Loan repayment schedule for 50 goats
Bank loan – Rs.375000 Grace period = one year. Loan amount at the end of one year =375000+45000=420000
| S.No | Monthly Installment | Interest | Principal | Balance |
| 0 | 420000 | |||
| 1 | 8211 | 4200 | 4011 | 415989 |
| 2 | 8211 | 4160 | 4051 | 411938 |
| 3 | 8211 | 4119 | 4092 | 407846 |
| 4 | 8211 | 4078 | 4133 | 403713 |
| 5 | 8211 | 4037 | 4174 | 399539 |
| 6 | 8211 | 3995 | 4216 | 395324 |
| 7 | 8211 | 3953 | 4258 | 391066 |
| 8 | 8211 | 3911 | 4300 | 386766 |
| 9 | 8211 | 3868 | 4343 | 382422 |
| 10 | 8211 | 3824 | 4387 | 378035 |
| 11 | 8211 | 3780 | 4431 | 373604 |
| 12 | 8211 | 3736 | 4475 | 369129 |
| 13 | 8211 | 3691 | 4520 | 364610 |
| 14 | 8211 | 3646 | 4565 | 360045 |
| 15 | 8211 | 3600 | 4611 | 355434 |
| 16 | 8211 | 3554 | 4657 | 350777 |
| 17 | 8211 | 3508 | 4703 | 346074 |
| 18 | 8211 | 3461 | 4750 | 341324 |
| 19 | 8211 | 3413 | 4798 | 336526 |
| 20 | 8211 | 3365 | 4846 | 331680 |
| 21 | 8211 | 3317 | 4894 | 326786 |
| 22 | 8211 | 3268 | 4943 | 321842 |
| 23 | 8211 | 3218 | 4993 | 316850 |
| 24 | 8211 | 3168 | 5043 | 311807 |
| 25 | 8211 | 3118 | 5093 | 306714 |
| 26 | 8211 | 3067 | 5144 | 301570 |
| 27 | 8211 | 3016 | 5195 | 296375 |
| 28 | 8211 | 2964 | 5247 | 291128 |
| 29 | 8211 | 2911 | 5300 | 285828 |
| 30 | 8211 | 2858 | 5353 | 280475 |
| 31 | 8211 | 2805 | 5406 | 275069 |
| 32 | 8211 | 2751 | 5460 | 269608 |
| 33 | 8211 | 2696 | 5515 | 264093 |
| 34 | 8211 | 2641 | 5570 | 258523 |
| 35 | 8211 | 2585 | 5626 | 252897 |
| 36 | 8211 | 2529 | 5682 | 247215 |
| 37 | 8211 | 2472 | 5739 | 241476 |
| 38 | 8211 | 2415 | 5796 | 235680 |
| 39 | 8211 | 2357 | 5854 | 229826 |
| 40 | 8211 | 2298 | 5913 | 223913 |
| 41 | 8211 | 2239 | 5972 | 217941 |
| 42 | 8211 | 2179 | 6032 | 211909 |
| 43 | 8211 | 2119 | 6092 | 205817 |
| 44 | 8211 | 2058 | 6153 | 199664 |
| 45 | 8211 | 1997 | 6214 | 193450 |
| 46 | 8211 | 1934 | 6277 | 187173 |
| 47 | 8211 | 1872 | 6339 | 180834 |
| 48 | 8211 | 1808 | 6403 | 174431 |
| 49 | 8211 | 1744 | 6467 | 167964 |
| 50 | 8211 | 1680 | 6531 | 161433 |
| 51 | 8211 | 1614 | 6597 | 154836 |
| 52 | 8211 | 1548 | 6663 | 148173 |
| 53 | 8211 | 1482 | 6729 | 141444 |
| 54 | 8211 | 1414 | 6797 | 134648 |
| 55 | 8211 | 1346 | 6865 | 127783 |
| 56 | 8211 | 1278 | 6933 | 120850 |
| 57 | 8211 | 1208 | 7003 | 113847 |
| 58 | 8211 | 1138 | 7073 | 106774 |
| 59 | 8211 | 1068 | 7143 | 99631 |
| 60 | 8211 | 996 | 7215 | 92416 |
| 61 | 8211 | 924 | 7287 | 85129 |
| 62 | 8211 | 851 | 7360 | 77770 |
| 63 | 8211 | 778 | 7433 | 70336 |
| 64 | 8211 | 703 | 7508 | 62829 |
| 65 | 8211 | 628 | 7583 | 55246 |
| 66 | 8211 | 552 | 7659 | 47587 |
| 67 | 8211 | 476 | 7735 | 39852 |
| 68 | 8211 | 399 | 7813 | 32039 |
| 69 | 8211 | 320 | 7891 | 24149 |
| 70 | 8211 | 241 | 7970 | 16179 |
| 71 | 8211 | 162 | 8049 | 8130 |
| 72 | 8211 | 81 | 8130 | 0 |