{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Tidsplan for lån"],"not_rendered":{"defined_names":23},"read":"whole","date_system":"1900"}

{"sheet":"Tidsplan for lån","index":0,"n_rows":371,"n_cols":11,"rows_kept":371,"merged":[[2,2,2,3],[2,6,2,7],[3,2,3,3],[3,6,3,7],[4,2,4,3],[4,6,4,7],[5,2,5,3],[5,6,5,7],[6,2,6,3],[6,6,6,7],[8,2,8,3],[8,7,8,8]]}
[null,"NEDBETALINGSPLAN FOR LÅN"]
[null,null,"SKRIV INN VERDIER",{"$nulls":3},"LÅNESAMMENDRAG"]
[null,null,"Lånebeløp",null,{"v":5000,"d":"kr 5,000.00"},null,"Planlagt betaling",null,{"$f":"IF(LoanIsGood,-PMT(InterestRate/PaymentsPerYear,ScheduledNumberOfPayments,LoanAmount),\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}}]
[null,null,"Årlig rentesats",null,{"v":0.04,"d":"4.00%"},null,"Planlagt antall betalinger",null,{"$f":"IF(LoanIsGood,LoanPeriod*PaymentsPerYear,\"\")","v":12}]
[null,null,"Låneperiode i år",null,1,null,"Faktisk antall betalinger",null,{"$f":"ActualNumberOfPayments","v":10}]
[null,null,"Antall betalinger per år",null,12,null,"Totalt antall tidlige betalinger",null,{"$f":"TotalEarlyPayments","v":{"v":900,"d":"kr 900.00"}}]
[null,null,"Startdato for lånet",null,{"$f":"TODAY()","v":"2020-04-14"},null,"Totale renter",null,{"$f":"TotalInterest","v":{"v":89.62148596539345,"d":"kr 89.62"}}]
[]
[null,null,"Valgfrie ekstrabetalinger",null,{"v":100,"d":"kr 100.00"},null,"LÅNEGIVERS NAVN","Woodgrove Bank"]
[]
[null,"BET.NR.","BETALINGSDATO","STARTSALDO","PLANLAGT BETALING","EKSTRABETALING","TOTALBETALING","HOVEDSTOL","RENTE","SLUTTSALDO","RENTERS RENTE"]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":1},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2020-04-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":5000,"d":"kr 5,000.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":100,"d":"kr 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"kr 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":509.08285431112296,"d":"kr 509.08"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":16.666666666666668,"d":"kr 16.67"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":4490.917145688877,"d":"kr 4,490.92"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":16.666666666666668,"d":"kr 16.67"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":2},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2020-05-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":4490.917145688877,"d":"kr 4,490.92"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":100,"d":"kr 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"kr 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":510.77979715882674,"d":"kr 510.78"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":14.969723818962924,"d":"kr 14.97"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":3980.1373485300505,"d":"kr 3,980.14"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":31.63639048562959,"d":"kr 31.64"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":3},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2020-06-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":3980.1373485300505,"d":"kr 3,980.14"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":100,"d":"kr 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"kr 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":512.4823964826895,"d":"kr 512.48"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":13.26712449510017,"d":"kr 13.27"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":3467.654952047361,"d":"kr 3,467.65"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":44.90351498072976,"d":"kr 44.90"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":4},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2020-07-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":3467.654952047361,"d":"kr 3,467.65"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":100,"d":"kr 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"kr 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":514.1906711376317,"d":"kr 514.19"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":11.55884984015787,"d":"kr 11.56"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":2953.464280909729,"d":"kr 2,953.46"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":56.46236482088763,"d":"kr 56.46"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":5},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2020-08-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":2953.464280909729,"d":"kr 2,953.46"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":100,"d":"kr 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"kr 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":515.9046400414239,"d":"kr 515.90"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":9.844880936365763,"d":"kr 9.84"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":2437.559640868305,"d":"kr 2,437.56"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":66.3072457572534,"d":"kr 66.31"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":6},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2020-09-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":2437.559640868305,"d":"kr 2,437.56"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":100,"d":"kr 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"kr 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":517.6243221748953,"d":"kr 517.62"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":8.125198802894351,"d":"kr 8.13"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":1919.9353186934097,"d":"kr 1,919.94"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":74.43244456014774,"d":"kr 74.43"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":7},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2020-10-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":1919.9353186934097,"d":"kr 1,919.94"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":100,"d":"kr 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"kr 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":519.3497365821449,"d":"kr 519.35"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":6.3997843956447,"d":"kr 6.40"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":1400.5855821112648,"d":"kr 1,400.59"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":80.83222895579244,"d":"kr 80.83"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":8},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2020-11-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":1400.5855821112648,"d":"kr 1,400.59"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":100,"d":"kr 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"kr 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":521.0809023707521,"d":"kr 521.08"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":4.6686186070375495,"d":"kr 4.67"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":879.5046797405126,"d":"kr 879.50"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":85.50084756282999,"d":"kr 85.50"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":9},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2020-12-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":879.5046797405126,"d":"kr 879.50"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":100,"d":"kr 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"kr 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":522.817838711988,"d":"kr 522.82"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":2.931682265801709,"d":"kr 2.93"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":356.68684102852467,"d":"kr 356.69"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":88.4325298286317,"d":"kr 88.43"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":10},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2021-01-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":356.68684102852467,"d":"kr 356.69"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":356.68684102852467,"d":"kr 356.69"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":355.4978848917629,"d":"kr 355.50"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":1.188956136761749,"d":"kr 1.19"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":89.62148596539345,"d":"kr 89.62"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":11},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2021-02-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":89.62148596539345,"d":"kr 89.62"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":12},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":"2021-03-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"kr 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":{"v":0,"d":"kr 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":89.62148596539345,"d":"kr 89.62"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET.NR.]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET.NR.]])-ROW(PaymentSchedule[[#Headers],[BET.NR.]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[SLUTTSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[STARTSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[STARTSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]]>0,PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[PLANLAGT BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]],PaymentSchedule[[#This Row],[STARTSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[TOTALBETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",PaymentSchedule[[#This Row],[STARTSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",IF(PaymentSchedule[[#This Row],[PLANLAGT BETALING]]+PaymentSchedule[[#This Row],[EKSTRABETALING]]<=PaymentSchedule[[#This Row],[STARTSALDO]],PaymentSchedule[[#This Row],[STARTSALDO]]-PaymentSchedule[[#This Row],[HOVEDSTOL]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET.NR.]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]