period ,Bank Loan=3975000+238500=4213500

S.No

Monthly Installment

Interest

Principal

Balance

0

 

 

 

4213500

1

82375

42135

40240

4173260

2

82375

41733

40642

4132618

3

82375

41326

41049

4091570

4

82375

40916

41459

4050111

5

82375

40501

41874

4008237

6

82375

40082

42292

3965945

7

82375

39659

42715

3923229

8

82375

39232

43142

3880087

9

82375

38801

43574

3836513

10

82375

38365

44010

3792503

11

82375

37925

44450

3748054

12

82375

37481

44894

3703159

13

82375

37032

45343

3657816

14

82375

36578

45797

3612020

15

82375

36120

46255

3565765

16

82375

35658

46717

3519048

17

82375

35190

47184

3471864

18

82375

34719

47656

3424208

19

82375

34242

48133

3376075

20

82375

33761

48614

3327461

error: Content is protected !!