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 |