{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Bolånekalkylator","Amorteringstabell"],"not_rendered":{"defined_names":21},"read":"whole","date_system":"1900"}

{"sheet":"Bolånekalkylator","index":0,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"BOSTADSLÅN",null,"MÅNATLIGA LÅNEBETALNINGAR"]
[null,"KALKYLATOR",null,{"$f":"E4","v":{"v":10736.43246024278,"d":"10,736 kr"}}]
[null,"LÅNEINFORMATION","VÄRDEN","NYCKELSTATISTIK","TOTALSUMMOR"]
[null,"Inköpspris",{"v":3000000,"d":"3,000,000 kr"},"Månatliga lånebetalningar",{"$f":"IFERROR(PMT(Räntesats/12,Lånets_löptid,-Lånebelopp),0)","v":{"v":10736.43246024278,"d":"10,736 kr"}}]
[null,"Räntesats",{"v":0.05,"d":"5.0%"},"Månatliga betalningar totalt*",{"$f":"IFERROR(IF(ValuesEntered,SUM(summa_betalningar),0),0)","v":{"v":5206792.365267094,"d":"5,206,792 kr"}}]
[null,"Lånets löptid (i månader)",360,"Lånebetalningar totalt",{"$f":"IFERROR(IF(ValuesEntered,SUM(Lånebetalningar_totalt),0),0)","v":{"v":3856792.3652670914,"d":"3,856,792 kr"}}]
[null,"Lånebelopp",{"v":2000000,"d":"2,000,000 kr"},"Betald ränta totalt",{"$f":"IFERROR(IF(ValuesEntered,SUM(ränta),0),0)","v":{"v":1856792.3652670963,"d":"1,856,792 kr"}}]
[null,"Startdatum för lån",{"$f":"TODAY()+120","v":"2018-05-23"},"Fastighetsavgift, månadsbelopp",{"v":3750,"d":"3,750 kr"}]
[null,"* Månatliga betalningar totalt = lånebetalningar plus fastighetsavgift",null,null,"Gå till Amorteringstabell"]

{"sheet":"Amorteringstabell","index":1,"n_rows":363,"n_cols":10,"rows_kept":363}
[null,"AMORTERINGS-"]
[null,"TABELL"]
[null,"#","betalning\ndatum","öppnings-\nsaldo","ränta","lånebelopp","fastighets-\navgift","summa\nbetalningar","slut-\nsaldo","#\nåterstående"]
[null,{"$f":"ROWS($B$4:B4)","v":1},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I3>0,EDATE(C3,1),\"\")),\"\"),\"\")","v":"2018-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":2000000,"d":"2,000,000.00 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C4)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D5),0)),0)","v":{"v":8333.333333333334,"d":"8,333.33 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C4)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2403.0991269094475,"d":"2,403.10 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14486.43246024278,"d":"14,486.43 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1997596.9008730906,"d":"1,997,596.90 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":359}]
[null,{"$f":"ROWS($B$4:B5)","v":2},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I4>0,EDATE(C4,1),\"\")),\"\"),\"\")","v":"2018-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1997596.9008730906,"d":"1,997,596.90 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C5)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D6),0)),0)","v":{"v":8313.2657868048,"d":"8,313.27 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C5)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2413.112039938236,"d":"2,413.11 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14476.377826743037,"d":"14,476.38 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1995183.7888331523,"d":"1,995,183.79 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":358}]
[null,{"$f":"ROWS($B$4:B6)","v":3},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I5>0,EDATE(C5,1),\"\")),\"\"),\"\")","v":"2018-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1995183.7888331523,"d":"1,995,183.79 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C6)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D7),0)),0)","v":{"v":8303.169258998809,"d":"8,303.17 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C6)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2423.166673437979,"d":"2,423.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14476.335932436788,"d":"14,476.34 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1992760.6221597143,"d":"1,992,760.62 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":357}]
[null,{"$f":"ROWS($B$4:B7)","v":4},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I6>0,EDATE(C6,1),\"\")),\"\"),\"\")","v":"2018-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1992760.6221597143,"d":"1,992,760.62 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C7)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D8),0)),0)","v":{"v":8293.03066232696,"d":"8,293.03 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C7)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2433.2632012439713,"d":"2,433.26 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14476.293863570932,"d":"14,476.29 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1990327.3589584704,"d":"1,990,327.36 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":356}]
[null,{"$f":"ROWS($B$4:B8)","v":5},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I7>0,EDATE(C7,1),\"\")),\"\"),\"\")","v":"2018-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1990327.3589584704,"d":"1,990,327.36 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C8)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D9),0)),0)","v":{"v":8282.84982150231,"d":"8,282.85 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C8)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2443.401797915821,"d":"2,443.40 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14476.251619418132,"d":"14,476.25 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1987883.9571605546,"d":"1,987,883.96 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":355}]
[null,{"$f":"ROWS($B$4:B9)","v":6},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I8>0,EDATE(C8,1),\"\")),\"\"),\"\")","v":"2018-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1987883.9571605546,"d":"1,987,883.96 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C9)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D10),0)),0)","v":{"v":8272.626560507559,"d":"8,272.63 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C9)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2453.5826387404704,"d":"2,453.58 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14476.20919924803,"d":"14,476.21 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1985430.374521814,"d":"1,985,430.37 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":354}]
[null,{"$f":"ROWS($B$4:B10)","v":7},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I9>0,EDATE(C9,1),\"\")),\"\"),\"\")","v":"2018-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1985430.374521814,"d":"1,985,430.37 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C10)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D11),0)),0)","v":{"v":8262.360702591996,"d":"8,262.36 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C10)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2463.8058997352214,"d":"2,463.81 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14476.166602327217,"d":"14,476.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1982966.5686220787,"d":"1,982,966.57 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":353}]
[null,{"$f":"ROWS($B$4:B11)","v":8},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I10>0,EDATE(C10,1),\"\")),\"\"),\"\")","v":"2018-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1982966.5686220787,"d":"1,982,966.57 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C11)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D12),0)),0)","v":{"v":8252.05207026845,"d":"8,252.05 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C11)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2474.071757650785,"d":"2,474.07 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14476.123827919235,"d":"14,476.12 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1980492.496864428,"d":"1,980,492.50 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":352}]
[null,{"$f":"ROWS($B$4:B12)","v":9},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I11>0,EDATE(C11,1),\"\")),\"\"),\"\")","v":"2019-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1980492.496864428,"d":"1,980,492.50 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C12)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D13),0)),0)","v":{"v":8241.700485310224,"d":"8,241.70 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C12)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2484.3803899743307,"d":"2,484.38 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14476.080875284555,"d":"14,476.08 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1978008.1164744538,"d":"1,978,008.12 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":351}]
[null,{"$f":"ROWS($B$4:B13)","v":10},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I12>0,EDATE(C12,1),\"\")),\"\"),\"\")","v":"2019-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1978008.1164744538,"d":"1,978,008.12 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C13)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D14),0)),0)","v":{"v":8231.305768748007,"d":"8,231.31 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C13)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2494.731974932557,"d":"2,494.73 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14476.037743680565,"d":"14,476.04 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1975513.3844995212,"d":"1,975,513.38 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":350}]
[null,{"$f":"ROWS($B$4:B14)","v":11},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I13>0,EDATE(C13,1),\"\")),\"\"),\"\")","v":"2019-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1975513.3844995212,"d":"1,975,513.38 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C14)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D15),0)),0)","v":{"v":8220.867740866777,"d":"8,220.87 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C14)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2505.126691494776,"d":"2,505.13 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.994432361553,"d":"14,475.99 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1973008.2578080264,"d":"1,973,008.26 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":349}]
[null,{"$f":"ROWS($B$4:B15)","v":12},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I14>0,EDATE(C14,1),\"\")),\"\"),\"\")","v":"2019-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1973008.2578080264,"d":"1,973,008.26 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C15)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D16),0)),0)","v":{"v":8210.38622120271,"d":"8,210.39 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C15)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2515.564719376004,"d":"2,515.56 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.950940578714,"d":"14,475.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1970492.6930886505,"d":"1,970,492.69 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":348}]
[null,{"$f":"ROWS($B$4:B16)","v":13},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I15>0,EDATE(C15,1),\"\")),\"\"),\"\")","v":"2019-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1970492.6930886505,"d":"1,970,492.69 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C16)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D17),0)),0)","v":{"v":8199.861028540043,"d":"8,199.86 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C16)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2526.0462390400703,"d":"2,526.05 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.907267580113,"d":"14,475.91 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1967966.6468496104,"d":"1,967,966.65 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":347}]
[null,{"$f":"ROWS($B$4:B17)","v":14},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I16>0,EDATE(C16,1),\"\")),\"\"),\"\")","v":"2019-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1967966.6468496104,"d":"1,967,966.65 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C17)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D18),0)),0)","v":{"v":8189.291980907948,"d":"8,189.29 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C17)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2536.5714317027378,"d":"2,536.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.863412610684,"d":"14,475.86 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1965430.0754179077,"d":"1,965,430.08 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":346}]
[null,{"$f":"ROWS($B$4:B18)","v":15},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I17>0,EDATE(C17,1),\"\")),\"\"),\"\")","v":"2019-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1965430.0754179077,"d":"1,965,430.08 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C18)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D19),0)),0)","v":{"v":8178.678895577387,"d":"8,178.68 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C18)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2547.140479334832,"d":"2,547.14 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.819374912218,"d":"14,475.82 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1962882.9349385728,"d":"1,962,882.93 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":345}]
[null,{"$f":"ROWS($B$4:B19)","v":16},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I18>0,EDATE(C18,1),\"\")),\"\"),\"\")","v":"2019-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1962882.9349385728,"d":"1,962,882.93 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C19)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D20),0)),0)","v":{"v":8168.0215890579475,"d":"8,168.02 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C19)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2557.753564665394,"d":"2,557.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.775153723342,"d":"14,475.78 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1960325.1813739075,"d":"1,960,325.18 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":344}]
[null,{"$f":"ROWS($B$4:B20)","v":17},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I19>0,EDATE(C19,1),\"\")),\"\"),\"\")","v":"2019-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1960325.1813739075,"d":"1,960,325.18 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C20)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D21),0)),0)","v":{"v":8157.319877094677,"d":"8,157.32 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C20)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2568.4108711848335,"d":"2,568.41 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.730748279511,"d":"14,475.73 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1957756.7705027226,"d":"1,957,756.77 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":343}]
[null,{"$f":"ROWS($B$4:B21)","v":18},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I20>0,EDATE(C20,1),\"\")),\"\"),\"\")","v":"2019-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1957756.7705027226,"d":"1,957,756.77 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C21)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D22),0)),0)","v":{"v":8146.573574664893,"d":"8,146.57 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C21)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2579.1125831481036,"d":"2,579.11 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.686157812997,"d":"14,475.69 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1955177.6579195745,"d":"1,955,177.66 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":342}]
[null,{"$f":"ROWS($B$4:B22)","v":19},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I21>0,EDATE(C21,1),\"\")),\"\"),\"\")","v":"2019-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1955177.6579195745,"d":"1,955,177.66 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C22)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D23),0)),0)","v":{"v":8135.782495974986,"d":"8,135.78 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C22)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2589.8588855778876,"d":"2,589.86 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.641381552874,"d":"14,475.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1952587.7990339966,"d":"1,952,587.80 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":341}]
[null,{"$f":"ROWS($B$4:B23)","v":20},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I22>0,EDATE(C22,1),\"\")),\"\"),\"\")","v":"2019-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1952587.7990339966,"d":"1,952,587.80 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C23)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D24),0)),0)","v":{"v":8124.946454457203,"d":"8,124.95 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C23)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2600.649964267795,"d":"2,600.65 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.596418724997,"d":"14,475.60 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1949987.1490697288,"d":"1,949,987.15 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":340}]
[null,{"$f":"ROWS($B$4:B24)","v":21},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I23>0,EDATE(C23,1),\"\")),\"\"),\"\")","v":"2020-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1949987.1490697288,"d":"1,949,987.15 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C24)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D25),0)),0)","v":{"v":8114.0652627664285,"d":"8,114.07 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C24)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2611.4860057855776,"d":"2,611.49 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.551268552006,"d":"14,475.55 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1947375.6630639432,"d":"1,947,375.66 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":339}]
[null,{"$f":"ROWS($B$4:B25)","v":22},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I24>0,EDATE(C24,1),\"\")),\"\"),\"\")","v":"2020-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1947375.6630639432,"d":"1,947,375.66 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C25)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D26),0)),0)","v":{"v":8103.138732776945,"d":"8,103.14 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C25)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2622.36719747635,"d":"2,622.37 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.505930253295,"d":"14,475.51 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1944753.2958664668,"d":"1,944,753.30 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":338}]
[null,{"$f":"ROWS($B$4:B26)","v":23},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I25>0,EDATE(C25,1),\"\")),\"\"),\"\")","v":"2020-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1944753.2958664668,"d":"1,944,753.30 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C26)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D27),0)),0)","v":{"v":8092.16667557917,"d":"8,092.17 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C26)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2633.2937274658357,"d":"2,633.29 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.460403045006,"d":"14,475.46 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1942120.002139001,"d":"1,942,120.00 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":337}]
[null,{"$f":"ROWS($B$4:B27)","v":24},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I26>0,EDATE(C26,1),\"\")),\"\"),\"\")","v":"2020-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1942120.002139001,"d":"1,942,120.00 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C27)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D28),0)),0)","v":{"v":8081.148901476406,"d":"8,081.15 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C27)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2644.2657846636093,"d":"2,644.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.414686140015,"d":"14,475.41 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1939475.7363543373,"d":"1,939,475.74 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":336}]
[null,{"$f":"ROWS($B$4:B28)","v":25},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I27>0,EDATE(C27,1),\"\")),\"\"),\"\")","v":"2020-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1939475.7363543373,"d":"1,939,475.74 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C28)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D29),0)),0)","v":{"v":8070.085219981545,"d":"8,070.09 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C28)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2655.283558766375,"d":"2,655.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.368778747921,"d":"14,475.37 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1936820.452795571,"d":"1,936,820.45 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":335}]
[null,{"$f":"ROWS($B$4:B29)","v":26},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I28>0,EDATE(C28,1),\"\")),\"\"),\"\")","v":"2020-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1936820.452795571,"d":"1,936,820.45 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C29)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D30),0)),0)","v":{"v":8058.975439813791,"d":"8,058.98 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C29)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2666.347240261234,"d":"2,666.35 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.322680075025,"d":"14,475.32 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1934154.1055553097,"d":"1,934,154.11 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":334}]
[null,{"$f":"ROWS($B$4:B30)","v":27},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I29>0,EDATE(C29,1),\"\")),\"\"),\"\")","v":"2020-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1934154.1055553097,"d":"1,934,154.11 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C30)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D31),0)),0)","v":{"v":8047.819368895336,"d":"8,047.82 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C30)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2677.4570204289903,"d":"2,677.46 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.276389324326,"d":"14,475.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1931476.6485348807,"d":"1,931,476.65 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":333}]
[null,{"$f":"ROWS($B$4:B31)","v":28},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I30>0,EDATE(C30,1),\"\")),\"\"),\"\")","v":"2020-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1931476.6485348807,"d":"1,931,476.65 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C31)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D32),0)),0)","v":{"v":8036.616814348056,"d":"8,036.62 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C31)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2688.613091347443,"d":"2,688.61 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.2299056955,"d":"14,475.23 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1928788.0354435332,"d":"1,928,788.04 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":332}]
[null,{"$f":"ROWS($B$4:B32)","v":29},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I31>0,EDATE(C31,1),\"\")),\"\"),\"\")","v":"2020-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1928788.0354435332,"d":"1,928,788.04 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C32)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D33),0)),0)","v":{"v":8025.367582490159,"d":"8,025.37 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C32)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2699.8156458947246,"d":"2,699.82 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.183228384883,"d":"14,475.18 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1926088.2197976385,"d":"1,926,088.22 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":331}]
[null,{"$f":"ROWS($B$4:B33)","v":30},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I32>0,EDATE(C32,1),\"\")),\"\"),\"\")","v":"2020-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1926088.2197976385,"d":"1,926,088.22 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C33)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D34),0)),0)","v":{"v":8014.071478832858,"d":"8,014.07 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C33)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2711.06487775262,"d":"2,711.06 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.136356585477,"d":"14,475.14 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1923377.1549198858,"d":"1,923,377.15 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":330}]
[null,{"$f":"ROWS($B$4:B34)","v":31},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I33>0,EDATE(C33,1),\"\")),\"\"),\"\")","v":"2020-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1923377.1549198858,"d":"1,923,377.15 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C34)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D35),0)),0)","v":{"v":8002.728308076983,"d":"8,002.73 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C34)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2722.360981409922,"d":"2,722.36 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.089289486905,"d":"14,475.09 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1920654.793938476,"d":"1,920,654.79 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":329}]
[null,{"$f":"ROWS($B$4:B35)","v":32},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I34>0,EDATE(C34,1),\"\")),\"\"),\"\")","v":"2020-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1920654.793938476,"d":"1,920,654.79 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C35)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D36),0)),0)","v":{"v":7991.337874109624,"d":"7,991.34 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C35)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2733.7041521657966,"d":"2,733.70 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14475.04202627542,"d":"14,475.04 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1917921.08978631,"d":"1,917,921.09 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":328}]
[null,{"$f":"ROWS($B$4:B36)","v":33},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I35>0,EDATE(C35,1),\"\")),\"\"),\"\")","v":"2021-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1917921.08978631,"d":"1,917,921.09 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C36)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D37),0)),0)","v":{"v":7979.899980000736,"d":"7,979.90 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C36)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2745.094586133154,"d":"2,745.09 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.99456613389,"d":"14,474.99 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1915175.9952001767,"d":"1,915,176.00 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":327}]
[null,{"$f":"ROWS($B$4:B37)","v":34},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I36>0,EDATE(C36,1),\"\")),\"\"),\"\")","v":"2021-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1915175.9952001767,"d":"1,915,176.00 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C37)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D38),0)),0)","v":{"v":7968.414427999728,"d":"7,968.41 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C37)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2756.5324802420423,"d":"2,756.53 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.94690824177,"d":"14,474.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1912419.4627199348,"d":"1,912,419.46 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":326}]
[null,{"$f":"ROWS($B$4:B38)","v":35},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I37>0,EDATE(C37,1),\"\")),\"\"),\"\")","v":"2021-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1912419.4627199348,"d":"1,912,419.46 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C38)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D39),0)),0)","v":{"v":7956.881019532048,"d":"7,956.88 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C38)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2768.018032243051,"d":"2,768.02 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.899051775099,"d":"14,474.90 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1909651.4446876918,"d":"1,909,651.44 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":325}]
[null,{"$f":"ROWS($B$4:B39)","v":36},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I38>0,EDATE(C38,1),\"\")),\"\"),\"\")","v":"2021-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1909651.4446876918,"d":"1,909,651.44 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C39)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D40),0)),0)","v":{"v":7945.299555195755,"d":"7,945.30 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C39)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2779.5514407107303,"d":"2,779.55 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.850995906485,"d":"14,474.85 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1906871.893246981,"d":"1,906,871.89 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":324}]
[null,{"$f":"ROWS($B$4:B40)","v":37},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I39>0,EDATE(C39,1),\"\")),\"\"),\"\")","v":"2021-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1906871.893246981,"d":"1,906,871.89 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C40)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D41),0)),0)","v":{"v":7933.669834758059,"d":"7,933.67 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C40)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2791.1329050470245,"d":"2,791.13 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.802739805084,"d":"14,474.80 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1904080.7603419342,"d":"1,904,080.76 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":323}]
[null,{"$f":"ROWS($B$4:B41)","v":38},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I40>0,EDATE(C40,1),\"\")),\"\"),\"\")","v":"2021-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1904080.7603419342,"d":"1,904,080.76 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C41)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D42),0)),0)","v":{"v":7921.991657151873,"d":"7,921.99 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C41)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2802.7626254847214,"d":"2,802.76 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.754282636595,"d":"14,474.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1901277.9977164494,"d":"1,901,278.00 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":322}]
[null,{"$f":"ROWS($B$4:B42)","v":39},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I41>0,EDATE(C41,1),\"\")),\"\"),\"\")","v":"2021-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1901277.9977164494,"d":"1,901,278.00 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C42)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D43),0)),0)","v":{"v":7910.264820472326,"d":"7,910.26 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C42)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2814.440803090908,"d":"2,814.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.705623563234,"d":"14,474.71 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1898463.5569133586,"d":"1,898,463.56 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":321}]
[null,{"$f":"ROWS($B$4:B43)","v":40},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I42>0,EDATE(C42,1),\"\")),\"\"),\"\")","v":"2021-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1898463.5569133586,"d":"1,898,463.56 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C43)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D44),0)),0)","v":{"v":7898.4891219732835,"d":"7,898.49 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C43)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2826.1676397704523,"d":"2,826.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.656761743736,"d":"14,474.66 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1895637.389273588,"d":"1,895,637.39 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":320}]
[null,{"$f":"ROWS($B$4:B44)","v":41},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I43>0,EDATE(C43,1),\"\")),\"\"),\"\")","v":"2021-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1895637.389273588,"d":"1,895,637.39 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C44)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D45),0)),0)","v":{"v":7886.6643580638265,"d":"7,886.66 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C44)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2837.943338269497,"d":"2,837.94 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.607696333323,"d":"14,474.61 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1892799.4459353185,"d":"1,892,799.45 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":319}]
[null,{"$f":"ROWS($B$4:B45)","v":42},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I44>0,EDATE(C44,1),\"\")),\"\"),\"\")","v":"2021-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1892799.4459353185,"d":"1,892,799.45 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C45)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D46),0)),0)","v":{"v":7874.790324304748,"d":"7,874.79 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C45)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2849.7681021789526,"d":"2,849.77 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.5584264837,"d":"14,474.56 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1889949.6778331394,"d":"1,889,949.68 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":318}]
[null,{"$f":"ROWS($B$4:B46)","v":43},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I45>0,EDATE(C45,1),\"\")),\"\"),\"\")","v":"2021-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1889949.6778331394,"d":"1,889,949.68 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C46)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D47),0)),0)","v":{"v":7862.8668154050065,"d":"7,862.87 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C46)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2861.642135938032,"d":"2,861.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.50895134304,"d":"14,474.51 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1887088.0356972015,"d":"1,887,088.04 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":317}]
[null,{"$f":"ROWS($B$4:B47)","v":44},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I46>0,EDATE(C46,1),\"\")),\"\"),\"\")","v":"2021-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1887088.0356972015,"d":"1,887,088.04 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C47)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D48),0)),0)","v":{"v":7850.893625218182,"d":"7,850.89 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C47)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2873.565644837773,"d":"2,873.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.459270055955,"d":"14,474.46 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1884214.4700523638,"d":"1,884,214.47 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":316}]
