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