← 85-104 Alawa Pl, Waianae, HI 96792 · All properties

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

This page is a searchable text preview. Use the Dropbox link for the full original file.

Open full file in Dropbox

What This File Appears To Be

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

Text Preview

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 | 632.11 | 65.930000000000007 | 0 | 566.18000000000006 | 4781.2299999999987 | 4781.2299999999987 | 5 | 45978 | 632.11 | 60.91 | 0 | 571.20000000000005 | 4210.0299999999988 | 4210.0299999999988 | 6 | 46008 | 632.11 | 51.9 | 0 | 580.21 | 3629.8199999999988 | 3629.8199999999988 | 7 | 46039 | 632.11 | 46.24 | 0 | 585.87 | 3043.9499999999989 | 3043.9499999999989 | 8 | 46070 | 632.11 | 38.78 | 0 | 593.33000000000004 | 2450.619999999999 | 2450.619999999999 | 9 | 46098 | 632.11 | 28.2 | 0 | 603.91 | 1846.7099999999991 | 1846.7099999999991 | 10 | 46129 | 632.11 | 23.53 | 0 | 608.58000000000004 | 1238.1299999999992 | 1238.1299999999992 | 11 | 46159 | 632.11 | 15.26 | 0 | 616.85 | 621.27999999999918 | 621.27999999999918 | 12 | 46190 | 629.18999999999915 | 7.91 | 0 | 621.27999999999918 | 0 | 0
sheet2: Simple Interest Loan Payment Tracker | 1 | Poodle LFTY0452 DAO LLC | 3 | Simple Interest Loan Calculator | 4 | 5 | 6 | 7 | 8 | 53 | 10 | Loan Amount | 7000 | 13 | 4.1095890410958901E-4 | Annual Interest Rate | 0.15 | 22 | 6321.0999999999995 | Unhide columns G-I to track fees. | Loan Issue Date | 45825 | 55 | 563.14 | Days in Year | 365 | 56 | 1242.0400000000002 | 57 | 632.11 | 58 | 59 | 60 | Pmt No. | Date | Payment | Pr. Only | Interest Accrued | 63 | Fees Paid | Fee Balance | Interest Paid | Interest Balance | Principal Paid | Principal Balance | Total Owed | 45825 | - | 67 | 0 | 0 | 7000 | 7000 | 1 | 45865 | 632.11 | 115.07 | 0 | 115.07 | 0 | 517.04 | 6482.96 | 6482.96 | ◄ Enter the payment date and the payment amount in the yellow fields. | 2 | 45882 | 632.11 | 45.29 | 0 | 45.29 | 0 | 586.82000000000005 | 5896.14 | 5896.14 | 3 | 45930 | 632.11 | 116.31 | 0 | 116.31 | 0 | 515.79999999999995 | 5380.34 | 5380.34 | 4 | 45946 | 632.11 | 35.380000000000003 | 0 | 35.380000000000003 | 0 | 596.73 | 4783.6100000000006 | 4783.6100000000006 | 5 | 45982 | 632.11 | 70.77 | 0 | 70.77 | 0 | 561.34 | 4222.2700000000004 | 4222.2700000000004 | 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. | 6 | 46007 | 632.11 | 43.38 | 0 | 43.38 | 0 | 588.73 | 3633.5400000000004 | 3633.5400000000004 | 7 | 46037 | 632.11 | 44.8 | 0 | 44.8 | 0 | 587.31000000000006 | 3046.2300000000005 | 3046.2300000000005 | 8 | 46070 | 632.11 | 41.31 | 0 | 41.31 | 0 | 590.79999999999995 | 2455.4300000000003 | 2455.4300000000003 | 9 | 46097 | 632.11 | 27.25 | 0 | 27.25 | 0 | 604.86 | 1850.5700000000002 | 1850.5700000000002 | 10 | 46128 | 632.11 | 23.58 | 0 | 23.58 | 0 | 608.53 | 1242.0400000000002 | 1242.0400000000002 | Purchase the Commercial Version | 11
sheet3: HELP | 70 | 5 | 71 | 72 | 73 | 74 | 75 | 76 | 77 | 78 | 79 | 80 | 81 | 82 | 83 | 84 | 85 | 86 | 87 | 88 | 89 | Vertex42.com: Loan Amortization Schedule | 89 | Vertex42.com: Personal Budget Spreadsheet
sheet4: Simple Interest Loan Calculator | 92 | 70 | 5 | 93 | 94 | 95 | 96 | 97