{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["LÅNEANALYSE"],"not_rendered":{"defined_names":12},"read":"whole","date_system":"1900"}

{"sheet":"LÅNEANALYSE","index":0,"n_rows":65,"n_cols":12,"rows_kept":65,"merged":[[1,1,1,9],[1,11,14,11],[2,1,2,2],[2,3,2,4],[2,5,2,7],[2,8,2,9],[3,1,3,2],[3,3,3,4],[3,5,3,7],[3,8,3,9],[4,1,4,2],[4,3,4,4],[4,5,4,7],[4,8,4,9],[5,1,5,2],[5,3,5,4],[6,2,6,9]]}
[null,"REGNEARKET LÅNEANALYSE"]
[null,"LÅNEANALYSE",{"$nulls":9},"Udsnitsværktøjet Sats til at filtrere tabeldata ud fra satser vises i denne celle."]
[null,"RENTESATS",null,{"v":0.05,"d":"5.00%"},null,"MÅNEDLIG BETALING",null,null,{"$f":"IFERROR(PMT(Rentesats/12,Låneår*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":106.06551523907524,"d":"kr. 106.07"}}]
[null,"LÅNETS LØBETID",null,10,null,"BETALING I ALT",null,null,{"$f":"IFERROR(MånedligBetaling*Låneår*12, \"\")","v":{"v":12727.861828689029,"d":"kr. 12,727.86"}}]
[null,"LÅNEBELØB",null,{"v":10000,"d":"kr. 10,000.00"},null,"RENTER I ALT",null,null,{"$f":"IFERROR(BetalingIAlt-Lånebeløb, \"\")","v":{"v":2727.8618286890287,"d":"kr. 2,727.86"}}]
[null,"FORFALDNE BETALINGER",null,"Periodens udløb"]
[null,null,"ÅR"]
[null,"RATE","3","5","10","12","15","20","25","30"]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.02,"d":"2.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":286.4257873245638,"d":"kr. 286.43"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":175.27760053244378,"d":"kr. 175.28"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":92.01345384256071,"d":"kr. 92.01"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":78.1683691850928,"d":"kr. 78.17"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":64.35087005577256,"d":"kr. 64.35"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":50.588333504511716,"d":"kr. 50.59"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":42.38543386440734,"d":"kr. 42.39"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":36.96194726888205,"d":"kr. 36.96"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.022500000000000003,"d":"2.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":287.5184751512168,"d":"kr. 287.52"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":176.37344758136308,"d":"kr. 176.37"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":93.1373718207169,"d":"kr. 93.14"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":79.30549801526558,"d":"kr. 79.31"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":65.50847698558319,"d":"kr. 65.51"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":51.780828557704446,"d":"kr. 51.78"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":43.61306951189798,"d":"kr. 43.61"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":38.22461022744801,"d":"kr. 38.22"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.025,"d":"2.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":288.61375665180935,"d":"kr. 288.61"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":177.47361605480276,"d":"kr. 177.47"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":94.26990170396456,"d":"kr. 94.27"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":80.45293838098397,"d":"kr. 80.45"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":66.67892090089863,"d":"kr. 66.68"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":52.990289303222994,"d":"kr. 52.99"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":44.86167340766201,"d":"kr. 44.86"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":39.51208988177321,"d":"kr. 39.51"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.027500000000000004,"d":"2.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":289.7116307413531,"d":"kr. 289.71"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":178.57810332711833,"d":"kr. 178.58"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":95.41103063119614,"d":"kr. 95.41"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":81.6106695349397,"d":"kr. 81.61"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":67.86216374260084,"d":"kr. 67.86"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":54.21663066886828,"d":"kr. 54.22"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":46.13108552425103,"d":"kr. 46.13"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":40.82411809988434,"d":"kr. 40.82"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.030000000000000002,"d":"3.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":290.8120963065233,"d":"kr. 290.81"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":179.68690664063138,"d":"kr. 179.69"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":96.56074469838951,"d":"kr. 96.56"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":82.77866894480394,"d":"kr. 82.78"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":69.05816402779901,"d":"kr. 69.06"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":55.459759785391206,"d":"kr. 55.46"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":47.4211313857673,"d":"kr. 47.42"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":42.16040337294505,"d":"kr. 42.16"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.0325,"d":"3.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":291.91515220571654,"d":"kr. 291.92"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":180.80002310599363,"d":"kr. 180.80"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":97.71902896518556,"d":"kr. 97.72"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":83.956912308239,"d":"kr. 83.96"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":70.26687689198829,"d":"kr. 70.27"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":56.71957614943458,"d":"kr. 56.72"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":48.73162253399983,"d":"kr. 48.73"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":43.52063190723806,"d":"kr. 43.52"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.035,"d":"3.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":293.0207972691081,"d":"kr. 293.02"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":181.917449702564,"d":"kr. 181.92"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":98.88586746190333,"d":"kr. 98.89"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":85.14537356897465,"d":"kr. 85.15"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":71.48825413431751,"d":"kr. 71.49"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":57.995971798309334,"d":"kr. 58.00"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":50.06235702594929,"d":"kr. 50.06"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":44.904468780882446,"d":"kr. 44.90"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.037500000000000006,"d":"3.