REPAYMENT SCHEDULE FOR FIFTY SHEEP

Bank loan -482000 Grace period = one year Loan amount at the end of one year =482000+57840=539840

S.No	Monthly Installment	Interest	Principal	Balance
0				539840
1	10554	5398	5156	534684
2	10554	5347	5207	529477
3	10554	5295	5259	524218
4	10554	5242	5312	518906
5	10554	5189	5365	513541
6	10554	5135	5419	508123
7	10554	5081	5473	502650
8	10554	5027	5527	497123
9	10554	4971	5583	491540
10	10554	4915	5639	485901
11	10554	4859	5695	480206
12	10554	4802	5752	474454
13	10554	4745	5809	468645
14	10554	4686	5868	462777
15	10554	4628	5926	456851
16	10554	4569	5985	450866
17	10554	4509	6045	444820
18	10554	4448	6106	438715
19	10554	4387	6167	432548
20	10554	4325	6228	426319
21	10554	4263	6291	420029
22	10554	4200	6354	413675
23	10554	4137	6417	407258
24	10554	4073	6481	400776
25	10554	4008	6546	394230
26	10554	3942	6612	387618
27	10554	3876	6678	380941
28	10554	3809	6745	374196
29	10554	3742	6812	367384
30	10554	3674	6880	360504
31	10554	3605	6949	353555
32	10554	3536	7018	346536
33	10554	3465	7089	339448
34	10554	3394	7159	332288
35	10554	3323	7231	325057
36	10554	3251	7303	317754
37	10554	3178	7376	310377
38	10554	3104	7450	302927
39	10554	3029	7525	295403
40	10554	2954	7600	287803
41	10554	2878	7676	280127
42	10554	2801	7753	272374
43	10554	2724	7830	264544
44	10554	2645	7909	256635
45	10554	2566	7988	248648
46	10554	2486	8068	240580
47	10554	2406	8148	232432
48	10554	2324	8230	224202
49	10554	2242	8312	215890
50	10554	2159	8395	207495
51	10554	2075	8479	199016
52	10554	1990	8564	190452
53	10554	1905	8649	181803
54	10554	1818	8736	173067
55	10554	1731	8823	164244
56	10554	1642	8912	155332
57	10554	1553	9001	146331
58	10554	1463	9091	137241
59	10554	1372	9182	128059
60	10554	1281	9273	118786
61	10554	1188	9366	109420
62	10554	1094	9460	99960
63	10554	1000	9554	90406
64	10554	904	9650	80756
65	10554	808	9746	71009
66	10554	710	9844	61165
67	10554	612	9942	51223
68	10554	512	10042	41181
69	10554	412	10142	31039
70	10554	310	10244	20796
71	10554	208	10346	10449
72	10554	104	10449	0