[null,{"$f":"ROWS($B$4:B48)","v":45},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I47>0,EDATE(C47,1),\"\")),\"\"),\"\")","v":"2022-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1884214.4700523638,"d":"1,884,214.47 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C48)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D49),0)),0)","v":{"v":7838.870546738913,"d":"7,838.87 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C48)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2885.538835024598,"d":"2,885.54 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.409381763511,"d":"14,474.41 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1881328.9312173391,"d":"1,881,328.93 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":315}]
[null,{"$f":"ROWS($B$4:B49)","v":46},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I48>0,EDATE(C48,1),\"\")),\"\"),\"\")","v":"2022-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1881328.9312173391,"d":"1,881,328.93 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C49)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D50),0)),0)","v":{"v":7826.797372099314,"d":"7,826.80 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C49)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2897.561913503866,"d":"2,897.56 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.35928560318,"d":"14,474.36 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1878431.3693038353,"d":"1,878,431.37 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":314}]
[null,{"$f":"ROWS($B$4:B50)","v":47},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I49>0,EDATE(C49,1),\"\")),\"\"),\"\")","v":"2022-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1878431.3693038353,"d":"1,878,431.37 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C50)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D51),0)),0)","v":{"v":7814.673892565383,"d":"7,814.67 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C50)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2909.635088143466,"d":"2,909.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.308980708849,"d":"14,474.31 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1875521.734215692,"d":"1,875,521.73 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":313}]
[null,{"$f":"ROWS($B$4:B51)","v":48},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I50>0,EDATE(C50,1),\"\")),\"\"),\"\")","v":"2022-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1875521.734215692,"d":"1,875,521.73 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C51)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D52),0)),0)","v":{"v":7802.499898533394,"d":"7,802.50 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C51)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2921.7585676773965,"d":"2,921.76 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.258466210791,"d":"14,474.26 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1872599.9756480146,"d":"1,872,599.98 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":312}]
[null,{"$f":"ROWS($B$4:B52)","v":49},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I51>0,EDATE(C51,1),\"\")),\"\"),\"\")","v":"2022-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1872599.9756480146,"d":"1,872,599.98 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C52)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D53),0)),0)","v":{"v":7790.275179526272,"d":"7,790.28 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C52)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2933.932561709387,"d":"2,933.93 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.20774123566,"d":"14,474.21 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1869666.0430863053,"d":"1,869,666.04 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":311}]
[null,{"$f":"ROWS($B$4:B53)","v":50},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I52>0,EDATE(C52,1),\"\")),\"\"),\"\")","v":"2022-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1869666.0430863053,"d":"1,869,666.04 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C53)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D54),0)),0)","v":{"v":7777.999524189951,"d":"7,778.00 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C53)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2946.1572807165085,"d":"2,946.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.156804906459,"d":"14,474.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1866719.8858055887,"d":"1,866,719.89 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":310}]
[null,{"$f":"ROWS($B$4:B54)","v":51},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I53>0,EDATE(C53,1),\"\")),\"\"),\"\")","v":"2022-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1866719.8858055887,"d":"1,866,719.89 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C54)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D55),0)),0)","v":{"v":7765.672720289733,"d":"7,765.67 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C54)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2958.4329360528272,"d":"2,958.43 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.105656342559,"d":"14,474.11 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1863761.452869536,"d":"1,863,761.45 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":309}]
[null,{"$f":"ROWS($B$4:B55)","v":52},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I54>0,EDATE(C54,1),\"\")),\"\"),\"\")","v":"2022-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1863761.452869536,"d":"1,863,761.45 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C55)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D56),0)),0)","v":{"v":7753.294554706596,"d":"7,753.29 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C55)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2970.7597399530473,"d":"2,970.76 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.054294659643,"d":"14,474.05 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1860790.6931295828,"d":"1,860,790.69 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":308}]
[null,{"$f":"ROWS($B$4:B56)","v":53},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I55>0,EDATE(C55,1),\"\")),\"\"),\"\")","v":"2022-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1860790.6931295828,"d":"1,860,790.69 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C56)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D57),0)),0)","v":{"v":7740.864813433527,"d":"7,740.86 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C56)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2983.137905536186,"d":"2,983.14 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14474.002718969714,"d":"14,474.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1857807.5552240466,"d":"1,857,807.56 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":307}]
[null,{"$f":"ROWS($B$4:B57)","v":54},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I56>0,EDATE(C56,1),\"\")),\"\"),\"\")","v":"2022-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1857807.5552240466,"d":"1,857,807.56 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C57)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D58),0)),0)","v":{"v":7728.383281571822,"d":"7,728.38 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C57)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":2995.5676468092533,"d":"2,995.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.950928381077,"d":"14,473.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1854811.9875772374,"d":"1,854,811.99 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":306}]
[null,{"$f":"ROWS($B$4:B58)","v":55},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I57>0,EDATE(C57,1),\"\")),\"\"),\"\")","v":"2022-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1854811.9875772374,"d":"1,854,811.99 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C58)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D59),0)),0)","v":{"v":7715.8497433273615,"d":"7,715.85 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C58)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3008.049178670958,"d":"3,008.05 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.89892199832,"d":"14,473.90 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1851803.9383985666,"d":"1,851,803.94 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":305}]
[null,{"$f":"ROWS($B$4:B59)","v":56},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I58>0,EDATE(C58,1),\"\")),\"\"),\"\")","v":"2022-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1851803.9383985666,"d":"1,851,803.94 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C59)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D60),0)),0)","v":{"v":7703.26398200688,"d":"7,703.26 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C59)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3020.582716915421,"d":"3,020.58 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.846698922302,"d":"14,473.85 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1848783.355681651,"d":"1,848,783.36 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":304}]
[null,{"$f":"ROWS($B$4:B60)","v":57},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I59>0,EDATE(C59,1),\"\")),\"\"),\"\")","v":"2023-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1848783.355681651,"d":"1,848,783.36 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C60)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D61),0)),0)","v":{"v":7690.62578001423,"d":"7,690.63 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C60)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3033.1684782359016,"d":"3,033.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.794258250131,"d":"14,473.79 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1845750.1872034152,"d":"1,845,750.19 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":303}]
[null,{"$f":"ROWS($B$4:B61)","v":58},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I60>0,EDATE(C60,1),\"\")),\"\"),\"\")","v":"2023-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1845750.1872034152,"d":"1,845,750.19 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C61)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D62),0)),0)","v":{"v":7677.934918846611,"d":"7,677.93 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C61)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3045.8066802285516,"d":"3,045.81 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.741599075163,"d":"14,473.74 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1842704.3805231866,"d":"1,842,704.38 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":302}]
[null,{"$f":"ROWS($B$4:B62)","v":59},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I61>0,EDATE(C61,1),\"\")),\"\"),\"\")","v":"2023-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1842704.3805231866,"d":"1,842,704.38 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C62)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D63),0)),0)","v":{"v":7665.191179090793,"d":"7,665.19 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C62)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3058.4975413961693,"d":"3,058.50 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.688720486964,"d":"14,473.69 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1839645.8829817905,"d":"1,839,645.88 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":301}]
[null,{"$f":"ROWS($B$4:B63)","v":60},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I62>0,EDATE(C62,1),\"\")),\"\"),\"\")","v":"2023-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1839645.8829817905,"d":"1,839,645.88 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C63)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D64),0)),0)","v":{"v":7652.394340419328,"d":"7,652.39 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C63)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3071.241281151988,"d":"3,071.24 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.635621571317,"d":"14,473.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1836574.6417006385,"d":"1,836,574.64 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":300}]
[null,{"$f":"ROWS($B$4:B64)","v":61},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I63>0,EDATE(C63,1),\"\")),\"\"),\"\")","v":"2023-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1836574.6417006385,"d":"1,836,574.64 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C64)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D65),0)),0)","v":{"v":7639.54418158673,"d":"7,639.54 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C64)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3084.038119823454,"d":"3,084.04 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.582301410184,"d":"14,473.58 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1833490.603580815,"d":"1,833,490.60 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":299}]
[null,{"$f":"ROWS($B$4:B65)","v":62},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I64>0,EDATE(C64,1),\"\")),\"\"),\"\")","v":"2023-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1833490.603580815,"d":"1,833,490.60 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C65)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D66),0)),0)","v":{"v":7626.640480425662,"d":"7,626.64 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C65)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3096.8882786560516,"d":"3,096.89 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.528759081713,"d":"14,473.53 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1830393.715302159,"d":"1,830,393.72 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":298}]
[null,{"$f":"ROWS($B$4:B66)","v":63},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I65>0,EDATE(C65,1),\"\")),\"\"),\"\")","v":"2023-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1830393.715302159,"d":"1,830,393.72 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C66)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D67),0)),0)","v":{"v":7613.683013843092,"d":"7,613.68 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C66)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3109.7919798171188,"d":"3,109.79 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.474993660211,"d":"14,473.47 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1827283.9233223419,"d":"1,827,283.92 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":297}]
[null,{"$f":"ROWS($B$4:B67)","v":64},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I66>0,EDATE(C66,1),\"\")),\"\"),\"\")","v":"2023-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1827283.9233223419,"d":"1,827,283.92 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C67)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D68),0)),0)","v":{"v":7600.671557816425,"d":"7,600.67 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C67)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3122.74944639969,"d":"3,122.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.421004216114,"d":"14,473.42 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1824161.1738759421,"d":"1,824,161.17 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":296}]
[null,{"$f":"ROWS($B$4:B68)","v":65},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I67>0,EDATE(C67,1),\"\")),\"\"),\"\")","v":"2023-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1824161.1738759421,"d":"1,824,161.17 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C68)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D69),0)),0)","v":{"v":7587.605887389648,"d":"7,587.61 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C68)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3135.7609024263543,"d":"3,135.76 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.366789816002,"d":"14,473.37 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1821025.4129735157,"d":"1,821,025.41 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":295}]
[null,{"$f":"ROWS($B$4:B69)","v":66},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I68>0,EDATE(C68,1),\"\")),\"\"),\"\")","v":"2023-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1821025.4129735157,"d":"1,821,025.41 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C69)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D70),0)),0)","v":{"v":7574.485776669427,"d":"7,574.49 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C69)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3148.8265728531314,"d":"3,148.83 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.312349522559,"d":"14,473.31 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1817876.5864006625,"d":"1,817,876.59 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":294}]
[null,{"$f":"ROWS($B$4:B70)","v":67},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I69>0,EDATE(C69,1),\"\")),\"\"),\"\")","v":"2023-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1817876.5864006625,"d":"1,817,876.59 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C70)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D71),0)),0)","v":{"v":7561.3109988212045,"d":"7,561.31 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C70)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3161.9466835733538,"d":"3,161.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.257682394558,"d":"14,473.26 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1814714.6397170892,"d":"1,814,714.64 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":293}]
[null,{"$f":"ROWS($B$4:B71)","v":68},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I70>0,EDATE(C70,1),\"\")),\"\"),\"\")","v":"2023-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1814714.6397170892,"d":"1,814,714.64 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C71)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D72),0)),0)","v":{"v":7548.081326065282,"d":"7,548.08 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C71)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3175.1214614215746,"d":"3,175.12 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.202787486856,"d":"14,473.20 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1811539.5182556678,"d":"1,811,539.52 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":292}]
[null,{"$f":"ROWS($B$4:B72)","v":69},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I71>0,EDATE(C71,1),\"\")),\"\"),\"\")","v":"2024-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1811539.5182556678,"d":"1,811,539.52 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C72)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D73),0)),0)","v":{"v":7534.796529672876,"d":"7,534.80 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C72)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3188.3511341774993,"d":"3,188.35 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.147663850375,"d":"14,473.15 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1808351.1671214902,"d":"1,808,351.17 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":291}]
[null,{"$f":"ROWS($B$4:B73)","v":70},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I72>0,EDATE(C72,1),\"\")),\"\"),\"\")","v":"2024-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1808351.1671214902,"d":"1,808,351.17 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C73)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D74),0)),0)","v":{"v":7521.456379962168,"d":"7,521.46 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C73)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3201.635930569905,"d":"3,201.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.092310532073,"d":"14,473.09 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1805149.5311909204,"d":"1,805,149.53 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":290}]
[null,{"$f":"ROWS($B$4:B74)","v":71},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I73>0,EDATE(C73,1),\"\")),\"\"),\"\")","v":"2024-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1805149.5311909204,"d":"1,805,149.53 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C74)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D75),0)),0)","v":{"v":7508.0606462943315,"d":"7,508.06 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C74)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3214.976080280613,"d":"3,214.98 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14473.036726574945,"d":"14,473.04 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1801934.5551106397,"d":"1,801,934.56 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":289}]
[null,{"$f":"ROWS($B$4:B75)","v":72},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I74>0,EDATE(C74,1),\"\")),\"\"),\"\")","v":"2024-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1801934.5551106397,"d":"1,801,934.56 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C75)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D76),0)),0)","v":{"v":7494.609097069545,"d":"7,494.61 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C75)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3228.3718139484486,"d":"3,228.37 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.980911017994,"d":"14,472.98 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1798706.1832966912,"d":"1,798,706.18 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":288}]
[null,{"$f":"ROWS($B$4:B76)","v":73},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I75>0,EDATE(C75,1),\"\")),\"\"),\"\")","v":"2024-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1798706.1832966912,"d":"1,798,706.18 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C76)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D77),0)),0)","v":{"v":7481.101499722991,"d":"7,481.10 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C76)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3241.8233631732337,"d":"3,241.82 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.924862896225,"d":"14,472.92 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1795464.3599335179,"d":"1,795,464.36 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":287}]
[null,{"$f":"ROWS($B$4:B77)","v":74},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I76>0,EDATE(C76,1),\"\")),\"\"),\"\")","v":"2024-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1795464.3599335179,"d":"1,795,464.36 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C77)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D78),0)),0)","v":{"v":7467.5376207208255,"d":"7,467.54 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C77)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3255.3309605197883,"d":"3,255.33 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.868581240615,"d":"14,472.87 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1792209.028972998,"d":"1,792,209.03 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":286}]
[null,{"$f":"ROWS($B$4:B78)","v":75},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I77>0,EDATE(C77,1),\"\")),\"\"),\"\")","v":"2024-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1792209.028972998,"d":"1,792,209.03 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C78)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D79),0)),0)","v":{"v":7453.917225556149,"d":"7,453.92 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C78)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3268.8948395219554,"d":"3,268.89 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.812065078104,"d":"14,472.81 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1788940.134133476,"d":"1,788,940.13 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":285}]
[null,{"$f":"ROWS($B$4:B79)","v":76},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I78>0,EDATE(C78,1),\"\")),\"\"),\"\")","v":"2024-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1788940.134133476,"d":"1,788,940.13 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C79)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D80),0)),0)","v":{"v":7440.240078744956,"d":"7,440.24 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C79)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3282.515234686629,"d":"3,282.52 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.755313431586,"d":"14,472.76 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1785657.6188987894,"d":"1,785,657.62 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":284}]
[null,{"$f":"ROWS($B$4:B80)","v":77},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I79>0,EDATE(C79,1),\"\")),\"\"),\"\")","v":"2024-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1785657.6188987894,"d":"1,785,657.62 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C80)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D81),0)),0)","v":{"v":7426.505943822048,"d":"7,426.51 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C80)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3296.1923814978236,"d":"3,296.19 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.69832531987,"d":"14,472.70 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1782361.4265172915,"d":"1,782,361.43 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":283}]
[null,{"$f":"ROWS($B$4:B81)","v":78},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I80>0,EDATE(C80,1),\"\")),\"\"),\"\")","v":"2024-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1782361.4265172915,"d":"1,782,361.43 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C81)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D82),0)),0)","v":{"v":7412.714583336961,"d":"7,412.71 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C81)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3309.9265164207304,"d":"3,309.93 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.641099757691,"d":"14,472.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1779051.5000008708,"d":"1,779,051.50 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":282}]
[null,{"$f":"ROWS($B$4:B82)","v":79},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I81>0,EDATE(C81,1),\"\")),\"\"),\"\")","v":"2024-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1779051.5000008708,"d":"1,779,051.50 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C82)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D83),0)),0)","v":{"v":7398.865758849854,"d":"7,398.87 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C82)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3323.7178769058173,"d":"3,323.72 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.583635755671,"d":"14,472.58 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1775727.782123965,"d":"1,775,727.78 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":281}]
[null,{"$f":"ROWS($B$4:B83)","v":80},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I82>0,EDATE(C82,1),\"\")),\"\"),\"\")","v":"2024-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1775727.782123965,"d":"1,775,727.78 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C83)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D84),0)),0)","v":{"v":7384.959230927384,"d":"7,384.96 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C83)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3337.5667013929256,"d":"3,337.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.52593232031,"d":"14,472.53 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1772390.215422572,"d":"1,772,390.22 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":280}]
[null,{"$f":"ROWS($B$4:B84)","v":81},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I83>0,EDATE(C83,1),\"\")),\"\"),\"\")","v":"2025-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1772390.215422572,"d":"1,772,390.22 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C84)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D85),0)),0)","v":{"v":7370.99475913857,"d":"7,370.99 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C84)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3351.4732293153957,"d":"3,351.47 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.467988453966,"d":"14,472.47 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1769038.7421932567,"d":"1,769,038.74 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":279}]
[null,{"$f":"ROWS($B$4:B85)","v":82},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I84>0,EDATE(C84,1),\"\")),\"\"),\"\")","v":"2025-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1769038.7421932567,"d":"1,769,038.74 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C85)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D86),0)),0)","v":{"v":7356.972102050634,"d":"7,356.97 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C85)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3365.43770110421,"d":"3,365.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.409803154844,"d":"14,472.41 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1765673.3044921525,"d":"1,765,673.30 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":278}]
[null,{"$f":"ROWS($B$4:B86)","v":83},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I85>0,EDATE(C85,1),\"\")),\"\"),\"\")","v":"2025-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1765673.3044921525,"d":"1,765,673.30 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C86)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D87),0)),0)","v":{"v":7342.891017224834,"d":"7,342.89 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C86)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3379.4603581921433,"d":"3,379.46 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.351375416978,"d":"14,472.35 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1762293.8441339603,"d":"1,762,293.84 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":277}]
[null,{"$f":"ROWS($B$4:B87)","v":84},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I86>0,EDATE(C86,1),\"\")),\"\"),\"\")","v":"2025-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1762293.8441339603,"d":"1,762,293.84 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C87)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D88),0)),0)","v":{"v":7328.751261212259,"d":"7,328.75 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C87)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3393.541443017945,"d":"3,393.54 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.292704230204,"d":"14,472.29 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1758900.3026909423,"d":"1,758,900.30 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":276}]
[null,{"$f":"ROWS($B$4:B88)","v":85},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I87>0,EDATE(C87,1),\"\")),\"\"),\"\")","v":"2025-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1758900.3026909423,"d":"1,758,900.30 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C88)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D89),0)),0)","v":{"v":7314.552589549632,"d":"7,314.55 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C88)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3407.681199030518,"d":"3,407.68 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.23378858015,"d":"14,472.23 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1755492.6214919118,"d":"1,755,492.62 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":275}]
[null,{"$f":"ROWS($B$4:B89)","v":86},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I88>0,EDATE(C88,1),\"\")),\"\"),\"\")","v":"2025-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1755492.6214919118,"d":"1,755,492.62 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C89)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D90),0)),0)","v":{"v":7300.294756755077,"d":"7,300.29 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C89)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3421.879870693146,"d":"3,421.88 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.174627448223,"d":"14,472.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1752070.7416212186,"d":"1,752,070.74 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":274}]
[null,{"$f":"ROWS($B$4:B90)","v":87},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I89>0,EDATE(C89,1),\"\")),\"\"),\"\")","v":"2025-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1752070.7416212186,"d":"1,752,070.74 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C90)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D91),0)),0)","v":{"v":7285.977516323879,"d":"7,285.98 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C90)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3436.137703487701,"d":"3,436.14 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.11521981158,"d":"14,472.12 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1748634.603917731,"d":"1,748,634.60 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":273}]
[null,{"$f":"ROWS($B$4:B91)","v":88},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I90>0,EDATE(C90,1),\"\")),\"\"),\"\")","v":"2025-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1748634.603917731,"d":"1,748,634.60 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C91)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D92),0)),0)","v":{"v":7271.600620724218,"d":"7,271.60 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C91)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3450.4549439188995,"d":"3,450.45 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14472.055564643117,"d":"14,472.06 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1745184.148973812,"d":"1,745,184.15 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":272}]
[null,{"$f":"ROWS($B$4:B92)","v":89},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I91>0,EDATE(C91,1),\"\")),\"\"),\"\")","v":"2025-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1745184.148973812,"d":"1,745,184.15 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C92)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D93),0)),0)","v":{"v":7257.163821392889,"d":"7,257.16 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C92)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3464.831839518562,"d":"3,464.83 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.99566091145,"d":"14,472.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1741719.3171342935,"d":"1,741,719.32 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":271}]