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":294.12903029871126,"d":"kr. 294.13"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":183.03918327880007,"d":"kr. 183.04"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":100.06124319698769,"d":"kr. 100.06"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":86.3440249339304,"d":"kr. 86.34"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":72.72224426587893,"d":"kr. 72.72"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":59.28883149602225,"d":"kr. 59.29"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":51.41311996023554,"d":"kr. 51.41"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":46.31155915721278,"d":"kr. 46.31"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.04,"d":"4.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":295.23985006843685,"d":"kr. 295.24"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":184.1652205526635,"d":"kr. 184.17"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":101.2451381648815,"d":"kr. 101.25"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":87.5528368913604,"d":"kr. 87.55"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":73.96879256092701,"d":"kr. 73.97"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":60.598032929941866,"d":"kr. 60.60"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":52.78368402977773,"d":"kr. 52.78"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":47.74152954654595,"d":"kr. 47.74"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.0425,"d":"4.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":296.35325532415476,"d":"kr. 296.35"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":185.29555811203883,"d":"kr. 185.30"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":102.43753335431651,"d":"kr. 102.44"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":88.77177823000011,"d":"kr. 88.77"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":75.22784111092909,"d":"kr. 75.23"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":61.92344691746178,"d":"kr. 61.92"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":54.17381009805564,"d":"kr. 54.17"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":49.19398910794836,"d":"kr. 49.19"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.045,"d":"4.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":297.46924478375576,"d":"kr. 297.47"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":186.4301924151665,"d":"kr. 186.43"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":103.6384087570153,"d":"kr. 103.64"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":90.00081605918965,"d":"kr. 90.00"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":76.49932888134516,"d":"kr. 76.50"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":63.264937621996246,"d":"kr. 63.26"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":55.5832477961989,"d":"kr. 55.58"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":50.66853098258807,"d":"kr. 50.67"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.0475,"d":"4.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":298.5878171372147,"d":"kr. 298.59"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":187.56911979108864,"d":"kr. 187.57"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":104.8477433767964,"d":"kr. 104.85"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":91.23991582994991,"d":"kr. 91.24"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":77.78319177103108,"d":"kr. 77.78"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":64.62236277762231,"d":"kr. 64.62"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":57.0117361381089,"d":"kr. 57.01"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":52.16473365031109,"d":"kr. 52.16"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.05,"d":"5.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":299.70897104665477,"d":"kr. 299.71"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":188.71233644010937,"d":"kr. 188.71"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":106.06551523907524,"d":"kr. 106.07"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":92.48904135698523,"d":"kr. 92.49"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":79.07936267415445,"d":"kr. 79.08"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":65.99557392166574,"d":"kr. 66.00"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":58.45900415079791,"d":"kr. 58.46"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":53.68216230121391,"d":"kr. 53.68"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.052500000000000005,"d":"5.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":300.832705146412,"d":"kr. 300.83"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":189.8598384342673,"d":"kr. 189.86"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":107.29170140075239,"d":"kr. 107.29"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":93.74815484158593,"d":"kr. 93.75"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":80.38777154450955,"d":"kr. 80.39"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":67.3844166345132,"d":"kr. 67.38"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":59.92477151712759,"d":"kr. 59.92"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":55.220370214189835,"d":"kr. 55.22"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.055,"d":"5.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":301.95901804310284,"d":"kr. 301.96"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":191.0116217178224,"d":"kr. 191.01"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":108.52627796048073,"d":"kr. 108.53"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":95.01721689540344,"d":"kr. 95.02"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":81.70834546211393,"d":"kr. 81.71"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":68.78873078592386,"d":"kr. 68.79"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":61.40874922814703,"d":"kr. 61.41"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":56.77890013470029,"d":"kr. 56.78"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.0575,"d":"5.