{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["BALLONGLÅN"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"BALLONGLÅN","index":0,"n_rows":12,"n_cols":3,"rows_kept":12,"merged":[[1,1,1,2],[6,1,6,2]]}
["                                                                                                                                                                                                                                                                                                                                                            ","BALLONGLÅN","DATO"]
[null,"ANTAKELSER"]
[null,"HOVEDSTOLBELØP",{"v":10000,"d":"kr 10,000.00"}]
[null,"ÅRLIG RENTESATS",{"v":0.0585,"d":"5.85%"}]
[null,"TILBAKEBETALINGSPERIODE (I ÅR)",15]
[null,"ÅR TIL BALLONGBELØP",5]
[null,"VIKTIGE ØKONOMISKE DATA"]
[null,"MÅNEDLIG BETALING",{"$f":"IFERROR(IF(SUM(Antakelser)>0,ROUND(PMT(Sats/12,Periode*12,-Hovedstol),2),\"\"),\"\")","v":{"v":83.58,"d":"kr 83.58"}}]
[null,"TOTALE MÅNEDLIGE BETALINGER",{"$f":"IFERROR(IF(AND(MonthlyPayment>0,YearsUntilPayment>0),YearsUntilPayment*12*MonthlyPayment,\"\"),\"\")","v":{"v":5014.8,"d":"kr 5,014.80"}}]
[null,"BETALT TOTALBELØP",{"$f":"IFERROR(IF(AND(MonthlyPayment>0,YearsUntilPayment>0),TotalMonthlyPayments+BalloonPayment,\"\"),\"\")","v":{"v":12594.464455242689,"d":"kr 12,594.46"}}]
[null,"TOTALE RENTER",{"$f":"IFERROR(IF(OR(TotalAmountPaid>0,YearsUntilPayment>0),TotalAmountPaid-Hovedstol,\"\"),\"\")","v":{"v":2594.464455242689,"d":"kr 2,594.46"}}]
[null,"BALLONGBELØP",{"$f":"IFERROR(IF(AND(SUM(Antakelser2)>0,SUM(MonthlyPayment)>0),PV(Sats/12,(Periode-YearsUntilPayment)*12,-MonthlyPayment),\"\"),\"\")","v":{"v":7579.664455242689,"d":"kr 7,579.66"}}]