Simple Interest Loan $9k - 2025-06-25 - 86 Madison Ave, Albany, NY 12202.xlsx

sheet1: Simple Interest Loan Calculator | 38 | Snow Leopard LFTY0439 DAO LLC | 97 | Simple Interest Loan Calculator | 95 | 55 | 96 | 15 | 19 | Summary | 65 | Payment Frequency Options | 0 | 9000 | 27 | 1.6438356164383562E-4 | 31 | Payments/yr | Months | 1 | 0.06 | 18 | 36 | 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 | 2 | 3 | 3 | 9857.2100000000009 | 16 | 2 | 6 | 84 | 45834 | 4 | 857.20999999999992 | 8 | 4 | 3 | 44 | 45864 | 39 | 0 | 9 | 6 | 2 | 14 | Monthly | . | Purchase the Commercial Version | Monthly | 12 | 1 | 20 | 365 | 11 | 24 | 0.5 | 41 | 43 | 26 | n/a | 52 | On | 1 | Weekly | 52 | n/a | 34 | 12 | 1 | Est. Monthly Payment | 273.86 | (estimate) | Actual Monthly Payment | 273.86 | 1 | 12 | 22 | Date | Payment Due | Interest Accrued | 25 | Principal Paid | Principal Balance | Total Owed | 45834 | 9000 | 9000 | 1 | 45864 | 273.86 | 44.38 | 0 | 229.48000000000002 | 8770.52 | 8770.52 | 2 | 45895 | 273.86 | 44.69 | 0 | 229.17000000000002 | 8541.35 | 8541.35 | 3 | 45926 | 273.86 | 43.53 | 0 | 230.33 | 8311.02 | 8311.02 | 4 | 45956 | 273.86 | 40.99 | 0 | 232.87 | 8078.1500000000005 | 8078.1500000000005 | 5 | 45987 | 273.86 | 41.17 | 0 | 232.69 | 7845.4600000000009 | 7845.4600000000009 | 6 | 46017 | 273.86 | 38.69 | 0 | 235.17000000000002 | 7610.2900000000009 | 7610.2900000000009 | 7 | 46048 | 273.86 | 38.78 | 0 | 235.08 | 7375.2100000000009 | 7375.2100000000009 | 8 | 46079 | 273.86 | 37.58 | 0 | 236.28000000000003 | 7138.9300000000012 | 7138.9300000000012 | 9 | 46107 | 273.86 | 32.86 | 0 | 241 | 6897.9300000000012 | 6897.9300000000012 | 10 | 46138 | 273.86 | 35.15 | 0 | 238.71 | 6659.2200000000012 | 6659.2200000000012 | 11 | 46168 | 273.86 | 32.840000000000003 | 0 | 241.02 | 6418.2000000000007 | 6418.2000000000007 | 12 | 46199 | 273.86 | 32.71 | 0 | 241.15 | 6177.0500000000011 | 6177.0500000000011 | 13 | 46229 | 273.86 | 30.46 | 0 | 243.4 | 5933.6500000000015 | 5933.6500000000015 | 14 | 46260 | 273.86 | 30.24 | 0 | 243.62 | 5690.0300000000016 | 5690.0300000000016 | 15 | 46291 | 273.86 | 29 | 0 | 244.86 | 5445.1700000000019 | 5445.1700000000019 | 16 | 46321 | 273.86 | 26.85 | 0 | 247.01000000000002 | 5198.1600000000017 | 5198.1600000000017 | 17 | 46352 | 273.86 | 26.49 | 0 | 247.37 | 4950.7900000000018 | 4950.7900000000018 | 18 | 46382 | 273.86 | 24.41 | 0 | 249.45000000000002 | 4701.340000000002 | 4701.340000000002 | 19 | 46413 | 273.86 | 23.96 | 0 | 249.9 | 4451.4400000000023 | 4451.4400000000023 | 20 | 46444 | 273.86 | 22.68 | 0 | 251.18 | 4200.260000000002 | 4200.260000000002 | 21 | 46472 | 273.86 | 19.329999999999998 | 0 | 254.53000000000003 | 3945.7300000000018 | 3945.7300000000018 | 22 | 46503 | 273.86 | 20.11 | 0 | 253.75 | 3691.9800000000018 | 3691.9800000000018 | 23 | 46533 | 273.86 | 18.21 | 0 | 255.65 | 3436.3300000000017 | 3436.3300000000017 | 24 | 46564 | 273.86 | 17.510000000000002 | 0 | 256.35000000000002 | 3179.9800000000018 | 3179.9800000000018 | 25 | 46594 | 273.86 | 15.68 | 0 | 258.18 | 2921.800000000002 | 2921.800000000002 | 26 | 46625 | 273.86 | 14.89 | 0 | 258.97000000000003 | 2662.8300000000017 | 2662.8300000000017