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":303.08790831569,"d":"kr. 303.09"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":192.16768210775527,"d":"kr. 192.17"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":109.76922006930285,"d":"kr. 109.77"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":96.2961865650692,"d":"kr. 96.30"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":83.0410087019666,"d":"kr. 83.04"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":70.20835078710543,"d":"kr. 70.21"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":62.91064024226581,"d":"kr. 62.91"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":58.3572856443553,"d":"kr. 58.36"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.060000000000000005,"d":"6.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":304.2193745155511,"d":"kr. 304.22"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":193.32801529427914,"d":"kr. 193.33"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":111.02050194164944,"d":"kr. 111.02"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":97.58502135762785,"d":"kr. 97.59"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":84.38568280484513,"d":"kr. 84.39"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":71.64310584781649,"d":"kr. 71.64"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":64.43014014855086,"d":"kr. 64.43"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":59.95505251527523,"d":"kr. 59.96"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.0625,"d":"6.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":305.3534151665484,"d":"kr. 305.35"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":194.49261684136638,"d":"kr. 194.49"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":112.28009686669012,"d":"kr. 112.28"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":98.8836772667557,"d":"kr. 98.88"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":85.74228665001675,"d":"kr. 85.74"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":73.09282023775688,"d":"kr. 73.09"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":65.96693783150432,"d":"kr. 65.97"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":61.57172004263916,"d":"kr. 61.57"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.065,"d":"6.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":306.49002876509786,"d":"kr. 306.49"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":195.66148218728543,"d":"kr. 195.66"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":113.54797722002601,"d":"kr. 113.55"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":100.19210879973242,"d":"kr. 100.19"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":87.11073652973616,"d":"kr. 87.11"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":74.55731355150971,"d":"kr. 74.56"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":67.52071613476396,"d":"kr. 67.52"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":63.206802349296375,"d":"kr. 63.21"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.0675,"d":"6.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":307.62921378024174,"d":"kr. 307.63"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":196.8346066451527,"d":"kr. 196.83"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":114.82411447571582,"d":"kr. 114.82"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":101.51026900513602,"d":"kr. 101.51"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":88.49094622540213,"d":"kr. 88.49"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":76.03640097630556,"d":"kr. 76.04"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":69.09115252126468,"d":"kr. 69.09"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":64.85980965682153,"d":"kr. 64.86"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.07,"d":"7.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":308.7709686537194,"d":"kr. 308.77"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":198.01198540349534,"d":"kr. 198.01"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":116.10847921862405,"d":"kr. 116.11"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":102.8381095012281,"d":"kr. 102.84"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":89.8828270852427,"d":"kr. 89.88"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":77.52989356188746,"d":"kr. 77.53"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":70.67791972750918,"d":"kr. 70.68"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":66.53024951791832,"d":"kr. 66.53"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.07250000000000001,"d":"7.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":309.9152918000418,"d":"kr. 309.92"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":199.1936135268274,"d":"kr. 199.19"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":117.40104115708263,"d":"kr. 117.40"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":104.17558050499785,"d":"kr. 104.18"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":91.28628810339862,"d":"kr. 91.29"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":79.03759849176765,"d":"kr. 79.04"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":72.28068640971657,"d":"kr. 72.28"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":68.21762800561919,"d":"kr. 68.22"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.07500000000000001,"d":"7.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":311.0621816065643,"d":"kr. 311.06"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":200.37948595623766,"d":"kr. 200.38"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":118.70176913585424,"d":"kr. 118.70"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":105.5226308618314,"d":"kr. 105.52"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":92.70123600027381,"d":"kr. 92.70"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":80.55931935518073,"d":"kr. 80.56"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":73.89911777974595,"d":"kr. 73.90"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":69.92145085527794,"d":"kr. 69.92"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.0775,"d":"7.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":312.21163643356266,"d":"kr. 312.21"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":201.5695975099903,"d":"kr. 201.57"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":120.01063114938812,"d":"kr. 120.01"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":106.87920807577348,"d":"kr. 106.88"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":94.1275753040216,"d":"kr. 94.13"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":82.09485641905546,"d":"kr. 82.09"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":75.53287622883059,"d":"kr. 75.53"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":71.64122455590432,"d":"kr. 71.64"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.08,"d":"8.