[null,{"$f":"ROWS($B$4:B93)","v":90},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I92>0,EDATE(C92,1),\"\")),\"\"),\"\")","v":"2025-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1741719.3171342935,"d":"1,741,719.32 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C93)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D94),0)),0)","v":{"v":7242.666868731015,"d":"7,242.67 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C93)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3479.2686388498896,"d":"3,479.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.935507580904,"d":"14,471.94 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1738240.0484954435,"d":"1,738,240.05 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":270}]
[null,{"$f":"ROWS($B$4:B94)","v":91},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I93>0,EDATE(C93,1),\"\")),\"\"),\"\")","v":"2025-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1738240.0484954435,"d":"1,738,240.05 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C94)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D95),0)),0)","v":{"v":7228.109512099717,"d":"7,228.11 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C94)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3493.765591511763,"d":"3,493.77 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.87510361148,"d":"14,471.88 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1734746.2829039318,"d":"1,734,746.28 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":269}]
[null,{"$f":"ROWS($B$4:B95)","v":92},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I94>0,EDATE(C94,1),\"\")),\"\"),\"\")","v":"2025-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1734746.2829039318,"d":"1,734,746.28 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C95)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D96),0)),0)","v":{"v":7213.4914998157865,"d":"7,213.49 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C95)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3508.322948143063,"d":"3,508.32 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.81444795885,"d":"14,471.81 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1731237.9599557887,"d":"1,731,237.96 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":268}]
[null,{"$f":"ROWS($B$4:B96)","v":93},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I95>0,EDATE(C95,1),\"\")),\"\"),\"\")","v":"2026-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1731237.9599557887,"d":"1,731,237.96 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C96)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D97),0)),0)","v":{"v":7198.81257914734,"d":"7,198.81 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C96)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3522.9409604269918,"d":"3,522.94 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.753539574333,"d":"14,471.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1727715.0189953616,"d":"1,727,715.02 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":267}]
[null,{"$f":"ROWS($B$4:B97)","v":94},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I96>0,EDATE(C96,1),\"\")),\"\"),\"\")","v":"2026-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1727715.0189953616,"d":"1,727,715.02 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C97)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D98),0)),0)","v":{"v":7184.072496309443,"d":"7,184.07 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C97)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3537.6198810954384,"d":"3,537.62 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.692377404881,"d":"14,471.69 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1724177.3991142663,"d":"1,724,177.40 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":266}]
[null,{"$f":"ROWS($B$4:B98)","v":95},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I97>0,EDATE(C97,1),\"\")),\"\"),\"\")","v":"2026-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1724177.3991142663,"d":"1,724,177.40 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C98)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D99),0)),0)","v":{"v":7169.270996459721,"d":"7,169.27 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C98)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3552.359963933336,"d":"3,552.36 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.630960393057,"d":"14,471.63 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1720625.039150333,"d":"1,720,625.04 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":265}]
[null,{"$f":"ROWS($B$4:B99)","v":96},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I98>0,EDATE(C98,1),\"\")),\"\"),\"\")","v":"2026-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1720625.039150333,"d":"1,720,625.04 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C99)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D100),0)),0)","v":{"v":7154.407823693958,"d":"7,154.41 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C99)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3567.161463783057,"d":"3,567.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.569287477014,"d":"14,471.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1717057.87768655,"d":"1,717,057.88 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":264}]
[null,{"$f":"ROWS($B$4:B100)","v":97},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I99>0,EDATE(C99,1),\"\")),\"\"),\"\")","v":"2026-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1717057.87768655,"d":"1,717,057.88 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C100)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D101),0)),0)","v":{"v":7139.4827210416715,"d":"7,139.48 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C100)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3582.02463654882,"d":"3,582.02 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.507357590492,"d":"14,471.51 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1713475.8530500012,"d":"1,713,475.85 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":263}]
[null,{"$f":"ROWS($B$4:B101)","v":98},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I100>0,EDATE(C100,1),\"\")),\"\"),\"\")","v":"2026-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1713475.8530500012,"d":"1,713,475.85 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C101)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D102),0)),0)","v":{"v":7124.495430461668,"d":"7,124.50 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C101)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3596.9497392011062,"d":"3,596.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.445169662773,"d":"14,471.45 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1709878.9033108002,"d":"1,709,878.90 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":262}]
[null,{"$f":"ROWS($B$4:B102)","v":99},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I101>0,EDATE(C101,1),\"\")),\"\"),\"\")","v":"2026-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1709878.9033108002,"d":"1,709,878.90 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C102)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D103),0)),0)","v":{"v":7109.445692837579,"d":"7,109.45 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C102)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3611.9370297811124,"d":"3,611.94 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.382722618691,"d":"14,471.38 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1706266.9662810192,"d":"1,706,266.97 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":261}]
[null,{"$f":"ROWS($B$4:B103)","v":100},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I102>0,EDATE(C102,1),\"\")),\"\"),\"\")","v":"2026-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1706266.9662810192,"d":"1,706,266.97 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C103)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D104),0)),0)","v":{"v":7094.333247973392,"d":"7,094.33 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C103)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3626.9867674051998,"d":"3,626.99 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.320015378591,"d":"14,471.32 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1702639.979513614,"d":"1,702,639.98 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":260}]
[null,{"$f":"ROWS($B$4:B104)","v":101},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I103>0,EDATE(C103,1),\"\")),\"\"),\"\")","v":"2026-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1702639.979513614,"d":"1,702,639.98 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C104)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D105),0)),0)","v":{"v":7079.157834588937,"d":"7,079.16 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C104)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3642.0992122693888,"d":"3,642.10 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.257046858325,"d":"14,471.26 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1698997.8803013447,"d":"1,698,997.88 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":259}]
[null,{"$f":"ROWS($B$4:B105)","v":102},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I104>0,EDATE(C104,1),\"\")),\"\"),\"\")","v":"2026-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1698997.8803013447,"d":"1,698,997.88 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C105)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D106),0)),0)","v":{"v":7063.919190315378,"d":"7,063.92 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C105)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3657.274625653845,"d":"3,657.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.193815969222,"d":"14,471.19 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1695340.6056756908,"d":"1,695,340.61 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":258}]
[null,{"$f":"ROWS($B$4:B106)","v":103},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I105>0,EDATE(C105,1),\"\")),\"\"),\"\")","v":"2026-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1695340.6056756908,"d":"1,695,340.61 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C106)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D107),0)),0)","v":{"v":7048.617051690681,"d":"7,048.62 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C106)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3672.5132699274022,"d":"3,672.51 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.130321618084,"d":"14,471.13 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1691668.0924057635,"d":"1,691,668.09 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":257}]
[null,{"$f":"ROWS($B$4:B107)","v":104},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I106>0,EDATE(C106,1),\"\")),\"\"),\"\")","v":"2026-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1691668.0924057635,"d":"1,691,668.09 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C107)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D108),0)),0)","v":{"v":7033.2511541550475,"d":"7,033.25 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C107)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3687.8154085520987,"d":"3,687.82 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.066562707147,"d":"14,471.07 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1687980.2769972114,"d":"1,687,980.28 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":256}]
[null,{"$f":"ROWS($B$4:B108)","v":105},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I107>0,EDATE(C107,1),\"\")),\"\"),\"\")","v":"2027-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1687980.2769972114,"d":"1,687,980.28 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C108)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D109),0)),0)","v":{"v":7017.821232046349,"d":"7,017.82 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C108)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3703.181306087733,"d":"3,703.18 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14471.002538134082,"d":"14,471.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1684277.0956911237,"d":"1,684,277.10 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":255}]
[null,{"$f":"ROWS($B$4:B109)","v":106},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I108>0,EDATE(C108,1),\"\")),\"\"),\"\")","v":"2027-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1684277.0956911237,"d":"1,684,277.10 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C109)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D110),0)),0)","v":{"v":7002.327018595531,"d":"7,002.33 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C109)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3718.611228196433,"d":"3,718.61 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.938246791964,"d":"14,470.94 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1680558.4844629273,"d":"1,680,558.48 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":254}]
[null,{"$f":"ROWS($B$4:B110)","v":107},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I109>0,EDATE(C109,1),\"\")),\"\"),\"\")","v":"2027-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1680558.4844629273,"d":"1,680,558.48 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C110)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D111),0)),0)","v":{"v":6986.7682459220005,"d":"6,986.77 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C110)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3734.1054416472507,"d":"3,734.11 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.873687569252,"d":"14,470.87 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1676824.37902128,"d":"1,676,824.38 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":253}]
[null,{"$f":"ROWS($B$4:B111)","v":108},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I110>0,EDATE(C110,1),\"\")),\"\"),\"\")","v":"2027-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1676824.37902128,"d":"1,676,824.38 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C111)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D112),0)),0)","v":{"v":6971.144645028996,"d":"6,971.14 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C111)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3749.6642143207823,"d":"3,749.66 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.808859349778,"d":"14,470.81 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1673074.7148069593,"d":"1,673,074.71 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":252}]
[null,{"$f":"ROWS($B$4:B112)","v":109},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I111>0,EDATE(C111,1),\"\")),\"\"),\"\")","v":"2027-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1673074.7148069593,"d":"1,673,074.71 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C112)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D113),0)),0)","v":{"v":6955.45594579894,"d":"6,955.46 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C112)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3765.2878152137837,"d":"3,765.29 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.743761012724,"d":"14,470.74 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1669309.4269917456,"d":"1,669,309.43 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":251}]
[null,{"$f":"ROWS($B$4:B113)","v":110},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I112>0,EDATE(C112,1),\"\")),\"\"),\"\")","v":"2027-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1669309.4269917456,"d":"1,669,309.43 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C113)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D114),0)),0)","v":{"v":6939.701876988757,"d":"6,939.70 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C113)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3780.976514443843,"d":"3,780.98 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.6783914326,"d":"14,470.68 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1665528.4504773018,"d":"1,665,528.45 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":250}]
[null,{"$f":"ROWS($B$4:B114)","v":111},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I113>0,EDATE(C113,1),\"\")),\"\"),\"\")","v":"2027-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1665528.4504773018,"d":"1,665,528.45 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C114)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D115),0)),0)","v":{"v":6923.8821662252,"d":"6,923.88 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C114)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3796.730583254025,"d":"3,796.73 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.612749479225,"d":"14,470.61 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1661731.7198940478,"d":"1,661,731.72 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":249}]
[null,{"$f":"ROWS($B$4:B115)","v":112},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I114>0,EDATE(C114,1),\"\")),\"\"),\"\")","v":"2027-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1661731.7198940478,"d":"1,661,731.72 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C115)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D116),0)),0)","v":{"v":6907.996540000126,"d":"6,908.00 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C115)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3812.5502940175843,"d":"3,812.55 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.54683401771,"d":"14,470.55 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1657919.1696000302,"d":"1,657,919.17 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":248}]
[null,{"$f":"ROWS($B$4:B116)","v":113},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I115>0,EDATE(C115,1),\"\")),\"\"),\"\")","v":"2027-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1657919.1696000302,"d":"1,657,919.17 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C116)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D117),0)),0)","v":{"v":6892.044723665781,"d":"6,892.04 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C116)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3828.4359202426563,"d":"3,828.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.480643908437,"d":"14,470.48 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1654090.7336797875,"d":"1,654,090.73 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":247}]
[null,{"$f":"ROWS($B$4:B117)","v":114},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I116>0,EDATE(C116,1),\"\")),\"\"),\"\")","v":"2027-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1654090.7336797875,"d":"1,654,090.73 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C117)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D118),0)),0)","v":{"v":6876.026441430044,"d":"6,876.03 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C117)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3844.3877365770018,"d":"3,844.39 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.414178007046,"d":"14,470.41 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1650246.3459432104,"d":"1,650,246.35 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":246}]
[null,{"$f":"ROWS($B$4:B118)","v":115},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I117>0,EDATE(C117,1),\"\")),\"\"),\"\")","v":"2027-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1650246.3459432104,"d":"1,650,246.35 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C118)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D119),0)),0)","v":{"v":6859.9414163516585,"d":"6,859.94 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C118)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3860.4060188127382,"d":"3,860.41 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.347435164396,"d":"14,470.35 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1646385.9399243977,"d":"1,646,385.94 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":245}]
[null,{"$f":"ROWS($B$4:B119)","v":116},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I118>0,EDATE(C118,1),\"\")),\"\"),\"\")","v":"2027-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1646385.9399243977,"d":"1,646,385.94 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C119)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D120),0)),0)","v":{"v":6843.789370335445,"d":"6,843.79 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C119)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3876.4910438911256,"d":"3,876.49 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.28041422657,"d":"14,470.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1642509.4488805067,"d":"1,642,509.45 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":244}]
[null,{"$f":"ROWS($B$4:B120)","v":117},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I119>0,EDATE(C119,1),\"\")),\"\"),\"\")","v":"2028-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1642509.4488805067,"d":"1,642,509.45 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C120)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D121),0)),0)","v":{"v":6827.570024127496,"d":"6,827.57 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C120)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3892.643089907337,"d":"3,892.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.213114034834,"d":"14,470.21 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1638616.8057905994,"d":"1,638,616.81 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":243}]
[null,{"$f":"ROWS($B$4:B121)","v":118},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I120>0,EDATE(C120,1),\"\")),\"\"),\"\")","v":"2028-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1638616.8057905994,"d":"1,638,616.81 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C121)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D122),0)),0)","v":{"v":6811.283097310351,"d":"6,811.28 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C121)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3908.8624361152856,"d":"3,908.86 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.145533425637,"d":"14,470.15 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1634707.9433544842,"d":"1,634,707.94 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":242}]
[null,{"$f":"ROWS($B$4:B122)","v":119},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I121>0,EDATE(C121,1),\"\")),\"\"),\"\")","v":"2028-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1634707.9433544842,"d":"1,634,707.94 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C122)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D123),0)),0)","v":{"v":6794.928308298132,"d":"6,794.93 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C122)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3925.149362932434,"d":"3,925.15 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.077671230567,"d":"14,470.08 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1630782.7939915517,"d":"1,630,782.79 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":241}]
[null,{"$f":"ROWS($B$4:B123)","v":120},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I122>0,EDATE(C122,1),\"\")),\"\"),\"\")","v":"2028-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1630782.7939915517,"d":"1,630,782.79 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C123)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D124),0)),0)","v":{"v":6778.505374331697,"d":"6,778.51 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C123)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3941.5041519446513,"d":"3,941.50 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14470.009526276348,"d":"14,470.01 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1626841.2898396072,"d":"1,626,841.29 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":240}]
[null,{"$f":"ROWS($B$4:B124)","v":121},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I123>0,EDATE(C123,1),\"\")),\"\"),\"\")","v":"2028-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1626841.2898396072,"d":"1,626,841.29 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C124)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D125),0)),0)","v":{"v":6762.014011473733,"d":"6,762.01 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C124)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3957.927085911087,"d":"3,957.93 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.94109738482,"d":"14,469.94 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1622883.362753696,"d":"1,622,883.36 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":239}]
[null,{"$f":"ROWS($B$4:B125)","v":122},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I124>0,EDATE(C124,1),\"\")),\"\"),\"\")","v":"2028-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1622883.362753696,"d":"1,622,883.36 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C125)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D126),0)),0)","v":{"v":6745.453934603863,"d":"6,745.45 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C125)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3974.4184487690495,"d":"3,974.42 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.872383372913,"d":"14,469.87 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1618908.944304927,"d":"1,618,908.94 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":238}]
[null,{"$f":"ROWS($B$4:B126)","v":123},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I125>0,EDATE(C125,1),\"\")),\"\"),\"\")","v":"2028-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1618908.944304927,"d":"1,618,908.94 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C126)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D127),0)),0)","v":{"v":6728.824857413701,"d":"6,728.82 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C126)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":3990.978525638921,"d":"3,990.98 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.803383052622,"d":"14,469.80 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1614917.9657792882,"d":"1,614,917.97 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":237}]
[null,{"$f":"ROWS($B$4:B127)","v":124},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I126>0,EDATE(C126,1),\"\")),\"\"),\"\")","v":"2028-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1614917.9657792882,"d":"1,614,917.97 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C127)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D128),0)),0)","v":{"v":6712.126492401912,"d":"6,712.13 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C127)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4007.607602829083,"d":"4,007.61 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.734095230995,"d":"14,469.73 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1610910.358176459,"d":"1,610,910.36 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":236}]
[null,{"$f":"ROWS($B$4:B128)","v":125},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I127>0,EDATE(C127,1),\"\")),\"\"),\"\")","v":"2028-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1610910.358176459,"d":"1,610,910.36 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C128)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D129),0)),0)","v":{"v":6695.358550869241,"d":"6,695.36 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C128)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4024.3059678408717,"d":"4,024.31 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.664518710113,"d":"14,469.66 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1606886.0522086183,"d":"1,606,886.05 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":235}]
[null,{"$f":"ROWS($B$4:B129)","v":126},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I128>0,EDATE(C128,1),\"\")),\"\"),\"\")","v":"2028-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1606886.0522086183,"d":"1,606,886.05 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C129)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D130),0)),0)","v":{"v":6678.52074291352,"d":"6,678.52 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C129)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4041.073909373541,"d":"4,041.07 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.594652287062,"d":"14,469.59 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1602844.9782992448,"d":"1,602,844.98 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":234}]
[null,{"$f":"ROWS($B$4:B130)","v":127},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I129>0,EDATE(C129,1),\"\")),\"\"),\"\")","v":"2028-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1602844.9782992448,"d":"1,602,844.98 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C130)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D131),0)),0)","v":{"v":6661.612777424648,"d":"6,661.61 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C130)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4057.9117173292652,"d":"4,057.91 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.524494753914,"d":"14,469.52 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1598787.0665819156,"d":"1,598,787.07 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":233}]
[null,{"$f":"ROWS($B$4:B131)","v":128},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I130>0,EDATE(C130,1),\"\")),\"\"),\"\")","v":"2028-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1598787.0665819156,"d":"1,598,787.07 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C131)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D132),0)),0)","v":{"v":6644.634362079572,"d":"6,644.63 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C131)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4074.8196828181376,"d":"4,074.82 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.45404489771,"d":"14,469.45 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1594712.2468990975,"d":"1,594,712.25 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":232}]
[null,{"$f":"ROWS($B$4:B132)","v":129},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I131>0,EDATE(C131,1),\"\")),\"\"),\"\")","v":"2029-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1594712.2468990975,"d":"1,594,712.25 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C132)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D133),0)),0)","v":{"v":6627.585203337225,"d":"6,627.59 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C132)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4091.7980981632127,"d":"4,091.80 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.383301500438,"d":"14,469.38 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1590620.4488009342,"d":"1,590,620.45 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":231}]
[null,{"$f":"ROWS($B$4:B133)","v":130},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I132>0,EDATE(C132,1),\"\")),\"\"),\"\")","v":"2029-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1590620.4488009342,"d":"1,590,620.45 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C133)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D134),0)),0)","v":{"v":6610.465006433452,"d":"6,610.47 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C133)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4108.847256905558,"d":"4,108.85 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.31226333901,"d":"14,469.31 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1586511.6015440286,"d":"1,586,511.60 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":230}]
[null,{"$f":"ROWS($B$4:B134)","v":131},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I133>0,EDATE(C133,1),\"\")),\"\"),\"\")","v":"2029-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1586511.6015440286,"d":"1,586,511.60 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C134)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D135),0)),0)","v":{"v":6593.273475375914,"d":"6,593.27 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C134)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4125.967453809331,"d":"4,125.97 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.240929185245,"d":"14,469.24 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1582385.6340902194,"d":"1,582,385.63 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":229}]
[null,{"$f":"ROWS($B$4:B135)","v":132},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I134>0,EDATE(C134,1),\"\")),\"\"),\"\")","v":"2029-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1582385.6340902194,"d":"1,582,385.63 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C135)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D136),0)),0)","v":{"v":6576.010312938968,"d":"6,576.01 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C135)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4143.158984866872,"d":"4,143.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.16929780584,"d":"14,469.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1578242.4751053525,"d":"1,578,242.48 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":228}]
[null,{"$f":"ROWS($B$4:B136)","v":133},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I135>0,EDATE(C135,1),\"\")),\"\"),\"\")","v":"2029-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1578242.4751053525,"d":"1,578,242.48 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C136)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D137),0)),0)","v":{"v":6558.675220658536,"d":"6,558.68 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C136)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4160.422147303817,"d":"4,160.42 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.097367962353,"d":"14,469.10 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1574082.0529580486,"d":"1,574,082.05 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":227}]
[null,{"$f":"ROWS($B$4:B137)","v":134},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I136>0,EDATE(C136,1),\"\")),\"\"),\"\")","v":"2029-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1574082.0529580486,"d":"1,574,082.05 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C137)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D138),0)),0)","v":{"v":6541.2678988269345,"d":"6,541.27 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C137)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4177.757239584249,"d":"4,177.76 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14469.025138411183,"d":"14,469.03 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1569904.2957184643,"d":"1,569,904.30 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":226}]
[null,{"$f":"ROWS($B$4:B138)","v":135},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I137>0,EDATE(C137,1),\"\")),\"\"),\"\")","v":"2029-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1569904.2957184643,"d":"1,569,904.30 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C138)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D139),0)),0)","v":{"v":6523.788046487702,"d":"6,523.79 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C138)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4195.16456141585,"d":"4,195.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.952607903551,"d":"14,468.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1565709.1311570485,"d":"1,565,709.13 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":225}]
