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

Simple Interest Loan - 2025-06-17 - 85-104 Alawa Pl, Waianae, HI 96792.xlsx

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

Description

sheet1: Simple Interest Loan Calculator | 1 | Poodle LFTY0452 DAO LLC | 3 | Simple Interest Loan Calculator | 4 | 5 | 6 | 7 | 8 | Summary | 10 | Payment Frequency Options | 12 | 7000 | 13 | 4.1095890410958901E-4 | 14 | Payments/yr | Months | 17 | 0.15 | 18 | 12 | This spreadsheet is for Personal Use Only . You may purchase a commercial license if you are a lender or are using the spreadsheet for business. | Annual | 1 | 12 | 21 | 1 | 22 | 7582.3999999999978 | 23 | 2 | 6 | 24 | 45825 | 25 | 582.3

Extracted Content

sheet1: Simple Interest Loan Calculator | 1 | Poodle LFTY0452 DAO LLC | 3 | Simple Interest Loan Calculator | 4 | 5 | 6 | 7 | 8 | Summary | 10 | Payment Frequency Options | 12 | 7000 | 13 | 4.1095890410958901E-4 | 14 | Payments/yr | Months | 17 | 0.15 | 18 | 12 | This spreadsheet is for Personal Use Only . You may purchase a commercial license if you are a lender or are using the spreadsheet for business. | Annual | 1 | 12 | 21 | 1 | 22 | 7582.3999999999978 | 23 | 2 | 6 | 24 | 45825 | 25 | 582.39999999999986 | 26 | 4 | 3 | 27 | 45855 | 28 | 0 | 29 | 6 | 2 | 30 | Monthly | . | Purchase the Commercial Version | Monthly | 12 | 1 | 33 | 365 | 34 | 24 | 0.5 | 35 | 0 | 36 | 26 | n/a | 38 | On | 1 | Weekly | 52 | n/a | 41 | 12 | 1 | Est. Monthly Payment | 632.11 | (estimate) | Actual Monthly Payment | 632.11 | 1 | 43 | 44 | Date | Payment Due | Interest Accrued | 48 | Principal Paid | Principal Balance | Total Owed | 45825 | 7000 | 7000 | 1 | 45855 | 632.11 | 86.3 | 0 | 545.81000000000006 | 6454.19 | 6454.19 | 2 | 45886 | 632.11 | 82.22 | 0 | 549.89 | 5904.2999999999993 | 5904.2999999999993 | 3 | 45917 | 632.11 | 75.22 | 0 | 556.89 | 5347.4099999999989 | 5347.4099999999989 | 4 | 45947 | 6