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":313.3636546143085,"d":"kr. 313.36"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":202.7639428841368,"d":"kr. 202.76"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":121.32759435535694,"d":"kr. 121.33"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":108.24525834034816,"d":"kr. 108.25"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":95.56520843303514,"d":"kr. 95.57"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":83.64400689934628,"d":"kr. 83.64"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":77.1816219373003,"d":"kr. 77.18"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":73.37645738793762,"d":"kr. 73.38"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.0825,"d":"8.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":314.51823445514697,"d":"kr. 314.52"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":203.96251665314057,"d":"kr. 203.96"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":122.65262508846416,"d":"kr. 122.65"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":109.62072656990408,"d":"kr. 109.62"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":97.01403577931153,"d":"kr. 97.01"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":85.20656523108713,"d":"kr. 85.21"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":78.84501346861876,"d":"kr. 78.85"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":75.1266604050924,"d":"kr. 75.13"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.085,"d":"8.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":315.67537423557394,"d":"kr. 315.68"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":205.1653132705125,"d":"kr. 205.17"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":123.98568887451113,"d":"kr. 123.99"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":111.00555643145093,"d":"kr. 111.01"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":98.47395579255932,"d":"kr. 98.47"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":86.7823233365534,"d":"kr. 86.78"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":80.52270834621312,"d":"kr. 80.52"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":76.89134835843336,"d":"kr. 76.89"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.08750000000000001,"d":"8.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":316.8350722083153,"d":"kr. 316.84"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":206.37232706945878,"d":"kr. 206.37"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":125.32675044471249,"d":"kr. 125.33"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":112.3996903769522,"d":"kr. 112.40"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":99.94486506492044,"d":"kr. 99.94"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":88.37107089094349,"d":"kr. 88.37"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":82.21436361172735,"d":"kr. 82.21"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":78.67004056133717,"d":"kr. 78.67"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.09,"d":"9.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":317.99732659940685,"d":"kr. 318.00"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":207.58355226354007,"d":"kr. 207.58"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":126.67577375024946,"d":"kr. 126.68"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":113.80306967604061,"d":"kr. 113.80"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":101.4266584161785,"d":"kr. 101.43"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":89.9725955850173,"d":"kr. 89.97"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":83.91963636348434,"d":"kr. 83.92"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":80.46226169447827,"d":"kr. 80.46"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.0925,"d":"9.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":319.1621356082747,"d":"kr. 319.16"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":208.79898294734167,"d":"kr. 208.80"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":128.03272197704885,"d":"kr. 128.03"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":115.21563444912097,"d":"kr. 115.22"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":102.9192289793279,"d":"kr. 102.92"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":91.58668338415801,"d":"kr. 91.59"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":85.63818427409542,"d":"kr. 85.64"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":82.2675425504276,"d":"kr. 82.27"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.095,"d":"9.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":320.32949740781686,"d":"kr. 320.33"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":210.01861309715508,"d":"kr. 210.02"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":129.39755756077702,"d":"kr. 129.40"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":116.63732370082693,"d":"kr. 116.64"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":104.42246828637865,"d":"kr. 104.42"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":93.2131187833518,"d":"kr. 93.21"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":87.36966608630745,"d":"kr. 87.37"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":84.08542071787481,"d":"kr. 84.09"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.0975,"d":"9.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":321.4994101444866,"d":"kr. 321.50"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":211.2424365716711,"d":"kr. 211.24"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":130.77024220203776,"d":"kr. 130.77"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":118.06807535379663,"d":"kr. 118.07"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":105.93626635427559,"d":"kr. 105.94"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":94.85168505761166,"d":"kr. 94.85"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":89.11374208632706,"d":"kr. 89.11"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":85.91544120587507,"d":"kr. 85.92"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.1,"d":"10.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":322.6718719383748,"d":"kr. 322.67"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":212.47044711268276,"d":"kr. 212.47"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":132.15073688176165,"d":"kr. 132.15"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":119.50782628273338,"d":"kr. 119.51"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":107.4605117708116,"d":"kr. 107.46"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":96.50216450740078,"d":"kr. 96.50"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":90.87007455400605,"d":"kr. 90.87"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":87.75715700887987,"d":"kr. 87.76"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.10250000000000001,"d":"10.