In: Accounting
Month end | Beginning balance | Cash paid at the end of the month | Interest at 1% | Payment against principal | Ending balance |
NOV | $ 50,000 | $ 2,354 | $ 500 | $ 1,854 | $ 48,146 |
DEC | $ 48,146 | $ 2,354 | $ 481 | $ 1,873 | $ 46,273 |
JAN | $ 46,273 | $ 2,354 | $ 463 | $ 1,891 | $ 44,382 |
FEB | $ 44,382 | $ 2,354 | $ 444 | $ 1,910 | $ 42,472 |