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 |