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":323.8468808832952,"d":"kr. 323.85"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":213.70263834580007,"d":"kr. 213.70"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":133.5390018767766,"d":"kr. 133.54"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":120.9565123487171,"d":"kr. 120.96"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":108.99509178041792,"d":"kr. 109.00"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":98.16433869864443,"d":"kr. 98.16"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":92.63832818941309,"d":"kr. 92.64"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":89.61012961363348,"d":"kr. 89.61"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.10500000000000001,"d":"10.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":325.02443504686926,"d":"kr. 325.02"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":214.93900378117462,"d":"kr. 214.94"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":134.93499677554698,"d":"kr. 134.93"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":122.41406843373265,"d":"kr. 122.41"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":110.53989236971704,"d":"kr. 110.54"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":99.83798869694952,"d":"kr. 99.84"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":94.41817051545145,"d":"kr. 94.42"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":91.47392944930714,"d":"kr. 91.47"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.1075,"d":"10.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":326.20453247061215,"d":"kr. 326.20"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":216.17953681423523,"d":"kr. 216.18"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":136.33868049407076,"d":"kr. 136.34"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":123.88042847538198,"d":"kr. 123.88"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":112.09479835272698,"d":"kr. 112.09"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":101.52289529568482,"d":"kr. 101.52"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":96.20927225631236,"d":"kr. 96.21"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":93.34813628249792,"d":"kr. 93.35"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.11,"d":"11.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":327.3871711700204,"d":"kr. 327.39"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":217.42423072643308,"d":"kr. 217.42"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":137.75001129192248,"d":"kr. 137.75"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":125.3555255017455,"d":"kr. 125.36"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":113.65969345560889,"d":"kr. 113.66"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":103.21883923760568,"d":"kr. 103.22"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":98.01130769167492,"d":"kr. 98.01"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":95.23233955893997,"d":"kr. 95.23"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.1125,"d":"11.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":328.57234913465896,"d":"kr. 328.57"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":218.67307868599806,"d":"kr. 218.67"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":139.16894678843101,"d":"kr. 139.17"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":126.83929166636149,"d":"kr. 126.84"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":115.2344604008526,"d":"kr. 115.23"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":104.9256014297403,"d":"kr. 104.93"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":99.82395498667998,"d":"kr. 99.82"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":97.12613869396523,"d":"kr. 97.13"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.115,"d":"11.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":329.7600643282509,"d":"kr. 329.76"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":219.92607374870397,"d":"kr. 219.93"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":140.5954439789803,"d":"kr. 140.60"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":128.33165828328939,"d":"kr. 128.33"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":116.81898099079983,"d":"kr. 116.82"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":106.6429631512859,"d":"kr. 106.64"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":101.6468964978131,"d":"kr. 101.65"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":99.02914331390666,"d":"kr. 99.03"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.11750000000000001,"d":"11.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":330.95031468876596,"d":"kr. 330.95"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":221.18320885864443,"d":"kr. 221.18"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":142.0294592514218,"d":"kr. 142.03"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":129.83255586222577,"d":"kr. 129.83"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":118.41313619040652,"d":"kr. 118.41"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":108.37070625429473,"d":"kr. 108.37"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":103.47981905493145,"d":"kr. 103.48"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":100.94097345076413,"d":"kr. 100.94"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.12000000000000001,"d":"12.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":332.14309812851195,"d":"kr. 332.14"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":222.44447684901775,"d":"kr. 222.44"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":143.47094840258737,"d":"kr. 143.47"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":131.3419141436412,"d":"kr. 131.34"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":120.01680620915137,"d":"kr. 120.02"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":110.108613356961,"d":"kr. 110.11"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":105.32241421976279,"d":"kr. 105.32"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":102.86125969255045,"d":"kr. 102.86"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.1225,"d":"12.