Loan repayment schedule 4000 broiler
Repayment schedule- Loan will be repaid after a grace period of six month
Loan=Rs 1500000 interest for 6 months 78750
Loan amount at the end of grave period= 1500000+78750= 1578750
| S.No | Monthly Installment | Interest | Principal | Balance |
| 0 | 1578750 | |||
| 1 | 29647 | 13814 | 15833 | 1562917 |
| 2 | 29647 | 13676 | 15972 | 1546945 |
| 3 | 29647 | 13536 | 16112 | 1530833 |
| 4 | 29647 | 13395 | 16253 | 1514581 |
| 5 | 29647 | 13253 | 16395 | 1498186 |
| 6 | 29647 | 13109 | 16538 | 1481648 |
| 7 | 29647 | 12964 | 16683 | 1464965 |
| 8 | 29647 | 12818 | 16829 | 1448136 |
| 9 | 29647 | 12671 | 16976 | 1431160 |
| 10 | 29647 | 12523 | 17125 | 1414036 |
| 11 | 29647 | 12373 | 17274 | 1396761 |
| 12 | 29647 | 12222 | 17426 | 1379335 |
| 13 | 29647 | 12069 | 17578 | 1361757 |
| 14 | 29647 | 11915 | 17732 | 1344025 |
| 15 | 29647 | 11760 | 17887 | 1326138 |
| 16 | 29647 | 11604 | 18044 | 1308095 |
| 17 | 29647 | 11446 | 18201 | 1289893 |
| 18 | 29647 | 11287 | 18361 | 1271533 |
| 19 | 29647 | 11126 | 18521 | 1253011 |
| 20 | 29647 | 10964 | 18683 | 1234328 |
| 21 | 29647 | 10800 | 18847 | 1215481 |
| 22 | 29647 | 10635 | 19012 | 1196469 |
| 23 | 29647 | 10469 | 19178 | 1177291 |
| 24 | 29647 | 10301 | 19346 | 1157945 |
| 25 | 29647 | 10132 | 19515 | 1138429 |
| 26 | 29647 | 9961 | 19686 | 1118743 |
| 27 | 29647 | 9789 | 19858 | 1098885 |
| 28 | 29647 | 9615 | 20032 | 1078853 |
| 29 | 29647 | 9440 | 20207 | 1058646 |
| 30 | 29647 | 9263 | 20384 | 1038262 |
| 31 | 29647 | 9085 | 20563 | 1017699 |
| 32 | 29647 | 8905 | 20742 | 996957 |
| 33 | 29647 | 8723 | 20924 | 976033 |
| 34 | 29647 | 8540 | 21107 | 954926 |
| 35 | 29647 | 8356 | 21292 | 933634 |
| 36 | 29647 | 8169 | 21478 | 912156 |
| 37 | 29647 | 7981 | 21666 | 890490 |
| 38 | 29647 | 7792 | 21856 | 868635 |
| 39 | 29647 | 7601 | 22047 | 846588 |
| 40 | 29647 | 7408 | 22240 | 824348 |
| 41 | 29647 | 7213 | 22434 | 801914 |
| 42 | 29647 | 7017 | 22631 | 779283 |
| 43 | 29647 | 6819 | 22829 | 756455 |
| 44 | 29647 | 6619 | 23028 | 733426 |
| 45 | 29647 | 6417 | 23230 | 710197 |
| 46 | 29647 | 6214 | 23433 | 686764 |
| 47 | 29647 | 6009 | 23638 | 663125 |
| 48 | 29647 | 5802 | 23845 | 639280 |
| 49 | 29647 | 5594 | 24054 | 615227 |
| 50 | 29647 | 5383 | 24264 | 590963 |
| 51 | 29647 | 5171 | 24476 | 566486 |
| 52 | 29647 | 4957 | 24691 | 541796 |
| 53 | 29647 | 4741 | 24907 | 516889 |
| 54 | 29647 | 4523 | 25125 | 491765 |
| 55 | 29647 | 4303 | 25344 | 466420 |
| 56 | 29647 | 4081 | 25566 | 440854 |
| 57 | 29647 | 3857 | 25790 | 415065 |
| 58 | 29647 | 3632 | 26015 | 389049 |
| 59 | 29647 | 3404 | 26243 | 362806 |
| 60 | 29647 | 3175 | 26473 | 336333 |
| 61 | 29647 | 2943 | 26704 | 309629 |
| 62 | 29647 | 2709 | 26938 | 282691 |
| 63 | 29647 | 2474 | 27174 | 255517 |
| 64 | 29647 | 2236 | 27412 | 228105 |
| 65 | 29647 | 1996 | 27651 | 200454 |
| 66 | 29647 | 1754 | 27893 | 172561 |
| 67 | 29647 | 1510 | 28137 | 144423 |
| 68 | 29647 | 1264 | 28384 | 116040 |
| 69 | 29647 | 1015 | 28632 | 87408 |
| 70 | 29647 | 765 | 28882 | 58525 |
| 71 | 29647 | 512 | 29135 | 29390 |
| 72 | 29647 | 257 | 29390 | 0 |