[null,{"$f":"ROWS($B$4:B139)","v":136},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I138>0,EDATE(C138,1),\"\")),\"\"),\"\")","v":"2029-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1565709.1311570485,"d":"1,565,709.13 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C139)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D140),0)),0)","v":{"v":6506.235361430389,"d":"6,506.24 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C139)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4212.6444137550825,"d":"4,212.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.879775185473,"d":"14,468.88 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1561496.4867432935,"d":"1,561,496.49 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":224}]
[null,{"$f":"ROWS($B$4:B140)","v":137},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I139>0,EDATE(C139,1),\"\")),\"\"),\"\")","v":"2029-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1561496.4867432935,"d":"1,561,496.49 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C140)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D141),0)),0)","v":{"v":6488.609540185338,"d":"6,488.61 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C140)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4230.197098812395,"d":"4,230.20 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.806638997732,"d":"14,468.81 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1557266.2896444811,"d":"1,557,266.29 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":223}]
[null,{"$f":"ROWS($B$4:B141)","v":138},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I140>0,EDATE(C140,1),\"\")),\"\"),\"\")","v":"2029-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1557266.2896444811,"d":"1,557,266.29 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C141)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D142),0)),0)","v":{"v":6470.910278018432,"d":"6,470.91 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C141)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4247.822920057449,"d":"4,247.82 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.73319807588,"d":"14,468.73 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1553018.4667244237,"d":"1,553,018.47 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":222}]
[null,{"$f":"ROWS($B$4:B142)","v":139},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I141>0,EDATE(C141,1),\"\")),\"\"),\"\")","v":"2029-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1553018.4667244237,"d":"1,553,018.47 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C142)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D143),0)),0)","v":{"v":6453.1372689258305,"d":"6,453.14 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C142)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4265.522182224354,"d":"4,265.52 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.659451150184,"d":"14,468.66 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1548752.9445421994,"d":"1,548,752.94 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":221}]
[null,{"$f":"ROWS($B$4:B143)","v":140},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I142>0,EDATE(C142,1),\"\")),\"\"),\"\")","v":"2029-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1548752.9445421994,"d":"1,548,752.94 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C143)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D144),0)),0)","v":{"v":6435.290205628677,"d":"6,435.29 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C143)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4283.295191316956,"d":"4,283.30 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.585396945633,"d":"14,468.59 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1544469.6493508825,"d":"1,544,469.65 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":220}]
[null,{"$f":"ROWS($B$4:B144)","v":141},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I143>0,EDATE(C143,1),\"\")),\"\"),\"\")","v":"2030-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1544469.6493508825,"d":"1,544,469.65 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C144)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D145),0)),0)","v":{"v":6417.368779567785,"d":"6,417.37 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C144)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4301.142254614109,"d":"4,301.14 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.511034181895,"d":"14,468.51 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1540168.5070962685,"d":"1,540,168.51 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":219}]
[null,{"$f":"ROWS($B$4:B145)","v":142},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I144>0,EDATE(C144,1),\"\")),\"\"),\"\")","v":"2030-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1540168.5070962685,"d":"1,540,168.51 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C145)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D146),0)),0)","v":{"v":6399.372680898306,"d":"6,399.37 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C145)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4319.063680675002,"d":"4,319.06 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.436361573307,"d":"14,468.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1535849.4434155934,"d":"1,535,849.44 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":218}]
[null,{"$f":"ROWS($B$4:B146)","v":143},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I145>0,EDATE(C145,1),\"\")),\"\"),\"\")","v":"2030-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1535849.4434155934,"d":"1,535,849.44 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C146)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D147),0)),0)","v":{"v":6381.30159848437,"d":"6,381.30 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C146)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4337.05977934448,"d":"4,337.06 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.361377828849,"d":"14,468.36 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1531512.3836362488,"d":"1,531,512.38 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":217}]
[null,{"$f":"ROWS($B$4:B147)","v":144},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I146>0,EDATE(C146,1),\"\")),\"\"),\"\")","v":"2030-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1531512.3836362488,"d":"1,531,512.38 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C147)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D148),0)),0)","v":{"v":6363.15521989371,"d":"6,363.16 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C147)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4355.130861758416,"d":"4,355.13 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.286081652126,"d":"14,468.29 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1527157.2527744903,"d":"1,527,157.25 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":216}]
[null,{"$f":"ROWS($B$4:B148)","v":145},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I147>0,EDATE(C147,1),\"\")),\"\"),\"\")","v":"2030-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1527157.2527744903,"d":"1,527,157.25 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C148)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D149),0)),0)","v":{"v":6344.933231392254,"d":"6,344.93 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C148)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4373.277240349076,"d":"4,373.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.210471741331,"d":"14,468.21 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1522783.9755341413,"d":"1,522,783.98 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":215}]
[null,{"$f":"ROWS($B$4:B149)","v":146},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I148>0,EDATE(C148,1),\"\")),\"\"),\"\")","v":"2030-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1522783.9755341413,"d":"1,522,783.98 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C149)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D150),0)),0)","v":{"v":6326.6353179387115,"d":"6,326.64 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C149)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4391.499228850529,"d":"4,391.50 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.13454678924,"d":"14,468.13 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1518392.4763052908,"d":"1,518,392.48 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":214}]
[null,{"$f":"ROWS($B$4:B150)","v":147},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I149>0,EDATE(C149,1),\"\")),\"\"),\"\")","v":"2030-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1518392.4763052908,"d":"1,518,392.48 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C150)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D151),0)),0)","v":{"v":6308.2611631791115,"d":"6,308.26 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C150)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4409.7971423040735,"d":"4,409.80 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14468.058305483184,"d":"14,468.06 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1513982.6791629868,"d":"1,513,982.68 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":213}]
[null,{"$f":"ROWS($B$4:B151)","v":148},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I150>0,EDATE(C150,1),\"\")),\"\"),\"\")","v":"2030-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1513982.6791629868,"d":"1,513,982.68 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C151)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D152),0)),0)","v":{"v":6289.8104494413465,"d":"6,289.81 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C151)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4428.1712970636745,"d":"4,428.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.981746505022,"d":"14,467.98 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1509554.5078659232,"d":"1,509,554.51 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":212}]
[null,{"$f":"ROWS($B$4:B152)","v":149},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I151>0,EDATE(C151,1),\"\")),\"\"),\"\")","v":"2030-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1509554.5078659232,"d":"1,509,554.51 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C152)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D153),0)),0)","v":{"v":6271.282857729674,"d":"6,271.28 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C152)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4446.62201080144,"d":"4,446.62 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.904868531114,"d":"14,467.90 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1505107.8858551218,"d":"1,505,107.89 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":211}]
[null,{"$f":"ROWS($B$4:B153)","v":150},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I152>0,EDATE(C152,1),\"\")),\"\"),\"\")","v":"2030-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1505107.8858551218,"d":"1,505,107.89 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C153)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D154),0)),0)","v":{"v":6252.678067719203,"d":"6,252.68 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C153)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4465.149602513113,"d":"4,465.15 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.827670232316,"d":"14,467.83 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1500642.7362526087,"d":"1,500,642.74 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":210}]
[null,{"$f":"ROWS($B$4:B154)","v":151},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I153>0,EDATE(C153,1),\"\")),\"\"),\"\")","v":"2030-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1500642.7362526087,"d":"1,500,642.74 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C154)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D155),0)),0)","v":{"v":6233.995757750355,"d":"6,234.00 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C154)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4483.754392523585,"d":"4,483.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.75015027394,"d":"14,467.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1496158.9818600852,"d":"1,496,158.98 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":209}]
[null,{"$f":"ROWS($B$4:B155)","v":152},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I154>0,EDATE(C154,1),\"\")),\"\"),\"\")","v":"2030-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1496158.9818600852,"d":"1,496,158.98 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C155)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D156),0)),0)","v":{"v":6215.235604823303,"d":"6,215.24 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C155)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4502.436702492432,"d":"4,502.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.672307315735,"d":"14,467.67 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1491656.5451575927,"d":"1,491,656.55 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":208}]
[null,{"$f":"ROWS($B$4:B156)","v":153},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I155>0,EDATE(C155,1),\"\")),\"\"),\"\")","v":"2031-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1491656.5451575927,"d":"1,491,656.55 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C156)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D157),0)),0)","v":{"v":6196.397284592388,"d":"6,196.40 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C156)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4521.196855419485,"d":"4,521.20 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.594140011872,"d":"14,467.59 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1487135.3483021732,"d":"1,487,135.35 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":207}]
[null,{"$f":"ROWS($B$4:B157)","v":154},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I156>0,EDATE(C156,1),\"\")),\"\"),\"\")","v":"2031-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1487135.3483021732,"d":"1,487,135.35 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C157)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D158),0)),0)","v":{"v":6177.480471360512,"d":"6,177.48 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C157)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4540.035175650399,"d":"4,540.04 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.51564701091,"d":"14,467.52 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1482595.3131265228,"d":"1,482,595.31 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":206}]
[null,{"$f":"ROWS($B$4:B158)","v":155},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I157>0,EDATE(C157,1),\"\")),\"\"),\"\")","v":"2031-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1482595.3131265228,"d":"1,482,595.31 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C158)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D159),0)),0)","v":{"v":6158.484838073502,"d":"6,158.48 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C158)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4558.951988882275,"d":"4,558.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.436826955778,"d":"14,467.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1478036.3611376404,"d":"1,478,036.36 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":205}]
[null,{"$f":"ROWS($B$4:B159)","v":156},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I158>0,EDATE(C158,1),\"\")),\"\"),\"\")","v":"2031-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1478036.3611376404,"d":"1,478,036.36 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C159)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D160),0)),0)","v":{"v":6139.410056314463,"d":"6,139.41 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C159)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4577.947622169286,"d":"4,577.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.35767848375,"d":"14,467.36 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1473458.4135154712,"d":"1,473,458.41 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":204}]
[null,{"$f":"ROWS($B$4:B160)","v":157},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I159>0,EDATE(C159,1),\"\")),\"\"),\"\")","v":"2031-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1473458.4135154712,"d":"1,473,458.41 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C160)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D161),0)),0)","v":{"v":6120.2557962980945,"d":"6,120.26 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C160)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4597.022403928324,"d":"4,597.02 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.278200226418,"d":"14,467.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1468861.391111543,"d":"1,468,861.39 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":203}]
[null,{"$f":"ROWS($B$4:B161)","v":158},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I160>0,EDATE(C160,1),\"\")),\"\"),\"\")","v":"2031-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1468861.391111543,"d":"1,468,861.39 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C161)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D162),0)),0)","v":{"v":6101.021726864992,"d":"6,101.02 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C161)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4616.176663944691,"d":"4,616.18 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.198390809684,"d":"14,467.20 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1464245.2144475982,"d":"1,464,245.21 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":202}]
[null,{"$f":"ROWS($B$4:B162)","v":159},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I161>0,EDATE(C161,1),\"\")),\"\"),\"\")","v":"2031-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1464245.2144475982,"d":"1,464,245.21 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C162)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D163),0)),0)","v":{"v":6081.707515475919,"d":"6,081.71 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C162)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4635.410733377796,"d":"4,635.41 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.118248853714,"d":"14,467.12 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1459609.8037142204,"d":"1,459,609.80 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":201}]
[null,{"$f":"ROWS($B$4:B163)","v":160},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I162>0,EDATE(C162,1),\"\")),\"\"),\"\")","v":"2031-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1459609.8037142204,"d":"1,459,609.80 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C163)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D164),0)),0)","v":{"v":6062.312828206056,"d":"6,062.31 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C163)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4654.724944766869,"d":"4,654.72 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14467.037772972926,"d":"14,467.04 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1454955.0787694536,"d":"1,454,955.08 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":200}]
[null,{"$f":"ROWS($B$4:B164)","v":161},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I163>0,EDATE(C163,1),\"\")),\"\"),\"\")","v":"2031-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1454955.0787694536,"d":"1,454,955.08 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C164)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D165),0)),0)","v":{"v":6042.837329739237,"d":"6,042.84 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C164)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4674.119632036731,"d":"4,674.12 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.956961775968,"d":"14,466.96 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1450280.959137417,"d":"1,450,280.96 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":199}]
[null,{"$f":"ROWS($B$4:B165)","v":162},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I164>0,EDATE(C164,1),\"\")),\"\"),\"\")","v":"2031-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1450280.959137417,"d":"1,450,280.96 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C165)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D166),0)),0)","v":{"v":6023.280683362139,"d":"6,023.28 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C165)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4693.5951305035505,"d":"4,693.60 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.875813865689,"d":"14,466.88 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1445587.3640069133,"d":"1,445,587.36 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":198}]
[null,{"$f":"ROWS($B$4:B166)","v":163},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I165>0,EDATE(C165,1),\"\")),\"\"),\"\")","v":"2031-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1445587.3640069133,"d":"1,445,587.36 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C166)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D167),0)),0)","v":{"v":6003.642550958469,"d":"6,003.64 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C166)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4713.15177688065,"d":"4,713.15 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.794327839118,"d":"14,466.79 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1440874.2122300325,"d":"1,440,874.21 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":197}]
[null,{"$f":"ROWS($B$4:B167)","v":164},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I166>0,EDATE(C166,1),\"\")),\"\"),\"\")","v":"2031-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1440874.2122300325,"d":"1,440,874.21 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C167)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D168),0)),0)","v":{"v":5983.922593003117,"d":"5,983.92 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C167)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4732.789909284318,"d":"4,732.79 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.712502287435,"d":"14,466.71 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1436141.4223207482,"d":"1,436,141.42 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":196}]
[null,{"$f":"ROWS($B$4:B168)","v":165},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I167>0,EDATE(C167,1),\"\")),\"\"),\"\")","v":"2032-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1436141.4223207482,"d":"1,436,141.42 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C168)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D169),0)),0)","v":{"v":5964.120468556285,"d":"5,964.12 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C168)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4752.509867239669,"d":"4,752.51 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.630335795955,"d":"14,466.63 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1431388.9124535085,"d":"1,431,388.91 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":195}]
[null,{"$f":"ROWS($B$4:B169)","v":166},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I168>0,EDATE(C168,1),\"\")),\"\"),\"\")","v":"2032-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1431388.9124535085,"d":"1,431,388.91 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C169)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D170),0)),0)","v":{"v":5944.235835257592,"d":"5,944.24 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C169)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4772.311991686501,"d":"4,772.31 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.547826944094,"d":"14,466.55 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1426616.600461822,"d":"1,426,616.60 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":194}]
[null,{"$f":"ROWS($B$4:B170)","v":167},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I169>0,EDATE(C169,1),\"\")),\"\"),\"\")","v":"2032-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1426616.600461822,"d":"1,426,616.60 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C170)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D171),0)),0)","v":{"v":5924.268349320153,"d":"5,924.27 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C170)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4792.196624985194,"d":"4,792.20 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.464974305347,"d":"14,466.46 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1421824.4038368368,"d":"1,421,824.40 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":193}]
[null,{"$f":"ROWS($B$4:B171)","v":168},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I170>0,EDATE(C170,1),\"\")),\"\"),\"\")","v":"2032-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1421824.4038368368,"d":"1,421,824.40 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C171)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D172),0)),0)","v":{"v":5904.217665524642,"d":"5,904.22 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C171)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4812.164110922632,"d":"4,812.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.381776447273,"d":"14,466.38 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1417012.239725914,"d":"1,417,012.24 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":192}]
[null,{"$f":"ROWS($B$4:B172)","v":169},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I171>0,EDATE(C171,1),\"\")),\"\"),\"\")","v":"2032-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1417012.239725914,"d":"1,417,012.24 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C172)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D173),0)),0)","v":{"v":5884.083437213316,"d":"5,884.08 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C172)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4832.214794718143,"d":"4,832.21 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.298231931458,"d":"14,466.30 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1412180.024931196,"d":"1,412,180.02 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":191}]
[null,{"$f":"ROWS($B$4:B173)","v":170},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I172>0,EDATE(C172,1),\"\")),\"\"),\"\")","v":"2032-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1412180.024931196,"d":"1,412,180.02 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C173)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D174),0)),0)","v":{"v":5863.865316284026,"d":"5,863.87 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C173)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4852.349023029469,"d":"4,852.35 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.214339313496,"d":"14,466.21 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1407327.6759081664,"d":"1,407,327.68 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":190}]
[null,{"$f":"ROWS($B$4:B174)","v":171},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I173>0,EDATE(C173,1),\"\")),\"\"),\"\")","v":"2032-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1407327.6759081664,"d":"1,407,327.68 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C174)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D175),0)),0)","v":{"v":5843.562953184199,"d":"5,843.56 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C174)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4872.567143958759,"d":"4,872.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.130097142957,"d":"14,466.13 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1402455.1087642077,"d":"1,402,455.11 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":189}]
[null,{"$f":"ROWS($B$4:B175)","v":172},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I174>0,EDATE(C174,1),\"\")),\"\"),\"\")","v":"2032-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1402455.1087642077,"d":"1,402,455.11 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C175)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D176),0)),0)","v":{"v":5823.175996904788,"d":"5,823.18 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C175)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4892.869507058586,"d":"4,892.87 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14466.045503963374,"d":"14,466.05 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1397562.2392571492,"d":"1,397,562.24 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":188}]
[null,{"$f":"ROWS($B$4:B176)","v":173},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I175>0,EDATE(C175,1),\"\")),\"\"),\"\")","v":"2032-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1397562.2392571492,"d":"1,397,562.24 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C176)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D177),0)),0)","v":{"v":5802.704094974213,"d":"5,802.70 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C176)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4913.256463337997,"d":"4,913.26 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.96055831221,"d":"14,465.96 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1392648.9827938112,"d":"1,392,648.98 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":187}]
[null,{"$f":"ROWS($B$4:B177)","v":174},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I176>0,EDATE(C176,1),\"\")),\"\"),\"\")","v":"2032-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1392648.9827938112,"d":"1,392,648.98 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C177)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D178),0)),0)","v":{"v":5782.146893452261,"d":"5,782.15 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C177)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4933.728365268574,"d":"4,933.73 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.875258720835,"d":"14,465.88 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1387715.2544285427,"d":"1,387,715.25 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":186}]
[null,{"$f":"ROWS($B$4:B178)","v":175},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I177>0,EDATE(C177,1),\"\")),\"\"),\"\")","v":"2032-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1387715.2544285427,"d":"1,387,715.25 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C178)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D179),0)),0)","v":{"v":5761.504036923968,"d":"5,761.50 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C178)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4954.285566790526,"d":"4,954.29 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.789603714493,"d":"14,465.79 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1382760.9688617522,"d":"1,382,760.97 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":185}]
[null,{"$f":"ROWS($B$4:B179)","v":176},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I178>0,EDATE(C178,1),\"\")),\"\"),\"\")","v":"2032-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1382760.9688617522,"d":"1,382,760.97 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C179)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D180),0)),0)","v":{"v":5740.775168493473,"d":"5,740.78 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C179)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4974.92842331882,"d":"4,974.93 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.703591812293,"d":"14,465.70 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1377786.0404384334,"d":"1,377,786.04 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":184}]
[null,{"$f":"ROWS($B$4:B180)","v":177},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I179>0,EDATE(C179,1),\"\")),\"\"),\"\")","v":"2033-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1377786.0404384334,"d":"1,377,786.04 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C180)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D181),0)),0)","v":{"v":5719.95992977785,"d":"5,719.96 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C180)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":4995.657291749315,"d":"4,995.66 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.617221527165,"d":"14,465.62 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1372790.3831466842,"d":"1,372,790.38 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":183}]
[null,{"$f":"ROWS($B$4:B181)","v":178},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I180>0,EDATE(C180,1),\"\")),\"\"),\"\")","v":"2033-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1372790.3831466842,"d":"1,372,790.38 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C181)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D182),0)),0)","v":{"v":5699.057960900914,"d":"5,699.06 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C181)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5016.472530464937,"d":"5,016.47 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.530491365851,"d":"14,465.53 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1367773.9106162193,"d":"1,367,773.91 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":182}]
[null,{"$f":"ROWS($B$4:B182)","v":179},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I181>0,EDATE(C181,1),\"\")),\"\"),\"\")","v":"2033-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1367773.9106162193,"d":"1,367,773.91 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C182)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D183),0)),0)","v":{"v":5678.068900486989,"d":"5,678.07 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C182)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5037.374499341876,"d":"5,037.37 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.443399828866,"d":"14,465.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1362736.5361168773,"d":"1,362,736.54 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":181}]
[null,{"$f":"ROWS($B$4:B183)","v":180},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I182>0,EDATE(C182,1),\"\")),\"\"),\"\")","v":"2033-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1362736.5361168773,"d":"1,362,736.54 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C183)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D184),0)),0)","v":{"v":5656.992385654673,"d":"5,656.99 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C183)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5058.363559755799,"d":"5,058.36 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.355945410472,"d":"14,465.36 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1357678.1725571216,"d":"1,357,678.17 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":180}]