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":333.33841253422577,"d":"kr. 333.34"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":223.70987044292193,"d":"kr. 223.71"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":144.919866654891,"d":"kr. 144.92"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":132.8596621339067,"d":"kr. 132.86"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":121.62987058200007,"d":"kr. 121.63"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":111.8564680293495,"d":"kr. 111.86"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":107.17437852128899,"d":"kr. 107.17"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":104.78964329180587,"d":"kr. 104.79"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.125,"d":"12.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":334.53625576716524,"d":"kr. 334.54"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":224.9793822541584,"d":"kr. 224.98"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":146.37616867300818,"d":"kr. 146.38"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":134.38572814037929,"d":"kr. 134.39"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":123.25220824933974,"d":"kr. 123.25"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":113.61405497143694,"d":"kr. 113.61"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":109.03541366850234,"d":"kr. 109.04"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":106.72577623481595,"d":"kr. 106.73"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.1275,"d":"12.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":335.7366256632026,"d":"kr. 335.74"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":226.25300478804547,"d":"kr. 226.25"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":147.83980858062208,"d":"kr. 147.84"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":135.92003980641695,"d":"kr. 135.92"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":124.88369763580197,"d":"kr. 124.88"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":115.38116018336478,"d":"kr. 115.38"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":110.90522674109292,"d":"kr. 110.91"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":108.66932127408943,"d":"kr. 108.67"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.13,"d":"13.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":336.9395200329177,"d":"kr. 336.94"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":227.53073044224024,"d":"kr. 227.53"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":149.31073997722484,"d":"kr. 149.31"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":137.46252414629296,"d":"kr. 137.46"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":126.5242167278961,"d":"kr. 126.52"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":117.15757112783035,"d":"kr. 117.16"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":112.78353035868446,"d":"kr. 112.78"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":110.61995192665611,"d":"kr. 110.62"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.1325,"d":"13.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":338.14493666169324,"d":"kr. 338.14"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":228.81255150756962,"d":"kr. 228.81"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":150.7889159549637,"d":"kr. 150.79"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":139.01310757998203,"d":"kr. 139.01"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":128.17364315038068,"d":"kr. 128.17"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":118.94307688456976,"d":"kr. 118.94"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":114.67004282929108,"d":"kr. 114.67"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":112.57735244072681,"d":"kr. 112.58"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.135,"d":"13.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":339.35287330980975,"d":"kr. 339.35"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":230.0984601688703,"d":"kr. 230.10"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":152.27428911552045,"d":"kr. 152.27"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":140.57171596778906,"d":"kr. 140.57"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":129.8318542413026,"d":"kr. 129.83"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":120.7374682969109,"d":"kr. 120.74"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":116.56448827771132,"d":"kr. 116.56"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":114.5412177332244,"d":"kr. 114.54"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.1375,"d":"13.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":340.56332771254205,"d":"kr. 340.56"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":231.38844850583655,"d":"kr. 231.39"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":153.76681158701385,"d":"kr. 153.77"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":142.1382746447942,"d":"kr. 142.14"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":131.49872712564016,"d":"kr. 131.50"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":122.5405381103994,"d":"kr. 122.54"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":118.46659675461557,"d":"kr. 118.47"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":116.51125330064563,"d":"kr. 116.51"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.14,"d":"14.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":341.7762975802562,"d":"kr. 341.78"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":232.68250849387695,"d":"kr. 232.68"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":155.26643504091444,"d":"kr. 155.27"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":143.7127084550868,"d":"kr. 143.71"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":133.1741387874887,"d":"kr. 133.17"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":124.35208110352387,"d":"kr. 124.35"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":120.3761043271149,"d":"kr. 120.38"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":118.48717510565346,"d":"kr. 118.49"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.14250000000000002,"d":"14.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":342.99178059850703,"d":"kr. 342.99"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":233.98063200497873,"d":"kr. 233.98"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":156.773110708961,"d":"kr. 156.77"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":145.29494178576374,"d":"kr. 145.29"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":134.85796614073325,"d":"kr. 134.86"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":126.17189421058706,"d":"kr. 126.17"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":122.29275315162339,"d":"kr. 122.29"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":120.46870944172525,"d":"kr. 120.47"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.14500000000000002,"d":"14.