sheet2: Simple Interest Loan Payment Tracker | 38 | Snow Leopard LFTY0439 DAO LLC | 97 | Simple Interest Loan Calculator | 95 | 55 | 96 | 15 | 19 | 28 | 65 | Loan Amount | 9000 | 27 | 1.6438356164383562E-4 | Annual Interest Rate | 0.06 | 3 | 1095.44 | Unhide columns G-I to track fees. | Loan Issue Date | 45833 | 71 | 90.56 | Days in Year | 365 | 72 | 8268.98 | 37 | 273.86 | 66 | 61 | 40 | Pmt No. | Date | Payment | Pr. Only | Interest Accrued | 82 | Fees Paid | Fee Balance | Interest Paid | Interest Balance | Principal Paid | Principal Balance | Total Owed | 45833 | - | 36 | 0 | 0 | 9000 | 9000 | 1 | 45865 | 273.86 | 47.34 | 0 | 47.34 | 0 | 226.52 | 8773.48 | 8773.48 | ◄ Enter the payment date and the payment amount in the yellow fields. | 2 | 45894 | 273.86 | 41.82 | 0 | 41.82 | 0 | 232.04000000000002 | 8541.4399999999987 | 8541.4399999999987 | 3 | 45895 | 273.86 | 1.4 | 0 | 1.4 | 0 | 272.46000000000004 | 8268.98 | 8268.98 | 4 | 273.86 | 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. | Purchase the Commercial Version
sheet3: Simple Interest Loan Calculator | 38 | Snow Leopard LFTY0439 DAO LLC | 97 | Simple Interest Loan Calculator | 95 | 55 | 96 | 15 | 19 | Summary | 65 | Payment Frequency Options | 0 | 5000 | 27 | 1.6438356164383562E-4 | 31 | Payments/yr | Months | 1 | 0.06 | 18 | 13 | 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 | 2 | 1 | 3 | 5173.9699999999993 | 16 | 2 | 6 | 84 | 45748 | 4 | 173.97 | 8 | 4 | 3 | 44 | 45789 | 39 | 0 | 9 | 6 | 2 | 14 | Monthly | . | Purchase the Commercial Version | Monthly | 12 | 1 | 20 | 365 | 11 | 24 | 0.5 | 41 | 43 | 26 | n/a | 52 | On | 1 | Weekly | 52 | n/a | 34 | 12 | 1 | Est. Monthly Payment | 430.37 | (estimate) | Actual Monthly Payment | 430.37 | 1 | 12 | 22 | Date | Payment Due | Interest Accrued | 25 | Principal Paid | Principal Balance | Total Owed | 45748 | 5000 | 5000 | 1 | 45789 | 430.37 | 33.700000000000003 | 0 | 396.67 | 4603.33 | 4603.33 | 2 | 45820 | 430.37 | 23.46 | 0 | 406.91 | 4196.42 | 4196.42 | 3 | 45850 | 430.37 | 20.69 | 0 | 409.68 | 3786.7400000000002 | 3786.7400000000002 | 4 | 45881 | 430.37 | 19.3 | 0 | 411.07 | 3375.67 | 3375.67 | 5 | 45912 | 430.37 | 17.2 | 0 | 413.17 | 2962.5 | 2962.5 | 6 | 45942 | 430.37 | 14.61 | 0 | 415.76 | 2546.7399999999998 | 2546.7399999999998 | 7 | 45973 | 430.37 | 12.98 | 0 | 417.39 | 2129.35 | 2129.35 | 8 | 46003 | 430.37 | 10.5 | 0 | 419.87 | 1709.48 | 1709.48 | 9 | 46034 | 430.37 | 8.7100000000000009 | 0 | 421.66 | 1287.82 | 1287.82 | 10 | 46065 | 430.37 | 6.56 | 0 | 423.81 | 864.01 | 864.01 | 11 | 46093 | 430.37 | 3.98 | 0 | 426.39 | 437.62 | 437.62 | 12 | 46124 | 430.37 | 2.23 | 0 | 428.14 | 9.4800000000000182 | 9.4800000000000182 | 13 | 46154 | 9.5300000000000189 | 0.05 | 0 | 9.4800000000000182 | 0 | 0
sheet4: Simple Interest Loan Payment Tracker | 38 | Snow Leopard LFTY0439 DAO LLC | 97 | Simple Interest Loan Calculator | 95 | 55 | 96 | 15 | 19 | 28 | 65 | Loan Amount | 5000 | 27 | 1.6438356164383562E-4 | Annual Interest Rate | 0.06 | 3 | 5065.88 | Unhide columns G-I to track fees. | Loan Issue Date | 45748 | 71 | 65.88 | Days in Year | 365 | 72 | 0 | 37 | 441.67 | 66 | 61 | 40 | Pmt No. | Date | Payment | Pr. Only | Interest Accrued | 82 | Fees Paid | Fee Balance | Interest Paid | Interest Balance | Principal Paid | Principal Balance | Total Owed | 45748 | - | 36 | 0 | 0 | 5000 | 5000 | 1 | 45789 | 441.67 | 33.700000000000003 | 0 | 33.700000000000003 | 0 | 407.97 | 4592.03 | 4592.03 | ◄ Enter the payment date and the payment amount in the yellow fields. | 2 | 45818 | 441.67 | 21.89 | 0 | 21.89 | 0 | 419.78000000000003 | 4172.25 | 4172.25 | 3 | 45833 | 4182.54 | 10.29 | 0 | 10.29 | 0 | 4172.25 | 0 | 0 | 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. | Purchase the Commercial Version