[null,{"$f":"ROWS($B$4:B184)","v":181},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I183>0,EDATE(C183,1),\"\")),\"\"),\"\")","v":"2033-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1357678.1725571216,"d":"1,357,678.17 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C184)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D185),0)),0)","v":{"v":5635.828052010556,"d":"5,635.83 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C184)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5079.440074588114,"d":"5,079.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.26812659867,"d":"14,465.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1352598.7324825334,"d":"1,352,598.73 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":179}]
[null,{"$f":"ROWS($B$4:B185)","v":182},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I184>0,EDATE(C184,1),\"\")),\"\"),\"\")","v":"2033-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1352598.7324825334,"d":"1,352,598.73 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C185)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D186),0)),0)","v":{"v":5614.575533642921,"d":"5,614.58 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C185)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5100.604408232231,"d":"5,100.60 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.179941875153,"d":"14,465.18 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1347498.1280743012,"d":"1,347,498.13 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":178}]
[null,{"$f":"ROWS($B$4:B186)","v":183},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I185>0,EDATE(C185,1),\"\")),\"\"),\"\")","v":"2033-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1347498.1280743012,"d":"1,347,498.13 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C186)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D187),0)),0)","v":{"v":5593.234463115423,"d":"5,593.23 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C186)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5121.856926599866,"d":"5,121.86 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.09138971529,"d":"14,465.09 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1342376.2711477014,"d":"1,342,376.27 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":177}]
[null,{"$f":"ROWS($B$4:B187)","v":184},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I186>0,EDATE(C186,1),\"\")),\"\"),\"\")","v":"2033-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1342376.2711477014,"d":"1,342,376.27 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C187)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D188),0)),0)","v":{"v":5571.804471460725,"d":"5,571.80 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C187)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5143.197997127365,"d":"5,143.20 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14465.002468588089,"d":"14,465.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1337233.073150574,"d":"1,337,233.07 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":176}]
[null,{"$f":"ROWS($B$4:B188)","v":185},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I187>0,EDATE(C187,1),\"\")),\"\"),\"\")","v":"2033-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1337233.073150574,"d":"1,337,233.07 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C188)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D189),0)),0)","v":{"v":5550.2851881741335,"d":"5,550.29 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C188)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5164.627988782062,"d":"5,164.63 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14464.913176956195,"d":"14,464.91 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1332068.445161792,"d":"1,332,068.45 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":175}]
[null,{"$f":"ROWS($B$4:B189)","v":186},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I188>0,EDATE(C188,1),\"\")),\"\"),\"\")","v":"2033-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1332068.445161792,"d":"1,332,068.45 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C189)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D190),0)),0)","v":{"v":5528.676241207181,"d":"5,528.68 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C189)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5186.147272068654,"d":"5,186.15 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14464.823513275835,"d":"14,464.82 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1326882.2978897234,"d":"1,326,882.30 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":174}]
[null,{"$f":"ROWS($B$4:B190)","v":187},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I189>0,EDATE(C189,1),\"\")),\"\"),\"\")","v":"2033-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1326882.2978897234,"d":"1,326,882.30 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C190)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D191),0)),0)","v":{"v":5506.977256961199,"d":"5,506.98 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C190)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5207.756219035608,"d":"5,207.76 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14464.733475996807,"d":"14,464.73 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1321674.5416706877,"d":"1,321,674.54 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":173}]
[null,{"$f":"ROWS($B$4:B191)","v":188},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I190>0,EDATE(C190,1),\"\")),\"\"),\"\")","v":"2033-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1321674.5416706877,"d":"1,321,674.54 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C191)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D192),0)),0)","v":{"v":5485.187860280859,"d":"5,485.19 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C191)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5229.455203281588,"d":"5,229.46 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14464.643063562447,"d":"14,464.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1316445.0864674062,"d":"1,316,445.09 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":172}]
[null,{"$f":"ROWS($B$4:B192)","v":189},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I191>0,EDATE(C191,1),\"\")),\"\"),\"\")","v":"2034-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1316445.0864674062,"d":"1,316,445.09 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C192)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D193),0)),0)","v":{"v":5463.307674447686,"d":"5,463.31 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C192)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5251.2445999619285,"d":"5,251.24 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14464.552274409614,"d":"14,464.55 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1311193.8418674443,"d":"1,311,193.84 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":171}]
[null,{"$f":"ROWS($B$4:B193)","v":190},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I192>0,EDATE(C192,1),\"\")),\"\"),\"\")","v":"2034-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1311193.8418674443,"d":"1,311,193.84 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C193)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D194),0)),0)","v":{"v":5441.336321173539,"d":"5,441.34 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C193)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5273.124785795105,"d":"5,273.12 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14464.461106968643,"d":"14,464.46 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1305920.7170816492,"d":"1,305,920.72 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":170}]
[null,{"$f":"ROWS($B$4:B194)","v":191},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I193>0,EDATE(C193,1),\"\")),\"\"),\"\")","v":"2034-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1305920.7170816492,"d":"1,305,920.72 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C194)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D195),0)),0)","v":{"v":5419.273420594083,"d":"5,419.27 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C194)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5295.096139069252,"d":"5,295.10 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14464.369559663335,"d":"14,464.37 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1300625.62094258,"d":"1,300,625.62 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":169}]
[null,{"$f":"ROWS($B$4:B195)","v":192},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I194>0,EDATE(C194,1),\"\")),\"\"),\"\")","v":"2034-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1300625.62094258,"d":"1,300,625.62 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C195)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D196),0)),0)","v":{"v":5397.118591262214,"d":"5,397.12 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C195)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5317.159039648706,"d":"5,317.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14464.277630910921,"d":"14,464.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1295308.4619029313,"d":"1,295,308.46 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":168}]
[null,{"$f":"ROWS($B$4:B196)","v":193},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I195>0,EDATE(C195,1),\"\")),\"\"),\"\")","v":"2034-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1295308.4619029313,"d":"1,295,308.46 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C196)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D197),0)),0)","v":{"v":5374.8714501414615,"d":"5,374.87 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C196)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5339.313868980576,"d":"5,339.31 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14464.185319122038,"d":"14,464.19 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1289969.1480339507,"d":"1,289,969.15 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":167}]
[null,{"$f":"ROWS($B$4:B197)","v":194},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I196>0,EDATE(C196,1),\"\")),\"\"),\"\")","v":"2034-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1289969.1480339507,"d":"1,289,969.15 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C197)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D198),0)),0)","v":{"v":5352.531612599372,"d":"5,352.53 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C197)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5361.561010101327,"d":"5,361.56 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14464.0926227007,"d":"14,464.09 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1284607.5870238494,"d":"1,284,607.59 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":166}]
[null,{"$f":"ROWS($B$4:B198)","v":195},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I197>0,EDATE(C197,1),\"\")),\"\"),\"\")","v":"2034-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1284607.5870238494,"d":"1,284,607.59 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C198)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D199),0)),0)","v":{"v":5330.098692400858,"d":"5,330.10 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C198)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5383.900847643416,"d":"5,383.90 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14463.999540044275,"d":"14,464.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1279223.686176206,"d":"1,279,223.69 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":165}]
[null,{"$f":"ROWS($B$4:B199)","v":196},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I198>0,EDATE(C198,1),\"\")),\"\"),\"\")","v":"2034-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1279223.686176206,"d":"1,279,223.69 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C199)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D200),0)),0)","v":{"v":5307.572301701516,"d":"5,307.57 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C199)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5406.333767841932,"d":"5,406.33 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14463.90606954345,"d":"14,463.91 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1273817.352408364,"d":"1,273,817.35 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":164}]
[null,{"$f":"ROWS($B$4:B200)","v":197},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I199>0,EDATE(C199,1),\"\")),\"\"),\"\")","v":"2034-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1273817.352408364,"d":"1,273,817.35 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C200)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D201),0)),0)","v":{"v":5284.9520510409275,"d":"5,284.95 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C200)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5428.860158541272,"d":"5,428.86 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14463.8122095822,"d":"14,463.81 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1268388.4922498227,"d":"1,268,388.49 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":163}]
[null,{"$f":"ROWS($B$4:B201)","v":198},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I200>0,EDATE(C200,1),\"\")),\"\"),\"\")","v":"2034-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1268388.4922498227,"d":"1,268,388.49 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C201)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D202),0)),0)","v":{"v":5262.2375493359195,"d":"5,262.24 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C201)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5451.48040920186,"d":"5,451.48 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14463.71795853778,"d":"14,463.72 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1262937.0118406208,"d":"1,262,937.01 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":162}]
[null,{"$f":"ROWS($B$4:B202)","v":199},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I201>0,EDATE(C201,1),\"\")),\"\"),\"\")","v":"2034-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1262937.0118406208,"d":"1,262,937.01 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C202)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D203),0)),0)","v":{"v":5239.428403873808,"d":"5,239.43 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C202)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5474.194910906868,"d":"5,474.19 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14463.623314780676,"d":"14,463.62 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1257462.8169297138,"d":"1,257,462.82 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":161}]
[null,{"$f":"ROWS($B$4:B203)","v":200},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I202>0,EDATE(C202,1),\"\")),\"\"),\"\")","v":"2034-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1257462.8169297138,"d":"1,257,462.82 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C203)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D204),0)),0)","v":{"v":5216.524220305603,"d":"5,216.52 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C203)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5497.004056368979,"d":"5,497.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14463.528276674582,"d":"14,463.53 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1251965.8128733449,"d":"1,251,965.81 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":160}]
[null,{"$f":"ROWS($B$4:B204)","v":201},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I203>0,EDATE(C203,1),\"\")),\"\"),\"\")","v":"2035-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1251965.8128733449,"d":"1,251,965.81 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C204)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D205),0)),0)","v":{"v":5193.524602639199,"d":"5,193.52 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C204)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5519.908239937185,"d":"5,519.91 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14463.432842576383,"d":"14,463.43 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1246445.9046334077,"d":"1,246,445.90 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":159}]
[null,{"$f":"ROWS($B$4:B205)","v":202},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I204>0,EDATE(C204,1),\"\")),\"\"),\"\")","v":"2035-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1246445.9046334077,"d":"1,246,445.90 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C205)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D206),0)),0)","v":{"v":5170.429153232517,"d":"5,170.43 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C205)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5542.907857603588,"d":"5,542.91 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14463.337010836105,"d":"14,463.34 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1240902.996775804,"d":"1,240,903.00 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":158}]
[null,{"$f":"ROWS($B$4:B206)","v":203},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I205>0,EDATE(C205,1),\"\")),\"\"),\"\")","v":"2035-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1240902.996775804,"d":"1,240,903.00 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C206)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D207),0)),0)","v":{"v":5147.237472786641,"d":"5,147.24 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C206)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5566.003307010272,"d":"5,566.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14463.240779796914,"d":"14,463.24 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1235336.9934687938,"d":"1,235,336.99 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":157}]
[null,{"$f":"ROWS($B$4:B207)","v":204},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I206>0,EDATE(C206,1),\"\")),\"\"),\"\")","v":"2035-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1235336.9934687938,"d":"1,235,336.99 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C207)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D208),0)),0)","v":{"v":5123.949160338907,"d":"5,123.95 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C207)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5589.194987456147,"d":"5,589.19 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14463.144147795054,"d":"14,463.14 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1229747.7984813377,"d":"1,229,747.80 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":156}]
[null,{"$f":"ROWS($B$4:B208)","v":205},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I207>0,EDATE(C207,1),\"\")),\"\"),\"\")","v":"2035-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1229747.7984813377,"d":"1,229,747.80 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C208)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D209),0)),0)","v":{"v":5100.563813255974,"d":"5,100.56 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C208)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5612.483299903881,"d":"5,612.48 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14463.047113159855,"d":"14,463.05 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1224135.315181434,"d":"1,224,135.32 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":155}]
[null,{"$f":"ROWS($B$4:B209)","v":206},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I208>0,EDATE(C208,1),\"\")),\"\"),\"\")","v":"2035-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1224135.315181434,"d":"1,224,135.32 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C209)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D210),0)),0)","v":{"v":5077.081027226863,"d":"5,077.08 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C209)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5635.868646986814,"d":"5,635.87 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14462.949674213676,"d":"14,462.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1218499.4465344471,"d":"1,218,499.45 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":154}]
[null,{"$f":"ROWS($B$4:B210)","v":207},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I209>0,EDATE(C209,1),\"\")),\"\"),\"\")","v":"2035-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1218499.4465344471,"d":"1,218,499.45 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C210)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D211),0)),0)","v":{"v":5053.500396255963,"d":"5,053.50 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C210)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5659.351433015926,"d":"5,659.35 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14462.851829271889,"d":"14,462.85 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1212840.0951014312,"d":"1,212,840.10 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":153}]
[null,{"$f":"ROWS($B$4:B211)","v":208},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I210>0,EDATE(C210,1),\"\")),\"\"),\"\")","v":"2035-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1212840.0951014312,"d":"1,212,840.10 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C211)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D212),0)),0)","v":{"v":5029.821512656019,"d":"5,029.82 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C211)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5682.932063986825,"d":"5,682.93 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14462.753576642845,"d":"14,462.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1207157.1630374445,"d":"1,207,157.16 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":152}]
[null,{"$f":"ROWS($B$4:B212)","v":209},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I211>0,EDATE(C211,1),\"\")),\"\"),\"\")","v":"2035-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1207157.1630374445,"d":"1,207,157.16 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C212)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D213),0)),0)","v":{"v":5006.043967041073,"d":"5,006.04 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C212)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5706.610947586771,"d":"5,706.61 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14462.654914627845,"d":"14,462.65 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1201450.5520898576,"d":"1,201,450.55 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":151}]
[null,{"$f":"ROWS($B$4:B213)","v":210},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I212>0,EDATE(C212,1),\"\")),\"\"),\"\")","v":"2035-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1201450.5520898576,"d":"1,201,450.55 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C213)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D214),0)),0)","v":{"v":4982.1673483194,"d":"4,982.17 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C213)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5730.3884932017145,"d":"5,730.39 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14462.555841521114,"d":"14,462.56 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1195720.163596656,"d":"1,195,720.16 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":150}]
[null,{"$f":"ROWS($B$4:B214)","v":211},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I213>0,EDATE(C213,1),\"\")),\"\"),\"\")","v":"2035-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1195720.163596656,"d":"1,195,720.16 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C214)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D215),0)),0)","v":{"v":4958.191243686385,"d":"4,958.19 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C214)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5754.26511192339,"d":"5,754.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14462.456355609775,"d":"14,462.46 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1189965.8984847325,"d":"1,189,965.90 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":149}]
[null,{"$f":"ROWS($B$4:B215)","v":212},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I214>0,EDATE(C214,1),\"\")),\"\"),\"\")","v":"2035-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1189965.8984847325,"d":"1,189,965.90 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C215)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D216),0)),0)","v":{"v":4934.1152386174,"d":"4,934.12 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C215)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5778.241216556404,"d":"5,778.24 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14462.356455173804,"d":"14,462.36 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1184187.657268176,"d":"1,184,187.66 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":148}]
[null,{"$f":"ROWS($B$4:B216)","v":213},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I215>0,EDATE(C215,1),\"\")),\"\"),\"\")","v":"2036-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1184187.657268176,"d":"1,184,187.66 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C216)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D217),0)),0)","v":{"v":4909.938916860628,"d":"4,909.94 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C216)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5802.317221625388,"d":"5,802.32 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14462.256138486016,"d":"14,462.26 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1178385.3400465506,"d":"1,178,385.34 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":147}]
[null,{"$f":"ROWS($B$4:B217)","v":214},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I216>0,EDATE(C216,1),\"\")),\"\"),\"\")","v":"2036-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1178385.3400465506,"d":"1,178,385.34 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C217)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D218),0)),0)","v":{"v":4885.661860429868,"d":"4,885.66 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C217)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5826.493543382161,"d":"5,826.49 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14462.15540381203,"d":"14,462.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1172558.8465031683,"d":"1,172,558.85 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":146}]
[null,{"$f":"ROWS($B$4:B218)","v":215},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I217>0,EDATE(C217,1),\"\")),\"\"),\"\")","v":"2036-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1172558.8465031683,"d":"1,172,558.85 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C218)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D219),0)),0)","v":{"v":4861.283649597314,"d":"4,861.28 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C218)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5850.770599812919,"d":"5,850.77 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14462.054249410234,"d":"14,462.05 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1166708.0759033554,"d":"1,166,708.08 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":145}]
[null,{"$f":"ROWS($B$4:B219)","v":216},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I218>0,EDATE(C218,1),\"\")),\"\"),\"\")","v":"2036-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1166708.0759033554,"d":"1,166,708.08 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C219)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D220),0)),0)","v":{"v":4836.8038628862905,"d":"4,836.80 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C219)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5875.148810645473,"d":"5,875.15 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14461.952673531763,"d":"14,461.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1160832.9270927098,"d":"1,160,832.93 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":144}]
[null,{"$f":"ROWS($B$4:B220)","v":217},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I219>0,EDATE(C219,1),\"\")),\"\"),\"\")","v":"2036-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1160832.9270927098,"d":"1,160,832.93 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C220)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D221),0)),0)","v":{"v":4812.222077063972,"d":"4,812.22 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C220)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5899.6285973564945,"d":"5,899.63 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14461.850674420468,"d":"14,461.85 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1154933.2984953534,"d":"1,154,933.30 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":143}]
[null,{"$f":"ROWS($B$4:B221)","v":218},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I220>0,EDATE(C220,1),\"\")),\"\"),\"\")","v":"2036-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1154933.2984953534,"d":"1,154,933.30 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C221)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D222),0)),0)","v":{"v":4787.53786713406,"d":"4,787.54 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C221)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5924.210383178814,"d":"5,924.21 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14461.748250312874,"d":"14,461.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1149009.0881121745,"d":"1,149,009.09 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":142}]
[null,{"$f":"ROWS($B$4:B222)","v":219},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I221>0,EDATE(C221,1),\"\")),\"\"),\"\")","v":"2036-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1149009.0881121745,"d":"1,149,009.09 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C222)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D223),0)),0)","v":{"v":4762.750806329441,"d":"4,762.75 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C222)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5948.8945931087255,"d":"5,948.89 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14461.645399438166,"d":"14,461.65 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1143060.1935190659,"d":"1,143,060.19 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":141}]
[null,{"$f":"ROWS($B$4:B223)","v":220},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I222>0,EDATE(C222,1),\"\")),\"\"),\"\")","v":"2036-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1143060.1935190659,"d":"1,143,060.19 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C223)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D224),0)),0)","v":{"v":4737.860466104802,"d":"4,737.86 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C223)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5973.681653913346,"d":"5,973.68 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14461.542120018148,"d":"14,461.54 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1137086.5118651525,"d":"1,137,086.51 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":140}]
[null,{"$f":"ROWS($B$4:B224)","v":221},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I223>0,EDATE(C223,1),\"\")),\"\"),\"\")","v":"2036-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1137086.5118651525,"d":"1,137,086.51 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C224)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D225),0)),0)","v":{"v":4712.866416129227,"d":"4,712.87 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C224)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":5998.571994137984,"d":"5,998.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14461.438410267212,"d":"14,461.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1131087.9398710146,"d":"1,131,087.94 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":139}]
[null,{"$f":"ROWS($B$4:B225)","v":222},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I224>0,EDATE(C224,1),\"\")),\"\"),\"\")","v":"2036-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1131087.9398710146,"d":"1,131,087.94 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C225)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D226),0)),0)","v":{"v":4687.768224278754,"d":"4,687.77 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C225)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6023.566044113559,"d":"6,023.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14461.334268392313,"d":"14,461.33 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1125064.373826901,"d":"1,125,064.37 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":138}]
[null,{"$f":"ROWS($B$4:B226)","v":223},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I225>0,EDATE(C225,1),\"\")),\"\"),\"\")","v":"2036-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1125064.373826901,"d":"1,125,064.37 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C226)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D227),0)),0)","v":{"v":4662.565456628904,"d":"4,662.57 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C226)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6048.664235964032,"d":"6,048.66 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14461.229692592937,"d":"14,461.23 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1119015.709590937,"d":"1,119,015.71 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":137}]
[null,{"$f":"ROWS($B$4:B227)","v":224},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I226>0,EDATE(C226,1),\"\")),\"\"),\"\")","v":"2036-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1119015.709590937,"d":"1,119,015.71 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C227)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D228),0)),0)","v":{"v":4637.25767744718,"d":"4,637.26 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C227)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6073.867003613882,"d":"6,073.87 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14461.124681061061,"d":"14,461.12 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1112941.8425873232,"d":"1,112,941.84 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":136}]
[null,{"$f":"ROWS($B$4:B228)","v":225},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I227>0,EDATE(C227,1),\"\")),\"\"),\"\")","v":"2037-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1112941.8425873232,"d":"1,112,941.84 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C228)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D229),0)),0)","v":{"v":4611.844449185532,"d":"4,611.84 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C228)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6099.174782795606,"d":"6,099.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14461.019231981138,"d":"14,461.02 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1106842.6678045276,"d":"1,106,842.67 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":135}]
