REPAYMENT SCHEDULE FOR 2 GRADED MURRAH BUFFALOES
Bank loan 126000 grace period 6 months Loan amount at the end of grace
period =126000+7560=133560
| S.No | Monthly Installment | Interest | Principal | Balance |
| 0 | 133560 | |||
| 1 | 2611 | 1336 | 1276 | 132284 |
| 2 | 2611 | 1323 | 1288 | 130996 |
| 3 | 2611 | 1310 | 1301 | 129695 |
| 4 | 2611 | 1297 | 1314 | 128381 |
| 5 | 2611 | 1284 | 1327 | 127054 |
| 6 | 2611 | 1271 | 1341 | 125713 |
| 7 | 2611 | 1257 | 1354 | 124359 |
| 8 | 2611 | 1244 | 1368 | 122991 |
| 9 | 2611 | 1230 | 1381 | 121610 |
| 10 | 2611 | 1216 | 1395 | 120215 |
| 11 | 2611 | 1202 | 1409 | 118806 |
| 12 | 2611 | 1188 | 1423 | 117383 |
| 13 | 2611 | 1174 | 1437 | 115946 |
| 14 | 2611 | 1159 | 1452 | 114494 |
| 15 | 2611 | 1145 | 1466 | 113028 |
| 16 | 2611 | 1130 | 1481 | 111547 |
| 17 | 2611 | 1115 | 1496 | 110052 |
| 18 | 2611 | 1101 | 1511 | 108541 |
| 19 | 2611 | 1085 | 1526 | 107015 |
| 20 | 2611 | 1070 | 1541 | 105474 |
| 21 | 2611 | 1055 | 1556 | 103918 |
| 22 | 2611 | 1039 | 1572 | 102346 |
| 23 | 2611 | 1023 | 1588 | 100758 |
| 24 | 2611 | 1008 | 1604 | 99155 |
| 25 | 2611 | 992 | 1620 | 97535 |
| 26 | 2611 | 975 | 1636 | 95899 |
| 27 | 2611 | 959 | 1652 | 94247 |
| 28 | 2611 | 942 | 1669 | 92579 |
| 29 | 2611 | 926 | 1685 | 90893 |
| 30 | 2611 | 909 | 1702 | 89191 |
| 31 | 2611 | 892 | 1719 | 87472 |
| 32 | 2611 | 875 | 1736 | 85735 |
| 33 | 2611 | 857 | 1754 | 83982 |
| 34 | 2611 | 840 | 1771 | 82210 |
| 35 | 2611 | 822 | 1789 | 80421 |
| 36 | 2611 | 804 | 1807 | 78614 |
| 37 | 2611 | 786 | 1825 | 76789 |
| 38 | 2611 | 768 | 1843 | 74946 |
| 39 | 2611 | 749 | 1862 | 73085 |
| 40 | 2611 | 731 | 1880 | 71204 |
| 41 | 2611 | 712 | 1899 | 69305 |
| 42 | 2611 | 693 | 1918 | 67387 |
| 43 | 2611 | 674 | 1937 | 65450 |
| 44 | 2611 | 654 | 1957 | 63493 |
| 45 | 2611 | 635 | 1976 | 61517 |
| 46 | 2611 | 615 | 1996 | 59521 |
| 47 | 2611 | 595 | 2016 | 57505 |
| 48 | 2611 | 575 | 2036 | 55469 |
| 49 | 2611 | 555 | 2056 | 53413 |
| 50 | 2611 | 534 | 2077 | 51336 |
| 51 | 2611 | 513 | 2098 | 49238 |
| 52 | 2611 | 492 | 2119 | 47119 |
| 53 | 2611 | 471 | 2140 | 44979 |
| 54 | 2611 | 450 | 2161 | 42818 |
| 55 | 2611 | 428 | 2183 | 40635 |
| 56 | 2611 | 406 | 2205 | 38430 |
| 57 | 2611 | 384 | 2227 | 36203 |
| 58 | 2611 | 362 | 2249 | 33954 |
| 59 | 2611 | 340 | 2272 | 31683 |
| 60 | 2611 | 317 | 2294 | 29388 |
| 61 | 2611 | 294 | 2317 | 27071 |
| 62 | 2611 | 271 | 2340 | 24731 |
| 63 | 2611 | 247 | 2364 | 22367 |
| 64 | 2611 | 224 | 2387 | 19979 |
| 65 | 2611 | 200 | 2411 | 17568 |
| 66 | 2611 | 176 | 2435 | 15133 |
| 67 | 2611 | 151 | 2460 | 12673 |
| 68 | 2611 | 127 | 2484 | 10189 |
| 69 | 2611 | 102 | 2509 | 7679 |
| 70 | 2611 | 77 | 2534 | 5145 |
| 71 | 2611 | 51 | 2560 | 2585 |
| 72 | 2611 | 26 | 2585 | 0 |