← 85-104 Alawa Pl, Waianae, HI 96792 · Portfolio index

85-104 Alawa Pl Sewer Repayment Schedule - 85-104 Alawa Pl, Waianae, HI 96792.xlsx

Generated 2026-07-15T18:19:12.115766+00:00 from live Dropbox Public folders.

Description

sheet1: Compound Interest Loan Payment Tracker | 1 | Poodle LFTY0452 DAO LLC | 3 | KD | 5 | 6 | 7 | 8 | 9 | 10 | 5540 | 11 | 4.9041095890410959E-4 | Annual Interest Rate | 0.17899999999999999 | 13 | 0 | Loan Issue Date | 45936 | 15 | 979.94591882812028 | Days in Year | 365 | 17 | 7099.8718376562401 | 18 | 632.11 | 19 | 20 | Pmt No. | Date | Payment | Pr. Only | Interest Accrued | 26 | Fees Paid | Fee Balance | Interest Paid | Interest Balance | Principal Paid | Principal Balance | Total Owed | 4

Extracted Content

sheet1: Compound Interest Loan Payment Tracker | 1 | Poodle LFTY0452 DAO LLC | 3 | KD | 5 | 6 | 7 | 8 | 9 | 10 | 5540 | 11 | 4.9041095890410959E-4 | Annual Interest Rate | 0.17899999999999999 | 13 | 0 | Loan Issue Date | 45936 | 15 | 979.94591882812028 | Days in Year | 365 | 17 | 7099.8718376562401 | 18 | 632.11 | 19 | 20 | Pmt No. | Date | Payment | Pr. Only | Interest Accrued | 26 | Fees Paid | Fee Balance | Interest Paid | Interest Balance | Principal Paid | Principal Balance | Total Owed | 45936 | - | 34 | 0 | 0 | 5540 | 5540 | 1 | 45966 | 82.638333333333335 | 0 | 0 | 82.638333333333335 | 0 | 5622.6383333333333 | 5705.2766666666666 | 2 | 45996 | 83.871021805555543 | 0 | 0 | 166.50935513888888 | 0 | 5706.5093551388891 | 5873.0187102777782 | 3 | 46026 | 85.122097880821755 | 0 | 0 | 251.63145301971065 | 0 | 5791.6314530197105 | 6043.2629060394211 | 4 | 46056 | 86.391835840877334 | 0 | 0 | 338.02328886058797 | 0 | 5878.0232888605879 | 6216.0465777211757 | 5 | 46086 | 87.680514058837105 | 0 | 0 | 425.70380291942507 | 0 | 5965.7038029194246 | 6391.40760583885 | 6 | 46116 | 88.988415060214734 | 0 | 0 | 514.69221797963985 | 0 | 6054.6922179796393 | 6569.3844359592795 | 7 | 46146 | 90.3