[null,{"$f":"ROWS($B$4:B229)","v":226},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I228>0,EDATE(C228,1),\"\")),\"\"),\"\")","v":"2037-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1106842.6678045276,"d":"1,106,842.67 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C229)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D230),0)),0)","v":{"v":4586.325332472792,"d":"4,586.33 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C229)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6124.588011057256,"d":"6,124.59 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14460.913343530048,"d":"14,460.91 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1100718.0797934702,"d":"1,100,718.08 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":134}]
[null,{"$f":"ROWS($B$4:B230)","v":227},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I229>0,EDATE(C229,1),\"\")),\"\"),\"\")","v":"2037-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1100718.0797934702,"d":"1,100,718.08 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C230)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D231),0)),0)","v":{"v":4560.699886107084,"d":"4,560.70 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C230)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6150.107127769995,"d":"6,150.11 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14460.807013877078,"d":"14,460.81 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1094567.9726657001,"d":"1,094,567.97 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":133}]
[null,{"$f":"ROWS($B$4:B231)","v":228},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I230>0,EDATE(C230,1),\"\")),\"\"),\"\")","v":"2037-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1094567.9726657001,"d":"1,094,567.97 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C231)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D232),0)),0)","v":{"v":4534.967667048185,"d":"4,534.97 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C231)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6175.7325741357035,"d":"6,175.73 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14460.700241183888,"d":"14,460.70 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1088392.2400915644,"d":"1,088,392.24 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":132}]
[null,{"$f":"ROWS($B$4:B232)","v":229},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I231>0,EDATE(C231,1),\"\")),\"\"),\"\")","v":"2037-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1088392.2400915644,"d":"1,088,392.24 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C232)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D233),0)),0)","v":{"v":4509.128230409874,"d":"4,509.13 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C232)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6201.4647931946,"d":"6,201.46 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14460.593023604473,"d":"14,460.59 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1082190.7752983698,"d":"1,082,190.78 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":131}]
[null,{"$f":"ROWS($B$4:B233)","v":230},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I232>0,EDATE(C232,1),\"\")),\"\"),\"\")","v":"2037-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1082190.7752983698,"d":"1,082,190.78 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C233)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D234),0)),0)","v":{"v":4483.181129452237,"d":"4,483.18 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C233)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6227.304229832911,"d":"6,227.30 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14460.485359285147,"d":"14,460.49 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1075963.4710685369,"d":"1,075,963.47 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":130}]
[null,{"$f":"ROWS($B$4:B234)","v":231},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I233>0,EDATE(C233,1),\"\")),\"\"),\"\")","v":"2037-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1075963.4710685369,"d":"1,075,963.47 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C234)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D235),0)),0)","v":{"v":4457.125915573943,"d":"4,457.13 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C234)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6253.251330790548,"d":"6,253.25 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14460.377246364491,"d":"14,460.38 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1069710.2197377463,"d":"1,069,710.22 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":129}]
[null,{"$f":"ROWS($B$4:B235)","v":232},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I234>0,EDATE(C234,1),\"\")),\"\"),\"\")","v":"2037-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1069710.2197377463,"d":"1,069,710.22 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C235)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D236),0)),0)","v":{"v":4430.96213830449,"d":"4,430.96 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C235)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6279.306544668842,"d":"6,279.31 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14460.268682973332,"d":"14,460.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1063430.9131930775,"d":"1,063,430.91 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":128}]
[null,{"$f":"ROWS($B$4:B236)","v":233},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I235>0,EDATE(C235,1),\"\")),\"\"),\"\")","v":"2037-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1063430.9131930775,"d":"1,063,430.91 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C236)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D237),0)),0)","v":{"v":4404.689345296413,"d":"4,404.69 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C236)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6305.470321938295,"d":"6,305.47 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14460.159667234708,"d":"14,460.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1057125.4428711392,"d":"1,057,125.44 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":127}]
[null,{"$f":"ROWS($B$4:B237)","v":234},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I236>0,EDATE(C236,1),\"\")),\"\"),\"\")","v":"2037-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1057125.4428711392,"d":"1,057,125.44 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C237)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D238),0)),0)","v":{"v":4378.307082317469,"d":"4,378.31 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C237)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6331.74311494637,"d":"6,331.74 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14460.05019726384,"d":"14,460.05 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1050793.6997561927,"d":"1,050,793.70 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":126}]
[null,{"$f":"ROWS($B$4:B238)","v":235},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I237>0,EDATE(C237,1),\"\")),\"\"),\"\")","v":"2037-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1050793.6997561927,"d":"1,050,793.70 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C238)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D239),0)),0)","v":{"v":4351.814893242781,"d":"4,351.81 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C238)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6358.125377925314,"d":"6,358.13 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14459.940271168096,"d":"14,459.94 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1044435.5743782674,"d":"1,044,435.57 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":125}]
[null,{"$f":"ROWS($B$4:B239)","v":236},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I238>0,EDATE(C238,1),\"\")),\"\"),\"\")","v":"2037-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1044435.5743782674,"d":"1,044,435.57 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C239)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D240),0)),0)","v":{"v":4325.212320046948,"d":"4,325.21 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C239)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6384.617567000001,"d":"6,384.62 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14459.829887046948,"d":"14,459.83 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1038050.9568112674,"d":"1,038,050.96 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":124}]
[null,{"$f":"ROWS($B$4:B240)","v":237},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I239>0,EDATE(C239,1),\"\")),\"\"),\"\")","v":"2038-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1038050.9568112674,"d":"1,038,050.96 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C240)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D241),0)),0)","v":{"v":4298.498902796132,"d":"4,298.50 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C240)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6411.220140195835,"d":"6,411.22 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14459.719042991966,"d":"14,459.72 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1031639.7366710716,"d":"1,031,639.74 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":123}]
[null,{"$f":"ROWS($B$4:B241)","v":238},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I240>0,EDATE(C240,1),\"\")),\"\"),\"\")","v":"2038-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1031639.7366710716,"d":"1,031,639.74 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C241)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D242),0)),0)","v":{"v":4271.674179640104,"d":"4,271.67 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C241)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6437.933557446652,"d":"6,437.93 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14459.607737086757,"d":"14,459.61 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1025201.8031136249,"d":"1,025,201.80 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":122}]
[null,{"$f":"ROWS($B$4:B242)","v":239},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I241>0,EDATE(C241,1),\"\")),\"\"),\"\")","v":"2038-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1025201.8031136249,"d":"1,025,201.80 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C242)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D243),0)),0)","v":{"v":4244.737686804259,"d":"4,244.74 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C242)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6464.758280602679,"d":"6,464.76 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14459.49596740694,"d":"14,459.50 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1018737.0448330223,"d":"1,018,737.04 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":121}]
[null,{"$f":"ROWS($B$4:B243)","v":240},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I242>0,EDATE(C242,1),\"\")),\"\"),\"\")","v":"2038-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1018737.0448330223,"d":"1,018,737.04 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C243)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D244),0)),0)","v":{"v":4217.688958581599,"d":"4,217.69 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C243)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6491.694773438527,"d":"6,491.69 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14459.383732020126,"d":"14,459.38 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1012245.3500595838,"d":"1,012,245.35 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":120}]
[null,{"$f":"ROWS($B$4:B244)","v":241},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I243>0,EDATE(C243,1),\"\")),\"\"),\"\")","v":"2038-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1012245.3500595838,"d":"1,012,245.35 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C244)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D245),0)),0)","v":{"v":4190.527527324677,"d":"4,190.53 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C244)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6518.743501661184,"d":"6,518.74 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14459.271028985862,"d":"14,459.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":1005726.6065579226,"d":"1,005,726.61 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":119}]
[null,{"$f":"ROWS($B$4:B245)","v":242},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I244>0,EDATE(C244,1),\"\")),\"\"),\"\")","v":"2038-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":1005726.6065579226,"d":"1,005,726.61 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C245)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D246),0)),0)","v":{"v":4163.252923437518,"d":"4,163.25 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C245)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6545.904932918105,"d":"6,545.90 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14459.157856355623,"d":"14,459.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":999180.7016250044,"d":"999,180.70 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":118}]
[null,{"$f":"ROWS($B$4:B246)","v":243},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I245>0,EDATE(C245,1),\"\")),\"\"),\"\")","v":"2038-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":999180.7016250044,"d":"999,180.70 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C246)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D247),0)),0)","v":{"v":4135.864675367496,"d":"4,135.86 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C246)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6573.179536805266,"d":"6,573.18 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14459.044212172761,"d":"14,459.04 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":992607.5220881992,"d":"992,607.52 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":117}]
[null,{"$f":"ROWS($B$4:B247)","v":244},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I246>0,EDATE(C246,1),\"\")),\"\"),\"\")","v":"2038-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":992607.5220881992,"d":"992,607.52 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C247)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D248),0)),0)","v":{"v":4108.3623095971825,"d":"4,108.36 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C247)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6600.567784875287,"d":"6,600.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14458.93009447247,"d":"14,458.93 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":986006.9543033239,"d":"986,006.95 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":116}]
[null,{"$f":"ROWS($B$4:B248)","v":245},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I247>0,EDATE(C247,1),\"\")),\"\"),\"\")","v":"2038-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":986006.9543033239,"d":"986,006.95 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C248)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D249),0)),0)","v":{"v":4080.7453506361594,"d":"4,080.75 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C248)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6628.070150645601,"d":"6,628.07 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14458.81550128176,"d":"14,458.82 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":979378.8841526783,"d":"979,378.88 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":115}]
[null,{"$f":"ROWS($B$4:B249)","v":246},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I248>0,EDATE(C248,1),\"\")),\"\"),\"\")","v":"2038-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":979378.8841526783,"d":"979,378.88 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C249)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D250),0)),0)","v":{"v":4053.0133210127988,"d":"4,053.01 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C249)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6655.687109606623,"d":"6,655.69 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14458.700430619421,"d":"14,458.70 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":972723.1970430717,"d":"972,723.20 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":114}]
[null,{"$f":"ROWS($B$4:B250)","v":247},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I249>0,EDATE(C249,1),\"\")),\"\"),\"\")","v":"2038-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":972723.1970430717,"d":"972,723.20 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C250)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D251),0)),0)","v":{"v":4025.1657412660065,"d":"4,025.17 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C250)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6683.419139229985,"d":"6,683.42 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14458.584880495991,"d":"14,458.58 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":966039.7779038417,"d":"966,039.78 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":113}]
[null,{"$f":"ROWS($B$4:B251)","v":248},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I250>0,EDATE(C250,1),\"\")),\"\"),\"\")","v":"2038-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":966039.7779038417,"d":"966,039.78 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C251)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D252),0)),0)","v":{"v":3997.202129936937,"d":"3,997.20 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C251)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6711.266718976777,"d":"6,711.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14458.468848913715,"d":"14,458.47 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":959328.5111848649,"d":"959,328.51 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":112}]
[null,{"$f":"ROWS($B$4:B252)","v":249},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I251>0,EDATE(C251,1),\"\")),\"\"),\"\")","v":"2039-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":959328.5111848649,"d":"959,328.51 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C252)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D253),0)),0)","v":{"v":3969.1220035606625,"d":"3,969.12 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C252)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6739.230330305846,"d":"6,739.23 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14458.352333866509,"d":"14,458.35 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":952589.280854559,"d":"952,589.28 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":111}]
[null,{"$f":"ROWS($B$4:B253)","v":250},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I252>0,EDATE(C252,1),\"\")),\"\"),\"\")","v":"2039-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":952589.280854559,"d":"952,589.28 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C253)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D254),0)),0)","v":{"v":3940.9248766578203,"d":"3,940.92 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C253)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6767.31045668212,"d":"6,767.31 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14458.23533333994,"d":"14,458.24 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":945821.9703978769,"d":"945,821.97 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":110}]
[null,{"$f":"ROWS($B$4:B254)","v":251},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I253>0,EDATE(C253,1),\"\")),\"\"),\"\")","v":"2039-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":945821.9703978769,"d":"945,821.97 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C254)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D255),0)),0)","v":{"v":3912.6102617262163,"d":"3,912.61 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C254)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6795.507583584963,"d":"6,795.51 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14458.117845311179,"d":"14,458.12 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":939026.4628142919,"d":"939,026.46 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":109}]
[null,{"$f":"ROWS($B$4:B255)","v":252},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I254>0,EDATE(C254,1),\"\")),\"\"),\"\")","v":"2039-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":939026.4628142919,"d":"939,026.46 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C255)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D256),0)),0)","v":{"v":3884.177669232398,"d":"3,884.18 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C255)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6823.822198516568,"d":"6,823.82 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14457.999867748966,"d":"14,458.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":932202.6406157754,"d":"932,202.64 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":108}]
[null,{"$f":"ROWS($B$4:B256)","v":253},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I255>0,EDATE(C255,1),\"\")),\"\"),\"\")","v":"2039-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":932202.6406157754,"d":"932,202.64 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C256)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D257),0)),0)","v":{"v":3855.6266076031875,"d":"3,855.63 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C256)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6852.254791010388,"d":"6,852.25 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14457.881398613576,"d":"14,457.88 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":925350.385824765,"d":"925,350.39 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":107}]
[null,{"$f":"ROWS($B$4:B257)","v":254},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I256>0,EDATE(C256,1),\"\")),\"\"),\"\")","v":"2039-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":925350.385824765,"d":"925,350.39 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C257)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D258),0)),0)","v":{"v":3826.956583217189,"d":"3,826.96 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C257)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6880.805852639594,"d":"6,880.81 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14457.762435856783,"d":"14,457.76 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":918469.5799721254,"d":"918,469.58 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":106}]
[null,{"$f":"ROWS($B$4:B258)","v":255},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I257>0,EDATE(C257,1),\"\")),\"\"),\"\")","v":"2039-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":918469.5799721254,"d":"918,469.58 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C258)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D259),0)),0)","v":{"v":3798.1671003962488,"d":"3,798.17 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C258)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6909.475877025594,"d":"6,909.48 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14457.642977421843,"d":"14,457.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":911560.1040950997,"d":"911,560.10 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":105}]
[null,{"$f":"ROWS($B$4:B259)","v":256},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I258>0,EDATE(C258,1),\"\")),\"\"),\"\")","v":"2039-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":911560.1040950997,"d":"911,560.10 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C259)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D260),0)),0)","v":{"v":3769.257661396888,"d":"3,769.26 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C259)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6938.265359846534,"d":"6,938.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14457.523021243422,"d":"14,457.52 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":904621.8387352532,"d":"904,621.84 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":104}]
[null,{"$f":"ROWS($B$4:B260)","v":257},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I259>0,EDATE(C259,1),\"\")),\"\"),\"\")","v":"2039-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":904621.8387352532,"d":"904,621.84 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C260)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D261),0)),0)","v":{"v":3740.227766401697,"d":"3,740.23 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C260)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6967.174798845895,"d":"6,967.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14457.402565247592,"d":"14,457.40 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":897654.6639364073,"d":"897,654.66 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":103}]
[null,{"$f":"ROWS($B$4:B261)","v":258},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I260>0,EDATE(C260,1),\"\")),\"\"),\"\")","v":"2039-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":897654.6639364073,"d":"897,654.66 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C261)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D262),0)),0)","v":{"v":3711.076913510692,"d":"3,711.08 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C261)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":6996.204693841085,"d":"6,996.20 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14457.281607351777,"d":"14,457.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":890658.4592425663,"d":"890,658.46 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":102}]
[null,{"$f":"ROWS($B$4:B262)","v":259},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I261>0,EDATE(C261,1),\"\")),\"\"),\"\")","v":"2039-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":890658.4592425663,"d":"890,658.46 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C262)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D263),0)),0)","v":{"v":3681.8045987326423,"d":"3,681.80 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C262)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7025.355546732089,"d":"7,025.36 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14457.160145464732,"d":"14,457.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":883633.1036958342,"d":"883,633.10 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":101}]
[null,{"$f":"ROWS($B$4:B263)","v":260},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I262>0,EDATE(C262,1),\"\")),\"\"),\"\")","v":"2039-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":883633.1036958342,"d":"883,633.10 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C263)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D264),0)),0)","v":{"v":3652.41031597635,"d":"3,652.41 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C263)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7054.62786151014,"d":"7,054.63 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14457.03817748649,"d":"14,457.04 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":876578.475834324,"d":"876,578.48 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":100}]
[null,{"$f":"ROWS($B$4:B264)","v":261},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I263>0,EDATE(C263,1),\"\")),\"\"),\"\")","v":"2040-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":876578.475834324,"d":"876,578.48 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C264)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D265),0)),0)","v":{"v":3622.8935570419067,"d":"3,622.89 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C264)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7084.022144266433,"d":"7,084.02 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14456.91570130834,"d":"14,456.92 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":869494.4536900576,"d":"869,494.45 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":99}]
[null,{"$f":"ROWS($B$4:B265)","v":262},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I264>0,EDATE(C264,1),\"\")),\"\"),\"\")","v":"2040-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":869494.4536900576,"d":"869,494.45 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C265)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D266),0)),0)","v":{"v":3593.2538116119035,"d":"3,593.25 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C265)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7113.538903200878,"d":"7,113.54 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14456.792714812782,"d":"14,456.79 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":862380.9147868567,"d":"862,380.91 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":98}]
[null,{"$f":"ROWS($B$4:B266)","v":263},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I265>0,EDATE(C265,1),\"\")),\"\"),\"\")","v":"2040-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":862380.9147868567,"d":"862,380.91 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C266)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D267),0)),0)","v":{"v":3563.490567242608,"d":"3,563.49 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C266)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7143.178648630882,"d":"7,143.18 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14456.66921587349,"d":"14,456.67 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":855237.7361382259,"d":"855,237.74 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":97}]
[null,{"$f":"ROWS($B$4:B267)","v":264},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I266>0,EDATE(C266,1),\"\")),\"\"),\"\")","v":"2040-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":855237.7361382259,"d":"855,237.74 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C267)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D268),0)),0)","v":{"v":3533.6033093551077,"d":"3,533.60 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C267)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7172.941893000176,"d":"7,172.94 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14456.545202355283,"d":"14,456.55 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":848064.7942452257,"d":"848,064.79 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":96}]
[null,{"$f":"ROWS($B$4:B268)","v":265},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I267>0,EDATE(C267,1),\"\")),\"\"),\"\")","v":"2040-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":848064.7942452257,"d":"848,064.79 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C268)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D269),0)),0)","v":{"v":3503.5915212264085,"d":"3,503.59 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C268)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7202.829150887676,"d":"7,202.83 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14456.420672114085,"d":"14,456.42 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":840861.965094338,"d":"840,861.97 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":95}]
[null,{"$f":"ROWS($B$4:B269)","v":266},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I268>0,EDATE(C268,1),\"\")),\"\"),\"\")","v":"2040-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":840861.965094338,"d":"840,861.97 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C269)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D270),0)),0)","v":{"v":3473.4546839805066,"d":"3,473.45 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C269)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7232.840939016375,"d":"7,232.84 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14456.295622996882,"d":"14,456.30 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":833629.1241553216,"d":"833,629.12 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":94}]
[null,{"$f":"ROWS($B$4:B270)","v":267},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I269>0,EDATE(C269,1),\"\")),\"\"),\"\")","v":"2040-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":833629.1241553216,"d":"833,629.12 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C270)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D271),0)),0)","v":{"v":3443.192276579414,"d":"3,443.19 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C270)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7262.977776262276,"d":"7,262.98 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14456.17005284169,"d":"14,456.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":826366.1463790593,"d":"826,366.15 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":93}]
[null,{"$f":"ROWS($B$4:B271)","v":268},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I270>0,EDATE(C270,1),\"\")),\"\"),\"\")","v":"2040-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":826366.1463790593,"d":"826,366.15 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C271)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D272),0)),0)","v":{"v":3412.80377581415,"d":"3,412.80 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C271)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7293.240183663367,"d":"7,293.24 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14456.043959477516,"d":"14,456.04 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":819072.906195396,"d":"819,072.91 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":92}]
[null,{"$f":"ROWS($B$4:B272)","v":269},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I271>0,EDATE(C271,1),\"\")),\"\"),\"\")","v":"2040-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":819072.906195396,"d":"819,072.91 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C272)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D273),0)),0)","v":{"v":3382.288656295698,"d":"3,382.29 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C272)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7323.628684428633,"d":"7,323.63 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14455.91734072433,"d":"14,455.92 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":811749.2775109673,"d":"811,749.28 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":91}]
[null,{"$f":"ROWS($B$4:B273)","v":270},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I272>0,EDATE(C272,1),\"\")),\"\"),\"\")","v":"2040-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":811749.2775109673,"d":"811,749.28 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C273)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D274),0)),0)","v":{"v":3351.6463904459174,"d":"3,351.65 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C273)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7354.143803947086,"d":"7,354.14 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14455.790194393003,"d":"14,455.79 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":804395.1337070202,"d":"804,395.13 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":90}]
[null,{"$f":"ROWS($B$4:B274)","v":271},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I273>0,EDATE(C273,1),\"\")),\"\"),\"\")","v":"2040-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":804395.1337070202,"d":"804,395.13 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C274)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D275),0)),0)","v":{"v":3320.8764484884305,"d":"3,320.88 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C274)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7384.7860697968645,"d":"7,384.79 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14455.662518285295,"d":"14,455.66 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":797010.3476372233,"d":"797,010.35 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":89}]
