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

{"sheet":"Leningschema","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,"AFSCHRIJVINGSSCHEMA VAN LENING"]
[null,null,"WAARDEN INVOEREN",{"$nulls":3},"LENINGOVERZICHT"]
[null,null,"Geleend bedrag",null,{"v":5000,"d":"€ 5,000.00"},null,"Geplande betaling",null,{"$f":"IF(LoanIsGood,-PMT(InterestRate/PaymentsPerYear,ScheduledNumberOfPayments,LoanAmount),\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}}]
[null,null,"Jaarlijks rentepercentage",null,{"v":0.04,"d":"4.00%"},null,"Gepland aantal betalingen",null,{"$f":"IF(LoanIsGood,LoanPeriod*PaymentsPerYear,\"\")","v":12}]
[null,null,"Looptijd in jaren",null,1,null,"Werkelijk aantal betalingen",null,{"$f":"ActualNumberOfPayments","v":10}]
[null,null,"Aantal betalingstermijnen per jaar",null,12,null,"Totaal aantal voortijdige betalingen",null,{"$f":"TotalEarlyPayments","v":{"v":900,"d":"€ 900.00"}}]
[null,null,"Begindatum van de lening",null,{"$f":"TODAY()","v":"2020-04-14"},null,"Totale rente",null,{"$f":"TotalInterest","v":{"v":89.62148596539345,"d":"€ 89.62"}}]
[]
[null,null,"Optionele extra betalingen",null,{"v":100,"d":"€ 100.00"},null,"DE NAAM VAN DE VERSTREKKER VAN DE LENING","Woodgrove Bank"]
[]
[null,"BET NEE","BETALINGSDATUM","BEGINSALDO","GEPLANDE BETALING","EXTRA BETALING","TOTALE BETALING","HOOFDSOM","RENTE","EINDSALDO","CUMULATIEVE RENTE"]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":1},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2020-04-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":5000,"d":"€ 5,000.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":100,"d":"€ 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"€ 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":509.08285431112296,"d":"€ 509.08"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":16.666666666666668,"d":"€ 16.67"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":4490.917145688877,"d":"€ 4,490.92"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":16.666666666666668,"d":"€ 16.67"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":2},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2020-05-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":4490.917145688877,"d":"€ 4,490.92"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":100,"d":"€ 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"€ 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":510.77979715882674,"d":"€ 510.78"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":14.969723818962924,"d":"€ 14.97"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":3980.1373485300505,"d":"€ 3,980.14"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":31.63639048562959,"d":"€ 31.64"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":3},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2020-06-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":3980.1373485300505,"d":"€ 3,980.14"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":100,"d":"€ 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"€ 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":512.4823964826895,"d":"€ 512.48"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":13.26712449510017,"d":"€ 13.27"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":3467.654952047361,"d":"€ 3,467.65"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":44.90351498072976,"d":"€ 44.90"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":4},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2020-07-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":3467.654952047361,"d":"€ 3,467.65"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":100,"d":"€ 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"€ 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":514.1906711376317,"d":"€ 514.19"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":11.55884984015787,"d":"€ 11.56"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":2953.464280909729,"d":"€ 2,953.46"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":56.46236482088763,"d":"€ 56.46"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":5},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2020-08-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":2953.464280909729,"d":"€ 2,953.46"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":100,"d":"€ 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"€ 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":515.9046400414239,"d":"€ 515.90"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":9.844880936365763,"d":"€ 9.84"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":2437.559640868305,"d":"€ 2,437.56"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":66.3072457572534,"d":"€ 66.31"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":6},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2020-09-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":2437.559640868305,"d":"€ 2,437.56"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":100,"d":"€ 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"€ 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":517.6243221748953,"d":"€ 517.62"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":8.125198802894351,"d":"€ 8.13"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":1919.9353186934097,"d":"€ 1,919.94"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":74.43244456014774,"d":"€ 74.43"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":7},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2020-10-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":1919.9353186934097,"d":"€ 1,919.94"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":100,"d":"€ 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"€ 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":519.3497365821449,"d":"€ 519.35"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":6.3997843956447,"d":"€ 6.40"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":1400.5855821112648,"d":"€ 1,400.59"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":80.83222895579244,"d":"€ 80.83"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":8},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2020-11-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":1400.5855821112648,"d":"€ 1,400.59"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":100,"d":"€ 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"€ 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":521.0809023707521,"d":"€ 521.08"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":4.6686186070375495,"d":"€ 4.67"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":879.5046797405126,"d":"€ 879.50"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":85.50084756282999,"d":"€ 85.50"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":9},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2020-12-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":879.5046797405126,"d":"€ 879.50"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":100,"d":"€ 100.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":525.7495209777896,"d":"€ 525.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":522.817838711988,"d":"€ 522.82"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":2.931682265801709,"d":"€ 2.93"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":356.68684102852467,"d":"€ 356.69"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":88.4325298286317,"d":"€ 88.43"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":10},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2021-01-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":356.68684102852467,"d":"€ 356.69"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":356.68684102852467,"d":"€ 356.69"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":355.4978848917629,"d":"€ 355.50"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":1.188956136761749,"d":"€ 1.19"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":89.62148596539345,"d":"€ 89.62"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":11},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2021-02-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":89.62148596539345,"d":"€ 89.62"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":12},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":"2021-03-14"},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":{"v":425.7495209777896,"d":"€ 425.75"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":{"v":0,"d":"€ 0.00"}},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":{"v":89.62148596539345,"d":"€ 89.62"}}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]
[null,{"$f":"IF(LoanIsGood,IF(ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])>ScheduledNumberOfPayments,\"\",ROW()-ROW(PaymentSchedule[[#Headers],[BET NEE]])),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",EOMONTH(LoanStartDate,ROW(PaymentSchedule[[#This Row],[BET NEE]])-ROW(PaymentSchedule[[#Headers],[BET NEE]])-2)+DAY(LoanStartDate),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])=1,LoanAmount,INDEX(PaymentSchedule[EINDSALDO],ROW()-ROW(PaymentSchedule[[#Headers],[BEGINSALDO]])-1)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",ScheduledPayment,\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+ExtraPayments<PaymentSchedule[[#This Row],[BEGINSALDO]],ExtraPayments,IF(PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]]>0,PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[GEPLANDE BETALING]],0)),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]],PaymentSchedule[[#This Row],[BEGINSALDO]]),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[TOTALE BETALING]]-PaymentSchedule[[#This Row],[RENTE]],\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",PaymentSchedule[[#This Row],[BEGINSALDO]]*(InterestRate/PaymentsPerYear),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",IF(PaymentSchedule[[#This Row],[GEPLANDE BETALING]]+PaymentSchedule[[#This Row],[EXTRA BETALING]]<=PaymentSchedule[[#This Row],[BEGINSALDO]],PaymentSchedule[[#This Row],[BEGINSALDO]]-PaymentSchedule[[#This Row],[HOOFDSOM]],0),\"\")","v":""},{"$f":"IF(PaymentSchedule[[#This Row],[BET NEE]]<>\"\",SUM(INDEX(PaymentSchedule[RENTE],1,1):PaymentSchedule[[#This Row],[RENTE]]),\"\")","v":""}]