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":344.2097744281374,"d":"kr. 344.21"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":235.28281080858065,"d":"kr. 235.28"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":158.2867894000686,"d":"kr. 158.29"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":146.88489860066542,"d":"kr. 146.88"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":136.55008609815584,"d":"kr. 136.55"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":127.9997766367917,"d":"kr. 128.00"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":124.21629152984639,"d":"kr. 124.22"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":122.45559277810214,"d":"kr. 122.46"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.14750000000000002,"d":"14.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":345.43027670537657,"d":"kr. 345.43"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":236.5890365724534,"d":"kr. 236.59"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":159.80742151721785,"d":"kr. 159.81"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":148.48250247382717,"d":"kr. 148.48"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":138.2503756389297,"d":"kr. 138.25"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":129.83552996562742,"d":"kr. 129.84"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":126.14647394873984,"d":"kr. 126.15"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":124.44757158719466,"d":"kr. 124.45"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.15000000000000002,"d":"15.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":346.6532850419414,"d":"kr. 346.65"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":237.8993008635874,"d":"kr. 237.90"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":161.33495707431558,"d":"kr. 161.33"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":150.087676622621,"d":"kr. 150.09"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":139.9587118744573,"d":"kr. 139.96"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":131.67895825866376,"d":"kr. 131.68"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":128.08306110529355,"d":"kr. 128.08"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":126.44440215650437,"d":"kr. 126.44"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.15250000000000002,"d":"15.25%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":347.8787970251359,"d":"kr. 347.88"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":239.21359514908835,"d":"kr. 239.21"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":162.86934571301722,"d":"kr. 162.87"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":151.70034394056634,"d":"kr. 151.70"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":141.67497211251222,"d":"kr. 141.67"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":133.52986814787025,"d":"kr. 133.53"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":130.0258199169944,"d":"kr. 130.03"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":128.44585038702186,"d":"kr. 128.45"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.15500000000000003,"d":"15.50%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":349.1068102179543,"d":"kr. 349.11"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":240.53191079708049,"d":"kr. 240.53"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":164.41053671950084,"d":"kr. 164.41"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":153.32042702978788,"d":"kr. 153.32"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":143.39903391965083,"d":"kr. 143.40"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":135.3880689205997,"d":"kr. 135.39"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":131.9745235188238,"d":"kr. 131.97"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":130.45169157995775,"d":"kr. 130.45"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.15750000000000003,"d":"15.75%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":350.33732215918246,"d":"kr. 350.34"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":241.8542390776158,"d":"kr. 241.85"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":165.95847904118384,"d":"kr. 165.96"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":154.94784823309922,"d":"kr. 154.95"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":145.13077518186125,"d":"kr. 145.13"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":137.25337259738504,"d":"kr. 137.25"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":133.92895124763749,"d":"kr. 133.93"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":132.46171021355778,"d":"kr. 132.46"}}]
[null,{"$f":"IFERROR(MAX((ROW()-ROW(Data[[#Headers],[RATE]]))*0.0025+0.0175,0.0025), \"\")","v":{"v":0.16000000000000003,"d":"16.00%"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[3]]),1)/12,Data[[#Headers],[3]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":351.57033036350083,"d":"kr. 351.57"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[5]]),1)/12,Data[[#Headers],[5]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":243.18057116359134,"d":"kr. 243.18"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[10]]),1)/12,Data[[#Headers],[10]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":167.51312130337254,"d":"kr. 167.51"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[12]]),1)/12,Data[[#Headers],[12]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":156.58252966569285,"d":"kr. 156.58"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[15]]),1)/12,Data[[#Headers],[15]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":146.8700741634235,"d":"kr. 146.87"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[20]]),1)/12,Data[[#Headers],[20]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":139.1255940027115,"d":"kr. 139.13"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[25]]),1)/12,Data[[#Headers],[25]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":135.8888886147662,"d":"kr. 135.89"}},{"$f":"IFERROR(PMT(INDEX(Data[],ROW()-ROW(Data[[#Headers],[30]]),1)/12,Data[[#Headers],[30]]*12,-Lånebeløb,0,IF(ForfaldneBetalinger=\"Periodens udløb\",0,1)), \"\")","v":{"v":134.4756997116474,"d":"kr. 134.48"}}]