[null,{"$f":"ROWS($B$4:B275)","v":272},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I274>0,EDATE(C274,1),\"\")),\"\"),\"\")","v":"2040-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":797010.3476372233,"d":"797,010.35 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C275)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D276),0)),0)","v":{"v":3289.978298439454,"d":"3,289.98 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C275)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7415.556011754352,"d":"7,415.56 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14455.534310193805,"d":"14,455.53 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":789594.791625469,"d":"789,594.79 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":88}]
[null,{"$f":"ROWS($B$4:B276)","v":273},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I275>0,EDATE(C275,1),\"\")),\"\"),\"\")","v":"2041-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":789594.791625469,"d":"789,594.79 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C276)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D277),0)),0)","v":{"v":3258.951406098606,"d":"3,258.95 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C276)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7446.454161803328,"d":"7,446.45 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14455.405567901935,"d":"14,455.41 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":782148.3374636656,"d":"782,148.34 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":87}]
[null,{"$f":"ROWS($B$4:B277)","v":274},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I276>0,EDATE(C276,1),\"\")),\"\"),\"\")","v":"2041-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":782148.3374636656,"d":"782,148.34 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C277)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D278),0)),0)","v":{"v":3227.795235039672,"d":"3,227.80 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C277)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7477.481054144174,"d":"7,477.48 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14455.276289183847,"d":"14,455.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":774670.8564095214,"d":"774,670.86 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":86}]
[null,{"$f":"ROWS($B$4:B278)","v":275},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I277>0,EDATE(C277,1),\"\")),\"\"),\"\")","v":"2041-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":774670.8564095214,"d":"774,670.86 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C278)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D279),0)),0)","v":{"v":3196.509246601326,"d":"3,196.51 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C278)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7508.63722520311,"d":"7,508.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14455.146471804435,"d":"14,455.15 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":767162.2191843183,"d":"767,162.22 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":85}]
[null,{"$f":"ROWS($B$4:B279)","v":276},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I278>0,EDATE(C278,1),\"\")),\"\"),\"\")","v":"2041-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":767162.2191843183,"d":"767,162.22 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C279)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D280),0)),0)","v":{"v":3165.09289987782,"d":"3,165.09 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C279)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7539.923213641455,"d":"7,539.92 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14455.016113519276,"d":"14,455.02 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":759622.2959706768,"d":"759,622.30 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":84}]
[null,{"$f":"ROWS($B$4:B280)","v":277},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I279>0,EDATE(C279,1),\"\")),\"\"),\"\")","v":"2041-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":759622.2959706768,"d":"759,622.30 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C280)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D281),0)),0)","v":{"v":3133.5456517096322,"d":"3,133.55 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C280)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7571.339560364961,"d":"7,571.34 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14454.885212074592,"d":"14,454.89 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":752050.9564103119,"d":"752,050.96 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":83}]
[null,{"$f":"ROWS($B$4:B281)","v":278},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I280>0,EDATE(C280,1),\"\")),\"\"),\"\")","v":"2041-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":752050.9564103119,"d":"752,050.96 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C281)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D282),0)),0)","v":{"v":3101.866956674078,"d":"3,101.87 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C281)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7602.886808533148,"d":"7,602.89 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14454.753765207226,"d":"14,454.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":744448.0696017788,"d":"744,448.07 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":82}]
[null,{"$f":"ROWS($B$4:B282)","v":279},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I281>0,EDATE(C281,1),\"\")),\"\"),\"\")","v":"2041-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":744448.0696017788,"d":"744,448.07 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C282)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D283),0)),0)","v":{"v":3070.0562670758754,"d":"3,070.06 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C282)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7634.565503568702,"d":"7,634.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14454.621770644579,"d":"14,454.62 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":736813.50409821,"d":"736,813.50 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":81}]
[null,{"$f":"ROWS($B$4:B283)","v":280},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I282>0,EDATE(C282,1),\"\")),\"\"),\"\")","v":"2041-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":736813.50409821,"d":"736,813.50 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C283)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D284),0)),0)","v":{"v":3038.1130329376792,"d":"3,038.11 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C283)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7666.376193166906,"d":"7,666.38 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14454.489226104586,"d":"14,454.49 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":729147.1279050431,"d":"729,147.13 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":80}]
[null,{"$f":"ROWS($B$4:B284)","v":281},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I283>0,EDATE(C283,1),\"\")),\"\"),\"\")","v":"2041-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":729147.1279050431,"d":"729,147.13 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C284)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D285),0)),0)","v":{"v":3006.036701990575,"d":"3,006.04 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C284)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7698.319427305102,"d":"7,698.32 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14454.356129295677,"d":"14,454.36 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":721448.8084777379,"d":"721,448.81 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":79}]
[null,{"$f":"ROWS($B$4:B285)","v":282},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I284>0,EDATE(C284,1),\"\")),\"\"),\"\")","v":"2041-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":721448.8084777379,"d":"721,448.81 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C285)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D286),0)),0)","v":{"v":2973.826719664524,"d":"2,973.83 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C285)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7730.395758252204,"d":"7,730.40 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14454.222477916728,"d":"14,454.22 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":713718.4127194857,"d":"713,718.41 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":78}]
[null,{"$f":"ROWS($B$4:B286)","v":283},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I285>0,EDATE(C285,1),\"\")),\"\"),\"\")","v":"2041-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":713718.4127194857,"d":"713,718.41 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C286)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D287),0)),0)","v":{"v":2941.4825290787808,"d":"2,941.48 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C286)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7762.605740578255,"d":"7,762.61 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14454.088269657035,"d":"14,454.09 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":705955.8069789074,"d":"705,955.81 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":77}]
[null,{"$f":"ROWS($B$4:B287)","v":284},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I286>0,EDATE(C286,1),\"\")),\"\"),\"\")","v":"2041-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":705955.8069789074,"d":"705,955.81 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C287)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D288),0)),0)","v":{"v":2909.003571032264,"d":"2,909.00 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C287)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7794.949931163997,"d":"7,794.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14453.95350219626,"d":"14,453.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":698160.8570477434,"d":"698,160.86 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":76}]
[null,{"$f":"ROWS($B$4:B288)","v":285},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I287>0,EDATE(C287,1),\"\")),\"\"),\"\")","v":"2042-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":698160.8570477434,"d":"698,160.86 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C288)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D289),0)),0)","v":{"v":2876.3892839938867,"d":"2,876.39 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C288)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7827.428889210513,"d":"7,827.43 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14453.8181732044,"d":"14,453.82 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":690333.4281585328,"d":"690,333.43 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":75}]
[null,{"$f":"ROWS($B$4:B289)","v":286},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I288>0,EDATE(C288,1),\"\")),\"\"),\"\")","v":"2042-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":690333.4281585328,"d":"690,333.43 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C289)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D290),0)),0)","v":{"v":2843.6391040928497,"d":"2,843.64 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C289)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7860.043176248891,"d":"7,860.04 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14453.68228034174,"d":"14,453.68 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":682473.3849822839,"d":"682,473.38 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":74}]
[null,{"$f":"ROWS($B$4:B290)","v":287},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I289>0,EDATE(C289,1),\"\")),\"\"),\"\")","v":"2042-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":682473.3849822839,"d":"682,473.38 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C290)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D291),0)),0)","v":{"v":2810.7524651088916,"d":"2,810.75 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C290)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7892.793356149927,"d":"7,892.79 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14453.545821258818,"d":"14,453.55 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":674580.591626134,"d":"674,580.59 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":73}]
[null,{"$f":"ROWS($B$4:B291)","v":288},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I290>0,EDATE(C290,1),\"\")),\"\"),\"\")","v":"2042-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":674580.591626134,"d":"674,580.59 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C291)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D292),0)),0)","v":{"v":2777.7287984625004,"d":"2,777.73 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C291)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7925.679995133886,"d":"7,925.68 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14453.408793596387,"d":"14,453.41 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":666654.9116310001,"d":"666,654.91 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":72}]
[null,{"$f":"ROWS($B$4:B292)","v":289},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I291>0,EDATE(C291,1),\"\")),\"\"),\"\")","v":"2042-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":666654.9116310001,"d":"666,654.91 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C292)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D293),0)),0)","v":{"v":2744.567533205083,"d":"2,744.57 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C292)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7958.703661780278,"d":"7,958.70 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14453.27119498536,"d":"14,453.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":658696.2079692199,"d":"658,696.21 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":71}]
[null,{"$f":"ROWS($B$4:B293)","v":290},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I292>0,EDATE(C292,1),\"\")),\"\"),\"\")","v":"2042-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":658696.2079692199,"d":"658,696.21 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C293)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D294),0)),0)","v":{"v":2711.2680960090925,"d":"2,711.27 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C293)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":7991.864927037695,"d":"7,991.86 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14453.133023046788,"d":"14,453.13 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":650704.3430421822,"d":"650,704.34 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":70}]
[null,{"$f":"ROWS($B$4:B294)","v":291},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I293>0,EDATE(C293,1),\"\")),\"\"),\"\")","v":"2042-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":650704.3430421822,"d":"650,704.34 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C294)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D295),0)),0)","v":{"v":2677.829911158118,"d":"2,677.83 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C294)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8025.164364233684,"d":"8,025.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14452.994275391802,"d":"14,452.99 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":642679.1786779484,"d":"642,679.18 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":69}]
[null,{"$f":"ROWS($B$4:B295)","v":292},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I294>0,EDATE(C294,1),\"\")),\"\"),\"\")","v":"2042-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":642679.1786779484,"d":"642,679.18 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C295)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D296),0)),0)","v":{"v":2644.2524005369323,"d":"2,644.25 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C295)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8058.602549084657,"d":"8,058.60 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14452.85494962159,"d":"14,452.85 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":634620.5761288637,"d":"634,620.58 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":68}]
[null,{"$f":"ROWS($B$4:B296)","v":293},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I295>0,EDATE(C295,1),\"\")),\"\"),\"\")","v":"2042-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":634620.5761288637,"d":"634,620.58 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C296)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D297),0)),0)","v":{"v":2610.534983621491,"d":"2,610.53 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C296)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8092.180059705844,"d":"8,092.18 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14452.715043327335,"d":"14,452.72 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":626528.3960691579,"d":"626,528.40 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":67}]
[null,{"$f":"ROWS($B$4:B297)","v":294},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I296>0,EDATE(C296,1),\"\")),\"\"),\"\")","v":"2042-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":626528.3960691579,"d":"626,528.40 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C297)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D298),0)),0)","v":{"v":2576.677077468902,"d":"2,576.68 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C297)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8125.897476621286,"d":"8,125.90 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14452.574554090188,"d":"14,452.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":618402.4985925365,"d":"618,402.50 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":66}]
[null,{"$f":"ROWS($B$4:B298)","v":295},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I297>0,EDATE(C297,1),\"\")),\"\"),\"\")","v":"2042-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":618402.4985925365,"d":"618,402.50 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C298)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D299),0)),0)","v":{"v":2542.678096707344,"d":"2,542.68 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C298)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8159.755382773875,"d":"8,159.76 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14452.433479481218,"d":"14,452.43 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":610242.7432097626,"d":"610,242.74 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":65}]
[null,{"$f":"ROWS($B$4:B299)","v":296},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I298>0,EDATE(C298,1),\"\")),\"\"),\"\")","v":"2042-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":610242.7432097626,"d":"610,242.74 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C299)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D300),0)),0)","v":{"v":2508.5374535259466,"d":"2,508.54 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C299)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8193.75436353543,"d":"8,193.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14452.291817061378,"d":"14,452.29 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":602048.9888462272,"d":"602,048.99 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":64}]
[null,{"$f":"ROWS($B$4:B300)","v":297},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I299>0,EDATE(C299,1),\"\")),\"\"),\"\")","v":"2043-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":602048.9888462272,"d":"602,048.99 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C300)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D301),0)),0)","v":{"v":2474.254557664626,"d":"2,474.25 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C300)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8227.895006716826,"d":"8,227.90 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14452.149564381452,"d":"14,452.15 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":593821.0938395103,"d":"593,821.09 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":63}]
[null,{"$f":"ROWS($B$4:B301)","v":298},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I300>0,EDATE(C300,1),\"\")),\"\"),\"\")","v":"2043-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":593821.0938395103,"d":"593,821.09 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C301)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D302),0)),0)","v":{"v":2439.828816403884,"d":"2,439.83 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C301)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8262.177902578147,"d":"8,262.18 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14452.006718982031,"d":"14,452.01 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":585558.9159369322,"d":"585,558.92 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":62}]
[null,{"$f":"ROWS($B$4:B302)","v":299},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I301>0,EDATE(C301,1),\"\")),\"\"),\"\")","v":"2043-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":585558.9159369322,"d":"585,558.92 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C302)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D303),0)),0)","v":{"v":2405.2596345545553,"d":"2,405.26 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C302)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8296.60364383889,"d":"8,296.60 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14451.863278393444,"d":"14,451.86 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":577262.3122930933,"d":"577,262.31 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":61}]
[null,{"$f":"ROWS($B$4:B303)","v":300},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I302>0,EDATE(C302,1),\"\")),\"\"),\"\")","v":"2043-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":577262.3122930933,"d":"577,262.31 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C303)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D304),0)),0)","v":{"v":2370.546414447521,"d":"2,370.55 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C303)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8331.172825688218,"d":"8,331.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14451.719240135739,"d":"14,451.72 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":568931.139467405,"d":"568,931.14 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":60}]
[null,{"$f":"ROWS($B$4:B304)","v":301},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I303>0,EDATE(C303,1),\"\")),\"\"),\"\")","v":"2043-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":568931.139467405,"d":"568,931.14 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C304)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D305),0)),0)","v":{"v":2335.6885559233738,"d":"2,335.69 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C304)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8365.88604579525,"d":"8,365.89 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14451.574601718625,"d":"14,451.57 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":560565.2534216098,"d":"560,565.25 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":59}]
[null,{"$f":"ROWS($B$4:B305)","v":302},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I304>0,EDATE(C304,1),\"\")),\"\"),\"\")","v":"2043-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":560565.2534216098,"d":"560,565.25 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C305)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D306),0)),0)","v":{"v":2300.685456322043,"d":"2,300.69 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C305)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8400.743904319397,"d":"8,400.74 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14451.42936064144,"d":"14,451.43 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":552164.5095172904,"d":"552,164.51 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":58}]
[null,{"$f":"ROWS($B$4:B306)","v":303},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I305>0,EDATE(C305,1),\"\")),\"\"),\"\")","v":"2043-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":552164.5095172904,"d":"552,164.51 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C306)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D307),0)),0)","v":{"v":2265.5365104723737,"d":"2,265.54 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C306)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8435.74700392073,"d":"8,435.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14451.283514393102,"d":"14,451.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":543728.7625133697,"d":"543,728.76 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":57}]
[null,{"$f":"ROWS($B$4:B307)","v":304},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I306>0,EDATE(C306,1),\"\")),\"\"),\"\")","v":"2043-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":543728.7625133697,"d":"543,728.76 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C307)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D308),0)),0)","v":{"v":2230.241110681664,"d":"2,230.24 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C307)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8470.895949770398,"d":"8,470.90 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14451.137060452062,"d":"14,451.14 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":535257.8665635993,"d":"535,257.87 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":56}]
[null,{"$f":"ROWS($B$4:B308)","v":305},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I307>0,EDATE(C307,1),\"\")),\"\"),\"\")","v":"2043-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":535257.8665635993,"d":"535,257.87 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C308)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D309),0)),0)","v":{"v":2194.7986467251594,"d":"2,194.80 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C308)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8506.191349561108,"d":"8,506.19 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14450.989996286267,"d":"14,450.99 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":526751.6752140382,"d":"526,751.68 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":55}]
[null,{"$f":"ROWS($B$4:B309)","v":306},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I308>0,EDATE(C308,1),\"\")),\"\"),\"\")","v":"2043-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":526751.6752140382,"d":"526,751.68 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C309)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D310),0)),0)","v":{"v":2159.2085058355024,"d":"2,159.21 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C309)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8541.633813517614,"d":"8,541.63 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14450.842319353116,"d":"14,450.84 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":518210.0414005206,"d":"518,210.04 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":54}]
[null,{"$f":"ROWS($B$4:B310)","v":307},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I309>0,EDATE(C309,1),\"\")),\"\"),\"\")","v":"2043-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":518210.0414005206,"d":"518,210.04 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C310)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D311),0)),0)","v":{"v":2123.470072692139,"d":"2,123.47 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C310)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8577.22395440727,"d":"8,577.22 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14450.69402709941,"d":"14,450.69 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":509632.81744611333,"d":"509,632.82 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":53}]
[null,{"$f":"ROWS($B$4:B311)","v":308},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I310>0,EDATE(C310,1),\"\")),\"\"),\"\")","v":"2043-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":509632.81744611333,"d":"509,632.82 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C311)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D312),0)),0)","v":{"v":2087.582729410678,"d":"2,087.58 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C311)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8612.962387550633,"d":"8,612.96 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14450.545116961312,"d":"14,450.55 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":501019.8550585627,"d":"501,019.86 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":52}]
[null,{"$f":"ROWS($B$4:B312)","v":309},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I311>0,EDATE(C311,1),\"\")),\"\"),\"\")","v":"2044-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":501019.8550585627,"d":"501,019.86 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C312)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D313),0)),0)","v":{"v":2051.5458555322107,"d":"2,051.55 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C312)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8648.849730832095,"d":"8,648.85 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14450.395586364306,"d":"14,450.40 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":492371.0053277306,"d":"492,371.01 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":51}]
[null,{"$f":"ROWS($B$4:B313)","v":310},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I312>0,EDATE(C312,1),\"\")),\"\"),\"\")","v":"2044-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":492371.0053277306,"d":"492,371.01 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C313)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D314),0)),0)","v":{"v":2015.3588280125834,"d":"2,015.36 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C313)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8684.886604710564,"d":"8,684.89 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14450.245432723148,"d":"14,450.25 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":483686.1187230201,"d":"483,686.12 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":50}]
[null,{"$f":"ROWS($B$4:B314)","v":311},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I313>0,EDATE(C313,1),\"\")),\"\"),\"\")","v":"2044-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":483686.1187230201,"d":"483,686.12 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C314)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D315),0)),0)","v":{"v":1979.0210212116247,"d":"1,979.02 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C314)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8721.07363223019,"d":"8,721.07 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14450.094653441814,"d":"14,450.09 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":474965.0450907899,"d":"474,965.05 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":49}]
[null,{"$f":"ROWS($B$4:B315)","v":312},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I314>0,EDATE(C314,1),\"\")),\"\"),\"\")","v":"2044-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":474965.0450907899,"d":"474,965.05 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C315)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D316),0)),0)","v":{"v":1942.5318068823283,"d":"1,942.53 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C315)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8757.411439031152,"d":"8,757.41 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14449.94324591348,"d":"14,449.94 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":466207.6336517588,"d":"466,207.63 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":48}]
[null,{"$f":"ROWS($B$4:B316)","v":313},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I315>0,EDATE(C315,1),\"\")),\"\"),\"\")","v":"2044-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":466207.6336517588,"d":"466,207.63 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C316)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D317),0)),0)","v":{"v":1905.890554159993,"d":"1,905.89 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C316)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8793.900653360446,"d":"8,793.90 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14449.791207520439,"d":"14,449.79 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":457413.7329983983,"d":"457,413.73 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":47}]
[null,{"$f":"ROWS($B$4:B317)","v":314},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I316>0,EDATE(C316,1),\"\")),\"\"),\"\")","v":"2044-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":457413.7329983983,"d":"457,413.73 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C317)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D318),0)),0)","v":{"v":1869.0966295513147,"d":"1,869.10 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C317)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8830.54190608278,"d":"8,830.54 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14449.638535634096,"d":"14,449.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":448583.19109231554,"d":"448,583.19 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":46}]
[null,{"$f":"ROWS($B$4:B318)","v":315},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I317>0,EDATE(C317,1),\"\")),\"\"),\"\")","v":"2044-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":448583.19109231554,"d":"448,583.19 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C318)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D319),0)),0)","v":{"v":1832.1493969234336,"d":"1,832.15 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C318)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8867.335830691458,"d":"8,867.34 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14449.485227614892,"d":"14,449.49 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":439715.8552616241,"d":"439,715.86 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":45}]
[null,{"$f":"ROWS($B$4:B319)","v":316},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I318>0,EDATE(C318,1),\"\")),\"\"),\"\")","v":"2044-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":439715.8552616241,"d":"439,715.86 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C319)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D320),0)),0)","v":{"v":1795.0482174929364,"d":"1,795.05 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C319)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8904.28306331934,"d":"8,904.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14449.331280812277,"d":"14,449.33 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":430811.57219830476,"d":"430,811.57 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":44}]
