REPAYMENT SCHEDULE 50 BARBARI GOAT FARM
Bank loan=Rs547500/- Grace period = 1 year Interest rate = 12%
Loan amount at the end of grace period=547500+65700=613200
| S.No | Monthly Installment | Interest | Principal | Balance |
| 0 | 613200 | |||
| 1 | 13640 | 6132 | 7508 | 605692 |
| 2 | 13640 | 6057 | 7583 | 598108 |
| 3 | 13640 | 5981 | 7659 | 590449 |
| 4 | 13640 | 5904 | 7736 | 582713 |
| 5 | 13640 | 5827 | 7813 | 574900 |
| 6 | 13640 | 5749 | 7891 | 567009 |
| 7 | 13640 | 5670 | 7970 | 559039 |
| 8 | 13640 | 5590 | 8050 | 550989 |
| 9 | 13640 | 5510 | 8130 | 542858 |
| 10 | 13640 | 5429 | 8212 | 534647 |
| 11 | 13640 | 5346 | 8294 | 526353 |
| 12 | 13640 | 5264 | 8377 | 517976 |
| 13 | 13640 | 5180 | 8461 | 509515 |
| 14 | 13640 | 5095 | 8545 | 500970 |
| 15 | 13640 | 5010 | 8631 | 492340 |
| 16 | 13640 | 4923 | 8717 | 483623 |
| 17 | 13640 | 4836 | 8804 | 474819 |
| 18 | 13640 | 4748 | 8892 | 465927 |
| 19 | 13640 | 4659 | 8981 | 456946 |
| 20 | 13640 | 4569 | 9071 | 447875 |
| 21 | 13640 | 4479 | 9162 | 438713 |
| 22 | 13640 | 4387 | 9253 | 429460 |
| 23 | 13640 | 4295 | 9346 | 420114 |
| 24 | 13640 | 4201 | 9439 | 410675 |
| 25 | 13640 | 4107 | 9534 | 401142 |
| 26 | 13640 | 4011 | 9629 | 391513 |
| 27 | 13640 | 3915 | 9725 | 381788 |
| 28 | 13640 | 3818 | 9822 | 371965 |
| 29 | 13640 | 3720 | 9921 | 362045 |
| 30 | 13640 | 3620 | 10020 | 352025 |
| 31 | 13640 | 3520 | 10120 | 341905 |
| 32 | 13640 | 3419 | 10221 | 331683 |
| 33 | 13640 | 3317 | 10323 | 321360 |
| 34 | 13640 | 3214 | 10427 | 310933 |
| 35 | 13640 | 3109 | 10531 | 300402 |
| 36 | 13640 | 3004 | 10636 | 289766 |
| 37 | 13640 | 2898 | 10743 | 279023 |
| 38 | 13640 | 2790 | 10850 | 268173 |
| 39 | 13640 | 2682 | 10959 | 257215 |
| 40 | 13640 | 2572 | 11068 | 246147 |
| 41 | 13640 | 2461 | 11179 | 234968 |
| 42 | 13640 | 2350 | 11291 | 223677 |
| 43 | 13640 | 2237 | 11404 | 212274 |
| 44 | 13640 | 2123 | 11518 | 200756 |
| 45 | 13640 | 2008 | 11633 | 189123 |
| 46 | 13640 | 1891 | 11749 | 177374 |
| 47 | 13640 | 1774 | 11867 | 165508 |
| 48 | 13640 | 1655 | 11985 | 153523 |
| 49 | 13640 | 1535 | 12105 | 141418 |
| 50 | 13640 | 1414 | 12226 | 129191 |
| 51 | 13640 | 1292 | 12348 | 116843 |
| 52 | 13640 | 1168 | 12472 | 104371 |
| 53 | 13640 | 1044 | 12597 | 91775 |
| 54 | 13640 | 918 | 12723 | 79052 |
| 55 | 13640 | 791 | 12850 | 66202 |
| 56 | 13640 | 662 | 12978 | 53224 |
| 57 | 13640 | 532 | 13108 | 40116 |
| 58 | 13640 | 401 | 13239 | 26877 |
| 59 | 13640 | 269 | 13372 | 13505 |
| 60 | 13640 | 135 | 13505 | 0 |