[null,{"$f":"ROWS($B$4:B320)","v":317},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I319>0,EDATE(C319,1),\"\")),\"\"),\"\")","v":"2044-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":430811.57219830476,"d":"430,811.57 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C320)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D321),0)),0)","v":{"v":1757.7924498148125,"d":"1,757.79 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C320)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8941.384242749838,"d":"8,941.38 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14449.176692564652,"d":"14,449.18 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":421870.1879555549,"d":"421,870.19 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":43}]
[null,{"$f":"ROWS($B$4:B321)","v":318},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I320>0,EDATE(C320,1),\"\")),\"\"),\"\")","v":"2044-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":421870.1879555549,"d":"421,870.19 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C321)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D322),0)),0)","v":{"v":1720.381449771362,"d":"1,720.38 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C321)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":8978.640010427964,"d":"8,978.64 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14449.021460199325,"d":"14,449.02 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":412891.54794512695,"d":"412,891.55 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":42}]
[null,{"$f":"ROWS($B$4:B322)","v":319},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I321>0,EDATE(C321,1),\"\")),\"\"),\"\")","v":"2044-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":412891.54794512695,"d":"412,891.55 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C322)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D323),0)),0)","v":{"v":1682.8145705610648,"d":"1,682.81 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C322)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9016.051010471412,"d":"9,016.05 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14448.865581032476,"d":"14,448.87 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":403875.49693465553,"d":"403,875.50 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":41}]
[null,{"$f":"ROWS($B$4:B323)","v":320},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I322>0,EDATE(C322,1),\"\")),\"\"),\"\")","v":"2044-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":403875.49693465553,"d":"403,875.50 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C323)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D324),0)),0)","v":{"v":1645.0911626873908,"d":"1,645.09 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C323)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9053.61788968171,"d":"9,053.62 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14448.7090523691,"d":"14,448.71 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":394821.8790449738,"d":"394,821.88 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":40}]
[null,{"$f":"ROWS($B$4:B324)","v":321},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I323>0,EDATE(C323,1),\"\")),\"\"),\"\")","v":"2045-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":394821.8790449738,"d":"394,821.88 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C324)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D325),0)),0)","v":{"v":1607.2105739475767,"d":"1,607.21 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C324)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9091.341297555386,"d":"9,091.34 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14448.551871502963,"d":"14,448.55 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":385730.53774741845,"d":"385,730.54 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":39}]
[null,{"$f":"ROWS($B$4:B325)","v":322},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I324>0,EDATE(C324,1),\"\")),\"\"),\"\")","v":"2045-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":385730.53774741845,"d":"385,730.54 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C325)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D326),0)),0)","v":{"v":1569.1721494213468,"d":"1,569.17 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C325)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9129.221886295196,"d":"9,129.22 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14448.394035716543,"d":"14,448.39 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":376601.31586112326,"d":"376,601.32 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":38}]
[null,{"$f":"ROWS($B$4:B326)","v":323},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I325>0,EDATE(C325,1),\"\")),\"\"),\"\")","v":"2045-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":376601.31586112326,"d":"376,601.32 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C326)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D327),0)),0)","v":{"v":1530.975231459591,"d":"1,530.98 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C326)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9167.260310821428,"d":"9,167.26 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14448.23554228102,"d":"14,448.24 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":367434.05555030185,"d":"367,434.06 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":37}]
[null,{"$f":"ROWS($B$4:B327)","v":324},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I326>0,EDATE(C326,1),\"\")),\"\"),\"\")","v":"2045-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":367434.05555030185,"d":"367,434.06 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C327)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D328),0)),0)","v":{"v":1492.6191596729946,"d":"1,492.62 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C327)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9205.457228783183,"d":"9,205.46 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14448.076388456178,"d":"14,448.08 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":358228.5983215187,"d":"358,228.60 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":36}]
[null,{"$f":"ROWS($B$4:B328)","v":325},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I327>0,EDATE(C327,1),\"\")),\"\"),\"\")","v":"2045-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":358228.5983215187,"d":"358,228.60 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C328)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D329),0)),0)","v":{"v":1454.1032709206204,"d":"1,454.10 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C328)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9243.813300569782,"d":"9,243.81 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14447.916571490403,"d":"14,447.92 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":348984.7850209489,"d":"348,984.79 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":35}]
[null,{"$f":"ROWS($B$4:B329)","v":326},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I328>0,EDATE(C328,1),\"\")),\"\"),\"\")","v":"2045-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":348984.7850209489,"d":"348,984.79 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C329)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D330),0)),0)","v":{"v":1415.4268992984448,"d":"1,415.43 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C329)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9282.329189322156,"d":"9,282.33 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14447.756088620601,"d":"14,447.76 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":339702.4558316268,"d":"339,702.46 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":34}]
[null,{"$f":"ROWS($B$4:B330)","v":327},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I329>0,EDATE(C329,1),\"\")),\"\"),\"\")","v":"2045-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":339702.4558316268,"d":"339,702.46 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C330)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D331),0)),0)","v":{"v":1376.5893761278435,"d":"1,376.59 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C330)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9321.00556094433,"d":"9,321.01 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14447.594937072174,"d":"14,447.59 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":330381.45027068246,"d":"330,381.45 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":33}]
[null,{"$f":"ROWS($B$4:B331)","v":328},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I330>0,EDATE(C330,1),\"\")),\"\"),\"\")","v":"2045-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":330381.45027068246,"d":"330,381.45 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C331)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D332),0)),0)","v":{"v":1337.5900299440314,"d":"1,337.59 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C331)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9359.843084114935,"d":"9,359.84 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14447.433114058966,"d":"14,447.43 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":321021.6071865675,"d":"321,021.61 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":32}]
[null,{"$f":"ROWS($B$4:B332)","v":329},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I331>0,EDATE(C331,1),\"\")),\"\"),\"\")","v":"2045-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":321021.6071865675,"d":"321,021.61 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C332)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D333),0)),0)","v":{"v":1298.4281864844531,"d":"1,298.43 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C332)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9398.842430298746,"d":"9,398.84 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14447.270616783198,"d":"14,447.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":311622.76475626876,"d":"311,622.76 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":31}]
[null,{"$f":"ROWS($B$4:B333)","v":330},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I332>0,EDATE(C332,1),\"\")),\"\"),\"\")","v":"2045-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":311622.76475626876,"d":"311,622.76 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C333)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D334),0)),0)","v":{"v":1259.1031686771269,"d":"1,259.10 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C333)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9438.00427375832,"d":"9,438.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14447.107442435448,"d":"14,447.11 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":302184.76048251044,"d":"302,184.76 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":30}]
[null,{"$f":"ROWS($B$4:B334)","v":331},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I333>0,EDATE(C333,1),\"\")),\"\"),\"\")","v":"2045-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":302184.76048251044,"d":"302,184.76 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C334)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D335),0)),0)","v":{"v":1219.6142966289367,"d":"1,219.61 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C334)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9477.329291565648,"d":"9,477.33 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14446.943588194585,"d":"14,446.94 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":292707.4311909448,"d":"292,707.43 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":29}]
[null,{"$f":"ROWS($B$4:B335)","v":332},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I334>0,EDATE(C334,1),\"\")),\"\"),\"\")","v":"2045-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":292707.4311909448,"d":"292,707.43 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C335)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D336),0)),0)","v":{"v":1179.9608876138789,"d":"1,179.96 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C335)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9516.81816361384,"d":"9,516.82 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14446.779051227719,"d":"14,446.78 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":283190.61302733095,"d":"283,190.61 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":28}]
[null,{"$f":"ROWS($B$4:B336)","v":333},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I335>0,EDATE(C335,1),\"\")),\"\"),\"\")","v":"2046-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":283190.61302733095,"d":"283,190.61 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C336)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D337),0)),0)","v":{"v":1140.1422560612586,"d":"1,140.14 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C336)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9556.471572628896,"d":"9,556.47 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14446.613828690155,"d":"14,446.61 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":273634.14145470207,"d":"273,634.14 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":27}]
[null,{"$f":"ROWS($B$4:B337)","v":334},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I336>0,EDATE(C336,1),\"\")),\"\"),\"\")","v":"2046-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":273634.14145470207,"d":"273,634.14 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C337)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D338),0)),0)","v":{"v":1100.1577135438356,"d":"1,100.16 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C337)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9596.290204181518,"d":"9,596.29 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14446.447917725352,"d":"14,446.45 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":264037.85125052056,"d":"264,037.85 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":26}]
[null,{"$f":"ROWS($B$4:B338)","v":335},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I337>0,EDATE(C337,1),\"\")),\"\"),\"\")","v":"2046-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":264037.85125052056,"d":"264,037.85 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C338)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D339),0)),0)","v":{"v":1060.0065687659235,"d":"1,060.01 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C338)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9636.274746698942,"d":"9,636.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14446.281315464865,"d":"14,446.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":254401.57650382162,"d":"254,401.58 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":25}]
[null,{"$f":"ROWS($B$4:B339)","v":336},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I338>0,EDATE(C338,1),\"\")),\"\"),\"\")","v":"2046-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":254401.57650382162,"d":"254,401.58 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C339)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D340),0)),0)","v":{"v":1019.6881275514365,"d":"1,019.69 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C339)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9676.425891476852,"d":"9,676.43 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14446.11401902829,"d":"14,446.11 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":244725.15061234476,"d":"244,725.15 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":24}]
[null,{"$f":"ROWS($B$4:B340)","v":337},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I339>0,EDATE(C339,1),\"\")),\"\"),\"\")","v":"2046-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":244725.15061234476,"d":"244,725.15 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C340)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D341),0)),0)","v":{"v":979.2016928318893,"d":"979.20 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C340)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9716.74433269134,"d":"9,716.74 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14445.94602552323,"d":"14,445.95 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":235008.40627965343,"d":"235,008.41 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":23}]
[null,{"$f":"ROWS($B$4:B341)","v":338},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I340>0,EDATE(C340,1),\"\")),\"\"),\"\")","v":"2046-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":235008.40627965343,"d":"235,008.41 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C341)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D342),0)),0)","v":{"v":938.5465646343438,"d":"938.55 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C341)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9757.230767410889,"d":"9,757.23 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14445.777332045232,"d":"14,445.78 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":225251.17551224254,"d":"225,251.18 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":22}]
[null,{"$f":"ROWS($B$4:B342)","v":339},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I341>0,EDATE(C341,1),\"\")),\"\"),\"\")","v":"2046-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":225251.17551224254,"d":"225,251.18 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C342)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D343),0)),0)","v":{"v":897.7220400693087,"d":"897.72 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C342)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9797.885895608431,"d":"9,797.89 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14445.60793567774,"d":"14,445.61 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":215453.2896166341,"d":"215,453.29 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":21}]
[null,{"$f":"ROWS($B$4:B343)","v":340},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I342>0,EDATE(C342,1),\"\")),\"\"),\"\")","v":"2046-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":215453.2896166341,"d":"215,453.29 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C343)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D344),0)),0)","v":{"v":856.727413318586,"d":"856.73 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C343)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9838.710420173467,"d":"9,838.71 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14445.437833492053,"d":"14,445.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":205614.57919646063,"d":"205,614.58 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":20}]
[null,{"$f":"ROWS($B$4:B344)","v":341},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I343>0,EDATE(C343,1),\"\")),\"\"),\"\")","v":"2046-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":205614.57919646063,"d":"205,614.58 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C344)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D345),0)),0)","v":{"v":815.5619756230685,"d":"815.56 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C344)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9879.705046924191,"d":"9,879.71 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14445.26702254726,"d":"14,445.27 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":195734.87414953645,"d":"195,734.87 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":19}]
[null,{"$f":"ROWS($B$4:B345)","v":342},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I344>0,EDATE(C344,1),\"\")),\"\"),\"\")","v":"2046-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":195734.87414953645,"d":"195,734.87 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C345)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D346),0)),0)","v":{"v":774.2250152704862,"d":"774.23 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C345)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9920.870484619707,"d":"9,920.87 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14445.095499890193,"d":"14,445.10 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":185814.00366491673,"d":"185,814.00 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":18}]
[null,{"$f":"ROWS($B$4:B346)","v":343},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I345>0,EDATE(C345,1),\"\")),\"\"),\"\")","v":"2046-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":185814.00366491673,"d":"185,814.00 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C346)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D347),0)),0)","v":{"v":732.7158175831017,"d":"732.72 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C346)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":9962.20744497229,"d":"9,962.21 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14444.92326255539,"d":"14,444.92 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":175851.79621994443,"d":"175,851.80 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":17}]
[null,{"$f":"ROWS($B$4:B347)","v":344},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I346>0,EDATE(C346,1),\"\")),\"\"),\"\")","v":"2046-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":175851.79621994443,"d":"175,851.80 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C347)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D348),0)),0)","v":{"v":691.0336649053531,"d":"691.03 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C347)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10003.716642659672,"d":"10,003.72 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14444.750307565026,"d":"14,444.75 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":165848.07957728475,"d":"165,848.08 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":16}]
[null,{"$f":"ROWS($B$4:B348)","v":345},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I347>0,EDATE(C347,1),\"\")),\"\"),\"\")","v":"2047-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":165848.07957728475,"d":"165,848.08 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C348)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D349),0)),0)","v":{"v":649.1778365914472,"d":"649.18 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C348)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10045.39879533742,"d":"10,045.40 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14444.576631928867,"d":"14,444.58 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":155802.68078194733,"d":"155,802.68 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":15}]
[null,{"$f":"ROWS($B$4:B349)","v":346},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I348>0,EDATE(C348,1),\"\")),\"\"),\"\")","v":"2047-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":155802.68078194733,"d":"155,802.68 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C349)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D350),0)),0)","v":{"v":607.1476089929,"d":"607.15 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C349)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10087.254623651326,"d":"10,087.25 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14444.402232644226,"d":"14,444.40 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":145715.426158296,"d":"145,715.43 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":14}]
[null,{"$f":"ROWS($B$4:B350)","v":347},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I349>0,EDATE(C349,1),\"\")),\"\"),\"\")","v":"2047-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":145715.426158296,"d":"145,715.43 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C350)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D351),0)),0)","v":{"v":564.9422554460256,"d":"564.94 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C350)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10129.284851249871,"d":"10,129.28 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14444.227106695897,"d":"14,444.23 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":135586.14130704614,"d":"135,586.14 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":13}]
[null,{"$f":"ROWS($B$4:B351)","v":348},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I350>0,EDATE(C350,1),\"\")),\"\"),\"\")","v":"2047-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":135586.14130704614,"d":"135,586.14 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C351)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D352),0)),0)","v":{"v":522.5610462593725,"d":"522.56 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C351)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10171.490204796748,"d":"10,171.49 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14444.05125105612,"d":"14,444.05 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":125414.6511022494,"d":"125,414.65 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":12}]
[null,{"$f":"ROWS($B$4:B352)","v":349},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I351>0,EDATE(C351,1),\"\")),\"\"),\"\")","v":"2047-05-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":125414.6511022494,"d":"125,414.65 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C352)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D353),0)),0)","v":{"v":480.00324870110836,"d":"480.00 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C352)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10213.871413983401,"d":"10,213.87 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14443.87466268451,"d":"14,443.87 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":115200.77968826599,"d":"115,200.78 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":11}]
[null,{"$f":"ROWS($B$4:B353)","v":350},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I352>0,EDATE(C352,1),\"\")),\"\"),\"\")","v":"2047-06-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":115200.77968826599,"d":"115,200.78 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C353)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D354),0)),0)","v":{"v":437.2681269863514,"d":"437.27 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C353)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10256.429211541667,"d":"10,256.43 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14443.697338528018,"d":"14,443.70 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":104944.35047672433,"d":"104,944.35 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":10}]
[null,{"$f":"ROWS($B$4:B354)","v":351},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I353>0,EDATE(C353,1),\"\")),\"\"),\"\")","v":"2047-07-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":104944.35047672433,"d":"104,944.35 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C354)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D355),0)),0)","v":{"v":394.35494226444956,"d":"394.35 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C354)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10299.164333256424,"d":"10,299.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14443.519275520874,"d":"14,443.52 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":94645.1861434679,"d":"94,645.19 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":9}]
[null,{"$f":"ROWS($B$4:B355)","v":352},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I354>0,EDATE(C354,1),\"\")),\"\"),\"\")","v":"2047-08-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":94645.1861434679,"d":"94,645.19 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C355)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D356),0)),0)","v":{"v":351.26295260620657,"d":"351.26 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C355)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10342.077517978323,"d":"10,342.08 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14443.34047058453,"d":"14,443.34 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":84303.10862548958,"d":"84,303.11 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":8}]
[null,{"$f":"ROWS($B$4:B356)","v":353},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I355>0,EDATE(C355,1),\"\")),\"\"),\"\")","v":"2047-09-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":84303.10862548958,"d":"84,303.11 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C356)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D357),0)),0)","v":{"v":307.9914129910542,"d":"307.99 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C356)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10385.169507636567,"d":"10,385.17 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14443.16092062762,"d":"14,443.16 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":73917.939117853,"d":"73,917.94 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":7}]
[null,{"$f":"ROWS($B$4:B357)","v":354},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I356>0,EDATE(C356,1),\"\")),\"\"),\"\")","v":"2047-10-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":73917.939117853,"d":"73,917.94 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C357)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D358),0)),0)","v":{"v":264.53957529417204,"d":"264.54 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C357)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10428.441047251717,"d":"10,428.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14442.980622545889,"d":"14,442.98 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":63489.49807060129,"d":"63,489.50 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":6}]
[null,{"$f":"ROWS($B$4:B358)","v":355},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I357>0,EDATE(C357,1),\"\")),\"\"),\"\")","v":"2047-11-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":63489.49807060129,"d":"63,489.50 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C358)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D359),0)),0)","v":{"v":220.9066882735529,"d":"220.91 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C358)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10471.8928849486,"d":"10,471.89 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14442.799573222153,"d":"14,442.80 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":53017.60518565269,"d":"53,017.61 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":5}]
[null,{"$f":"ROWS($B$4:B359)","v":356},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I358>0,EDATE(C358,1),\"\")),\"\"),\"\")","v":"2047-12-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":53017.60518565269,"d":"53,017.61 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C359)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D360),0)),0)","v":{"v":177.09199755701445,"d":"177.09 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C359)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10515.525771969222,"d":"10,515.53 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14442.617769526236,"d":"14,442.62 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":42502.07941368347,"d":"42,502.08 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":4}]
[null,{"$f":"ROWS($B$4:B360)","v":357},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I359>0,EDATE(C359,1),\"\")),\"\"),\"\")","v":"2048-01-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":42502.07941368347,"d":"42,502.08 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C360)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D361),0)),0)","v":{"v":133.0947456291571,"d":"133.09 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C360)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10559.340462685757,"d":"10,559.34 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14442.435208314915,"d":"14,442.44 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":31942.738950997707,"d":"31,942.74 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":3}]
[null,{"$f":"ROWS($B$4:B361)","v":358},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I360>0,EDATE(C360,1),\"\")),\"\"),\"\")","v":"2048-02-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":31942.738950997707,"d":"31,942.74 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C361)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D362),0)),0)","v":{"v":88.91417181826706,"d":"88.91 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C361)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10603.337714613612,"d":"10,603.34 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14442.251886431879,"d":"14,442.25 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":21339.401236384096,"d":"21,339.40 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":2}]
[null,{"$f":"ROWS($B$4:B362)","v":359},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I361>0,EDATE(C361,1),\"\")),\"\"),\"\")","v":"2048-03-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":21339.401236384096,"d":"21,339.40 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C362)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D363),0)),0)","v":{"v":44.54951228316499,"d":"44.55 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C362)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10647.518288424499,"d":"10,647.52 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14442.067800707664,"d":"14,442.07 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":10691.882947959597,"d":"10,691.88 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":1}]
[null,{"$f":"ROWS($B$4:B363)","v":360},{"$f":"IF(ValuesEntered,IF(Amortering[[#This Row],['#]]<=Lånets_löptid,IF(ROW()-ROW(Amortering[[#Headers],[betalning\ndatum]])=1,LoanStart,IF(I362>0,EDATE(C362,1),\"\")),\"\"),\"\")","v":"2048-04-23"},{"$f":"IF(ROW()-ROW(Amortering[[#Headers],[öppnings-\nsaldo]])=1,Lånebelopp,IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,INDEX(Amortering[], ROW()-4,8)))","v":{"v":10691.882947959597,"d":"10,691.88 kr"}},{"$f":"IF(ValuesEntered,IF(ROW()-ROW(Amortering[[#Headers],[ränta]])=1,-IPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C363)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),IFERROR(-IPMT(Räntesats/12,1,Amortering[[#This Row],['#\nåterstående]],D364),0)),0)","v":{"v":0,"d":"0.00 kr"}},{"$f":"IFERROR(IF(AND(ValuesEntered,Amortering[[#This Row],[betalning\ndatum]]<>\"\"),-PPMT(Räntesats/12,1,Lånets_löptid-ROWS($C$4:C363)+1,Amortering[[#This Row],[öppnings-\nsaldo]]),\"\"),0)","v":{"v":10691.882947959599,"d":"10,691.88 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,PropertyTaxAmount)","v":{"v":3750,"d":"3,750.00 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[ränta]]+Amortering[[#This Row],[lånebelopp]]+Amortering[[#This Row],[fastighets-\navgift]])","v":{"v":14441.882947959599,"d":"14,441.88 kr"}},{"$f":"IF(Amortering[[#This Row],[betalning\ndatum]]=\"\",0,Amortering[[#This Row],[öppnings-\nsaldo]]-Amortering[[#This Row],[lånebelopp]])","v":{"v":-1.8189894035458565E-12,"d":"-0.00 kr"}},{"$f":"IF(Amortering[[#This Row],[slut-\nsaldo]]>0,LastRow-ROW(),0)","v":0}]